Exhibit
99.1
The
Real Brokerage Inc. Announces Fourth Quarter and Full Year 2025 Financial Results
MIAMI,
March 4, 2026 – The Real Brokerage Inc. (NASDAQ: REAX) (“Real” or the “Company”), a leading real estate
technology platform redefining the industry through innovation and culture, announced today financial results for the fourth quarter
and full year ended December 31, 2025.
“Real
delivered strong fourth quarter results, with revenue increasing 44% year-over-year and closed transactions growing 38%,” said
Tamir Poleg, Chairman and Chief Executive Officer. “We ended 2025 with revenue up 56% for the full year and 31,739 agents on our
platform, reflecting continued organic share gains despite a tepid housing environment. Our differentiated agent value proposition and
expanding ecosystem of products and services continue to attract productive agents seeking greater flexibility, technology, and financial
opportunity.”
“Throughout
2025, we scaled our platform with discipline, with growth in revenue and gross profit outpacing growth in operating expenses,”
said Jenna Rozenblat, Chief Operating Officer. “As we enter 2026, we remain focused on investing in technology and expanding adoption
of our ancillary services to enhance agent productivity and deepen engagement across our network.”
“In
2025, we generated $65.9 million of cash from operating activities and ended the year with $49.9 million of unrestricted cash and short-term
investments and no debt,” said Ravi Jani, Chief Financial Officer. “We repurchased $39.4 million of common shares during
the year while continuing to invest in platform innovation and ancillary expansion. Looking ahead, we remain focused on driving organic
growth, expanding margins, and allocating capital to generate long-term value.”
Q4
2025 Financial Highlights1
| ● | Revenue
rose to $505.1 million in the fourth quarter of 2025, an increase of 44% from $350.6 million
in the fourth quarter of 2024. |
| | | |
| ● | Gross
profit reached $39.0 million in the fourth quarter of 2025, an increase of 30% from $30.0
million in the fourth quarter of 2024. |
| | | |
| ● | Operating
expenses totaled $44.3 million in the fourth quarter of 2025, a 22% increase from $36.4 million
in the fourth quarter of 2024. |
| | | |
| ● | Net
loss attributable to owners of the Company improved to $(4.2) million in the fourth quarter
of 2025, compared to $(6.6) million in the fourth quarter of 2024. |
| | | |
| ● | Basic
and diluted loss per share was $(0.02) in the fourth quarter of 2025, compared to $(0.03)
in the fourth quarter of 2024. |
| | | |
| ● | Adjusted
EBITDA2 was $14.2 million in the fourth quarter of 2025, compared to $9.1 million
in the fourth quarter of 2024. |
| | | |
| ● | Revenue
share expense, which is included in Marketing expenses, totaled $14.6 million in the fourth
quarter of 2025, a 53% increase compared to $9.5 million in the fourth quarter of 2024. |
| | | |
| ● | Adjusted
operating expenses, which reflect operating expenses less revenue share expense, stock-based
compensation, depreciation, and other unique or non-cash expenses, were $21.5 million in
the fourth quarter of 2025, compared to $20.0 million in the fourth quarter of 2024. |
| | | |
| ● | Adjusted
operating expense per transaction was $440 in the fourth quarter of 2025, a decline of 22%
from $565 in the fourth quarter of 2024. |
| | | |
| ● | Cash
provided by operating activities totaled $149.0 thousand during the fourth quarter of 2025. |
| | | |
| ● | The
Company repurchased 3.9 million common shares for $15.1 million in the fourth quarter. |
| | | |
| ● | The
Company ended the fourth quarter of 2025 with $49.9 million of unrestricted cash and equivalents
and short-term investments on its balance sheet and no debt. |
1
All dollar references are in U.S. dollars.
2
There are references to “Adjusted EBITDA” and “Adjusted Operating Expense” in this press release, which are non-GAAP
measures. Real’s method for calculating non-GAAP measures may differ from other reporting issuers’ methods and accordingly
may not be comparable. See accompanying note under the heading “Non-GAAP Measures and Ratios” for an explanation of the composition
of these non-GAAP measures.
Full
Year 2025 Financial Highlights
| ● | Revenue
rose to $2.0 billion for the full year 2025, an increase of 56% from $1.3 billion for the
full year 2024. |
| | | |
| ● | Gross
profit reached $165.7 million for the full year 2025, an increase of 44% from $114.7 million
in 2024. |
| | | |
| ● | Operating
expenses totaled $174.9 million for the full year 2025, a 25% increase from $140.0 million
in 2024. |
| | | |
| ● | Net
loss attributable to owners of the Company improved to $(8.1) million for the full year 2025,
compared to $(26.5) million in 2024. |
| | | |
| ● | Basic
and diluted loss per share was $(0.04) for the full year 2025, compared to $(0.14) in 2024. |
| | | |
| ● | Adjusted
EBITDA2 was $62.9 million for the full year 2025, compared to $40.0 million for
the full year 2024. |
| | | |
| ● | Revenue
share expense totaled $60.5 million for the full year 2025, a 42% increase compared to $42.7
million in 2024. |
| | | |
| ● | Adjusted
operating expenses were $87.0 million for the full year 2025, an increase of 34% from $65.1
million in 2024. |
| | | |
| ● | Cash
provided by operating activities totaled $65.9 million for the full year 2025. |
| | | |
| ● | The
Company repurchased 9 million common shares for $39.4 million for the full year 2025. |
Q4
and Full Year 2025 Business and Operational Highlights
| ● | North
American Brokerage |
| ● | North
American Brokerage revenue rose to $502.0 million in the fourth quarter of 2025, an increase
of 44% from $348.1 million in the fourth quarter of 2024. Revenue for the full year 2025
was $2.0 billion, an increase of 56% from $1.3 billion in 2024. |
| | | |
| ● | The
total number of agents increased to 31,739 at the end of the fourth quarter of 2025, an increase
of 31% from the fourth quarter of 2024. |
| | | |
| ● | The
total number of transactions closed was 48,903 in the fourth quarter of 2025, an increase
of 38% from 35,370 in the fourth quarter of 2024. For the full year 2025, the total number
of transactions closed was 185,314, an increase of 54% from 120,601 for the full year 2024. |
| | | |
| ● | The
total value of completed real estate transactions reached $20.3 billion in the fourth quarter
of 2025, an increase of 39% from $14.6 billion in the fourth quarter of 2024. For the full
year 2025, the total value of completed real estate transactions reached $75.3 billion, an
increase of 53% from $49.0 billion for the full year 2024. |
| | | |
| ● | As
of March 3, 2026, over 33,200 agents are now on the Real platform. |
| ● | One
Real Title revenue was $1.4 million in the fourth quarter of 2025, a 1% increase compared
to $1.3 million in the fourth quarter of 2024. Revenue for the full year 2025 was $5.0 million,
compared to $4.8 million in 2024. |
| | | |
| ● | Title
results reflect the transition from legacy team-based joint ventures to state-based joint
ventures. |
| ● | One
Real Mortgage revenue reached $1.5 million in the fourth quarter of 2025, a 26% increase
compared to $1.2 million in the fourth quarter of 2024. Revenue for the full year 2025 was
$6.0 million, compared to $4.0 million in 2024. Growth was driven by the addition of productive
loan officers to the platform. |
| | | |
| ● | As
of February 2026, One Real Mortgage had 119 mortgage loan officers, including 85 affiliated
with the Real Originate program. |
| ● | Real
Wallet revenue totaled $339.0 thousand in the fourth quarter of 2025, compared to $42.0 thousand
in the fourth quarter of 2024. Revenue for the full year 2025 was $889.0 thousand, compared
to $42.0 thousand in 2024. |
| | | |
| ● | As
of February 2026: |
| ● | More
than 7,000 Real agents were utilizing Real Wallet Business Checking Accounts, including over
1,400 Real Wallet Tax Planning Business Checking Accounts. |
| | | |
| ● | The
total deposit balance held in all Real Wallet Business Checking and Tax Planning accounts
was approximately $22.5 million. |
| | | |
| ● | The
total balance of credit outstanding was $8.0 million. |
| ● | Real
Wallet is a financial technology platform that centralizes an agent’s access to certain
Company-branded financial products. Real Wallet currently includes: (i) Business Checking
Accounts for eligible U.S. agents with Thread Bank, Member FDIC, including a Company-branded
debit card; and (ii) credit lines for eligible agents in certain U.S. states and Canadian
provinces, based on their earnings history with Real. |
| ● | On
December 31, 2025, the Company entered into a settlement agreement to resolve the Cwynar
class action lawsuit on a nationwide basis. Under the terms of the settlement, Real will
pay $750,000 into a qualified settlement fund following the court’s preliminary approval.
The settlement does not constitute an admission of liability and remains subject to court
approval. |
| | | |
| ● | On
January 20, 2026, Kate Gurevich was appointed Chief Executive Officer of One Real Mortgage.
Ms. Gurevich brings more than 18 years of experience in the mortgage and real estate industries,
including leadership roles focused on scaling distributed sales teams, improving operational
efficiency and driving loan officer productivity. |
| | | |
| ● | On
February 11, 2026, Ken Pozek was appointed to the Company’s Board of Directors. Mr.
Pozek is the founder and leader of The Pozek Group, a 38-agent Orlando-based real estate
team. His appointment brings active agent leadership and field-level operating perspective
to the Board as the Company continues to scale its agent-focused platform. |
The
Company will discuss the fourth quarter and full year results on a conference call and live webcast today at 8:00 a.m. ET.
| Conference
Call Details: |
|
|
| |
|
|
| Date: |
|
Wednesday,
March 4, 2026 |
| |
|
|
| Time: |
|
8:00
am ET |
| |
|
|
| Dial-in
Number: |
|
North
American Toll Free: 888-506-0062
International:
973-528-0011 |
| |
|
|
| Access
Code: |
|
243802 |
| |
|
|
| Webcast: |
|
https://www.webcaster5.com/Webcast/Page/2699/53464 |
| |
|
|
| Replay
Information: |
|
|
| |
|
|
| Replay
Number: |
|
North
American Toll Free: 877-481-4010
International:
919-882-2331 |
| |
|
|
| Access
Code: |
|
53464 |
| |
|
|
| Replay
Link: |
|
https://www.webcaster5.com/Webcast/Page/2699/53464 |
Non-GAAP
Measures and Ratios
This
news release includes references to “Adjusted EBITDA”, “Adjusted Operating Expense”, and “Operating Expense
Excluding Revenue Share”, which are non-U.S. generally accepted accounting principles (“GAAP”) financial measures.
Non-GAAP measures, including non-GAAP ratios, are not recognized measures under GAAP, do not have a standardized meaning prescribed by
GAAP, and are therefore unlikely to be comparable to similar measures presented by other companies.
Adjusted
EBITDA is a supplemental non-GAAP financial measure that management uses to evaluate operating performance. Adjusted EBITDA is calculated
as net income/(loss) before finance expenses, income tax expense, depreciation and amortization, stock-based compensation, restructuring
expenses, and expenses related to litigation settlements.
Operating
Expense Excluding Revenue Share is used as an alternative to operating expenses by removing variable cash expenses associated with revenue
share expenses, which is a component of marketing expenses.
Adjusted
Operating Expense is used as an alternative to operating expenses by removing major non-cash items such as stock-based compensation,
depreciation, and other unique or non-cash expenses, while retaining ongoing fixed operating expenses and excluding variable cash expenses
associated with revenue share.
Adjusted
EBITDA, Adjusted Operating Expense and Operating Expense Excluding Revenue Share have no direct comparable GAAP financial measures. The
Company has used or included these non-GAAP measures solely to provide investors with added insight into Real’s financial performance.
Readers are cautioned that such non-GAAP measures may not be appropriate for any other purpose. Non-GAAP measures should not be considered
in isolation or as a substitute for measures of performance prepared in accordance with GAAP. Our Adjusted EBITDA is reconciled to the
most comparable GAAP measure for the three and twelve months ended December 31, 2025 and 2024 and is presented in the table below labeled
Reconciliation of Net Loss to Adjusted EBITDA. Our Adjusted Operating Expense and Operating Expense Excluding Revenue Share reconciled
to the most comparable GAAP measure is presented for the three and twelve months ended December 31, 2025 and on a quarterly basis for
the prior two fiscal years in the table below labeled Reconciliation of Operating Expense to Adjusted Operating Expense by Quarter.
This
press release also includes non-GAAP financial measure ratios. A non-GAAP ratio is a financial measure disclosed in the form of a ratio,
fraction, percentage, or similar representation and that has a non-GAAP financial measure as one or more of its components.
Operating
Expense Excluding Revenue Share per Transaction is a ratio calculated as Operating Expense Excluding Revenue Share, divided by the number
of closed transaction sides. Adjusted Operating Expense per Transaction is a ratio calculated as Adjusted Operating Expense, divided
by the number of closed transaction sides.
THE
REAL BROKERAGE INC.
CONSOLIDATED
BALANCE SHEETS
(U.S. dollars and shares in thousands)
| | |
As
of | |
| | |
December
31, 2025 | | |
December
31, 2024 | |
| ASSETS | |
| | | |
| | |
| CURRENT
ASSETS | |
| | | |
| | |
| Cash
and cash equivalents | |
$ | 33,213 | | |
$ | 23,376 | |
| Restricted
cash | |
| 26,338 | | |
| 24,089 | |
| Investments
in financial assets | |
| 16,731 | | |
| 9,449 | |
| Trade
receivables | |
| 20,170 | | |
| 14,235 | |
| Short-term
financing receivables, net | |
| 6,231 | | |
| - | |
| Other
current assets | |
| 3,081 | | |
| 1,762 | |
| TOTAL
CURRENT ASSETS | |
$ | 105,764 | | |
$ | 72,911 | |
| NON-CURRENT
ASSETS | |
| | | |
| | |
| Intangible
assets, net | |
| 4,157 | | |
| 2,575 | |
| Goodwill | |
| 8,993 | | |
| 8,993 | |
| Property
and equipment, net | |
| 2,455 | | |
| 2,116 | |
| Investment
in equity securities | |
| 2,250 | | |
| - | |
| Long-term
financing receivables, net | |
| 2,311 | | |
| - | |
| Deferred
tax asset | |
| 931 | | |
| - | |
| TOTAL
NON-CURRENT ASSETS | |
$ | 21,097 | | |
$ | 13,684 | |
| TOTAL
ASSETS | |
$ | 126,861 | | |
$ | 86,595 | |
| | |
| | | |
| | |
| LIABILITIES
AND EQUITY | |
| | | |
| | |
| CURRENT
LIABILITIES | |
| | | |
| | |
| Accounts
payable | |
| 1,161 | | |
| 1,374 | |
| Accrued
liabilities | |
| 38,205 | | |
| 25,939 | |
| Customer
deposits | |
| 26,338 | | |
| 24,089 | |
| Other
payables | |
| 9,562 | | |
| 3,050 | |
| TOTAL
CURRENT LIABILITIES | |
$ | 75,266 | | |
$ | 54,452 | |
| NON-CURRENT
LIABILITIES | |
| | | |
| | |
| Deferred
tax liability | |
| 10 | | |
| - | |
| TOTAL
NON-CURRENT LIABILITIES | |
| 10 | | |
| - | |
| TOTAL
LIABILITIES | |
$ | 75,276 | | |
$ | 54,452 | |
| | |
| | | |
| | |
| EQUITY | |
| | | |
| | |
| EQUITY
ATTRIBUTABLE TO OWNERS | |
| | | |
| | |
| Common
Shares, no par value, unlimited Common Shares authorized, 210,478 Shares issued and outstanding at December 31, 2025; and 202,941
Shares issued and 202,499 outstanding at December 31, 2024 | |
| - | | |
| - | |
| Additional
paid-in capital | |
| 164,208 | | |
| 138,639 | |
| Accumulated
deficit | |
| (112,851 | ) | |
| (104,746 | ) |
| Accumulated
other comprehensive income | |
| 318 | | |
| 708 | |
| Treasury
stock, at cost, 0 and 442 Common Shares at December 31, 2025 and December 31, 2024, respectively | |
| - | | |
| (2,455 | ) |
| EQUITY
ATTRIBUTABLE TO OWNERS | |
| 51,675 | | |
| 32,146 | |
| Non-controlling
interests | |
| (90 | ) | |
| (3 | ) |
| TOTAL
EQUITY | |
| 51,585 | | |
| 32,143 | |
| TOTAL
LIABILITIES AND EQUITY | |
$ | 126,861 | | |
$ | 86,595 | |
THE
REAL BROKERAGE INC.
CONSOLIDATED
STATEMENTS OF COMPREHENSIVE LOSS
(U.S. dollars and shares in thousands, except for per share amounts)
| | |
Three
Months Ended December 31,
(unaudited) | | |
For
the Year Ended December 31, | |
| | |
2025 | | |
2024 | | |
2025 | | |
2024 | |
| Revenues | |
$ | 505,139 | | |
$ | 350,630 | | |
$ | 1,968,416 | | |
$ | 1,264,639 | |
| Cost
of Sales | |
| 466,105 | | |
| 320,645 | | |
| 1,802,728 | | |
| 1,149,898 | |
| Gross
Profit | |
| 39,034 | | |
| 29,985 | | |
| 165,688 | | |
| 114,741 | |
| | |
| | | |
| | | |
| | | |
| | |
| General
and administrative expenses | |
| 18,359 | | |
| 18,632 | | |
| 74,359 | | |
| 61,084 | |
| Marketing
expenses | |
| 20,368 | | |
| 13,698 | | |
| 82,383 | | |
| 57,477 | |
| Research
and development expenses | |
| 4,806 | | |
| 4,042 | | |
| 17,443 | | |
| 12,156 | |
| Settlement
of litigation | |
| 750 | | |
| — | | |
| 750 | | |
| 9,250 | |
| Operating
Expenses | |
| 44,283 | | |
| 36,372 | | |
| 174,935 | | |
| 139,967 | |
| Operating
Loss | |
| (5,249 | ) | |
| (6,387 | ) | |
| (9,247 | ) | |
| (25,226 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Other
income, net | |
| 342 | | |
| 115 | | |
| 995 | | |
| 496 | |
| Finance
expenses, net | |
| (137 | ) | |
| (434 | ) | |
| (554 | ) | |
| (1,723 | ) |
| Loss
Before Tax | |
$ | (5,044 | ) | |
$ | (6,706 | ) | |
| (8,806 | ) | |
| (26,453 | ) |
| Tax
Benefit | |
| (829 | ) | |
| — | | |
| (740 | ) | |
| — | |
| Net
Loss | |
$ | (4,215 | ) | |
$ | (6,706 | ) | |
$ | (8,066 | ) | |
| (26,453 | ) |
| Net
income attributable to non-controlling interests | |
| (12 | ) | |
| (62 | ) | |
| 39 | | |
| 88 | |
| Net
Loss Attributable to the Owners of the Company | |
$ | (4,203 | ) | |
$ | (6,644 | ) | |
$ | (8,105 | ) | |
$ | (26,541 | ) |
Other
comprehensive income/(loss), Items that will be reclassified subsequently to profit or loss: | |
| | | |
| | | |
| | | |
| | |
| Unrealized
gain (loss) on investments in financial assets | |
| (84 | ) | |
| (16 | ) | |
| (212 | ) | |
| 81 | |
| Foreign
currency translation adjustment | |
| 10 | | |
| 529 | | |
| (178 | ) | |
| 794 | |
| Total
Comprehensive Loss Attributable to Owners of the Company | |
$ | (4,277 | ) | |
$ | (6,131 | ) | |
$ | (8,495 | ) | |
$ | (25,666 | ) |
| Total
Comprehensive Income Attributable to Non-Controlling Interest | |
| (12 | ) | |
| (62 | ) | |
| 39 | | |
| 88 | |
| Total
Comprehensive Loss | |
$ | (4,289 | ) | |
$ | (6,193 | ) | |
$ | (8,456 | ) | |
$ | (25,578 | ) |
| Loss
per share | |
| | | |
| | | |
| | | |
| | |
| Basic
loss per share | |
$ | (0.02 | ) | |
$ | (0.03 | ) | |
$ | (0.04 | ) | |
$ | (0.14 | ) |
| Diluted
loss per share | |
$ | (0.02 | ) | |
$ | (0.03 | ) | |
$ | (0.04 | ) | |
$ | (0.14 | ) |
| Weighted-average
shares, basic and diluted | |
| 221,311 | | |
| 200,144 | | |
| 219,873 | | |
| 191,172 | |
THE
REAL BROKERAGE INC.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(U.S. dollar in thousands)
| | |
Three
Months Ended December, 31 (unaudited) | | |
Twelve
Months Ended December 31, | |
| | |
2025 | | |
2024 | | |
2025 | | |
2024 | |
| OPERATING
ACTIVITIES | |
| | | |
| | | |
| | | |
| | |
| Net
Loss | |
$ | (4,215 | ) | |
$ | (6,705 | ) | |
$ | (8,066 | ) | |
$ | (26,453 | ) |
| Adjustments
to reconcile net loss to net cash provided by operating activities: | |
| | | |
| | | |
| | | |
| | |
| Depreciation
and amortization | |
| 585 | | |
| 372 | | |
| 1,929 | | |
| 1,396 | |
| Equity-settled
stock-based payment | |
| 17,732 | | |
| 15,119 | | |
| 68,146 | | |
| 52,916 | |
| Finance
costs | |
| (99 | ) | |
| 338 | | |
| (180 | ) | |
| 376 | |
| Change
in fair value of warrants liability | |
| - | | |
| - | | |
| - | | |
| 600 | |
| Deferred
income taxes, net | |
| (921 | ) | |
| - | | |
| (921 | ) | |
| - | |
| Changes
in operating assets and liabilities: | |
| | | |
| | | |
| | | |
| | |
| Funds
Held in Restricted Escrow Account | |
| - | | |
| 9,250 | | |
| - | | |
| - | |
| Trade
receivables | |
| 7,691 | | |
| 3,070 | | |
| (5,935 | ) | |
| (7,794 | ) |
| Financing
receivables, net | |
| (4,088 | ) | |
| - | | |
| (8,542 | ) | |
| - | |
| Other
current assets | |
| (180 | ) | |
| 672 | | |
| (1,319 | ) | |
| 433 | |
| Accounts
payable | |
| 83 | | |
| 241 | | |
| (213 | ) | |
| 803 | |
| Accrued
liabilities | |
| (9,450 | ) | |
| (5,052 | ) | |
| 12,266 | | |
| 12,565 | |
| Customer
deposits | |
| (9,607 | ) | |
| (3,427 | ) | |
| 2,249 | | |
| 11,141 | |
| Other
payables | |
| 2,618 | | |
| (9,793 | ) | |
| 6,512 | | |
| 2,748 | |
| NET
CASH PROVIDED BY OPERATING ACTIVITIES | |
| 149 | | |
| 4,085 | | |
| 65,926 | | |
| 48,731 | |
| | |
| | | |
| | | |
| | | |
| | |
| INVESTING
ACTIVITIES | |
| | | |
| | | |
| | | |
| | |
| Purchase
of investment in equity securities | |
| - | | |
| - | | |
| (2,250 | ) | |
| - | |
| Purchase
of property and equipment | |
| (165 | ) | |
| (81 | ) | |
| (1,100 | ) | |
| (1,045 | ) |
| Purchase
of intangible assets | |
| - | | |
| - | | |
| (2,750 | ) | |
| - | |
| Purchase
of financial assets | |
| (269 | ) | |
| 123 | | |
| (16,053 | ) | |
| (1,692 | ) |
| Proceeds
from sale of financial assets | |
| 2,806 | | |
| (220 | ) | |
| 8,559 | | |
| 6,546 | |
| NET
CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES | |
| 2,372 | | |
| (178 | ) | |
| (13,594 | ) | |
| 3,809 | |
| | |
| | | |
| | | |
| | | |
| | |
| FINANCING
ACTIVITIES | |
| | | |
| | | |
| | | |
| | |
| Repurchase
of common shares | |
| (15,064 | ) | |
| (5,947 | ) | |
| (39,363 | ) | |
| (36,283 | ) |
| Payment
of employee taxes on certain stock-based arrangements | |
| (954 | ) | |
| (1,355 | ) | |
| (2,928 | ) | |
| (2,832 | ) |
| Proceeds
from exercise of stock options | |
| 598 | | |
| 658 | | |
| 2,169 | | |
| 6,275 | |
| Distributions
to non-controlling interest | |
| (31 | ) | |
| (129 | ) | |
| (126 | ) | |
| (300 | ) |
| NET
CASH USED IN FINANCING ACTIVITIES | |
| (15,451 | ) | |
| (6,773 | ) | |
| (40,248 | ) | |
| (33,140 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Net
change in cash, cash equivalents and restricted cash | |
| (12,930 | ) | |
| (2,866 | ) | |
| 12,084 | | |
| 19,400 | |
| Cash,
cash equivalents and restricted cash, beginning of period | |
| 72,372 | | |
| 50,128 | | |
| 47,465 | | |
| 27,655 | |
| Effect
of foreign exchange rate changes on cash, cash equivalents, and restricted cash | |
| 109 | | |
| 203 | | |
| 2 | | |
| 410 | |
| CASH,
CASH EQUIVALENTS AND RESTRICTED CASH, ENDING BALANCE | |
$ | 59,551 | | |
$ | 47,465 | | |
$ | 59,551 | | |
$ | 47,465 | |
THE
REAL BROKERAGE INC.
RECONCILIATION
OF NET LOSS TO ADJUSTED EBITDA
(U.S.
dollars in thousands)
Unaudited
| | |
Three
Months Ended December 31, | | |
For
the Year Ended | |
| | |
2025 | | |
2024 | | |
December
31, 2025 | | |
December
31, 2024 | |
| Net
Loss | |
$ | (4,215 | ) | |
$ | (6,705 | ) | |
$ | (8,066 | ) | |
$ | (26,453 | ) |
| Add/(Deduct): | |
| | | |
| | | |
| | | |
| | |
| Finance
Expenses, Net | |
| 137 | | |
| 169 | | |
| 554 | | |
| 1,723 | |
| Depreciation
and Amortization | |
| 585 | | |
| 372 | | |
| 1,929 | | |
| 1,396 | |
| Stock-Based
Compensation | |
| 17,732 | | |
| 15,119 | | |
| 68,146 | | |
| 52,916 | |
| Restructuring
Expenses | |
| - | | |
| - | | |
| 250 | | |
| - | |
| Expenses
Related to Litigation Settlement | |
| 750 | | |
| 118 | | |
| 777 | | |
| 10,377 | |
| Tax
Benefit | |
| (829 | ) | |
| | | |
| (740 | ) | |
| - | |
| Adjusted
EBITDA(i) | |
| 14,160 | | |
| 9,073 | | |
| 62,850 | | |
| 39,959 | |
| i. | Represents
a non-GAAP measure. Real’s method for calculating non-GAAP measures may differ from
other reporting issuers’ methods and accordingly may not be comparable. For definitions
and basis of presentation of Real’s non-GAAP measures, refer to the non-GAAP measures
and ratios section of this press release. |
THE
REAL BROKERAGE INC.
BREAKOUT
OF REVENUE BY SEGMENT
(U.S.
dollars in thousands)
| | |
Three
Months Ended December 31, (unaudited) | | |
Twelve
Months Ended December 31, | |
| | |
2025 | | |
2024 | | |
2025 | | |
2024 | |
| Main
revenue streams | |
| | | |
| | | |
| | | |
| | |
| Commissions | |
$ | 501,982 | | |
$ | 348,083 | | |
$ | 1,956,483 | | |
$ | 1,255,799 | |
| Title | |
| 1,352 | | |
| 1,338 | | |
| 5,035 | | |
| 4,788 | |
| Mortgage
Broker Income | |
| 1,466 | | |
| 1,167 | | |
| 6,009 | | |
| 4,010 | |
| Wallet | |
| 339 | | |
| 42 | | |
| 889 | | |
| 42 | |
| Total
Revenue | |
$ | 505,139 | | |
$ | 350,630 | | |
$ | 1,968,416 | | |
$ | 1,264,639 | |
THE
REAL BROKERAGE INC.
RECONCILIATION
OF OPERATING EXPENSE TO ADJUSTED OPERATING EXPENSE BY QUARTER
(U.S.
dollars in thousands)
Unaudited
| | |
2024 | | |
2025 | |
| | |
Q1 | | |
Q2 | | |
Q3 | | |
Q4 | | |
Q1 | | |
Q2 | | |
Q3 | | |
Q4 | |
| Operating
Expense | |
| 36,477 | | |
| 32,512 | | |
| 34,607 | | |
| 36,371 | | |
| 39,145 | | |
| 46,177 | | |
| 45,330 | | |
| 44,283 | |
| Less:
Revenue Share Expense | |
| 9,064 | | |
| 12,475 | | |
| 11,651 | | |
| 9,537 | | |
| 12,504 | | |
| 17,644 | | |
| 15,738 | | |
| 14,634 | |
| Revenue
Share Expense (% of revenue) | |
| 4.5 | % | |
| 3.7 | % | |
| 3.3 | % | |
| 2.7 | % | |
| 3.5 | % | |
| 3.3 | % | |
| 2.8 | % | |
| 2.9 | % |
| Operating
Expense Excluding Revenue Share1 | |
| 27,413 | | |
| 20,037 | | |
| 22,956 | | |
| 26,834 | | |
| 26,641 | | |
| 28,533 | | |
| 29,592 | | |
| 29,649 | |
| Less: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Stock-Based
Compensation - Employees | |
| 1,493 | | |
| 2,265 | | |
| 3,139 | | |
| 3,405 | | |
| 1,651 | | |
| 2,057 | | |
| 3,422 | | |
| 2,605 | |
| Stock-Based
Compensation - Agent | |
| 2,137 | | |
| 2,335 | | |
| 2,665 | | |
| 2,940 | | |
| 3,115 | | |
| 3,478 | | |
| 3,935 | | |
| 4,199 | |
| Depreciation
and Amortization Expense | |
| 326 | | |
| 340 | | |
| 358 | | |
| 372 | | |
| 379 | | |
| 398 | | |
| 567 | | |
| 585 | |
| Restructuring
Expense | |
| — | | |
| — | | |
| — | | |
| — | | |
| 250 | | |
| — | | |
| — | | |
| — | |
| Expenses
Related to Litigation Settlement | |
| 9,857 | | |
| 369 | | |
| 33 | | |
| 118 | | |
| 27 | | |
| — | | |
| — | | |
| 750 | |
| Subtotal | |
| 13,813 | | |
| 5,309 | | |
| 6,195 | | |
| 6,835 | | |
| 5,422 | | |
| 5,933 | | |
| 7,924 | | |
| 8,139 | |
| Adjusted
Operating Expense2 | |
| 13,600 | | |
| 14,728 | | |
| 16,761 | | |
| 19,998 | | |
| 21,219 | | |
| 22,601 | | |
| 21,668 | | |
| 21,510 | |
| Adjusted
Operating Expense (% of revenue) | |
| 6.8 | % | |
| 4.3 | % | |
| 4.5 | % | |
| 5.7 | % | |
| 6.0 | % | |
| 4.2 | % | |
| 3.8 | % | |
| 4.3 | % |
1
Operating expense excluding revenue share excludes revenue share expense.
2
Adjusted operating expense excludes revenue share, stock-based compensation, depreciation and other non-recurring or non-cash expenses.
THE
REAL BROKERAGE INC.
KEY
PERFORMANCE METRICS BY QUARTER
(U.S.
dollars in thousands)
Unaudited
| | |
2024 | | |
2025 | |
| | |
Q1 | | |
Q2 | | |
Q3 | | |
Q4 | | |
Q1 | | |
Q2 | | |
Q3 | | |
Q4 | |
| Transaction
Data | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Closed
Transaction Sides1 | |
| 19,032 | | |
| 30,367 | | |
| 35,832 | | |
| 35,370 | | |
| 33,617 | | |
| 49,282 | | |
| 53,512 | | |
| 48,903 | |
| Total
Value of Home Side Transactions ($, billions)2 | |
| 7.5 | | |
| 12.6 | | |
| 14.4 | | |
| 14.6 | | |
| 13.5 | | |
| 20.1 | | |
| 21.4 | | |
| 20.3 | |
| Median
Home Sales Price ($, thousands)3 | |
$ | 372 | | |
$ | 384 | | |
$ | 383 | | |
$ | 380 | | |
$ | 380 | | |
$ | 387 | | |
$ | 390 | | |
$ | 385 | |
| Agent
Metrics | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Total
Agents4 | |
| 16.68 | | |
| 19,540 | | |
| 21,770 | | |
| 24,140 | | |
| 26.87 | | |
| 28.034 | | |
| 30,183 | | |
| 31,739 | |
| Agent
Churn Rate (%)5 | |
| 7.9 | | |
| 7.5 | | |
| 7.3 | | |
| 6.8 | | |
| 8.7 | | |
| 9.4 | | |
| 4.9 | | |
| 5.2 | |
| Revenue
Churn Rate (%)6 | |
| 1.9 | | |
| 1.6 | | |
| 2.0 | | |
| 1.8 | | |
| 2.5 | | |
| 1.9 | | |
| 1.4 | | |
| 1.6 | |
| Headcount
and Efficiency Metrics | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Full-Time
Employees7 | |
| 151 | | |
| 231 | | |
| 240 | | |
| 264 | | |
| 410 | | |
| 429 | | |
| 439 | | |
| 435 | |
| Full-Time
Employees, Excluding One Real Title and One Real Mortgage8 | |
| 117 | | |
| 142 | | |
| 155 | | |
| 178 | | |
| 307 | | |
| 324 | | |
| 340 | | |
| 338 | |
| Headcount
Efficiency Ratio9 | |
| 1:143 | | |
| 1:138 | | |
| 1:140 | | |
| 1:136 | | |
| 1:88 | | |
| 1:87 | | |
| 1:89 | | |
| 1:94 | |
| Revenue
Per Full Time Employee ($, thousands)10 | |
$ | 1,716 | | |
$ | 2,400 | | |
$ | 2,403 | | |
$ | 1,970 | | |
$ | 1,153 | | |
$ | 1,669 | | |
$ | 1,672 | | |
$ | 1,490 | |
| Operating
Expense Excluding Revenue Share ($, thousands)11 | |
$ | 27,413 | | |
$ | 20,037 | | |
$ | 22,956 | | |
$ | 26,835 | | |
$ | 26,641 | | |
$ | 28,533 | | |
$ | 29,592 | | |
$ | 29,649 | |
| Operating
Expense Per Transaction Excluding Revenue Share ($)12 | |
$ | 1,440 | | |
$ | 660 | | |
$ | 641 | | |
$ | 759 | | |
$ | 792 | | |
$ | 579 | | |
$ | 553 | | |
$ | 606 | |
| Adjusted
Operating Expense ($, thousands)13 | |
$ | 13,600 | | |
$ | 14,728 | | |
$ | 16,761 | | |
$ | 19,998 | | |
$ | 21,219 | | |
$ | 22,601 | | |
$ | 21,668 | | |
$ | 21,510 | |
| Adjusted
Operating Expense Per Transaction ($)14 | |
$ | 715 | | |
$ | 485 | | |
$ | 468 | | |
$ | 565 | | |
$ | 631 | | |
$ | 459 | | |
$ | 405 | | |
$ | 440 | |
1
Represents the number of transactions closed by our agents during the period.
2
Represents the U.S. dollar value of all sale, lease and purchase transactions closed by our agents during the period.
3
Represents the median price (in USD) of homes sold or purchased by our agents during the period, based on closed transactions.
4
Represents the total number of agents affiliated with Real at the end of the period.
5
Represents the rate at which agents left our platform during the period, calculated as the number of churned agents during the period
divided by the total agent base at the beginning of the period.
6
A supplementary financial measure, calculated as the percentage of revenue lost from agents who churned during the period, calculated
as commission revenue generated by churned agents during the last six months divided by total Company commissions revenue for the last
six months.
7
Represents the total number of full-time employees of the Company at period end.
8
Represents the total number of full-time employees of the Company excluding employees of One Real Title and One Real Mortgage.
9
Represents the ratio of full-time brokerage employees (excluding One Real Title and One Real Mortgage employees) to the number of agents
on our platform.
10
A supplementary financial measure calculated as total company revenue divided by full-time brokerage employees (excludes One Real Title
and One Real Mortgage employees).
11
A non-GAAP measure, calculated as total operating expenses per the Financial Statements, less revenue share expense. Real’s method
for calculating non-GAAP measures may differ from other reporting issuers’ and accordingly may not be comparable. For definitions
and basis of presentation of Real’s non-GAAP measures, refer to the “Non-GAAP measures and ratios” section in this
press release.
12
A non-GAAP measure, calculated as operating expense excluding revenue share, divided by the number of closed transaction sides. Real’s
method for calculating non-GAAP measures may differ from other reporting issuers’ and accordingly may not be comparable. For definitions
and basis of presentation of Real’s non-GAAP measures, refer to the “Non-GAAP measures and ratios” section in this
press release.
13
Adjusted operating expense excludes revenue share, stock-based compensation, depreciation and other non-recurring or non-cash expenses.
14
Adjusted operating expense per transaction, calculated as adjusted operating expense divided by the number of closed transaction sides.
Forward-Looking
Information
This
press release contains forward-looking information within the meaning of applicable Canadian and United States securities laws. Forward-looking
information is often, but not always, identified by the use of words such as “seek”, “anticipate”, “believe”,
“plan”, “estimate”, “expect”, “likely” and “intend” and statements that an
event or result “may”, “will”, “should”, “could” or “might” occur or be achieved
and other similar expressions. These statements reflect management’s current beliefs and are based on information currently available
to management as at the date hereof. Forward-looking information in this press release includes, without limiting the foregoing, information
relating to Real’s expectation regarding revenue growth and profitability and the business, strategic plans of Real.
Forward-looking
information is based on assumptions that may prove to be incorrect, including but not limited to Real’s business objectives, expected
growth, results of operations, performance, business projects and opportunities and financial results. Real considers these assumptions
to be reasonable in the circumstances. However, forward-looking information is subject to known and unknown risks, uncertainties and
other factors that could cause actual results, performance or achievements to differ materially from those expressed or implied in the
forward-looking information. Important factors that could cause such differences include, but are not limited to, slowdowns in real estate
markets, economic and industry downturns, Real’s ability to attract new agents and retain current agents, Real’s inability
to successfully launch new products and features; our inability to scale while improving operating leverage, our inability to successfully
execute our strategies, including our strategy related to HeyLeo; possible unfavorable results in legal proceedings; changes in laws,
regulations or the regulatory environment affecting our business; disruptions to our technology or cybersecurity incidents; and those
risk factors discussed under the heading “Risk Factors” in the Company’s Annual Information Form dated March 4, 2026,
and “Risks and Uncertainties” in the Company’s Quarterly Management’s Discussion and Analysis for the period
ended December 31, 2025, copies of which are available under the Company’s SEDAR+ profile at www.sedarplus.ca.
These
factors should be carefully considered and readers should not place undue reliance on the forward-looking statements. Although the forward-looking
statements contained in this press release are based upon what management believes to be reasonable assumptions, Real cannot assure readers
that actual results will be consistent with these forward-looking statements. These forward-looking statements are made as of the date
of this press release, and Real assumes no obligation to update or revise them to reflect new events or circumstances, except as required
by law.
About
Real
Real
(NASDAQ: REAX) is a real estate experience company working to make life’s most complex transaction simple. The fast-growing company
combines essential real estate, mortgage and closing services with powerful technology to deliver a single seamless end-to-end consumer
experience, guided by trusted agents. With a presence in all 50 states throughout the U.S. and Canada, Real supports over 33,000 agents
who use its digital brokerage platform and tight-knit professional community to power their own forward-thinking businesses. Additional
information can be found on its website at www.onereal.com.
The
Real Brokerage is a real estate technology company and is not a bank. Banking services are provided by Thread Bank, Member FDIC. The
Real Wallet Visa debit card is issued by Thread Bank, Member FDIC, pursuant to a license from Visa U.S.A. Inc. and may be used anywhere
Visa cards are accepted.
Contact
Information
For
additional information, please contact:
Loren
Irwin
Director,
Investor Relations and Financial Reporting
investors@therealbrokerage.com
908.280.2515
For
media inquiries, please contact:
press@therealbrokerage.com