The Real Brokerage Inc.
NASDAQ:REAX · NASDAQ Capital Market
+$0.03 today
Vol 3.77M · Avg 2.92M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:REAX · Revenue to Net Income
Key Ratios
Analysis
$2.1B of revenue converted into -$6.6M of net income for the selected period. Gross margin is 8.4% and net margin is -0.3%, showing how much revenue survives after costs and taxes. EPS is $-0.03, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.0B +55.7% | $1.3B +83.5% | $689.2M +80.5% | $381.8M +213.7% | $121.7M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.8B +56.9% | $1.1B +83.6% | $626.3M +79.0% | $349.8M +216.3% | $110.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $163.8M +42.7% | $114.7M +82.5% | $62.9M +96.8% | $31.9M +188.0% | $11.1M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 8.3% -0.8pp | 9.1% -0.1pp | 9.1% +0.8pp | 8.4% -0.7pp | 9.1% | 9.8% | 28.9% | 38.3% |
| Research & Development | $17.4M +43.5% | $12.2M +65.2% | $7.4M +51.2% | $4.9M +22.3% | $4.0M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $154.8M +32.1% | $117.2M +43.7% | $81.5M +74.1% | $46.8M +154.8% | $18.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $172.3M +23.1% | $140.0M +57.5% | $88.9M +73.9% | $51.1M +131.2% | $22.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $1.9M +38.2% | $1.4M +23.8% | $1.1M +238.7% | $333.0K +56.3% | $213.0K | $374.2M | $1.2B | $631.8M |
| EBITDA | -$6.6M +73.4% | -$24.7M +3.2% | -$25.5M -30.4% | -$19.6M -76.9% | -$11.1M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -0.3% +1.6pp | -2.0% +1.7pp | -3.7% +1.4pp | -5.1% +4.0pp | -9.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$8.5M +66.3% | -$25.2M +3.0% | -$26.0M -35.7% | -$19.2M -74.0% | -$11.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -0.4% +1.6pp | -2.0% +1.8pp | -3.8% +1.2pp | -5.0% +4.0pp | -9.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 -100.0% | $13.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $554.0K -50.7% | $1.1M +1551.5% | $68.0K -92.8% | $940.0K +830.7% | $101.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$309.0K +74.8% | -$1.2M -1.7% | -$1.2M -104.8% | -$589.0K -42.6% | -$413.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$8.8M +66.7% | -$26.5M +2.8% | -$27.2M -33.8% | -$20.3M -74.1% | -$11.7M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -0.4% +1.6pp | -2.1% +1.9pp | -3.9% +1.4pp | -5.3% +4.3pp | -9.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$740.0K | $0 | $0 | $0 | $0 | $1.3B | -$1.6B | $745.2M |
| Net Income | -$8.1M +69.5% | -$26.5M +3.5% | -$27.5M -33.6% | -$20.6M -66.7% | -$12.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | -0.4% +1.7pp | -2.1% +1.9pp | -4.0% +1.4pp | -5.4% +4.8pp | -10.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 +73.6% | -$0 +6.7% | -$0 -25.0% | -$0 -70.5% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 +73.6% | -$0 +6.7% | -$0 -25.0% | -$0 -73.9% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $219.9M +15.0% | $191.2M +7.3% | $178.1M -0.0% | $178.2M +1.7% | $175.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $219.9M +15.0% | $191.2M +7.3% | $178.1M -0.0% | $178.2M -0.4% | $179.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Anywhere Real Estate Inc.
HOUS
$1.98B
Kennedy-Wilson Holdings, Inc.
NYSE:KW
$1.52B
Hotel101 Global Holdings Corp. Class A Ordinary Shares
NASDAQ:HBNB
$1.23B
Marcus & Millichap, Inc.
NYSE:MMI
$1.14B
Saul Centers, Inc.
NYSE:BFS
$918.60M
NexPoint Residential Trust, Inc.
NYSE:NXRT
$728.86M
Franklin BSP Realty Trust, Inc.
NYSE:FBRT
$642.64M
TPG Mortgage Investment Trust Inc
NYSE:MITT
$248.39M
Smith Douglas Homes Corp.
NYSE:SDHC
$112.85M
Sachem Capital Corp.
AMEX:SACH
$49.87M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does REAX generate?
The Real Brokerage Inc. (REAX) reported $1.97B of revenue in fiscal 2025.
Is REAX profitable?
The Real Brokerage Inc. (REAX) reported -$8,105,000.00 of net income, with a net margin of -0.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.