The Real Brokerage Inc.
NASDAQ:REAX · NASDAQ Capital Market
+$0.05 today
Vol 3.18M · Avg 3.11M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$8.1M +69.5% | -$26.5M +3.5% | -$27.5M -35.2% | -$20.3M -69.1% | -$12.0M | $487.6M | $476.4M | $465.2M |
| 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 |
| Deferred Income Tax | -$921.0K | $0 | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $68.1M +28.8% | $52.9M +37.8% | $38.4M +137.0% | $16.2M +302.0% | $4.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $5.0M -74.8% | $19.9M +195.0% | $6.7M -30.0% | $9.6M -12.7% | $11.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$14.5M -84.5% | -$7.8M -60.7% | -$4.9M -277.6% | -$1.3M -843.8% | -$137.0K | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$213.0K -126.5% | $803.0K +727.8% | $97.0K -76.9% | $420.0K -92.7% | $5.8M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $19.7M -26.8% | $26.9M +133.7% | $11.5M +9.8% | $10.5M +95.2% | $5.4M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$141.0K -113.3% | $1.1M -3.2% | $1.1M +558.1% | $167.0K -75.9% | $694.0K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $65.9M +35.3% | $48.7M +145.2% | $19.9M +231.5% | $6.0M +52.1% | $3.9M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$1.1M -5.3% | -$1.0M -66.1% | -$629.0K +55.3% | -$1.4M -718.6% | -$172.0K | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 -100.0% | $6.0M +172.5% | -$8.3M -653.1% | -$1.1M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$18.3M -981.7% | -$1.7M +75.3% | -$6.8M -5377.6% | -$125.0K +98.6% | -$8.9M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $8.6M +30.8% | $6.5M +672.8% | $847.0K +577.6% | $125.0K -88.6% | $1.1M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 | $0 +100.0% | -$6.0M -1041.9% | $637.0K +158.0% | -$1.1M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$13.6M -456.9% | $3.8M +157.5% | -$6.6M +26.7% | -$9.0M +11.4% | -$10.2M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $0 | $0 +100.0% | -$96.0K -174.3% | -$35.0K | $0 | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $2.2M | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$39.4M -8.5% | -$36.3M -1166.4% | -$2.9M +64.5% | -$8.1M +36.3% | -$12.6M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$3.1M -197.2% | $3.1M +414.6% | -$999.0K -506.1% | $246.0K +392.9% | -$84.0K | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$40.2M -21.4% | -$33.1M -736.9% | -$4.0M +49.5% | -$7.8M -156.2% | $14.0M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $2.0K -99.5% | $410.0K +831.8% | $44.0K -56.0% | $100.0K -41.5% | $171.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $12.1M -39.0% | $19.8M +112.4% | $9.3M +186.4% | -$10.8M -237.5% | $7.9M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $64.8M +35.9% | $47.7M +147.8% | $19.2M +319.5% | $4.6M +21.7% | $3.8M | $8.6B | -$16.8B | $11.1B |
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
$1.25B
Marcus & Millichap, Inc.
NYSE:MMI
$1.10B
Saul Centers, Inc.
NYSE:BFS
$885.73M
NexPoint Residential Trust, Inc.
NYSE:NXRT
$678.61M
Franklin BSP Realty Trust, Inc.
NYSE:FBRT
$646.87M
TPG Mortgage Investment Trust Inc
NYSE:MITT
$252.20M
Smith Douglas Homes Corp.
NYSE:SDHC
$114.90M
Sachem Capital Corp.
AMEX:SACH
$44.36M
SEC Filings
Recent regulatory filings
No filings found.
Does REAX generate free cash flow?
The Real Brokerage Inc. (REAX) generated $64.83M of free cash flow in fiscal 2025.
How much operating cash flow does REAX produce?
Operating cash flow was $65.93M, before capital expenditures of $1.10M.
Explore More
Continue the stock analysis
Jump to another research area for this company.