Biggest changeYear ended December 31, 2023 Year Ended Year Ended Change 2024 vs. 2023 December 31, 2024 December 31, 2023 $ % Statement of Operations Data: Revenues $ 4,567,672 $ 4,273,821 $ 293,851 7% Operating expenses Commissions and other agent-related costs 4,225,277 3,953,897 271,380 7% General and administrative expenses 252,369 247,799 4,570 2% Technology and development expenses 58,182 59,547 (1,365) (2)% Sales and marketing expenses 11,908 12,056 (148) (1)% Impairment expense 4,930 - 4,930 -% Litigation contingency 34,000 - 34,000 -% Total operating expenses 4,586,666 4,273,299 313,367 7% Operating (loss) income (18,994) 522 (19,516) (3,739)% Other (income) expense Total other (income) expense, net (4,445) (4,383) (62) (1)% Equity in losses of unconsolidated affiliates 1,168 1,388 (220) (16)% Total other (income) expense, net (3,277) (2,995) (282) (9)% (Loss) income before income tax expense (15,717) 3,517 (19,234) (547)% Income tax (benefit) expense 1,071 (16) 1,087 (6,794)% Net (loss) income from continuing operations (16,788) 3,533 (20,321) (575)% Adjusted EBITDA (1) $ 75,483 $ 65,328 $ 10,155 16% (1) Adjusted EBITDA is not a measurement of our financial performance under U.S.
Biggest changeThe decrease in consolidated adjusted EBITDA reflects a decrease in operating results related to increased agent capping and lower agent fees, as well as increased employee-related, technology and legal expenses, which more than offset increased revenues. 23 Table of Contents Consolidated Operating Performance Year Ended December 31, 2025 Year Ended December 31, 2024 Change 2025 vs. 2024 Statement of Operations Data: Revenues $ 4,772,311 $ 4,567,672 4% Commissions and other agent-related costs 4,438,733 4,225,277 5% Gross profit 333,578 342,395 (3)% Operating expenses General and administrative expenses 274,871 252,369 9% Technology and development expenses 69,618 58,182 20% Sales and marketing expenses 10,555 11,908 (11)% Impairment expense - 4,930 (100)% Litigation contingency - 34,000 (100)% Total operating expenses 355,044 361,389 (2)% Operating income (loss) (21,466) (18,994) (13)% Other (income) expense Other (income) expense, net (1,513) (4,445) 66% Equity in (income) losses of unconsolidated affiliates 281 1,168 (76)% Total other (income) expense, net (1,232) (3,277) 62% Income (loss) before income tax expense (20,234) (15,717) (29)% Income tax (benefit) expense 2,480 1,071 132% Net income (loss) from continuing operations (22,714) (16,788) (35)% Net income (loss) from discontinued operations - (4,479) 100% Net income (loss) (22,714) (21,267) (7)% Commissions and Other Agent-Related Costs Commissions and other agent-related costs increased 5% primarily because of the increase in real estate transactions and increased home sales prices, as well as increased agent capping.
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”.
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 segment adjusted EBITDA and a reconciliation of segment adjusted EBITDA to net income, and a discussion of why we believe segment adjusted EBITDA is useful to investors, see “Non-U.S. GAAP Financial Measures”.
The Company’s presentation of Adjusted Segment EBITDA may not be comparable to similar measures used by other companies.
The Company’s presentation of segment adjusted EBITDA may not be comparable to similar measures used by other companies.
We believe that Consolidated Adjusted EBITDA and Adjusted Segment EBITDA provides useful information about our financial performance, enhances the overall understanding of our past performance and future prospects and allows for greater transparency with respect to a key metric used by our management for financial and operational decision-making.
We believe that consolidated adjusted EBITDA and segment adjusted EBITDA provides useful information about our financial performance, enhances the overall understanding of our past performance and future prospects and allows for greater transparency with respect to a key metric used by our management for financial and operational decision-making.
We believe that Adjusted Segment EBITDA helps identify underlying trends in our business that otherwise could be masked by the effect of the expenses that we exclude in Adjusted Segment EBITDA.
