Loading...
XNAS
REAX
Market cap841mUSD
Jul 29, Last price  
4.08USD
1D
-0.97%
1Q
-7.48%
IPO
776.10%
Name

Real Brokerage Inc

Chart & Performance

D1W1MN
P/E
P/S
0.67
EPS
Div Yield, %
Shrs. gr., 5y
35.54%
Rev. gr., 5y
140.40%
Revenues
1.26b
+83.50%
8,444,00015,751,00016,559,000121,681,000381,756,000689,158,0001,264,639,000
Net income
-27m
L-3.49%
-113,772-2,834,000-4,456,000-12,341,000-20,577,000-27,501,000-26,541,000
CFO
49m
+145.21%
-36,603-1,324,000-1,603,0003,942,0005,995,00019,873,00048,731,000

Profile

The Real Brokerage Inc., together with its subsidiaries, operates as a technology-powered real estate brokerage company. It provides brokerage services for the real estate market through a network of agents. The company offers agents a mobile-focused tech platform to run its business, as well as business terms and wealth-building opportunities. It operates in 42 states in the United States, the District of Columbia, and Canada. The Real Brokerage Inc. is headquartered in Toronto, Canada.
IPO date
Jun 25, 2018
Employees
145
Domiciled in
CA
Incorporated in
CA

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑12
Income
Revenues
1,264,639
83.50%
689,158
80.52%
381,756
213.74%
Cost of revenue
1,279,219
715,168
401,502
Unusual Expense (Income)
NOPBT
(14,580)
(26,010)
(19,746)
NOPBT Margin
Operating Taxes
1,000
242
Tax Rate
NOPAT
(14,580)
(26,011)
(19,988)
Net income
(26,541)
-3.49%
(27,501)
33.65%
(20,577)
66.74%
Dividends
Dividend yield
Proceeds from repurchase of equity
(36,283)
(2,865)
(7,795)
BB yield
4.13%
1.01%
4.17%
Debt
Debt current
96
Long-term debt
96
Deferred revenue
Other long-term liabilities
269
242
Net debt
(32,825)
(28,929)
(18,546)
Cash flow
Cash from operating activities
48,731
19,873
5,995
CAPEX
(1,045)
(629)
(1,408)
Cash from investing activities
3,809
(6,629)
(9,048)
Cash from financing activities
(33,140)
(3,960)
(7,849)
FCF
(15,096)
(26,188)
(21,132)
Balance
Cash
32,825
28,929
18,738
Long term investments
Excess cash
Stockholders' equity
(104,041)
(25,226)
(50,910)
Invested Capital
136,184
62,579
73,663
ROIC
ROCE
EV
Common stock shares outstanding
191,172
178,127
178,201
Price
4.60
187.50%
1.60
52.38%
1.05
-71.54%
Market cap
879,391
208.55%
285,003
52.32%
187,111
18.97%
EV
846,563
256,283
168,828
EBITDA
(13,184)
(24,882)
(19,413)
EV/EBITDA
Interest
376
68
1,167
Interest/NOPBT