RE/MAX Holdings, Inc. (RMAX)
NYSE: RMAX · Real-Time Price · USD
9.54
+0.07 (0.74%)
At close: May 29, 2026, 4:00 PM EDT
9.37
-0.17 (-1.78%)
After-hours: May 29, 2026, 7:00 PM EDT
RE/MAX Holdings Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Property Revenue | 139.54 | 143.33 | 154.2 | 161.29 | 169.07 | 154.05 |
Service and Other Revenue | 147.83 | 148.27 | 153.49 | 164.38 | 184.32 | 175.65 |
| 287.36 | 291.6 | 307.69 | 325.67 | 353.39 | 329.7 | |
Revenue Growth (YoY) | -5.43% | -5.23% | -5.52% | -7.84% | 7.18% | 23.95% |
Gross Profit | 287.36 | 291.6 | 307.69 | 325.67 | 353.39 | 329.7 |
Selling, General & Admin | 221.32 | 219.54 | 231.24 | 255.41 | 264.3 | 261.88 |
Depreciation & Amortization Expenses | 25.13 | 25.85 | 29.56 | 32.41 | 35.77 | 31.33 |
Other Operating Expenses | 7.05 | -0.83 | 6.7 | 48.49 | 15.11 | 46.42 |
Operating Income | 33.85 | 47.04 | 40.18 | -10.64 | 38.21 | -9.93 |
Interest Income | 3.55 | 3.58 | 3.74 | 4.42 | 1.46 | 0.22 |
Interest Expense | -30.93 | -31.7 | -36.26 | -35.74 | -20.9 | -11.34 |
Other Non-Operating Income (Expense) | 0.44 | 0.71 | -1.46 | 0.42 | -0.64 | -1.1 |
Total Non-Operating Income (Expense) | -26.95 | -27.42 | -33.98 | -30.9 | -20.08 | -12.23 |
Pretax Income | 6.9 | 19.63 | 6.2 | -41.54 | 18.13 | -22.16 |
Provision for Income Taxes | 5.94 | 6.2 | -1.88 | 56.95 | 7.37 | 2.46 |
Net Income | 0.37 | 8.15 | 7.12 | -69.02 | 6.11 | -15.62 |
Minority Interest in Earnings | 0.59 | 5.28 | 0.95 | -29.46 | 4.65 | -9 |
Net Income to Common | 0.37 | 8.15 | 7.12 | -69.02 | 6.11 | -15.62 |
Net Income Growth | -95.66% | 14.46% | - | - | - | - |
Shares Outstanding (Basic) | 20 | 20 | 19 | 18 | 19 | 19 |
Shares Outstanding (Diluted) | 21 | 20 | 19 | 18 | 19 | 19 |
Shares Change (YoY) | 5.51% | 5.73% | 6.53% | -3.89% | 0.83% | 2.00% |
EPS (Basic) | 0.02 | 0.41 | 0.38 | -3.81 | 0.33 | -0.84 |
EPS (Diluted) | 0.01 | 0.40 | 0.37 | -3.81 | 0.32 | -0.84 |
EPS Growth | -97.67% | 8.11% | - | - | - | - |
Shares Outstanding | 20.14 | 20.1 | 18.97 | 18.27 | 17.87 | 18.81 |
Free Cash Flow | 25.27 | 33.5 | 53.03 | 21.85 | 61.21 | 27.2 |
Free Cash Flow Growth | -24.58% | -36.82% | 142.76% | -64.31% | 125.01% | -57.46% |
Free Cash Flow Per Share | 1.23 | 1.64 | 2.75 | 1.21 | 3.25 | 1.46 |
Dividends Per Share | - | - | - | 0.690 | 0.920 | 0.920 |
Dividend Growth | - | - | - | -25.00% | - | 4.54% |
Gross Margin | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
Operating Margin | 11.78% | 16.13% | 13.06% | -3.27% | 10.81% | -3.01% |
Profit Margin | 0.33% | 4.61% | 2.63% | -30.24% | 3.04% | -7.47% |
FCF Margin | 8.79% | 11.49% | 17.24% | 6.71% | 17.32% | 8.25% |
EBITDA | 58.99 | 72.89 | 69.74 | 21.78 | 73.98 | 21.4 |
EBITDA Margin | 20.53% | 25.00% | 22.67% | 6.69% | 20.93% | 6.49% |
EBIT | 33.85 | 47.04 | 40.18 | -10.64 | 38.21 | -9.93 |
EBIT Margin | 11.78% | 16.13% | 13.06% | -3.27% | 10.81% | -3.01% |
Effective Tax Rate | 86.09% | 31.56% | -30.27% | -137.09% | 40.66% | -11.10% |