We believe that segment adjusted EBITDA helps identify underlying trends in our business that otherwise could be masked by the effect of the expenses that we exclude in segment adjusted EBITDA.
GAAP measures of Adjusted EBITDA and Adjusted Segment EBITDA to assist investors in seeing our financial performance through the eyes of management and because we believe these measures provide additional tools for investors to use in comparing our core financial performance over multiple periods with other companies in our industry.
GAAP measures of consolidated adjusted EBITDA and segment adjusted EBITDA to assist investors in seeing our financial performance through the eyes of management and because we believe these measures provide additional tools for investors to use in comparing our core financial performance over multiple periods with other companies in our industry.
Our future capital requirements will depend on many factors, including the outcome of pending antitrust litigation settlement, 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.
The Company’s future capital requirements will depend on many factors, including the outcome of pending antitrust litigation settlement, its level of investment in technology, its rate of growth into new markets and cash used to pay quarterly cash dividends and repurchase shares of the Company’s common stock.
Some of these limitations are: ● Adjusted EBITDA and Adjusted Segment EBITDA exclude stock-based compensation expense related to our agent growth incentive program and stock option expense, which have been and will continue to be for the foreseeable future, significant recurring expenses in our business and an important part of our compensation strategy; and ● Adjusted EBITDA and Adjusted Segment EBITDA exclude certain recurring, non-cash charges such as depreciation of fixed assets, amortization of intangible assets and impairment charges related to these long-lived assets and, although these are non-cash charges, the assets being depreciated, amortized, or impaired may have to be replaced in the future.
Some of these limitations are: ● Consolidated adjusted EBITDA and segment adjusted EBITDA exclude stock-based compensation expense related to our agent growth incentive program and stock option expense, which have been and will continue to be for the foreseeable future, significant recurring expenses in our business and an important part of our compensation strategy; and 28 Table of Contents ● Consolidated adjusted EBITDA and segment adjusted EBITDA exclude certain recurring, non-cash charges such as depreciation of fixed assets, amortization of intangible assets and impairment charges related to these long-lived assets and, although these are non-cash charges, the assets being depreciated, amortized, or impaired may have to be replaced in the future.
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 activities of the Company.
Management evaluates the operating results of each of its reportable segments based upon revenue, Segment adjusted EBITDA and operating income (loss). Segment adjusted EBITDA is defined by us as net income before depreciation and amortization, interest expense, income taxes, stock compensation expense, stock option expense, and other items that are not core to the operating activities of the Company.
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 (loss) income, and a discussion of why we believe Adjusted EBITDA is useful to investors, 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 consolidated adjusted EBITDA and a reconciliation of consolidated adjusted EBITDA to net income (loss), and a discussion of why we believe consolidated adjusted EBITDA is useful to investors, see “Non-U.S.
Adjusted EBITDA should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with U.S. GAAP. There are a number of limitations related to the use of Adjusted EBITDA and Adjusted Segment EBITDA compared to net income, the closest comparable U.S. GAAP measure.
Consolidated adjusted EBITDA should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with U.S. GAAP. There are several limitations related to the use of consolidated adjusted EBITDA and segment adjusted EBITDA compared to net income, the closest comparable U.S. GAAP measure.
Stock-based compensation awards are measured at the grant date fair value and the stock-based compensation cost is recognized over the requisite service period of the awards, usually the vesting period, on a straight-line basis, net of forfeitures. The Company reduces recorded stock-based compensation for forfeitures when they occur.
The Company accounts for stock-based compensation using a fair value method. Stock-based compensation awards are measured at the grant date fair value and the stock-based compensation cost is recognized over the requisite service period of the awards, usually the vesting period, on a straight-line basis, net of forfeitures. The Company reduces recorded stock-based compensation for forfeitures when they occur.
There can be no assurance that future cash dividends will be declared by the Board of Directors or that the stock repurchase program will be sustained or proceed at historical levels.
There can be no assurance that future cash dividends will be declared by the Board or that the stock repurchase program will be sustained or proceed at historical levels.
Currently, our primary use of cash on hand is to sustain and grow our business operations, including, but not limited to, commission and revenue share payments to agents and brokers and cash outflows for operating expenses.
