Annual Income Statements for RE/MAX
This table shows RE/MAX's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for RE/MAX
This table shows RE/MAX's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-59 |
-11 |
-3.35 |
3.71 |
0.97 |
5.81 |
-1.96 |
4.69 |
3.99 |
1.44 |
-9.74 |
| Consolidated Net Income / (Loss) |
|
-83 |
-18 |
-5.61 |
6.19 |
3.41 |
4.08 |
-3.24 |
6.70 |
7.46 |
2.51 |
-16 |
| Net Income / (Loss) Continuing Operations |
|
-83 |
-18 |
-5.61 |
6.19 |
3.41 |
4.08 |
-3.24 |
6.70 |
7.46 |
2.51 |
-16 |
| Total Pre-Tax Income |
|
-29 |
-18 |
-4.10 |
7.66 |
6.92 |
-4.28 |
-1.37 |
6.86 |
11 |
2.88 |
-14 |
| Total Revenue |
|
81 |
84 |
78 |
78 |
78 |
81 |
74 |
73 |
73 |
71 |
70 |
| Net Interest Income / (Expense) |
|
0.00 |
7.24 |
0.00 |
0.00 |
0.00 |
8.26 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Income |
|
0.00 |
-1.00 |
0.00 |
0.00 |
0.00 |
-1.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Expense |
|
0.00 |
-8.25 |
0.00 |
0.00 |
0.00 |
-9.26 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
81 |
77 |
78 |
78 |
78 |
72 |
74 |
73 |
73 |
71 |
70 |
| Other Non-Interest Income |
|
81 |
77 |
78 |
78 |
78 |
72 |
74 |
73 |
73 |
71 |
70 |
| Total Non-Interest Expense |
|
102 |
86 |
74 |
62 |
63 |
68 |
69 |
59 |
55 |
62 |
78 |
| Marketing Expense |
|
21 |
21 |
20 |
20 |
20 |
19 |
19 |
18 |
18 |
18 |
17 |
| Other Operating Expenses |
|
43 |
14 |
46 |
35 |
36 |
37 |
43 |
34 |
32 |
38 |
47 |
| Depreciation Expense |
|
8.20 |
8.18 |
7.85 |
7.40 |
7.24 |
7.07 |
6.59 |
6.60 |
6.44 |
6.22 |
5.88 |
| Impairment Charge |
|
55 |
- |
0.00 |
0.00 |
0.00 |
- |
0.62 |
-0.06 |
-2.10 |
- |
8.50 |
| Nonoperating Income / (Expense), net |
|
-7.99 |
-15 |
-8.63 |
-8.51 |
-8.29 |
-17 |
-6.73 |
-7.18 |
-7.06 |
-6.44 |
-6.27 |
| Income Tax Expense |
|
54 |
0.45 |
1.50 |
1.47 |
3.51 |
-8.36 |
1.87 |
0.16 |
3.79 |
0.37 |
1.62 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-23 |
-7.47 |
-2.25 |
2.49 |
2.45 |
-1.73 |
-1.28 |
2.01 |
3.48 |
1.07 |
-5.97 |
| Basic Earnings per Share |
|
($3.28) |
($0.64) |
($0.18) |
$0.20 |
$0.05 |
$0.13 |
($0.10) |
$0.23 |
$0.20 |
$0.08 |
($0.48) |
| Weighted Average Basic Shares Outstanding |
|
18.15M |
18.11M |
18.48M |
18.85M |
18.86M |
18.78M |
19.29M |
19.97M |
20.04M |
19.85M |
20.49M |
| Diluted Earnings per Share |
|
($3.28) |
($0.64) |
($0.18) |
$0.19 |
$0.05 |
$0.13 |
($0.10) |
$0.23 |
$0.19 |
$0.08 |
($0.48) |
| Weighted Average Diluted Shares Outstanding |
|
18.15M |
18.11M |
18.48M |
19.00M |
19.48M |
19.29M |
19.29M |
20.17M |
20.68M |
20.40M |
20.49M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
18.24M |
18.28M |
18.85M |
18.86M |
18.87M |
18.98M |
19.93M |
20.03M |
20.06M |
20.14M |
21.23M |
Annual Cash Flow Statements for RE/MAX
This table details how cash moves in and out of RE/MAX'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 |
| Net Change in Cash & Equivalents |
|
3.01 |
-53 |
-6.80 |
9.17 |
44 |
18 |
37 |
-20 |
-12 |
44 |
24 |
| Net Cash From Operating Activities |
|
77 |
64 |
63 |
76 |
79 |
71 |
42 |
71 |
28 |
60 |
41 |
| Net Cash From Continuing Operating Activities |
|
77 |
64 |
63 |
76 |
79 |
71 |
42 |
72 |
28 |
60 |
41 |
| Net Income / (Loss) Continuing Operations |
|
51 |
47 |
31 |
50 |
47 |
21 |
-25 |
11 |
-98 |
8.08 |
13 |
| Consolidated Net Income / (Loss) |
|
51 |
47 |
31 |
50 |
47 |
21 |
-25 |
11 |
-98 |
8.08 |
13 |
| Provision For Loan Losses |
|
0.43 |
1.20 |
1.11 |
2.26 |
4.96 |
2.90 |
-1.35 |
2.58 |
6.78 |
1.36 |
3.28 |
| Depreciation Expense |
|
15 |
16 |
21 |
20 |
22 |
26 |
31 |
36 |
32 |
30 |
26 |
| Non-Cash Adjustments to Reconcile Net Income |
|
1.41 |
5.85 |
15 |
18 |
15 |
28 |
37 |
36 |
144 |
22 |
13 |
| Changes in Operating Assets and Liabilities, net |
|
9.62 |
-5.61 |
-4.67 |
-15 |
-9.91 |
-6.13 |
0.42 |
-14 |
-56 |
-1.83 |
-15 |
| Net Cash From Investing Activities |
|
1.66 |
-117 |
-38 |
-34 |
-0.88 |
-18 |
-195 |
-12 |
-5.64 |
-5.88 |
-7.78 |
| Net Cash From Continuing Investing Activities |
|
1.66 |
-117 |
-38 |
-34 |
-0.88 |
-18 |
-195 |
-12 |
-5.64 |
-5.88 |
-7.78 |
| Purchase of Investment Securities |
|
-3.99 |
-118 |
-38 |
-34 |
-28 |
-18 |
-195 |
-9.93 |
-6.42 |
-6.62 |
-7.37 |
| Sale and/or Maturity of Investments |
|
- |
- |
- |
0.00 |
-1.20 |
0.00 |
0.32 |
-1.57 |
0.78 |
0.75 |
-0.41 |
| Net Cash From Financing Activities |
|
-75 |
0.23 |
-33 |
-33 |
-35 |
-36 |
189 |
-78 |
-36 |
-8.27 |
-11 |
| Net Cash From Continuing Financing Activities |
|
-75 |
0.23 |
-33 |
-33 |
-35 |
-36 |
189 |
-78 |
-36 |
-8.27 |
-11 |
| Repayment of Debt |
|
-10 |
-205 |
-2.37 |
-3.17 |
-2.62 |
-2.63 |
-231 |
-4.60 |
-4.60 |
-4.60 |
-4.85 |
| Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
-34 |
-3.41 |
0.00 |
0.00 |
| Payment of Dividends |
|
-24 |
-11 |
-13 |
-14 |
-15 |
-16 |
-18 |
-18 |
-14 |
-0.60 |
-0.50 |
| Other Financing Activities, Net |
|
-41 |
-18 |
-18 |
-16 |
-17 |
-17 |
-20 |
-21 |
-14 |
-3.07 |
-5.41 |
| Effect of Exchange Rate Changes |
|
-0.82 |
0.12 |
1.06 |
-0.07 |
0.07 |
0.31 |
0.30 |
-1.55 |
0.83 |
-1.98 |
1.44 |
| Cash Interest Paid |
|
9.32 |
7.80 |
9.97 |
12 |
12 |
8.66 |
11 |
20 |
35 |
36 |
