REAX
The Real Brokerage Inc.
$5.02
+$0.12(+2.45%)
10
Overall
--
Value
10
Tech
--
Quality
Market Cap
$1.06B
Volume
1.73M
52W Range
$3.80 - $6.61
Target Price
$6.33
Order:
Income Statement
| Metric | Trend | Chart | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|
| REVENUE | |||||||
| Total Revenue | $16.6M | $121.7M | $381.8M | $689.2M | $1.3B | ||
| Total Revenue | $16.6M | $121.7M | $381.8M | $689.2M | $1.3B | ||
| COST OF GOODS SOLD | |||||||
| Cost of Revenue | $14.4M | $110.6M | -- | $626.3M | $1.1B | ||
| GROSS PROFIT | |||||||
| Gross Profit | $2.2M | $11.1M | $31.9M | $62.9M | $114.7M | ||
| OPERATING EXPENSES | |||||||
| Operating Expenses | $5.6M | $22.1M | $350.0M | $88.9M | $140.0M | ||
| Research & Development | $405.0K | $4.0M | $2.6M | $7.4M | $21.4M | ||
| Research Expense | -- | -- | $2.6M | $7.4M | $21.4M | ||
| Selling, General & Administrative | $5.3M | $18.2M | $350.0M | $81.5M | $118.6M | ||
| Selling & Marketing Expenses | $905.0K | $7.8M | $349.8M | $38.6M | $57.5M | ||
| General & Administrative Expenses | $4.4M | $10.4M | $151.0K | $42.9M | $61.1M | ||
| Salaries & Wages | $1.8M | $5.1M | $28.6M | $48.7M | -- | ||
| Depreciation & Amortization | $91.0K | $213.0K | $333.0K | $1.1M | -- | ||
| Depreciation & Amortization | $91.0K | $213.0K | $333.0K | $1.1M | -- | ||
| Other Operating Expenses | $-168.0K | $-249.0K | -- | -- | -- | ||
| OPERATING INCOME | |||||||
| Operating income | $-3.5M | $-11.0M | $31.8M | $-26.0M | $-25.2M | ||
| EBITDA | $-3.5M | $-11.1M | $-19.5M | $-24.3M | $-23.3M | ||
| NON-OPERATING ITEMS | |||||||
| Interest Expense (Non-Operating) | $108.0K | $662.0K | $540.0K | $619.0K | $1.7M | ||
| Intinc | -- | $13.0K | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $174.0K | $88.0K | $-940.0K | $-619.0K | $-1.7M | ||
| Gain on Sale of Securities | -- | $-574.0K | $-24.0K | $3.0K | -- | ||
| Other Income/Expense | $-835.0K | $-574.0K | $729.0K | $-587.0K | $-496.0K | ||
| Other Special Charges | -- | -- | $-729.0K | $587.0K | $496.0K | ||
| SPECIAL ITEMS | |||||||
| Restructring And Mn A Income | $835.0K | -- | -- | -- | -- | ||
| Special Income Charges | $835.0K | -- | -- | -- | -- | ||
| PRE-TAX INCOME | |||||||
| EBIT | $-3.5M | $-11.0M | $31.1M | $-25.4M | $-24.7M | ||
| Pre-Tax Income | $-3.7M | $-11.7M | $31.1M | $-26.0M | $-26.5M | ||
| NET INCOME | |||||||
| Net Income | $-3.6M | $-11.7M | $30.8M | $-26.3M | $-26.5M | ||
| Net Income (Continuing Operations) | $-3.7M | $-11.7M | $31.1M | $-26.0M | $-26.5M | ||
| Net Income (Discontinued Operations) | $-3.6M | $-11.7M | $30.8M | $-26.3M | $-26.5M | ||
| Net Income (Common Stockholders) | $-3.6M | $-11.7M | $30.8M | $-26.3M | $-26.5M | ||
| Normalized Income | $-1.9M | $-8.6M | $22.8M | $-19.1M | $-26.2M | ||
| TOTALS | |||||||
| Total Expenses | $-20.0M | $-132.7M | $350.0M | $715.2M | $1.3B | ||
| SHARE & EPS DATA | |||||||
| Average Shares Outstanding | $101.8M | $170.5M | $178.2M | $178.1M | $191.2M | ||
| Average Shares Outstanding (Diluted) | $101.8M | $170.5M | $178.2M | $178.1M | $191.2M | ||
| Shares Outstanding | $573.2M | $178.2M | $178.2M | $209.3M | $209.3M | ||
| Basic EPS | $-0.04 | $-0.07 | $-0.12 | $-0.15 | $-0.14 | ||
| Basic EPS (Continuing Operations) | $-0.04 | $-0.07 | $-0.12 | $-0.15 | $-0.14 | ||
| Diluted EPS | $-0.04 | $-0.07 | $-0.12 | $-0.15 | $-0.14 | ||
| Diluted EPS (Continuing Operations) | $-0.04 | $-0.07 | $-0.12 | $-0.15 | $-0.14 | ||
| OTHER METRICS | |||||||
| Commission Expenses | -- | -- | $349.8M | -- | -- | ||
| Fees | -- | -- | $2.4M | -- | -- | ||
| Marketing Expense | -- | -- | $16.7M | $38.6M | $57.5M | ||
| Minority Interests | -- | -- | $-242.0K | $-285.0K | $-88.0K | ||
| Other Costof Revenue | -- | -- | -- | $626.3M | $1.1B | ||
| Other Gand A | $4.4M | $10.4M | $151.0K | $42.9M | $61.1M | ||
| Restruct | $835.0K | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | REAX | $5.02 | +2.4% | 1.73M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |