Biggest changeThe following table reflects the results of each of our reportable segments during the years ended December 31, 2022, 2021 and 2020: Year Ended December 31, Year Ended December 31, 2022 2021 % Change 2021 2020 % Change (In thousands) (In thousands) Statement of Operations Data: Revenues North American Realty $ 4,552,938 $ 3,745,354 22% $ 3,745,354 $ 1,791,446 109% International Realty 35,924 17,804 102% 17,804 2,004 788% Virbela 8,485 8,615 (2)% 8,615 5,736 50% Other Affiliated Services 5,084 2,896 76% 2,896 327 786% Segment eliminations (4,270) (3,499) 22% (3,499) (1,228) 185% Total Consolidated Revenues $ 4,598,161 $ 3,771,170 22% $ 3,771,170 $ 1,798,285 110% Adjusted Segment EBITDA (1) North American Realty 103,255 116,800 (12)% 116,800 73,649 59% International Realty (13,708) (9,138) 50% (9,138) (1,615) 466% Virbela (9,642) (12,637) (24)% (12,637) (5,017) 152% Other Affiliated Services (2,600) (3,322) (22)% (3,322) (380) 774% Corporate expenses and other (16,756) (13,708) 22% (13,708) (8,796) 56% Total Reported Adjusted EBITDA $ 60,549 $ 77,995 (22)% $ 77,995 $ 57,841 35% 30 (1) Adjusted Segment EBITDA is not a measurement of our financial performance under U.S.
Biggest changeThe following table reflects the results of each of our reportable segments during the years ended December 31, 2023 and 2022: Year Ended Year Ended Change 2023 vs. 2022 December 31, 2023 December 31, 2022 $ % (In thousands, except share amounts and per share data) Statement of Operations Data: Revenues North American Realty $ 4,220,063 $ 4,552,938 ($ 332,875) (7)% International Realty 53,931 35,924 18,007 50% Virbela 7,284 8,485 (1,201) (14)% Other Affiliated Services 4,802 5,084 (282) (6)% Segment eliminations (4,975) (4,270) (705) (17)% Total Consolidated Revenues $ 4,281,105 $ 4,598,161 ($ 317,056) (7)% Adjusted Segment EBITDA (1) North American Realty 91,101 103,255 ($ 12,154) (12)% International Realty (13,657) (13,708) 51 -% Virbela (5,725) (9,642) 3,917 41% Other Affiliated Services (3,795) (2,600) (1,195) (46)% Total Segment Adjusted EBITDA 67,924 77,305 (9,381) (12)% Corporate expenses and other (10,376) (16,756) 6,380 38% Total Reported Adjusted EBITDA $ 57,548 $ 60,549 ($ 3,001) (5)% (1) Adjusted Segment EBITDA is not a measurement of our financial performance under U.S.
The following discussion should be read together with our consolidated financial statements and related notes included elsewhere within this report. This discussion contains forward-looking statements that constitute our estimates, plans and beliefs. Our actual results could differ materially from those anticipated in these forward-looking statements.
The following discussion should be read together with our consolidated financial statements and related notes included elsewhere within this Annual Report. This discussion contains forward-looking statements that constitute our estimates, plans and beliefs. Our actual results could differ materially from those anticipated in these forward-looking statements.
We believe that our existing balances of cash and cash equivalents and cash flows expected to be generated from our operations will be sufficient to satisfy our operating requirements for at least the next 12 months.
We believe that our existing balances of cash and cash equivalents and cash flows expected to be generated from our operations will be sufficient to satisfy our normal operating requirements for at least the next 12 months.
If this were to occur, we would be required to record a non-cash charge to earnings for the write-down in the value of the goodwill, which could have a material adverse effect on our results of operations and financial position but not on our cash flows from operations. During the fourth quarter of 2022, we performed an assessment of goodwill.
If this were to occur, we would be required to record a non-cash charge to earnings for the write-down in the value of the goodwill, which could have a material adverse effect on our results of operations and financial position but not on our cash flows from operations. During the fourth quarter of 2023, we performed an assessment of goodwill.
See “Forward-Looking Statements” and “Item 1A. – Risk Factors” included elsewhere within this Annual Report on Form 10-K for a discussion of certain risks, uncertainties and assumptions associated with these statements. This section generally discusses items pertaining to and comparisons of financial results between 2022 and 2021.
See “Forward-Looking Statements” and “Item 1A. – Risk Factors” included elsewhere within this Annual Report on Form 10-K for a discussion of certain risks, uncertainties and assumptions associated with these statements. This section generally discusses items pertaining to and comparisons of financial results between 2023 and 2022.
Significant assumptions used 34 in determining the allocation of fair value include the following valuation techniques: the cost approach, the income approach and the market approach, which are determined based on cash flow projections and related discount rates, industry indices, market prices regarding replacement cost and comparable market transactions.
Significant assumptions used in determining the allocation of fair value include the following valuation techniques: the cost approach, the income approach and 36 the market approach, which are determined based on cash flow projections and related discount rates, industry indices, market prices regarding replacement cost and comparable market transactions.
In turn, this often leads to enthusiastic fans of eXp who will promote our Company and continue leading us through strong organic growth. The NPS measure is an important vehicle for delivering on our core values of transparency. While we strive for high satisfaction, it is equally important to investigate a low or unfavorable trending of NPS.
In turn, this often leads to enthusiastic fans of eXp who will promote our Company and continue leading us through strong organic growth. The NPS process is an important vehicle for delivering our core values of transparency. While we strive for high satisfaction, it is equally important to investigate a low or unfavorable trending of NPS.
As of December 31, 2022, based on our assessment of the realizability of the net deferred tax assets, we reached the conclusion that our net deferred tax assets will most likely be fully realized and therefore no valuation allowance was recorded.
As of December 31, 2023, based on our assessment of the realizability of the net deferred tax assets, we reached the conclusion that our net deferred tax assets will most likely be fully realized and therefore no valuation allowance was recorded.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND RESULTS OF OPERATIONS Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to inform the reader about material information relevant to an assessment of the financial condition and results of operations of eXp World Holdings, Inc. and its subsidiaries for the three-year period ended December 31, 2022.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND RESULTS OF OPERATIONS Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to inform the reader about material information relevant to an assessment of the financial condition and results of operations of eXp World 26 Holdings, Inc. and its subsidiaries for the three-year period ended December 31, 2023.
Management evaluates the operating results of each of its reportable segments based upon revenue and Adjusted Segment EBITDA. Adjusted Segment EBITDA is defined by us as net income before depreciation and amortization, interest expense, net, income taxes and other items that are not core to the operating activities of the Company.
Management evaluates the operating results of each of its reportable segments based upon revenue and Adjusted Segment EBITDA. Adjusted Segment EBITDA is defined by us as net income before depreciation and amortization, stock-based compensation expense, interest expense, net, income taxes, impairment expense and other items that are not core to the operating 33 activities of the Company.
Discussions of 2020 items and comparisons between 2021 and 2020 financial results can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021 (the “2021 MD&A”).
Discussions of 2021 items and comparisons between 2022 and 2021 financial results can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s annual report on Form 10-K for the fiscal year ended December 31, 2022 (the “2022 MD&A”).
The following discussion focuses on the operating performance of the Company for the years ended December 31, 2022 and 2021 and the financial condition of the Company as of December 31, 2022.
The following discussion focuses on the operating performance of the Company for the years ended December 31, 2023 and 2022 and the financial condition of the Company as of December 31, 2023.
Outlook As we continue to scale our Company by investing in people, systems and processes, we expect to increase market share, agent base and real estate transactions volume in the U.S. and Canada and selectively grow in the international markets.
Outlook As we continue to scale our Company by investing in people, technology and processes, we expect to increase market share, agent base and real estate transaction volume in the U.S. and Canada and selectively grow in the international markets.
This non-GAAP financial measure, which may be different than similarly titled measures used by other companies, is presented to enhance investors’ overall understanding of our financial performance and should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with U.S. GAAP. We define the non-U.S.
GAAP financial measure, to understand and evaluate our core operating performance. This non-GAAP financial measure, which may be different than similarly titled measures used by other companies, is presented to enhance investors’ overall understanding of our financial performance and should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with U.S. GAAP.
GAAP reported amounts and equals the difference between revenue and cost of sales. Gross margin is the calculation of gross profit as a percentage of total revenue. Commissions and other agent-related costs represent the cost of sales for the Company.
Gross profit is calculated from U.S. GAAP reported amounts and equals the difference between revenue and cost of sales. Gross margin is the calculation of gross profit as a percentage of total revenue. Commissions and other agent-related costs represent the cost of sales for the Company.
Under our equity incentive program, agents and brokers who qualify are issued shares of the Company’s common stock and it continues to be another element in creating a culture of agent-ownership. Our agent compensation plans represent a key lever in our strategy to attract and retain independent agents and brokers.
Under our equity incentive program, agents and brokers who qualify are issued shares of the Company’s common stock and it continues to be another element in creating a culture of agent-ownership. Our agent equity program (“AEP”) represents a key lever in our strategy to attract and retain independent agents and brokers.
Corporate expenses include costs incurred to operate the corporate parent of eXp, including expenses incurred in connection with strategic resources provided to the agents, as well as certain other centrally managed expenses that are not allocated to the operating segments, including administrative, brokerage operations and legal functions.
Corporate expenses include costs incurred to operate eXp World Holdings, Inc., including expenses incurred in connection with strategic resources provided to the agents, as well as certain other centrally managed expenses that are not allocated to the operating segments, including administrative, brokerage operations and legal functions.
GAAP requires us to make certain judgments and assumptions, based on information available at the time of our preparation of the financial statements, in determining accounting estimates used in the preparation of the statements. Our significant accounting policies are described in Note 2 – Summary of Significant Accounting Policies to the consolidated financial statements.
GAAP requires us to make certain judgments and assumptions, based on information available at the time of our preparation of the financial statements, in determining accounting estimates used in the preparation of the statements. Our significant accounting policies are described in Note 2 – Summary of Significant Accounting Policies to the consolidated financial statements included elsewhere in this Annual Report.
Settled home purchases and sales transactions and volume resulted from closed real estate transactions and typically change directionally with changes in the market’s existing home sales transactions as reported by NAR, as disproportionate variances are representative of company-specific improvements or shortfalls.
Settled home purchases and sales transactions and volume result from closed real estate transactions and typically fluctuate directionally with changes in the market’s existing home sales transactions as reported by NAR, with disproportionate variances representative of company-specific improvements or shortfalls.
GAAP and should not be considered as an alternative to net income, operating income, or any other measures derived in accordance with U.S. GAAP. For a definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income, see “Non-U.S. GAAP Financial Measures”.
GAAP and should not be considered as an alternative to net income, operating income, or any other measures derived in accordance with U.S. GAAP. For a definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income, and why we believe Adjusted EBITDA is useful to investors see “Non-U.S. GAAP Financial Measures”.
GAAP financial measure of Consolidated Adjusted EBITDA to mean net income, excluding other income (expense), income tax benefit (expense), depreciation, amortization, impairment charges, stock-based compensation expense and stock option expense. Adjusted Segment EBITDA is defined as operating profit plus depreciation and amortization and stock-based compensation expenses.
We define the non-U.S. GAAP financial measure of Consolidated Adjusted EBITDA to mean net income, excluding other income (expense), income tax benefit (expense), depreciation, amortization, impairment charges, stock-based compensation expense and stock option expense. Adjusted Segment EBITDA is defined as operating profit plus depreciation and amortization and stock-based compensation expenses and impairment expense.
Factors include, among others, (i) changes in demand for the Company’s services and changes in consumer behavior; (ii) macroeconomic conditions beyond our control; (iii) the Company’s ability to effectively maintain its infrastructure to support its operations and initiatives; (iv) the impact of governmental regulations related to the Company’s operations; and (v) other factors, as described in this Annual Report on Form 10-K in Part II, Item 1A, “Risk Factors.” 33 CRITICAL ACCOUNTING POLICIES AND ESTIMATES The preparation of financial statements in accordance with U.S.
Factors include, among others, (i) changes in demand for the Company’s services and changes in consumer behavior; (ii) macroeconomic conditions beyond our control; (iii) the Company’s ability to effectively maintain its infrastructure to support its operations and initiatives; (iv) the impact of governmental regulations related to the Company’s operations; (v) the outcome of ongoing antitrust litigation; and (vi) other factors, as described in this Annual Report in Part II, Item 1A, “Risk Factors.” 35 CRITICAL ACCOUNTING POLICIES AND ESTIMATES The preparation of financial statements in accordance with U.S.
GAAP and should not be considered as an alternative to net income, operating income, or any other measures derived in accordance with U.S. GAAP. For a definition of Adjusted Segment EBITDA and a reconciliation of Adjusted Segment EBITDA to net income, see “Non-U.S. GAAP Financial Measures”.
GAAP and should not be considered as an alternative to net income, operating income, or any other measures derived in accordance with U.S. GAAP. For a definition of Adjusted Segment EBITDA and a reconciliation of Adjusted Segment EBITDA to net income, and a discussion of why we believe Adjusted Segment EBITDA is useful to investors, see “Non-U.S. GAAP Financial Measures”.
We do not believe these off-balance sheet arrangements have or are reasonably likely to have a current or future material effect on our financial condition, results of operations, liquidity, capital expenditures, or capital resources. For information regarding the warehouse credit agreements, see Note 13 – Commitments and Contingencies .
We do not believe these off-balance sheet arrangements have or are reasonably likely to have a current or future material effect on our financial 34 condition, results of operations, liquidity, capital expenditures, or capital resources. For information regarding the warehouse credit agreements, see Note 13 – Commitments and Contingencies to the consolidated financial statements included elsewhere in this Annual Report.
The 2021 MD&A is incorporated by reference herein from Part II, Item 7 of our Annual Report on Form 10-K dated February 25, 2022 (Commission File No. 001-38493 ).
The 2022 MD&A is incorporated by reference herein from Part II, Item 7 of our annual report on Form 10-K filed on February 28, 2023 (Commission File No. 001-38493 ).
During 2022, our unconsolidated joint venture, SUCCESS Lending, obtained $25 million in revolving warehouse credit lines from each of Flagstar Bank FSB and Texas Capital Bank, which represent off-balance sheet arrangements for the Company. The Company’s capital liability under the warehouse credit lines is limited to $3.25 million in the aggregate.
We currently do not hold any marketable securities. During 2022, our unconsolidated joint venture, SUCCESS Lending, obtained $25 million in revolving warehouse credit lines from each of Flagstar Bank FSB and Texas Capital Bank, which represent off-balance sheet financing arrangements for the Company. The Company’s capital liability under the warehouse credit lines is limited to $3.25 million in the aggregate.
Our future capital requirements will depend on many factors, including our level of investment in technology, our rate of growth into new markets and cash used to repurchase shares of the Company’s common stock.
Our future capital requirements will depend on many factors, including the outcome of pending antitrust litigation, our level of investment in technology, our rate of growth into new markets and cash used to pay quarterly cash dividends and repurchase shares of the Company’s common stock.
See Note 12 – Income Taxes to the consolidated financial statements for further information related to our income tax positions. 35 Litigation We recognize expenses for legal claims when payments associated with the claims become probable and can be reasonably estimated.
See Note 12 – Income Taxes to the consolidated financial statements included elsewhere in this Annual Report for further information related to our income tax positions. 37 Litigation We recognize expenses for legal claims when payments associated with the claims become probable and can be reasonably estimated.
Regardless of whether the housing market continues to slow or grow, we continue to believe that we are positioned to leverage our low-cost, high-engagement model, affording agents and brokers increased income and ownership opportunities while offering a scalable solution to brokerage owners looking to prosper in a series of fluctuations in economic activity.
Regardless of whether the housing market continues to decline or growth returns, we continue to believe that we are positioned to leverage our low-cost, high-engagement model, which affords agents and brokers increased income and ownership opportunities while offering a scalable solution to brokerage owners looking to prosper amidst fluctuations in economic activity.
As principal and upon satisfaction of our obligation, the Company recognizes revenue in the gross amount of consideration to which we expect to be entitled to. Revenue is derived from assisting home-buyers and sellers in listing, marketing, selling and finding real estate.
The Company, as principal, satisfies its obligation upon the closing of a real estate transaction. As principal and upon satisfaction of our obligation, the Company recognizes revenue in the gross amount of consideration to which we expect to be entitled. Revenue is derived from assisting homebuyers and sellers in listing, marketing, selling and finding real estate.
The rate of growth of our agent and broker base is difficult to predict and is subject to many factors outside of our control, including actions taken by our competitors and macroeconomic factors affecting the real estate industry in general.
The rate of growth of our agent and broker base is difficult to predict and is subject to many factors outside of our control, including actions taken by our competitors and macroeconomic factors affecting the real estate industry in general including rising interest rates and declining transaction volume in the U.S.
Real estate transaction volume represents the total sales value for all homes bought and sold by our agents and brokers and is influenced by several market factors, including, but not limited to, the pricing and quality of our services and market conditions that affect home sales, such as macroeconomic factors, local inventory levels, mortgage interest rates and seasonality.
Transaction volume represents the total sales value for all transactions and is influenced 29 by several market factors, including, but not limited to, the pricing and quality of our services and market conditions that affect home sales, such as macroeconomic factors, economic growth, local inventory levels, mortgage interest rates, and seasonality.
For the year ended December 31, 2022, cash used in our investing activities decreased primarily due a decrease of ($1.4) million in capital expenditures and a decrease of $2.5 million invested in unconsolidated subsidiaries in the current year offset by an increase in payment for business acquisitions (Zoocasa in 2022) by $7.4 million from prior year.
For the year ended December 31, 2023, cash used in our investing activities decreased primarily due to a decrease of ($6.7) million in capital expenditures and an increase of $5.4 million invested in unconsolidated subsidiaries in the current year offset by $9.9 million Zoocasa business acquisition in 2022.
GAAP Financial Measures All dollar amounts are in USD thousands except share amounts and per share data and as otherwise noted. OVERVIEW eXp is a diversified portfolio of service-based businesses whose operations benefit substantially from utilizing our enabling technology platform.
GAAP Financial Measures All dollar amounts are in USD thousands except share amounts and per share data and as otherwise noted. OVERVIEW eXp is a diversified portfolio of service-based businesses whose operations benefit substantially from utilizing our enabling technology platform. The Chief Operating Decision Maker (“CODM”) manages the business and allocates resources as four separate operating segments.
Changes in these conditions can have a positive or negative impact on our business. The economic conditions influencing the housing markets primarily include economic growth, interest rates, unemployment, consumer confidence, mortgage availability and supply and demand. In periods of economic growth, demand typically increases resulting in higher home sales transactions and home sales prices.
The economic conditions influencing housing markets primarily include economic growth, interest rates, unemployment, consumer confidence, mortgage availability and supply and demand. In periods of economic growth, rising consumer confidence and lower interest rates, demand typically increases resulting in higher home sales transactions and home sales prices.
The following table presents our net working capital for the periods presented: December 31, 2022 December 31,2021 Current assets $ 255,113 $ 319,315 Current liabilities (127,299) (186,814) Net working capital $ 127,814 $ 132,501 As of December 31, 2022, net working capital decreased ($4.7) million, or (4)%, compared to the prior year, primarily due to a decrease in accounts receivable of ($46.2) million, partially offset by an decrease in accrued liabilities of ($32.7) million and an increase in cash and cash equivalents of $13.4 million.
The following table presents our net working capital for the periods presented: December 31, 2023 December 31, 2022 Current assets $ 266,475 $ 255,113 Current liabilities (141,640) (127,299) Net working capital $ 124,835 $ 127,814 As of December 31, 2023, net working capital decreased ($3.0) million, or (2)%, compared to the prior year, primarily due to a decrease in accounts receivable of ($1.3) million, partially offset by an increase in accrued liabilities of $9.2 million and an increase in cash and cash equivalents of $5.3 million.
GAAP and should not be considered as an alternative to net income, operating income, or any other measures derived in accordance with U.S. GAAP. For a definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income, see “Non-U.S. GAAP Financial Measures”. Our strength is attracting real estate agent and broker professionals that contribute to our growth.
GAAP and should not be considered as an alternative to net income, operating income, or any other measures derived in accordance with U.S. GAAP. For a definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income, and a discussion of why we believe Adjusted EBITDA is useful to investors, see “Non-U.S. GAAP Financial Measures”.
When the index is above 100, it indicates that a family earning the median income has sufficient income to purchase a median-priced home, assuming a 20 percent down payment and ability to qualify for a mortgage. The unfavorable housing affordability index is due to increased mortgage rate conditions and low inventory levels, driving increases in the average home price.
As home prices and interest rates have increased, the housing affordability index has become unfavorable. When the index is above 100, it indicates that a family earning the median income has sufficient income to purchase a median-priced home, assuming a 20 percent down payment and ability to qualify for a mortgage.
Commission and Other Agent-Related Costs Commission and other agent-related costs were $4.2 billion in 2022 compared to $3.5 billion in 2021, an increase of $756.1 million, or 22%. Commission and other agent-related costs include sales commissions paid and are reduced by agent-related fees.
Commission and Other Agent-Related Costs Commission and other agent-related costs were $4.0 billion in 2023 compared to $4.2 billion in 2022, a decrease of ($274.2) million, or (6)%. Commission and other agent-related costs include sales commissions paid and are reduced by agent-related fees.
The Company’s presentation of Adjusted Segment EBITDA may not be comparable to similar measures used by other companies. 2022 Compared to 2021 North American Realty revenue increased 22% in 2022 compared to 2021 primarily due to increased real estate transactions driven by higher agent count.
The Company’s presentation of Adjusted Segment EBITDA may not be comparable to similar measures used by other companies. 2023 Compared to 2022 North American Realty revenue decreased (7)% in 2023 compared to 2022 primarily due to a decrease in overall real estate transactions, driven by market conditions, partially offset by growth in our agent base.
As a result of the analysis performed, management believes the estimated fair value of the reporting units continue to exceed their carrying values and does not represent a more likely than not possibility of potential impairment. The goodwill analysis did not result in an impairment charge.
To perform these assessments, we identified and analyzed macroeconomic conditions, industry and market conditions and Company-specific factors. As a result of the analysis performed, management believes the estimated fair value of the reporting units continue to exceed their carrying values and does not represent a more likely than not possibility of potential impairment.
Strategy Our strategy is to grow organically in the North American and certain international markets by increasing our independent agent and broker network. Through our cloud-based operations and technology platform, we strive to achieve customer-focused efficiencies that allow us to increase market share and attain strong returns as we scale our business within the markets in which we operate.
Through our cloud-based operations and technology platform, we strive to achieve customer-focused efficiencies that allow us to increase market share and attain strong returns as we scale our business within the markets in which we operate. By building partnerships and strategically deploying capital, we seek to grow the business and enter attractive vertical and adjacent markets.
The following table outlines the key business metrics that we periodically review to track the Company’s performance: Year Ended December 31, 2022 2021 2020 Performance: Agent count 86,203 71,137 41,313 Transactions 511,859 444,367 238,981 Volume $ 187,252,204 $ 156,101,836 $ 72,206,457 Revenue $ 4,598,161 $ 3,771,170 $ 1,798,285 Gross profit $ 366,899 $ 296,031 $ 159,611 Gross margin (%) 8.0% 7.8% 8.9% Adjusted EBITDA (1) $ 60,549 $ 77,995 $ 57,841 (1) Adjusted EBITDA is not a measurement of our financial performance under U.S.
The following table outlines the key business metrics that we periodically review to track the Company’s performance: Year Ended December 31, 2023 2022 2021 Performance: Agent count 87,515 86,203 71,137 Real estate sales transactions 422,772 460,150 407,197 Other real estate transactions 71,636 51,709 37,170 Volume $ 169,202,948 $ 187,252,204 $ 156,101,836 Revenue $ 4,281,105 $ 4,598,161 $ 3,771,170 Gross profit 324,051 366,899 296,031 Gross margin (%) 7.6% 8.0% 7.8% Adjusted EBITDA (1) $ 57,548 $ 60,549 $ 77,995 (1) Adjusted EBITDA is not a measurement of our financial performance under U.S.
Fair value determinations require considerable judgment and are sensitive to changes in underlying assumptions, estimates and market factors. These assumptions and estimates include projected revenues and income growth rates, terminal growth rates, competitive and consumer trends, market-based discount rates and other market factors.
These assumptions and estimates include projected revenues and income growth rates, terminal growth rates, competitive and consumer trends, market-based discount rates and other market factors.
Similarly, a decline in economic growth, increasing interest rates and declining consumer confidence generally decreases demand. Additionally, regulations imposed by local, state and federal government agencies and geopolitical instability, can also negatively impact the housing markets for which we operate.
Conversely, in periods of economic recession, declining consumer confidence and higher interest rates, demand typically decreases, resulting in lower home sales transactions and home sale prices. Additionally, regulations imposed by local, state and federal government agencies and geopolitical instability can also negatively impact the housing markets in which we operate.
Our home sale transaction growth was directly related to the growth of our agent base over the prior comparative period. 26 We utilize gross profit and gross margin, financial statement measures based on generally accepted accounting principles in the U.S. (“U.S. GAAP”), to assess eXp’s financial performance from period to period. Gross profit is calculated from U.S.
Our real estate sales transaction decline was directly related to the decline in existing home sales in the U.S. in 2023 compared to 2022 as reported by the NAR. We utilize gross profit and gross margin, financial statement measures based on generally accepted accounting principles in the U.S. (“U.S. GAAP”), to assess eXp’s financial performance from period to period.
At each reporting period, we estimate revenue for closed transactions for which we have not yet received the closing documents due to timing of when a transaction settles. Additionally, provisions for anticipated differences between consideration due and amounts expected to be received are estimated and recorded to revenue.
At each reporting period, we estimate and accrue revenue for closed transactions for which we are entitled to but have not yet received the closing documents due to timing of when a transaction settles. The accrual for estimated revenue was immaterial for the years ended December 31, 2023 and 2022.
The Company provides these services itself and controls the services necessary to legally represent the transfer of real estate. Correspondingly, the Company is defined as the principal. The Company, as principal, satisfies its obligation upon the closing of a real estate transaction.
The Company is contractually obligated to provide services for the fulfillment of transfers of real estate between buyers and sellers. The Company provides these services itself and controls the services necessary to legally represent the transfer of real estate. Correspondingly, the Company is defined as the principal.
The decrease of accounts receivable and accrued liabilities was due to lower real estate transactions in the fourth quarter 2022 compared to the fourth quarter 2021. 32 Cash Flows The following table presents our cash flows for the periods presented: Year Ended December 31, 2022 2021 Cash provided by operating activities $ 210,535 $ 246,892 Cash used in investment activities (22,461) (18,923) Cash used in financing activities (204,514) (179,924) Effect of changes in exchange rates on cash, cash equivalents and restricted cash (87) (59) Net change in cash, cash equivalents and restricted cash ($ 16,527) $ 47,986 For the year ended December 31, 2022, cash provided by operating activities decreased ($36.4) million compared to the same period in 2021.
Cash Flows The following table presents our cash flows for the periods presented: Year Ended December 31, 2023 2022 Cash provided by operating activities $ 209,131 $ 210,535 Cash used in investment activities (13,503) (22,461) Cash used in financing activities (184,089) (204,514) Effect of changes in exchange rates on cash, cash equivalents and restricted cash (38) (87) Net change in cash, cash equivalents and restricted cash $ 11,501 ($ 16,527) For the year ended December 31, 2023, cash provided by operating activities decreased modestly compared to the same period in 2022.
The accrual for estimated revenue was immaterial for the years ended December 31, 2022 and 2021. Business combinations The Company accounts for business combinations using the acquisition method of accounting, under which the consideration for the acquisition is allocated to the assets acquired and liabilities assumed.
Business combinations The Company accounts for business combinations using the acquisition method of accounting, under which the consideration for the acquisition is allocated to the assets acquired and liabilities assumed. The Company recognizes identifiable assets acquired and liabilities assumed at the fair values as of the acquisition date.
In doing so, we have adopted many of the principles of the Net Promoter Score ® (NPS) across many aspects of our organization. NPS is a measure of customer satisfaction and is measured on a scale between -100 and 100. A NPS above 50 is considered excellent. The Company’s agent NPS was 73 in the fourth quarter of 2022.
NPS is a measure of customer satisfaction and is measured on a scale between -100 and 100. A NPS above 50 is considered excellent. The Company’s aNPS was 73 for 2023 and 77 in the fourth quarter.
The Company recognizes identifiable assets acquired and liabilities assumed at the fair values as of the acquisition date. Acquisition-related costs, such as due diligence, legal and accounting fees, are expensed as incurred and not considered in determining the fair value of the acquired assets.
Acquisition-related costs, such as due diligence, legal and accounting fees, are expensed as incurred and not considered in determining the fair value of the acquired assets. Fair value determinations require considerable judgment and are sensitive to changes in underlying assumptions, estimates and market factors.
This fast and iterative approach has already led to improvements in parts of our business such as agent onboarding, commission transaction processing and employee benefits. Agent Ownership The Company maintains an equity incentive program whereby agents and brokers of eXp Realty can become eligible for awards of the Company’s common stock through the achievement of production and agent attraction benchmarks.
Agent Ownership The Company maintains an agent growth incentive program (“AGIP”) whereby agents and brokers of eXp Realty can become eligible for awards of the Company’s common stock through the achievement of production and agent attraction benchmarks.
Cash equivalents are comprised of financial instruments with an original maturity of 90 days or less from the date of purchase, primarily money market funds. We currently do not possess any marketable securities.
We currently do not hold any bank debt, nor have we issued any debt instruments through public offerings or private placements. As of December 31, 2023, our cash and cash equivalents totaled $126.9 million. Cash equivalents are comprised of financial instruments with an original maturity of 90 days or less from the date of purchase, primarily money market funds.
Revenue Our total revenues were $4.6 billion in 2022 compared to $3.8 billion in 2021, an increase of $827.0 million, or 22%. Total revenues increased primarily as a result of higher volume of real estate brokerage commissions, which is attributable to growth in our agent base, an increase of real estate transactions and increased home sales prices compared to 2021.
Total revenues decreased primarily as a result of lower volume of real estate brokerage commissions, which is attributable to a decrease of overall real estate transactions and lower home sales prices in our markets, partially offset by growth in our agent base, compared to 2022.
Based on this analysis, in December 2022, we determined that there are four operating segments and three reportable segments. The CODM uses Adjusted Segment EBITDA as a key metric to evaluate the operating and financial performance of a segment, identify trends affecting the segments, develop projections and make strategic business decisions.
The CODM uses Adjusted Segment EBITDA as a key metric to evaluate the operating and financial performance of a segment, identify trends affecting the segments, develop projections and make strategic business decisions and allocate resources. The Company has four reportable segments as follows: North American Realty, International Realty, Virbela and Other Affiliated Services.
The Company has four reportable segments as follows: North American Realty, International Realty and Virbela and Other Affiliated Services. We report corporate expenses, as further detailed below, as “Corporate expenses and other.” All segments follow the same basis of presentation and accounting policies. See Note 2 of the Notes included herein for the Company’s significant accounting policies.
We report corporate expenses, as further detailed below, as “Corporate expenses and other.” All segments follow the same basis of presentation and accounting policies. See Note 2 - Summary of Significant Accounting Policies to the consolidated financial statements included elsewhere in this Annual Report for additional information about the Company’s significant accounting policies.
Commission and other agent-related costs increased primarily as a result of growth in agent base, increased real estate transactions and increased home sales prices compared to 2021. 29 General and Administrative Expense General and administrative expenses were $346.1 million in 2022 compared to $249.7 million in 2021, an increase of $96.4 million, or 39%.
Commission and other agent-related costs decreased primarily because of a decrease in overall real estate transactions and lower home sales prices, partially offset by growth in our agent base and an increase in agent-related stock-based compensation. 32 General and Administrative Expense General and administrative expenses were $319.2 million in 2023 compared to $346.1 million in 2022, a decrease of ($27.0) million, or (8)%.
GAAP FINANCIAL MEASURES To supplement our consolidated financial statements, which are prepared and presented in accordance with U.S. GAAP, we use Adjusted EBITDA, a non-U.S. GAAP financial measure, to understand and evaluate our core operating performance.
S ee Note 13 – Commitments and Contingencies to the consolidated financial statements included elsewhere in this Annual Report for further information related to our litigation. NON-U.S. GAAP FINANCIAL MEASURES To supplement our consolidated financial statements, which are prepared and presented in accordance with U.S. GAAP, we use Adjusted EBITDA, a non-U.S.
Gross profit increased year-over-year primarily due to growth in agent base, an increase of real estate transactions and increased home sales prices compared to 2021 For the years ended December 31, 2022, 2021 and 2020, gross margin was 8.0%, 7.8% and 8.9%, respectively.
For the years ended December 31, 2023, 2022 and 2021, gross profit was $324.1 million, $366.9 million and $296.0 million, respectively. Reported gross profit decreased year-over-year primarily due to a decrease in real estate transactions and an increase in reported agent-related stock-based compensation expense, compared to 2022.
Brokerage real estate transactions are recorded when our agents and brokers represent buyers and/or sellers in the purchase or sale, respectively, of a home. The number of real estate transactions are key drivers of our revenue and profitability.
One of our key strengths is attracting real estate agent and broker professionals that contribute to our growth. Real estate sales transactions are recorded when our agents and brokers represent buyers and/or sellers in the purchase or sale, respectively, of a home. Other real estate transactions are recorded for leases, rentals and referrals.
North American Realty and International Realty The Company serves as a licensed broker in the areas in which it operates for the purpose of processing real estate transactions. The Company is contractually obligated to provide services for the fulfillment of transfers of real estate between buyers and sellers.
Revenue recognition The Company generates substantially all of its revenue from North American Realty and International Realty and generates a de minimis portion of its revenues from software subscription and professional services. North American Realty and International Realty The Company serves as a licensed broker in the areas in which it operates for the purpose of processing real estate transactions.
Existing Home Sales Transactions and Prices According to NAR, seasonally adjusted existing home sale transactions for the year ended December 2022 (preliminary) decreased to 4.02 million compared to 6.09 million for the year ended December 2021. NAR anticipates transactions to decrease slightly in 2023 due to higher mortgage rates.
The unfavorable housing affordability index is due to increased mortgage rate conditions and higher average home prices driven by inventory levels. Existing Home Sales Transactions and Prices According to NAR, existing home sale transactions for the year ended December 2023 (preliminary) decreased to 4.09 million compared to 5.03 million for the year ended December 2022.
Year ended December 31,2021 Year Ended % of Year Ended % of Change 2022 vs. 2021 December 31, 2022 Revenue December 31, 2021 Revenue $ % (In thousands, except share amounts and per share data) Statement of Operations Data: Revenues $ 4,598,161 100% $ 3,771,170 100% $ 826,991 22% Operating expenses Commissions and other agent-related costs 4,231,262 92% 3,475,139 92% 756,123 22% General and administrative expenses 346,132 8% 249,699 7% 96,433 39% Sales and marketing expenses 15,359 -% 12,180 -% 3,179 26% Total operating expenses 4,592,753 100% 3,737,018 99% 855,735 23% Operating income 5,408 -% 34,152 1% (28,744) (84)% Other (income) expense Other (income) expense, net (804) -% 292 -% (1,096) (375)% Equity in losses of unconsolidated subsidiaries 1,624 -% 188 -% 1,436 764% Total other (income) expense, net 820 -% 480 -% 340 71% Income before income tax expense 4,588 -% 33,672 1% (29,084) (86)% Income tax (benefit) expense (10,836) -% (47,487) (1)% 36,651 (77)% Net income 15,424 -% 81,159 2% (65,735) (81)% Add back: Net loss attributable to noncontrolling interest 18 -% 61 -% (43) (70)% Net income attributable to eXp World Holdings, Inc. $ 15,442 -% $ 81,220 2% (65,778) (81)% Adjusted EBITDA (1) $ 60,549 1% $ 77,995 2% ($ 17,446) (22)% Earnings per share Basic $ 0.10 $ 0.56 ($ 0.46) (82)% Diluted $ 0.10 $ 0.51 ($ 0.41) (80)% Weighted average shares outstanding Basic 151,036,110 146,170,871 Diluted 156,220,165 157,729,374 (1) Adjusted EBITDA is not a measurement of our financial performance under U.S.
Year ended December 31, 2022 Year Ended % of Year Ended % of Change 2023 vs. 2022 December 31, 2023 Revenue December 31, 2022 Revenue $ % (In thousands, except share amounts and per share data) Statement of Operations Data: Revenues $ 4,281,105 100% $ 4,598,161 100% ($ 317,056) (7)% Operating expenses Commissions and other agent-related costs 3,957,054 92% 4,231,262 92% (274,208) (6)% General and administrative expenses 319,153 7% 346,132 8% (26,979) (8)% Sales and marketing expenses 12,156 -% 15,359 -% (3,203) (21)% Impairment expense 9,203 -% - -% 9,203 -% Total operating expenses 4,297,566 100% 4,592,753 100% (295,187) (6)% Operating (loss) income (16,461) -% 5,408 -% (21,869) (404)% Other (income) expense Other (income) expense, net (4,414) -% (804) -% (3,610) (449)% Equity in losses of unconsolidated affiliates 1,388 -% 1,624 -% (236) (15)% Total other (income) expense, net (3,026) -% 820 -% (3,846) (469)% Income (loss) before income tax expense (13,435) -% 4,588 -% (18,023) (393)% Income tax (benefit) expense (4,462) -% (10,836) -% 6,374 59% Net (loss) income (8,973) -% 15,424 -% (24,397) (158)% Add back: Net loss attributable to noncontrolling interest - -% 18 -% (18) (100)% Net (loss) income attributable to eXp World Holdings, Inc. (8,973) -% 15,442 -% (24,415) (158)% Adjusted EBITDA (1) $ 57,548 1% $ 60,549 1% ($ 3,001) (5)% (Loss) earnings per share Basic ($ 0.06) $ 0.10 ($ 0.16) (160)% Diluted ($ 0.06) $ 0.10 ($ 0.16) (160)% Weighted average shares outstanding Basic 153,232,129 151,036,110 Diluted 153,232,129 156,220,165 (1) Adjusted EBITDA is not a measurement of our financial performance under U.S.
Effective January 1, 2020, we issued share-based compensation to our agents and brokers at a 10% discount to the market price of our common stock. Our operational strategy and the importance of the agent compensation plans to our strategy have not changed.
Agents and brokers can elect to receive 5% of their commission payable in the form of Company common stock at a 10% discount to the market price of our common stock . Our operational strategy and the importance of the AEP and AGIP to our strategy have not changed.
Adjusted EBITDA has grown significantly for the years ended December 31, 2021 and 2020 due to our revenue growth and higher leverage of our cost structure. RECENT BUSINESS DEVELOPMENTS North American Realty Initiatives The Company continues to also focus on growth in the United States and in Canada. On July 1, 2022, the Company acquired Zoocasa.
GAAP financial measure, to understand and evaluate our core operating performance. For the year ended December 31, 2023 adjusted EBITDA declined due to lower revenue, and increased operating costs. RECENT BUSINESS DEVELOPMENTS North American Realty Initiatives The Company continues to focus on growth in the United States and Canada.
For the year ended December 31, 2022, cash used in financing activities primarily related to higher repurchases of our common stock of $7.5 million compared to the prior year period and increased dividends paid of $13.7 million compared to 2021.
For the year ended December 31, 2023, cash used in financing activities decreased primarily related to lower repurchases of our common stock of $18.9 million and increased proceeds from stock option exercises $4.3 million compared to 2022 partially offset by an increase in dividend payments of $3.3 million compared to 2022.
In 2022, the existing home sales market declined 16%, according to the National Association of Realtors (“NAR”), which is the lowest the market has been since 2014. Due to the increasing interest rates and increasing inflation, the market began a contraction trend beginning in the second quarter of 2022.
In 2023, the existing home sales market declined 18.7%, according to preliminary data from the National Association of Realtors (“NAR”), the lowest level in nearly 30 years. Due to increasing interest rates and continued low inventory of homes for sale, the market contraction that began in the second quarter of 2022 continued through 2023.
National Housing Inventory Throughout 2022, increased mortgage interest rates and higher home prices have caused inventory levels, as measured in months of supply, to rise. Construction of new homes continues to slow also due to rising mortgage rates and the strained availability of labor and materials.
National Housing Inventory In 2023, the continued increase of mortgage rates and higher home prices have caused inventory levels, as measured in months of supply, to rise. According to the United States Census Bureau, new construction housing starts decreased by 9% in 2023, compared to 2022; however, new construction housing completions increased 4.5% in 2023 compared to 2022.
See additional information in Note 14 –Segment Information . eXp manages its operations in four operating business segments: North American Realty; International Realty; Virbela; and Other Affiliated Services. While we do not consider acquisitions a critical element of our ongoing business, we seek opportunities to expand and enhance our portfolio of solutions.
See additional information in Note 10 –Segment Information to the consolidated financial statements included elsewhere in this Annual Report. eXp manages its operations in four operating business segments: North American Realty; International Realty; Virbela; and Other Affiliated Services.
The increases in revenue directly contributed to Adjusted EBITDA (loss) decrease of (22)%. Corporate expenses and other contain the costs incurred to operate the corporate parent of eXp Realty.
Other Affiliated Services revenue decreased (6)% due to a decrease of coaching revenue as a result of a reset of the business strategy. Adjusted EBITDA decreased by (46)% primarily due to an increase in personnel costs and the decrease in revenue. Corporate expenses and other contain the costs incurred to operate the corporate parent of eXp Realty.
In 2021, Virbela also released a new product called Frame into beta. Frame is a metaverse collaboration technology that is accessible from any device with a browser such as mobile, personal computer, virtual reality device and tablet.
Virbela We continue to develop the core Virbela enterprise virtual world technology and the newer WebXR FrameVR (“Frame”) platform through our subsidiary, eXp World Technologies, LLC. Frame is a metaverse collaboration technology that is accessible from any device with a browser such as mobile, personal computer, virtual reality device and tablet.
The increase in these costs (increase in Adjusted EBITDA (loss) of 56% in 2021 compared to 2020) reflect additional executive compensation & travel related to the expansion of the business along with legal expenses. 31 LIQUIDITY AND CAPITAL RESOURCES Our primary sources of liquidity are our cash and cash equivalents on hand and cash flows generated from our business operations.
The decrease in these costs reflects the impact of cost cutting initiatives. LIQUIDITY AND CAPITAL RESOURCES Our primary sources of liquidity are our cash and cash equivalents on hand and cash flows generated from our business operations.
See Note 10 – Stockholders’ Equity to the consolidated financial statements for more information regarding the assumptions used in estimating the fair value of our awards. Revenue recognition The Company generates substantially all of its revenue from North American Realty and International Realty and generates a de minimis portion of its revenues from software subscription and professional services.
See Note 9 – Stockholders’ Equity to the consolidated financial statements included elsewhere in this Annual Report, for more information regarding the assumptions used in estimating the fair value of our awards.
Sales and marketing costs include lead capture costs and promotional materials. Sales and marketing expenses increased primarily as a result of an increase in lead costs of $1.7 million and advertising costs of $1.7 million.
Sales and marketing costs include lead capture costs and promotional materials. Sales and marketing expenses decreased primarily as a result of a decrease in advertising costs of ($1.8) million and internet advertising costs of ($1.3) million. Impairment expense 2023 includes impairment charges for goodwill and amortizable intangible assets of $9.2 million related to the Virbela segment.
Refer to Critical Accounting Policies and Estimates within the MD&A and Note 12 - Income Taxes to the consolidated financial statement for further information. BUSINESS SEGMENT DISCLOSURES See Note 14 – Segment Information to the consolidated financial statements for additional information regarding our business segments.
BUSINESS SEGMENT DISCLOSURES See Note 10 – Segment Information to the consolidated financial statements included elsewhere in this Annual Report for additional information regarding our business segments.
Our stock repurchase program and agent growth incentive program are more fully disclosed in Note 10 – Stockholders’ Equity to the consolidated financial statements. 28 RESULTS OF OPERATIONS Year ended December 31, 2022 vs.
The costs attributable to these plans are also a significant component of our commission structure and our results of operations. Additional information for our AGIP and AEP programs are more fully disclosed in Note 9 – Stockholders’ Equity to the consolidated financial statements included elsewhere in this Annual Report. 31 RESULTS OF OPERATIONS Year ended December 31, 2023 vs.
GAAP financial measure, for each of the periods presented: Year Ended December 31, 2022 2021 Net income $ 15,424 $ 81,159 Other expense, net 820 480 Income tax benefit (10,836) (47,487) Depreciation and amortization (1) 9,838 6,248 Stock compensation expense (2) 30,861 24,493 Stock option expense 14,442 13,102 Adjusted EBITDA $ 60,549 $ 77,995 The primary driver for the changes in Adjusted EBITDA was lower net income attributable to the increased general and administrative costs resulting from the Company’s increase in employee count to continue to support our agent growth strategy and increased costs related to entering international markets and investments in Virbela. 36
GAAP financial measure, for each of the periods presented: Year Ended December 31, 2023 2022 Net (loss) income ($ 8,973) $ 15,424 Total other (income) expense, net (3,026) 820 Income tax (benefit) expense (4,462) (10,836) Depreciation and amortization 10,892 9,838 Impairment expense 9,203 - Stock compensation expense (1) 43,178 30,861 Stock option expense 10,736 14,442 Adjusted EBITDA $ 57,548 $ 60,549 (1) This includes agent growth incentive stock compensation expense and stock compensation expense related to business acquisitions.
Based on Freddie Mac data, the average rate for a 30-year, conventional fixed rate mortgage was 6.42% in December 2022 compared to 3.1% in 2021. As inflation continues to moderate into 2023, mortgage rates are expected to decline, which we expect to boost homebuyer demand and homebuilder sentiment.
According to NAR, inventory of existing homes for sale in the U.S. was one million. Mortgage Rates Persistently high mortgage rates continue to negatively impact the demand for homebuying. Based on Freddie Mac data, the average rate for a 30-year, conventional fixed-rate mortgage was 6.61% in December 2023 compared to 6.42% in December 2022.
Real estate transaction revenue represents the commission revenue earned by the Company for closed brokerage real estate transactions. We continue to increase our agents and brokers significantly in the United States and Canada through the execution of our growth strategies. We are continuing to expand our agent base internationally, as well.
We continue to increase our agents and brokers in the United States and Canada through execution of our growth strategies despite a challenging market.