31 |
| Cash Income Taxes Paid |
|
5.84 |
12 |
10 |
5.77 |
8.43 |
4.99 |
15 |
6.53 |
7.11 |
6.66 |
7.17 |
Quarterly Cash Flow Statements for RE/MAX
This table details how cash moves in and out of RE/MAX's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
6.38 |
4.95 |
1.67 |
13 |
16 |
13 |
-2.38 |
2.89 |
14 |
9.35 |
-10 |
| Net Cash From Operating Activities |
|
17 |
8.64 |
9.38 |
16 |
18 |
17 |
5.66 |
4.55 |
18 |
13 |
-1.84 |
| Net Cash From Continuing Operating Activities |
|
17 |
8.64 |
9.38 |
16 |
18 |
17 |
5.66 |
4.55 |
18 |
13 |
-1.84 |
| Net Income / (Loss) Continuing Operations |
|
-83 |
-18 |
-5.61 |
6.19 |
3.41 |
4.08 |
-3.24 |
6.70 |
7.46 |
2.51 |
-16 |
| Consolidated Net Income / (Loss) |
|
-83 |
-18 |
-5.61 |
6.19 |
3.41 |
4.08 |
-3.24 |
6.70 |
7.46 |
2.51 |
-16 |
| Provision For Loan Losses |
|
1.37 |
1.88 |
1.31 |
0.24 |
-0.51 |
0.32 |
1.59 |
0.37 |
0.15 |
1.16 |
1.14 |
| Depreciation Expense |
|
8.20 |
8.18 |
7.85 |
7.40 |
7.24 |
7.07 |
6.59 |
6.60 |
6.44 |
6.22 |
5.88 |
| Non-Cash Adjustments to Reconcile Net Income |
|
87 |
49 |
5.26 |
7.71 |
-0.00 |
6.59 |
7.76 |
1.79 |
0.75 |
3.36 |
14 |
| Changes in Operating Assets and Liabilities, net |
|
3.46 |
-32 |
0.56 |
-5.65 |
7.46 |
-1.28 |
-7.04 |
-11 |
2.93 |
-0.32 |
-7.60 |
| Net Cash From Investing Activities |
|
-1.17 |
-2.07 |
-2.43 |
-1.66 |
-1.03 |
-0.75 |
-1.69 |
-1.62 |
-1.82 |
-2.66 |
-2.42 |
| Net Cash From Continuing Investing Activities |
|
-1.17 |
-2.07 |
-2.43 |
-1.66 |
-1.03 |
-0.75 |
-1.69 |
-1.62 |
-1.82 |
-2.66 |
-2.42 |
| Purchase of Investment Securities |
|
-1.42 |
-2.17 |
-2.62 |
-1.89 |
-1.31 |
-0.80 |
-1.69 |
-1.62 |
-1.32 |
-2.75 |
-2.42 |
| Net Cash From Financing Activities |
|
-9.19 |
-2.43 |
-4.35 |
-1.03 |
-1.22 |
-1.66 |
-6.53 |
-1.26 |
-1.40 |
-1.56 |
-5.59 |
| Net Cash From Continuing Financing Activities |
|
-9.19 |
-2.43 |
-4.35 |
-1.03 |
-1.22 |
-1.66 |
-6.53 |
-1.26 |
-1.40 |
-1.56 |
-5.59 |
| Repayment of Debt |
|
-1.15 |
-1.15 |
-1.15 |
-1.15 |
-1.15 |
-1.15 |
-1.15 |
-1.15 |
-1.30 |
-1.25 |
-1.15 |
| Payment of Dividends |
|
-4.50 |
-0.06 |
-0.59 |
-0.00 |
-0.00 |
-0.01 |
-0.32 |
-0.01 |
-0.01 |
-0.16 |
-0.10 |
| Other Financing Activities, Net |
|
-3.55 |
-1.22 |
-2.62 |
0.12 |
-0.07 |
-0.51 |
-5.06 |
-0.11 |
-0.09 |
-0.16 |
-4.34 |
| Effect of Exchange Rate Changes |
|
-0.64 |
0.81 |
-0.93 |
0.05 |
0.36 |
-1.46 |
0.18 |
1.21 |
-0.61 |
0.65 |
-0.59 |
Annual Balance Sheets for RE/MAX
This table presents RE/MAX'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 |
| Total Assets |
|
384 |
437 |
413 |
428 |
531 |
546 |
776 |
695 |
577 |
582 |
582 |
| Cash and Due from Banks |
|
110 |
58 |
51 |
60 |
83 |
101 |
126 |
109 |
83 |
97 |
119 |
| Restricted Cash |
|
- |
- |
- |
0.00 |
21 |
20 |
32 |
29 |
43 |
73 |
74 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
2.40 |
2.69 |
2.91 |
4.39 |
5.44 |
7.87 |
13 |
9.79 |
8.63 |
7.58 |
6.00 |
| Goodwill |
|
72 |
127 |
135 |
151 |
149 |
165 |
269 |
259 |
241 |
237 |
240 |
| Intangible Assets |
|
67 |
119 |
128 |
126 |
117 |
100 |
176 |
146 |
121 |
95 |
78 |
| Other Assets |
|
132 |
131 |
96 |
87 |
156 |
152 |
160 |
143 |
81 |
73 |
66 |
| Total Liabilities & Shareholders' Equity |
|
384 |
437 |
413 |
428 |
531 |
546 |
776 |
695 |
577 |
582 |
582 |
| Total Liabilities |
|
344 |
376 |
364 |
353 |
444 |
445 |
707 |
664 |
653 |
640 |
611 |
| Short-Term Debt |
|
24 |
17 |
9.22 |
34 |
16 |
18 |
16 |
14 |
11 |
12 |
10 |
| Accrued Interest Payable |
|
16 |
13 |
15 |
13 |
60 |
69 |
97 |
78 |
107 |
120 |
101 |
| Other Short-Term Payables |
|
17 |
16 |
25 |
- |
31 |
31 |
34 |
28 |
31 |
23 |
31 |
| Long-Term Debt |
|
186 |
228 |
227 |
225 |
223 |
221 |
447 |
444 |
440 |
436 |
432 |
| Other Long-Term Liabilities |
|
102 |
101 |
87 |
81 |
114 |
106 |
113 |
100 |
64 |
49 |
38 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
39 |
61 |
49 |
75 |
87 |
102 |
69 |
32 |
-76 |
-58 |
-29 |
| Total Preferred & Common Equity |
|
450 |
465 |
460 |
481 |
498 |
518 |
508 |
481 |
411 |
429 |
452 |
| Total Common Equity |
|
450 |
465 |
460 |
481 |
498 |
518 |
508 |
481 |
411 |
429 |
452 |
| Common Stock |
|
445 |
449 |
451 |
460 |
467 |
491 |
515 |
536 |
551 |
565 |
578 |
| Retained Earnings |
|
4.69 |
16 |
8.40 |
21 |
31 |
26 |
-7.82 |
-54 |
-140 |
-134 |
-126 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.11 |
-0.03 |
0.46 |
0.33 |
0.41 |
0.61 |
0.65 |
-0.40 |
0.64 |
-1.86 |
0.05 |
| Noncontrolling Interest |
|
-410 |
-404 |
-411 |
-406 |
-411 |
-416 |
-439 |
-449 |
-487 |
-488 |
-481 |
Quarterly Balance Sheets for RE/MAX
This table presents RE/MAX's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
598 |
567 |
571 |
579 |
571 |
575 |
582 |
572 |
| Cash and Due from Banks |
|
90 |
82 |
66 |
84 |
89 |
94 |
107 |
107 |
| Restricted Cash |
|
31 |
45 |
75 |
73 |
78 |
75 |
76 |
75 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
8.42 |
8.94 |
8.58 |
8.30 |
7.09 |
6.90 |
6.44 |
5.67 |
| Goodwill |
|
259 |
240 |
239 |
240 |
238 |
240 |
239 |
239 |
| Intangible Assets |
|
126 |
114 |
108 |
103 |
90 |
87 |
81 |
75 |
| Other Assets |
|
84 |
76 |
75 |
71 |
70 |
72 |
72 |
70 |
| Total Liabilities & Shareholders' Equity |
|
598 |
567 |
571 |
579 |
571 |
575 |
582 |
572 |
| Total Liabilities |
|
661 |
645 |
641 |
640 |
627 |
618 |
617 |
614 |
| Short-Term Debt |
|
15 |
17 |
9.56 |
12 |
18 |
10 |
9.45 |
21 |
| Accrued Interest Payable |
|
104 |
104 |
102 |
105 |
106 |
99 |
102 |
107 |
| Other Short-Term Payables |
|
32 |
23 |
32 |
31 |
21 |
32 |
32 |
20 |
| Long-Term Debt |
|
441 |
439 |
438 |
437 |
435 |
434 |
433 |
431 |
| Other Long-Term Liabilities |
|
69 |
61 |
59 |
56 |
47 |
43 |
41 |
34 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
-63 |
-78 |
-69 |
-62 |
-56 |
-44 |
-35 |
-42 |
| Total Preferred & Common Equity |
|
417 |
412 |
418 |
423 |
434 |
442 |
448 |
446 |
| Total Common Equity |
|
417 |
412 |
418 |
423 |
434 |
442 |
448 |
446 |
| Common Stock |
|
546 |
556 |
559 |
563 |
571 |
574 |
576 |
583 |
| Retained Earnings |
|
-129 |
-144 |
-140 |
-140 |
-136 |
-131 |
-127 |
-136 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-0.13 |
-0.11 |
-0.38 |
0.04 |
-1.63 |
-0.03 |
-0.73 |
-0.60 |
| Noncontrolling Interest |
|
-480 |
-490 |
-488 |
-485 |
-489 |
-486 |
-483 |
-488 |
Annual Metrics And Ratios for RE/MAX
This table displays calculated financial ratios and metrics derived from RE/MAX's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
12,339,640.00 |
17,645,697.00 |
17,696,992.00 |
17,746,185.00 |
17,835,720.00 |
18,576,222.00 |
18,891,872.00 |
18,245,419.00 |
18,237,328.00 |
- |
20,056,357.00 |
| DEI Adjusted Shares Outstanding |
|
12,339,640.00 |
17,645,697.00 |
17,696,992.00 |
17,746,185.00 |
17,835,720.00 |
18,576,222.00 |
18,891,872.00 |
18,245,419.00 |
18,237,328.00 |
- |
20,056,357.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
4.11 |
2.65 |
1.77 |
2.83 |
2.65 |
1.11 |
-1.30 |
0.59 |
-5.40 |
- |
0.67 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.44% |
-0.69% |
4.80% |
8.97% |
34.64% |
-4.92% |
23.96% |
11.02% |
-7.84% |
-5.52% |
-5.23% |
| EBITDA Growth |
|
11.55% |
-1.44% |
24.90% |
-20.81% |
-9.19% |
-30.01% |
-81.79% |
639.00% |
-70.56% |
220.26% |
4.52% |
| EBIT Growth |
|
15.27% |
-3.05% |
24.33% |
-25.18% |
-14.49% |
-48.24% |
-172.60% |
279.21% |
-127.84% |
477.75% |
17.08% |
| NOPAT Growth |
|
14.27% |
-9.41% |
-41.99% |
60.04% |
-7.95% |
-55.89% |
-173.48% |
251.92% |
-132.84% |
803.01% |
-38.49% |
| Net Income Growth |
|
15.45% |
-7.73% |
-33.15% |
60.61% |
-5.94% |
-56.58% |
-219.83% |
143.69% |
-1,015.55% |
108.20% |
66.31% |
| EPS Growth |
|
16.36% |
-1.56% |
-54.76% |
168.42% |
-7.84% |
-56.74% |
-100.00% |
0.00% |
-1,290.63% |
109.71% |
8.11% |
| Operating Cash Flow Growth |
|
20.04% |
-16.78% |
-1.69% |
20.19% |
3.83% |
-10.29% |
-40.09% |
67.62% |
-60.27% |
111.05% |
-31.47% |
| Free Cash Flow Firm Growth |
|
52.63% |
-104.54% |
1,823.95% |
-98.00% |
5,047.65% |
-89.39% |
-3,704.33% |
131.73% |
63.32% |
-65.62% |
-76.87% |
| Invested Capital Growth |
|
-2.93% |
22.84% |
-6.91% |
17.19% |
-2.40% |
4.47% |
56.38% |
-8.07% |
-23.43% |
4.13% |
6.04% |
| Revenue Q/Q Growth |
|
-0.83% |
0.28% |
-2.59% |
-0.04% |
10.61% |
2.21% |
5.06% |
2.64% |
2.71% |
10.09% |
-0.45% |
| EBITDA Q/Q Growth |
|
1.87% |
-2.00% |
30.22% |
-24.98% |
-3.29% |
-1.18% |
65.83% |
25.11% |
-20.54% |
184.17% |
6.10% |
| EBIT Q/Q Growth |
|
2.94% |
-3.59% |
39.52% |
-30.29% |
-4.86% |
-6.38% |
7.90% |
64.84% |
-85.22% |
756.02% |
12.02% |
| NOPAT Q/Q Growth |
|
1.78% |
-4.61% |
-33.88% |
28.07% |
1.46% |
-10.71% |
7.90% |
27.08% |
-85.22% |
1,320.89% |
-36.31% |
| Net Income Q/Q Growth |
|
5.79% |
-5.31% |
-21.67% |
30.99% |
-10.15% |
-13.35% |
11.27% |
-40.01% |
-20.60% |
156.16% |
-10.47% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-14.08% |
100.00% |
-76.98% |
-7.02% |
-89.15% |
-36.51% |
| Operating Cash Flow Q/Q Growth |
|
2.60% |
-3.11% |
-7.98% |
13.75% |
6.39% |
5.33% |
-3.58% |
-18.40% |
-3.80% |
15.82% |
-8.63% |
| Free Cash Flow Firm Q/Q Growth |
|
-10.74% |
-108.93% |
689.51% |
-97.52% |
207.48% |
623.35% |
-6.80% |
59.85% |
-5.41% |
2,517.29% |
-70.76% |
| Invested Capital Q/Q Growth |
|
8.05% |
20.97% |
-7.85% |
9.15% |
-2.35% |
-4.28% |
-0.14% |
-4.02% |
-4.54% |
0.87% |
1.33% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
50.15% |
49.78% |
59.33% |
43.12% |
29.08% |
21.41% |
3.15% |
20.93% |
6.69% |
22.67% |
25.00% |
| EBIT Margin |
|
41.60% |
40.61% |
48.18% |
33.08% |
21.01% |
11.44% |
-6.70% |
10.81% |
-3.27% |
13.06% |
16.13% |
| Profit (Net Income) Margin |
|
28.71% |
26.67% |
17.02% |
25.08% |
17.52% |
8.00% |
-7.73% |
3.04% |
-30.24% |
2.63% |
4.61% |
| Tax Burden Percent |
|
80.85% |
75.54% |
35.25% |
75.39% |
81.16% |
69.16% |
111.10% |
59.34% |
237.09% |
130.27% |
68.44% |
| Interest Burden Percent |
|
85.36% |
86.94% |
100.20% |
100.55% |
102.74% |
101.15% |
103.93% |
47.44% |
390.51% |
15.43% |
41.72% |
| Effective Tax Rate |
|
19.15% |
24.46% |
64.75% |
24.61% |
18.84% |
30.84% |
0.00% |
40.66% |
0.00% |
-30.27% |
31.56% |
| Return on Invested Capital (ROIC) |
|
23.51% |
19.41% |
10.58% |
16.17% |
13.96% |
6.10% |
-3.42% |
4.44% |
-1.72% |
13.68% |
8.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
19.44% |
16.31% |
10.60% |
16.28% |
14.46% |
6.19% |
-6.18% |
1.85% |
-21.76% |
3.84% |
3.80% |
| Return on Net Nonoperating Assets (RNNOA) |
|
105.52% |
74.17% |
46.45% |
64.88% |
44.51% |
15.71% |
-25.42% |
16.91% |
445.76% |
-25.70% |
-38.76% |
| Return on Equity (ROE) |
|
129.04% |
93.58% |
57.03% |
81.04% |
58.47% |
21.80% |
-28.84% |
21.35% |
444.04% |
-12.01% |
-30.75% |
| Cash Return on Invested Capital (CROIC) |
|
26.49% |
-1.10% |
17.74% |
0.34% |
16.39% |
1.72% |
-47.40% |
12.85% |
24.81% |
9.64% |
2.15% |
| Operating Return on Assets (OROA) |
|
19.83% |
17.38% |
20.87% |
15.78% |
11.83% |
5.45% |
-3.22% |
5.19% |
-1.67% |
6.94% |
8.08% |
| Return on Assets (ROA) |
|
13.68% |
11.41% |
7.37% |
11.96% |
9.87% |
3.81% |
-3.72% |
1.46% |
-15.48% |
1.39% |
2.31% |
| Return on Common Equity (ROCE) |
|
1,155.10% |
854.61% |
480.17% |
614.33% |
353.73% |
117.49% |
-173.32% |
209.63% |
-8,931.40% |
75.11% |
310.30% |
| Return on Equity Simple (ROE_SIMPLE) |
|
11.29% |
10.08% |
6.81% |
10.46% |
9.50% |
3.97% |
-4.84% |
2.24% |
-23.96% |
1.88% |
2.97% |
| Net Operating Profit after Tax (NOPAT) |
|
59 |
54 |
31 |
50 |
46 |
20 |
-15 |
23 |
-7.45 |
52 |
32 |
| NOPAT Margin |
|
33.63% |
30.68% |
16.98% |
24.94% |
17.05% |
7.91% |
-4.69% |
6.42% |
-2.29% |
17.01% |
11.04% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.08% |
3.09% |
-0.03% |
-0.11% |
-0.51% |
-0.10% |
2.76% |
2.59% |
20.04% |
9.84% |
4.21% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
26.77% |
25.08% |
25.88% |
25.56% |
25.75% |
25.67% |
24.98% |
| Operating Expenses to Revenue |
|
58.40% |
59.39% |
51.82% |
66.92% |
78.99% |
88.56% |
106.70% |
89.19% |
103.27% |
86.94% |
83.87% |
| Earnings before Interest and Taxes (EBIT) |
|
74 |
71 |
89 |
66 |
57 |
29 |
-21 |
38 |
-11 |
40 |
47 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
89 |
87 |
109 |
86 |
79 |
55 |
10 |
74 |
22 |
70 |
73 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.84 |
1.77 |
1.57 |
0.97 |
1.21 |
1.18 |
1.05 |
0.68 |
0.59 |
0.47 |
0.34 |
| Price to Tangible Book Value (P/TBV) |
|
1.21 |
3.74 |
3.66 |
2.29 |
2.59 |
2.41 |
8.51 |
4.28 |
4.94 |
2.06 |
1.13 |
| Price to Revenue (P/Rev) |
|
2.13 |
4.67 |
3.92 |
2.33 |
2.23 |
2.37 |
1.68 |
0.93 |
0.75 |
0.65 |
0.52 |
| Price to Earnings (P/E) |
|
22.94 |
36.92 |
71.47 |
17.21 |
23.82 |
54.16 |
0.00 |
53.62 |
0.00 |
28.27 |
18.67 |
| Dividend Yield |
|
6.76% |
1.29% |
1.77% |
3.04% |
2.49% |
2.68% |
3.25% |
5.12% |
6.90% |
0.00% |
0.00% |
| Earnings Yield |
|
4.36% |
2.71% |
1.40% |
5.81% |
4.20% |
1.85% |
0.00% |
1.86% |
0.00% |
3.54% |
5.36% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.26 |
1.97 |
1.74 |
0.78 |
1.00 |
0.91 |
0.75 |
0.40 |
0.22 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.37 |
3.44 |
2.69 |
1.30 |
1.21 |
1.21 |
1.26 |
0.56 |
0.25 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.74 |
6.91 |
4.54 |
3.01 |
4.16 |
5.66 |
39.96 |
2.67 |
3.72 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.89 |
8.47 |
5.59 |
3.92 |
5.75 |
10.59 |
0.00 |
5.18 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
1.11 |
11.21 |
15.86 |
5.20 |
7.09 |
15.31 |
0.00 |
8.72 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.85 |
9.39 |
7.84 |
3.42 |
4.13 |
4.39 |
9.42 |
2.78 |
2.87 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.98 |
0.00 |
9.46 |
247.52 |
6.03 |
54.17 |
0.00 |
3.01 |
0.76 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
5.32 |
4.04 |
4.80 |
3.45 |
2.75 |
2.35 |
6.71 |
14.44 |
-5.93 |
-7.68 |
-15.26 |
| Long-Term Debt to Equity |
|
4.71 |
3.76 |
4.61 |
3.00 |
2.57 |
2.18 |
6.48 |
14.00 |
-5.78 |
-7.47 |
-14.91 |
| Financial Leverage |
|
5.43 |
4.55 |
4.38 |
3.99 |
3.08 |
2.54 |
4.11 |
9.14 |
-20.48 |
-6.69 |
-10.19 |
| Leverage Ratio |
|
9.43 |
8.20 |
7.74 |
6.78 |
5.93 |
5.71 |
7.75 |
14.60 |
-28.68 |
-8.62 |
-13.32 |
| Compound Leverage Factor |
|
8.05 |
7.13 |
7.75 |
6.81 |
6.09 |
5.78 |
8.05 |
6.93 |
-112.01 |
-1.33 |
-5.56 |
| Debt to Total Capital |
|
84.18% |
80.17% |
82.76% |
77.54% |
73.36% |
70.14% |
87.03% |
93.52% |
120.29% |
114.96% |
107.01% |
| Short-Term Debt to Total Capital |
|
9.73% |
5.54% |
3.23% |
10.11% |
4.93% |
5.20% |
2.99% |
2.87% |
2.91% |
3.19% |
2.45% |
| Long-Term Debt to Total Capital |
|
74.45% |
74.63% |
79.53% |
67.42% |
68.43% |
64.95% |
84.03% |
90.65% |
117.39% |
111.77% |
104.56% |
| 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 |
|
-164.62% |
-131.96% |
-144.20% |
-121.57% |
-126.18% |
-122.18% |
-82.48% |
-91.83% |
-129.97% |
-125.00% |
-116.48% |
| Common Equity to Total Capital |
|
180.43% |
151.79% |
161.44% |
144.03% |
152.82% |
152.03% |
95.46% |
98.30% |
109.67% |
110.04% |
109.47% |
| Debt to EBITDA |
|
2.37 |
2.81 |
2.16 |
2.99 |
3.04 |
4.35 |
46.29 |
6.19 |
20.70 |
6.43 |
6.07 |
| Net Debt to EBITDA |
|
1.12 |
2.15 |
1.69 |
2.30 |
1.73 |
2.14 |
30.47 |
4.32 |
14.93 |
4.01 |
3.42 |
| Long-Term Debt to EBITDA |
|
2.09 |
2.61 |
2.08 |
2.60 |
2.84 |
4.02 |
44.70 |
6.00 |
20.20 |
6.26 |
5.93 |
| Debt to NOPAT |
|
3.53 |
4.55 |
7.55 |
5.18 |
5.19 |
11.76 |
-31.05 |
20.19 |
-60.55 |
8.57 |
13.74 |
| Net Debt to NOPAT |
|
1.67 |
3.49 |
5.92 |
3.98 |
2.94 |
5.79 |
-20.44 |
14.10 |
-43.66 |
5.34 |
7.74 |
| Long-Term Debt to NOPAT |
|
3.12 |
4.24 |
7.25 |
4.50 |
4.84 |
10.89 |
-29.98 |
19.57 |
-59.09 |
8.33 |
13.42 |
| Noncontrolling Interest Sharing Ratio |
|
-795.17% |
-813.24% |
-741.94% |
-658.05% |
-504.97% |
-438.91% |
-500.93% |
-881.90% |
2,111.39% |
725.15% |
1,109.24% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
67 |
-3.04 |
52 |
1.05 |
54 |
5.74 |
-207 |
66 |
107 |
37 |
8.65 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
5.24 |
0.09 |
4.42 |
0.62 |
-18.24 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
6.33 |
6.31 |
6.46 |
7.68 |
3.74 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
6.33 |
6.31 |
6.46 |
7.68 |
3.74 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.48 |
0.43 |
0.43 |
0.48 |
0.56 |
0.48 |
0.48 |
0.48 |
0.51 |
0.53 |
0.50 |
| Fixed Asset Turnover |
|
69.96 |
69.07 |
65.79 |
54.99 |
54.92 |
38.57 |
30.97 |
31.44 |
35.35 |
37.96 |
42.96 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
249 |
306 |
285 |
334 |
326 |
340 |
532 |
489 |
375 |
390 |
413 |
| Invested Capital Turnover |
|
0.70 |
0.63 |
0.62 |
0.65 |
0.82 |
0.77 |
0.73 |
0.69 |
0.75 |
0.80 |
0.73 |
| Increase / (Decrease) in Invested Capital |
|
-7.52 |
57 |
-21 |
49 |
-8.03 |
15 |
192 |
-43 |
-115 |
15 |
24 |
| Enterprise Value (EV) |
|
66 |
604 |
496 |
260 |
326 |
311 |
400 |
198 |
81 |
-7.12 |
-80 |
| Market Capitalization |
|
376 |
820 |
722 |
467 |
602 |
609 |
534 |
328 |
243 |
201 |
152 |
| Book Value per Share |
|
$36.44 |
$26.33 |
$26.00 |
$27.10 |
$27.93 |
$27.90 |
$26.90 |
$26.37 |
$22.54 |
$22.76 |
$22.56 |
| Tangible Book Value per Share |
|
$25.20 |
$12.42 |
$11.13 |
$11.51 |
$13.04 |
$13.61 |
$3.32 |
$4.20 |
$2.70 |
$5.18 |
$6.73 |
| Total Capital |
|
249 |
306 |
285 |
334 |
326 |
340 |
532 |
489 |
375 |
390 |
413 |
| Total Debt |
|
210 |
245 |
236 |
259 |
239 |
239 |
463 |
458 |
451 |
449 |
442 |
| Total Long-Term Debt |
|
186 |
228 |
227 |
225 |
223 |
221 |
447 |
444 |
440 |
436 |
432 |
| Net Debt |
|
100 |
188 |
185 |
199 |
136 |
118 |
305 |
320 |
325 |
279 |
249 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
8.71 |
7.04 |
-0.06 |
-0.27 |
-1.26 |
-0.23 |
9.69 |
12 |
91 |
44 |
19 |
| Net Nonoperating Obligations (NNO) |
|
210 |
245 |
236 |
259 |
239 |
239 |
463 |
458 |
451 |
449 |
442 |
| Total Depreciation and Amortization (D&A) |
|
15 |
16 |
21 |
20 |
22 |
26 |
31 |
36 |
32 |
30 |
26 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.31 |
$1.29 |
$0.72 |
$1.52 |
$1.41 |
$0.00 |
($0.84) |
$0.33 |
$0.00 |
$0.38 |
$0.41 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
12.67M |
17.63M |
17.69M |
17.74M |
17.81M |
0.00 |
18.69M |
18.68M |
18.11M |
18.78M |
19.85M |
| Adjusted Diluted Earnings per Share |
|
$1.30 |
$1.29 |
$0.72 |
$1.52 |
$1.40 |
$0.00 |
($0.84) |
$0.32 |
$0.00 |
$0.37 |
$0.40 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
12.83M |
17.68M |
17.73M |
17.77M |
17.87M |
0.00 |
18.69M |
18.84M |
18.11M |
19.29M |
20.40M |
| 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 |
|
17.58M |
17.65M |
17.70M |
17.75M |
17.91M |
0.00 |
18.90M |
17.82M |
18.28M |
18.98M |
20.14M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
57 |
54 |
40 |
45 |
46 |
26 |
18 |
32 |
44 |
32 |
31 |
| Normalized NOPAT Margin |
|
32.08% |
30.76% |
21.53% |
22.63% |
17.05% |
10.04% |
5.52% |
9.07% |
13.57% |
10.39% |
10.68% |
| Pre Tax Income Margin |
|
35.51% |
35.31% |
48.28% |
33.26% |
21.59% |
11.57% |
-6.96% |
5.13% |
-12.75% |
2.02% |
6.73% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
8.87 |
5.51 |
4.64 |
3.18 |
-1.88 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
3.13 |
4.15 |
3.77 |
2.20 |
-1.32 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
8.87 |
5.51 |
4.64 |
3.18 |
-1.88 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
3.13 |
4.15 |
3.77 |
2.20 |
-1.32 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
47.27% |
22.58% |
40.85% |
28.44% |
31.86% |
79.60% |
-72.43% |
169.06% |
-13.76% |
7.42% |
3.71% |
| Augmented Payout Ratio |
|
47.27% |
22.58% |
40.85% |
28.44% |
31.86% |
79.60% |
-72.43% |
486.07% |
-17.22% |
7.42% |
3.71% |
Quarterly Metrics And Ratios for RE/MAX
This table displays calculated financial ratios and metrics derived from RE/MAX's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
18,127,066.00 |
18,237,328.00 |
18,237,328.00 |
18,852,859.00 |
18,856,969.00 |
- |
18,982,922.00 |
19,934,894.00 |
20,029,995.00 |
20,056,357.00 |
20,142,455.00 |
| DEI Adjusted Shares Outstanding |
|
18,127,066.00 |
18,237,328.00 |
18,237,328.00 |
18,852,859.00 |
18,856,969.00 |
- |
18,982,922.00 |
19,934,894.00 |
20,029,995.00 |
20,056,357.00 |
20,142,455.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-4.56 |
-1.01 |
-0.31 |
0.33 |
0.18 |
- |
-0.17 |
0.34 |
0.37 |
0.13 |
-0.78 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.39% |
-11.45% |
0.16% |
-4.84% |
-3.38% |
-3.72% |
-4.88% |
-7.27% |
-6.67% |
-1.84% |
-5.69% |
| EBITDA Growth |
|
-268.66% |
-81.43% |
60.66% |
11.42% |
275.33% |
242.68% |
-3.39% |
-12.42% |
10.28% |
36.94% |
-116.30% |
| EBIT Growth |
|
-4,150.61% |
-111.24% |
1,470.91% |
23.00% |
172.44% |
609.39% |
18.63% |
-13.17% |
20.39% |
118.17% |
-245.78% |
| NOPAT Growth |
|
-4,150.61% |
92.61% |
1,470.91% |
73.54% |
151.05% |
609.39% |
18.63% |
4.94% |
61.87% |
171.33% |
-245.78% |
| Net Income Growth |
|
-8,984.84% |
-1,083.45% |
-725.77% |
90.81% |
104.13% |
122.20% |
42.29% |
8.21% |
118.57% |
-38.50% |
-385.45% |
| EPS Growth |
|
-32,900.00% |
-814.29% |
0.00% |
72.73% |
101.52% |
120.31% |
44.44% |
21.05% |
280.00% |
-74.19% |
-380.00% |
| Operating Cash Flow Growth |
|
-22.63% |
-11.45% |
206.17% |
2,032.48% |
1.25% |
94.29% |
-39.65% |
-71.34% |
0.80% |
-23.01% |
-132.57% |
| Free Cash Flow Firm Growth |
|
348.73% |
473.50% |
118.99% |
94.91% |
-87.15% |
-105.94% |
-114.09% |
-107.90% |
-166.83% |
-29.13% |
-23.19% |
| Invested Capital Growth |
|
-23.02% |
-23.43% |
-21.74% |
-20.56% |
-1.45% |
4.13% |
5.02% |
5.94% |
5.42% |
6.04% |
3.35% |
| Revenue Q/Q Growth |
|
-1.48% |
3.22% |
-6.62% |
0.21% |
0.03% |
2.86% |
2.76% |
-2.31% |
0.68% |
-2.88% |
-1.28% |
| EBITDA Q/Q Growth |
|
-160.51% |
144.67% |
116.40% |
90.49% |
-4.78% |
-12.70% |
5.40% |
72.68% |
19.91% |
-37.26% |
-112.55% |
| EBIT Q/Q Growth |
|
-259.68% |
88.29% |
283.98% |
257.54% |
-5.96% |
-17.65% |
25.66% |
161.69% |
30.39% |
-49.12% |
-183.97% |
| NOPAT Q/Q Growth |
|
-295.23% |
88.29% |
283.98% |
312.59% |
-42.57% |
16.86% |
25.66% |
264.96% |
-11.42% |
-33.21% |
-167.51% |
| Net Income Q/Q Growth |
|
-2,648.46% |
77.77% |
69.49% |
210.40% |
-44.85% |
19.51% |
-179.31% |
306.98% |
11.41% |
-66.38% |
-726.11% |
| EPS Q/Q Growth |
|
-3,081.82% |
80.49% |
71.88% |
205.56% |
-73.68% |
160.00% |
-132.26% |
330.00% |
-17.39% |
-57.89% |
-700.00% |
| Operating Cash Flow Q/Q Growth |
|
2,214.72% |
-50.30% |
8.59% |
69.33% |
10.80% |
-4.64% |
-66.27% |
-19.59% |
289.76% |
-27.16% |
-114.27% |
| Free Cash Flow Firm Q/Q Growth |
|
80.27% |
10.00% |
-4.14% |
2.53% |
-88.11% |
-150.86% |
-27.64% |
42.47% |
-0.53% |
-74.94% |
-21.77% |
| Invested Capital Q/Q Growth |
|
-17.60% |
-4.54% |
0.98% |
0.01% |
2.22% |
0.87% |
1.98% |
0.89% |
1.72% |
1.33% |
-0.61% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-15.76% |
6.82% |
15.81% |
30.05% |
28.60% |
24.28% |
16.06% |
28.38% |
33.80% |
21.84% |
-2.78% |
| EBIT Margin |
|
-25.85% |
-2.93% |
5.78% |
20.62% |
19.38% |
15.52% |
7.21% |
19.31% |
25.00% |
13.10% |
-11.14% |
| Profit (Net Income) Margin |
|
-101.78% |
-21.92% |
-7.16% |
7.89% |
4.35% |
5.05% |
-4.35% |
9.21% |
10.19% |
3.53% |
-22.37% |
| Tax Burden Percent |
|
285.15% |
102.53% |
136.66% |
80.78% |
49.33% |
-95.30% |
236.90% |
97.62% |
66.32% |
87.06% |
111.47% |
| Interest Burden Percent |
|
138.07% |
729.00% |
-90.69% |
47.38% |
45.50% |
-34.18% |
-25.45% |
48.85% |
61.44% |
30.93% |
180.11% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
19.22% |
50.67% |
0.00% |
0.00% |
2.38% |
33.68% |
12.94% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-12.71% |
-1.55% |
3.06% |
12.54% |
7.83% |
8.74% |
3.95% |
14.42% |
12.22% |
8.28% |
-5.55% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-27.50% |
-5.21% |
1.14% |
11.01% |
6.92% |
7.69% |
2.41% |
12.85% |
11.17% |
7.02% |
-7.81% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1,524.16% |
106.80% |
-19.10% |
-219.57% |
-50.08% |
-51.48% |
-16.45% |
-101.68% |
-103.08% |
-71.57% |
72.72% |
| Return on Equity (ROE) |
|
1,511.44% |
105.25% |
-16.04% |
-207.03% |
-42.25% |
-42.74% |
-12.50% |
-87.26% |
-90.86% |
-63.28% |
67.18% |
| Cash Return on Invested Capital (CROIC) |
|
25.12% |
24.81% |
23.45% |
22.46% |
7.47% |
9.64% |
7.46% |
7.67% |
7.44% |
2.15% |
-2.13% |
| Operating Return on Assets (OROA) |
|
-12.38% |
-1.50% |
3.04% |
10.82% |
10.51% |
8.24% |
3.85% |
10.04% |
12.62% |
6.56% |
-5.60% |
| Return on Assets (ROA) |
|
-48.73% |
-11.22% |
-3.77% |
4.14% |
2.36% |
2.68% |
-2.32% |
4.79% |
5.14% |
1.77% |
-11.24% |
| Return on Common Equity (ROCE) |
|
-82,924.18% |
-2,116.99% |
259.28% |
4,110.49% |
283.82% |
267.19% |
79.26% |
666.42% |
819.36% |
638.69% |
-608.08% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-19.59% |
0.00% |
-25.10% |
-24.01% |
-3.40% |
0.00% |
2.41% |
2.48% |
3.35% |
0.00% |
0.22% |
| Net Operating Profit after Tax (NOPAT) |
|
-15 |
-1.72 |
3.17 |
13 |
7.50 |
8.77 |
3.76 |
14 |
12 |
8.11 |
-5.48 |
| NOPAT Margin |
|
-18.10% |
-2.05% |
4.05% |
16.65% |
9.56% |
10.86% |
5.05% |
18.85% |
16.58% |
11.40% |
-7.80% |
| Net Nonoperating Expense Percent (NNEP) |
|
14.79% |
3.67% |
1.91% |
1.53% |
0.90% |
1.04% |
1.54% |
1.57% |
1.05% |
1.26% |
2.26% |
| SG&A Expenses to Revenue |
|
25.67% |
24.56% |
25.81% |
25.53% |
25.61% |
23.11% |
25.33% |
25.12% |
24.77% |
24.68% |
24.02% |
| Operating Expenses to Revenue |
|
125.85% |
102.93% |
94.22% |
79.38% |
80.62% |
84.48% |
92.79% |
80.69% |
75.00% |
86.90% |
111.14% |
| Earnings before Interest and Taxes (EBIT) |
|
-21 |
-2.46 |
4.52 |
16 |
15 |
13 |
5.37 |
14 |
18 |
9.32 |
-7.82 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-13 |
5.72 |
12 |
24 |
22 |
20 |
12 |
21 |
25 |
16 |
-1.95 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.56 |
0.59 |
0.39 |
0.37 |
0.55 |
0.47 |
0.37 |
0.37 |
0.42 |
0.34 |
0.26 |
| Price to Tangible Book Value (P/TBV) |
|
7.37 |
4.94 |
2.75 |
2.15 |
2.92 |
2.06 |
1.50 |
1.40 |
1.47 |
1.13 |
0.88 |
| Price to Revenue (P/Rev) |
|
0.74 |
0.75 |
0.49 |
0.47 |
0.74 |
0.65 |
0.52 |
0.55 |
0.64 |
0.52 |
0.40 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
28.27 |
18.65 |
17.17 |
15.09 |
18.67 |
313.57 |
| Dividend Yield |
|
7.11% |
6.90% |
10.49% |
11.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.54% |
5.36% |
5.82% |
6.63% |
5.36% |
0.32% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.23 |
0.22 |
0.00 |
0.00 |
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.28 |
0.25 |
0.00 |
0.00 |
0.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
3.27 |
3.72 |
0.00 |
0.00 |
0.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.05 |
2.87 |
0.00 |
0.00 |
0.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.79 |
0.76 |
0.00 |
0.00 |
1.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-7.20 |
-5.93 |
-5.86 |
-6.47 |
-7.26 |
-7.68 |
-8.16 |
-10.20 |
-12.70 |
-15.26 |
-10.86 |
| Long-Term Debt to Equity |
|
-6.97 |
-5.78 |
-5.64 |
-6.34 |
-7.08 |
-7.47 |
-7.84 |
-9.97 |
-12.43 |
-14.91 |
-10.35 |
| Financial Leverage |
|
-55.42 |
-20.48 |
-16.70 |
-19.94 |
-7.23 |
-6.69 |
-6.82 |
-7.92 |
-9.23 |
-10.19 |
-9.32 |
| Leverage Ratio |
|
-79.85 |
-28.68 |
-22.57 |
-27.17 |
-9.41 |
-8.62 |
-8.53 |
-10.17 |
-12.02 |
-13.32 |
-11.77 |
| Compound Leverage Factor |
|
-110.25 |
-209.10 |
20.47 |
-12.87 |
-4.28 |
2.95 |
2.17 |
-4.97 |
-7.38 |
-4.12 |
-21.20 |
| Debt to Total Capital |
|
116.12% |
120.29% |
120.57% |
118.27% |
115.96% |
114.96% |
113.97% |
110.86% |
108.54% |
107.01% |
110.14% |
| Short-Term Debt to Total Capital |
|
3.81% |
2.91% |
4.56% |
2.53% |
2.97% |
3.19% |
4.45% |
2.54% |
2.32% |
2.45% |
5.13% |
| Long-Term Debt to Total Capital |
|
112.30% |
117.39% |
116.01% |
115.74% |
112.99% |
111.77% |
109.52% |
108.32% |
106.23% |
104.56% |
105.01% |
| 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 |
|
-122.28% |
-129.97% |
-129.44% |
-128.81% |
-125.32% |
-125.00% |
-123.03% |
-121.20% |
-118.41% |
-116.48% |
-118.75% |
| Common Equity to Total Capital |
|
106.16% |
109.67% |
108.87% |
110.54% |
109.35% |
110.04% |
109.07% |
110.33% |
109.87% |
109.47% |
108.61% |
| Debt to EBITDA |
|
16.63 |
20.70 |
17.25 |
15.51 |
7.00 |
6.43 |
6.53 |
6.70 |
6.44 |
6.07 |
7.67 |
| Net Debt to EBITDA |
|
12.23 |
14.93 |
12.43 |
10.63 |
4.56 |
4.01 |
4.13 |
4.14 |
3.77 |
3.42 |
4.57 |
| Long-Term Debt to EBITDA |
|
16.09 |
20.20 |
16.60 |
15.18 |
6.82 |
6.26 |
6.28 |
6.54 |
6.31 |
5.93 |
7.31 |
| Debt to NOPAT |
|
-113.40 |
-60.55 |
-112.72 |
-231.88 |
19.16 |
8.57 |
9.45 |
8.49 |
8.76 |
13.74 |
96.09 |
| Net Debt to NOPAT |
|
-83.35 |
-43.66 |
-81.24 |
-159.02 |
12.48 |
5.34 |
5.97 |
5.25 |
5.12 |
7.74 |
57.31 |
| Long-Term Debt to NOPAT |
|
-109.68 |
-59.09 |
-108.46 |
-226.93 |
18.67 |
8.33 |
9.08 |
8.29 |
8.57 |
13.42 |
91.61 |
| Noncontrolling Interest Sharing Ratio |
|
5,586.42% |
2,111.39% |
1,715.96% |
2,085.41% |
771.73% |
725.15% |
733.95% |
863.70% |
1,001.80% |
1,109.24% |
1,005.17% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
103 |
113 |
108 |
111 |
13 |
-6.71 |
-15 |
-8.77 |
-8.82 |
-15 |
-19 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
0.48 |
0.51 |
0.53 |
0.52 |
0.54 |
0.53 |
0.53 |
0.52 |
0.50 |
0.50 |
0.50 |
| Fixed Asset Turnover |
|
34.88 |
35.35 |
35.83 |
37.09 |
38.18 |
37.96 |
37.93 |
38.52 |
39.77 |
42.96 |
45.04 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
393 |
375 |
378 |
379 |
387 |
390 |
397 |
401 |
408 |
413 |
411 |
| Invested Capital Turnover |
|
0.70 |
0.75 |
0.76 |
0.75 |
0.82 |
0.80 |
0.78 |
0.77 |
0.74 |
0.73 |
0.71 |
| Increase / (Decrease) in Invested Capital |
|
-117 |
-115 |
-105 |
-98 |
-5.70 |
15 |
19 |
22 |
21 |
24 |
13 |
| Enterprise Value (EV) |
|
90 |
81 |
-1.06 |
-28 |
42 |
-7.12 |
-44 |
-48 |
-35 |
-80 |
-102 |
| Market Capitalization |
|
235 |
243 |
160 |
153 |
235 |
201 |
159 |
163 |
189 |
152 |
116 |
| Book Value per Share |
|
$22.99 |
$22.54 |
$22.29 |
$22.19 |
$22.44 |
$22.76 |
$22.84 |
$22.19 |
$22.37 |
$22.56 |
$22.15 |
| Tangible Book Value per Share |
|
$1.76 |
$2.70 |
$3.15 |
$3.77 |
$4.26 |
$5.18 |
$5.58 |
$5.83 |
$6.40 |
$6.73 |
$6.58 |
| Total Capital |
|
393 |
375 |
378 |
379 |
387 |
390 |
397 |
401 |
408 |
413 |
411 |
| Total Debt |
|
456 |
451 |
456 |
448 |
449 |
449 |
453 |
445 |
443 |
442 |
452 |
| Total Long-Term Debt |
|
441 |
440 |
439 |
438 |
437 |
436 |
435 |
434 |
433 |
432 |
431 |
| Net Debt |
|
335 |
325 |
329 |
307 |
292 |
279 |
286 |
275 |
259 |
249 |
270 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
68 |
17 |
8.77 |
6.88 |
4.09 |
4.69 |
6.99 |
7.01 |
4.68 |
5.60 |
10 |
| Net Nonoperating Obligations (NNO) |
|
456 |
451 |
456 |
448 |
449 |
449 |
453 |
445 |
443 |
442 |
452 |
| Total Depreciation and Amortization (D&A) |
|
8.20 |
8.18 |
7.85 |
7.40 |
7.24 |
7.07 |
6.59 |
6.60 |
6.44 |
6.22 |
5.88 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($3.28) |
($0.64) |
$0.00 |
$0.20 |
$0.05 |
$0.13 |
($0.10) |
$0.23 |
$0.20 |
$0.08 |
($0.48) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
18.15M |
18.11M |
18.48M |
18.85M |
18.86M |
18.78M |
19.29M |
19.97M |
20.04M |
19.85M |
20.49M |
| Adjusted Diluted Earnings per Share |
|
($3.28) |
($0.64) |
$0.00 |
$0.19 |
$0.05 |
$0.13 |
($0.10) |
$0.23 |
$0.19 |
$0.08 |
($0.48) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
18.15M |
18.11M |
18.48M |
19.00M |
19.48M |
19.29M |
19.29M |
20.17M |
20.68M |
20.40M |
20.49M |
| 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 |
|
18.24M |
18.28M |
18.85M |
18.86M |
18.87M |
18.98M |
19.93M |
20.03M |
20.06M |
20.14M |
21.23M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
6.36 |
-1.72 |
3.17 |
13 |
11 |
8.77 |
4.19 |
14 |
11 |
8.11 |
0.47 |
| Normalized NOPAT Margin |
|
7.83% |
-2.05% |
4.05% |
16.65% |
13.57% |
10.86% |
5.63% |
18.77% |
14.68% |
11.40% |
0.67% |
| Pre Tax Income Margin |
|
-35.69% |
-21.38% |
-5.24% |
9.77% |
8.82% |
-5.30% |
-1.83% |
9.43% |
15.36% |
4.05% |
-20.07% |
| 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 |
|
-21.69% |
-13.76% |
-9.01% |
-5.12% |
-4.53% |
7.42% |
3.24% |
3.12% |
2.33% |
3.71% |
28.85% |
| Augmented Payout Ratio |
|
-38.48% |
-17.22% |
-9.01% |
-5.12% |
-4.53% |
7.42% |
3.24% |
3.12% |
2.33% |
3.71% |
28.85% |
Key Financial Trends
RE/MAX Holdings (NYSE: RMAX) showed a mixed but generally improving operating picture over the last four years, with strong swings between profitable and loss-making quarters, while leverage and a large negative noncontrolling interest continue to complicate the balance sheet.
On the income statement, the company has been capable of generating solid quarterly revenue in the low- to mid-$70 million range, but profitability has been volatile. In Q1 2026, revenue was $70.2 million and the company reported a net loss attributable to common shareholders of $9.7 million, or $(0.48) per share. That was worse than Q4 2025, when RE/MAX earned $1.4 million attributable to common shareholders, and notably weaker than Q3 2025, when it generated $4.0 million of common-shareholder profit.
Looking back further, 2024 was especially uneven. Q4 2024 produced $5.8 million in common-shareholder earnings, but Q1 2024 was a loss of $3.4 million and Q3 2024 was a loss of $10.9 million. The biggest pressure point was Q3 2023, when impairment charges and other special items drove a steep loss of $59.5 million to common shareholders. Since then, results have improved materially, but earnings remain inconsistent.
Cash flow has been a stronger point than reported earnings. RE/MAX produced positive operating cash flow in most periods, including $12.9 million in Q4 2025, $17.7 million in Q3 2025, and $15.9 million in Q2 2025. Even in Q1 2026, when the company reported a net loss, operating cash flow remained negative but manageable at $(1.8) million. That suggests the business still has underlying cash-generating ability, though it is not perfectly consistent quarter to quarter.
The balance sheet shows a meaningful cash position, but also significant debt and unusual equity dynamics. As of Q1 2026, RE/MAX held $107.1 million of cash and $75.5 million of restricted cash against total liabilities of $614.0 million. Long-term debt was $431.4 million and short-term debt was $21.1 million. Total common equity stood at $446.1 million, but total equity including noncontrolling interests was negative at $(41.7) million because of a large negative noncontrolling interest balance.
- Operating cash flow has often remained positive even when net income was weak, showing the core franchise model still produces cash.
- Cash and due from banks rose to $107.1 million in Q1 2026, giving the company a decent liquidity cushion.
- Revenue has been relatively stable over the last several years, generally staying in the low- to mid-$70 million range per quarter.
- The company returned to profitability in several 2024 and 2025 quarters after a very weak 2023.
- Q1 2026 revenue of $70.2 million was slightly below recent quarters, but not a dramatic collapse.
- Depreciation and impairment charges have been meaningful, so reported earnings may understate cash generation in some periods.
- Share counts have been fairly stable, so recent EPS swings are mainly driven by operating performance rather than dilution.
- Q1 2026 ended with a net loss of $15.7 million and a loss of $(0.48) per share, reversing the prior quarter’s profitability.
- Debt remains elevated, with more than $452 million combined short- and long-term debt in Q1 2026.
- The large negative noncontrolling interest position makes total equity look fragile and adds complexity to the balance sheet.
Bottom line: RE/MAX appears to be a cash-generative business with a sizable liquidity position, but earnings volatility, debt, and balance sheet complexity continue to weigh on the investment case. Investors will likely want to watch whether management can restore consistent profitability while keeping operating cash flow positive and debt under control.
07/11/26 08:51 AM ETAI Generated. May Contain Errors.