Financhill
Sell
8

REAX Quote, Financials, Valuation and Earnings

Last price:
$4.25
Seasonality move :
44.44%
Day range:
$4.12 - $4.48
52-week range:
$1.71 - $6.75
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.72x
P/B ratio:
28.38x
Volume:
1.6M
Avg. volume:
839.5K
1-year change:
139.55%
Market cap:
$845.9M
Revenue:
$689.2M
EPS (TTM):
-$0.17
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $15.8M $16.6M $121.7M $381.8M $689.2M
Revenue Growth (YoY) -- 5.13% 634.83% 213.74% 80.52%
 
Cost of Revenues $13.8M $14.4M $110.6M $349.8M $626.3M
Gross Profit $2M $2.2M $11.1M $32M $62.9M
Gross Profit Margin 12.48% 13.01% 9.12% 8.37% 9.12%
 
R&D Expenses $234K $405K $4M $4.9M $7.4M
Selling, General & Admin $3.4M $4.5M $18.4M $46.8M $81.5M
Other Inc / (Exp) -- -- -$325K $351K -$611K
Operating Expenses $3.6M $5.6M $22.4M $51.7M $88.9M
Operating Income -$1.7M -$3.5M -$11.3M -$19.7M -$26M
 
Net Interest Expenses $583K $140K $88K $940K $596K
EBT. Incl. Unusual Items -$2.3M -$3.6M -$11.7M -$20.3M -$27.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.3M -$3.6M -$11.7M -$20.3M -$27.2M
 
Minority Interest in Earnings -- -- -- -$242K -$285K
Net Income to Common Excl Extra Items -$2.3M -$3.6M -$11.7M -$20.6M -$27.5M
 
Basic EPS (Cont. Ops) -$0.02 -$0.04 -$0.07 -$0.12 -$0.15
Diluted EPS (Cont. Ops) -$0.02 -$0.04 -$0.07 -$0.12 -$0.15
Weighted Average Basic Share $140.1M $101.8M $170.5M $178.2M $178.1M
Weighted Average Diluted Share $140.1M $101.8M $170.5M $178.2M $178.1M
 
EBITDA -$1.5M -$3.4M -$11.1M -$19.5M -$26M
EBIT -$1.7M -$3.5M -$11.3M -$19.8M -$27.1M
 
Revenue (Reported) $15.8M $16.6M $121.7M $381.8M $689.2M
Operating Income (Reported) -$1.7M -$3.5M -$11.3M -$19.7M -$26M
Operating Income (Adjusted) -$1.7M -$3.5M -$11.3M -$19.8M -$27.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.9M $38.8M $111.6M $214.6M $372.5M
Revenue Growth (YoY) 11.94% 884.97% 187.73% 92.27% 73.54%
 
Cost of Revenues $3.2M $35.5M $103.1M $195.9M $340.4M
Gross Profit $741K $3.3M $8.6M $18.8M $32.1M
Gross Profit Margin 18.81% 8.56% 7.68% 8.75% 8.63%
 
R&D Expenses $75K $145K $1.1M $1.9M $3M
Selling, General & Admin $1.1M $4.2M $11.7M $20.5M $31.2M
Other Inc / (Exp) -- -$34K -$603K $102K $18K
Operating Expenses $1.2M $4.3M $13M $22.7M $34.6M
Operating Income -$410K -$1M -$4.4M -$4M -$2.5M
 
Net Interest Expenses $12K $9K $120K $73K $81K
EBT. Incl. Unusual Items -$422K -$1.1M -$5.2M -$3.9M -$2.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$422K -$1.1M -$5.2M -$3.9M -$2.5M
 
Minority Interest in Earnings -- -- -$78K -$85K -$45K
Net Income to Common Excl Extra Items -$422K -$1.1M -$5.2M -$4M -$2.6M
 
Basic EPS (Cont. Ops) -$0.01 -$0.01 -$0.03 -$0.02 -$0.01
Diluted EPS (Cont. Ops) -$0.01 -$0.01 -$0.03 -$0.02 -$0.01
Weighted Average Basic Share $145.4M $165.7M $179.5M $180.6M $196.7M
Weighted Average Diluted Share $145.4M $165.7M $179.5M $180.6M $196.7M
 
EBITDA -$393K -$977K -$4.4M -$3.7M -$2.1M
EBIT -$410K -$1M -$4.4M -$4M -$2.5M
 
Revenue (Reported) $3.9M $38.8M $111.6M $214.6M $372.5M
Operating Income (Reported) -$410K -$1M -$4.4M -$4M -$2.5M
Operating Income (Adjusted) -$410K -$1M -$4.4M -$4M -$2.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.4M $78.3M $336.1M $603.9M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.4M $70.6M $308.3M $548.4M $995.1M
Gross Profit $2M $7.7M $27.8M $55.6M $100.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $155K $3.6M $4.5M $6M $10.4M
Selling, General & Admin $3.6M $12.9M $39.9M $70.6M $110.5M
Other Inc / (Exp) -$803K -$199K $80K $190K -$10.1M
Operating Expenses $3.8M $17.3M $44.5M $77.1M $121.1M
Operating Income -$1.8M -$9.6M -$16.7M -$21.6M -$20.9M
 
Net Interest Expenses -- $178K $841K $599K $798K
EBT. Incl. Unusual Items -$2.4M -$9.1M -$17.4M -$22M -$31.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.8M -$9.2M -$17.4M -$22M -$31.7M
 
Minority Interest in Earnings -- -- -$192K -$361K -$124K
Net Income to Common Excl Extra Items -$2.4M -$9.1M -$17.6M -$22.3M -$31.9M
 
Basic EPS (Cont. Ops) -$0.03 -$0.09 -$0.10 -$0.12 -$0.17
Diluted EPS (Cont. Ops) -$0.03 -$0.09 -$0.10 -$0.12 -$0.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$2.5M -$8.8M -$15.5M -$20.6M -$30M
EBIT -$2.6M -$9M -$15.8M -$21.6M -$31.4M
 
Revenue (Reported) $13.4M $78.3M $336.1M $603.9M $1.1B
Operating Income (Reported) -$1.8M -$9.6M -$16.7M -$21.6M -$20.9M
Operating Income (Adjusted) -$2.6M -$9M -$15.8M -$21.6M -$31.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.5M $71.2M $285.6M $507.8M $914M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.1M $64.2M $261.9M $460.5M $829.3M
Gross Profit $1.4M $7M $23.7M $47.3M $84.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $147K $3.3M $3.9M $5M $8.1M
Selling, General & Admin $2.7M $11.1M $32.6M $56.2M $85.2M
Other Inc / (Exp) -$803K -$199K $161K $4K -$9.5M
Operating Expenses $2.8M $14.5M $36.6M $62.1M $94.3M
Operating Income -$1.4M -$7.5M -$12.9M -$14.7M -$9.6M
 
Net Interest Expenses $27K $67K $820K $484K $686K
EBT. Incl. Unusual Items -$1.9M -$7.8M -$13.6M -$15.2M -$19.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.3M -$7.8M -$13.6M -$15.2M -$19.7M
 
Minority Interest in Earnings -- -- -$192K -$311K -$150K
Net Income to Common Excl Extra Items -$1.9M -$7.8M -$13.8M -$15.5M -$19.9M
 
Basic EPS (Cont. Ops) -$0.02 -$0.08 -$0.08 -$0.08 -$0.11
Diluted EPS (Cont. Ops) -$0.02 -$0.08 -$0.08 -$0.08 -$0.11
Weighted Average Basic Share $422.8M $378.2M $532.5M $539M $570.4M
Weighted Average Diluted Share $422.8M $378.2M $532.5M $539M $570.4M
 
