REBORN COFFEE, INC.

EDGAR

Annual consolidated revenue for 2025: about USD 8.095M, using the latest reported figures. The previous period, 2024, was about USD 5.929M.

Watchlist

Latest quarter

Revenue

6.32 million uref_927211030

2026 Q2 · uref_927211030

Exact inputs and evidence
  • Revenue: 6321843 uref_927211030 Source

Operating margin

-24.93%

2026 Q2 · %

Exact inputs and evidence
  • Operating Income: -1576041 uref_927211030 Source
  • Revenue: 6321843 uref_927211030 Source
Cash and cash equivalents
266 thousand USD Source
Exact value

266382 USD

Long-term debt including current maturities
500 thousand uref_927211030 Source
Exact value

500000 uref_927211030

Shares outstanding
8.21 million uref_2124657735 Source
Exact value

8213455 uref_2124657735

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Operating cash flow

-6.6 million USD

2025-04-01 – 2026-03-31

Exact inputs and evidence
  • Operating cash flow: -3173328 USD · 2025-01-01 – 2025-06-30 Source
  • Operating cash flow: 464606 USD · 2025-01-01 – 2025-03-31 Source
  • Operating cash flow: -4794712 USD · 2025-01-01 – 2025-09-30 Source
  • Operating cash flow: -3173328 USD · 2025-01-01 – 2025-06-30 Source
  • Operating cash flow: -6500000 USD · 2025-01-01 – 2025-12-31 Source
  • Operating cash flow: -4794712 USD · 2025-01-01 – 2025-09-30 Source
  • Operating cash flow: 362250 USD · 2026-01-01 – 2026-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2026-10-22.

Financial data available through: 2025-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2025-12-31
  • Operating income: 7 of 11 periods available· newest 2025-12-31
  • Net income: 7 of 11 periods available· newest 2025-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2025-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2025-12-31
  • Total assets: Multiple units; comparison withheld· newest 2025-12-31
  • Total liabilities: Multiple units; comparison withheld· newest 2025-12-31
  • Current assets: Multiple units; comparison withheld· newest 2025-12-31
  • Current liabilities: Multiple units; comparison withheld· newest 2025-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2025-12-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2025-12-31
  • Shares outstanding: Multiple units; comparison withheld· newest 2025-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +36.5%

    Prior period

    USD 5.93 million

    –

    Current period

    USD 8.09 million

    –

    Exact inputs and evidence

    8094628 − 5928533 = 2166095 USD

    5928533 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    8094628 USD · 2025-01-01 – 2025-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    −USD 4.34 million

    Prior period

    −USD 4.81 million

    –

    Current period

    −USD 9.14 million

    –

    Exact inputs and evidence

    -9141240 − -4805948 = -4335292 USD

    -4805948 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    -9141240 USD · 2025-01-01 – 2025-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    −USD 3.05 million

    Prior period

    −USD 3.45 million

    –

    Current period

    −USD 6.5 million

    –

    Exact inputs and evidence

    -6500000 − -3452224 = -3047776 USD

    -3452224 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    -6500000 USD · 2025-01-01 – 2025-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -95.4%

    Prior period

    USD 1.11 million

    –

    Current period

    USD 51,195

    –

    Exact inputs and evidence

    51195 − 1109374 = -1058179 USD

    1109374 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    51195 USD · 2025-01-01 – 2025-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2025 2025-01-01 – 2025-12-31

  • Revenue USD 8.09 million 100% of revenue
  • Operating costs Derived USD 13.89 million 172% of revenue
  • Operating income −USD 5.79 million −72% of revenue
  • Tax, interest and other Derived USD 3.35 million 41% of revenue
  • Net income −USD 9.14 million −113% of revenue

Cash

  • Operating cash flow −USD 6.5 million −80% of revenue
  • Capital expenditure USD 51,195 0.6% of revenue
  • Free cash flow Derived −USD 6.55 million −81% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2021 Operating loss: operating costs were 212% of revenue.
  • 2022 Operating loss: operating costs were 209% of revenue.
  • 2023 Operating loss: operating costs were 182% of revenue.
  • 2024 Operating loss: operating costs were 178% of revenue.
  • 2025 Operating loss: operating costs were 172% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2021 2021-01-01 – 2021-12-312280072 4843749 Derived -2563677 876724 Derived -3440401 -2298044 Derived
Source
2022 2022-01-01 – 2022-12-313240523 6781065 Derived -3540542 14355 Derived -3554897 -3978589 Derived
Source
2023 2023-01-01 – 2023-12-315508139 10050918 Derived -4542779 182344 Derived -4725123 -5592260 Derived
Source
2024 2024-01-01 – 2024-12-315928533 10548079 Derived -4619546 186402 Derived -4805948 -4561598 Derived
Source
2025 2025-01-01 – 2025-12-318094628 13888475 Derived -5793847 3347393 Derived -9141240 -6551195 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 8.1M 2025
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.8.7M6.6M4.4M2.2M0.020212022202320242025
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2021Revenue2280072
2022Revenue3240523
2023Revenue5508139
2024Revenue5928533
2025Revenue8094628

Revenue growth

Change in revenue from the same financial period one year earlier.

36.5% 2025
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.76%57%38%19%0%20212022202320242025
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2021Year over yearNo prior comparable period
2022Year over year42.1%
2023Year over year70%
2024Year over year7.6%
2025Year over year36.5%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -71.6% 2025
Net margin -112.9% 2025
Free cash flow margin -80.9% 2025
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.12%-32%-75%-119%-163%20212022202320242025
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2021Operating margin-112.4%
2022Operating margin-109.3%
2023Operating margin-82.5%
2024Operating margin-77.9%
2025Operating margin-71.6%
2021Net margin-150.9%
2022Net margin-109.7%
2023Net margin-85.8%
2024Net margin-81.1%
2025Net margin-112.9%
2021Free cash flow margin-100.8%
2022Free cash flow margin-122.8%
2023Free cash flow margin-101.5%
2024Free cash flow margin-76.9%
2025Free cash flow margin-80.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -6.5M 2025
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.520.0K-1.4M-3.3M-5.1M-7.0M20212022202320242025
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2021Operating cash flow-1949820
2022Operating cash flow-3297058
2023Operating cash flow-3179003
2024Operating cash flow-3452224
2025Operating cash flow-6500000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -6.6M 2025
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.524.1K-1.4M-3.3M-5.2M-7.1M20212022202320242025
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2021Free cash flow-2298044
2022Free cash flow-3978589
2023Free cash flow-5592260
2024Free cash flow-4561598
2025Free cash flow-6551195

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2021-12-31Liabilities / assetsNot reportedNo source recorded
2022-12-31Liabilities / assetsNot reportedNo source recorded
2023-12-31Liabilities / assetsNot reportedNo source recorded
2024-12-31Liabilities / assetsNot reportedNo source recorded
2025-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2021-12-31Current assets / current liabilitiesNot reportedNo source recorded
2022-12-31Current assets / current liabilitiesNot reportedNo source recorded
2023-12-31Current assets / current liabilitiesNot reportedNo source recorded
2024-12-31Current assets / current liabilitiesNot reportedNo source recorded
2025-12-31Current assets / current liabilitiesNot reportedNo source recorded

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2016 2015-10-01 – 2016-09-30
−USD 825
Exact value

Exact value: -825 USD

2015-10-01 – 2016-09-30: -825 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 825
Exact value

Exact value: -825 USD

2015-10-01 – 2016-09-30: -825 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2017 2016-10-01 – 2017-09-30
−USD 26,230
Exact value

Exact value: -26230 USD

2016-10-01 – 2017-09-30: -26230 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 19,387
Exact value

Exact value: -19387 USD

2016-10-01 – 2017-09-30: -19387 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2021 2021-01-01 – 2021-12-31
−USD 3.44 million
Exact value

Exact value: -3440401 USD

2021-01-01 – 2021-12-31: -3440401 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 1.95 million
Exact value

Exact value: -1949820 USD

2021-01-01 – 2021-12-31: -1949820 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 348,224
Exact value

Exact value: 348224 USD

2021-01-01 – 2021-12-31: 348224 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 2.3 million
Calculation and evidence

-1949820 − 348224 USD

Exact free cash flow: -2298044 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2022 2022-01-01 – 2022-12-31
−USD 3.55 million
Exact value

Exact value: -3554897 USD

2022-01-01 – 2022-12-31: -3554897 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 3.3 million
Exact value

Exact value: -3297058 USD

2022-01-01 – 2022-12-31: -3297058 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 681,531
Exact value

Exact value: 681531 USD

2022-01-01 – 2022-12-31: 681531 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 3.98 million
Calculation and evidence

-3297058 − 681531 USD

Exact free cash flow: -3978589 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2023 2023-01-01 – 2023-12-31
−USD 4.73 million
Exact value

Exact value: -4725123 USD

2023-01-01 – 2023-12-31: -4725123 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 3.18 million
Exact value

Exact value: -3179003 USD

2023-01-01 – 2023-12-31: -3179003 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 2.41 million
Exact value

Exact value: 2413257 USD

2023-01-01 – 2023-12-31: 2413257 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 5.59 million
Calculation and evidence

-3179003 − 2413257 USD

Exact free cash flow: -5592260 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2024 2024-01-01 – 2024-12-31
−USD 4.81 million
Exact value

Exact value: -4805948 USD

2024-01-01 – 2024-12-31: -4805948 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 3.45 million
Exact value

Exact value: -3452224 USD

2024-01-01 – 2024-12-31: -3452224 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.11 million
Exact value

Exact value: 1109374 USD

2024-01-01 – 2024-12-31: 1109374 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 4.56 million
Calculation and evidence

-3452224 − 1109374 USD

Exact free cash flow: -4561598 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2025 2025-01-01 – 2025-12-31
−USD 9.14 million
Exact value

Exact value: -9141240 USD

2025-01-01 – 2025-12-31: -9141240 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 6.5 million
Exact value

Exact value: -6500000 USD

2025-01-01 – 2025-12-31: -6500000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 51,195
Exact value

Exact value: 51195 USD

2025-01-01 – 2025-12-31: 51195 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 6.55 million
Calculation and evidence

-6500000 − 51195 USD

Exact free cash flow: -6551195 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

34 filings · 1,515 latest values · 1,515 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001707910, 1707910, REBN, edgar:1707910, none

Also known as CAPAX INC., Capax Inc., REBORN COFFEE, INC., Reborn Coffee, Inc.