vs
Side-by-side financial comparison of RE/MAX Holdings, Inc. (RMAX) and Neuronetics, Inc. (STIM). Click either name above to swap in a different company.
RE/MAX Holdings, Inc. is the larger business by last-quarter revenue ($71.1M vs $41.8M, roughly 1.7× Neuronetics, Inc.). RE/MAX Holdings, Inc. runs the higher net margin — 2.0% vs -17.2%, a 19.3% gap on every dollar of revenue. On growth, Neuronetics, Inc. posted the faster year-over-year revenue change (85.7% vs -1.8%). RE/MAX Holdings, Inc. produced more free cash flow last quarter ($33.5M vs $692.0K). Over the past eight quarters, Neuronetics, Inc.'s revenue compounded faster (54.9% CAGR vs -4.7%).
RE/MAX is an international real estate franchise operating in over 100 countries and territories that, in 2015, had over 100,000 agents in 6,800 offices.
Neuronetics is a Malvern, PA based, publicly traded company incorporated in Delaware in April 2003, that develops non-invasive treatments for psychiatric disorders that have shown resistance or lack of improvement using traditional medicine. The treatments are based upon neuromodulation technology.
RMAX vs STIM — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $71.1M | $41.8M |
| Net Profit | $1.4M | $-7.2M |
| Gross Margin | — | 52.0% |
| Operating Margin | 13.1% | -12.1% |
| Net Margin | 2.0% | -17.2% |
| Revenue YoY | -1.8% | 85.7% |
| Net Profit YoY | -75.2% | 43.2% |
| EPS (diluted) | — | $-0.10 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $71.1M | $41.8M | ||
| Q3 25 | $73.2M | $37.3M | ||
| Q2 25 | $72.8M | $38.1M | ||
| Q1 25 | $74.5M | $32.0M | ||
| Q4 24 | $72.5M | $22.5M | ||
| Q3 24 | $78.5M | $18.5M | ||
| Q2 24 | $78.5M | $16.4M | ||
| Q1 24 | $78.3M | $17.4M |
| Q4 25 | $1.4M | $-7.2M | ||
| Q3 25 | $4.0M | $-9.0M | ||
| Q2 25 | $4.7M | $-10.1M | ||
| Q1 25 | $-2.0M | $-12.7M | ||
| Q4 24 | $5.8M | $-12.7M | ||
| Q3 24 | $966.0K | $-13.3M | ||
| Q2 24 | $3.7M | $-9.8M | ||
| Q1 24 | $-3.4M | $-7.9M |
| Q4 25 | — | 52.0% | ||
| Q3 25 | — | 45.9% | ||
| Q2 25 | — | 46.6% | ||
| Q1 25 | — | 49.2% | ||
| Q4 24 | — | 66.2% | ||
| Q3 24 | — | 75.6% | ||
| Q2 24 | — | 74.0% | ||
| Q1 24 | — | 75.1% |
| Q4 25 | 13.1% | -12.1% | ||
| Q3 25 | 25.0% | -19.6% | ||
| Q2 25 | 19.3% | -21.1% | ||
| Q1 25 | 7.2% | -34.4% | ||
| Q4 24 | 5.9% | -51.0% | ||
| Q3 24 | 19.4% | -41.7% | ||
| Q2 24 | 20.6% | -51.7% | ||
| Q1 24 | 5.8% | -39.4% |
| Q4 25 | 2.0% | -17.2% | ||
| Q3 25 | 5.4% | -24.3% | ||
| Q2 25 | 6.4% | -26.6% | ||
| Q1 25 | -2.6% | -39.6% | ||
| Q4 24 | 8.0% | -56.4% | ||
| Q3 24 | 1.2% | -72.0% | ||
| Q2 24 | 4.7% | -59.8% | ||
| Q1 24 | -4.3% | -45.2% |
| Q4 25 | — | $-0.10 | ||
| Q3 25 | — | $-0.13 | ||
| Q2 25 | — | $-0.15 | ||
| Q1 25 | — | $-0.21 | ||
| Q4 24 | — | $-0.34 | ||
| Q3 24 | — | $-0.44 | ||
| Q2 24 | — | $-0.33 | ||
| Q1 24 | — | $-0.27 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $118.7M | $28.1M |
| Total DebtLower is stronger | $432.2M | $65.8M |
| Stockholders' EquityBook value | $452.4M | $22.4M |
| Total Assets | $582.5M | $141.6M |
| Debt / EquityLower = less leverage | 0.96× | 2.94× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $118.7M | $28.1M | ||
| Q3 25 | $107.5M | $28.0M | ||
| Q2 25 | $94.3M | $11.0M | ||
| Q1 25 | $89.1M | $20.2M | ||
| Q4 24 | $96.6M | $18.5M | ||
| Q3 24 | $83.8M | $20.9M | ||
| Q2 24 | $66.1M | $42.6M | ||
| Q1 24 | $82.1M | $47.7M |
| Q4 25 | $432.2M | $65.8M | ||
| Q3 25 | $433.3M | $65.7M | ||
| Q2 25 | $434.4M | $55.5M | ||
| Q1 25 | $435.3M | $55.3M | ||
| Q4 24 | $436.2M | $55.2M | ||
| Q3 24 | $437.2M | $46.0M | ||
| Q2 24 | $438.1M | $59.8M | ||
| Q1 24 | $439.0M | $59.4M |
| Q4 25 | $452.4M | $22.4M | ||
| Q3 25 | $448.1M | $27.4M | ||
| Q2 25 | $442.4M | $27.1M | ||
| Q1 25 | $433.5M | $35.5M | ||
| Q4 24 | $429.5M | $27.7M | ||
| Q3 24 | $423.1M | $9.4M | ||
| Q2 24 | $418.4M | $19.4M | ||
| Q1 24 | $412.0M | $27.7M |
| Q4 25 | $582.5M | $141.6M | ||
| Q3 25 | $582.2M | $145.5M | ||
| Q2 25 | $574.8M | $134.7M | ||
| Q1 25 | $571.4M | $142.0M | ||
| Q4 24 | $581.6M | $140.9M | ||
| Q3 24 | $578.6M | — | ||
| Q2 24 | $571.4M | $96.8M | ||
| Q1 24 | $566.7M | $103.8M |
| Q4 25 | 0.96× | 2.94× | ||
| Q3 25 | 0.97× | 2.40× | ||
| Q2 25 | 0.98× | 2.05× | ||
| Q1 25 | 1.00× | 1.56× | ||
| Q4 24 | 1.02× | 1.99× | ||
| Q3 24 | 1.03× | 4.90× | ||
| Q2 24 | 1.05× | 3.08× | ||
| Q1 24 | 1.07× | 2.15× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $40.9M | $908.0K |
| Free Cash FlowOCF − Capex | $33.5M | $692.0K |
| FCF MarginFCF / Revenue | 47.1% | 1.7% |
| Capex IntensityCapex / Revenue | 10.4% | 0.5% |
| Cash ConversionOCF / Net Profit | 28.39× | — |
| TTM Free Cash FlowTrailing 4 quarters | $56.8M | $-21.2M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $40.9M | $908.0K | ||
| Q3 25 | $17.7M | $-785.0K | ||
| Q2 25 | $4.6M | $-3.5M | ||
| Q1 25 | $5.7M | $-17.0M | ||
| Q4 24 | $59.7M | $-8.6M | ||
| Q3 24 | $17.6M | $-5.4M | ||
| Q2 24 | $15.9M | $-5.0M | ||
| Q1 24 | $9.4M | $-12.0M |
| Q4 25 | $33.5M | $692.0K | ||
| Q3 25 | $16.4M | $-899.0K | ||
| Q2 25 | $2.9M | $-3.8M | ||
| Q1 25 | $4.0M | $-17.2M | ||
| Q4 24 | $53.0M | $-8.7M | ||
| Q3 24 | $16.3M | $-5.8M | ||
| Q2 24 | $14.0M | $-5.6M | ||
| Q1 24 | $6.8M | $-12.4M |
| Q4 25 | 47.1% | 1.7% | ||
| Q3 25 | 22.4% | -2.4% | ||
| Q2 25 | 4.0% | -9.9% | ||
| Q1 25 | 5.3% | -53.8% | ||
| Q4 24 | 73.2% | -38.6% | ||
| Q3 24 | 20.8% | -31.3% | ||
| Q2 24 | 17.8% | -34.0% | ||
| Q1 24 | 8.6% | -71.1% |
| Q4 25 | 10.4% | 0.5% | ||
| Q3 25 | 1.8% | 0.3% | ||
| Q2 25 | 2.2% | 0.7% | ||
| Q1 25 | 2.3% | 0.7% | ||
| Q4 24 | 9.1% | 0.4% | ||
| Q3 24 | 1.7% | 2.1% | ||
| Q2 24 | 2.4% | 3.7% | ||
| Q1 24 | 3.3% | 2.2% |
| Q4 25 | 28.39× | — | ||
| Q3 25 | 4.45× | — | ||
| Q2 25 | 0.97× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 10.28× | — | ||
| Q3 24 | 18.22× | — | ||
| Q2 24 | 4.29× | — | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
STIM
Segment breakdown not available.
