Free Trial

Real Brokerage (REAX) Financials

Real Brokerage logo
$4.13 +0.02 (+0.49%)
Closing price 05/23/2025 04:00 PM Eastern
Extended Trading
$4.12 -0.01 (-0.36%)
As of 05/23/2025 04:35 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Real Brokerage

Annual Income Statements for Real Brokerage

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

Metric 2024 2023 2022 2021 2020
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020
Net Income / (Loss) Attributable to Common Shareholders
-27 -28 -21 -12 -3.62
Consolidated Net Income / (Loss)
-26 -27 -20 -12 -3.62
Net Income / (Loss) Continuing Operations
-26 -27 -20 -12 -3.62
Total Pre-Tax Income
-26 -27 -20 -12 -3.62
Total Operating Income
-25 -26 -20 -11 -2.65
Total Gross Profit
115 63 32 11 2.15
Total Revenue
1,265 689 382 122 17
Operating Revenue
1,265 689 382 122 17
Total Cost of Revenue
1,150 626 350 111 14
Operating Cost of Revenue
1,150 626 350 111 14
Total Operating Expenses
140 89 52 22 5.80
Selling, General & Admin Expense
61 43 24 11 3.66
Marketing Expense
57 39 23 7.81 0.91
Research & Development Expense
12 7.36 4.87 3.98 0.41
Other Special Charges / (Income)
9.25 0.00 - - -
Total Other Income / (Expense), net
-1.23 -1.21 -1.17 -0.41 0.03
Other Income / (Expense), net
-1.23 -1.21 -1.17 -0.41 0.17
Net Income / (Loss) Attributable to Noncontrolling Interest
0.09 0.29 0.24 0.00 -
Basic Earnings per Share
($0.14) ($0.15) - ($0.07) -
Weighted Average Basic Shares Outstanding
191.17M 178.13M 178.20M 170.48M -
Diluted Earnings per Share
($0.14) ($0.15) ($0.12) ($0.07) ($0.04)
Weighted Average Diluted Shares Outstanding
191.17M 178.13M 178.20M 170.48M 101.85M
Weighted Average Basic & Diluted Shares Outstanding
202.50M 183.61M 178.20M 170.48M -

Quarterly Income Statements for Real Brokerage

No quarterly income statements for Real Brokerage are available.


Annual Cash Flow Statements for Real Brokerage

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

Metric 2024 2023 2022 2021 2020
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020
Net Change in Cash & Equivalents
19 9.28 -11 7.68 21
Net Cash From Operating Activities
49 19 6.00 1.68 21
Net Cash From Continuing Operating Activities
49 19 1.83 2.04 21
Net Income / (Loss) Continuing Operations
-26 -27 -20 -12 0.00
Consolidated Net Income / (Loss)
-26 -27 -20 -12 -
Depreciation Expense
1.40 1.13 0.33 0.21 0.09
Non-Cash Adjustments To Reconcile Net Income
65 45 16 4.60 21
Changes in Operating Assets and Liabilities, net
8.76 0.38 5.54 8.91 -
Net Cash From Investing Activities
3.81 -6.63 -9.05 -1.27 0.00
Net Cash From Continuing Investing Activities
3.81 -6.63 -9.56 -1.27 0.00
Purchase of Property, Plant & Equipment
-1.05 -0.63 - - -
Other Investing Activities, net
4.85 -6.00 - - -
Net Cash From Financing Activities
-33 -3.06 -7.85 7.27 0.00
Net Cash From Continuing Financing Activities
-33 -3.06 -7.85 14 0.00
Repurchase of Common Equity
-36 -2.87 - - -
Payment of Dividends
-0.30 -0.34 -0.02 0.00 -
Other Financing Activities, net
3.44 0.14 0.27 27 -

Quarterly Cash Flow Statements for Real Brokerage

No quarterly cash flow statements for Real Brokerage are available.


Annual Balance Sheets for Real Brokerage

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

Metric 2024 2023 2022 2021 2020
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020
Total Assets
87 65 44 40 22
Total Current Assets
73 51 28 39 22
Cash & Equivalents
23 15 11 26 21
Restricted Cash
24 13 7.48 3.31 0.05
Short-Term Investments
9.45 14 - - -
Accounts Receivable
14 6.50 1.62 0.28 0.34
Prepaid Expenses
1.65 2.13 0.53 0.45 0.09
Plant, Property, & Equipment, net
2.12 1.60 1.35 0.17 0.01
Total Noncurrent Assets
12 12 22 9.97 0.19
Goodwill
8.99 8.99 10 0.60 0.00
Intangible Assets
2.58 3.44 3.71 0.45 0.00
Total Liabilities & Shareholders' Equity
87 65 44 40 22
Total Liabilities
54 27 21 13 1.11
Total Current Liabilities
54 27 21 12 0.96
Accounts Payable
1.37 0.57 1.66 0.09 0.88
Accrued Expenses
26 13 12 8.82 -
Customer Deposits
24 13 7.48 - -
Other Current Liabilities
3.05 0.30 0.10 0.09 0.09
Total Noncurrent Liabilities
0.00 0.27 0.24 0.68 0.15
Other Noncurrent Operating Liabilities
0.00 0.27 0.24 0.64 -
Commitments & Contingencies
0.00 0.00 - - -
Total Equity & Noncontrolling Interests
32 37 22 27 21
Total Preferred & Common Equity
32 37 22 27 5.98
Total Common Equity
32 37 -66 -43 -18
Common Stock
139 116 - - -
Retained Earnings
-105 -78 -51 -30 -18
Treasury Stock
-2.46 -0.26 -15 -13 0.00
Accumulated Other Comprehensive Income / (Loss)
0.71 -0.17 - - -
Noncontrolling Interest
-0.00 0.21 0.26 0.00 15

Quarterly Balance Sheets for Real Brokerage

No quarterly balance sheets for Real Brokerage are available.


Annual Metrics And Ratios for Real Brokerage

This table displays calculated financial ratios and metrics derived from Real Brokerage's official financial filings.

Metric 2024 2023 2022 2021 2020
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020
Growth Metrics
- - - - -
Revenue Growth
83.50% 80.18% 214.33% 634.83% 0.00%
EBITDA Growth
3.95% -27.80% -78.03% -380.35% 0.00%
EBIT Growth
2.80% -30.14% -79.07% -371.31% 0.00%
NOPAT Growth
3.01% -31.72% -75.27% -325.77% 0.00%
Net Income Growth
2.80% -33.84% -74.12% -222.54% 0.00%
EPS Growth
6.67% -25.00% -71.43% -75.00% 0.00%
Operating Cash Flow Growth
156.79% 216.55% 256.00% -92.06% 0.00%
Free Cash Flow Firm Growth
113.47% 2.19% -2,688.85% 0.00% 0.00%
Invested Capital Growth
-416.82% -26.00% 49.85% -2,198.48% 0.00%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00%
Profitability Metrics
- - - - -
Gross Margin
9.07% 9.12% 8.35% 9.12% 13.01%
EBITDA Margin
-1.98% -3.79% -5.34% -9.42% -14.42%
Operating Margin
-1.99% -3.77% -5.16% -9.26% -15.98%
EBIT Margin
-2.09% -3.95% -5.47% -9.60% -14.96%
Profit (Net Income) Margin
-2.09% -3.95% -5.32% -9.60% -21.87%
Tax Burden Percent
100.00% 100.00% 100.75% 100.00% 100.00%
Interest Burden Percent
100.00% 100.00% 96.51% 100.00% 146.13%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
-76.42% -91.48% -82.30% -48.86% -17.41%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-35.00% -50.26% -49.94% -37.73% -11.31%
Return on Assets (ROA)
-35.00% -50.26% -48.56% -37.73% -16.53%
Return on Common Equity (ROCE)
-76.20% 44.99% 181.94% 62.93% 15.44%
Return on Equity Simple (ROE_SIMPLE)
-82.29% -73.81% -91.80% -43.25% -60.55%
Net Operating Profit after Tax (NOPAT)
-18 -18 -14 -7.89 -1.85
NOPAT Margin
-1.40% -2.64% -3.61% -6.48% -11.19%
Net Nonoperating Expense Percent (NNEP)
-17.80% -26.46% -21.42% -13.61% -8.37%
Return On Investment Capital (ROIC_SIMPLE)
-54.94% -49.10% - - -
Cost of Revenue to Revenue
90.93% 90.88% 91.46% 90.88% 86.99%
SG&A Expenses to Revenue
4.83% 6.23% 6.32% 8.69% 22.09%
R&D to Revenue
0.96% 1.07% 1.27% 3.27% 2.45%
Operating Expenses to Revenue
11.07% 12.90% 13.52% 18.38% 35.04%
Earnings before Interest and Taxes (EBIT)
-26 -27 -21 -12 -2.48
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-25 -26 -20 -11 -2.39
Valuation Ratios
- - - - -
Price to Book Value (P/BV)
26.27 7.73 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
41.04 11.67 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.67 0.41 0.49 0.00 0.00
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.62 0.35 0.59 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
16.16 12.83 37.43 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
339.54 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.01
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.01
Financial Leverage
-1.43 -1.14 -1.23 -1.17 -1.02
Leverage Ratio
2.18 1.82 1.69 1.30 1.05
Compound Leverage Factor
2.18 1.82 1.64 1.30 1.54
Debt to Total Capital
0.00% 0.00% 0.00% 0.15% 0.62%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.15% 0.62%
Preferred Equity to Total Capital
0.00% 0.00% 281.97% 234.42% 103.54%
Noncontrolling Interests to Total Capital
-0.01% 0.56% 1.17% 0.00% 70.80%
Common Equity to Total Capital
100.01% 99.44% -295.05% -159.44% -88.15%
Debt to EBITDA
0.00 0.00 0.00 0.00 -0.05
Net Debt to EBITDA
0.00 0.00 0.00 3.31 8.86
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 -0.05
Debt to NOPAT
0.00 0.00 0.00 -0.01 -0.07
Net Debt to NOPAT
0.00 0.00 0.00 4.81 11.42
Long-Term Debt to NOPAT
0.00 0.00 0.00 -0.01 -0.07
Altman Z-Score
21.46 14.25 11.00 0.00 0.00
Noncontrolling Interest Sharing Ratio
0.30% 149.18% 321.07% 228.79% 188.70%
Liquidity Ratios
- - - - -
Current Ratio
1.34 1.86 1.34 3.14 22.51
Quick Ratio
0.87 1.30 0.59 2.12 22.37
Cash Flow Metrics
- - - - -
Free Cash Flow to Firm (FCFF)
2.32 -17 -18 -0.63 0.00
Operating Cash Flow to CapEx
4,663.25% 3,017.01% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 151.54
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 151.54
Efficiency Ratios
- - - - -
Asset Turnover
16.73 12.73 9.13 3.93 0.76
Accounts Receivable Turnover
121.27 169.64 403.04 395.71 48.99
Inventory Turnover
0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
680.65 467.23 503.27 1,322.62 1,182.79
Accounts Payable Turnover
1,182.41 560.94 398.41 227.31 16.39
Days Sales Outstanding (DSO)
3.01 2.15 0.91 0.92 7.45
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.31 0.65 0.92 1.61 22.27
Cash Conversion Cycle (CCC)
2.70 1.50 -0.01 -0.68 -14.82
Capital & Investment Metrics
- - - - -
Invested Capital
-25 -4.79 -3.80 -7.59 -0.33
Invested Capital Turnover
-85.55 -160.33 -67.17 -30.75 -50.18
Increase / (Decrease) in Invested Capital
-20 -0.99 3.78 -7.26 0.00
Enterprise Value (EV)
788 244 224 0.00 0.00
Market Capitalization
845 285 187 0.00 0.00
Book Value per Share
$0.17 $0.21 ($0.37) ($0.25) ($0.18)
Tangible Book Value per Share
$0.11 $0.14 ($0.45) ($0.26) ($0.18)
Total Capital
32 37 22 27 21
Total Debt
0.00 0.00 0.00 0.04 0.13
Total Long-Term Debt
0.00 0.00 0.00 0.04 0.13
Net Debt
-57 -42 -26 -38 -21
Capital Expenditures (CapEx)
1.05 0.63 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-38 -19 -11 -2.78 -0.54
Debt-free Net Working Capital (DFNWC)
18 23 7.26 26 21
Net Working Capital (NWC)
18 23 7.26 26 21
Net Nonoperating Expense (NNE)
8.79 9.01 6.51 3.79 1.77
Net Nonoperating Obligations (NNO)
-57 -42 -26 -35 -21
Total Depreciation and Amortization (D&A)
1.40 1.13 0.50 0.21 0.09
Debt-free, Cash-free Net Working Capital to Revenue
-3.04% -2.69% -2.89% -2.28% -3.24%
Debt-free Net Working Capital to Revenue
1.46% 3.38% 1.90% 21.66% 125.23%
Net Working Capital to Revenue
1.46% 3.38% 1.90% 21.66% 125.23%
Earnings Adjustments
- - - - -
Adjusted Basic Earnings per Share
($0.14) $0.00 ($0.12) $0.00 $0.00
Adjusted Weighted Average Basic Shares Outstanding
191.17M 178.13M 178.20M 178.24M 0.00
Adjusted Diluted Earnings per Share
($0.14) ($0.15) ($0.12) ($0.07) $0.00
Adjusted Weighted Average Diluted Shares Outstanding
191.17M 178.13M 178.20M 170.48M 0.00
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 ($0.12) $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
202.50M 183.61M 178.20M 178.24M 0.00
Normalized Net Operating Profit after Tax (NOPAT)
-11 -18 -14 -7.89 -1.85
Normalized NOPAT Margin
-0.88% -2.64% -3.61% -6.48% -11.19%
Pre Tax Income Margin
-2.09% -3.95% -5.28% -9.60% -21.87%
Debt Service Ratios
- - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 -17.70
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 -13.23
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 -17.70
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 -13.23
Payout Ratios
- - - - -
Dividend Payout Ratio
-1.13% -1.25% -0.09% 0.00% 0.00%
Augmented Payout Ratio
-138.29% -11.77% -0.09% 0.00% 0.00%

