Financhill
Sell
37

REAX Quote, Financials, Valuation and Earnings

Last price:
$4.15
Seasonality move :
17.37%
Day range:
$4.09 - $4.39
52-week range:
$3.55 - $6.75
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.63x
P/B ratio:
26.38x
Volume:
1.3M
Avg. volume:
831.4K
1-year change:
-15.51%
Market cap:
$848M
Revenue:
$1.3B
EPS (TTM):
-$0.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.6M $121.7M $381.8M $689.2M $1.3B
Revenue Growth (YoY) 5.13% 634.83% 213.74% 80.52% 83.51%
 
Cost of Revenues $14.4M $110.6M $349.8M $626.3M $1.1B
Gross Profit $2.2M $11.1M $32M $62.9M $114.7M
Gross Profit Margin 13.01% 9.12% 8.37% 9.12% 9.07%
 
R&D Expenses $405K $4M $4.9M $7.4M $12.2M
Selling, General & Admin $4.5M $18.4M $46.8M $80.4M $117.2M
Other Inc / (Exp) -- -$325K $351K -$611K -$9.4M
Operating Expenses $5.6M $22.4M $51.7M $88.9M $130.7M
Operating Income -$3.5M -$11.3M -$19.7M -$26M -$16M
 
Net Interest Expenses $140K $88K $940K $595K $1.1M
EBT. Incl. Unusual Items -$3.6M -$11.7M -$20.3M -$27.2M -$26.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.6M -$11.7M -$20.3M -$27.2M -$26.5M
 
Minority Interest in Earnings -- -- -$242K -$285K -$88K
Net Income to Common Excl Extra Items -$3.6M -$11.7M -$20.6M -$27.5M -$26.5M
 
Basic EPS (Cont. Ops) -$0.04 -$0.07 -$0.12 -$0.15 -$0.14
Diluted EPS (Cont. Ops) -$0.04 -$0.07 -$0.12 -$0.15 -$0.14
Weighted Average Basic Share $101.8M $170.5M $178.2M $178.1M $191.2M
Weighted Average Diluted Share $101.8M $170.5M $178.2M $178.1M $191.2M
 
EBITDA -$3.4M -$11.1M -$19.5M -$26M -$24.7M
EBIT -$3.5M -$11.3M -$19.8M -$27.1M -$26.1M
 
Revenue (Reported) $16.6M $121.7M $381.8M $689.2M $1.3B
Operating Income (Reported) -$3.5M -$11.3M -$19.7M -$26M -$16M
Operating Income (Adjusted) -$3.5M -$11.3M -$19.8M -$27.1M -$26.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.1M $50.5M $96.1M $181.3M $350.6M
Revenue Growth (YoY) 78.54% 611.98% 90.41% 88.67% 93.35%
 
Cost of Revenues $6.3M $46.4M $87.9M $165.8M $320.6M
Gross Profit $748K $4.1M $8.2M $15.5M $30M
Gross Profit Margin 10.55% 8.14% 8.55% 8.57% 8.55%
 
R&D Expenses $258K $682K $1M $2.3M $4M
Selling, General & Admin $1.8M $7.3M $14.4M $24.2M $32M
Other Inc / (Exp) -- -$81K $186K -$508K $498K
Operating Expenses $2.8M $7.9M $15M $26.9M $36.8M
Operating Income -$2M -$3.7M -$6.8M -$11.4M -$6.8M
 
Net Interest Expenses $111K $21K $115K $111K $436K
EBT. Incl. Unusual Items -$1.3M -$3.8M -$6.8M -$12M -$6.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.3M -$3.8M -$6.8M -$12M -$6.7M
 
Minority Interest in Earnings -- -- -$50K $26K $62K
Net Income to Common Excl Extra Items -$1.3M -$3.8M -$6.8M -$12M -$6.6M
 
Basic EPS (Cont. Ops) -$0.01 -$0.02 -$0.04 -$0.06 -$0.03
Diluted EPS (Cont. Ops) -$0.01 -$0.02 -$0.04 -$0.06 -$0.03
Weighted Average Basic Share $149.5M $184.8M $174.8M $172M $198.1M
Weighted Average Diluted Share $149.5M $184.8M $174.8M $172M $198.1M
 
EBITDA -$1.2M -$3.4M -$6.6M -$11.7M -$6.1M
EBIT -$1.3M -$3.5M -$6.8M -$12M -$6.5M
 
Revenue (Reported) $7.1M $50.5M $96.1M $181.3M $350.6M
Operating Income (Reported) -$2M -$3.7M -$6.8M -$11.4M -$6.8M
Operating Income (Adjusted) -$1.3M -$3.5M -$6.8M -$12M -$6.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.6M $121.7M $381.8M $689.2M $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.4M $110.6M $349.8M $626.3M $1.1B
Gross Profit $2.2M $11.1M $32M $62.9M $114.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $405K $4M $4.9M $7.4M $12.2M
Selling, General & Admin $4.5M $18.4M $47M $80.4M $117.2M
Other Inc / (Exp) -$803K -$280K $347K -$542K -$9.1M
Operating Expenses $5.6M $22.4M $51.7M $89M $130.9M
Operating Income -$3.5M -$11.3M -$19.7M -$26.1M -$16.2M
 
Net Interest Expenses -- $88K $935K $595K $1.1M
EBT. Incl. Unusual Items -$3.3M -$11.6M -$20.3M -$27.2M -$26.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.6M -$11.7M -$20.3M -$27.2M -$26.5M
 
Minority Interest in Earnings -- -- -$242K -$285K -$88K
Net Income to Common Excl Extra Items -$3.3M -$11.6M -$20.6M -$27.5M -$26.5M
 
Basic EPS (Cont. Ops) -$0.04 -$0.10 -$0.12 -$0.14 -$0.14
Diluted EPS (Cont. Ops) -$0.04 -$0.10 -$0.12 -$0.14 -$0.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.4M -$11M -$18.7M -$25.6M -$24.3M
EBIT -$3.5M -$11.2M -$19.1M -$26.7M -$25.7M
 
Revenue (Reported) $16.6M $121.7M $381.8M $689.2M $1.3B
Operating Income (Reported) -$3.5M -$11.3M -$19.7M -$26.1M -$16.2M
Operating Income (Adjusted) -$3.5M -$11.2M -$19.1M -$26.7M -$25.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $121.7M $381.8M $689.2M $1.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $110.6M $349.8M $626.3M $1.1B --
Gross Profit $11.1M $32M $62.9M $114.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4M $4.9M $7.4M $12.2M --
Selling, General & Admin $18.4M $47M $80.4M $117.2M --
Other Inc / (Exp) -$280K $347K -$542K -$9.1M --
Operating Expenses $22.4M $51.7M $89M $130.9M --
Operating Income -$11.3M -$19.7M -$26.1M -$16.2M --
 
Net Interest Expenses $88K $935K $595K $1.1M --
EBT. Incl. Unusual Items -$11.6M -$20.3M -$27.2M -$26.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$11.7M -$20.3M -$27.2M -$26.5M --
 
Minority Interest in Earnings -- -$242K -$285K -$88K --
Net Income to Common Excl Extra Items -$11.6M -$20.6M -$27.5M -$26.5M --
 
Basic EPS (Cont. Ops) -$0.10 -$0.12 -$0.14 -$0.14 --
Diluted EPS (Cont. Ops) -$0.10 -$0.12 -$0.14 -$0.14 --
Weighted Average Basic Share $563M $707.4M $711M $768.5M --
Weighted Average Diluted Share $563M $707.4M $711M $768.5M --
 
EBITDA -$11M -$18.7M -$25.6M -$24.3M --
EBIT -$11.2M -$19.1M -$26.7M -$25.7M --
 
Revenue (Reported) $121.7M $381.8M $689.2M $1.3B --
Operating Income (Reported) -$11.3M -$19.7M -$26.1M -$16.2M --
Operating Income (Adjusted) -$11.2M -$19.1M -$26.7M -$25.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21.2M $25.8M $10.8M $14.7M $23.4M
Short Term Investments -- $8.8M $7.9M $14.2M $9.4M
Accounts Receivable, Net $117K $254K $1.5M $6.4M $14.2M
Inventory -- -- -- -- --
Prepaid Expenses $89K $448K $529K $2.1M $1.6M
Other Current Assets -- -- -- -- --
Total Current Assets $21.7M $38.7M $28.4M $50.5M $72.9M
 
Property Plant And Equipment $207K $279K $1.4M $1.6M $2.1M
Long-Term Investments -- -- -- -- --
Goodwill -- $602K $10.3M $9M $9M
Other Intangibles -- $450K $3.7M $3.4M $2.6M
Other Long-Term Assets -- $1K -- -- --
Total Assets $21.9M $40M $43.8M $64.5M $86.6M
 
Accounts Payable $815K $54K $474K $571K $1.4M
Accrued Expenses -- $8.8M $11.9M $13.4M $25.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $85K $91K $96K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $964K $12.3M $21.1M $27.2M $54.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.1M $13M $21.3M $27.5M $54.5M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -$347K -$469K -$167K $708K
Common Equity $6M $27M $22.2M $36.9M $32.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.8M -- $263K $209K -$3K
Total Equity $20.8M $27M $22.4M $37.1M $32.1M
 
Total Liabilities and Equity $21.9M $40M $43.8M $64.5M $86.6M
Cash and Short Terms $21.2M $34.6M $18.7M $28.9M $32.8M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21.2M $25.8M $10.8M $14.7M $23.4M
Short Term Investments -- $8.8M $7.9M $14.2M $9.4M
Accounts Receivable, Net $117K $254K $1.5M $6.4M $14.2M
Inventory -- -- -- -- --
Prepaid Expenses $89K $448K $529K $2.1M $1.6M
Other Current Assets -- -- -- -- --
Total Current Assets $21.7M $38.7M $28.4M $50.5M $72.9M
 
Property Plant And Equipment $207K $279K $1.4M $1.6M $2.1M
Long-Term Investments -- -- -- -- --
Goodwill -- $602K $10.3M $9M $9M
Other Intangibles -- $450K $3.7M $3.4M $2.6M
Other Long-Term Assets -- $1K -- -- --
Total Assets $21.9M $40M $43.8M $64.5M $86.6M
 
Accounts Payable $815K $54K $474K $571K $1.4M
Accrued Expenses -- $8.8M $11.9M $13.4M $25.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $85K $91K $96K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $964K $12.3M $21.1M $27.2M $54.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.1M $13M $21.3M $27.5M $54.5M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -$347K -$469K -$167K $708K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $14.8M -- $263K $209K -$3K
Total Equity $20.8M $27M $22.4M $37.1M $32.1M
 
Total Liabilities and Equity $21.9M $40M $43.8M $64.5M $86.6M
Cash and Short Terms $21.2M $34.6M $18.7M $28.9M $32.8M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.6M -$11.7M -$20.3M -$27.2M -$26.5M
Depreciation & Amoritzation $91K $213K $333K $1.1M $1.4M
Stock-Based Compensation $1.1M $4M $16.2M $38.4M $52.9M
Change in Accounts Receivable -$272K $61K -$1.3M -$4.9M -$7.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.6M $1.7M $6M $19M $48.7M
 
Capital Expenditures $16K $172K $1.4M $629K $1M
Cash Acquisitions -- -$1.1M -$8.2M -- --
Cash From Investing -$16K -$1.3M -$9M -$6.6M $3.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $250K -- -- -- --
Long-Term Debt Repaid -$127K -$84K -$35K -$96K --
Repurchase of Common Stock -- -$12.6M -$8.1M -$2.9M -$36.3M
Other Financing Activities $20.7M -$6.7M -$19K -$701K -$3.1M
Cash From Financing $22.9M $7.3M -$7.8M -$3.1M -$33.1M
 
