The Real Brokerage Inc.

NASDAQ

REAX

Stock

Yield per half year: -24.21%
Dividend yield: 0%
Sector: Real Estate

Reporting The Real Brokerage Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $			0.1124	0.5348	0.325	0.2651			0.3093	23.93
Выручка, млрд $	0.0084	0.0158	0.0166	0.1217	0.3818	0.6892	1.26	1.26	0.4939	137.71
Чистая прибыль, млрд $	-0.000114	-0.0028	-0.0045	-0.0123	-0.0206	-0.0275	-0.0265	-0.0265	-0.0183	42.56
EV, млрд $		0.000169	0.0729	0.6001	0.1764	0.2573	0.856	0.856	0.3925	63.66
EBIT, млрд $	-0.0024	-0.0017	-0.0026	-0.011	-0.0199	-0.0266	-0.0261	-0.0261	-0.0172	58.61
EBITDA, млрд $	-0.000114	-0.0015	-0.0026	-0.0108	-0.0196	-0.0255	-0.0247	-0.0247	-0.0166	56.87
OIBDA, млрд $			-0.0016	-0.0097	-0.0181	-0.024	-0.0234	-0.0234	-0.0154	71.01
Баланс стоимость, млрд $	0.000344	-0.0119	0.006	0.027	0.0222	0.0369	0.0321	0.0321	0.0248	39.85
FCF, млрд $	0.0000	-0.0013	-0.0016	0.0038	0.0046	0.0192	0.0477	0.0477	0.0147	-297.19
Операционный денежный поток, млрд $	-0.0025	-0.0013	-0.0016	0.0039	0.006	0.0199	0.0487	0.0487	0.0154	-298.01
Операционная прибыль, млрд $	-0.000114	-0.0017	-0.0026	-0.011	-0.0192	-0.026	-0.0252	-0.0252	-0.0168	57.50
Операционные расходы, млрд $	0.000114	0.0036	0.0048	0.0221	0.0511	0.0889	0.14	0.14	0.0614	96.33
CAPEX, млрд $	0.0000	0.0000	0.0000	0.000172	0.0014	0.000629	0.001	0.001	0.0008	55.28

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Капитализация, млрд $	0.5661	0.4988	0.4588	0.3023	0.3007	0.2412	0.2359	0.2403	0.3145	0.2647						0.2593	1.88
Выручка, млрд $						0.0961	0.1078	0.2146	0.2146	0.1813	0.2007	0.3408	0.3725	0.3506	0.354	0.3237	12.02
Чистая прибыль, млрд $						-0.0065	-0.0074	-0.004	-0.004	-0.012	-0.0161	-0.0012	-0.0026	-0.0066	-0.005	-0.0063	-20.85
EV, млрд $						0.1767	0.207	0.2935	0.2655	0.2624	0.5096	0.6818	1.08	0.9026	0.8991	0.8146	12.03
EBIT, млрд $						-0.007	-0.007	-0.004	-0.004	-0.0119	-0.016	-0.000909	-0.0025	-0.0065	-0.0052	-0.0062	-20.13
EBITDA, млрд $						-0.0069	-0.0067	-0.0038	-0.0038	-0.0116	-0.0157	-0.000569	-0.0021	-0.0061	-0.0048	-0.0059	-21.10
OIBDA, млрд $										-0.0109	-0.006	0	-0.002	-0.0058	-0.0051	-0.0060	-14.09
Баланс стоимость, млрд $						0.0222	0.0202	0.0247	0.0247	0.0369	0.0255	0.0306	0.0298	0.0321	0.0328	0.0302	5.16
FCF, млрд $						-0.0041	0.0091	-0.0081	-0.0081	-0.0063	0.0214	0.0244	0.0068	0.004	0.0157	0.0145	-6.01
Операционный денежный поток, млрд $						-0.0036	0.0093	-0.0079	-0.0079	-0.0061	0.0215	0.016	0.0072	0.0041	0.016	0.0130	-5.74
Операционная прибыль, млрд $						-0.0069	-0.007	-0.004	-0.004	-0.0113	-0.0065	-0.000644	-0.0025	-0.0064	-0.0052	-0.0042	-4.36
Операционные расходы, млрд $						0.0151	0.0178	0.0227	0.0227	0.0265	0.0269	0.0325	0.0346	0.0364	0.0391	0.0339	7.77
CAPEX, млрд $						0.000481	0.00014	0.000197	0.000197	0.000173	0.0001	0.000497	0.000367	0.0001	0.000285	0.0003	23.30

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $	0.000358	0.0001	0.0212	0.0291	0.0108	0.0277	0.0234	0.0234	0.0224	1.99
Short Term Investments $				0.0088	0.0079	0.0142	0.0094	0.0094	0.0101	1.66
Total Receivables $	0.000463	0.0001	0.000338	0.000277	0.0016	0.0065	0.0144	0.0144	0.0046	111.78
Total Current Assets $	0.001	0.000195	0.0217	0.0387	0.0284	0.0505	0.0729	0.0729	0.0424	27.42
Чистые активы, млрд $	0.00035	0.000213	0.000207	0.000279	0.000511				0.0003	7.86
Активы, млрд $	0.000358	0.000408	0.0219	0.04	0.0438	0.0645	0.0866	0.0866	0.0514	31.65
Short Term Debt $		0.000122	0.0001	0.0001	0.0001	0.0129		0.0129	0.0027	154.01
Задолженность, млрд $	0.0000	0.0123	0.0011	0.013	0.0213	0.0275	0.0545	0.0545	0.0235	118.27
Чистый долг, млрд $	0.0106	0.000169	-0.021	-0.029	-0.0108	-0.0277	-0.0234	-0.0234	-0.0224	2.19
Долг, млрд $		0.000222	0.000215	0.000131	0.0001			0.0001	0.0002	-18.08
Interest income $				0.0000
Расходы на обслуживание долга $		0.000583	0.00014	0.000662	0.0012	0.0001	0.0011	0.0011	0.0006	51.03
Чист. проц. доходы, млрд $		-0.000583	-0.00014	0.0000	-0.0012	-0.000599			-0.0006	0.68
Goodwill $				0.000602	0.0103	0.009			0.0066	146.35
Амортизация, млрд $	0.0000	0.000137	0.0001	0.000213	0.000333	0.0011	0.0014	0.0014	0.0006	69.52
Себестоимость, млрд $	0.0071	0.0138	0.0144	0.1106	0.3498	0.6263	1.15	1.15	0.4502	140.14
Товарно материальные запасы $	-0.000522	0.0000	0.0000	0.0000	0.0075	0		0	0.0035	-479.05

	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд $											0.0108	0.011	0.019	0.019	0.0277	0.0445	0.0233	0.0216	0.0234	0.0247	0.0275	-11.11
Short Term Investments $											0.0079	0.0085	0.014	0.014	0.0142	0.0144	0.0103	0.0104	0.0094	0.0106	0.0110	-5.94
Total Receivables $											0.0016	0.0015	0.0026	0.0026	0.0065	0.0096	0.0187	0.0173	0.0144	0.0168	0.0154	11.84
Total Current Assets $											0.0284	0.0371	0.0533	0.0533	0.0505	0.0698	0.0962	0.0885	0.0729	0.0839	0.0823	3.75
Чистые активы, млрд $			0.000207	0.0002	0.000208	0.000201	0.000279	0.000388	0.000429	0.000409	0.000511		0.000414								0.0004	1.31
Активы, млрд $											0.0438	0.0522	0.0682	0.0682	0.0645	0.0836	0.1102	0.1025	0.0866	0.1005	0.0967	3.75
Short Term Debt $					0.0001	0.0001	0.0001	0.0001	0.0001	0.0001	0.0001	0.0000			0.0129		-0.0331				-0.0040	-419.13
Long Term Debt $	0.000172	0.000172																			0.0002	0.00
Задолженность, млрд $											0.0213	0.0317	0.0432	0.0432	0.0275	0.058	0.0793	0.0725	0.0545	0.0679	0.0664	3.20
Чистый долг, млрд $											-0.0108	-0.011	-0.019	-0.019	-0.0277	-0.0445	-0.0233	-0.0216	-0.0234	-0.0247	-0.0275	-11.11
Долг, млрд $	0.000257	0.000257							0.0001	0.0001	0.0001	0.0000	0.0706								0.0142	207.45
Interest income $										0	0.000159		0.0001	0.0001							0.0001	-14.32
Расходы на обслуживание долга $										0.000723	0	0.000305	0.0001	0.0001	0.0000	0.000117	0.000177	0.000245	0.000435		0.0002	34.18
Чист. проц. доходы, млрд $						0.0000	-0.000352	-0.000164	-0.000208	0	0.000159	-0.000305	0.0001	0.0001	-0.000112						-0.0000	-193.23
Goodwill $							0.0125	0.0125	0.0125	0.0125	0.0103	0.0102	0.0102	0.0102	0.009						0.0100	-2.66
Амортизация, млрд $											0.000108	0.000297	0.000277	0.000277	0.000298	0.000326	0.00034	0.000358	0.000372	0.000379	0.0004	3.06
Себестоимость, млрд $											0.0879	0.1676	0.1959	0.1959	0.1661	0.1803	0.3093	0.3404	0.3206	0.32	0.2941	12.16
Товарно материальные запасы $					0.0000	0.0000	0.0000	0	0		0.0075	0.0154	0.0163	0.0163	0						0.0139	21.42

