RE/MAX Holdings, Inc. (RMAX)

RE/MAX Holdings Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-4.01	13.43	8.08	-98.49	10.76	-24.62
Depreciation & Amortization	25.13	25.85	29.56	32.41	35.77	31.33
Stock-Based Compensation	15.6	16.63	18.86	19.54	22.04	34.3
Other Adjustments	10.67	0.31	6.21	105.45	16.21	1.39
Change in Receivables	-	-3.94	7.51	-8.44	2.79	3.33
Changes in Income Taxes Payable	-	-0.31	-6.51	0.3	-0.87	-9.78
Changes in Unearned Revenue	-	-3.52	-2.87	-5.43	0.06	0.14
Changes in Other Operating Activities	-15.58	-7.57	-1.18	-17.08	-15.61	6.35
Operating Cash Flow	33.37	40.88	59.65	28.26	71.14	42.44
Operating Cash Flow Growth	-40.33%	-31.47%	111.05%	-60.27%	67.62%	-40.09%
Capital Expenditures	-8.1	-7.37	-6.62	-6.42	-9.93	-15.24
Payments for Business Acquisitions	-	-	-	-	-	-180
Other Investing Activities	-0.41	-0.41	0.75	0.78	-1.57	0.32
Investing Cash Flow	-8.51	-7.78	-5.88	-5.64	-11.5	-194.92
Long-Term Debt Issued	-	-	-	-	-	458.85
Long-Term Debt Repaid	-4.6	-4.6	-4.6	-4.6	-4.6	-227.39
Net Long-Term Debt Issued (Repaid)	-4.6	-4.6	-4.6	-4.6	-4.6	231.46
Repurchase of Common Stock	-3.92	-4.59	-3.08	-7.78	-40.63	-6.2
Net Common Stock Issued (Repurchased)	-3.92	-4.59	-3.08	-7.78	-40.63	-6.2
Common Dividends Paid	-0.28	-0.5	-0.6	-22.21	-32.02	-32.04
Other Financing Activities	-0.87	-1.06	0	-1.23	-1.12	-3.87
Financing Cash Flow	-9.81	-10.75	-8.27	-35.82	-78.36	189.35
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.67	1.44	-1.98	0.83	-1.55	0.3
Net Cash Flow	15.72	23.78	43.52	-12.37	-20.27	37.17
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%
FCF Margin	8.79%	11.49%	17.24%	6.71%	17.32%	8.25%
Free Cash Flow Per Share	1.23	1.64	2.75	1.21	3.25	1.46
Levered Free Cash Flow	-2.78	10.63	14.91	-69.84	10.92	228.65
Unlevered Free Cash Flow	6.16	39.27	64.73	-21.43	32.09	1.77

Updated May 8, 2026. Data Source: Fiscal.ai. Real Estate template. Financial Sources.

SEC Filings: 10-K · 10-Q