Financhill
Sell
16

REAX Quote, Financials, Valuation and Earnings

Last price:
$4.48
Seasonality move :
44.44%
Day range:
$4.32 - $4.71
52-week range:
$1.71 - $6.75
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.76x
P/B ratio:
29.99x
Volume:
1.1M
Avg. volume:
801.9K
1-year change:
171.52%
Market cap:
$893.8M
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

What Companies Are In The VanEck Semiconductor ETF?
What Companies Are In The VanEck Semiconductor ETF?

There’s a lot to love about the VanEck Semiconductor ETF,…

How High Can Palantir Stock Go?
How High Can Palantir Stock Go?

Palantir Technologies (NASDAQ:PLTR) has been one of the undisputed victors…

Will This ETF Beat the Market Over the Next 12 Months?
Will This ETF Beat the Market Over the Next 12 Months?

2024 was another banner year for the US stock market,…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

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

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock