ZYBERNO
Stock Report
Updated Sep 1, 2026

REBORN COFFEE, INC. (REBN)

NASDAQ

$1.30

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
16.0/100
POOR BUSINESS
REBORN COFFEE, INC. (REBN) scores 16/100 — concerning metrics indicating significant structural or financial risks.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
N/A (Requires more data)
Requires fair value calculation and current price data
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (-2,360.0%)
Debt-to-Equity (Solvency Risk):POOR (1.29x)
Operating Margin (Operational Efficiency):CRITICAL (-95.4%)
Return on Capital (Capital Efficiency):CRITICAL (-134.0%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

REBORN COFFEE, INC. (REBN) stock report — Zyberno Score 16/100 (POOR BUSINESS). Full financial analysis on Zyberno.

Over the trailing twelve months, REBN generated -$7.20M in Owner Earnings. Capital was deployed as follows: $572.57K invested in capital expenditures. Reinvestment rate: 19.2%.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:1.30
Market Cap:$10.68M

Valuation Multiples (3)

P/B Ratio:3.10x
P/S Ratio:0.92x
Peg Ratio:-999.00x

Enterprise Metrics (1)

Enterprise Value:$13.43M

Price Action & Momentum (3)

Momentum Percentile:12 / 100
% of 52-Week High:44.1%
B. Profitability Assessment

Return Metrics (5)

ROA:-163.5%
Reinvestment Rate:19.2%
Fundamental Growth Rate (g):-25.7%

Margin Analysis (3)

Operating Margin Ttm:-95.4%
Net Margin Ttm:-140.4%
Ebitda Margin:-87.1%

TTM Performance (2)

Operating Margin Ttm:-95.4%
Net Margin Ttm:-140.4%

Yield Metrics (2)

Earnings Yield:-$129.10
Dividend Yield:0.0%
C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

EPS Surprise vs Expected:-96.9%
Latest Earnings Filed:2026-04-22

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):37.4%
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:0.89x
Quick Ratio:0.87x
Cash Ratio:0.03x

Leverage Analysis (3)

Debt To Equity Ttm:1.29x
Debt-to-Equity Ratio:1.29x
Debt To Ebitda:-999.00x

Coverage Ratios (2)

Interest Coverage Ratio:-6.84x
Times Interest Earned:-6.84

Capital Structure (4)

Working Capital:-990,336.00
Cash And Cash Equivalents:266,382.00
Long Term Debt:$2.22M
Net Debt:$2.75M
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $11.61M
Linear Growth: 37.4%
📊 Click to view full REBN Revenue analysis & methodology →
Cost Of Revenue Ttm:$650.29K

Profitability Breakdown (2)

Gross profit TTM: $7.44M
Linear Growth: 36.8%
📊 Click to view full REBN Gross Profit analysis & methodology →
-$11.07M

Bottom Line Performance (3)

-$16.31M
Income Before Tax:-$15.73M
Ebitda Ttm:-10,109,541.00

Operating Expenses (5)

Operating Expenses:26,215,170.00
R And D Expense:0.00
Sga Expense:7,722,035.00
Income Tax Expense:$109.99K
Interest Expense:847,331.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%
Sga To Revenue Percentage:148.2%
Ebitda Margin:-87.1%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$14.15M
Current Assets:$7.82M
Ppe Net:2,651,527.00
Goodwill:0.00
Intangible Assets:$0.00

Liability Structure (4)

Total Liabilities:10,706,261.00
Current Liabilities:8,812,886.00
Long Term Debt:$2.22M
Short Term Debt:$801.84K

Equity & Capital (3)

Equity:$3.45M
Retained Earnings:-$32.53M
Common Stock:40,000,000.00

Working Capital Items (3)

Accounts Receivable:1,218,784.00
Inventory:119,209.00
Accounts Payable:650,655.00

Special Items (2)

Contract Liabilities:70,000.00
Stock Based Compensation:292,589.00
C. Cash Flow Analysis

Operating Activities (2)

-$6.61M-$7.18M

Investment Activities (2)

Investing Cash Flow:-$3.28M
Capital Expenditures Ttm:572,565.00

Financing Activities (3)

Financing Cash Flow:$587.52K
Dividends Paid Ttm:0.00
Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:8,380,000.00
Long Term Debt Issuance:$0.00
Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:964,762.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):-1.73
-$1.73
Earnings Per Share Ttm:-$1.99

Revenue & Cash Per Share (2)

Sales Per Share Ttm:1.41
Operating Cash Flow Per Share:-$0.79

Book Value & Capital (2)

Book Value Per Share:$0.42
Cash Per Share:0.03

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:1.16x
Working Capital Turnover Ttm:-999.00x

Receivables Management (2)

Receivables Turnover Ttm:9.53x
Days Sales Outstanding Ttm:38.31

Inventory Management (2)

Inventory Turnover Ttm:5.46x
Days Inventory Outstanding Ttm:66.91

Payables & Cash Cycle (2)

Days Payable Outstanding:365.20
Cash Conversion Cycle:-259.99
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:20.00
Quality Score:20.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Owner Earnings Analysis (1)

-$7.20M

Damodaran Growth Analysis (2)

Reinvestment Rate:19.2%
Fundamental Growth Rate (g):-25.7%
B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (1)

Revenue Growth Rate (Linear):37.4%

Other Growth Rates (2)

Gross Profit Growth Rate (Linear):36.8%
Book Value Growth Rate (Linear):49.7%
C. Company Profile & Context

Corporate Information (6)

Symbol:REBN
Company Name:REBORN COFFEE, INC.
Sector:Unknown
Industry:Retail-Eating Places
Exchange:NASDAQ
Country:United States

Market Classification (3)

Market Cap Category:N/A
Price Category:low
Volume Category:N/A

Share Structure (3)

Shares Outstanding:8.21M
Shares Outstanding Basic:8.21M
Shares Outstanding Diluted:5.29M

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-09-01 14:34:21 UTC
Data Timestamp:2026-08-21T12:35:28.473947
Scroll to Top