Biggest changeReconciliations of these non-GAAP measures have been provided in the table below. 34 Table of Contents Computation of Adjusted EBITDA attributed to Douglas Elliman Year ended December 31, 2023 2022 Net loss attributed to Douglas Elliman Inc. $ (42,552) $ (5,622) Interest income, net (5,813) (1,779) Income tax (benefit) expense (15,053) 6,503 Net loss attributed to non-controlling interest (614) (777) Depreciation and amortization 8,026 8,012 Stock-based compensation (a) 13,075 11,138 Equity in losses from equity method investments (b) 168 563 Restructuring 2,377 — Other, net (633) (3,429) Adjusted EBITDA (41,019) 14,609 Adjusted EBITDA attributed to non-controlling interest 326 342 Adjusted EBITDA attributed to Douglas Elliman $ (40,693) $ 14,951 Real estate brokerage segment Operating (loss) income $ (36,769) $ 21,993 Depreciation and amortization 8,026 8,012 Stock-based compensation 4,539 4,195 Restructuring 2,377 — Adjusted EBITDA (21,827) 34,200 Adjusted EBITDA attributed to non-controlling interest 326 342 Adjusted EBITDA attributed to Douglas Elliman $ (21,501) $ 34,542 Corporate and other segment Operating loss $ (27,728) $ (26,534) Stock-based compensation 8,536 6,943 Adjusted EBITDA attributed to Douglas Elliman $ (19,192) $ (19,591) Total adjusted EBITDA attributed to Douglas Elliman $ (40,693) $ 14,951 _____________________________ (a) Represents amortization of stock-based compensation. $4,539 is attributable to the Real estate brokerage segment and $8,536 is attributable to the Corporate and other segment.
Biggest changeReconciliations of these non-GAAP measures have been provided in the table below (in thousands). 36 Table of Contents Computation of Adjusted EBITDA attributed to Douglas Elliman Year ended December 31, 2024 2023 Net loss attributed to Douglas Elliman Inc. $ (76,316) $ (42,552) Interest expense 2,939 28 Interest income (5,533) (5,841) Income tax expense (benefit) 1,117 (15,053) Net loss attributed to non-controlling interest (686) (614) Depreciation and amortization 7,736 8,026 EBITDA (70,743) (56,006) Stock-based compensation (a) 6,574 13,075 Equity in (earnings) losses from equity method investments (b) (36) 168 Change in fair value of derivatives embedded within convertible debt 14,978 — Litigation and related settlement expenses (c) (d) 33,333 — Executive severance and separation expenses (e) 2,010 — Restructuring 1,041 2,377 Other, net (5,289) (633) Adjusted EBITDA (18,132) (41,019) Adjusted EBITDA attributed to non-controlling interest 349 326 Adjusted EBITDA attributed to Douglas Elliman $ (17,783) $ (40,693) _____________________________ (a) Represents amortization of stock-based compensation. $4,325 is attributable to the Real estate brokerage segment and $2,249 is attributable to the Corporate activities and other segment.
We are bringing innovative, technology driven PropTech solutions to Douglas Elliman by adopting new PropTech solutions for agents and their clients and also investing in select PropTech opportunities through our subsidiary, New Valley Ventures LLC. Our model is to source and use best-of-breed products and services that we believe will increase our efficiency.
We are bringing innovative, technology driven PropTech solutions to Douglas Elliman by adopting new PropTech solutions for agents and their clients and investing in select PropTech opportunities through our subsidiary, New Valley Ventures LLC. Our model is to source and use best-of-breed products and services that we believe will increase our efficiency.
As a result, during 2023, we have endeavored to adjust our cost structure to better fit our business, including through, among other things, reductions in personnel and incentive compensation expense, eliminating certain corporate sponsorship events, streamlining advertising expenditures and beginning a process of consolidating offices as leases expire.
As a result, during 2023 and 2024, we have endeavored to adjust our cost structure to better fit our business, including through, among other things, reductions in personnel and incentive compensation expense, eliminating certain corporate sponsorship events, streamlining advertising expenditures and beginning a process of consolidating offices as leases expire.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (All dollar amounts included herein are presented in thousands, except as otherwise noted) The following discussion should be read in conjunction with the combined consolidated financial statements and corresponding notes, elsewhere in this Form 10-K.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (All dollar amounts included herein are presented in thousands, except as otherwise noted) The following discussion should be read in conjunction with the consolidated financial statements and corresponding notes, elsewhere in this Form 10-K.
In addition to entering into business relationships with these PropTech companies, we are committed to creating over time a dynamic portfolio of PropTech companies by leveraging relationships to provide them access to our agents and their clients, as well as our knowledge and experience.
In addition to entering business relationships with these PropTech companies, we are committed to creating over time a dynamic portfolio of PropTech companies by leveraging relationships to provide them access to our agents and their clients, as well as our knowledge and experience.
“Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Form 10-K for the fiscal year ended December 31, 2022 filed with the Securities and Exchange Commission on March 16, 2023. Liquidity and Capital Resources.
“Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Form 10-K for the fiscal year ended December 31, 2023 filed with the Securities and Exchange Commission on March 16, 2023. Liquidity and Capital Resources.
Results of Operations The following discussion provides an assessment of our results of operations, capital resources and liquidity and should be read in conjunction with our combined consolidated financial statements and related notes included elsewhere in this Form 10-K.
Results of Operations The following discussion provides an assessment of our results of operations, capital resources and liquidity and should be read in conjunction with our consolidated financial statements and related notes included elsewhere in this Form 10-K.
More than a century later, the Douglas Elliman brand is still associated with service, luxury and forward thinking — our markets are primarily international finance and technology 32 Table of Contents hubs that are densely populated and offer housing inventory at premium price points.
More than a century later, the Douglas Elliman brand is still associated with service, luxury and forward thinking — our markets are primarily international finance and technology 34 Table of Contents hubs that are densely populated and offer housing inventory at premium price points.
Certain discussions of the changes in our results of operations and liquidity and capital resources from the year ended December 31, 2022 as compared to the year ended December 31, 2021 have been omitted from this Form 10-K and may be found in Item 7.
Certain discussions of the changes in our results of operations and liquidity and capital resources from the year ended December 31, 2023 as compared to the year ended December 31, 2022 have been omitted from this Form 10-K and may be found in Item 7.
This section provides a discussion of our financial condition and liquidity, an analysis of our cash flows for the years ended December 31, 2023 and 2022, as well as certain contractual obligations and off-balance sheet arrangements that existed at December 31, 2023.
This section provides a discussion of our financial condition and liquidity, an analysis of our cash flows for the years ended December 31, 2024 and 2023, as well as certain contractual obligations and off-balance sheet arrangements that existed at December 31, 2024.
Overview Douglas Elliman Inc. is a holding company and is engaged principally in two business segments: Real Estate Brokerage: the residential real estate brokerage services through our subsidiary Douglas Elliman Realty, which operates the largest residential brokerage company in the New York metropolitan area and also conducts residential real estate brokerage operations in Florida, California, Texas, Colorado, Nevada, Massachusetts, Connecticut, Maryland, Virginia and Washington, D.C.
Overview Douglas Elliman Inc. is a holding company and is engaged principally in two business segments: Real Estate Brokerage: the residential real estate brokerage services through our subsidiary Douglas Elliman Realty, which operates one of the largest residential brokerage companies in the New York metropolitan area and also conducts residential real estate brokerage operations in Florida, California, Texas, Colorado, Nevada, Massachusetts, Connecticut, Maryland, Virginia, Washington, D.C.
In addition, our significant accounting estimates, including our critical accounting estimates, are discussed in the notes to our audited combined consolidated annual financial statements included elsewhere in this Form 10-K. Results of Operations. This section provides an analysis of our results of operations for the years ended December 31, 2023 and 2022.
In addition, our significant accounting estimates, including our critical accounting estimates, are discussed in the notes to our audited consolidated annual financial statements included elsewhere in this Form 10-K. Results of Operations. This section provides an analysis of our results of operations for the years ended December 31, 2024 and 2023.
The forward-looking statements speak only as of the date they are made. ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK The information under the caption “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Market Risk” is incorporated herein by reference.
The forward-looking statements speak only as of the date they are made. 48 Table of Contents ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK The information under the caption “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Market Risk” is incorporated herein by reference.
(2) Gross Transaction Value is the sum of all closing sale prices for homes transacted by our agents (excluding rental transactions). We include the value of a single transaction twice when our agents serve both the home buyer and home seller in the transaction.
(2) Gross Transaction Value is the sum of all closing sale prices for homes transacted by our agents (excluding rental tran sactions). We include the value of a single transaction twice when our agents serve both the home buyer and home seller in the transaction.
Based on cash receipts in January and February 2024, we expect these modest increases to continue in the first quarter of 2024 and the NAR and other real estate industry consortiums are forecasting similar increases in the U.S. residential real estate market in 2024.
Based on cash receipts in January and February 2025, we expect these increases to continue in the first quarter of 2025 and the NAR and other real estate industry consortiums are forecasting similar increases in the U.S. residential real estate market in 2025.
In 2023 , cash used in investing activities was comprise d of capital expenditures of $6,143 and the purchase of investments of $515 in our PropTech business. This was offset by $1,420 of proceeds from the sale of liquidation of long-term investments.
In 2023, cash used in investing activities was comprised of capital expenditures of $6,143 and the purchase of investments of $515 in our PropTech business. This was offset by $1,420 of proceeds from the sale of liquidation of long-term investments.
Our market risk management procedures cover material market risks for our market risk sensitive financial instruments. New Accounting Pronouncements Refer to Note 1, Summary of Significant Accounting Policies , to our combined consolidated financial statements for further information on New Accounting Pronouncements . Legislation, Regulation, Taxation and Litigation See Item 1. “ Business,” Item 1A.
Our market risk management procedures cover material market risks for our market risk sensitive financial instruments. 47 Table of Contents New Accounting Pronouncements Refer to Note 1, Summary of Significant Accounting Policies , to our consolidated financial statements for further information on New Accounting Pronouncements . Legislation, Regulation, Taxation and Litigation See Item 1. “ Business,” Item 1A.
Despite various “agentless” models such as “iBuying,” approximately 89% of buyers and sellers were assisted by a real estate agent or broker when purchasing or selling their home between July 2022 and June 2023, according to the National Association of Realtors, or NAR, highlighting the central role agents continue to play in real estate transactions.
Despite various “agentless” models such as “iBuying,” approximately 90% of sellers and 88% of buyers were assisted by a real estate agent or broker when selling or purchasing their home between July 2023 and June 2024, according to the National Association of Realtors, or NAR, highlighting the central role agents continue to play in real estate transactions.
These challenges have been marked by a reduced inventory of homes available for sale, which we believe has been caused by elevated mortgage rates since early 2022. According to the NAR, sales of existing homes of 4.09 million in 2023, which was the lowest amount since 1995, declined from 5.03 million in 2022 and 6.12 million in 2021.
These challenges have been marked by a reduced inventory of homes available for sale, which we believe has been caused by elevated mortgage rates since early 2022. According to the NAR, sales of existing homes of 4.06 million in 2024, which was the lowest amount since 1995, declined from 4.09 million in 2023 and 5.03 million in 2022.
The lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. We recognize operating lease expense on a straight-line basis over the lease term. Operating leases are included in operating lease ROU assets and lease liabilities on the consolidated balance sheets. Stock-Based Compensation.
The lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. We recognize operating lease expense on a straight-line basis over the lease term. Operating leases are included in operating lease ROU assets and lease liabilities on the consolidated balance sheets. Embedded Derivatives.
We will continue to employ a disciplined capital allocation strategy aimed at generating sustainable long-term value for our stockholders. Distribution and Basis of Presentation On December 29, 2021, Vector Group distributed all our common stock to its stockholders.
We will continue to employ a disciplined capital allocation strategy aimed at generating sustainable long-term value for our stockholders. Distribution On December 29, 2021, Vector Group distributed all our common stock to its stockholders.
“ Risk Factors, ” Item 3. “ Legal Proceedings ” and Note 13 to our combined consolidated financial statements, which contain a description of litigation. 43 Table of Contents SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS In addition to historical information included in this annual report on Form 10-K, this report contains “forward-looking statements” within the meaning of the federal securities law.
“ Risk Factors, ” Item 3. “ Legal Proceedings ” and Note 14 to our consolidated financial statements, which contain a description of litigation. SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS In addition to historical information included in this annual report on Form 10-K, this report contains “forward-looking statements” within the meaning of the federal securities law.
(4.26) % 1.30 % _____________________________ (1) We calculate total transactions by taking the sum of all transactions closed in which our agent represented the buyer or seller in the purchase or sale of a home (excluding rental transactions).
(1.79) % (4.26) % _____________________________ (1) We calculate total transactions by taking the sum of all transactions closed in which our agent represented the buyer or seller in the purchase or sale of a home (excluding rental transactio ns).
As of December 31, 2023, we were not aware of any indemnification agreements that would or are reasonably expected to have a current or future material adverse impact on our financial position, results of operations or cash flows. As of December 31, 2023, we had outstanding approximately $3,045 of letters of credit, collateralized by certificates of deposit.
As of December 31, 2024, we were not aware of any indemnification agreements that would or are reasonably expected to have a current or future material adverse impact on our financial position, results of operations or cash flows. As of December 31, 2024, we had outstanding approximately $2,990 of letters of credit, collateralized by certificates of deposit.
After a strong 2021, when existing home sales reported by the NAR reached their highest level since 2006, the residential real estate brokerage industry began experiencing significant challenges in 2022, which have continued to date.
Industry trends in 2024 After a strong 2021, when existing home sales reported by the NAR reached their highest level since 2006, the residential real estate brokerage industry began experiencing significant challenges in the second quarter of 2022, which have continued to date.
Goodwill and Indefinite Life Assets. Goodwill and intangible assets with indefinite lives are not amortized, but instead are tested for impairment on an annual basis, or whenever events or changes in business circumstances indicate the carrying value of the assets may not be recoverable.
Goodwill and Indefinite Life Assets. Goodwill and intangible assets with indefinite lives are not amortized and are tested for impairment on an annual basis, as of October 1, or whenever events or changes in business circumstances indicate the carrying value of the assets may not be recoverable.
This Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is designed to provide a reader of our financial statements with a narrative from our management’s perspective. Our MD&A is organized as follows: Business Overview.
“Business” for detailed overview and description of our principal operations. This Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is designed to provide a reader of our financial statements with a narrative from our management’s perspective. Our MD&A is organized as follows: Business Overview.
Our income tax rates for the years ended December 31, 2023 and 2022 do not bear a customary relationship to statutory income tax rates due to the impact of certain nondeductible expenses, 39 Table of Contents state income tax rates, changes in valuation allowances, and excess tax benefits of stock-based compensation.
Our income tax rates for the years ended December 31, 2024 and 2023 do not bear a customary relationship to statutory income tax rates due to the impact of changes in valuation allowances, state income taxes, certain nondeductible expenses and excess tax benefits of stock-based compensation.
General and administrative expense consists primarily of compensation, stock-based compensation expense and other personnel-related costs for executive management and administrative employees, including finance and accounting, legal, human resources and communications, the occupancy costs for our headquarters and other offices supporting our administrative functions and, after the Distribution (beginning in 2022), include transition service fees paid to our former parent, Vector Group, for the use of office space and employees, professional services fees for legal and finance, insurance expenses and talent acquisition expenses. • Technology .
General and administrative expense consists primarily of compensation, stock-based compensation expense and other personnel-related costs for executive management and administrative employees, including finance and accounting, legal, human resources and communications, the occupancy costs for our headquarters and other offices supporting our administrative functions and, including, until December 2024, transition service fees paid to our former parent, Vector Group, for the use of office space and employees, professional services fees for legal and finance, insurance expenses and talent acquisition expenses. • Technology .
The average transaction value of a home we sold in 2023 was approximately $1.59 million — significantly higher than our principal competitors. We are building on our record of innovation. Douglas Elliman is focused on digitizing, integrating and simplifying real estate activities for agents and elevating their clients’ experiences.
The average transaction value of a home we sold in 2024 was approximately $1.67 million — significantly higher than our principal competitors. We are building on our record of innovation. We are focused on digitizing, integrating and simplifying real estate activities for agents and elevating their clients’ experiences.
We had cash and cash equivalents of approximately $119,808 as of December 31, 2023 and, in addition to cash provided from operations, such cash is available to be used to fund such liquidity requirements as well as other anticipated liquidity needs in the normal course of business.
We had cash and cash equivalents of approximately $135,657 as of December 31, 2024 and, in addition to cash provided from operations, such cash is available to be used to fund such liquidity requirements as well as other anticipated liquidity needs in the normal course of business.
Repeat business, as well the ability to provide ancillary services, allows agents to extend their client relationships and generate significant lifetime value. Industry trends in 2023.
Repeat business, as well the ability to provide ancillary services, allows agents to extend their client relationships and generate significant lifetime value.
We historically estimated our allowance for credit losses on receivables from agents based on an evaluation of aging, agent sales in pipeline, any security, specific exposures, and historical experience of collections from the individual agents. We estimated that the credit losses for these receivables were $5,575 and $10,916 at December 31, 2023 and December 31, 2022, respectively.
We historically estimated our allowance for credit losses on receivables from agents based on an evaluation of aging, agent sales in pipeline, any security, specific exposures, and historical experience of collections from the individual a gents. We estimated that the credit losses for these receivables were $4,783 and $5,575 at December 31, 2024 and December 31, 2023, respectively.
Under the fair value recognition provisions, we recognize stock-based compensation net of an estimated forfeiture rate and only recognize compensation cost for those shares expected to vest on a straight-line basis over the requisite service period of the award. Current Expected Credit Losses.
Our stock-based compensation uses a fair-value-based method to recognize non-cash compensation expense for share-based transactions. Under the fair value recognition provisions, we recognize stock-based compensation net of an estimated forfeiture rate and only recognize compensation cost for those shares expected to vest on a straight-line basis over the requisite service period of the award. Current Expected Credit Losses.
Douglas Elliman has a multi-year services agreement with Rechat for its agents, who are increasingly requesting and requiring superior access to technology and back-office support services.
We have a multi-year services agreement with Rechat for its agents, who are increasingly requesting and requiring superior access to technology and back-office support services.
Agents are able to generate significant repeat business from clients and referrals, with 65% of home sellers and 56% of home buyers between July 2022 and June 2023 choosing to work with an agent they had used in the past or from a referral, according to the NAR.
Agents are able to generate significant repeat business from clients and referrals, with 66% of home sellers between July 2023 and June 2024 choosing to collaborate with an agent they had used in the past or from a referral, according to the NAR.
Douglas Elliman boasts a prestigious luxury brand that is complemented by a comprehensive suite of technology-enabled real estate services and investments. These distinguishing qualities position us to capitalize on opportunities in the U.S. residential real estate market.
We boast a prestigious luxury brand that is complemented by a comprehensive suite of technology-enabled real estate services and investments. These distinguishing qualities position us to capitalize on opportunities in the U.S. res idential real estate market.
Douglas Elliman was recently named the most trusted real estate brokerage firm in the United States as part of the America's Most Trusted Series by Lifestory Research.
We were recently named the most trusted real estate brokerage firm in the United States as part of the America's Most Trusted Series by Lifestory Research.
Gross Transaction Value by quarter for the year ended December 31, 2023 was $7.3 billion for the three months ended March 31, 2023, $9.9 billion for the three months ended June 30, 2023, $9.3 billion for the three months ended September 30, 2023 and $7.9 billion for the three months ended December 31, 2023.
Gross Transaction Value by quarter for the year ended December 31, 2024 was $7.1 billion for the three months ended March 31, 2024, $10.7 billion for the three months ended June 30, 2024, $9.8 billion for the three months ended September 30, 2024 and $8.8 billion for the three months ended December 31, 2024.
Real estate agent commissions expense, as a percentage of revenues, increased to 73.9% for the year ended December 31, 2023 compared to 72.6% for the year ended December 31, 2022.
Real estate agent commissions expense, as a percentage of revenues, increased to 74.7% for the year ended December 31, 2024 compared to 73.9% for the year ended December 31, 2023.
In addition, in the second quarter of 2024, a lease on property used by one of our subsidiaries will expire and it will move its operations to a new location resulting in an approximate $4,000 reduction in annual occupancy costs on an ongoing basis. Critical Accounting Estimates General.
In addition, in the second quarter of 2024, a lease on property used by one of our subsidiaries expired and it has moved its operations to a new location resulting in an approxim ate $4,000 reduction in annual occupancy costs on an ongoing basis. 38 Table of Contents Critical Accounting Estimates General.
To evaluate our operating performance, we also use Adjusted EBITDA attributed to Douglas Elliman and Adjusted EBITDA attributed to Douglas Elliman Margin and financial measures for the year ended December 31, 2023 (“Non-GAAP Financial Measures”), which are financial measures not prepared in accordance with GAAP. 33 Table of Contents Year ended December 31, 2023 2022 Key Business Metrics Total transactions (1) 21,606 26,573 Gross Transaction Value (in billions) (2) $ 34.4 $ 42.9 Average transaction value per transaction (in thousands) (3) $ 1,592.3 $ 1,616.3 Number of Principal Agents (4) 5,150 5,407 Annual Retention (5) 92 % 87 % Certain GAAP Financial Information Net loss attributed to Douglas Elliman Inc. $ (42,552) $ (5,622) Net loss margin (4.45) % (0.49) % Non-GAAP Financial Measures Adjusted EBITDA attributed to Douglas Elliman Inc. $ (40,693) $ 14,951 Adjusted EBITDA margin attributed to Douglas Elliman Inc.
To evaluate our operating performance, we also use Adjusted EBITDA attributed to Douglas Elliman and Adjusted EBITDA attributed to Douglas Elliman Margin and financial measures for the year ended December 31, 2024 (“Non-GAAP Financial Measures”), which are financial measures not prepared in accordance with GAAP. 35 Table of Contents Year ended December 31, 2024 2023 Key Business Metrics Total transactions (1) 21,781 21,606 Gross Transaction Value (in billions) (2) $ 36.4 $ 34.4 Average transaction value per transaction (in thousands) (3) $ 1,669.6 $ 1,592.3 Number of Principal Agents (4) 5,264 5,150 Annual Retention (5) 89 % 92 % Certain GAAP Financial Information Net loss attributed to Douglas Elliman Inc. $ (76,316) $ (42,552) Net loss margin (7.67) % (4.45) % Non-GAAP Financial Measures Adjusted EBITDA attributed to Douglas Elliman Inc. $ (17,783) $ (40,693) Adjusted EBITDA margin attributed to Douglas Elliman Inc.
Our investment philosophy is to maximize return on investments using a reasonable expectation for return when investing in equity-method investments and PropTech investments as well as making capital expenditures. 42 Table of Contents Cash used in financing activities was $6,212 and $30,003 in 2023 and 2022, respectively.
Our investment philosophy is to maximize return on investments using a reasonable expectation for return when investing in equity-method investments and PropTech investments as well as making capital expenditures. Cash provided by financing activities was $45,452 in 2024, compared to cash used in financing activities of $6,212 in 2023.
We believe Non-GAAP Financial Measures provide a useful measure of operating results unaffected by non-recurring items, differences in capital structures and ages of related assets among otherwise comparable companies.
We believe that Non-GAAP Financial Measures are important measures that supplement analysis of our results of operations and enhance an understanding of our operating performance. We believe Non-GAAP Financial Measures provide a useful measure of operating results unaffected by non-recurring items, differences in capital structures and ages of related assets among otherwise comparable companies.
Income tax benefit was $15,053 for the year ended December 31, 2023 and income tax expense was $6,503 for the year ended December 31, 2022.
Income tax (benefit) expense . Income tax expense was $1,117 for the year ended December 31, 2024 and income tax benefit was $15,053 for the year ended December 31, 2023.
The decline is primarily related to reductions in personnel as well as lower incentive compensation expense in 2023. General and administrative. General and administrative expenses were $97,719 for the year ended December 31, 2023 compared to $104,887 for the year ended December 31, 2022.
General and administrative expenses were $86,726 for the year ended December 31, 2024 compared to $97,719 for the year ended December 31, 2023. The decline is primarily related to reductions in personnel as well as lower incentive compensation expense in 2024 and was offset by litigation expenses, settlement and related expenses. Technology.
After the Distribution, we are incurring expenses necessary to operate a standalone public company, including pursuant to a Transition Services Agreement entered into with Vector Group in connection with the Distribution.
Since the Distribution, we have been incurring expenses necessary to operate a standalone public company, including pursuant to the Transition Services Agreement entered into with Vector Group in connection with the Distribution, which was terminated in December 2024.
In 2023, cash used in financing activities was comprised of dividends and distributions on common stock of $4,222 and the withholding of shares as payment of payroll tax liabilities in connection with restricted stock vesting of $1,990.
In 2023, cash used in financing activities was comprised of dividends and distributions on common stock of $4,222 and the withholding of shares as payment of payroll tax liabilities in connection with restricted stock vesting of $1,990. We paid a quarterly cash dividend of $0.05 per share from March 2022 to March 2023.
Additionally, on June 12, 2023, our Board also declared an annual stock dividend on our common stock of 5%, which was paid on June 30, 2023 to stockholders of record as of the close of business on June 22, 2023.
On June 12, 2023, our Board also declared a stock dividend on our common stock of 5%, which was paid on June 30, 2023 to stockholders of record as of the close of business on June 22, 2023. 46 Table of Contents Real Estate Brokerage Litigation.
Douglas Elliman has joined the Bilt Rewards Alliance, a network of more than 2 million rental units across the country where renters can enroll in the loyalty program to earn points on rent paid.
Douglas Elliman has joined the Bilt Rewards Alliance, a network of more than two million rental units across the country where renters can enroll in the loyalty program to earn points on rent paid. This platform enhances Douglas Elliman’s suite of offerings for both the renters and landlords it represents.
Total transactions by quarter for the year ended December 31, 2023 were 4,627 for the three months ended March 31, 2023, 6,044 for the three months ended June 30, 2023, 5,913 for the three months ended September 30, 2023 and 5,022 for the three months ended December 31, 2023.
Total transactions by quarter for the year ended December 31, 2024 were 4,477 for the three months ended March 31, 2024, 5,885 for the three months ended June 30, 2024, 6,082 for the three months ended September 30, 2024 and 5,337 for the three months ended December 31, 2024.
If such determination is made and future losses are incurred over the period in which the net deferred tax assets are deductible, we believe it will be more likely than not that the benefits of these deductible differences will not be realized, and as a result will be required to maintain a valuation allowance for the full amount of the deferred tax assets.
We have established a valuation allowance because we believe it will be more likely than not that the benefits of these deductible differences will not be realized, and as a result are required to maintain a valuation allowance for the full amount of the deferred tax assets.
Other than the five private funds listed above in which New Valley Ventures invests as a limited partner, all of these companies currently provide technology or services to Douglas Elliman. To date, we have not recognized revenue from these investments and do not anticipate recognizing revenue from these non-controlling PropTech investments.
Other than the five private funds listed above in which New Valley Ventures invests as a limited partner, all of these companies currently provide technology or services to Douglas Elliman.
Factors that could cause actual results to differ materially from those suggested by the forward-looking statements include, without limitation, the following: • general economic and market conditions and any changes therein, including due to macroeconomic conditions, interest rate fluctuations, inflation, acts of war and terrorism or otherwise, • governmental regulations and policies, including with respect to regulation of the real estate market or monetary and fiscal policy and its effect on overall economic activity, in particular, mortgage interest rates, • litigation and regulatory risk, including as a result of litigation or regulatory scrutiny of NAR and MLS rules regarding commission structure, • adverse changes in global, national, regional and local economic and market conditions, including those related to pandemics and health crises, • our ability to effectively manage the impacts of any government-mandated or encouraged suspension of our business operations, • the impacts of the Inflation Reduction Act of 2022 and the Tax Cuts and Jobs Act of 2017, including the continued impact on the markets of our business, • effects of industry competition, • severe weather events or natural or man-made disasters, including the increasing severity or frequency of such events due to climate change or otherwise, or other catastrophic events that may disrupt our business and have an unfavorable impact on home sale activity, • the level of our expenses, including our corporate expenses as a standalone public company, • the tax-free treatment of the Distribution, • our relative lack of operating history as a public company, • the failure of Vector Group to satisfy its respective obligations under the Transition Services Agreement or other agreements entered into in connection with the Distribution; and • the additional factors described under “Risk Factors” in this report.
Factors that could cause actual results to differ materially from those suggested by the forward-looking statements include, without limitation, the following: • general economic and market conditions and any changes therein, including due to macroeconomic conditions, interest rate fluctuations, inflation, acts of war and terrorism or otherwise, • governmental regulations and policies, including with respect to regulation of the real estate market or monetary and fiscal policy and its effect on overall economic activity, in particular, mortgage interest rates, • the impacts of banks not honoring the escrow and trust deposits held by our subsidiaries, • litigation risks, the costs associated with, and the outcome of, litigation and other proceedings to the extent uninsured, including litigation or other claims against companies we invest in or acquire, • adverse changes in global, national, regional and local economic and market conditions, including those related to pandemics and health crises (and responses to them), • the impacts of the Inflation Reduction Act of 2022 and the Tax Cuts and Jobs Act of 2017, including the continued impact on the markets of our business, • effects of industry competition, severe weather events or natural or man-made disasters, including the increasing severity or frequency of such events due to climate change or otherwise, or other catastrophic events that may disrupt our business and have an unfavorable impact on home sale activity, • the tax-free treatment of the Distribution, and • the failure of Vector Group to satisfy its respective obligations under the agreements entered into in connection with the Distribution.
This amounts to approximately 3% of the value of Douglas Elliman’s total assets, which totaled approximately $493 million, as of December 31, 2023. As of December 31, 2023 our PropTech investments include (together, where applicable, investments monetized in 2023): ■ Rechat: a lead-to-close fully mobile technology dashboard for real estate agents including marketing, customer relationship management and transaction-management software.
As of December 31, 2024 our PropTech investments included (together, where applicable, investments monetized in 2024 ): ■ Rechat: a lead-to-close fully mobile technology dashboard for real estate agents including marketing, customer relationship management and transaction-management software.
During 2023, we determined that the fair value of our investment in Audience was zero and reported realized losses on convertible debt securities of $236,000. ■ Tongo: a financial program that gives real estate agents instant access to future commissions up to 60 days before closing. ■ Guest House: a tech-enabled company focused on the home staging market. ■ Alpaca: investment in Getaway House, Inc., a start-up company that provides cabin rental services in rural areas throughout the United States. ■ Infinite Creato r: a Do-it-Yourself video creation app that allows any agent with a phone to walk through a guided process and film the key pieces for a high-end luxury presentation video. ■ PropTech Venture Capital Funds: investments in the following venture capital funds providing New Valley Ventures exposure to opportunities in the emerging PropTech industry. ■ Camber Creek Venture Capital Funds: two funds that invest in a diversified pipeline of new PropTech ventures.
New Valley Ventures monetized 50% of its $500,000 investment in Bilt in 2024 and received approximately $1,282 and recorded a gain of approximately $959. ■ Persefoni AI: a software-as-a-service (“SaaS”) platform built to enable enterprises of all sizes to measure their carbon footprint accurately, dynamically and regularly across all operations. ■ Tongo: a financial program that gives real estate agents instant access to future commissions up to 60 days before closing. 45 Table of Contents ■ Guest House: a tech-enabled company focused on the home staging market. ■ Alpaca: investment in Getaway House, Inc., a start-up company that provides cabin rental services in rural areas throughout the United States. ■ Infinite Creato r: a Do-it-Yourself video creation app that allows any agent with a phone to walk through a guided process and film the key pieces for a high-end luxury presentation video. ■ PropTech Venture Capital Funds: investments in the following venture capital funds providing us exposure to opportunities in the emerging PropTech industry. ■ Camber Creek Venture Capital Funds: two funds that invest in a diversified pipeline of new PropTech ventures.
In 2023, our commission and other brokerage income generated from the sales of existing homes declined by $87,831 in New York City, $37,237 in our Florida market, $30,710 in the Northeast region, which excludes New York City, and $22,828 in the West region, in each case compared to the 2022 period.
In 2024, our commission and other brokerage income generated from the sales of existing homes increased by $22,386 in our Florida market, $12,403 in the Northeast region, which excludes New York City, and $2,761 in the West region, offset by $8,649 in New York City, in each case compared to the 2023 period .
In the quarterly period ended December 31, 2023, we utilized third-party valuation specialists to prepare a quantitative assessment of goodwill and trademark intangible assets related to Douglas Elliman, based on the current market conditions in the residential real estate brokerage industry.
In the three months ended September 30, 2024, we utilized third-party valuation specialists to prepare a quantitative assessment of the Company’s goodwill and trademark intangible assets, based on the current market conditions in the residential real estate brokerage industry which did not result in impairment charges related to its goodwill or trademark for the year ended December 31, 2024.
We paid a quarterly cash dividend of $0.05 per share from March 2022 to March 2023. On June 12, 2023, we announced that our Board had suspended the quarterly cash dividend, effective immediately.
On June 12, 2023, we announced that our Board had suspended the quarterly cash dividend, effective immediately.
Under development marketing service arrangements, dedicated staff are required for a subject property and these costs are typically reimbursed from the customer through advance payments that are recoupable from future commission earnings. 36 Table of Contents Advance payments received and associated direct costs paid are deferred, allocated to each unit in the subject property, and recognized at the time of the completed sale of each unit.
Under development marketing service arrangements, dedicated staff are required for a subject property and these costs are typically reimbursed from the customer through advance payments that are recoupable from future commission earnings.
Our revenues from commission and other brokerage income were $906,069 for the year ended December 31, 2023 compared to $1,099,885 for the year ended December 31, 2022, a decline of $193,816.
Our revenues from commission and other brokerage income were $946,557 for the year ended December 31, 2024 compared to $906,069 for the year ended December 31, 2023, an increase of $40,488.
The Rechat technology is a key element of MyDouglas, Douglas Elliman’s primary agent portal designed to be our agents’ technology front door, and StudioPro, the cloud-based agent portal and marketing tool recently launched by Douglas Elliman that helps integrate all agent resources in one user-friendly suite. ■ Purlin: an automated intelligence platform to aid in home buying, an agent “paid social media” integration in MyDouglas and Portfolio Escrow client and agent portals that also integrate with MyDouglas. ■ Humming Homes: a tech-enabled home management service that is creating a new category of end-to-end home management.
The Rechat technology is a key element of MyDouglas, our primary agent portal designed to be our agents’ technology front door, and StudioPro, the cloud-based agent portal and marketing tool recently launched by Douglas Elliman that helps integrate all agent resources in one user-friendly suite. ■ Purlin: an automated intelligence company that powers multiple platforms for Douglas Elliman including: a personalized collaboration platform to aid in home discovery for agents’ clients, an agent “paid social media” integration into MyDouglas that enables intelligent campaigns to promote specific listings, and client and agent portals and automated communications for Portfolio Escrow that also integrate with MyDouglas. ■ LiveEasy: a client- and customer-facing digital concierge service designed to assist clients and customers moving into and “setting up” their new homes, while offering additional services to maintain their homes.
Technology expense consists primarily of compensation and other personnel-related costs for employees in the product, engineering and technology functions, website hosting expenses, software licenses and equipment, third-party consulting costs, data licenses of PropTech and other related expenses associated with the implementation of our technology initiatives. 38 Table of Contents Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 The following table sets forth our revenue and operating (loss) income by segment for the year ended December 31, 2023 compared to the year ended December 31, 2022: Year Ended December 31, 2023 2022 (Dollars in thousands) Revenues by segment: Real estate brokerage segment $ 955,578 $ 1,153,177 Operating (loss) income by segment: Real estate brokerage segment $ (36,769) $ 21,993 Corporate and other segment (27,728) (26,534) Total operating loss $ (64,497) $ (4,541) Real estate brokerage segment Operating income $ (36,769) $ 21,993 Depreciation and amortization 8,026 8,012 Restructuring 2,377 — Stock-based compensation 4,539 4,195 Adjusted EBITDA (21,827) 34,200 Adjusted EBITDA attributed to non-controlling interest 326 342 Adjusted EBITDA attributed to Douglas Elliman $ (21,501) $ 34,542 Corporate and other segment Operating loss $ (27,728) $ (26,534) Stock-based compensation 8,536 6,943 Adjusted EBITDA attributed to Douglas Elliman $ (19,192) $ (19,591) Year ended December 31, 2023 Compared to Year ended December 31, 2022 Revenues .
Technology expense consists primarily of compensation and other personnel-related costs for employees in the product, engineering and technology functions, website hosting expenses, software licenses and equipment, third-party consulting costs, data licenses of PropTech and other related expenses associated with the implementation of our technology initiatives. 41 Table of Contents Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 The following table sets forth our revenue and operating (loss) income by segment for the year ended December 31, 2024 compared to the year ended December 31, 2023: Year Ended December 31, 2024 2023 (Dollars in thousands) Revenues by segment: Real estate brokerage segment $ 995,627 $ 955,578 Operating loss by segment: Real estate brokerage segment $ (37,354) $ (36,769) Corporate activities and other segment (31,472) (27,728) Total operating loss (68,826) (64,497) Real estate brokerage segment Operating loss $ (37,354) $ (36,769) Depreciation and amortization 7,736 8,026 Restructuring 616 2,377 Litigation, settlement and related settlement expense (a) 20,488 770 Executive employee severance and separation expense (b) 1,175 — Stock-based compensation 4,325 4,539 Adjusted EBITDA (3,014) (21,057) Adjusted EBITDA attributed to non-controlling interest 349 326 Adjusted EBITDA attributed to Douglas Elliman $ (2,665) $ (20,731) Corporate activities and other segment Operating loss $ (31,472) $ (27,728) Restructuring 425 — Litigation, settlement and related settlement expense (a) 12,845 — Executive employee severance and separation expense (b) 835 — Stock-based compensation 2,249 8,536 Adjusted EBITDA attributed to Douglas Elliman $ (15,118) $ (19,192) _____________________________ (a) Represents unusual litigation expense, settlement and related expenses incurred in connection with industry-wide antitrust class action lawsuits and other matters related to employees and agents.
The following table sets forth our combined consolidated statements of operations data for the Real Estate Brokerage segment for the year ended December 31, 2023 compared to the year ended December 31, 2022: Year Ended December 31, 2023 2022 (Dollars in thousands) Revenues: Commissions and other brokerage income $ 906,069 94.8% $ 1,099,885 95.4% Property management 35,542 3.7% 36,022 3.1% Other ancillary services 13,967 1.5% 17,270 1.5% Total revenues $ 955,578 100% $ 1,153,177 100% Operating expenses: Real estate agent commissions $ 706,162 73.9% $ 836,803 72.6% Sales and marketing 83,670 8.8% 85,763 7.4% Operations and support 70,605 7.4% 72,946 6.3% General and administrative 97,719 10.2% 104,887 9.1% Technology 23,788 2.5% 22,773 2.0% Restructuring 2,377 0.2% — —% Depreciation and amortization 8,026 0.8% 8,012 0.7% Operating (loss) income $ (36,769) (3.8)% $ 21,993 1.9% Revenues.
The following table sets forth our consolidated statements of operations data for the Real Estate Brokerage segment for the year ended December 31, 2024 compared to the year ended December 31, 2023: Year Ended December 31, 2024 2023 (Dollars in thousands) Revenues: Commissions and other brokerage income $ 946,557 95.1% $ 906,069 94.8% Property management 36,785 3.7% 35,542 3.7% Other ancillary services 12,285 1.2% 13,967 1.5% Total revenues $ 995,627 100% $ 955,578 100% Operating expenses: Real estate agent commissions $ 743,819 74.7% $ 706,162 73.9% Sales and marketing 82,606 8.3% 83,670 8.8% Operations and support (1) 69,278 7.0% 69,675 7.3% General and administrative (1) 83,465 8.4% 94,110 9.8% Technology 23,386 2.3% 23,788 2.5% Depreciation and amortization 7,736 0.8% 8,026 0.8% Antitrust litigation settlement expense 17,750 1.8% — —% Stock-based compensation (1) 4,325 0.4% 4,539 0.5% Restructuring 616 0.1% 2,377 0.2% Operating (loss) income $ (37,354) (3.8)% $ (36,769) (3.8)% _____________________________ (1) For the year ended December 31, 2024, $3,261 of stock-based compensation is included within General and administrative expenses and $1,064 is included within Operations and support expenses on the consolidated statements of operations.
Interpretations of and guidance surrounding income tax laws and regulations change over time and, as a result, changes in our subjective assumptions and judgments may materially affect amounts recognized in our combined consolidated financial statements.
Interpretations of and guidance surrounding income tax laws and regulations change over time and, as a result, changes in our subjective assumptions and judgments may materially affect amounts recognized in our consolidated financial statements. 40 Table of Contents We are taxed as a corporation for purposes of U.S. and state and local income taxes and calculate our provision for income taxes based upon our consolidated taxable income at current income tax rates.
The increase in real estate agent commissions expense as a percentage of revenue in 2023 was primarily driven by a higher percentage of revenues being generated in the Southeast (Florida) and West (primarily California), which traditionally pay higher commission rates than other regions, as well as a higher percentage of revenues being generated by top-performing agents and agent teams, who generally receive a higher commission percentage.
The increase in real estate agent commissions expense as a percentage of revenue in 2024 was primarily driven by a higher percentage of revenues being generated in the Southeast (Florida), which customarily pays higher commission rates than the New York City and Northeast regions. Sales and Marketing.
Corporate and other: the operations of our holding company as well as our investment business that invests in select PropTech opportunities through our New Valley Ventures subsidiary. See Item 1. “Business” for detailed overview and description of our principal operations.
Arizona, New Hampshire and Michigan. We also offer, including through our subsidiaries and ventures, ancillary services, such as property management, title and escrow services. Corporate Activities and Other: the operations of our holding company as well as our investment business that invests in select PropTech opportunities through our New Valley Ventures subsidiary. See Item 1.
We have previously established valuation allowances related to separate company federal and state income tax benefits and, to date, have not established any valuation allowances on the remaining net deferred tax assets. We will continue to evaluate the realizability of our net deferred tax assets using all available evidence, which may result in a future change to our valuation allowances.
We will continue to evaluate the realizability of our net deferred tax assets using all available evidence, which may result in a future change to our valuation allowances. 43 Table of Contents Real Estate Brokerage.
The application of income tax law is inherently complex. Laws and regulations in this area are voluminous and are often ambiguous. Therefore, we are required to make many subjective assumptions and judgments regarding our income tax exposures.
Therefore, we are required to make many subjective assumptions and judgments regarding our income tax exposures.
Development marketing service arrangements also include direct fulfillment costs incurred in advance of the satisfaction of the performance obligation.
Advance payments received and associated direct costs paid are deferred, allocated to each unit in the subject property, and recognized at the time of the completed sale of each unit. Development marketing service arrangements also include direct fulfillment costs incurred in advance of the satisfaction of the performance obligation.
Real Estate Agent Commissions. Because of declines in commissions and other brokerage income, our real estate agent commissions expense was $706,162 for the year ended December 31, 2023 compared to $836,803 for the year ended December 31, 2022, a decline of $130,641 (15.6%).
The primary components of operating expenses are described below. Real Estate Agent Commissions. Because of increases in commissions and other brokerage income, our real estate agent commissions expense was $743,819 for the year ended December 31, 2024 compared to $706,162 for the year ended December 31, 2023, an increase of $37,657 (5.3%).
This was partially offset by equity losses from equity method investments of $168. (Loss) Income before provision for income taxes . Loss before income taxes was $58,219 for the year ended December 31, 2023 and income before income taxes was $104 for the year ended December 31, 2022. Income tax (benefit) expense .
This was partially offset by interest income of $5,533 and investment and other income associated with our investments of our PropTech business of $5,289. Loss before provision for income taxes . Loss before income taxes was $75,885 for the year ended December 31, 2024 and loss before income taxes was $58,219 for the year ended December 31, 2023.
Adjusted EBITDA attributed to Douglas Elliman Margin is the quotient of (x) Adjusted EBITDA attributed to Douglas Elliman divided by (y) revenue. We believe that Non-GAAP Financial Measures are important measures that supplement analysis of our results of operations and enhance an understanding of our operating performance.
We use Annual Retention as a measure of agent stability. Non-GAAP Financial Measures Adjusted EBITDA attributed to Douglas Elliman is a non-GAAP financial measure. Adjusted EBITDA attributed to Douglas Elliman Margin is the quotient of (x) Adjusted EBITDA attributed to Douglas Elliman divided by (y) revenue.
Market Risk We are exposed to market risks principally from fluctuations in interest rates and could be exposed to market risks from foreign currency exchange rates and equity prices in the future. We seek to minimize these risks through our regular operating and financing activities and our long-term investment strategy.
We seek to minimize these risks through our regular operating and financing activities and our long-term investment strategy.
Our revenues were $955,578 for the year ended December 31, 2023 compared to $1,153,177 for the year ended December 31, 2022. The $197,599 decline in revenues was because of lower revenues from existing home sales caused, in part, by lower listing inventory and elevated mortgage rates. Operating expenses .
Revenues . Our revenues were $995,627 for the year ended December 31, 2024 compared to $955,578 for the year ended December 31, 2023. The $40,049 increase in revenues was primarily due to an increase in commissions and other brokerage income because of increased commissions from existing home sales. Operating expenses .
The operating loss at the Corporate and Other segment was $27,728 for the year ended December 31, 2023 compared to $26,534 for the year ended December 31, 2022. Summary of PropTech Investments As of December 31, 2023, New Valley Ventures had investments in PropTech companies and funds (at a carrying value) of approximately $13.4 million.
The operating loss at the Corporate activities and other segment was $31,472 for the year ended December 31, 2024 compared to $27,728 for the year ended December 31, 2023.
The decline was primarily due to reduced advertising expenditures and promotional sponsorships and events in 2023. 40 Table of Contents Operations and support. Operations and support expenses were $70,605 for the year ended December 31, 2023 compared to $72,946 for the year ended December 31, 2022.
Sales and marketing expenses were $82,606 for the year ended December 31, 2024 compared to $83,670 for the year ended December 31, 2023. 44 Table of Contents Operations and support. Operations and support expenses were $70,342 for the year ended December 31, 2024 compared to $70,605 for the year ended December 31, 2023. General and administrative.
Our operating expenses were $1,020,075 for the year ended December 31, 2023 compared to $1,157,718 for the year ended December 31, 2022. The $137,643 decline was due primarily to declines in real estate brokerage commissions of $130,641. Operating loss .
Our operating expenses were $1,064,453 for the year ended December 31, 2024 compared to $1,020,075 for the year ended December 31, 2023.
(b) Represents equity in losses recognized from the Company’s investments in equity method investments that are accounted for under the equity method and are not consolidated in the Company’s financial results. 35 Table of Contents Recent Developments Litigation.
(b) Represents equity in (earnings) losses recognized from our investments in equity method investments that are accounted for under the equity method and are not consolidated in our financial results. (c) Represents unusual litigation expense, settlement and related expenses incurred in connection with industry-wide antitrust class action lawsuits and other matters related to employees and agents.
In 2022, cash used in investing activities was comprised of capital expenditures of $8,537, the purchase of investments of $3,875, and investments of $400 in equity-method. This was offset by $75 of distributions from equity-method investments.
In 2024 , cash used in investing activities was comprise d of capital expenditures of $5,534 and the purchase of investments of $330 in our PropTech business. This was offset by $8,882 of proceeds from the sale of liquidation of long-term investments.