The Real Brokerage Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	1,814	1,265	689.16	381.76	121.68	16.56
Revenue Growth (YoY)	65.60%	83.50%	80.52%	213.74%	634.83%	5.13%
Cost of Revenue	1,657	1,150	626.29	349.81	110.59	14.41
Gross Profit	156.64	114.74	62.87	31.95	11.09	2.15
Selling, General & Admin	150.35	118.56	81.52	46.83	18.38	4.56
Research & Development	16.68	12.16	7.36	4.87	3.98	0.41
Other Operating Expenses	-	-	-	-	-	-0.17
Operating Expenses	167.02	130.72	88.88	51.7	22.36	4.8
Operating Income	-10.38	-15.98	-26.01	-19.75	-11.27	-2.65
Interest Expense	-	-0.38	-0.07	-0.54	-	-0.14
Interest & Investment Income	0.5	-	-	-	0.01	-
Other Non Operating Income (Expenses)	-0.58	-0.85	-1.14	0.18	0.15	0
EBT Excluding Unusual Items	-10.47	-17.2	-27.22	-20.11	-11.11	-2.79
Gain (Loss) on Sale of Investments	-	-	0	0.37	-0.57	-
Legal Settlements	-	-9.25	-	-	-	-
Other Unusual Items	-	-	-	-0.6	-	-0.84
Pretax Income	-10.47	-26.45	-27.22	-20.34	-11.68	-3.62
Earnings From Continuing Operations	-10.56	-26.45	-27.22	-20.34	-11.68	-3.62
Minority Interest in Earnings	0.01	-0.09	-0.29	-0.24	-	-
Net Income	-10.55	-26.54	-27.5	-20.58	-11.68	-3.62
Net Income to Common	-10.55	-26.54	-27.5	-20.58	-11.68	-3.62
Shares Outstanding (Basic)	212	191	178	178	170	102
Shares Outstanding (Diluted)	212	191	178	178	170	102
Shares Change (YoY)	14.66%	7.32%	-0.04%	4.53%	67.39%	143.67%
EPS (Basic)	-0.05	-0.14	-0.15	-0.12	-0.07	-0.04
EPS (Diluted)	-0.05	-0.14	-0.15	-0.12	-0.07	-0.04
Free Cash Flow	68.85	47.69	18.35	4.59	1.51	-1.62
Free Cash Flow Per Share	0.33	0.25	0.10	0.03	0.01	-0.02
Gross Margin	8.63%	9.07%	9.12%	8.37%	9.12%	13.01%
Operating Margin	-0.57%	-1.26%	-3.77%	-5.17%	-9.26%	-15.98%
Profit Margin	-0.58%	-2.10%	-3.99%	-5.39%	-9.60%	-21.87%
Free Cash Flow Margin	3.79%	3.77%	2.66%	1.20%	1.24%	-9.78%
EBITDA	-8.67	-14.58	-24.88	-19.55	-11.14	-2.64
EBITDA Margin	-0.48%	-1.15%	-3.61%	-5.12%	-9.15%	-15.96%
D&A For EBITDA	1.72	1.4	1.13	0.19	0.13	0
EBIT	-10.38	-15.98	-26.01	-19.75	-11.27	-2.65
EBIT Margin	-0.57%	-1.26%	-3.77%	-5.17%	-9.26%	-15.98%

Updated Oct 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q