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
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.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
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 |