Go Pro

Exp World (AGNT) Financials

Exp World logo
$3.98 -0.05 (-1.24%)
As of 04:00 PM Eastern
Annual Income Statements for Exp World

Annual Income Statements for Exp World

This table shows Exp World's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-1.94 -7.38 -22 -22 -9.53 31 81 15 -8.97 -21 -23
Consolidated Net Income / (Loss)
-1.96 -7.41 -22 -22 -9.56 31 81 15 -8.97 -21 -23
Net Income / (Loss) Continuing Operations
-1.96 -7.41 -22 -22 -9.56 31 81 24 3.53 -17 -23
Total Pre-Tax Income
-1.86 -7.37 -22 -22 -9.06 31 34 16 3.52 -16 -20
Total Operating Income
-1.86 -7.37 -22 -22 -8.78 32 34 16 0.52 -19 -21
Total Gross Profit
3.34 7.12 17 500 980 1,798 3,771 4,590 4,274 4,568 4,772
Total Revenue
22 54 156 500 980 1,798 3,771 4,590 4,274 4,568 4,772
Operating Revenue
22 54 156 500 980 1,798 3,771 4,590 4,274 4,568 4,772
Total Cost of Revenue
19 46 140 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
5.19 14 39 523 989 1,767 3,737 4,573 4,273 4,587 4,794
Selling, General & Admin Expense
4.98 14 37 60 89 123 250 275 248 252 275
Marketing Expense
0.21 0.57 1.57 2.96 3.80 5.22 12 15 12 12 11
Research & Development Expense
- - - - - - - 54 60 58 70
Other Operating Expenses / (Income)
- - - 460 896 1,639 3,475 4,229 3,954 4,225 4,439
Impairment Charge
- - - - - - 0.00 0.00 0.00 4.93 0.00
Other Special Charges / (Income)
- - - - - - - 0.00 0.00 34 0.00
Total Other Income / (Expense), net
-0.00 -0.00 -0.00 0.03 -0.28 -0.18 -0.48 -0.82 3.00 3.28 1.23
Interest & Investment Income
- - - 0.00 -0.03 -0.05 -0.19 -1.62 -1.39 -1.17 -0.28
Other Income / (Expense), net
0.00 0.00 0.00 0.03 -0.25 -0.13 -0.29 0.80 4.38 4.45 1.51
Income Tax Expense
0.10 0.04 0.10 0.08 0.50 0.41 -47 -8.20 -0.02 1.07 2.48
Net Income / (Loss) Discontinued Operations
- - - - - - - -8.31 -13 -4.48 0.00
Basic Earnings per Share
($0.04) ($0.14) ($0.42) ($0.19) ($0.08) $0.22 $0.56 $0.10 ($0.06) ($0.14) ($0.14)
Weighted Average Basic Shares Outstanding
49.41M 51.08M 53.19M 115.38M 126.26M 138.57M 146.17M 151.04M 153.23M 153.68M 156.88M
Diluted Earnings per Share
($0.04) ($0.14) ($0.42) ($0.19) ($0.08) $0.21 $0.51 $0.10 ($0.06) ($0.14) ($0.14)
Weighted Average Diluted Shares Outstanding
49.41M 51.08M 53.19M 115.38M 126.26M 151.55M 157.73M 156.22M 156.77M 153.68M 156.88M
Weighted Average Basic & Diluted Shares Outstanding
- 52.37M 56.10M 60.98M 65.62M 144.34M 148.76M 152.84M 154.67M 154.13M 161.05M

Quarterly Income Statements for Exp World

This table shows Exp World's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-21 -16 12 -8.51 -9.51 -11 -2.29 3.50 -13 -5.10 -2.69
Consolidated Net Income / (Loss)
-21 -16 12 -8.51 -9.51 -11 -2.29 3.50 -13 -5.10 -2.69
Net Income / (Loss) Continuing Operations
-12 -14 12 -6.48 -8.24 -11 -2.29 3.50 -13 -5.10 -2.69
Total Pre-Tax Income
-15 -17 20 -7.81 -11 -9.35 -1.82 4.43 -13 -8.65 2.31
Total Operating Income
-16 -18 19 -8.33 -11 -10 -2.38 4.02 -13 -8.79 1.64
Total Gross Profit
981 943 1,295 1,231 1,098 955 1,309 1,317 1,192 1,006 1,450
Total Revenue
981 943 1,295 1,231 1,098 955 1,309 1,317 1,192 1,006 1,450
Operating Revenue
981 943 1,295 1,231 1,098 955 1,309 1,317 1,192 1,006 1,450
Total Cost of Revenue
- 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Operating Expenses
1,007 961 1,277 1,240 1,109 965 1,311 1,313 1,205 1,014 1,448
Selling, General & Admin Expense
68 63 61 61 67 67 74 62 72 64 72
Marketing Expense
3.09 3.14 3.03 2.79 2.95 2.84 2.86 2.54 2.32 2.33 2.82
Research & Development Expense
15 15 15 14 15 17 18 17 17 18 18
Other Operating Expenses / (Income)
911 865 1,198 1,144 1,019 879 1,216 1,230 1,113 930 1,351
Other Special Charges / (Income)
- 16 0.00 18 - - 0.00 0.00 - - 4.34
Total Other Income / (Expense), net
0.96 1.04 1.38 0.52 0.34 1.02 0.55 0.41 -0.76 0.14 0.67
Interest & Investment Income
-0.55 -0.15 -0.37 -0.28 -0.36 0.08 -0.21 -0.20 0.04 -0.13 0.01
Other Income / (Expense), net
1.51 1.19 1.75 0.80 0.71 0.94 0.76 0.61 -0.80 0.27 0.66
Income Tax Expense
-2.98 -3.31 8.15 -1.33 -2.44 1.67 0.47 0.93 -0.59 -3.55 5.00
Basic Earnings per Share
($0.14) ($0.10) $0.08 ($0.06) ($0.06) ($0.07) ($0.01) $0.02 ($0.08) ($0.03) ($0.02)
Weighted Average Basic Shares Outstanding
153.23M 154.74M 153.58M 153.26M 153.68M 154.74M 156.09M 157.10M 156.88M 162.02M 166.16M
Diluted Earnings per Share
($0.14) ($0.10) $0.08 ($0.06) ($0.06) ($0.07) ($0.01) $0.02 ($0.08) ($0.03) ($0.02)
Weighted Average Diluted Shares Outstanding
156.77M 154.74M 155.98M 153.26M 153.68M 154.74M 156.09M 160.77M 156.88M 162.02M 166.16M
Weighted Average Basic & Diluted Shares Outstanding
154.67M 154.85M 153.73M 153.55M 154.13M 156.17M 157.23M 158.84M 161.05M 164.32M 167.12M

Annual Cash Flow Statements for Exp World

This table details how cash moves in and out of Exp World's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
0.22 1.11 3.43 17 24 81 48 -17 12 -1.31 13
Net Cash From Operating Activities
0.35 1.02 4.57 24 55 120 247 211 209 192 119
Net Cash From Continuing Operating Activities
0.35 1.02 4.57 24 55 120 247 211 209 192 119
Net Income / (Loss) Continuing Operations
-1.96 -7.41 -22 -22 -9.56 31 81 15 -8.97 -21 -23
Consolidated Net Income / (Loss)
-1.96 -7.41 -22 -22 -9.56 31 81 15 -8.97 -21 -23
Depreciation Expense
0.03 0.06 0.35 0.87 2.06 3.36 4.97 7.93 8.35 7.84 6.87
Amortization Expense
- - 0.00 0.05 0.47 0.79 1.37 1.90 2.54 2.45 2.69
Non-Cash Adjustments To Reconcile Net Income
2.14 8.56 24 45 57 85 181 213 199 196 130
Changes in Operating Assets and Liabilities, net
0.14 -0.18 2.67 1.16 5.51 -0.50 -22 -28 8.56 6.17 1.78
Net Cash From Investing Activities
-0.06 -0.42 -1.28 -8.86 -6.69 -17 -19 -22 -14 -19 -23
Net Cash From Continuing Investing Activities
-0.06 -0.42 -1.28 -8.86 -6.69 -17 -19 -22 -14 -19 -23
Purchase of Property, Plant & Equipment
-0.06 -0.42 -1.28 -2.13 -5.00 -6.44 -13 -12 -7.96 -7.87 -10
Acquisitions
- - 0.00 -6.73 -1.64 -11 -5.50 -10 -5.88 -12 -13
Divestitures
- - - - - - 0.00 0.00 0.33 0.00 0.00
Net Cash From Financing Activities
-0.06 0.49 0.15 2.02 -25 -22 -180 -205 -184 -170 -87
Net Cash From Continuing Financing Activities
-0.06 0.49 0.15 2.02 -25 -22 -180 -205 -184 -170 -87
Repurchase of Common Equity
-0.00 -0.15 -0.00 0.00 -27 -29 -172 -179 -161 -141 -56
Payment of Dividends
- - - - 0.00 0.00 -12 -26 -29 -31 -31
Other Financing Activities, net
0.00 0.00 0.05 2.02 2.30 7.48 3.64 0.61 4.98 2.01 0.43
Effect of Exchange Rate Changes
-0.01 0.01 - -0.02 0.11 - -0.06 -0.09 -0.04 -2.97 4.27
Cash Income Taxes Paid
0.02 0.04 0.10 0.07 0.13 0.75 1.33 3.41 2.73 2.69 4.60

Quarterly Cash Flow Statements for Exp World

This table details how cash moves in and out of Exp World's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-3.26 14 9.62 2.22 -27 21 2.71 1.45 -4.92 20 13
Net Cash From Operating Activities
33 61 71 46 14 40 36 29 14 21 39
Net Cash From Continuing Operating Activities
33 61 71 46 14 48 36 29 14 30 30
Net Income / (Loss) Continuing Operations
-21 -16 12 -8.51 -9.51 -11 -2.29 3.50 -13 -5.10 -2.69
Consolidated Net Income / (Loss)
-21 -16 12 -8.51 -9.51 -11 -2.29 3.50 -13 -5.10 -2.69
Depreciation Expense
2.05 2.06 1.89 1.94 1.95 1.95 1.59 1.71 1.63 1.68 1.64
Amortization Expense
0.69 0.34 1.07 0.44 0.60 0.62 0.69 0.71 0.68 0.64 0.60
Non-Cash Adjustments To Reconcile Net Income
57 53 41 60 42 39 21 39 38 37 13
Changes in Operating Assets and Liabilities, net
-6.21 21 14 -7.40 -22 17 15 -16 -14 -4.82 17
Net Cash From Investing Activities
-2.19 -5.25 -5.12 -2.59 -6.51 -14 -2.96 -3.29 -2.98 -2.09 -8.98
Net Cash From Continuing Investing Activities
-2.19 -5.25 -5.12 -2.59 -6.51 -14 -2.96 -3.29 -2.98 -2.09 -8.98
Purchase of Property, Plant & Equipment
-1.83 -1.44 -1.84 -2.29 -2.30 -2.55 -2.53 -2.60 -2.10 -2.51 -2.41
Other Investing Activities, net
- - - - - -0.45 - - - 0.37 0.00
Net Cash From Financing Activities
-33 -41 -56 -42 -32 -12 -32 -24 -18 -7.95 -8.16
Net Cash From Continuing Financing Activities
-33 -41 -56 -42 -32 -12 -32 -24 -18 -7.95 -8.16
Payment of Dividends
-7.54 -8.75 -7.49 -7.49 -7.54 -7.60 -7.67 -7.71 -7.80 -7.97 -8.17
Other Financing Activities, net
0.22 0.98 0.08 0.59 0.37 0.30 0.08 0.06 0.00 0.02 0.01
Cash Income Taxes Paid
0.35 1.11 0.43 0.66 0.50 1.48 0.53 1.53 1.05 1.40 1.03

Annual Balance Sheets for Exp World

This table presents Exp World's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
1.26 6.10 15 56 96 242 414 382 386 391 442
Total Current Assets
1.15 5.57 13 42 79 212 319 255 266 268 305
Cash & Equivalents
0.57 1.68 4.67 21 40 100 108 122 126 114 124
Restricted Cash
0.15 0.48 0.92 2.50 6.99 28 68 38 44 55 57
Accounts Receivable
0.34 3.02 6.91 17 28 77 133 87 85 88 109
Prepaid Expenses
0.08 0.38 0.59 1.86 3.55 7.35 9.92 8.47 9.28 12 15
Plant, Property, & Equipment, net
0.11 0.54 1.54 2.74 5.43 7.85 16 18 0.00 12 14
Total Noncurrent Assets
0.00 0.00 0.00 11 12 22 79 108 119 111 123
Goodwill
- - 0.00 8.25 8.25 13 13 27 17 17 18
Intangible Assets
- - - 2.53 2.68 8.35 7.53 8.70 7.01 6.46 4.42
Noncurrent Deferred & Refundable Income Taxes
- - - - - 0.00 53 69 69 76 78
Other Noncurrent Operating Assets
- - - 0.00 1.28 0.82 5.31 3.83 20 12 23
Total Liabilities & Shareholders' Equity
1.26 6.10 15 56 96 242 414 382 386 391 442
Total Liabilities
0.66 3.58 10 26 44 100 190 133 142 186 200
Total Current Liabilities
0.66 3.58 10 24 42 97 187 127 142 186 200
Accounts Payable
0.09 0.32 0.64 1.76 2.59 3.96 7.16 10 8.79 10 15
Accrued Expenses
0.43 2.74 8.82 19 31 63 112 79 87 86 108
Customer Deposits
0.15 0.48 0.92 2.50 6.99 28 68 38 45 56 57
Other Current Liabilities
- - - 0.00 0.44 0.75 0.31 0.18 0.00 34 20
Total Noncurrent Liabilities
0.00 0.00 0.00 1.65 2.36 2.95 3.48 5.39 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
0.59 2.53 4.26 30 52 143 224 249 244 205 243
Total Preferred & Common Equity
0.61 2.53 4.26 30 52 142 222 248 243 205 243
Total Common Equity
0.61 2.53 4.26 30 52 142 222 248 243 205 243
Common Stock
6.61 13 37 91 131 218 401 612 805 963 1,105
Retained Earnings
-5.99 -10 -33 -61 -70 -39 31 21 -17 -68 -122
Treasury Stock
- - - 0.00 -8.62 -38 -210 -385 -546 -687 -743
Other Equity Adjustments
- - - - 0.20 0.25 0.19 0.24 0.33 -3.08 1.84

Quarterly Balance Sheets for Exp World

This table presents Exp World's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
415 483 423 427 457 433 436 481 459 467 539
Total Current Assets
290 356 300 300 336 310 301 345 323 329 391
Cash & Equivalents
123 125 120 109 108 130 116 95 113 122 111
Restricted Cash
55 89 54 75 85 65 67 90 74 68 100
Accounts Receivable
100 135 113 105 134 105 104 146 124 123 168
Prepaid Expenses
12 8.10 12 9.52 7.08 7.71 15 14 13 15 13
Plant, Property, & Equipment, net
14 15 14 12 12 11 12 13 14 15 14
Total Noncurrent Assets
111 111 109 114 110 112 123 123 122 123 133
Goodwill
27 28 25 17 20 20 17 18 18 18 27
Intangible Assets
12 12 11 6.64 5.97 6.32 6.25 5.34 4.89 3.41 4.92
Noncurrent Deferred & Refundable Income Taxes
68 65 65 74 67 70 77 78 76 79 78
Other Noncurrent Operating Assets
3.79 6.60 7.61 11 11 11 22 22 23 23 23
Total Liabilities & Shareholders' Equity
415 483 423 427 457 433 436 481 459 467 539
Total Liabilities
162 224 172 204 237 222 224 263 223 211 258
Total Current Liabilities
162 224 172 204 237 222 224 263 223 211 258
Accounts Payable
9.08 7.32 9.32 8.99 12 11 10 11 9.78 14 11
Accrued Expenses
97 128 108 102 122 110 112 145 123 111 148
Customer Deposits
55 89 54 76 86 67 67 90 73 68 91
Other Current Liabilities
0.16 0.03 0.01 16 16 34 34 17 17 19 7.68
Total Noncurrent Liabilities
0.70 0.01 0.01 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
253 258 251 222 220 211 212 218 235 256 281
Total Preferred & Common Equity
252 257 250 222 220 211 212 218 235 256 281
Total Common Equity
252 257 250 222 220 211 212 218 235 256 281
Common Stock
650 702 757 842 884 925 993 1,032 1,070 1,133 1,171
Retained Earnings
16 18 12 -40 -35 -51 -87 -97 -101 -135 -146
Treasury Stock
-415 -464 -520 -579 -627 -662 -692 -717 -733 -743 -743
Other Equity Adjustments
0.88 0.94 0.42 -0.56 -1.46 -0.54 -2.76 -0.02 -0.41 -0.03 -1.24

Annual Metrics And Ratios for Exp World

This table displays calculated financial ratios and metrics derived from Exp World's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
68.03% 417.99% 382.96% 220.39% 95.93% 83.51% 109.71% 21.70% -6.88% 6.88% 4.48%
EBITDA Growth
-3,918.31% -1,497.39% -392.82% 2.23% 69.67% 647.52% 12.93% -32.84% -41.49% -126.97% -143.92%
EBIT Growth
-16,956.77% -1,187.90% -382.45% -4.36% 59.62% 448.48% 7.65% -49.32% -71.42% -396.62% -37.14%
NOPAT Growth
-3,948.10% -1,429.55% -596.59% -6.12% 60.78% 607.24% 164.07% -69.64% -97.90% -2,635.55% -13.01%
Net Income Growth
-3,975.75% -556.44% -198.47% -6.76% 57.39% 424.26% 161.89% -81.00% -158.18% -137.01% -6.80%
EPS Growth
0.00% -750.00% -400.00% 60.55% 57.39% 424.26% 142.86% -80.39% -160.00% -133.33% 0.00%
Operating Cash Flow Growth
124.87% 783.50% 692.02% 1,296.48% 127.00% 116.83% 106.33% -14.73% -0.67% -8.42% -38.07%
Free Cash Flow Firm Growth
-3,738.53% -1,524.75% -422.52% -159.13% 81.54% 517.25% 145.43% -137.63% 243.50% -30.66% -312.93%
Invested Capital Growth
-2,375.94% 1,639.80% -873.18% 3,267.76% -12.95% 128.47% 168.55% 85.90% -28.01% -46.95% 69.00%
Revenue Q/Q Growth
12.26% 114.50% 277.34% 51.35% 14.44% 22.92% 14.16% -3.21% 1.14% 2.45% 2.00%
EBITDA Q/Q Growth
155.03% -2,884.10% 160.81% 95.68% 50.61% 25.42% -12.60% 3.37% -23.81% 83.10% -49.79%
EBIT Q/Q Growth
193.07% -2,749.77% 143.04% 79.16% 40.92% 27.38% -15.94% 0.16% -50.46% 59.24% -19.19%
NOPAT Q/Q Growth
45.72% -2,782.11% -68.30% 79.07% 41.91% 28.20% 11.63% -41.52% -90.75% 53.64% -8.64%
Net Income Q/Q Growth
86.40% -2,403.78% -45.70% 45.21% 38.57% 28.72% 10.57% -59.50% -278.64% 35.47% -17.55%
EPS Q/Q Growth
42.86% -3,000.00% -64.66% 22.60% 38.57% 28.72% 2.00% -60.00% -300.00% 36.36% -16.67%
Operating Cash Flow Q/Q Growth
9.86% 1,388.25% 65.95% 77.29% 22.01% 14.38% 7.88% -10.72% 4.71% -8.98% 0.07%
Free Cash Flow Firm Q/Q Growth
66.70% -608.05% 103.86% -25.19% 73.06% -30.25% 1.33% -279.95% 1,143.80% -50.57% 23.94%
Invested Capital Q/Q Growth
162.54% -109.78% -818.34% 3,681.35% 28.74% 1,225.14% 99.70% 29.60% -10.94% 261.22% 25.43%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
44.59% 40.33% 21.14% 300.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
-8.15% -54.62% -41.66% -17.14% -0.66% 1.98% 1.07% 0.59% 0.37% -0.09% -0.22%
Operating Margin
-16.53% -55.06% -28.23% -13.43% -0.90% 1.76% 0.91% 0.36% 0.01% -0.42% -0.45%
EBIT Margin
-24.79% -41.29% -42.34% -13.41% -0.92% 1.75% 0.90% 0.37% 0.11% -0.32% -0.42%
Profit (Net Income) Margin
-17.45% -55.38% -28.35% -17.94% -0.98% 1.72% 2.15% 0.34% -0.21% -0.47% -0.48%
Tax Burden Percent
105.55% 402.31% 200.88% 401.40% 105.49% 98.68% 241.03% 99.28% -255.13% 135.31% 112.26%
Interest Burden Percent
200.12% 400.02% 200.02% 500.00% 100.38% 99.84% 99.44% 90.54% 71.70% 108.03% 101.41%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 1.32% -141.03% -52.77% -0.45% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -3,842.77% 0.00% -380.61% -68.67% 227.88% 234.75% 34.21% 0.64% -25.40% -30.79%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -7,369.24% 0.00% -328.62% -58.05% 228.10% 235.53% 40.07% 6.40% -20.77% -26.40%
Return on Net Nonoperating Assets (RNNOA)
0.00% 3,367.40% 0.00% 249.60% 45.40% -196.05% -190.41% -27.68% -4.28% 15.93% 20.64%
Return on Equity (ROE)
-1,558.72% -475.37% -1,956.27% -524.06% -23.28% 31.83% 44.33% 6.53% -3.64% -9.48% -10.15%
Cash Return on Invested Capital (CROIC)
0.00% -2,867.50% 0.00% -833.13% -54.83% 149.66% 143.28% -25.88% 33.21% 35.95% -82.10%
Operating Return on Assets (OROA)
-684.36% -400.60% -849.77% -126.85% -11.85% 18.58% 10.32% 4.31% 1.28% -3.75% -4.79%
Return on Assets (ROA)
-542.08% -402.93% -853.60% -254.59% -12.55% 18.30% 24.74% 3.88% -2.34% -5.48% -5.45%
Return on Common Equity (ROCE)
-794.52% -1,435.07% -1,304.18% -524.06% -23.23% 31.64% 44.05% 6.49% -3.62% -9.45% -10.15%
Return on Equity Simple (ROE_SIMPLE)
-320.29% -293.42% -519.42% -74.82% -18.39% 21.89% 36.53% 6.22% -3.70% -10.38% 0.00%
Net Operating Profit after Tax (NOPAT)
-1.30 -5.16 -15 -16 -6.15 31 82 25 0.52 -13 -15
NOPAT Margin
-5.78% -19.27% -9.88% -3.13% -0.63% 1.73% 2.18% 0.54% 0.01% -0.29% -0.31%
Net Nonoperating Expense Percent (NNEP)
-115.97% -158.15% -173.78% -102.60% -10.63% -0.22% -0.78% -5.86% -5.76% -4.63% -4.39%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 9.82% 0.21% -6.49% -6.19%
Cost of Revenue to Revenue
255.41% 346.85% 178.86% 275.75% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
44.37% 86.68% 71.03% 47.87% 9.09% 6.83% 6.62% 6.00% 5.80% 5.53% 5.76%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.18% 1.39% 1.27% 1.46%
Operating Expenses to Revenue
92.50% 115.85% 74.05% 417.90% 100.90% 98.24% 99.09% 99.64% 100.20% 100.42% 100.45%
Earnings before Interest and Taxes (EBIT)
-1.86 -7.37 -22 -22 -9.03 31 34 17 4.91 -15 -20
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-1.83 -7.31 -22 -21 -6.50 36 40 27 16 -4.26 -10
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
31.26 23.82 9.81 13.36 13.46 29.89 21.48 6.63 9.67 8.63 5.92
Price to Tangible Book Value (P/TBV)
63.26 23.82 4.86 20.87 17.04 35.18 23.66 7.75 10.73 9.75 6.52
Price to Revenue (P/Rev)
1.72 0.37 0.27 2.43 0.71 2.35 1.27 0.36 0.55 0.39 0.30
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 135.94 58.75 106.36 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.25% 2.00% 1.24% 1.74% 2.21%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.74% 1.70% 0.94% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 90.01 0.00 39.74 78.72 215.96 90.03 15.68 31.88 44.07 20.48
Enterprise Value to Revenue (EV/Rev)
0.82 1.00 0.10 2.39 0.67 2.29 1.22 0.32 0.51 0.35 0.26
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 115.43 114.45 55.17 138.02 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 130.65 135.88 86.81 444.50 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 131.83 55.89 59.61 4,157.89 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
53.12 52.53 3.31 66.03 11.88 34.34 18.64 7.08 10.43 8.35 10.59
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 200.74 91.57 0.00 80.35 84.98 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.04 0.00 0.00 0.06 0.03 0.02 0.02 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.05 0.02 0.02 0.02 0.00 0.00 0.00
Financial Leverage
-1.85 -2.74 -2.28 -3.80 -0.78 -0.86 -0.81 -0.69 -0.67 -0.77 -0.78
Leverage Ratio
4.31 7.08 9.17 15.80 1.85 1.74 1.79 1.68 1.56 1.73 1.86
Compound Leverage Factor
4.32 9.44 9.17 14.42 1.86 1.74 1.78 1.52 1.12 1.87 1.89
Debt to Total Capital
0.00% 5.58% 0.00% 0.00% 5.91% 2.97% 1.53% 2.12% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 5.58% 0.00% 0.00% 1.65% 0.96% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 4.26% 2.01% 1.53% 2.12% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
-6.61% 0.00% 0.00% 0.00% 0.29% 0.68% 0.60% 0.46% 0.48% 0.00% 0.00%
Common Equity to Total Capital
309.91% 394.42% 400.00% 0.00% 93.80% 96.35% 97.87% 97.42% 99.52% 100.00% 100.00%
Debt to EBITDA
0.00 -0.02 0.00 -0.12 -0.50 0.12 0.09 0.20 0.00 0.00 0.00
Net Debt to EBITDA
0.00 1.17 0.00 2.86 6.74 -3.47 -4.29 -5.70 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 -0.08 -0.36 0.08 0.09 0.20 0.00 0.00 0.00
Debt to NOPAT
0.00 -0.02 0.00 -0.17 -0.53 0.14 0.04 0.22 0.00 0.00 0.00
Net Debt to NOPAT
0.00 1.65 0.00 3.91 7.13 -3.96 -2.09 -6.16 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 -0.11 -0.38 0.09 0.04 0.22 0.00 0.00 0.00
Altman Z-Score
24.07 6.08 4.00 0.00 18.75 33.69 24.92 20.08 21.40 17.28 14.86
Noncontrolling Interest Sharing Ratio
-3.89% -1.26% 0.00% 0.00% 0.20% 0.60% 0.65% 0.54% 0.47% 0.26% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.45 6.22 3.79 0.00 1.88 2.20 1.71 2.00 1.88 1.44 1.53
Quick Ratio
2.75 5.26 3.35 0.00 1.63 1.83 1.29 1.64 1.49 1.08 1.17
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1.18 -5.68 -14 -27 -4.91 20 50 -19 27 19 -40
Operating Cash Flow to CapEx
1,818.33% 737.47% 1,426.33% 3,417.67% 1,103.72% 1,859.21% 1,839.32% 1,747.03% 2,628.26% 2,432.54% 1,159.90%
Free Cash Flow to Firm to Interest Expense
-3,135.97 -61,456.17 -26,367.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
614.35 11,073.26 4,398.99 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
1,025.98 6,568.70 4,748.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
41.41 58.38 15.05 150.87 12.87 10.62 11.50 11.54 11.14 11.77 11.46
Accounts Receivable Turnover
253.99 64.18 62.89 41.10 42.96 34.21 35.84 41.58 49.52 52.79 48.57
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
473.96 497.35 451.04 233.84 239.96 270.91 317.57 269.56 0.00 0.00 368.11
Accounts Payable Turnover
451.68 913.31 879.39 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
8.62 22.88 23.21 26.65 8.50 10.67 10.18 8.78 7.37 6.91 7.52
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
3.23 3.20 3.74 0.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
5.39 29.52 31.09 35.53 8.50 10.67 10.18 8.78 7.37 6.91 7.52
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-0.13 0.40 -1.33 9.57 8.33 19 51 95 68 36 61
Invested Capital Turnover
-325.92 1,201.11 -998.47 242.98 109.51 131.46 107.55 62.83 52.31 87.28 97.80
Increase / (Decrease) in Invested Capital
-0.12 0.52 -1.73 11 -1.24 11 32 44 -27 -32 25
Enterprise Value (EV)
18 54 31 380 656 4,109 4,601 1,490 2,180 1,599 1,256
Market Capitalization
19 40 21 401 699 4,232 4,772 1,642 2,349 1,767 1,437
Book Value per Share
$0.01 $0.05 $0.08 $0.51 $0.81 $2.02 $1.51 $1.62 $1.58 $1.33 $1.53
Tangible Book Value per Share
$0.01 $0.05 $0.08 $0.33 $0.64 $1.72 $1.37 $1.39 $1.42 $1.18 $1.39
Total Capital
0.59 2.56 4.26 33 55 147 227 254 244 205 243
Total Debt
0.00 0.04 0.00 2.63 3.28 4.37 3.48 5.39 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 1.65 2.36 2.95 3.48 5.39 0.00 0.00 0.00
Net Debt
-0.72 -2.13 -5.60 -20 -44 -124 -172 -154 -170 -169 -181
Capital Expenditures (CapEx)
0.06 0.42 1.28 2.13 5.00 6.44 13 12 7.96 7.87 10
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-0.24 -0.14 -2.87 -3.95 -9.30 -11 -43 -32 -45 -86 -76
Debt-free Net Working Capital (DFNWC)
0.48 2.02 2.72 19 38 117 133 128 125 82 105
Net Working Capital (NWC)
0.48 1.99 2.72 18 37 116 133 128 125 82 105
Net Nonoperating Expense (NNE)
0.66 2.25 6.71 6.76 3.41 0.18 1.16 9.57 9.50 7.97 7.69
Net Nonoperating Obligations (NNO)
-0.72 -2.13 -5.60 -20 -44 -124 -172 -154 -176 -169 -181
Total Depreciation and Amortization (D&A)
0.03 0.06 0.35 0.92 2.52 4.15 6.34 9.84 11 10 9.56
Debt-free, Cash-free Net Working Capital to Revenue
-3.18% -1.06% -7.36% -0.79% -0.95% -0.61% -1.15% -0.69% -1.05% -1.89% -1.60%
Debt-free Net Working Capital to Revenue
4.29% 18.90% 6.98% 11.45% 3.85% 6.51% 3.51% 2.78% 2.92% 1.80% 2.20%
Net Working Capital to Revenue
6.44% 14.85% 3.49% 14.49% 3.76% 6.43% 3.51% 2.78% 2.92% 1.80% 2.20%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 ($0.26) $0.00 ($0.20) ($0.08) $0.22 $0.56 $0.10 ($0.06) ($0.14) ($0.14)
Adjusted Weighted Average Basic Shares Outstanding
0.00 102.16M 0.00 115.38M 125.17M 138.57M 146.17M 151.04M 153.23M 153.68M 156.88M
Adjusted Diluted Earnings per Share
$0.00 ($0.26) $0.00 ($0.20) ($0.08) $0.21 $0.51 $0.10 ($0.06) ($0.14) ($0.14)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 102.16M 0.00 115.38M 125.17M 151.55M 157.73M 156.22M 153.23M 153.68M 156.88M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 104.74M 0.00 121.96M 131.24M 144.34M 148.76M 152.84M 154.67M 154.13M 161.05M
Normalized Net Operating Profit after Tax (NOPAT)
-1.30 -5.16 -15 -16 -6.15 31 24 11 6.81 14 -15
Normalized NOPAT Margin
-11.57% -28.91% -29.64% -6.27% -0.63% 1.73% 0.63% 0.25% 0.16% 0.31% -0.31%
Pre Tax Income Margin
-16.54% -55.06% -42.34% -13.41% -0.92% 1.75% 0.89% 0.34% 0.08% -0.34% -0.42%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-1,647.06 -39,847.66 -10,607.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
-2,305.91 -55,786.84 -14,850.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
-3,395.47 -42,099.95 -33,672.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
-3,610.90 -45,218.55 -32,168.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 14.23% 166.32% -317.83% -147.03% -135.48%
Augmented Payout Ratio
-0.32% -2.85% -0.07% 0.00% -283.10% 94.78% 226.18% 1,329.91% -2,107.09% -810.59% -382.90%

Quarterly Metrics And Ratios for Exp World

This table displays calculated financial ratios and metrics derived from Exp World's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 164,323,924.00 167,117,937.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 164,323,924.00 167,117,937.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -0.03 -0.02
Growth Metrics
- - - - - - - - - - -
Revenue Growth
6.11% 11.15% 5.21% 1.52% 11.89% 1.26% 1.05% 6.94% 8.53% 5.30% 10.75%
EBITDA Growth
-385.46% -522.20% 37.50% -171.61% 33.96% 52.89% -97.18% 236.75% -44.46% 9.81% 592.53%
EBIT Growth
-1,109.60% -2,039.04% 43.57% -270.93% 28.89% 44.47% -107.97% 161.38% -31.14% 9.68% 242.20%
NOPAT Growth
-4,419.18% -170,617.51% 5.11% -381.76% 31.20% 42.91% -115.18% 154.35% -15.49% 15.30% -15.22%
Net Income Growth
-194.36% -1,176.32% 31.43% -730.54% 55.16% 29.51% -118.50% 141.11% -35.68% 53.76% -17.55%
EPS Growth
-180.00% -1,100.00% 33.33% -700.00% 57.14% 30.00% -112.50% 133.33% -33.33% 57.14% -100.00%
Operating Cash Flow Growth
40.52% 8.03% -27.42% 105.83% -57.95% -34.32% -49.28% -37.19% 0.58% -48.36% 7.43%
Free Cash Flow Firm Growth
135.28% 141.27% 341.03% 4,391.17% 58.46% -114.74% -142.57% -158.56% -239.16% -836.25% -146.90%
Invested Capital Growth
-28.01% -56.99% -56.52% -86.92% -46.95% -8.56% 70.65% 386.70% 69.00% 120.26% 108.77%
Revenue Q/Q Growth
-19.07% -3.91% 37.35% -4.95% -10.80% -13.05% 37.07% 0.60% -9.48% -15.63% 44.16%
EBITDA Q/Q Growth
-263.46% -24.00% 259.39% -122.17% -50.74% 11.55% 109.55% 974.39% -259.24% 44.77% 173.30%
EBIT Q/Q Growth
-429.20% -17.08% 219.43% -137.13% -36.94% 8.56% 82.87% 386.14% -392.56% 37.02% 126.97%
NOPAT Q/Q Growth
-641.64% -13.44% 186.10% -153.26% -32.27% 5.87% 77.10% 290.65% -381.02% 30.97% 68.85%
Net Income Q/Q Growth
-1,671.31% 26.22% 179.18% -168.69% -11.74% -15.98% 79.22% 252.64% -468.77% 60.47% 47.18%
EPS Q/Q Growth
-1,500.00% 28.57% 180.00% -175.00% 0.00% -16.67% 85.71% 300.00% -500.00% 62.50% 33.33%
Operating Cash Flow Q/Q Growth
45.94% 85.97% 17.30% -35.35% -70.19% 190.49% -9.41% -19.94% -52.26% 49.13% 88.46%
Free Cash Flow Firm Q/Q Growth
1,184.50% 97.41% 19.83% 67.27% -59.95% -118.36% -246.14% -130.06% 4.83% -23.54% 8.72%
Invested Capital Q/Q Growth
-10.94% -52.42% -39.79% -48.73% 261.22% -17.98% 12.35% 46.22% 25.43% 6.89% 6.49%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
-1.20% -1.55% 1.80% -0.42% -0.71% -0.72% 0.05% 0.54% -0.94% -0.62% 0.31%
Operating Margin
-1.63% -1.93% 1.43% -0.68% -1.00% -1.09% -0.18% 0.31% -1.07% -0.87% 0.11%
EBIT Margin
-1.48% -1.80% 1.57% -0.61% -0.94% -0.99% -0.12% 0.35% -1.14% -0.85% 0.16%
Profit (Net Income) Margin
-2.16% -1.66% 0.96% -0.69% -0.87% -1.15% -0.18% 0.27% -1.08% -0.51% -0.19%
Tax Burden Percent
140.78% 91.27% 62.19% 108.86% 89.00% 117.87% 125.67% 78.96% 95.62% 58.94% -116.78%
Interest Burden Percent
103.78% 100.88% 98.16% 103.73% 103.53% 99.15% 112.81% 95.78% 99.70% 101.53% 100.35%
Effective Tax Rate
0.00% 0.00% 40.91% 0.00% 0.00% 0.00% 0.00% 21.04% 0.00% 0.00% 216.78%
Return on Invested Capital (ROIC)
-59.78% -108.94% 116.16% -48.66% -61.32% -111.83% -22.02% 38.24% -73.12% -61.92% -12.71%
ROIC Less NNEP Spread (ROIC-NNEP)
-53.72% -107.35% 115.47% -47.23% -60.28% -109.81% -21.69% 38.07% -70.84% -62.49% -12.32%
Return on Net Nonoperating Assets (RNNOA)
35.92% 82.92% -99.88% 38.35% 46.23% 94.06% 19.07% -33.05% 55.40% 49.76% 9.77%
Return on Equity (ROE)
-23.86% -26.01% 16.29% -10.30% -15.10% -17.77% -2.95% 5.19% -17.72% -12.16% -2.94%
Cash Return on Invested Capital (CROIC)
33.21% 56.85% 16.11% 87.67% 35.95% -16.22% -136.99% -178.76% -82.10% -104.30% -91.96%
Operating Return on Assets (OROA)
-16.47% -18.69% 14.79% -6.38% -11.05% -10.49% -1.21% 3.69% -13.00% -9.05% 1.54%
Return on Assets (ROA)
-24.06% -17.21% 9.03% -7.20% -10.18% -12.26% -1.71% 2.79% -12.39% -5.42% -1.81%
Return on Common Equity (ROCE)
-23.75% -25.95% 16.25% -10.28% -15.06% -17.77% -2.95% 5.19% -17.72% -12.16% -2.94%
Return on Equity Simple (ROE_SIMPLE)
0.00% -11.72% -10.49% -15.61% 0.00% -7.86% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-11 -13 11 -5.83 -7.72 -7.26 -1.66 3.17 -8.91 -6.15 -1.92
NOPAT Margin
-1.14% -1.35% 0.85% -0.47% -0.70% -0.76% -0.13% 0.24% -0.75% -0.61% -0.13%
Net Nonoperating Expense Percent (NNEP)
-6.06% -1.59% 0.69% -1.42% -1.04% -2.02% -0.33% 0.17% -2.28% 0.57% -0.39%
Return On Investment Capital (ROIC_SIMPLE)
-4.60% -5.72% - - -3.77% -3.43% -0.76% 1.35% -3.67% -2.40% -0.68%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
6.92% 6.64% 4.72% 4.99% 6.12% 7.00% 5.66% 4.73% 6.01% 6.39% 4.94%
R&D to Revenue
1.54% 1.57% 1.15% 1.12% 1.34% 1.76% 1.38% 1.31% 1.46% 1.75% 1.27%
Operating Expenses to Revenue
102.57% 101.93% 98.57% 100.68% 101.00% 101.09% 100.18% 99.70% 101.07% 100.87% 99.89%
Earnings before Interest and Taxes (EBIT)
-15 -17 20 -7.53 -10 -9.43 -1.62 4.62 -14 -8.52 2.30
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-12 -15 23 -5.15 -7.77 -6.87 0.66 7.05 -11 -6.20 4.54
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
9.67 7.02 7.90 10.26 8.63 7.11 6.51 7.12 5.92 3.77 3.17
Price to Tangible Book Value (P/TBV)
10.73 7.84 8.94 11.71 9.75 8.00 7.28 7.88 6.52 4.11 3.57
Price to Revenue (P/Rev)
0.55 0.36 0.39 0.49 0.39 0.33 0.31 0.36 0.30 0.20 0.18
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
1.24% 1.92% 1.78% 1.42% 1.74% 2.05% 2.20% 1.88% 2.21% 3.34% 3.70%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
31.88 42.35 78.95 196.17 44.07 44.54 36.98 30.47 20.48 11.81 9.71
Enterprise Value to Revenue (EV/Rev)
0.51 0.32 0.35 0.44 0.35 0.29 0.27 0.32 0.26 0.16 0.14
Enterprise Value to EBITDA (EV/EBITDA)
138.02 0.00 0.00 0.00 0.00 383.56 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
444.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
4,157.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
10.43 6.45 8.28 9.36 8.35 7.76 9.11 12.57 10.59 7.79 6.64
Enterprise Value to Free Cash Flow (EV/FCFF)
80.35 44.81 297.00 51.77 84.98 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.67 -0.77 -0.86 -0.81 -0.77 -0.86 -0.88 -0.87 -0.78 -0.80 -0.79
Leverage Ratio
1.56 1.77 1.96 1.85 1.73 1.99 2.14 2.00 1.86 1.93 2.04
Compound Leverage Factor
1.62 1.79 1.93 1.92 1.79 1.97 2.41 1.91 1.86 1.96 2.05
Debt to Total Capital
0.00% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.48% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
99.52% 99.99% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 81.91 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 14.88 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
21.23 14.83 14.41 16.19 17.32 14.41 12.70 14.68 14.90 12.90 11.20
Noncontrolling Interest Sharing Ratio
0.47% 0.25% 0.24% 0.25% 0.26% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.88 1.47 1.42 1.40 1.44 1.34 1.31 1.45 1.53 1.56 1.52
Quick Ratio
1.49 1.05 1.02 1.06 1.08 0.98 0.92 1.06 1.17 1.16 1.08
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
15 30 36 61 24 -4.48 -16 -36 -34 -42 -38
Operating Cash Flow to CapEx
1,778.35% 4,217.94% 3,860.39% 2,006.94% 596.26% 1,326.61% 1,425.84% 1,113.33% 657.80% 818.26% 1,610.64%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
11.14 10.38 9.44 10.42 11.77 10.62 9.79 10.50 11.46 10.68 9.73
Accounts Receivable Turnover
49.52 42.58 33.02 40.81 52.79 43.75 32.80 40.88 48.57 42.45 31.63
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 332.12 328.72 351.73 0.00 374.76 364.20 366.29 368.11 352.58 356.50
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
7.37 8.57 11.05 8.94 6.91 8.34 11.13 8.93 7.52 8.60 11.54
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
7.37 8.57 11.05 8.94 6.91 8.34 11.13 8.93 7.52 8.60 11.54
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
68 33 20 10 36 30 33 49 61 66 70
Invested Capital Turnover
52.31 80.75 137.36 102.68 87.28 147.02 173.25 158.79 97.80 101.22 96.17
Increase / (Decrease) in Invested Capital
-27 -43 -25 -67 -32 -2.78 14 39 25 36 36
Enterprise Value (EV)
2,180 1,378 1,547 1,970 1,599 1,325 1,236 1,490 1,256 774 678
Market Capitalization
2,349 1,562 1,740 2,166 1,767 1,507 1,421 1,676 1,437 965 889
Book Value per Share
$1.58 $1.44 $1.42 $1.37 $1.33 $1.38 $1.40 $1.50 $1.53 $1.59 $1.71
Tangible Book Value per Share
$1.42 $1.29 $1.26 $1.20 $1.18 $1.22 $1.25 $1.35 $1.39 $1.46 $1.52
Total Capital
244 222 220 211 205 212 218 235 243 256 281
Total Debt
0.00 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-170 -184 -194 -196 -169 -182 -185 -186 -181 -190 -211
Capital Expenditures (CapEx)
1.83 1.44 1.84 2.29 2.30 3.00 2.53 2.60 2.10 2.51 2.41
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-45 -88 -95 -108 -86 -105 -103 -87 -76 -73 -78
Debt-free Net Working Capital (DFNWC)
125 96 98 88 82 77 82 100 105 117 133
Net Working Capital (NWC)
125 96 98 88 82 77 82 100 105 117 133
Net Nonoperating Expense (NNE)
9.98 2.92 -1.43 2.67 1.79 3.76 0.63 -0.33 3.99 -1.05 0.78
Net Nonoperating Obligations (NNO)
-176 -190 -201 -201 -169 -182 -185 -186 -181 -190 -211
Total Depreciation and Amortization (D&A)
2.74 2.40 2.96 2.38 2.55 2.56 2.27 2.42 2.31 2.32 2.25
Debt-free, Cash-free Net Working Capital to Revenue
-1.05% -2.01% -2.14% -2.42% -1.89% -2.30% -2.24% -1.85% -1.60% -1.51% -1.57%
Debt-free Net Working Capital to Revenue
2.92% 2.20% 2.22% 1.98% 1.80% 1.68% 1.79% 2.13% 2.20% 2.43% 2.68%
Net Working Capital to Revenue
2.92% 2.20% 2.22% 1.98% 1.80% 1.68% 1.79% 2.13% 2.20% 2.43% 2.68%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.14) ($0.10) $0.08 ($0.06) ($0.06) ($0.07) ($0.01) $0.02 ($0.08) ($0.03) ($0.02)
Adjusted Weighted Average Basic Shares Outstanding
153.23M 154.74M 153.58M 153.26M 153.68M 154.74M 156.09M 157.10M 156.88M 162.02M 166.16M
Adjusted Diluted Earnings per Share
($0.14) ($0.10) $0.08 ($0.06) ($0.06) ($0.07) ($0.01) $0.02 ($0.08) ($0.03) ($0.02)
Adjusted Weighted Average Diluted Shares Outstanding
156.77M 154.74M 155.98M 153.26M 153.68M 154.74M 156.09M 160.77M 156.88M 162.02M 166.16M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
154.67M 154.85M 153.73M 153.55M 154.13M 156.17M 157.23M 158.84M 161.05M 164.32M 167.12M
Normalized Net Operating Profit after Tax (NOPAT)
-11 -1.52 11 6.77 -7.72 -7.26 -1.66 3.17 -8.91 -6.15 4.18
Normalized NOPAT Margin
-1.14% -0.16% 0.85% 0.55% -0.70% -0.76% -0.13% 0.24% -0.75% -0.61% 0.29%
Pre Tax Income Margin
-1.53% -1.82% 1.54% -0.63% -0.97% -0.98% -0.14% 0.34% -1.13% -0.86% 0.16%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-317.83% -117.69% -135.49% -94.88% -147.03% -180.86% -96.72% -157.91% -135.48% -185.50% -184.04%
Augmented Payout Ratio
-2,107.09% -745.61% -841.37% -526.35% -810.59% -859.88% -383.14% -525.69% -382.90% -490.58% -337.21%

Financials Breakdown Chart

Key Financial Trends

eXp World Holdings’ latest statements show improving revenue and liquidity, but profitability remains under pressure. The company generated $1.45 billion of revenue in Q2 2026, up 10.7% from the restated $1.31 billion reported in Q2 2025 and the highest Q2 revenue in the provided data. However, it posted a $2.7 million net loss, compared with a $2.3 million loss a year earlier. The data identifies the latest company as AGNT, while several historical filings use the former EXPI ticker.

  • Revenue growth accelerated. Q2 revenue increased from $1.23 billion in 2023 and $1.30 billion in 2024 to $1.45 billion in 2026. Q2 2026 revenue also rose 44.6% from Q1 2026, although some of that sequential increase may reflect normal real estate seasonality.
  • Operating performance improved sequentially. Operating income improved from an $8.8 million loss in Q1 2026 to $1.6 million of income in Q2. This was also better than the $2.4 million operating loss in Q2 2025.
  • Operating cash flow remained positive. Net cash from operating activities was $38.8 million in Q2 2026, up from $20.6 million in Q1. The company has generated positive operating cash flow in every quarter provided, despite reporting net losses in many recent periods.
  • Liquidity strengthened. Cash and equivalents plus restricted cash increased to $211.1 million at June 30, 2026, from $185.9 million a year earlier. Total current assets rose to $391.4 million, while the current ratio improved to approximately 1.5 from 1.3.
  • The balance sheet carries little conventional debt. Total noncurrent liabilities were reported at zero in Q2 2026, leaving the company primarily reliant on current operating liabilities rather than long-term borrowing.
  • Capital spending remains manageable. Q2 2026 purchases of property, plant and equipment were $2.4 million, well below quarterly operating cash flow. Investing cash outflows were higher at $9.0 million, but still covered by operating cash generation.
  • Shareholder distributions continue. The company paid $8.2 million of dividends in Q2 2026 and reported a $0.05 dividend per share in Q1. Dividend payments have generally remained near $7 million to $8 million per quarter, although the latest losses make continued growth in the dividend less certain.
  • Restricted cash is a significant part of reported liquidity. Restricted cash totaled $99.9 million, nearly half of cash and restricted cash combined. Investors should distinguish funds that are freely available from those subject to contractual or regulatory restrictions.
  • Profitability has deteriorated from 2022-2024 levels. Q2 net income was $9.4 million in 2022 and 2023 and $12.4 million in 2024, but the company reported losses of $2.3 million in Q2 2025 and $2.7 million in Q2 2026. The first half of 2026 produced a combined net loss of approximately $7.8 million.
  • Cash flow quality warrants monitoring. Operating cash flow has remained positive, but it depends heavily on noncash adjustments and working-capital movements. In Q2 2026, the company reported $12.8 million of noncash adjustments and a $17.4 million favorable change in operating assets and liabilities, while accounts receivable increased to $167.6 million from $146.2 million a year earlier.

Overall, the statements present a mixed picture for investors. Revenue momentum, positive operating cash flow, limited debt and improved liquidity are constructive. However, recurring net losses, very thin operating margins and the large role of noncash and working-capital adjustments suggest that stronger revenue has not yet translated into durable earnings power. Future quarters should be evaluated primarily on whether operating income and net income return consistently to positive territory without relying on temporary balance-sheet benefits.

09/08/26 05:31 PM ETAI Generated. May Contain Errors.

Exp World Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Exp World's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Exp World's net income appears to be on an upward trend, with a most recent value of -$22.71 million in 2025, rising from -$1.96 million in 2015. The previous period was -$21.27 million in 2024. See where experts think Exp World is headed by visiting Exp World's forecast page.

Exp World's total operating income in 2025 was -$21.47 million, based on the following breakdown:
  • Total Gross Profit: $4.77 billion
  • Total Operating Expenses: $4.79 billion

Over the last 10 years, Exp World's total revenue changed from $22.46 million in 2015 to $4.77 billion in 2025, a change of 21,144.0%.

Exp World's total liabilities were at $199.70 million at the end of 2025, a 7.5% increase from 2024, and a 29,965.9% increase since 2015.

In the past 10 years, Exp World's cash and equivalents has ranged from $571.81 thousand in 2015 to $125.87 million in 2023, and is currently $124.25 million as of their latest financial filing in 2025.

Over the last 10 years, Exp World's book value per share changed from 0.01 in 2015 to 1.53 in 2025, a change of 12,326.8%.



Financial statements for NASDAQ:AGNT last updated on 8/4/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners