XNAS
FTHM
Market cap34mUSD
Jul 11, Last price
1.24USD
1D
-6.06%
1Q
61.25%
IPO
-87.60%
Name
Fathom Holdings Inc
Chart & Performance
P/E
—
P/S
0.10
EPS
—
Div Yield, %
—
Shrs. gr., 5y
14.67%
Rev. gr., 5y
25.05%
Revenues
335m
-2.91%
Net income
-22m
L-10.02%
CFO
-5m
L-55.66%
Earnings
Aug 11, 2025
Profile
Fathom Holdings Inc. provides cloud-based real estate brokerage services in the South, Atlantic, Southwest, and Western parts of the United States. It operates through three segments: Real Estate Brokerage, Mortgage, and Technology. The Real Estate Brokerage segment provides real estate brokerage services. The Mortgage segment offers residential loan origination and underwriting services. The Technology segment provides Software as a Service solutions and data mining for third party customers to develop its intelliAgent platform for use by the company's real estate agents. The company operates a real estate services platform that integrates residential brokerage, mortgage, title, and insurance services, as well as supporting software called intelliAgent. It offers access to various properties for sale or lease through its FathomRealty.com website to buyers, sellers, landlords, and tenants. Its intelliAgent real estate technology platform provides a suite of brokerage and agent level tools, technology, business processes, business intelligence and reporting, training, customer relationship management, social media marketing and other marketing, and marketing repository services, as well as marketplace for add-on services and third-party technology. The company's brands include Fathom Realty, Dagley Insurance, Encompass Lending, intelliAgent, LiveBy, Real Results, Verus Title, and Cornerstone. Fathom Holdings Inc. was founded in 2010 and is headquartered in Cary, North Carolina.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | ||||||||
Revenues | 335,184 -2.91% | 345,226 -16.40% | 412,964 25.05% | |||||
Cost of revenue | 352,917 | 357,802 | 800,642 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | (17,733) | (12,576) | (387,678) | |||||
NOPBT Margin | ||||||||
Operating Taxes | (1,022) | 148 | (54) | |||||
Tax Rate | ||||||||
NOPAT | (16,711) | (12,724) | (387,624) | |||||
Net income | (21,577) -10.02% | (23,981) -13.19% | (27,626) 121.17% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | (58) | 4,900 | 123 | |||||
BB yield | 0.19% | -8.39% | -0.18% | |||||
| Debt | ||||||||
Debt current | 5,626 | 10,275 | 5,753 | |||||
Long-term debt | 8,281 | 12,619 | 12,220 | |||||
Deferred revenue | ||||||||
Other long-term liabilities | 7,813 | 381 | 297 | |||||
Net debt | 6,780 | 15,495 | 9,653 | |||||
| Cash flow | ||||||||
Cash from operating activities | (4,688) | (10,572) | (6,583) | |||||
CAPEX | (51) | (22) | (4,057) | |||||
Cash from investing activities | 3,302 | (1,868) | (7,096) | |||||
Cash from financing activities | 1,236 | 11,600 | (15,862) | |||||
FCF | (10,212) | (16,729) | (387,398) | |||||
| Balance | ||||||||
Cash | 7,127 | 7,399 | 8,320 | |||||
Long term investments | ||||||||
Excess cash | ||||||||
Stockholders' equity | (93,163) | (71,586) | (47,605) | |||||
Invested Capital | 154,805 | 144,767 | 121,046 | |||||
ROIC | ||||||||
ROCE | ||||||||
| EV | ||||||||
Common stock shares outstanding | 20,244 | 16,266 | 16,001 | |||||
Price | 1.53 -57.38% | 3.59 -15.53% | 4.25 -79.23% | |||||
Market cap | 30,974 -46.96% | 58,395 -14.13% | 68,006 -76.71% | |||||
EV | 37,754 | 73,890 | 77,659 | |||||
EBITDA | (12,310) | (6,629) | (382,332) | |||||
EV/EBITDA | ||||||||
Interest | 537 | 245 | 11 | |||||
Interest/NOPBT | ||||||||