Operations Currently, the Company’s primary use of cash on hand is to sustain and grow its business operations, including, but not limited to, commission and revenue share payments to agents and brokers and cash outflows for operating expenses.
As of December 31, 2024, based on our assessment of the realizability of the net deferred tax assets, we reached the conclusion that some of our net deferred tax assets will most likely not be fully realized and therefore a valuation allowance of $0.02 million was recorded.
As of December 31, 2025, based on our assessment of the realizability of the net deferred tax assets, we reached the conclusion that some of our net deferred tax assets will most likely not be fully realized and therefore a total valuation allowance of $0.5 million was recorded.
SEGMENTS The Company has three operating and reportable segments as follows: North American Realty, International Realty 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.
Segment Operating Performance The Company has three operating and reportable segments as follows: North American Realty, International Realty and Other Affiliated Services. We report corporate expenses, as further detailed below, as “Corporate expenses and other.” All segments 24 Table of Contents follow the same basis of presentation and accounting policies.
Recognition of compensation cost for an award with a performance condition is based on the probable outcome of that performance condition being met. The Company estimates the share-based liability based on estimated performance probabilities using our most recent estimates on probable achievement of the performance measures established under our AGIP.
Recognition of compensation cost for an award with a performance condition is based on the probable outcome of that performance condition being met. The Company estimates the share-based liability based on estimated performance probabilities using the Company’s most recent estimates on probable achievement of the performance measures.
Our capital requirements may be affected by factors which we cannot control such as the changes in the residential real estate market, interest rates and other monetary and fiscal policy changes to the manner in which we currently operate.
The Company’s capital requirements may be affected by factors which it cannot control such as the changes in the residential real estate market, interest rates and other monetary and fiscal policy changes to the manner in which it currently operates.
Commissions earned on real estate transactions are recognized at the completion of a real estate transaction once we have satisfied our performance obligation. Agent-related fees are currently recorded as a reduction to commissions and other agent-related costs.
Commissions earned on real estate transactions are recognized at the completion of a real estate transaction once the Company has satisfied its performance obligation. Agent-related fees are currently recorded as a reduction to commissions and other agent-related costs.
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.
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. See Note 10 – Segment Information to the consolidated financial statements included elsewhere in this Annual Report for additional information regarding the Company’s business segments.
These 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 measures, to understand and evaluate our core operating performance. These non-GAAP financial measures, which may be different than similarly titled measures used by other companies, are 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.
For information regarding the Company’s expected cash requirement related to settlement costs, see Note 14 – Commitments and Contingencies to the consolidated financial statements included elsewhere in this Annual Report .
Legal Proceedings For information regarding the Company’s expected cash requirement related to settlement costs, see “ Contingencies ” under Note 13 – Commitments and Contingencies to the consolidated financial statements included elsewhere in this Annual Report .
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.
As principal and upon satisfaction of the Company’s obligation, the Company recognizes revenue in the gross amount of consideration to which the Company expects to be entitled. Revenue is derived from assisting homebuyers and sellers in listing, marketing, selling and finding real estate.
North American Realty revenue increased 6% in 2024 compared to 2023 primarily due to an increase in average selling price in the U.S. and in overall real estate transactions in Canada, and improved agent productivity, partially offset by reductions in our agent base.
North American Realty revenue increased 3% during 2025 compared to 2024 primarily due to an increase in home sale prices in the U.S. and in overall real estate transactions in Canada, and improved agent productivity, partially offset by reductions in the Company’s agent base.
Real Estate Sales Transactions and Sales Volume Real estate sales transactions are based on the side (buyer or seller) of each real estate transaction and are recorded when our agents and brokers represent buyers or sellers in the purchase or sale, respectively, of a home. The number of real estate transactions is a key driver of our revenue and profitability.
Real Estate Sales Transactions and Sales Volume Real estate sales transactions are based on the side (buyer or seller) of each real estate transaction and are recorded when our agents and brokers represent buyers or sellers in the purchase or sale, respectively, of a home, from which the Company earns brokerage commissions and related fees.
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, 2024, our cash and cash equivalents totaled $113.6 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.
Cash equivalents are comprised of financial 25 Table of Contents instruments with an original maturity of 90 days or less from the date of purchase, primarily money market funds. The Company currently does not hold any other marketable securities. We currently do not hold any bank debt, nor have we issued any debt instruments through public offerings or private placements.
The following table outlines the key business metrics that we periodically review to track the Company’s performance: Year Ended December 31, 2024 2023 2022 Performance: Agent NPS 76 73 71 Agent count 82,980 87,515 86,203 Real estate sales transactions 434,165 422,772 460,150 Real estate sales volume $ 185,170,695 $ 169,202,948 $ 187,252,204 Other real estate transactions 84,524 71,636 51,709 Real estate per transaction cost $ 559 $ 573 $ 581 Revenues $ 4,567,672 $ 4,273,821 $ 4,589,676 Operating (loss) profit ($ 18,994) $ 522 $ 16,357 Adjusted EBITDA (1) $ 75,483 $ 65,328 $ 71,498 (1) Adjusted EBITDA is not a measurement of our financial performance under U.S.
Key Business Metrics The following table outlines the key business metrics that we periodically review to track the Company’s performance: Year Ended December 31, 2025 2024 2023 Performance: Agent NPS 75 76 73 Agent count 83,060 82,980 87,515 Real estate sales transactions 440,163 434,165 422,772 Real estate sales volume (2) $ 194,038,232 $ 185,170,695 $ 169,202,948 Other real estate transactions 80,468 84,524 71,636 Real estate per transaction cost $ 624 $ 559 $ 573 Revenues (2) $ 4,772,311 $ 4,567,672 $ 4,273,821 Gross profit (2) $ 333,578 $ 342,395 $ 319,924 Operating income (loss) (2) ($ 21,466) ($ 18,994) $ 522 Consolidated adjusted EBITDA (1)(2) $ 33,172 $ 75,483 $ 65,328 (1) Consolidated adjusted EBITDA is not a measurement of our financial performance under U.S.
During 2024, we utilized our cash on hand to support our agent productivity, growth initiatives and investment in technology, and to a lesser extent, for repurchases of our common stock and quarterly cash dividends.
During 2025, the Company utilized its cash on hand to support our agent productivity, growth initiatives and investment in technology, the first payment of the litigation contingency in the antitrust lawsuits settlement and to a lesser extent, for repurchases of its common stock and quarterly cash dividends.
Discussions of 2022 items and comparisons between 2023 and 2022 liquidity and capital resources can be found in “Management’s Discussion and Analysis Liquidity and Capital Resources” in Part II, Item 7 of the Company’s annual report on Form 10-K for the fiscal year ended December 31, 2023 (the “2023 MD&A”).
Discussions of 2023 items and year-to-year comparisons between 2024 and 2023 are not included, and 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, 2024.
The decrease in income tax (benefit) expense was primarily attributable to the decrease in excess benefit from stock-based compensation in the current year. Refer to Critical Accounting Policies and Estimates within the MD&A and Note 13 - Income Taxes to the consolidated financial statements included elsewhere in this Annual Report for further information. Year ended December 31, 2023 vs.
Income Tax (Benefit) Expense The increase in income tax (benefit) expense was primarily attributable to the decrease in research and development (“R&D”) credit generation in the current year. Refer to Critical Accounting Policies and Estimates within the MD&A and Note 12 - Income Taxes to the consolidated financial statements included elsewhere in this Annual Report for further information.
The following tables present a reconciliation of Adjusted EBITDA, the most comparable U.S.
The following table presents a reconciliation of consolidated adjusted EBITDA to the most comparable U.S.
GAAP financial measure, for each of the periods presented: Year Ended December 31, 2024 2023 2022 Net (loss) income from continuing operations ($ 16,788) $ 3,533 $ 23,735 Total other (income) expense, net (3,277) (2,995) 821 Income tax (benefit) expense 1,071 (16) (8,199) Depreciation and amortization 10,289 10,892 9,838 Impairment expense 4,930 - - Litigation contingency 34,000 - - Stock compensation expense (1) 37,285 43,178 30,861 Stock option expense 7,973 10,736 14,442 Adjusted EBITDA $ 75,483 $ 65,328 $ 71,498 (1) This includes agent growth incentive stock compensation expense and stock compensation expense related to business acquisitions. 45 The primary driver for the increase in Adjusted EBITDA was increased revenues, partially offset by increased commissions and other agent-related expenses and slightly higher general and administrative expenses.