Quarterly Metrics And Ratios for Real Brokerage

No quarterly metrics and ratios for Real Brokerage are available.


Frequently Asked Questions About Real Brokerage's Financials

When does Real Brokerage's fiscal year end?

According to the most recent income statement we have on file, Real Brokerage's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Real Brokerage's net income changed over the last 4 years?

Real Brokerage's net income appears to be on an upward trend, with a most recent value of -$26.45 million in 2024, rising from -$3.62 million in 2020. The previous period was -$27.22 million in 2023. Find out what analysts predict for Real Brokerage in the coming months.

What is Real Brokerage's operating income?
Real Brokerage's total operating income in 2024 was -$25.23 million, based on the following breakdown:
  • Total Gross Profit: $114.74 million
  • Total Operating Expenses: $139.97 million
How has Real Brokerage revenue changed over the last 4 years?

Over the last 4 years, Real Brokerage's total revenue changed from $16.56 million in 2020 to $1.26 billion in 2024, a change of 7,537.2%.

How much debt does Real Brokerage have?

Real Brokerage's total liabilities were at $54.45 million at the end of 2024, a 98.3% increase from 2023, and a 4,810.0% increase since 2020.

How much cash does Real Brokerage have?

In the past 4 years, Real Brokerage's cash and equivalents has ranged from $10.85 million in 2022 to $25.82 million in 2021, and is currently $23.38 million as of their latest financial filing in 2024.

How has Real Brokerage's book value per share changed over the last 4 years?

Over the last 4 years, Real Brokerage's book value per share changed from -0.18 in 2020 to 0.17 in 2024, a change of -192.9%.



This page (NASDAQ:REAX) was last updated on 5/25/2025 by MarketBeat.com Staff
From Our Partners