Homepage

Black Rock Coffee Bar, Inc.

BRCB NASDAQ Categories PDF
Consumer Cyclical · Restaurants
Scottsdale, AZ 85260, United States IPO 2025 br.coffee Updated Jun 27, 2:42am
Price
$8.13
Market Cap
$146.5M
Employees
2,800
Beta
-0.49
Avg Volume
605,924
CEO
Mark D. Davis
Business Description

Black Rock Coffee Bar, Inc. is a holding company, which engages in the provision of caffeinated beverages. It offers roasted coffees, teas, smoothies, and flavorful energy drinks. The company was founded by Daniel Brand, Jeff Hernandez, Jake Spellmeyer, and Bryan Pereboom in 2008 and is headquartered in Scottsdale, AZ.

Business History
Price History (1 Year)
Last updated: Jun 27, 2026 2:42am (6h ago)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: Jun 25, 2026 8:23pm (1d ago)
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
API Direct from provider CALC Derived from statements
P/E Ratio (Price per dollar of earnings)
CALC
Stock Price / EPS (Diluted)
-2,391.18
Stock Price: $8.13
EPS (Diluted): 0.00
P/B Ratio (Price vs net asset value)
API
Stock Price / Book Value Per Share
8.29
Stock Price: $8.13
Total Equity: $45.68M
Shares: 17,021,377
EV/EBITDA (Total value vs operating profit)
API
Enterprise Value / EBITDA
86.92
Market Cap: $146.49M
Total Debt: $35.71M
Cash: $28.41M
EBITDA: $5.92M
Enterprise Value (Takeover price (cap + debt - cash))
API
Market Cap + Total Debt - Cash
$514.4M
Market Cap: $146.49M
Total Debt: $35.71M
Cash: $28.41M
P/S Ratio (Price per dollar of revenue)
API
Stock Price / Revenue Per Share
1.89
Stock Price: $8.13
Revenue: $200.32M
Shares: 17,021,377
EV/Sales (Total value vs revenue — works when P/E can't)
API
2.57
Gross Margin (Revenue left after direct costs)
API
Gross Profit / Revenue
29.3%
Gross Profit: $58.73M
Revenue: $200.32M
Operating Margin (Revenue left after all operations)
API
Operating Income / Revenue
2.6%
Operating Income: $5.20M
Revenue: $200.32M
Net Margin (Revenue left as actual profit)
API
Net Income / Revenue
0.0%
Net Income: -$60,000
Revenue: $200.32M
ROE (Profit from shareholder equity)
CALC
Net Income / Total Equity
-0.1%
Net Income: -$60,000
Total Equity: $45.68M
ROIC (Profit from all invested capital)
CALC
NOPAT / Invested Capital
10.1%
Operating Income: $5.20M
Tax Rate: -3.0%
Equity: $45.68M
Total Debt: $35.71M
Cash: $28.41M
Current Ratio (Can it pay short-term bills)
API
Current Assets / Current Liabilities
1.04
Current Assets: $40.12M
Current Liabilities: $38.58M
Debt/Equity (Leverage — debt vs equity)
CALC
Total Debt / Total Equity
0.78
Short-Term Debt: $9.80M
Long-Term Debt: $25.92M
Total Debt: $35.71M
Total Equity: $45.68M
Rev/Share (Top-line per share)
CALC
Revenue / Shares Outstanding
$11.77
Revenue: $200.32M
Shares: 17,021,377
Book Value/Share (Net assets per share)
CALC
(Total Assets - Total Liabilities) / Shares
$2.68
Total Equity: $45.68M
Shares: 17,021,377
FCF/Share (Real cash generated per share)
CALC
(Operating Cash Flow + CapEx) / Shares
$-1.92
Operating CF: $2.19M
CapEx: -$34.89M
Shares: 17,021,377
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
API
Last Annual Dividend / Stock Price
0.2%
Last Dividend: N/A
Stock Price: $8.13
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
Dividends Paid: N/A
Net Income: -$60,000
Dividends paid not available in cash flow statement
Industry Benchmarks
Compares BRCB against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Deep Analysis

Pre-flight intelligence scans the company first, then routes to the right analytical methods.

0 Company Classification — What type of company is this?
1 Industry Landscape — Where is the industry headed?
2 Company Momentum — Where is this company trending?
3 Forward Projection — 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a DCF Valuation — Present value of future cash flows
4b Earnings Power Value — Floor value — worth with zero growth
4c Anchored PE — Industry PE adjusted for growth differential
4d Reverse DCF — What growth is the market pricing in?
4e Revenue-Based DCF — For growth/narrative companies (skip if mature earner)
4f Anchored P/S — Price-to-Sales peer comparison (skip if mature earner)
4g Scenario Analysis — Bull / Base / Bear (skip if mature earner)
4h Dividend Discount Model — For dividend/income stocks only
4i Book Value Analysis — For deep value / turnaround stocks only
4j Insider Activity — Are insiders buying or selling?
4f Cash Flow Quality — How trustworthy is the FCF?
4g Debt Maturity Risk — Can it handle its debt?
4h Macro Environment — Rates, market valuation, volatility
4i Sector Intelligence — How does this company compare within its sector?
4j Revenue Confidence — How reliable is the growth projection?
4k Sensitivity Analysis — How fragile is the fair value estimate?
4l Sector Demand Cycle — Is the sector in a boom, steady state, or contraction?
5 AI Investigation — Adaptive research engine (Claude)
5b Thesis Evaluation — What does the market believe? (narrative/platform stocks only)
6 Valuation Synthesis — Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
Last updated: Jun 25, 2026 8:23pm (1d ago)
Metric 2023 2024 2025
Revenue $133.2M $160.9M $200.3M
Cost of Revenue $72.2M $81.6M $141.6M
Gross Profit $61.0M $79.3M $58.7M
Operating Expenses $59.0M $82.0M $53.5M
Operating Income $2.0M -$2.7M $5.2M
Net Income -$8.8M -$3.7M $-60,000
EBITDA $11.7M $2.0M $5.9M
EPS $-0.58 $-0.25 $0.00
EPS (Diluted)
Balance Sheet (Annual)
Last updated: Jun 25, 2026 8:23pm (1d ago)
Metric 2023 2024 2025
Cash & Equivalents $17.2M $10.2M $28.4M
Total Current Assets $21.4M $19.4M $40.1M
Total Assets $177.2M $212.9M $336.4M
Current Liabilities $25.7M $33.3M $38.6M
Long-Term Debt $78.3M $89.3M $25.9M
Total Liabilities $179.9M $229.6M $231.7M
Total Equity -$3.1M -$16.7M $45.7M
Retained Earnings -$226.5M -$257.8M $-60,000
Cash Flow (Annual)
Last updated: Jun 25, 2026 8:23pm (1d ago)
Metric 2023 2024 2025
Operating Cash Flow $5.2M $13.3M $2.2M
Capital Expenditure -$16.4M -$22.9M -$34.9M
Free Cash Flow -$11.2M -$9.6M -$32.7M
Acquisitions (net) $5.9M $0 $0
Debt Repayment
Dividends Paid
Stock Buybacks $0 $0 -$3.4M
Net Change in Cash $11.3M -$7.0M $18.2M
Analyst Estimates (Annual)
Last updated: Jun 27, 2026 2:42am (6h ago)
Metric 2025 2026 2027 2028
Revenue $200.3M
$199.4M – $201.0M
$254.4M
$248.7M – $257.3M
$313.1M
$299.8M – $319.2M
$374.4M
$360.7M – $380.3M
EBITDA $8.6M
$8.6M – $8.7M
$11.0M
$10.7M – $11.1M
$13.5M
$12.9M – $13.8M
$16.1M
$15.6M – $16.4M
Net Income $-505,892
$-758,838 – $-252,946
$3.4M
$3.1M – $3.8M
$4.5M
$4.1M – $5.0M
$5.7M
$5.4M – $5.8M
EPS
Growth Trends (YoY %)
Last updated: Jun 25, 2026 8:23pm (1d ago)
Metric 2024 2025
Revenue Growth +20.8% +24.5%
Gross Profit Growth +30.0% -25.9%
Operating Income Growth -234.1% +290.0%
Net Income Growth +57.5% +98.4%
EBITDA Growth -83.2% +201.8%
Narrative Economics
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for BRCB — it's generated by the pipeline (market-narrative step).
Community AI Feedback
No community reviews yet for BRCB. Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes personal — only you see this
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.352 · d1100787 · 2026-06-26 11:39:30