Saturday 17 October 2026 Export REAX’s income statement to Excel — free account

Real REMAX Group Inc.

Real REMAX Group Inc.’s revenue for fiscal 2025 (year ended December 2025) was $2.0 billion, up 55.7% from fiscal 2024. In the quarter to June 2026, revenue grew 29.6%, EPS fell 515.5% and free cash flow grew 15.6%, each against the same quarter a year earlier. Revenue growth for five consecutive years, operating cash flow growth for five.

15.92 0.07 −0.44%

Follow REAX

Alert me

Market cap: $584.7M
P/E: 0.0×
Fwd P/E: −84.0×
Dividend yield: —
F-score: 6/9
Altman Z: n/a
Beneish M: n/a
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 1.01

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	1	—

Insider Ownership 0.00%

Capital & Financial Ratios $m

Market Cap 584.65

Revenue 2,239.81

Net Income (15.91)

Free Cash Flow 78.56

Net Debt (130.86)

Current Ratio 2.38

Debt/Equity 0.00

P/E ratio 0.00

Fwd P/E (84.00)

P/S ratio 0.16

P/B ratio 4.66

Past 5Y EPS Growth —

This Y EPS Growth (7.08%)

Next Y EPS Growth 294.16%

Next Y revenue growth 29.29%

Next 5Y EPS Growth 41.52%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 0.50%

10-year low 10-year high

P/B against its own 10 years 4.11%

10-year low 10-year high

EV/Sales against its own 10 years 0.50%

10-year low 10-year high

EV/FCF against its own 10 years 0.53%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2023	Powerpack
2022	Powerpack
2021	Powerpack
2020	Powerpack
2019	Powerpack
2018	Powerpack

special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	28	47	62	131
Receivables	7	14	22	36
Inventory	—	—	—	—
Other	—	—	—	—
	34	62	91	177

	2023	2024	2025	Q'26
Payables	1	1	1	1
ST’ Debt	—	—	—	—
Other	—	—	—	—
	14	27	39	74

Compound Annual Growth %

	10y	5y	3y
Sales	—	160.03%	72.76%
Cash Flow	—	0.00%	122.38%
Earnings	—	0.00%	0.00%
Book Value	—	19.92%	32.03%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	466	701	—	—	—
’25	354	541	569	505	1,968
’24	201	341	372	351	1,265
’23	108	185	215	181	689
’22	62	112	112	96	382
’21	9	23	39	50	122
’20	—	3	4	7	17

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	23	47	—	—	—
’25	16	41	9	0	66
’24	21	16	7	4	49
’23	9	24	(7)	(7)	19
’22	11	3	(4)	(4)	6
’21	1	1	1	(1)	2
’20	0	(1)	0	(1)	(2)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	23	47	—	—	—
’25	16	41	6	0	62
’24	21	15	7	4	48
’23	9	23	(7)	(7)	18
’22	10	3	(4)	(4)	5
’21	0	1	1	(1)	2
’20	0	(1)	0	(1)	(2)

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	(0.15)	(0.30)	—	—	—
’25	(0.20)	0.07	0.00	(0.20)	(0.40)
’24	(0.90)	(0.06)	(0.10)	(0.30)	(1.40)
’23	(0.40)	(0.20)	(0.20)	(0.70)	(1.50)
’22	(0.30)	(0.20)	(0.30)	(0.40)	(1.20)
’21	(0.37)	(0.27)	(0.06)	(0.20)	(0.70)
’20	0.00	(0.37)	(0.03)	(0.01)	(0.36)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	—	—	—	0.28	0.83	10.00	10.00	15.20	33.90	Analyst estimates 2026–2028 Powerpack
	High	—	—	—	—	2.05	43.50	39.00	19.90	67.50	56.50
People
People	Employees	—	—	—	—	—	61	118	164	407	474
	Revenue/emp, $m	—	—	—	0.00	0.00	1.99	3.24	4.20	3.11	4.15
Income, $m
Income, $m	Revenue	—	—	—	16	17	122	382	689	1,265	1,968
	Gross margin, %	—	—	—	12.48	13.01	9.12	8.37	9.12	9.07	8.42
	EBT	—	—	0	(2)	(4)	(12)	(20)	(27)	(26)	(9)
	EBT margin, %	—	—	0.00	(14.29)	(21.87)	(9.60)	(5.33)	(3.95)	(2.09)	(0.45)
	Net income	—	—	0	(2)	(4)	(12)	(20)	(27)	(26)	(8)
	Depreciation	—	—	—	0	0	0	0	1	1	2
Per share, $
Per share, $	Revenue	—	—	0.00	0.38	1.63	7.14	21.42	38.69	66.15	89.53
	Earnings	—	—	(0.01)	(0.05)	(0.36)	(0.70)	(1.20)	(1.50)	(1.40)	(0.40)
	Cash flow	—	—	0.00	(0.03)	(0.16)	0.10	0.34	1.07	2.55	3.00
	Capex	—	—	0.00	0.00	0.00	(0.01)	(0.08)	(0.04)	(0.05)	(0.18)
	Free cash flow	—	—	0.00	(0.03)	(0.16)	0.09	0.26	1.03	2.49	2.82
	Book value	—	—	0.04	(0.28)	2.04	1.58	1.26	2.08	1.68	2.35
	Shares, m	—	—	8	42	10	17	18	18	19	22
Valuation, ×
Valuation, ×	P/E	—	—	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	P/S	—	—	—	0.00	0.00	5.17	0.51	0.40	0.70	0.41
	P/B	—	—	—	0.00	22.15	23.30	8.67	7.40	27.36	15.56
	EV/Sales	—	—	—	0.00	0.00	4.93	0.46	0.36	0.66	0.38
	EV/FCF	—	—	—	0.00	(68.89)	396.79	38.35	13.44	17.45	11.43
Cash, $m
Cash, $m	Operating cash flow	—	—	0	(1)	(2)	2	6	19	49	66
	Capex	—	—	—	—	0	0	(1)	(1)	(1)	(4)
	Free cash flow	—	—	0	(1)	(2)	2	5	18	48	62
Balance, $m
Balance, $m	Working capital	—	—	0	0	21	21	8	20	34	51
	Total debt	—	—	—	12	0	0	0	—	—	—
	Net debt	—	—	0	12	(21)	(29)	(18)	(28)	(47)	(62)
	Shareholders’ equity	—	—	0	(12)	21	27	22	37	32	52
Returns, %
Returns, %	ROA	—	—	(28.31)	(599.79)	(32.45)	(37.73)	(49.13)	(50.78)	(35.12)	(7.59)
	ROIC	—	—	0.00	0.00	0.00	0.00	(301.89)	(172.41)	0.00	0.00
	ROE	—	—	1.88	39.73	(81.48)	(48.86)	(83.28)	(92.44)	(76.68)	(19.36)

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
HBNB Hotel101 Global Holdings Corp.	$1.1B	—	—	—	—	—	—	—	Compare
MMI Marcus & Millichap, Inc.	$1.1B	76.6×	83.6×	+17.78% (above 0%: growing)	n/m	+10.09% (above 0%: growing)	37.58%	1.09%	Compare
AGNT AGNT, Inc.	$653.4M	— (loss-making)	95.0×	+10.75% (above 0%: growing)	n/m	+12.82% (above 0%: growing)	6.82%	0.11%	Compare
RMR The RMR Group Inc.	$599.9M	16.1×	20.1×	−0.78% (below 0%: shrinking)	−28.00% (below 0%: shrinking)	+12,868.60% (above 0%: growing)	98.88%	(6.04%)	Compare
REAX Real REMAX Group Inc.	$584.7M	— (loss-making)	— (loss-making)	+29.56% (above 0%: growing)	n/m	+15.60% (above 0%: growing)	8.32%	(1.00%)
TCI Transcontinental Realty Investors, Inc.	$432.2M	51.5×	0.8×	+5.81% (above 0%: growing)	n/m	+70.80% (above 0%: growing)	36.45%	(18.22%)	Compare
FRPH FRP Holdings, Inc.	$367.5M	— (loss-making)	112×	+2.15% (above 0%: growing)	n/m	+34.61% (above 0%: growing)	13.16%	13.16%	Compare
MLP Maui Land & Pineapple Company, Inc.	$292.7M	— (loss-making)	9.2×	−19.64% (below 0%: shrinking)	n/m	−9.85% (below 0%: shrinking)	31.91%	(48.57%)	Compare
SEG Seaport Entertainment Group Inc.	$289.5M	— (loss-making)	—	−13.85% (below 0%: shrinking)	n/m	−118.49% (below 0%: shrinking)	33.13%	(32.38%)	Compare
Median of peers	$516.1M	51.5×	51.8×	+2.15%	—	+12.82%	33.13%	(6.04%)

All 46 Real Estate Services stocks →

Real REMAX Group Inc. (REAX) key facts

Strength: Real REMAX Group Inc.’s revenue for fiscal 2025 (year ended December 2025) was $2.0 billion, up 55.7% from fiscal 2024.
Real REMAX Group Inc. (REAX) is a Real Estate Services company in the Real Estate sector, listed on Nasdaq.
As of October 16, 2026, REAX traded at $15.92, a market capitalization of $584.7 million.
Return on equity was −19.4% and debt-to-equity 0.00.
Its Piotroski F-score is 6 out of 9 for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.