EBITDA -$2.2M -$7.6M -$12.1M -$14M -$18.4M
EBIT -$2.2M -$7.7M -$12.3M -$14.8M -$19.4M
 
Revenue (Reported) $9.5M $71.2M $285.6M $507.8M $914M
Operating Income (Reported) -$1.4M -$7.5M -$12.9M -$14.7M -$9.6M
Operating Income (Adjusted) -$2.2M -$7.7M -$12.3M -$14.8M -$19.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $53K $21.2M $25.8M $10.8M $14.7M
Short Term Investments -- -- $8.8M $7.9M $14.2M
Accounts Receivable, Net $56K $117K $254K $1.5M $6.4M
Inventory -- -- -- -- --
Prepaid Expenses $33K $89K $448K $529K $2.1M
Other Current Assets -- -- -- -- --
Total Current Assets $195K $21.7M $38.7M $28.4M $50.5M
 
Property Plant And Equipment $213K $207K $279K $1.4M $1.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $602K $10.3M $9M
Other Intangibles -- -- $450K $3.7M $3.4M
Other Long-Term Assets -- -- $1K -- --
Total Assets $408K $21.9M $40M $43.8M $64.5M
 
Accounts Payable $336K $815K $54K $474K $571K
Accrued Expenses -- -- $8.8M $11.9M $13.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $122K $85K $91K $96K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $498K $964K $12.3M $21.1M $27.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $12.3M $1.1M $13M $21.3M $27.5M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -$347K -$469K -$167K
Common Equity -$11.9M $6M $27M $22.2M $36.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $14.8M -- $263K $209K
Total Equity -$11.9M $20.8M $27M $22.4M $37.1M
 
Total Liabilities and Equity $408K $21.9M $40M $43.8M $64.5M
Cash and Short Terms $53K $21.2M $34.6M $18.7M $28.9M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.9M $36.1M $21.9M $19M $21.6M
Short Term Investments -- $8.9M $9.8M $14M $10.4M
Accounts Receivable, Net $170K $275K $783K $2.5M $17.3M
Inventory -- -- -- -- --
Prepaid Expenses $60K $560K $782K $1.3M $2.4M
Other Current Assets -- -- -- -- --
Total Current Assets $2.2M $45.9M $33.4M $53.3M $88.5M
 
Property Plant And Equipment $224K $201K $1.1M $1.6M $2.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $12.5M $10.2M $9M
Other Intangibles -- $1.1M $366K $3.1M $2.8M
Other Long-Term Assets -$1K -- -- -- --
Total Assets $2.5M $47.2M $47.3M $68.2M $102.5M
 
Accounts Payable $1M $6M $14.1M $653K $1.1M
Accrued Expenses -- -- -- $23.9M $31M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $85K $82K $63K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.2M $7.1M $25.8M $43M $72.5M
 
Long-Term Debt $172K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.5M $8.6M $33.9M $43.2M $72.5M
 
Common Stock $16M -- -- -- --
Other Common Equity Adj -- -- -$539K -$245K $195K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $213K $271K $188K
Total Equity $941K $38.6M $13.4M $24.9M $30M
 
Total Liabilities and Equity $2.5M $47.2M $47.3M $68.2M $102.5M
Cash and Short Terms $1.9M $45M $31.7M $33M $32M
Total Debt $172K -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$2.3M -$3.6M -$11.7M -$20.3M -$27.2M
Depreciation & Amoritzation $137K $91K $213K $333K $1.1M
Stock-Based Compensation $488K $1.1M $4M $16.2M $38.4M
Change in Accounts Receivable $219K -$272K $61K -$1.3M -$4.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3M -$1.6M $1.7M $6M $19.9M
 
Capital Expenditures -- $16K $172K $1.4M $629K
Cash Acquisitions -- -- -$1.1M -$8.2M --
Cash From Investing -$3K -$16K -$1.3M -$9M -$6.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $250K -- -- --
Long-Term Debt Repaid -$120K -$127K -$84K -$35K -$96K
Repurchase of Common Stock -- -- -$12.6M -$8.1M -$2.9M
Other Financing Activities -- $20.7M -$6.7M -$19K -$1.5M
Cash From Financing $880K $22.9M $7.3M -$7.8M -$4M
 