GAAP financial measure, for each of the periods presented: Year Ended December 31, 2025 2024 2023 Net income (loss) from continuing operations ($ 22,714) ($ 16,788) $ 3,533 Total other (income) expense, net (1,232) (3,277) (2,995) Income tax (benefit) expense 2,480 1,071 (16) Depreciation and amortization 9,562 10,289 10,892 Impairment expense - 4,930 - Litigation contingency - 34,000 - Stock-based compensation expense (1) 38,610 37,285 43,178 Stock option expense 6,466 7,973 10,736 Consolidated adjusted EBITDA $ 33,172 $ 75,483 $ 65,328 (1) This includes agent growth incentive stock compensation expense and stock compensation expense related to business acquisitions.
Our operating profit decreased ($15.8) million in 2023, compared to 2022 due to a decrease in revenues partially offset by a decrease in operating expenses. Adjusted EBITDA Management reviews Adjusted EBITDA, which is a non-U.S. GAAP financial measure, to understand and evaluate our core operating performance. 36 Adjusted EBITDA increased $10.2 million in 2024, compared to 2023.
Consolidated Adjusted EBITDA Management reviews consolidated adjusted EBITDA, which is a non-U.S. GAAP financial measure, to understand and evaluate our core operating performance. Consolidated adjusted EBITDA decreased by $42.3 million in 2025, compared to 2024.
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.
Liquidity and Capital Resources The Company believes that its existing balances of cash and cash equivalents and cash flows expected to be generated from its operations will be sufficient to satisfy its normal operating requirements for at least the next 12 months and beyond. As of December 31, 2025, the Company’s cash and cash equivalents totaled $124.2 million.
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 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.
Other real estate transactions Other real estate transactions are recorded for leases, rentals and referrals that are undertaken by our agents and brokers. Other real estate transactions increased 18% in 2024, compared to 2023.
Real estate sales volume increased 5% in 2025 compared to 2024 driven by increased sales prices in North America and in our international markets, and to a lesser extent, increased transactions. Other real estate transactions Other real estate transactions are recorded for leases, rentals and referrals that are undertaken by the Company’s agents and brokers.
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, 2024 and 2023.
At each reporting period, the Company estimates and accrues revenue for closed transactions for which it is entitled to, but have not yet received, a commission due to those transactions settling after the reporting period. The accrual for this estimated revenue was immaterial for the years ended December 31, 2025 and 2024.
Real estate per transaction cost decreased (2.6)% in 2024, compared to 2023, primarily due to lower costs attributable to cost containment initiatives, partially offset by legal expenses related to the antitrust lawsuits. Revenues Revenues represent the commission revenue earned by the Company for closed brokerage real estate transactions.
Real estate per transaction cost increased during 2025 compared to 2024, primarily due to employee-related, technology and legal expenses. Revenues Revenues represent the commission revenue earned by the Company for closed brokerage real estate transactions.
The following table presents our net working capital for the periods presented: December 31, 2024 December 31, 2023 Current assets $ 267,972 $ 266,475 Current liabilities (185,853) (141,660) Net working capital $ 82,119 $ 124,815 As of December 31, 2024, net working capital decreased ($42.7) million, or (34)%, compared to the prior year, primarily due a decrease in cash and cash equivalents of ($12.3) million and an increase in the litigation contingency accrual of $34 million related to the antitrust lawsuits, partially offset by an increase in accounts receivable of $2.3 million and a decrease in accrued expenses of ($0.8) million. 42 Cash Flows The following table presents our cash flows for the periods presented: Year Ended December 31, 2024 2023 Net cash provided by operating activities $ 191,514 $ 209,131 Net cash used in investment activities (19,470) (13,503) Net cash used in financing activities (170,377) (184,089) Effect of changes in exchange rates on cash, cash equivalents and restricted cash (2,972) (38) Net change in cash, cash equivalents and restricted cash ($ 1,305) $ 11,501 For the year ended December 31, 2024, cash provided by operating activities decreased (8)% compared to the same period in 2023, primarily due to lower agent equity program participation in 2024, partially offset by an increase in gross profit net of agent commission and related expenses.
Cash Flows The following table presents our cash flows for the periods presented: Year Ended December 31, 2025 2024 Net cash provided by operating activities $ 118,611 $ 191,514 Net cash used in investing activities (23,472) (19,470) Net cash used in financing activities (86,538) (170,377) Effect of changes in exchange rates on cash, cash equivalents and restricted cash 4,274 (2,972) Net change in cash, cash equivalents and restricted cash $ 12,875 ($ 1,305) For the year ended December 31, 2025, cash provided by operating activities decreased (38)% compared to the same period in 2024, primarily due to lower agent equity program participation, increased accounts receivable, net, due to the timing of revenue in December, as well as the first payment of $17 million related to the antitrust litigation accrual, partially offset by an increase in accrued expenses.
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, impairment expense and litigation contingency expense.
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 and other items that are not core to the operating activities of the Company.
GAAP FINANCIAL MEASURES To supplement our consolidated financial statements, which are prepared and presented in accordance with U.S. GAAP, we use Adjusted EBITDA and Adjusted Segment EBITDA, non-U.S. GAAP financial measures, to understand and evaluate our core operating performance.
See Note 13 – Commitments and Contingencies to the consolidated financial statements included elsewhere in this Annual Report for further information related to the Company’s 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 consolidated adjusted EBITDA and segment adjusted EBITDA, non-U.S.
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 other affiliated 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.
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.
See Note 10 – Stockholders’ Equity to the consolidated financial statements 43 included elsewhere in this Annual Report, for more information regarding the assumptions used in estimating the fair value of our awards.
If factors change causing different assumptions to be made in future periods, estimated compensation expense may differ significantly from that recorded in the current period. 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 the Company’s awards.
These expenses include employee-related costs and other expenses related to the maintenance and development of the technology used by both our agents and our employees. Change 2024 vs. 2023 December 31, 2024 December 31, 2023 $ % Sales and marketing expenses $ 11,908 $ 12,056 ($ 148) (1)% Sales and marketing expenses decreased (1)% in 2024 compared to 2023 due to decreased advertising in the U.S. and Canada residential real estate market. Change 2024 vs. 2023 December 31, 2024 December 31, 2023 $ % Total other (income) expense, net ($ 3,277) ($ 2,995) ($ 282) (9)% Other (income) expense, net increased 9% primarily due to increased interest income when compared to 2023.
These expenses include employee-related costs and other expenses related to the maintenance and development of the technology used by both the Company’s agents and employees . Sales and Marketing Expenses Sales and marketing expenses decreased (11)% in 2025 compared to 2024 due to decreased lead capture and advertising expenses in the residential real estate market.
GAAP requires us to make certain judgments and assumptions, based on information available as of the reporting date 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.
The Company’s significant accounting policies are described in Note 2 – Summary of Significant Accounting Policies to the consolidated financial statements included elsewhere in this Annual Report.
Real estate sales transactions increased 2.7% in 2024, compared to 2023, primarily driven by increased sales volume in Canada and in our international markets. Real estate sales volume increased 9.4% in 2024, compared to 2023 driven by increased sales prices, and to a lesser extent, increased transactions.
Transaction volume represents the total sales value for all transactions. Real estate sales transactions increased 1% during 2025 compared to 2024, primarily driven by increased sales transactions in Canada and in our international markets.
For the year ended December 31, 2024, cash used in financing activities decreased by (7)%, compared to the same period in 2023, primarily related to lower repurchases of our common stock of ($19.4) million compared to 2023, partially offset by decreased proceeds from stock option exercises $3.0 million and an increase in dividend payments of $1.6 million compared to 2023.
For the year ended December 31, 2025, cash used in our investing activities increased 21% compared to the same period in 2024, primarily due to an increase in investments in unconsolidated subsidiaries. 26 Table of Contents For the year ended December 31, 2025, cash used in financing activities decreased by (49)%, compared to the same period in 2024, primarily related to lower repurchases of our common stock of ($84.9) million.
These estimates are calculated based on the agent’s historical performance for each award type. Also, the requisite service period at the grant date of performance awards is estimated based on the probability of the period of time it will take an agent to meet the performance metric.
Also, the requisite service period at the grant date of performance awards is estimated based on the probable amount of time it will take to meet the performance metric. The value of the stock award is amortized over this period and recognized as stock-based compensation expense starting on the grant date.
Operating (loss) profit in 2024 includes $34.0 million related to litigation contingency accrual and $4.9 million of impairment expense Operating profit, excluding the litigation contingency accrual and the impairment expense in 2024 improved substantially due to increased revenue, net of agent commissions and other agent-related costs and lower operating costs, partially offset by legal expenses related to the antitrust lawsuits.
Operating Income (Loss) Operating income (loss) increased in 2025, when compared to 2024, due to increased legal expenses and accruals, employee-related and other operating expenses, including expenses to support our continued technology improvements. Operating income (loss) in 2024 includes $34.0 million related to litigation contingency accrual and $4.9 million of impairment expense.
The following table reflects the results of each of our reportable segments during the years ended December 31, 2024 and 2023: Year Ended Year Ended Change 2024 vs. 2023 December 31, 2024 December 31, 2023 $ % Statement of Operations Data: Revenues North American Realty $ 4,478,293 $ 4,220,063 $ 258,230 6% International Realty 88,146 53,931 34,215 63% Other Affiliated Services 6,105 4,802 1,303 27% Segment eliminations (4,872) (4,975) 103 2% Total Consolidated Revenues $ 4,567,672 $ 4,273,821 $ 293,851 7% Adjusted Segment EBITDA (1) North American Realty 99,253 91,101 $ 8,152 9% International Realty (9,481) (13,657) 4,176 31% Other Affiliated Services (4,876) (3,795) (1,081) (28)% Total Adjusted Segment EBITDA 84,896 73,649 11,247 15% Corporate expenses and other (9,413) (8,321) (1,092) (13)% Total Reported Adjusted EBITDA (1) $ 75,483 $ 65,328 $ 10,155 16% (1) Adjusted Segment EBITDA is not a measurement of our financial performance under U.S.
The following table reflects the results of each of the Company’s reportable segments for 2025 and 2024: December 31, 2025 December 31, 2024 Change 2025 vs. 2024 Statement of Operations Data: Revenues North American Realty $ 4,624,913 $ 4,478,293 3% International Realty 146,930 88,146 67% Other Affiliated Services 2,873 6,105 (53)% Corporate expenses and other (2,405) (4,872) 51% Total Consolidated Revenues $ 4,772,311 $ 4,567,672 4% Segment Adjusted EBITDA (1) North American Realty $ 59,753 $ 99,253 (40)% International Realty (9,933) (9,481) (5)% Other Affiliated Services (5,804) (4,876) (19)% Corporate expenses and other (10,844) (9,413) (15)% Total Segment Adjusted EBITDA (1) $ 33,172 $ 75,483 (56)% Operating Income (Loss) North American Realty $ 9,322 $ 16,468 (43)% International Realty (11,674) (10,492) (11)% Other Affiliated Services (6,153) (11,615) 47% Corporate expenses and other (12,961) (13,355) 3% Total Consolidated Operating Income (Loss) ($ 21,466) ($ 18,994) (13)% (1) Segment adjusted EBITDA is not a measurement of our financial performance under U.S.
See Note 13 – Income Taxes to the consolidated financial statements included elsewhere in this Annual Report for further information related to our income tax positions. 44 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. Litigation The Company is subject to various legal proceedings and claims that arise in the ordinary course of business, the outcomes of which are inherently uncertain.
Agent Net Promoter Score (aNPS) aNPS is a scale-based measure of customer satisfaction and an aNPS above 50 is considered excellent. aNPS plays a crucial role in attracting and retaining agents and teams, especially during a period marked by ongoing market contraction, due to lower transaction volumes and higher mortgage rates, and increased agent attrition from the industry.
GAAP Financial Measures”. (2) Dollar amounts are presented in thousands 22 Table of Contents Agent Net Promoter Score (“aNPS”) aNPS is a scale-based measure of customer satisfaction and an aNPS above 50 is considered excellent. aNPS plays a crucial role in attracting and retaining agents and teams.
Adjusted Segment EBITDA increased 9% primarily due to an increase in gross profit related to the increase in real estate transactions and increased home selling prices. International Realty revenue increased 63% in 2024 compared to 2023 primarily due to increased real estate transactions driven by increased productivity in previously launched markets.
International Realty revenue increased 67% during 2025 compared to 2024 primarily due to increased real estate transactions driven by increased productivity in previously launched markets, as well as the strategic launch of several new markets during the year. International Realty adjusted EBITDA and operating income (loss) reflect the higher costs of entering new countries.
Commissions and other agent-related costs include sales commissions, revenue share and stock-based compensation paid to our agents. Change 2024 vs. 2023 December 31, 2024 December 31, 2023 $ % General and administrative expenses $ 252,369 $ 247,799 $ 4,570 2% General and administrative expenses increased 2% due to increased employee-related expenses and increased legal expenses related to the antitrust lawsuits, partially offset by lower costs related to the shareholders summit in 2024, because it was conducted virtually, and lower eXpcon costs.
Commissions and other agent-related costs include sales commissions, revenue share and stock-based compensation paid to the Company’s agents. General and Administrative Expenses General and administrative expenses increased 9% due to increased employee-related expenses, including severance and increased legal expenses and accruals, and increased costs in agent-related seminars and conferences.
General and administrative expenses include costs related to wages, employee stock compensation, and other general overhead expenses. 38 Change 2024 vs. 2023 December 31, 2024 December 31, 2023 $ % Technology and development expenses $ 58,182 $ 59,547 ($ 1,365) (2)% Technology and development expenses decreased (2)%, primarily due to higher capitalized technology investments.
General and administrative expenses include costs related to wages, employee stock compensation, and other general overhead expenses. Technology and Development Expenses Technology and development expenses increased 20%, primarily due to increased technology expenses related to continued improvements in our technology offerings to our agents.
Revenues increased 6.9% in 2024, compared to 2023, primarily driven by increased home sale prices, and higher sales transactions. Revenues decreased (6.9)% in 2023, compared to 2022.
Revenues increased during 2025 compared to 2024, primarily driven by increased home sale prices in the U.S., and increased sales transactions in Canada and international markets. Gross Profit Gross profit decreased in 2025 when compared to 2024, reflecting revenue growth, offset by increased agent capping and lower agent fees.
In order to support and achieve our future growth plans, we may need or seek advantageously to obtain additional funding through equity or debt financing. We believe that our current operating structure will facilitate sufficient cash flows from operations to satisfy our expected long-term liquidity requirements beyond the next 12 months.
In order to support and achieve the Company’s future growth plans, it may need or seek advantageously to obtain additional funding through equity or debt financing. Net Working Capital Net working capital is calculated as the Company’s total current assets less its total current liabilities.
For the Canadian antitrust litigation, no accrual has been made as a loss is not probable, and a reasonable estimate cannot yet be determined. See Note 14 – Commitments and Contingencies to the consolidated financial statements included elsewhere in this Annual Report for further information related to our litigation . NON-U.S.
See Note 13 – Commitments and Contingencies to the consolidated financial statements included elsewhere in this Annual Report for further information related to the Company’s litigation. Share Repurchase Program The Company has an authorized share repurchase program which is currently approved by the Board up to $1.0 billion in aggregate.
Other (income) expense, net includes interest income earned on cash and cash equivalents, and (earnings) losses related to equity investments. Change 2024 vs. 2023 December 31, 2024 December 31, 2023 $ % Income tax (benefit) expense $ 1,071 ($ 16) $ 1,087 (6,794)% The Company’s provision for income tax (benefit) expense from continuing operations decreased $1.1 million from the year ended December 31, 2023.
Other (Income) Expense, Net Other (income) expense, net increased 62% primarily due to lower interest income and increased other expenses. Other (income) expense, net includes interest income earned on cash and cash equivalents, and (earnings) losses related to equity investments.