eXp World Holdings Reports Q3 2025 Results
eXp World Holdings (Nasdaq: EXPI) reported third quarter 2025 results for the period ended September 30, 2025. Revenue rose 7% to $1.3 billion and net income was $3.5 million (diluted EPS $0.02). Adjusted EBITDA was $17.7 million and adjusted operating cash flow was $45.4 million. Cash and cash equivalents totaled $112.8 million and net cash from operations was $28.9 million. The company distributed $24.1 million to shareholders (including $16.4 million in share repurchases and $7.7 million in cash dividends). Real estate sales volume increased 7% to $54.1 billion while transactions rose 3% to 121,516. Agents on the platform decreased 2% to 83,446 and agent NPS edged down to 75. The company will host a virtual fireside chat and investor Q&A on Nov 6, 2025 at 2 p.m. PT.
eXp World Holdings (Nasdaq: EXPI) ha riportato i risultati del terzo trimestre 2025 per il periodo terminato il 30 settembre 2025. Entrate sono aumentate del 7% a 1,3 miliardi di dollari e l'utile netto è stato di 3,5 milioni di dollari (EPS diluito 0,02 dollari). EBITDA rettificato era 17,7 milioni di dollari e flusso di cassa operativo rettificato era 45,4 milioni di dollari. Disponibilità liquide e equivalenti ammontavano a 112,8 milioni di dollari e il flusso di cassa netto dalle operazioni era 28,9 milioni di dollari. La società ha distribuito agli azionisti 24,1 milioni di dollari (inclusi 16,4 milioni in riacquisti di azioni e 7,7 milioni in dividendi in contanti). Il volume delle vendite immobiliari è aumentato del 7% a 54,1 miliardi di dollari mentre le transazioni sono aumentate del 3% a 121.516. Gli agenti sulla piattaforma sono diminuiti del 2% a 83.446 e l'NPS degli agenti è sceso a 75. L'azienda terrà una chiacchierata virtuale intorno al fuoco e una sessione di domande e risposte con gli investitori il 6 novembre 2025 alle 14:00 PT.
eXp World Holdings (Nasdaq: EXPI) informó los resultados del tercer trimestre de 2025 para el periodo terminado el 30 de septiembre de 2025. Las ingresos aumentaron un 7% a $1.3 mil millones y el beneficio neto fue de $3.5 millones (EPS diluido $0.02). EBITDA ajustado fue de $17.7 millones y el flujo de efectivo operativo ajustado fue de $45.4 millones. El efectivo y equivalentes totalizaron $112.8 millones y el flujo neto de efectivo de las operaciones fue de $28.9 millones. La empresa repartió $24.1 millones a los accionistas (incluidos $16.4 millones en recompras de acciones y $7.7 millones en dividendos en efectivo). El volumen de ventas de bienes raíces aumentó un 7% a $54.1 mil millones y las transacciones subieron un 3% a 121,516. Los agentes en la plataforma disminuyeron un 2% a 83,446 y el NPS de los agentes cayó a 75. La empresa organizará una conversación virtual junto a una sesión de preguntas y respuestas para inversionistas el 6 de noviembre de 2025 a las 2 p.m. PT.
eXp World Holdings (Nasdaq: EXPI) 2025년 3분기 실적은 2025년 9월 30일로 종료된 기간에 대해 발표되었습니다. 매출은 7% 증가하여 13억 달러가 되었고 순이익은 350만 달러였습니다 (희석 EPS $0.02). 조정된 EBITDA는 $17.7백만이고 조정된 영업현금흐름은 $45.4백만이었습니다. 현금 및 현금성자산은 $112.8백만에 달했고 영업활동으로 인한 순현금은 $28.9백만이었습니다. 회사는 주주들에게 $24.1백만를 분배했습니다(주당 16.4백만의 자사주 매입과 7.7백만의 현금 배당 포함). 부동산 매출 규모는 7% 증가하여 $54.1십억 달러에 도달했고 거래 건수는 3% 증가하여 121,516건이 되었습니다. 플랫폼상의 에이전트 수는 2% 감소한 83,446이 되었고 에이전트 NPS는 75로 소폭 하락했습니다. 회사는 2025년 11월 6일 오후 2시 PT에 가상 Fireside 채팅 및 투자자 Q&A를 주최할 예정입니다.
eXp World Holdings (Nasdaq : EXPI) a publié les résultats du troisième trimestre 2025 pour la période se terminant le 30 septembre 2025. Le chiffre d'affaires a augmenté de 7% pour atteindre 1,3 milliard de dollars et le résultat net était de 3,5 millions de dollars (EPS dilué $0,02). Le EBITDA ajusté était de 17,7 millions de dollars et le flux de trésorerie opérationnel ajusté était de 45,4 millions de dollars. Les liquidités et équivalents s'élevaient à 112,8 millions de dollars et le flux de trésorerie net provenant des opérations était de 28,9 millions de dollars. La société a distribué 24,1 millions de dollars aux actionnaires (incluant 16,4 millions en rachats d'actions et 7,7 millions en dividendes en espèces). Le volume des ventes immobilières a augmenté de 7% pour atteindre 54,1 milliards de dollars et les transactions ont augmenté de 3% pour atteindre 121 516. Les agents sur la plateforme ont diminué de 2% pour atteindre 83 446 et le NPS des agents a reculé à 75. L'entreprise organisera une discussion virtuelle autour du foyer et une séance de questions-réponses avec les investisseurs le 6 novembre 2025 à 14h00 PT.
eXp World Holdings (Nasdaq: EXPI) berichtete über die Ergebnisse des dritten Quartals 2025 für den Zeitraum zum 30. September 2025. Der Umsatz stieg um 7% auf 1,3 Milliarden US-Dollar und der Nettogewinn betrug 3,5 Millionen US-Dollar (verwässertes EPS $0,02). Der bereinigte EBITDA war 17,7 Millionen US-Dollar und der bereinigte operative Cashflow betrug 45,4 Millionen US-Dollar. Barmittel und Barmitteläquivalente beliefen sich auf 112,8 Millionen US-Dollar und der Nettocashflow aus operativer Tätigkeit betrug 28,9 Millionen US-Dollar. Das Unternehmen schüttete 24,1 Millionen US-Dollar an die Aktionäre aus (einschließlich 16,4 Millionen in Aktienrückkäufen und 7,7 Millionen in Barausschüttungen). Das Volumen der Immobilienverkäufe stieg um 7% auf 54,1 Milliarden US-Dollar, während die Transaktionen um 3% auf 121.516 zunahmen. Die Plattform-Akteure sanken um 2% auf 83.446 und der Agenten-NPS fiel auf 75. Das Unternehmen wird am 6. November 2025 um 14:00 Uhr PT ein virtuelles Fireside-Chat-Gespräch und eine Investoren-Q&A-Sitzung abhalten.
eXp World Holdings (Nasdaq: EXPI) أبلغت عن نتائج الربع الثالث من 2025 للفترة المنتهية في 30 سبتمبر 2025. الإيرادات ارتفعت بنسبة 7% إلى $1.3 مليار وكان صافي الدخل $3.5 مليون (EPS مخفّف $0.02). EBITDA المعدل كان $17.7 مليون و< b>التدفق النقدي التشغيلي المعدل كان $45.4 مليون. النقد وما يعادله بلغ $112.8 مليون وصافي النقد من العمليات كان $28.9 مليون. الشركة وزعت $24.1 مليون على المساهمين (بما في ذلك $16.4 مليون من إعادة شراء الأسهم و $7.7 مليون من توزيعات نقدية). حجم مبيعات العقارات زاد 7% ليصل إلى $54.1 مليار وفي حين ارتفعت المعاملات 3% إلى 121,516. عدد الوكلاء على المنصة انخفض بنسبة 2% ليصل إلى 83,446 وNPS الوكلاء تراجع إلى 75. ستعقد الشركة جلسة دردشة افتراضية حول الموقد وجلسة أسئلة وأجوبة للمستثمرين في 6 نوفمبر 2025 في الساعة 2 مساءً بتوقيت المحيط الهادئ.
- Revenue +7% to $1.3 billion in Q3 2025
- Net income $3.5M (diluted EPS $0.02) in Q3 2025
- Adjusted EBITDA $17.7M for Q3 2025
- Cash $112.8M and operating cash flow $28.9M
- Distributed $24.1M to shareholders (repurchases $16.4M, dividends $7.7M)
- Sales volume +7% to $54.1 billion; transactions 121,516
- Agents -2% to 83,446 as of Sept 30, 2025
- aNPS down to 75 from 76 year-over-year
- Operating expenses increased to $1.3 billion from $1.2 billion
- Adjusted operating costs +5% to $82.2M driven by strategic investments
Insights
Q3 showed modest revenue and cash‑flow gains, small net income, share returns, and mixed agent metrics.
eXp World Holdings grew revenue
Operational signals were mixed: agent count fell
Key dependencies and risks include agent retention trends and the company’s ability to convert higher volume into sustained margin expansion. Watch quarterly agent counts and aNPS changes, quarterly adjusted EBITDA, adjusted operating cash flow of
BELLINGHAM, Wash., Nov. 06, 2025 (GLOBE NEWSWIRE) -- eXp World Holdings, Inc. (Nasdaq: EXPI), or the “Company”, the holding company for eXp Realty®, FrameVR.io and SUCCESS® Enterprises, today announced financial results for the third quarter ended September 30, 2025.
“Our third quarter results underscore the strength of eXp’s model and the power of our agents,” said Leo Pareja, CEO of eXp Realty. “Continued momentum in agent growth, productivity and retention are driving higher revenue, profitability and overall performance. Our agent-first culture, combined with ongoing innovation across the eXp platform, continues to attract and empower top agents and teams around the world. As we scale, our focus remains on delivering even greater value to our agents — because when they thrive, eXp thrives.”
“eXp continues to solidify its position as the platform for the future of real estate,” said Glenn Sanford, Founder, Chairman and CEO of eXp World Holdings. “Now more than ever, eXp is the place for agents to be as the industry evolves globally and agents seek a platform that provides not just flexibility, but the resources to thrive — from SUCCESS® coaching and elite training programs to mentorship, community, and a compelling value stack that supports both business and personal growth. Our third quarter results are a reflection of eXp’s continued focus on innovation and our ability to leverage technology, with a focus on AI, to enhance speed, agility, and differentiation in a rapidly changing real estate landscape.”
Third Quarter 2025 Consolidated Financial Highlights as Compared to the Same Year-Ago Period:
- Revenue increased
7% to$1.3 billion . - Net income of
$3.5 million and net income per diluted share of$0.02 . - Total operating expenses increased to
$1.3 billion from$1.2 billion . Excluding commissions and other agent-related costs and litigation contingency, adjusted operating costs1 (a non-GAAP financial measure) were$82.2 million , a5% increase compared to the third quarter of 2024. This increase was driven by strategic investments to streamline operations. - Adjusted EBITDA2 (a non-GAAP financial measure) of
$17.7 million . - As of September 30, 2025, cash and cash equivalents totaled
$112.8 million . - Net cash provided by operating activities of
$28.9 million . - Adjusted operating cash flow3 (a non-GAAP financial measure) of
$45.4 million . - Distributed
$24.1 million to shareholders, including$16.4 million of common stock repurchases and$7.7 million of cash dividends. - The Company paid a cash dividend for the third quarter of 2025 of
$0.05 per share of common stock on August 29, 2025. On October 25, 2025, the Company’s Board of Directors declared a cash dividend of$0.05 per share of common stock for the fourth quarter of 2025, expected to be paid on December 1, 2025 to stockholders of record on November 17, 2025.
_______________________
1 A discussion of why management believes adjusted operating costs, a non-GAAP measure, is useful is included below. Adjusted operating costs exclude commissions, other agent-related costs, and litigation contingency.
2 A reconciliation of adjusted EBITDA to net income and a discussion of why management believes adjusted EBITDA, a non-GAAP measure, is useful is included below.
3 A reconciliation of adjusted operating cash flow, a non-GAAP measure, to operating cash flow and a discussion of why management believes adjusted operating cash flow is useful is included below.
Third Quarter 2025 Operational Highlights as Compared to the Same Year-Ago Period:
- eXp ended the third quarter of 2025 with a global agent Net Promoter Score (“aNPS”) of 75, down from 76 in the prior-year period. aNPS is a measure of agent satisfaction and an important key performance indicator given the Company’s intense focus on improving the agent experience.
- Agents and brokers on the eXp Realty platform decreased (2)% to 83,446 as of September 30, 2025.
- Real estate sales transactions increased
3% to 121,516 in the third quarter of 2025. - Real estate sales volume increased
7% to$54.1 billion in the third quarter of 2025.
Third Quarter 2025 Results – Virtual Fireside Chat
The Company will hold a virtual fireside chat and investor Q&A with eXp World Holdings Founder and Chief Executive Officer Glenn Sanford, eXp Realty Chief Executive Officer Leo Pareja, eXp Realty Chief Marketing Officer Wendy Forsythe, Managing Director eXp Realty International Felix Bravo, and eXp World Holdings Chief Financial Officer Jesse Hill on Thursday, November 6, 2025 at 2 p.m. PT / 5 p.m. ET.
The investor Q&A is open to investors, current shareholders and anyone interested in learning more about eXp World Holdings and its companies. Submit questions in advance for inclusion to investors@eXpWorldHoldings.com.
Date: Thursday, November 6, 2025
Time: 2 p.m. PT / 5 p.m. ET
Location: exp.world. Join at https://exp.world/earnings
Livestream: expworldholdings.com/events
About eXp World Holdings, Inc.
eXp World Holdings, Inc. (Nasdaq: EXPI) (the “Company”) is the holding company for eXp Realty® and SUCCESS® Enterprises. eXp Realty is the largest independent real estate brokerage in the world, with over 83,000 agents across 28 countries. As a cloud-based, agent-centric brokerage, eXp Realty provides real estate agents industry-leading commission splits, revenue share, equity ownership opportunities, and a global network that empowers agents to build thriving businesses. For more information about eXp World Holdings, Inc., visit: expworldholdings.com
SUCCESS® Enterprises, anchored by SUCCESS® magazine, has been a trusted name in personal and professional development since 1897. As part of the eXp ecosystem, it offers agents access to valuable resources to enhance their skills, grow their businesses, and achieve long-term success. For more information about SUCCESS, visit success.com.
eXp World Holdings, Inc. intends to use its:
- eXp investors website (www.expworldholdings.com/investors/);
- eXp Realty LinkedIn page (https://www.linkedin.com/company/exp-realty/);
- eXp Realty Facebook Page (https://www.facebook.com/eXpRealty);
- eXp Realty Instagram Page (https://www.instagram.com/eXpRealty);
- eXp International LinkedIn Page (https://www.linkedin.com/company/exp-realty-international/);
- eXp International Facebook Page (https://www.facebook.com/expintl/);
- eXp International Instagram Page (https://www.instagram.com/exp.intl/);
- eXp World Holdings LinkedIn page (https://www.linkedin.com/company/expworldholdings/);
- eXp World Holdings Facebook Page (https://www.facebook.com/eXpWorldHoldings); and
- eXp World Holdings Instagram Page (https://www.instagram.com/eXpWorldHoldings)
as a means of disclosing material non-public information and to comply with its disclosure obligations under Regulation FD.
Use of Non-GAAP Financial Measures
To provide investors with additional information regarding our financial results, this press release includes references to adjusted operating costs, adjusted EBITDA, and adjusted operating cash flow which are non-U.S. GAAP financial measures that may be different from similarly titled measures used by other companies. These measures are presented to enhance investors’ overall understanding of the Company’s financial performance and should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with U.S. GAAP.
The Company’s non-U.S. GAAP financial measures provide useful information about financial performance, enhance the overall understanding of past performance and future prospects, and allow for greater transparency with respect to key metrics used by management for financial and operational decision-making. These measures may also provide additional tools for investors to use in comparing core financial performance over multiple periods with other companies in the industry.
- Adjusted operating costs helps the reader understand the trends in our general, administrative, technology and other costs. The Company defines adjusted operating costs as operating costs excluding commissions and other agent-related costs and the litigation contingency.
- Adjusted EBITDA helps identify underlying trends in the business that could otherwise be masked by the effect of the expenses excluded in adjusted EBITDA. In particular, the Company believes the exclusion of stock-based compensation and stock option expenses provides a useful supplemental measure in evaluating the performance of operations and provides better transparency into results of operations. The Company defines adjusted EBITDA to mean net income (loss) from continuing operations, excluding other income (expense), income tax benefit (expense), depreciation, amortization, impairment charges, litigation contingency expenses, stock-based compensation expense, stock option expense and other items not core to the operating activities of the Company.
- Adjusted operating cash flow helps the reader understand the Company’s cash flow. The Company defines the adjusted operating cash flow to mean net cash provided by operating activities, excluding the change in customer deposits.
Adjusted operating costs, adjusted EBITDA, and adjusted operating cash flow should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with U.S. GAAP.
Safe Harbor Statement
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements reflect the Company’s and its management’s current expectations but involve known and unknown risks and uncertainties that could impact actual results materially. These statements include, but are not limited to, statements regarding the Company’s ability to drive continued agent growth, productivity, and retention; expansion of international operations; development and integration of technology and artificial intelligence solutions; enhancement of the SUCCESS® brand and related agent resources; revenue and profitability trends; and the declaration or payment of future dividends. Important factors that may cause actual results to differ materially and adversely from those expressed in forward-looking statements include: fluctuations in the real estate market and broader economic conditions; changes in agent attraction, engagement, or retention; the Company’s ability to execute its growth and innovation strategies, including successful AI adoption; the Company’s ability to expand internationally and integrate new operations effectively; competitive dynamics; regulatory changes; cybersecurity risks; and outcomes of pending or future litigation. Additional risks and uncertainties that could affect future results are set forth in the Company’s Securities and Exchange Commission filings, including but not limited to the Company’s most recently filed Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q. New risk factors and uncertainties may emerge from time to time, and it is not possible for management to predict all risk factors and uncertainties. We do not undertake any obligation to update these statements except as required by law.
Media Relations Contact:
eXp World Holdings, Inc.
mediarelations@expworldholdings.com
Investor Relations Contact:
Denise Garcia
investors@expworldholdings.com
| EXP WORLD HOLDINGS, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except share amounts and per share data) (UNAUDITED) | ||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Revenues | ||||||||||||||||
| Commissions and other agent-related costs | 1,230,479 | 1,143,535 | 3,325,473 | 3,205,949 | ||||||||||||
| General and administrative expenses | 62,341 | 61,390 | 203,288 | 185,132 | ||||||||||||
| Technology and development expenses | 17,312 | 13,804 | 52,210 | 43,413 | ||||||||||||
| Sales and marketing expenses | 2,535 | 2,792 | 8,231 | 8,962 | ||||||||||||
| Litigation contingency | - | 18,000 | - | 34,000 | ||||||||||||
| Total operating expenses | 1,312,667 | 1,239,521 | 3,589,202 | 3,477,456 | ||||||||||||
| Operating income (loss) | 4,016 | (8,334) | (8,736) | (7,971) | ||||||||||||
| Other (income) expense | ||||||||||||||||
| Other (income) expense, net | (608) | (801) | (2,311) | (3,738) | ||||||||||||
| Equity in losses of unconsolidated affiliates | 195 | 281 | 322 | 804 | ||||||||||||
| Other (income), net | (413) | (520) | (1,989) | (2,934) | ||||||||||||
| Income (loss) before income tax expense | 4,429 | (7,814) | (6,747) | (5,037) | ||||||||||||
| Income tax expense (benefit) | 932 | (1,333) | 3,071 | 3,508 | ||||||||||||
| Net income (loss) from continuing operations | 3,497 | (6,481) | (9,818) | (8,545) | ||||||||||||
| Net income (loss) from discontinued operations | - | (2,025) | - | (3,217) | ||||||||||||
| Net income (loss) | ( | ( | ( | |||||||||||||
| Earnings (loss) per share | ||||||||||||||||
| Basic, net (loss) income from continuing operations | ( | ( | ( | |||||||||||||
| Basic, net (loss) income from discontinued operations | - | (0.01) | - | (0.02) | ||||||||||||
| Basic, net (loss) income | ( | ( | ( | |||||||||||||
| Diluted, net (loss) income from continuing operations | ( | ( | ( | |||||||||||||
| Diluted, net (loss) income from discontinued operations | - | (0.01) | - | (0.02) | ||||||||||||
| Diluted, net (loss) income | ( | ( | ( | |||||||||||||
| Weighted average shares outstanding | ||||||||||||||||
| Basic | 157,101,785 | 153,259,842 | 155,985,872 | 153,858,160 | ||||||||||||
| Diluted | 160,767,662 | 153,259,842 | 155,985,872 | 153,858,160 | ||||||||||||
| EXP WORLD HOLDINGS, INC. | ||||||||||||||||
| CONSOLIDATED US-GAAP NET INCOME (LOSS) TO ADJUSTED EBITDA RECONCILIATION | ||||||||||||||||
| (In thousands) | ||||||||||||||||
| (UNAUDITED) | ||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net income (loss) from continuing operations | ( | ( | ( | |||||||||||||
| Other (income), net | (413) | (520) | (1,989) | (2,934) | ||||||||||||
| Income tax expense (benefit) | 932 | (1,333) | 3,071 | 3,508 | ||||||||||||
| Depreciation and amortization | 2,424 | 2,379 | 7,257 | 7,742 | ||||||||||||
| Litigation contingency | — | 18,000 | — | 34,000 | ||||||||||||
| Stock-based compensation expense (1) | 9,694 | 9,910 | 27,515 | 28,067 | ||||||||||||
| Stock option expense | 1,578 | 1,987 | 5,032 | 5,959 | ||||||||||||
| Adjusted EBITDA | ||||||||||||||||
| ADJUSTED OPERATING CASH FLOW | ||||||||||||||
| (In thousands) | ||||||||||||||
| (UNAUDITED) | ||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||
| Net Cash Provided by Operating Activities | ||||||||||||||
| Less: Customer Deposits | (16,539) | (19,436) | 17,805 | 22,510 | ||||||||||
| Adjusted Operating Cash Flow | ||||||||||||||
| EXP WORLD HOLDINGS, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands, except share amounts) (UNAUDITED) | ||||||||
| September 30, 2025 | December 31, 2024 | |||||||
| ASSETS | ||||||||
| CURRENT ASSETS | ||||||||
| Cash and cash equivalents | ||||||||
| Restricted cash | 73,620 | 54,981 | ||||||
| Accounts receivable, net of allowance for credit losses of | 123,766 | 87,692 | ||||||
| Prepaids and other assets | 13,001 | 11,692 | ||||||
| TOTAL CURRENT ASSETS | 323,148 | 267,972 | ||||||
| Property, plant, and equipment, net | 14,058 | 11,615 | ||||||
| Other noncurrent assets | 22,570 | 11,679 | ||||||
| Intangible assets, net | 4,885 | 6,456 | ||||||
| Deferred tax assets, net | 76,435 | 75,774 | ||||||
| Goodwill | 17,647 | 17,226 | ||||||
| TOTAL ASSETS | ||||||||
| LIABILITIES AND EQUITY | ||||||||
| CURRENT LIABILITIES | ||||||||
| Accounts payable | ||||||||
| Customer deposits | 73,465 | 55,660 | ||||||
| Accrued expenses | 123,074 | 85,661 | ||||||
| Litigation contingency | 17,000 | 34,000 | ||||||
| Other current liabilities | 158 | 54 | ||||||
| TOTAL CURRENT LIABILITIES | 223,478 | 185,853 | ||||||
| TOTAL LIABILITIES | 223,478 | 185,853 | ||||||
| EQUITY | ||||||||
| Common Stock, | 2 | 2 | ||||||
| Additional paid-in capital | 1,069,515 | 962,758 | ||||||
| Treasury stock, at cost: 45,806,956 and 40,894,822 shares held September 30, 2025 and December 31, 2024, respectively | (732,907) | (686,680) | ||||||
| Accumulated deficit | (100,931) | (68,135) | ||||||
| Accumulated other comprehensive (loss) | (414) | (3,076) | ||||||
| TOTAL EQUITY | 235,265 | 204,869 | ||||||
| TOTAL LIABILITIES AND EQUITY | ||||||||
| EXP WORLD HOLDINGS, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (UNAUDITED) | ||||||||
| Nine Months Ended September 30, | ||||||||
| 2025 | 2024 | |||||||
| OPERATING ACTIVITIES | ||||||||
| Net (loss) | ( | ( | ||||||
| Reconciliation of net (loss) to net cash provided by operating activities: | ||||||||
| Depreciation expense | 5,243 | 5,887 | ||||||
| Amortization expense - intangible assets | 2,014 | 1,855 | ||||||
| Allowance for credit losses on receivables/bad debt on receivables | 935 | (870) | ||||||
| Equity in loss of unconsolidated affiliates | 322 | 804 | ||||||
| Agent growth incentive stock-based compensation expense | 27,389 | 28,067 | ||||||
| Stock option compensation | 5,032 | 5,961 | ||||||
| Agent equity stock-based compensation expense | 74,709 | 85,997 | ||||||
| Deferred income taxes, net | (661) | (684) | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | (35,859) | (18,935) | ||||||
| Prepaids and other assets | (1,309) | 1,978 | ||||||
| Customer deposits | 17,805 | 22,510 | ||||||
| Accounts payable | (698) | 1,858 | ||||||
| Accrued expenses | 36,609 | 21,114 | ||||||
| Litigation contingency | (17,000) | 34,000 | ||||||
| Other operating activities | 104 | 20 | ||||||
| NET CASH PROVIDED BY OPERATING ACTIVITIES | 104,817 | 177,800 | ||||||
| INVESTING ACTIVITIES | ||||||||
| Purchases of property and equipment | (7,686) | (4,408) | ||||||
| Purchase of business | - | (3,150) | ||||||
| Investments in unconsolidated affiliates | (12,363) | (4,236) | ||||||
| Capitalized software development costs in intangible assets | (443) | (1,165) | ||||||
| NET CASH USED IN INVESTING ACTIVITIES | (20,492) | (12,959) | ||||||
| FINANCING ACTIVITIES | ||||||||
| Repurchase of common stock | (46,227) | (116,281) | ||||||
| Proceeds from exercise of options | 432 | 1,644 | ||||||
| Transactions with noncontrolling interests | - | (1,169) | ||||||
| Dividends declared and paid | (22,978) | (22,564) | ||||||
| NET CASH USED IN FINANCING ACTIVITIES | (68,773) | (138,370) | ||||||
| Effect of changes in exchange rates on cash, cash equivalents and restricted cash | 2,241 | (624) | ||||||
| Net change in cash, cash equivalents and restricted cash | 17,793 | 25,847 | ||||||
| Cash, cash equivalents and restricted cash, beginning balance | 168,588 | 169,893 | ||||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH, ENDING BALANCE | ||||||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION: | ||||||||
| Cash paid for income taxes | 3,546 | 2,198 | ||||||
| SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | ||||||||
| Property and equipment purchases in accounts payable | 84 | - | ||||||
A photo accompanying this announcement is available at https://www.globenewswire.com/NewsRoom/AttachmentNg/c02457f0-ceab-4ecb-af57-5f703ef62149