Free Trial

eXp World (EXPI) Financials

eXp World logo
$8.99 +0.29 (+3.33%)
As of 04:00 PM Eastern
Annual Income Statements for eXp World

Annual Income Statements for eXp World

This table shows eXp World's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
0.10 -1.94 -7.38 -22 -22 -9.53 31 81 15 -8.97 -21
Consolidated Net Income / (Loss)
0.10 -1.96 -7.41 -22 -22 -9.56 31 81 15 -8.97 -21
Net Income / (Loss) Continuing Operations
0.10 -1.96 -7.41 -22 -22 -9.56 31 81 24 3.53 -17
Total Pre-Tax Income
0.03 -1.86 -7.37 -22 -22 -9.06 31 34 16 3.52 -16
Total Operating Income
0.03 -1.86 -7.37 -22 -22 -8.78 32 34 16 0.52 -19
Total Gross Profit
2.27 3.34 7.12 17 500 980 1,798 3,771 4,590 4,274 4,568
Total Revenue
13 22 54 156 500 980 1,798 3,771 4,590 4,274 4,568
Operating Revenue
13 22 54 156 500 980 1,798 3,771 4,590 4,274 4,568
Total Cost of Revenue
11 19 46 140 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
2.24 5.19 14 39 523 989 1,767 3,737 4,573 4,283 4,587
Selling, General & Admin Expense
2.16 4.98 14 37 60 89 123 250 275 248 252
Marketing Expense
0.08 0.21 0.57 1.57 2.96 3.80 5.22 12 15 12 12
Research & Development Expense
- - - - - - - - 54 60 58
Other Operating Expenses / (Income)
- - - - 460 896 1,639 3,475 4,229 3,954 4,225
Impairment Charge
- - - - - - - 0.00 0.00 9.20 4.93
Other Special Charges / (Income)
- - - - - - - - 0.00 0.00 34
Total Other Income / (Expense), net
-0.00 -0.00 -0.00 -0.00 0.03 -0.28 -0.18 -0.48 -0.82 3.00 3.28
Interest & Investment Income
- - - - 0.00 -0.03 -0.05 -0.19 -1.62 -1.39 -1.17
Other Income / (Expense), net
0.00 0.00 0.00 0.00 0.03 -0.25 -0.13 -0.29 0.80 4.38 4.45
Income Tax Expense
-0.07 0.10 0.04 0.10 0.08 0.50 0.41 -47 -8.20 -0.02 1.07
Net Income / (Loss) Discontinued Operations
- - - - - - - - -8.31 -13 -4.48
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 -0.02 -0.03 - 0.00 -0.03 -0.14 -0.06 0.02 0.00 0.00
Basic Earnings per Share
$0.00 ($0.04) ($0.14) ($0.42) ($0.19) ($0.08) $0.22 $0.56 $0.10 ($0.06) ($0.14)
Weighted Average Basic Shares Outstanding
48.07M 49.41M 51.08M 53.19M 115.38M 126.26M 138.57M 146.17M 151.04M 153.23M 153.68M
Diluted Earnings per Share
$0.00 ($0.04) ($0.14) ($0.42) ($0.19) ($0.08) $0.21 $0.51 $0.10 ($0.06) ($0.14)
Weighted Average Diluted Shares Outstanding
51.74M 49.41M 51.08M 53.19M 115.38M 126.26M 151.55M 157.73M 156.22M 156.77M 153.68M
Weighted Average Basic & Diluted Shares Outstanding
48.57M - 52.37M 56.10M 60.98M 65.62M 144.34M 148.76M 152.84M 154.67M 154.13M
Cash Dividends to Common per Share
- - - - - - - - $0.17 $0.19 $0.20

Quarterly Income Statements for eXp World

This table shows eXp World's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
4.40 -7.20 1.45 9.42 1.35 -21 -16 12 -8.51 -9.51
Consolidated Net Income / (Loss)
4.40 -7.20 1.45 9.42 1.35 -21 -16 12 -8.51 -9.51
Net Income / (Loss) Continuing Operations
4.40 1.11 1.99 11 2.27 -12 -14 12 -6.48 -8.24
Total Pre-Tax Income
-0.23 1.03 0.53 14 4.05 -15 -17 20 -7.81 -11
Total Operating Income
0.03 0.24 0.00 13 3.71 -16 -18 19 -8.33 -11
Total Gross Profit
1,239 925 848 1,231 1,213 981 943 1,295 1,231 1,098
Total Revenue
1,239 925 848 1,231 1,213 981 943 1,295 1,231 1,098
Operating Revenue
1,239 925 848 1,231 1,213 981 943 1,295 1,231 1,098
Total Operating Expenses
1,239 925 848 1,218 1,209 1,007 961 1,277 1,240 1,109
Selling, General & Admin Expense
89 19 55 65 60 68 63 61 61 67
Marketing Expense
3.64 3.63 2.93 2.86 3.18 3.09 3.14 3.03 2.79 2.95
Research & Development Expense
- - 14 15 15 15 15 15 14 15
Other Operating Expenses / (Income)
1,146 848 777 1,136 1,130 911 865 1,198 1,144 1,019
Total Other Income / (Expense), net
-0.25 0.79 0.53 1.15 0.35 0.96 1.04 1.38 0.52 0.34
Interest & Investment Income
-0.33 -0.41 -0.34 -0.14 -0.35 -0.55 -0.15 -0.37 -0.28 -0.36
Other Income / (Expense), net
0.08 1.20 0.87 1.29 0.70 1.51 1.19 1.75 0.80 0.71
Income Tax Expense
-4.63 -0.08 -1.46 2.63 1.79 -2.98 -3.31 8.15 -1.33 -2.44
Net Income / (Loss) Discontinued Operations
- - -0.54 -1.93 -0.92 -9.12 -1.81 0.62 -2.03 -1.26
Basic Earnings per Share
$0.03 ($0.05) $0.01 $0.06 $0.01 ($0.14) ($0.10) $0.08 ($0.06) ($0.06)
Weighted Average Basic Shares Outstanding
151.83M 151.04M 152.55M 153.25M 153.39M 153.23M 154.74M 153.58M 153.26M 153.68M
Diluted Earnings per Share
$0.03 ($0.05) $0.01 $0.06 $0.01 ($0.14) ($0.10) $0.08 ($0.06) ($0.06)
Weighted Average Diluted Shares Outstanding
155.92M 156.22M 155.67M 156.69M 158.18M 156.77M 154.74M 155.98M 153.26M 153.68M
Weighted Average Basic & Diluted Shares Outstanding
152.70M 152.84M 153.44M 153.59M 153.80M 154.67M 154.85M 153.73M 153.55M 154.13M

Annual Cash Flow Statements for eXp World

This table details how cash moves in and out of eXp World's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
0.25 0.22 1.11 3.43 17 24 81 48 -17 12 -1.31
Net Cash From Operating Activities
0.24 0.35 1.02 4.57 24 55 120 247 211 209 192
Net Cash From Continuing Operating Activities
0.24 0.35 1.02 4.57 24 55 120 247 211 209 192
Net Income / (Loss) Continuing Operations
0.10 -1.96 -7.41 -22 -22 -9.56 31 81 15 -8.97 -21
Consolidated Net Income / (Loss)
0.10 -1.96 -7.41 -22 -22 -9.56 31 81 15 -8.97 -21
Depreciation Expense
0.01 0.03 0.06 0.35 0.87 2.06 3.36 4.97 7.93 8.35 7.84
Amortization Expense
- - - 0.00 0.05 0.47 0.79 1.37 1.90 2.54 2.45
Non-Cash Adjustments To Reconcile Net Income
0.22 2.14 8.56 24 45 57 85 181 213 199 196
Changes in Operating Assets and Liabilities, net
-0.09 0.14 -0.18 2.67 1.16 5.51 -0.50 -22 -28 8.56 6.17
Net Cash From Investing Activities
-0.05 -0.06 -0.42 -1.28 -8.86 -6.69 -17 -19 -22 -14 -19
Net Cash From Continuing Investing Activities
-0.05 -0.06 -0.42 -1.28 -8.86 -6.69 -17 -19 -22 -14 -19
Purchase of Property, Plant & Equipment
-0.05 -0.06 -0.42 -1.28 -2.13 -5.00 -6.44 -13 -12 -7.96 -7.87
Acquisitions
- - - 0.00 -6.73 -1.64 -11 -5.50 -10 -5.88 -12
Divestitures
- - - - - - - 0.00 0.00 0.33 0.00
Net Cash From Financing Activities
0.06 -0.06 0.49 0.15 2.02 -25 -22 -180 -205 -184 -170
Net Cash From Continuing Financing Activities
0.06 -0.06 0.49 0.15 2.02 -25 -22 -180 -205 -184 -170
Repurchase of Common Equity
0.00 -0.00 -0.15 -0.00 0.00 -27 -29 -172 -179 -161 -141
Payment of Dividends
- - - - - 0.00 0.00 -12 -26 -29 -31
Other Financing Activities, net
- 0.00 0.00 0.05 2.02 2.30 7.48 3.64 0.61 4.98 2.01
Effect of Exchange Rate Changes
-0.00 -0.01 0.01 - -0.02 0.11 - -0.06 -0.09 -0.04 -2.97
Cash Income Taxes Paid
0.00 0.02 0.04 0.10 0.07 0.13 0.75 1.33 3.41 2.73 2.69

Quarterly Cash Flow Statements for eXp World

This table details how cash moves in and out of eXp World's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
-54 -28 19 35 -39 -3.26 14 9.62 2.22 -27
Net Cash From Operating Activities
22 23 56 98 22 33 61 71 46 14
Net Cash From Continuing Operating Activities
22 23 56 98 22 33 61 71 46 14
Net Income / (Loss) Continuing Operations
4.40 -7.20 1.45 9.42 1.35 -21 -16 12 -8.51 -9.51
Consolidated Net Income / (Loss)
4.40 -7.20 1.45 9.42 1.35 -21 -16 12 -8.51 -9.51
Depreciation Expense
2.13 2.24 2.07 2.10 2.14 2.05 2.06 1.89 1.94 1.95
Amortization Expense
0.64 0.45 0.51 0.68 0.65 0.69 0.34 1.07 0.44 0.60
Non-Cash Adjustments To Reconcile Net Income
54 46 38 49 54 57 53 41 60 42
Changes in Operating Assets and Liabilities, net
-39 -18 14 37 -36 -6.21 21 14 -7.40 -22
Net Cash From Investing Activities
-11 -3.57 -1.78 -8.18 -1.36 -2.19 -5.25 -5.12 -2.59 -6.51
Net Cash From Continuing Investing Activities
-11 -3.57 -1.78 -8.18 -1.36 -2.19 -5.25 -5.12 -2.59 -6.51
Purchase of Property, Plant & Equipment
-1.15 -2.83 -1.43 -3.18 -1.51 -1.83 -1.44 -1.84 -2.29 -2.30
Acquisitions
-9.67 -0.74 -0.35 -5.00 -0.18 -0.35 -3.81 -3.28 -0.30 -4.21
Net Cash From Financing Activities
-65 -48 -36 -55 -60 -33 -41 -56 -42 -32
Net Cash From Continuing Financing Activities
-65 -48 -36 -55 -60 -33 -41 -56 -42 -32
Repurchase of Common Equity
-60 -40 -30 -49 -56 -26 -33 -48 -35 -25
Payment of Dividends
-6.79 -7.12 -6.60 -6.86 -7.52 -7.54 -8.75 -7.49 -7.49 -7.54
Other Financing Activities, net
1.44 -1.18 0.31 0.95 3.51 0.22 0.98 0.08 0.59 0.37
Effect of Exchange Rate Changes
0.37 0.68 0.59 0.03 -0.22 -0.44 -0.59 -0.76 0.72 -2.35
Cash Income Taxes Paid
0.49 0.47 1.09 0.74 0.55 0.35 1.11 0.43 0.66 0.50

Annual Balance Sheets for eXp World

This table presents eXp World's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Total Assets
0.91 1.26 6.10 15 56 96 242 414 382 386 391
Total Current Assets
0.76 1.15 5.57 13 42 79 212 319 255 266 268
Cash & Equivalents
0.35 0.57 1.68 4.67 21 40 100 108 122 126 114
Restricted Cash
0.14 0.15 0.48 0.92 2.50 6.99 28 68 38 44 55
Accounts Receivable
0.19 0.34 3.02 6.91 17 28 77 133 87 85 88
Prepaid Expenses
0.07 0.08 0.38 0.59 1.86 3.55 7.35 9.92 8.47 9.28 12
Other Current Nonoperating Assets
- - - - - - - - - 1.96 0.00
Plant, Property, & Equipment, net
0.08 0.11 0.54 1.54 2.74 5.43 7.85 16 18 0.00 0.00
Total Noncurrent Assets
0.08 0.00 0.00 0.00 11 12 22 79 108 119 123
Goodwill
- - - 0.00 8.25 8.25 13 13 27 17 17
Intangible Assets
- - - - 2.53 2.68 8.35 7.53 8.70 7.01 6.46
Noncurrent Deferred & Refundable Income Taxes
0.08 - - - - - 0.00 53 69 69 76
Other Noncurrent Operating Assets
- - - - 0.00 1.28 0.82 5.31 3.83 20 23
Other Noncurrent Nonoperating Assets
- - - - - - - - - 5.57 0.00
Total Liabilities & Shareholders' Equity
0.91 1.26 6.10 15 56 96 242 414 382 386 391
Total Liabilities
0.50 0.66 3.58 10 26 44 100 190 133 142 186
Total Current Liabilities
0.50 0.66 3.58 10 24 42 97 187 127 142 186
Accounts Payable
0.08 0.09 0.32 0.64 1.76 2.59 3.96 7.16 10 8.79 10
Accrued Expenses
0.21 0.43 2.74 8.82 19 31 63 112 79 87 86
Customer Deposits
0.14 0.15 0.48 0.92 2.50 6.99 28 68 38 45 56
Other Current Liabilities
- - - - 0.00 0.44 0.75 0.31 0.18 0.00 34
Other Current Nonoperating Liabilities
0.01 - - - - - - - - 1.81 0.00
Total Noncurrent Liabilities
0.00 0.00 0.00 0.00 1.65 2.36 2.95 3.48 5.39 0.00 0.00
Total Equity & Noncontrolling Interests
0.41 0.59 2.53 4.26 30 52 143 224 249 244 205
Total Preferred & Common Equity
0.41 0.61 2.53 4.26 30 52 142 222 248 243 205
Total Common Equity
0.41 0.61 2.53 4.26 30 52 142 222 248 243 205
Common Stock
1.82 6.61 13 37 91 131 218 401 612 805 963
Retained Earnings
-1.41 -5.99 -10 -33 -61 -70 -39 31 21 -17 -68
Treasury Stock
- - - - 0.00 -8.62 -38 -210 -385 -546 -687
Other Equity Adjustments
-0.00 - - - - 0.20 0.25 0.19 0.24 0.33 -3.08
Noncontrolling Interest
0.00 -0.02 - - 0.00 0.16 1.00 1.36 1.17 1.17 0.00

Quarterly Balance Sheets for eXp World

This table presents eXp World's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Total Assets
441 415 483 423 427 457 433
Total Current Assets
320 290 356 300 300 336 310
Cash & Equivalents
135 123 125 120 109 108 130
Restricted Cash
53 55 89 54 75 85 65
Accounts Receivable
120 100 135 113 105 134 105
Prepaid Expenses
13 12 8.10 12 9.52 7.08 7.71
Other Current Nonoperating Assets
- - - - 1.63 1.07 0.99
Plant, Property, & Equipment, net
18 14 15 14 12 12 11
Total Noncurrent Assets
103 111 111 109 114 110 112
Goodwill
27 27 28 25 17 20 20
Intangible Assets
8.98 12 12 11 6.64 5.97 6.32
Noncurrent Deferred & Refundable Income Taxes
64 68 65 65 74 67 70
Other Noncurrent Operating Assets
3.83 3.79 6.60 7.61 11 11 11
Other Noncurrent Nonoperating Assets
- - - - 5.80 6.71 4.60
Total Liabilities & Shareholders' Equity
441 415 483 423 427 457 433
Total Liabilities
184 162 224 172 204 237 222
Total Current Liabilities
180 162 224 172 204 237 222
Accounts Payable
9.91 9.08 7.32 9.32 8.99 12 11
Accrued Expenses
118 97 128 108 102 122 110
Customer Deposits
53 55 89 54 76 86 67
Other Current Liabilities
0.20 0.16 0.03 0.01 16 16 34
Other Current Nonoperating Liabilities
- - - - 1.41 0.56 0.27
Total Noncurrent Liabilities
3.43 0.70 0.01 0.01 0.02 0.00 0.00
Long-Term Debt
2.71 0.01 0.01 0.01 0.02 0.00 0.00
Total Equity & Noncontrolling Interests
257 253 258 251 222 220 211
Total Preferred & Common Equity
256 252 257 250 222 220 211
Total Common Equity
256 252 257 250 222 220 211
Common Stock
568 650 702 757 842 884 925
Retained Earnings
35 16 18 12 -40 -35 -51
Treasury Stock
-345 -415 -464 -520 -579 -627 -662
Other Equity Adjustments
-1.47 0.88 0.94 0.42 -0.56 -1.46 -0.54
Noncontrolling Interest
1.17 1.17 1.17 1.17 0.00 0.00 0.00

Annual Metrics and Ratios for eXp World

This table displays calculated financial ratios and metrics derived from eXp World's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
24.93% 68.03% 417.99% 382.96% 220.39% 95.93% 83.51% 109.71% 21.70% -6.88% 6.88%
EBITDA Growth
208.63% -3,918.31% -1,497.39% -392.82% 2.23% 69.67% 647.52% 12.93% -32.84% -41.49% -126.97%
EBIT Growth
206.00% -16,956.77% -1,187.90% -382.45% -4.36% 59.62% 448.48% 7.65% -49.32% -71.42% -396.62%
NOPAT Growth
113.65% -3,948.10% -1,429.55% -596.59% -6.12% 60.78% 607.24% 164.07% -69.64% -97.90% -2,635.55%
Net Income Growth
109.28% -3,975.75% -556.44% -198.47% -6.76% 57.39% 424.26% 161.89% -81.00% -158.18% -137.01%
EPS Growth
0.00% 0.00% -750.00% -400.00% 60.55% 57.39% 424.26% 142.86% -80.39% -160.00% -133.33%
Operating Cash Flow Growth
1,425.28% 124.87% 783.50% 692.02% 1,296.48% 127.00% 116.83% 106.33% -14.73% -0.67% -8.42%
Free Cash Flow Firm Growth
106.87% -3,738.53% -1,524.75% -422.52% -159.13% 81.54% 517.25% 145.43% -137.63% 243.50% -30.66%
Invested Capital Growth
180.14% -2,375.94% 1,639.80% -873.18% 3,267.76% -12.95% 128.47% 168.55% 85.90% -28.01% -46.95%
Revenue Q/Q Growth
17.30% 12.26% 114.50% 277.34% 51.35% 14.44% 22.92% 14.16% -3.21% 1.14% 2.45%
EBITDA Q/Q Growth
112.46% 155.03% -2,884.10% 160.81% 95.68% 50.61% 25.42% -12.60% 3.37% -23.81% 83.10%
EBIT Q/Q Growth
321.12% 193.07% -2,749.77% 143.04% 79.16% 40.92% 27.38% -15.94% 0.16% -50.46% 59.24%
NOPAT Q/Q Growth
486.36% 45.72% -2,782.11% -68.30% 79.07% 41.91% 28.20% 11.63% -41.52% -90.75% 53.64%
Net Income Q/Q Growth
304.45% 86.40% -2,403.78% -45.70% 45.21% 38.57% 28.72% 10.57% -59.50% -278.64% 35.47%
EPS Q/Q Growth
0.00% 42.86% -3,000.00% -64.66% 22.60% 38.57% 28.72% 2.00% -60.00% -300.00% 36.36%
Operating Cash Flow Q/Q Growth
479.33% 9.86% 1,388.25% 65.95% 77.29% 22.01% 14.38% 7.88% -10.72% 4.71% -8.98%
Free Cash Flow Firm Q/Q Growth
240.08% 66.70% -608.05% 103.86% -25.19% 73.06% -30.25% 1.33% -279.95% 1,143.80% -50.57%
Invested Capital Q/Q Growth
186.83% 162.54% -109.78% -818.34% 3,681.35% 28.74% 1,225.14% 99.70% 29.60% -10.94% 261.22%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
33.95% 44.59% 40.33% 21.14% 300.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
1.08% -8.15% -54.62% -41.66% -17.14% -0.66% 1.98% 1.07% 0.59% 0.37% -0.09%
Operating Margin
0.75% -16.53% -55.06% -28.23% -13.43% -0.90% 1.76% 0.91% 0.36% 0.01% -0.42%
EBIT Margin
0.50% -24.79% -41.29% -42.34% -13.41% -0.92% 1.75% 0.90% 0.37% 0.11% -0.32%
Profit (Net Income) Margin
1.55% -17.45% -55.38% -28.35% -17.94% -0.98% 1.72% 2.15% 0.34% -0.21% -0.47%
Tax Burden Percent
958.85% 105.55% 402.31% 200.88% 401.40% 105.49% 98.68% 241.03% 99.28% -255.13% 135.31%
Interest Burden Percent
291.55% 200.12% 400.02% 200.02% 500.00% 100.38% 99.84% 99.44% 90.54% 71.70% 108.03%
Effective Tax Rate
-658.85% 0.00% 0.00% 0.00% 0.00% 0.00% 1.32% -141.03% -52.77% -0.45% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% -3,842.77% 0.00% -380.61% -68.67% 227.88% 234.75% 34.21% 0.64% -25.40%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% -7,369.24% 0.00% -328.62% -58.05% 228.10% 235.53% 40.07% 6.40% -20.77%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 3,367.40% 0.00% 249.60% 45.40% -196.05% -190.41% -27.68% -4.28% 15.93%
Return on Equity (ROE)
144.07% -1,558.72% -475.37% -1,956.27% -524.06% -23.28% 31.83% 44.33% 6.53% -3.64% -9.48%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% -2,867.50% 0.00% -833.13% -54.83% 149.66% 143.28% -25.88% 33.21% 35.95%
Operating Return on Assets (OROA)
10.75% -684.36% -400.60% -849.77% -126.85% -11.85% 18.58% 10.32% 4.31% 1.28% -3.75%
Return on Assets (ROA)
50.09% -542.08% -402.93% -853.60% -254.59% -12.55% 18.30% 24.74% 3.88% -2.34% -5.48%
Return on Common Equity (ROCE)
0.00% -794.52% -1,435.07% -1,304.18% -524.06% -23.23% 31.64% 44.05% 6.49% -3.62% -9.45%
Return on Equity Simple (ROE_SIMPLE)
25.10% -320.29% -293.42% -519.42% -74.82% -18.39% 21.89% 36.53% 6.22% -3.70% -10.38%
Net Operating Profit after Tax (NOPAT)
0.11 -1.30 -5.16 -15 -16 -6.15 31 82 25 0.52 -13
NOPAT Margin
0.80% -5.78% -19.27% -9.88% -3.13% -0.63% 1.73% 2.18% 0.54% 0.01% -0.29%
Net Nonoperating Expense Percent (NNEP)
-1.22% -115.97% -158.15% -173.78% -102.60% -10.63% -0.22% -0.78% -5.86% -5.76% -4.63%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 9.82% 0.21% -6.49%
Cost of Revenue to Revenue
249.08% 255.41% 346.85% 178.86% 275.75% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
48.46% 44.37% 86.68% 71.03% 47.87% 9.09% 6.83% 6.62% 6.00% 5.80% 5.53%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.18% 1.39% 1.27%
Operating Expenses to Revenue
33.45% 92.50% 115.85% 74.05% 417.90% 100.90% 98.24% 99.09% 99.64% 100.20% 100.42%
Earnings before Interest and Taxes (EBIT)
0.03 -1.86 -7.37 -22 -22 -9.03 31 34 17 4.91 -15
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
0.05 -1.83 -7.31 -22 -21 -6.50 36 40 27 16 -4.26
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
44.80 31.26 23.82 9.81 13.36 13.46 29.89 21.48 6.63 9.67 8.63
Price to Tangible Book Value (P/TBV)
44.80 63.26 23.82 4.86 20.87 17.04 35.18 23.66 7.75 10.73 9.75
Price to Revenue (P/Rev)
1.39 1.72 0.37 0.27 2.43 0.71 2.35 1.27 0.36 0.55 0.39
Price to Earnings (P/E)
178.45 0.00 0.00 0.00 0.00 0.00 135.94 58.75 106.36 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.25% 2.00% 1.24% 1.74%
Earnings Yield
0.56% 0.00% 0.00% 0.00% 0.00% 0.00% 0.74% 1.70% 0.94% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 90.01 0.00 39.74 78.72 215.96 90.03 15.68 31.88 44.07
Enterprise Value to Revenue (EV/Rev)
1.35 0.82 1.00 0.10 2.39 0.67 2.29 1.22 0.32 0.51 0.35
Enterprise Value to EBITDA (EV/EBITDA)
377.62 0.00 0.00 0.00 0.00 0.00 115.43 114.45 55.17 138.02 0.00
Enterprise Value to EBIT (EV/EBIT)
541.32 0.00 0.00 0.00 0.00 0.00 130.65 135.88 86.81 444.50 0.00
Enterprise Value to NOPAT (EV/NOPAT)
169.37 0.00 0.00 0.00 0.00 0.00 131.83 55.89 59.61 4,157.89 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
74.04 53.12 52.53 3.31 66.03 11.88 34.34 18.64 7.08 10.43 8.35
Enterprise Value to Free Cash Flow (EV/FCFF)
271.03 0.00 0.00 0.00 0.00 0.00 200.74 91.57 0.00 80.35 84.98
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.04 0.00 0.00 0.06 0.03 0.02 0.02 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.05 0.02 0.02 0.02 0.00 0.00
Financial Leverage
-2.28 -1.85 -2.74 -2.28 -3.80 -0.78 -0.86 -0.81 -0.69 -0.67 -0.77
Leverage Ratio
0.00 4.31 7.08 9.17 15.80 1.85 1.74 1.79 1.68 1.56 1.73
Compound Leverage Factor
0.00 4.32 9.44 9.17 14.42 1.86 1.74 1.78 1.52 1.12 1.87
Debt to Total Capital
0.00% 0.00% 5.58% 0.00% 0.00% 5.91% 2.97% 1.53% 2.12% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 5.58% 0.00% 0.00% 1.65% 0.96% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 4.26% 2.01% 1.53% 2.12% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% -6.61% 0.00% 0.00% 0.00% 0.29% 0.68% 0.60% 0.46% 0.48% 0.00%
Common Equity to Total Capital
0.00% 309.91% 394.42% 400.00% 0.00% 93.80% 96.35% 97.87% 97.42% 99.52% 100.00%
Debt to EBITDA
2.58 0.00 -0.02 0.00 -0.12 -0.50 0.12 0.09 0.20 0.00 0.00
Net Debt to EBITDA
-18.07 0.00 1.17 0.00 2.86 6.74 -3.47 -4.29 -5.70 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 -0.08 -0.36 0.08 0.09 0.20 0.00 0.00
Debt to NOPAT
1.74 0.00 -0.02 0.00 -0.17 -0.53 0.14 0.04 0.22 0.00 0.00
Net Debt to NOPAT
-8.10 0.00 1.65 0.00 3.91 7.13 -3.96 -2.09 -6.16 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 -0.11 -0.38 0.09 0.04 0.22 0.00 0.00
Altman Z-Score
0.00 24.07 6.08 4.00 0.00 18.75 33.69 24.92 20.08 21.40 17.28
Noncontrolling Interest Sharing Ratio
0.00% -3.89% -1.26% 0.00% 0.00% 0.20% 0.60% 0.65% 0.54% 0.47% 0.26%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.00 3.45 6.22 3.79 0.00 1.88 2.20 1.71 2.00 1.88 1.44
Quick Ratio
0.00 2.75 5.26 3.35 0.00 1.63 1.83 1.29 1.64 1.49 1.08
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.07 -1.18 -5.68 -14 -27 -4.91 20 50 -19 27 19
Operating Cash Flow to CapEx
997.07% 1,818.33% 737.47% 1,426.33% 3,417.67% 1,103.72% 1,859.21% 1,839.32% 1,747.03% 2,628.26% 2,432.54%
Free Cash Flow to Firm to Interest Expense
141.77 -3,135.97 -61,456.17 -26,367.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