Beginning Cash (CF) $53K $21.3M $29.1M $18.3M $27.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.3M $7.7M -$10.9M $9.3M $19.4M
Ending Cash (CF) $21.2M $29.1M $18.3M $27.7M $47.5M
 
Levered Free Cash Flow -$1.6M $1.5M $4.6M $18.3M $47.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.3M -$3.8M -$6.8M -$12M -$6.7M
Depreciation & Amoritzation $25K $84K $108K $298K $372K
Stock-Based Compensation $802K $1.1M $13.9M $19.4M $15.1M
Change in Accounts Receivable -$146K $21K -$764K -$3.9M $3M
Change in Inventories -- -- -- -- --
Cash From Operations -$785K -$600K -$3.6M -$5.9M $4.1M
 
Capital Expenditures $9K $107K $481K $181K $81K
Cash Acquisitions -- $1K -$707K -- --
Cash From Investing -$9K -$106K $755K -$260K -$178K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$172K -- -- -- --
Long-Term Debt Repaid -$63K -$22K $33K -- --
Repurchase of Common Stock -- -$8.9M -$1.1M -$1.1M -$5.9M
Other Financing Activities $20.4M $2.2M $48K -$398K -$1.5M
Cash From Financing $20.2M -$6.5M -$876K -$1.6M -$6.8M
 
Beginning Cash (CF) $1.9M $36.1M $21.9M $35.3M $50.1M
Foreign Exchange Rate Adjustment -$139K $242K $80K $29K $203K
Additions / Reductions $19.4M -$7.2M -$3.7M -$7.7M -$2.9M
Ending Cash (CF) $21.2M $29.1M $18.3M $27.7M $47.5M
 
Levered Free Cash Flow -$794K -$707K -$4.1M -$6M $4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.6M -$11.7M -$20.3M -$27.2M -$26.5M
Depreciation & Amoritzation $91K $213K $333K $1.1M $1.4M
Stock-Based Compensation $1.1M $4M $16.2M $38.4M $52.9M
Change in Accounts Receivable -$272K $61K -$1.3M -$4.9M -$7.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.6M $1.7M $6M $19M $48.7M
 
Capital Expenditures $16K $172K $1.4M $629K $1M
Cash Acquisitions -- -$1.1M -$8.2M -- --
Cash From Investing -$16K -$1.3M -$9M -$6.6M $3.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$127K -$84K -$35K -- --
Repurchase of Common Stock -- -$12.6M -$8.1M -$2.9M -$36.3M
Other Financing Activities -- -- -$19K -- -$3.1M
Cash From Financing $22.9M $7.3M -$7.8M -$3.1M -$33.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21.3M $7.7M -- $9.3M $19.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.6M $1.5M $4.6M $18.3M $47.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$11.7M -$20.3M -$27.2M -$26.5M --
Depreciation & Amoritzation $213K $333K $1.1M $1.4M --
Stock-Based Compensation $4M $16.2M $38.4M $52.9M --
Change in Accounts Receivable $61K -$1.3M -$4.9M -$7.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7M $6M $19M $48.7M --
 
Capital Expenditures $172K $1.4M $629K $1M --
Cash Acquisitions -$1.1M -$8.2M -- -- --
Cash From Investing -$1.3M -$9M -$6.6M $3.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$84K -$35K -- -- --
Repurchase of Common Stock -$12.6M -$8.1M -$2.9M -$36.3M --
Other Financing Activities -$6.7M -$19K -$701K -$3.1M --
Cash From Financing $7.3M -$7.8M -$3.1M -$33.1M --
 
Beginning Cash (CF) $115.7M $83.6M $126.8M $178.7M --
Foreign Exchange Rate Adjustment $176K $100K $44K $410K --
Additions / Reductions $7.7M -$10.9M $9.3M $19.4M --
Ending Cash (CF) $123.6M $72.8M $136.2M $198.5M --
 
Levered Free Cash Flow $1.5M $4.6M $18.3M $47.7M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock