| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| RMAXRE/MAX Holdings, Inc. | 163.46M | 8.15 | 22.03 | -5.52% | 4.27% | 32.44% | ||
| BEKEKE Holdings Inc. | 19.01B | 17.55 | 5.09 | 20.16% | 3.36% | 5.12% | 44.23% | 0.32 |
| FTHMFathom Holdings Inc. | 42.11M | 1.30 | -1.22 | -2.91% | -4.7% | -45.71% | 0.42 | |
| DOUGDouglas Elliman Inc. | 249.58M | 2.81 | -3.09 | 4.19% | -5.76% | -51.69% | 0.96 | |
| UOKAMDJM Ltd | 2.47M | 2.31 | -10.64 | -66.61% | -22.51% | -121.44% | ||
| HOUSAnywhere Real Estate Inc. | 1.98B | 17.64 | -15.34 | 0.99% | -2.18% | -8.42% | 1.31% | 1.95 |
| REAXThe Real Brokerage Inc. | 817.55M | 3.86 | -27.57 | 83.5% | -0.78% | -25.9% | 5.83% | |
| LRHCLa Rosa Holding Corp. Common Stock | 942.69K | 0.58 | -56.31 | 118.67% | -35.48% | -488.37% | 0.72 |
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|
| Revenue | 8.44M | 15.75M | 16.56M | 121.68M | 381.76M | 689.16M | 1.26B |
| Revenue Growth % | - | 0.87% | 0.05% | 6.35% | 2.14% | 0.81% | 0.84% |
| Property Operating Expenses | 7.13M | 13.79M | 14.4M | 110.59M | 349.81M | 626.28M | 1.15B |
| Net Operating Income (NOI) | - | - | - | - | - | - | - |
| NOI Margin % | - | - | - | - | - | - | - |
| Operating Expenses | 113.69K | 3.63M | 4.8M | 22.11M | 51.12M | 88.88M | 139.97M |
| G&A Expenses | 113.69K | 3.4M | 4.75M | 18.38M | 46.83M | 81.52M | 117.17M |
| EBITDA | -76.69K | -1.53M | -2.56M | -10.8M | -18.84M | -24.88M | -23.83M |
| EBITDA Margin % | - | - | - | - | - | - | - |
| Depreciation & Amortization | 37K | 137K | 91K | 213K | 333K | 1.13M | 1.4M |
| D&A / Revenue % | - | - | - | - | - | - | - |
| Operating Income | -113.69K | -1.67M | -2.65M | -11.02M | -19.17M | -26.01M | -25.23M |
| Operating Margin % | - | - | - | - | - | - | - |
| Interest Expense | 0 | 583K | 140K | 101K | 1.17M | 68K | 1.12M |
| Interest Coverage | - | -2.86x | -18.90x | -109.08x | -16.43x | -382.50x | -22.46x |
| Non-Operating Income | 2.26M | 0 | 835K | 0 | 49K | 611K | 851K |
| Pretax Income | -113.77K | -2.25M | -3.62M | -11.68M | -20.34M | -27.22M | -26.45M |
| Pretax Margin % | - | - | - | - | - | - | - |
| Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Effective Tax Rate % | - | - | - | - | - | - | - |
| Net Income | -113.77K | -2.83M | -4.46M | -12.34M | -20.58M | -27.5M | -26.54M |
| Net Margin % | - | - | - | - | - | - | - |
| Net Income Growth % | - | -23.91% | -0.57% | -1.77% | -0.67% | -0.34% | 0.03% |
| Funds From Operations (FFO) | - | - | - | - | - | - | - |
| FFO Margin % | - | - | - | - | - | - | - |
| FFO Growth % | - | -34.13% | -0.62% | -1.78% | -0.67% | -0.3% | 0.05% |
| FFO per Share | - | - | - | - | - | - | - |
| FFO Payout Ratio % | - | - | - | - | - | - | - |
| EPS (Diluted) | -0.00 | -0.02 | -0.04 | -0.07 | -0.12 | -0.15 | -0.14 |
| EPS Growth % | - | - | -1.17% | -0.58% | -0.74% | -0.25% | 0.07% |
| EPS (Basic) | -0.00 | -0.02 | -0.04 | -0.07 | -0.12 | -0.15 | -0.14 |
| Diluted Shares Outstanding | 140.1M | 140.1M | 101.85M | 178.97M | 178.2M | 178.13M | 191.17M |
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|
| Total Assets | 357.59K | 408K | 21.91M | 40M | 43.76M | 64.55M | 86.59M |
| Asset Growth % | - | 0.14% | 52.69% | 0.83% | 0.09% | 0.47% | 0.34% |
| Real Estate & Other Assets | 0 | -213K | -207K | 0 | -15.39M | 0 | 0 |
| PP&E (Net) | 350K | 213K | 207K | 279K | 1.42M | 1.6M | 2.12M |
| Investment Securities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 357.59K | 195K | 21.7M | 38.66M | 28.37M | 50.51M | 72.91M |
| Cash & Equivalents | 357.59K | 53K | 21.23M | 29.08M | 10.85M | 14.71M | 23.38M |
| Receivables | 276K | 66K | 338K | 277K | 1000K | 1000K | 1000K |
| Other Current Assets | 246K | 43K | 47K | 3.31M | 7.48M | 12.95M | 24.09M |
| Intangible Assets | 0 | 0 | 0 | 451K | 3.71M | 3.44M | 2.58M |
| Total Liabilities | 14.09K | 12.35M | 1.11M | 12.99M | 21.35M | 27.46M | 54.45M |
| Total Debt | 10.97M | 11.97M | 215K | 131K | 96K | 0 | 0 |
| Net Debt | 10.61M | 11.92M | -21.01M | -28.95M | -10.75M | -14.71M | -23.38M |
| Long-Term Debt | 10.75M | 11.75M | 0 | 0 | 0 | 0 | 0 |
| Short-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 342K | 222K | 215K | 131K | 96K | 0 | 0 |
| Total Current Liabilities | 14.09K | 498K | 964K | 12.31M | 21.11M | 27.2M | 54.45M |
| Accounts Payable | 352K | 336K | 815K | 54K | 474K | 571K | 1.37M |
| Deferred Revenue | 0 | 0 | 0 | 3.31M | 7.48M | 0 | 24.09M |
| Other Liabilities | 0 | 0 | 15K | 2.91M | 242K | 269K | 0 |
| Total Equity | 343.5K | -11.94M | 20.8M | 27M | 22.41M | 37.08M | 32.14M |
| Equity Growth % | - | -35.76% | 2.74% | 0.3% | -0.17% | 0.65% | -0.13% |
| Shareholders Equity | 343.5K | -11.94M | 5.98M | 27M | 22.15M | 36.88M | 32.15M |
| Minority Interest | 0 | 0 | 14.82M | 0 | 263K | 209K | -3K |
| Common Stock | 380.71K | 400.98K | 0 | 0 | 0 | 0 | 0 |
| Additional Paid-in Capital | 78K | 1.26M | 21.67M | 63.4M | 63.2M | 62.57M | 138.64M |
| Retained Earnings | -107.97K | -14.83M | -18.45M | -30.13M | -50.7M | -78.2M | -104.75M |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Return on Assets (ROA) | -0.32% | -7.4% | -0.4% | -0.4% | -0.49% | -0.51% | -0.35% |
| Return on Equity (ROE) | -0.33% | - | -1.01% | -0.52% | -0.83% | -0.92% | -0.77% |
| Debt / Assets | 30.68% | 29.34% | 0.01% | 0% | 0% | - | - |
| Debt / Equity | 31.94x | - | 0.01x | 0.00x | 0.00x | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - | - |
| Book Value per Share | 0.00 | -0.09 | 0.20 | 0.15 | 0.13 | 0.21 | 0.17 |
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|
| Cash from Operations | -2.55M | -1.32M | -1.6M | 3.94M | 6M | 19.87M | 48.73M |
| Operating CF Growth % | - | 0.48% | -0.21% | 3.46% | 0.52% | 2.31% | 1.45% |
| Operating CF / Revenue % | - | - | - | - | - | - | - |
| Net Income | -2.52M | -2.25M | -3.62M | -12.03M | -20.34M | -27.5M | -26.54M |
| Depreciation & Amortization | 147K | 137K | 91K | 213K | 333K | 1.13M | 1.4M |
| Stock-Based Compensation | -25K | 488K | 1.14M | 4.03M | 16.2M | 38.4M | 52.92M |
| Other Non-Cash Items | 107K | -31K | 599K | 694K | 167K | 1.1M | 1.06M |
| Working Capital Changes | -254K | 333K | 190K | 11.03M | 9.63M | 6.74M | 19.9M |
| Cash from Investing | -1K | -3K | -16K | -10.21M | -9.05M | -6.63M | 3.81M |
| Acquisitions (Net) | 0 | 0 | 0 | -1.1M | -8.28M | 6M | 0 |
| Purchase of Investments | 0 | 0 | 0 | -8.94M | -125K | -6.85M | -1.69M |
| Sale of Investments | 0 | 0 | 0 | 1000K | 125K | 847K | 1000K |
| Other Investing | -1K | -3K | 0 | -1.1M | 637K | -6M | 0 |
| Cash from Financing | 413.41K | 880K | 22.93M | 13.95M | -7.85M | -3.96M | -33.14M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt Issuance (Net) | -120K | -120K | 123K | 0 | -35K | -96K | 0 |
| Share Repurchases | 0 | 0 | 0 | -12.64M | -8.06M | -2.87M | -36.28M |
| Other Financing | 1.33M | 0 | 20.72M | -84K | 246K | -999K | 3.14M |
| Net Change in Cash | 416.81K | -432K | 21.17M | 7.86M | -10.8M | 9.33M | 19.81M |
| Exchange Rate Effect | 41K | 15K | -141K | 171K | 100K | 44K | 410K |
| Cash at Beginning | -59.22K | 485K | 53K | 21.23M | 29.13M | 18.33M | 27.66M |
| Cash at End | 357.59K | 53K | 21.23M | 29.08M | 18.33M | 27.66M | 47.47M |
| Free Cash Flow | -36.6K | -1.32M | -1.62M | 3.77M | 4.59M | 19.24M | 47.69M |
| FCF Growth % | - | -35.17% | -0.22% | 3.33% | 0.22% | 3.2% | 1.48% |
| FCF / Revenue % | - | - | - | - | - | - | - |
| Metric | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| FFO per Share | -0 | -0.02 | -0.04 | -0.07 | -0.11 | -0.15 | -0.13 |
| FFO Payout Ratio | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| NOI Margin | 15.53% | 12.48% | 13.01% | 9.12% | 8.37% | 9.12% | 9.07% |
| Debt / Assets | 3067.75% | 2934.31% | 0.98% | 0.33% | 0.22% | - | - |
| Interest Coverage | - | -2.86x | -18.90x | -109.08x | -16.43x | -382.50x | -22.46x |
| Book Value / Share | 0 | -0.09 | 0.2 | 0.15 | 0.13 | 0.21 | 0.17 |
| Revenue Growth | - | 86.53% | 5.13% | 634.83% | 213.74% | 80.52% | 83.5% |
The Real Brokerage Inc. (REAX) reported $1.62B in revenue for fiscal year 2024. This represents a 19060% increase from $8.4M in 2018.
The Real Brokerage Inc. (REAX) grew revenue by 83.5% over the past year. This is strong growth.
The Real Brokerage Inc. (REAX) reported a net loss of $12.7M for fiscal year 2024.
The Real Brokerage Inc. (REAX) has a return on equity (ROE) of -76.7%. Negative ROE indicates the company is unprofitable.
The Real Brokerage Inc. (REAX) generated Funds From Operations (FFO) of $-11.2M in the trailing twelve months. FFO is the primary profitability metric for REITs.