518.99 614.35 11,073.26 4,398.99 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
622.32 1,025.98 6,568.70 4,748.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
42.99 41.41 58.38 15.05 150.87 12.87 10.62 11.50 11.54 11.14 11.77
Accounts Receivable Turnover
90.07 253.99 64.18 62.89 41.10 42.96 34.21 35.84 41.58 49.52 52.79
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
430.40 473.96 497.35 451.04 233.84 239.96 270.91 317.57 269.56 0.00 0.00
Accounts Payable Turnover
144.67 451.68 913.31 879.39 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
8.11 8.62 22.88 23.21 26.65 8.50 10.67 10.18 8.78 7.37 6.91
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
7.57 3.23 3.20 3.74 0.95 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
3.06 5.39 29.52 31.09 35.53 8.50 10.67 10.18 8.78 7.37 6.91
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-0.01 -0.13 0.40 -1.33 9.57 8.33 19 51 95 68 36
Invested Capital Turnover
-446.04 -325.92 1,201.11 -998.47 242.98 109.51 131.46 107.55 62.83 52.31 87.28
Increase / (Decrease) in Invested Capital
0.04 -0.12 0.52 -1.73 11 -1.24 11 32 44 -27 -32
Enterprise Value (EV)
18 18 54 31 380 656 4,109 4,601 1,490 2,180 1,599
Market Capitalization
19 19 40 21 401 699 4,232 4,772 1,642 2,349 1,767
Book Value per Share
$0.01 $0.01 $0.05 $0.08 $0.51 $0.81 $2.02 $1.51 $1.62 $1.58 $1.33
Tangible Book Value per Share
$0.01 $0.01 $0.05 $0.08 $0.33 $0.64 $1.72 $1.37 $1.39 $1.42 $1.18
Total Capital
0.48 0.59 2.56 4.26 33 55 147 227 254 244 205
Total Debt
0.06 0.00 0.04 0.00 2.63 3.28 4.37 3.48 5.39 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 1.65 2.36 2.95 3.48 5.39 0.00 0.00
Net Debt
-0.43 -0.72 -2.13 -5.60 -20 -44 -124 -172 -154 -170 -169
Capital Expenditures (CapEx)
0.05 0.06 0.42 1.28 2.13 5.00 6.44 13 12 7.96 7.87
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-0.17 -0.24 -0.14 -2.87 -3.95 -9.30 -11 -43 -32 -45 -86
Debt-free Net Working Capital (DFNWC)
0.32 0.48 2.02 2.72 19 38 117 133 128 125 82
Net Working Capital (NWC)
0.26 0.48 1.99 2.72 18 37 116 133 128 125 82
Net Nonoperating Expense (NNE)
0.00 0.66 2.25 6.71 6.76 3.41 0.18 1.16 9.57 9.50 7.97
Net Nonoperating Obligations (NNO)
-0.42 -0.72 -2.13 -5.60 -20 -44 -124 -172 -154 -176 -169
Total Depreciation and Amortization (D&A)
0.01 0.03 0.06 0.35 0.92 2.52 4.15 6.34 9.84 11 10
Debt-free, Cash-free Net Working Capital to Revenue
-1.30% -3.18% -1.06% -7.36% -0.79% -0.95% -0.61% -1.15% -0.69% -1.05% -1.89%
Debt-free Net Working Capital to Revenue
4.80% 4.29% 18.90% 6.98% 11.45% 3.85% 6.51% 3.51% 2.78% 2.92% 1.80%
Net Working Capital to Revenue
3.88% 6.44% 14.85% 3.49% 14.49% 3.76% 6.43% 3.51% 2.78% 2.92% 1.80%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($0.26) $0.00 ($0.20) ($0.08) $0.22 $0.56 $0.10 ($0.06) ($0.14)
Adjusted Weighted Average Basic Shares Outstanding
96.14M 0.00 102.16M 0.00 115.38M 125.17M 138.57M 146.17M 151.04M 153.23M 153.68M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($0.26) $0.00 ($0.20) ($0.08) $0.21 $0.51 $0.10 ($0.06) ($0.14)
Adjusted Weighted Average Diluted Shares Outstanding
103.47M 0.00 102.16M 0.00 115.38M 125.17M 151.55M 157.73M 156.22M 153.23M 153.68M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
97.13M 0.00 104.74M 0.00 121.96M 131.24M 144.34M 148.76M 152.84M 154.67M 154.13M
Normalized Net Operating Profit after Tax (NOPAT)
0.02 -1.30 -5.16 -15 -16 -6.15 31 24 11 6.81 14
Normalized NOPAT Margin
0.53% -11.57% -28.91% -29.64% -6.27% -0.63% 1.73% 0.63% 0.25% 0.16% 0.31%
Pre Tax Income Margin
0.73% -16.54% -55.06% -42.34% -13.41% -0.92% 1.75% 0.89% 0.34% 0.08% -0.34%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
70.98 -1,647.06 -39,847.66 -10,607.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
226.87 -2,305.91 -55,786.84 -14,850.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
-49.68 -3,395.47 -42,099.95 -33,672.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
184.15 -3,610.90 -45,218.55 -32,168.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 14.23% 166.32% -317.83% -147.03%
Augmented Payout Ratio
0.00% -0.32% -2.85% -0.07% 0.00% -283.10% 94.78% 226.18% 1,329.91% -2,107.09% -810.59%

Quarterly Metrics and Ratios for eXp World

This table displays calculated financial ratios and metrics derived from eXp World's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
11.57% -14.12% -16.06% -13.00% -2.11% 6.11% 11.15% 5.21% 1.52% 11.89%
EBITDA Growth
-77.25% 27.15% -42.32% 20.64% 150.68% -385.46% -522.20% 37.50% -171.61% 33.96%
EBIT Growth
-99.05% 1.91% -78.27% 21.95% 4,137.50% -1,109.60% -2,039.04% 43.57% -270.93% 28.89%
NOPAT Growth
-99.93% -98.66% -99.93% 5.33% 11,276.49% -4,419.18% -170,617.51% 5.11% -381.76% 31.20%
Net Income Growth
-81.52% -146.59% -83.61% 0.67% -69.35% -194.36% -1,176.32% 31.43% -730.54% 55.16%
EPS Growth
-80.00% -145.45% -83.33% 0.00% -66.67% -180.00% -1,100.00% 33.33% -700.00% 57.14%
Operating Cash Flow Growth
-28.92% -52.12% -49.65% 82.23% 1.46% 40.52% 8.03% -27.42% 105.83% -57.95%
Free Cash Flow Firm Growth
-26,988.97% -245.34% -382.18% 57.61% 97.02% 135.28% 141.27% 341.03% 4,391.17% 58.46%
Invested Capital Growth
186.45% 85.90% 3,682.60% 130.75% 4.76% -28.01% -56.99% -56.52% -86.92% -46.95%
Revenue Q/Q Growth
-12.44% -25.35% -9.10% 45.10% -1.49% -19.07% -4.45% 37.35% -4.95% -10.80%
EBITDA Q/Q Growth
-79.52% 43.54% 150.61% 389.41% -57.44% -263.46% 45.73% 259.39% -122.17% -50.74%
EBIT Q/Q Growth
-99.10% 1,281.73% 109.21% 1,513.01% -68.81% -429.20% 42.66% 219.43% -137.13% -36.94%
NOPAT Q/Q Growth
-99.82% 1,326.64% 100.10% 139,573.07% -80.13% -641.64% 41.68% 186.10% -153.26% -32.27%
Net Income Q/Q Growth
-52.97% -263.58% 120.18% 548.45% -85.68% -1,671.31% 26.22% 179.18% -168.69% -11.74%
EPS Q/Q Growth
-50.00% -266.67% 120.00% 500.00% -83.33% -1,500.00% 28.57% 180.00% -175.00% 0.00%
Operating Cash Flow Q/Q Growth
-59.05% 5.38% 141.89% 74.59% -77.20% 45.94% 85.97% 17.30% -35.35% -70.19%
Free Cash Flow Firm Q/Q Growth
-33.80% 8.50% -43.29% 79.48% 90.60% 1,184.50% 536.36% 19.83% 67.27% -59.95%
Invested Capital Q/Q Growth
275.42% 29.60% -20.37% -40.45% 70.44% -10.94% -52.43% -39.79% -48.73% 261.22%
Profitability Metrics
- - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
0.23% 0.45% 0.41% 1.37% 0.59% -1.20% -1.55% 1.80% -0.42% -0.71%
Operating Margin
0.00% 0.03% 0.00% 1.04% 0.31% -1.63% -1.93% 1.43% -0.68% -1.00%
EBIT Margin
0.01% 0.16% 0.10% 1.15% 0.36% -1.48% -1.80% 1.57% -0.61% -0.94%
Profit (Net Income) Margin
0.36% -0.78% 0.17% 0.77% 0.11% -2.16% -1.66% 0.96% -0.69% -0.87%
Tax Burden Percent
-1,956.44% -701.85% 272.10% 67.36% 33.28% 140.78% 91.27% 62.19% 108.86% 89.00%
Interest Burden Percent
-216.35% 71.40% 60.96% 98.99% 91.97% 103.78% 100.88% 98.16% 103.73% 103.53%
Effective Tax Rate
0.00% -8.19% -273.03% 18.82% 44.12% 0.00% 0.00% 40.91% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.14% 1.76% 0.10% 111.46% 9.61% -59.78% -109.12% 116.16% -48.66% -61.32%
ROIC Less NNEP Spread (ROIC-NNEP)
-2.38% 6.33% -0.59% 111.90% 10.02% -53.72% -107.53% 115.47% -47.23% -60.28%
Return on Net Nonoperating Assets (RNNOA)
1.85% -4.38% 0.50% -97.88% -7.06% 35.92% 83.06% -99.88% 38.35% 46.23%
Return on Equity (ROE)
1.99% -2.61% 0.60% 13.58% 2.56% -23.86% -26.05% 16.29% -10.30% -15.10%
Cash Return on Invested Capital (CROIC)
-10.07% -25.88% -174.54% -62.97% 2.91% 33.21% 34.88% 16.11% 87.67% 35.95%
Operating Return on Assets (OROA)
0.10% 1.79% 1.00% 9.86% 3.56% -16.47% -18.72% 14.79% -6.38% -11.05%
Return on Assets (ROA)
4.10% -8.98% 1.66% 6.57% 1.09% -24.06% -17.23% 9.03% -7.20% -10.18%
Return on Common Equity (ROCE)
1.98% -2.60% 0.59% 13.52% 2.54% -23.75% -25.99% 16.25% -10.28% -15.06%
Return on Equity Simple (ROE_SIMPLE)
14.88% 0.00% 3.18% 3.14% 2.01% 0.00% -11.72% -10.49% -15.61% 0.00%
Net Operating Profit after Tax (NOPAT)
0.02 0.26 0.01 10 2.07 -11 -13 11 -5.83 -7.72
NOPAT Margin
0.00% 0.03% 0.00% 0.85% 0.17% -1.14% -1.35% 0.85% -0.47% -0.70%
Net Nonoperating Expense Percent (NNEP)
2.52% -4.57% 0.69% -0.44% -0.40% -6.06% -1.59% 0.69% -1.42% -1.04%
Return On Investment Capital (ROIC_SIMPLE)
- 0.10% - - - -4.60% - - - -3.77%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
7.22% 2.08% 6.44% 5.27% 4.98% 6.92% 6.64% 4.72% 4.99% 6.12%
R&D to Revenue
0.00% 0.00% 1.66% 1.21% 1.28% 1.54% 1.57% 1.15% 1.12% 1.34%
Operating Expenses to Revenue
100.00% 99.97% 100.00% 98.96% 99.69% 102.57% 101.93% 98.57% 100.68% 101.00%
Earnings before Interest and Taxes (EBIT)
0.10 1.44 0.88 14 4.41 -15 -17 20 -7.53 -10
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2.87 4.12 3.46 17 7.20 -12 -15 23 -5.15 -7.77
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
6.43 6.63 7.53 11.88 0.00 9.67 7.08 7.90 10.26 8.63
Price to Tangible Book Value (P/TBV)
7.47 7.75 8.90 14.02 0.00 10.73 7.91 8.94 11.71 9.75
Price to Revenue (P/Rev)
0.35 0.36 0.43 0.72 0.00 0.55 0.36 0.39 0.49 0.39
Price to Earnings (P/E)
43.14 106.36 236.81 378.25 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
1.52% 2.00% 1.77% 1.13% 1.44% 1.24% 1.90% 1.78% 1.42% 1.74%
Earnings Yield
2.32% 0.94% 0.42% 0.26% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