Share

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-0.0122	-0.0202	-0.0438	-0.0724	-0.1155	-0.1544	-0.1388		-0.1388	-0.1050	25.95
Цена акции ао			1.1	3.06	1.05	1.6	4.6	4.1	4.1	2.88	6.03
Число акций ао, млн		140.1	101.85	170.48	178.2	178.13	191.17		191.17	163.97	13.42
FCF/акцию		-0.0095	-0.0159	0.0221	0.0257	0.108	0.2494		0.2494	0.0779	-273.42

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS						-0.0366	-0.0414	-0.0223	-0.0223	-0.066	-0.0872	-0.0064	-0.0131	-0.033	-0.0243		-0.0328	-22.55
Цена акции ао			2.57	1.7	1.68	1.35	1.31	1.33	1.74	1.46					4.32	4.1	2.59	25.25
Число акций ао, млн	165.7	174.75	178.33	178.33	179.47	178.5	179.76	180.61	180.61	181.27							180.15	0.31
FCF/акцию						-0.023	0.0512	-0.045	-0.045	-0.0349	0.1158	0.129	0.0347	0.0199	0.0766		0.0752	-7.93

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	-33.12	47.47	149.53	-74.83	-83.72	-93.18	-76.91		-76.91	6.27	-35.8220	-187.55
ROA, %	-31.82	-1389.22	-39.94	-39.87	-49.13	-50.78	-35.12		-35.12	2.41	-42.9680	-2.54
ROIC, %			358.77	-44.5						2.95	157.13	-135.22
ROS, %	-1.35	-17.99	-26.91	-10.14	-5.39	-3.99	-2.1	-2.1	-2.1	9.32	-4.7440	-27.01
ROCE, %	-43.87	1853.33	-12.63	-36.78	-87.77	-71.27	-81.13	-81.13	-81.13	10.58	-71.6160	17.14
Ebit margin, %		-10.59	-21.02	-9.26	-5.21	-3.86	-2.06	-2.06	-2.06		-4.4900	-25.96
Рентаб EBITDA, %	-1.35	-9.72	-15.43	-8.88	-5.12	-3.7	-1.95	-1.95	-1.95	39.33	-4.3200	-26.15
Чистая рентаб, %	-1.35	-17.99	-26.91	-10.14	-5.39	-3.99	-2.1		-2.1	9.32	-9.7060	-39.96
Operation Margin, %	-1.35	-10.59	-15.98	-9.05	-5.02	-3.77	-1.99	-1.99	-1.99	15.18	-4.3640	-26.13
Доходность FCF, %			-1.44	0.705	1.41	7.26					1.98	-249.85

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %						-32.75	-39.11	-16.32	-18.46	-48.32	-59.06	-4.24	-8.61	-22.08	-16.34		6.27	-22.0660	-22.66
ROA, %						-14.36	-15.4	-5.9	-5.9	-18.03	-21.73	-1.25	-2.43	-7.03	-5.31		2.41	-7.5500	-24.56
ROS, %							-2.22	-1.87	-1.87	-6.6	-8.02	-0.3565	-0.6943	-1.89	-1.4	-2.1	9.32	-1.2882	42.57
ROCE, %							-31.29	-16.18	-16.92	-43.81	-56.43	-3.06	-8.01	-21.79	-16.61	-81.13	10.58	-26.1200	92.62
Ebit margin, %									-1.88	-6.55	-7.96	-0.2667	-0.6653	-1.84	-1.47	-2.06		-1.2604	50.51
Рентаб EBITDA, %							-6.25	-1.75	-1.75	-6.39	-7.8	-0.167	-0.5691	-1.74	-1.36	-1.95	39.33	-1.1572	63.48
Чистая рентаб, %						-6.8	-6.86	-1.87	-1.87	-6.6	-8.02	-0.3565	-0.6943	-1.89	-1.4		9.32	-2.4722	-29.47
Operation Margin, %							-2.02	-1.85	-1.85	-6.21	-3.22	-0.189	-0.6653	-1.82	-1.47	-1.99	15.18	-1.2269	60.13
Доходность FCF, %	0.1788	2.37	0.2317	0.3516	-1.39	-1.7	9.95	-3.38	-2.58	8.08								2.07	-236.58

Coefficients

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E			-25.23	-43.33	-15.79	-9.64				111.72	-23.4975	-21.38
P/BV			4.51	23.3	8.35	7.69	27.36		27.36	6.72	14.24	43.41
P/S			5.67	5.17	0.4901	0.4136	0.6954		0.6954	10.41	2.49	-34.28
P/FCF			-69.43	141.85	70.85	0	0	0	0	383.33	47.76	-200.68
E/P			-0.0396	-0.0231	-0.0633	-0.1038	0	0	0	0.01	-0.0575	27.24
EV/EBIT		-0.1013	-20.94	-11.39	-8.87	-9.67	-32.83	-32.83	-32.83		-19.1180	23.58
EV/EBITDA		-0.1104	-28.53	-55.55	-9.02	-10.09	-34.68		-34.68	30.54	-27.5740	3.98
EV/S		0.0107	4.4	1.05	0.462	0.3734	0.6769	0.6769	0.6769	12.01	0.6478	-8.41
EV/FCF		-0.1276	-45.02	34.04	38.45	13.37	17.95	17.95	17.95	574.27	24.35	-12.01
Debt/EBITDA		-0.145	-0.0841	-0.0121	-0.0049	-0.0051	-0.0039	-0.0039	-0.0039	4.97	-0.0060	-20.26
Netdebt/Ebitda	-93.35	-0.1104	8.22	2.68	0.5498	1.08	0.9471	0.9471	0.9471	4.08	1.24	-18.78
Debt/Ratio		0.5441	0.0098	0.0033	0.0022	0.0022	0.0015	0.0011	0.0011	0.49	0.0021	-19.73
Debt/Equity		-0.0186	0.036	0.0049	0.0043	0	0	1.69	1.69	1.59	0.3433	-346.42
Debt/Net Income		-0.0783	-0.0482	-0.0106	-0.0047	-0.0047	-0.0035	-0.0036	-0.0036	21.00	-0.0054	-19.43
PEG								0	0
Бета						-0.0882	-2.22	0.2358	0.2358	0.23	-0.6908	-238.79
Индекс Альтмана			6.24	17.76	15.53	7.94	10	14.05	14.05	3.70	13.06	-4.58

	2020Q2	2020Q3	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E				-511.42	-121.21	-112.53	-74.15	-50.09	-36.9	-57.29	-59.71	-78.16	-16.44							111.72	-49.7000	-14.93
P/BV									8.36	10.6	12.54	11.41	7.82	21.62	22.87	36.79	28.81	28.41		6.72	27.70	5.61
P/S									0.4899	0.5095	0.5119	0.3991	0.4019	0.672	0.7345	0.9699	0.7049	0.6304		10.41	0.7423	-1.27
P/FCF				559.43	42.2	431.61	284.38	-71.78	-58.78	10.05	-29.56	-38.69	12.38							383.33	-20.9200	-173.23
E/P				-0.002	-0.0083	-0.0089	-0.0135	-0.02	-0.0271	-0.0175	-0.0167	-0.0128	-0.0608							0.01	-0.0270	17.54
EV/EBIT												-65.85	-22.09	-31.88	-750.08	-436.53	-139.72	-172.61	-32.83		-306.3540	-46.51
EV/EBITDA									-9.15	-9.45	-78.17	-15.01	-10.18	-14.69	-21.6	-36.14	-36.94	-66.08		30.54	-35.0900	35.09
EV/S		30.29									1.37	1.24	1.45	2.54	2	2.9	2.57	2.54	0.6769	12.01	2.14	-19.48
EV/FCF		-537.46									-36.1	-32.66	-41.5	23.83	27.95	158.4	225.43	57.4	17.95	574.27	97.43	-8.48
Debt/EBITDA	-0.5894	-0.6539																	-0.0039	4.97	-0.4157	-81.23
Netdebt/Ebitda										5.27	5.06	5.06	2.39	2.84	40.98	10.18	3.84	5.12	0.9471	4.08	12.21	-52.93
Debt/Ratio	0.1184	0.1047																	0.0011	0.49	0.0747	-78.98
Debt/Equity	0.355	0.2731																	1.69	1.59	0.7727	68.22
Debt/Net Income	-0.1236	-0.5922																	-0.0036	21.00	-0.2398	-69.23
Бета																		2.39	0.2358	0.23	1.31	-68.59
Индекс Альтмана			11.68	15.12	12.09	12.31	8.72	9.49	8.05		7.1							10	14.05	3.70	9.74	8.16

Dividends

IFRS

Reporting Annual Quarterly

	2020	2021	2022	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0267	0.000265	0.000265			0.0091	-78.51
Дивиденд				0
Див доход, ао, %				0	1.98
Дивиденды / прибыль, %	-598.79	-216.21	-1.29		201.60	-272.0967	-87.08

	2022Q3	2022Q4	2023Q1	2023Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	2.5E-5	0.000182	6.6E-5	0.000147		0.0001	55.72
Дивиденды / прибыль, %	-0.4147	-2.79	-1.6	-3.65	201.60	-2.1137	72.24

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	0.0966	0.1414	0.3688	0.0913	0.0826	0.0826	-3.08
Персонал, чел				162	167		1.53

	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	CAGR 5
CAPEX/Выручка, %	0.0956	0.0478	0.1458	0.0985	0.0181	0.0805	10.99

	CAGR 5