Beginning Cash (CF) $485K $53K $21.3M $29.1M $18.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$447K $21.3M $7.7M -$10.9M $9.3M
Ending Cash (CF) $53K $21.2M $29.1M $18.3M $27.7M
 
Levered Free Cash Flow -$1.3M -$1.6M $1.5M $4.6M $19.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$422K -$1.1M -$5.2M -$3.9M -$2.5M
Depreciation & Amoritzation $17K $43K $87K $277K $358K
Stock-Based Compensation $139K -$1.7M $1.1M $7.1M $15.4M
Change in Accounts Receivable -$79K -$66K -$551K -$637K $1.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$212K $1.1M -$3.9M -$7.1M $7.2M
 
Capital Expenditures $7K $22K $302K $198K $367K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7K -$22K -$5.7M -$3.2M -$487K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$31K -$21K -$23K -- --
Repurchase of Common Stock -- -$2.9M -$1.2M -$350K -$15.1M
Other Financing Activities -- -$33K -$24K -$1.1M -$855K
Cash From Financing $412K -$2.9M -$1.2M -$1.1M -$14M
 
Beginning Cash (CF) $1.7M $37.9M $32.5M $46.7M $56.4M
Foreign Exchange Rate Adjustment -$5K -$3K $274K $34K -$82K
Additions / Reductions $193K -$1.8M -$10.9M -$11.4M -$7.3M
Ending Cash (CF) $1.9M $36.1M $21.9M $35.3M $49.1M
 
Levered Free Cash Flow -$219K $1M -$4.2M -$7.3M $6.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.8M -$9.2M -$17.4M -$22M -$31.7M
Depreciation & Amoritzation $118K $154K $309K $938K $1.3M
Stock-Based Compensation $798K $3.7M $3.4M $32.9M $57.2M
Change in Accounts Receivable $171K -$106K -$559K -$1.8M -$14.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$965K $1.5M $9M $22.2M $38.8M
 
Capital Expenditures $1K $74K $1M $929K $1.1M
Cash Acquisitions -- -$1.1M -$7.4M -$707K --
Cash From Investing -$1K -$1.2M -$9.9M -$5.6M $2.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$101K -$125K -$90K -$63K --
Repurchase of Common Stock -- -$3.8M -$15.8M -$2.9M -$31.4M
Other Financing Activities -- -- $2.1M -- -$2M
Cash From Financing $2.7M $34M -$13.5M -$3.2M -$28M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7M $34.3M -- $13.3M $13.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$966K $1.4M $7.9M $21.2M $37.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.3M -$7.8M -$13.6M -$15.2M -$19.7M
Depreciation & Amoritzation $66K $129K $225K $830K $1M
Stock-Based Compensation $336K $2.9M $2.3M $19M $37.8M
Change in Accounts Receivable -$126K $40K -$580K -$993K -$10.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$818K $2.3M $9.6M $25.7M $44.6M
 
Capital Expenditures $7K $65K $927K $448K $964K
Cash Acquisitions -- -$1.1M -$7.4M -- --
Cash From Investing -$7K -$1.2M -$9.8M -$6.4M $3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $422K -- -- -- --
Long-Term Debt Repaid -$64K -$62K -$68K -$96K --
Repurchase of Common Stock -- -$3.8M -$6.9M -$1.8M -$30.3M
Other Financing Activities $321K -$8.9M -$67K -$1.1M -$1.6M
Cash From Financing $2.7M $13.8M -$7M -$2.4M -$26.4M
 
Beginning Cash (CF) $1.9M $79.7M $61.6M $91.5M $128.6M
Foreign Exchange Rate Adjustment -$2K -$66K $20K $15K $207K
Additions / Reductions $1.9M $14.9M -$7.2M $17M $21.2M
Ending Cash (CF) $3.7M $94.5M $54.5M $108.5M $150M
 
Levered Free Cash Flow -$825K $2.2M $8.6M $25.3M $43.7M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock