Go Pro

RE/MAX (RMAX) Financials

RE/MAX logo
$10.59 -0.47 (-4.28%)
Closing price 07/10/2026 03:59 PM Eastern
Extended Trading
$10.59 +0.00 (+0.03%)
As of 07/10/2026 04:47 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 Massive. Learn more.
Annual Income Statements for RE/MAX

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.

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
16 22 10 27 25 11 -16 6.11 -69 7.12 8.15
Consolidated Net Income / (Loss)
51 47 31 50 47 21 -25 11 -98 8.08 13
Net Income / (Loss) Continuing Operations
51 47 31 50 47 21 -25 11 -98 8.08 13
Total Pre-Tax Income
63 62 89 67 58 30 -22 18 -42 6.20 20
Total Revenue
177 176 184 201 270 257 318 353 326 308 292
Net Interest Income / (Expense)
0.00 0.00 -9.64 -12 -12 -9.22 -11 0.00 0.00 0.00 0.00
Total Interest Income
0.00 0.00 0.35 0.00 0.00 0.00 0.22 0.00 0.00 0.00 0.00
Total Interest Expense
0.00 0.00 10.00 12 12 9.22 11 0.00 0.00 0.00 0.00
Total Non-Interest Income
177 176 194 213 282 266 329 353 326 308 292
Other Non-Interest Income
71 176 194 213 282 266 330 353 326 308 292
Total Non-Interest Expense
103 104 95 134 213 227 340 315 336 268 245
Marketing Expense
- - 0.00 0.00 72 64 82 90 84 79 73
Other Operating Expenses
92 88 107 120 119 129 179 173 146 153 147
Depreciation Expense
15 16 21 20 22 26 31 36 32 30 26
Impairment Charge
- - - 0.00 0.00 7.90 46 16 74 5.48 -1.54
Nonoperating Income / (Expense), net
-11 -9.32 0.17 0.36 1.56 0.34 -0.84 -20 -31 -34 -27
Income Tax Expense
12 15 58 16 11 9.16 2.46 7.37 57 -1.88 6.20
Net Income / (Loss) Attributable to Noncontrolling Interest
34 25 21 23 22 9.30 -9.00 4.65 -29 0.95 5.28
Basic Earnings per Share
$1.30 $1.26 $0.57 $1.53 $1.42 $0.62 $0.00 $0.33 ($3.81) $0.38 $0.41
Weighted Average Basic Shares Outstanding
12.67M 17.63M 17.69M 17.74M 17.81M 18.17M 18.69M 18.68M 18.11M 18.78M 19.85M
Diluted Earnings per Share
$1.28 $1.26 $0.57 $1.53 $1.41 $0.61 $0.00 $0.32 ($3.81) $0.37 $0.40
Weighted Average Diluted Shares Outstanding
12.83M 17.68M 17.73M 17.77M 17.87M 18.32M 18.69M 18.84M 18.11M 19.29M 20.40M
Weighted Average Basic & Diluted Shares Outstanding
12.70M 17.60M -73.10M 17.80M 17.91M 18.58M 18.90M 17.82M 18.28M 18.98M 20.14M
Cash Dividends to Common per Share
$2.00 $0.60 $0.72 $0.80 $0.84 $0.88 $0.92 $0.92 $0.69 $0.00 $0.00

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
Period end date 9/30/2023 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
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
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
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
Period end date 9/30/2023 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
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
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
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
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
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
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
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
Period end date 9/30/2023 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
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%

Financials Breakdown Chart

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.

RE/MAX Financials - Frequently Asked Questions

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

RE/MAX's net income appears to be on a downward trend, with a most recent value of $13.43 million in 2025, falling from $50.78 million in 2015. The previous period was $8.08 million in 2024. See RE/MAX's forecast for analyst expectations on what's next for the company.

Over the last 10 years, RE/MAX's total revenue changed from $176.87 million in 2015 to $291.60 million in 2025, a change of 64.9%.

RE/MAX's total liabilities were at $611.46 million at the end of 2025, a 4.5% decrease from 2024, and a 77.6% increase since 2015.

In the past 10 years, RE/MAX's cash and equivalents has ranged from $50.81 million in 2017 to $126.27 million in 2021, and is currently $118.74 million as of their latest financial filing in 2025.

Over the last 10 years, RE/MAX's book value per share changed from 36.44 in 2015 to 22.56 in 2025, a change of -38.1%.



Financial statements for NYSE:RMAX last updated on 7/2/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners