2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $3.7B | $6.4B | $6B | $4.9B | $5.6B |
Cost of Revenue | $3.1B | $5.3B | $4.9B | $4.3B | $4.6B |
Gross Profit | $664M | $1.1B | $1.1B | $553M | $995M |
Gross Profit % | 18% | 17% | 18% | 11% | 18% |
R&D Expenses | $146M | $365M | $360M | $185M | $189M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$270M | -$494M | -$602M | -$321M | -$155M |
Dep. & Amort. | $51M | $64M | $86M | $90M | $82M |
Def. Tax | $16M | $10M | $0 | $0 | $0 |
Stock Comp. | $43M | $386M | $235M | $158M | $128M |
Chg. in WC | $93M | $8.2M | -$29M | $35M | $61M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $440M | $618M | $362M | $167M | $224M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $440M | $618M | $362M | $167M | $224M |
Receivables | $104M | $81M | $80M | $61M | $73M |
Inventory | $0 | $0 | $0 | $0 | $0 |
Q1 revenue increased 28.7% year-over-year to $1.36 billion, with organic revenue up 14.6%; total transactions grew 27.8% (7.3% organic), significantly outpacing the market, which declined 2.1%.
Achieved record Q1 adjusted EBITDA of $15.6 million (up from a loss of $20.1 million a year ago) and generated $19.5 million in free cash flow, both record levels for the first quarter.
Market share reached 6%, up 125 basis points year-over-year; agent count and retention hit record levels, with 700 gross principal agents recruited organically (up 35% YoY) and retention at 96.6%.
Successfully closed the Christie's International Real Estate acquisition, already adding four new affiliates; integration and synergy realization are ahead of plan.
Q2 2025 guidance: revenue of $2.0–$2.15 billion and adjusted EBITDA of $115–$135 million; full-year OpEx expected at $1.017–$1.042 billion, with organic OpEx growth targeted at 3–4%.