19.96 15.68 22.75 63.09 0.00 31.88 42.78 78.95 196.17 44.07
Enterprise Value to Revenue (EV/Rev)
0.31 0.32 0.39 0.67 0.00 0.51 0.32 0.35 0.44 0.35
Enterprise Value to EBITDA (EV/EBITDA)
56.01 55.17 127.36 173.25 0.00 138.02 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
85.38 86.81 563.25 507.71 0.00 444.50 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
34.23 59.61 292.55 547.00 0.00 4,157.89 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
6.20 7.08 11.09 14.26 0.00 10.43 6.52 8.28 9.36 8.35
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 80.35 73.78 297.00 51.77 84.98
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.01 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.01 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.78 -0.69 -0.84 -0.87 -0.70 -0.67 -0.77 -0.86 -0.81 -0.77
Leverage Ratio
1.84 1.68 1.84 1.92 1.70 1.56 1.77 1.96 1.85 1.73
Compound Leverage Factor
-3.98 1.20 1.12 1.90 1.56 1.62 1.79 1.93 1.92 1.79
Debt to Total Capital
1.32% 2.12% 0.28% 0.00% 0.00% 0.00% 0.01% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
1.32% 2.12% 0.28% 0.00% 0.00% 0.00% 0.01% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.45% 0.46% 0.46% 0.45% 0.47% 0.48% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
98.23% 97.42% 99.26% 99.54% 99.53% 99.52% 99.99% 100.00% 100.00% 100.00%
Debt to EBITDA
0.13 0.20 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
-7.04 -5.70 -13.13 -13.00 -8.40 0.00 9.58 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.13 0.20 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.08 0.22 0.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
-4.30 -6.16 -30.16 -41.04 -30.70 0.00 7.58 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.08 0.22 0.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
16.62 19.94 18.13 17.45 0.00 21.23 14.89 14.41 16.19 17.32
Noncontrolling Interest Sharing Ratio
0.49% 0.54% 0.47% 0.45% 0.46% 0.47% 0.25% 0.24% 0.25% 0.26%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.78 2.00 1.80 1.59 1.74 1.88 1.47 1.42 1.40 1.44
Quick Ratio
1.41 1.64 1.38 1.16 1.36 1.49 1.05 1.02 1.06 1.08
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-48 -44 -74 -15 -1.42 15 30 36 61 24
Operating Cash Flow to CapEx
1,923.67% 820.47% 3,920.67% 3,082.52% 1,479.02% 1,778.35% 4,217.94% 3,860.39% 2,006.94% 596.26%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
11.53 11.54 9.67 8.59 9.78 11.14 10.39 9.44 10.42 11.77
Accounts Receivable Turnover
37.98 41.58 36.54 29.32 36.25 49.52 42.65 33.02 40.81 52.79
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
307.16 269.56 268.04 242.07 267.87 0.00 332.68 328.72 351.73 0.00
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
9.61 8.78 9.99 12.45 10.07 7.37 8.56 11.05 8.94 6.91
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
9.61 8.78 9.99 12.45 10.07 7.37 8.56 11.05 8.94 6.91
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
73 95 76 45 77 68 33 20 10 36
Invested Capital Turnover
95.90 62.83 114.25 131.68 56.31 52.31 80.89 137.36 102.68 87.28
Increase / (Decrease) in Invested Capital
48 44 74 26 3.49 -27 -43 -25 -67 -32
Enterprise Value (EV)
1,463 1,490 1,721 2,843 0.00 2,180 1,392 1,547 1,970 1,599
Market Capitalization
1,645 1,642 1,898 3,055 0.00 2,349 1,576 1,740 2,166 1,767
Book Value per Share
$1.69 $1.62 $1.65 $1.68 $1.63 $1.58 $1.44 $1.42 $1.37 $1.33
Tangible Book Value per Share
$1.45 $1.39 $1.39 $1.42 $1.39 $1.42 $1.29 $1.26 $1.20 $1.18
Total Capital
260 254 254 258 251 244 222 220 211 205
Total Debt
3.43 5.39 0.70 0.01 0.01 0.00 0.03 0.00 0.00 0.00
Total Long-Term Debt
3.43 5.39 0.70 0.01 0.01 0.00 0.02 0.00 0.00 0.00
Net Debt
-184 -154 -177 -213 -174 -170 -184 -194 -196 -169
Capital Expenditures (CapEx)
1.15 2.83 1.43 3.18 1.51 1.83 1.44 1.84 2.29 2.30
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-47 -32 -49 -81 -46 -45 -88 -95 -108 -86
Debt-free Net Working Capital (DFNWC)
140 128 129 132 128 125 96 98 88 82
Net Working Capital (NWC)
140 128 129 132 128 125 96 98 88 82
Net Nonoperating Expense (NNE)
-4.38 7.46 -1.45 1.00 0.72 9.98 2.92 -1.43 2.67 1.79
Net Nonoperating Obligations (NNO)
-184 -154 -177 -213 -174 -176 -190 -201 -201 -169
Total Depreciation and Amortization (D&A)
2.77 2.68 2.58 2.78 2.79 2.74 2.40 2.96 2.38 2.55
Debt-free, Cash-free Net Working Capital to Revenue
-1.00% -0.69% -1.11% -1.91% -1.09% -1.05% -2.01% -2.14% -2.42% -1.89%
Debt-free Net Working Capital to Revenue
2.95% 2.78% 2.90% 3.10% 3.03% 2.92% 2.20% 2.22% 1.98% 1.80%
Net Working Capital to Revenue
2.95% 2.78% 2.90% 3.10% 3.03% 2.92% 2.20% 2.22% 1.98% 1.80%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.03 ($0.05) $0.01 $0.06 $0.01 ($0.14) ($0.10) $0.08 ($0.06) ($0.06)
Adjusted Weighted Average Basic Shares Outstanding
151.83M 151.04M 152.55M 153.25M 153.39M 153.23M 154.74M 153.58M 153.26M 153.68M
Adjusted Diluted Earnings per Share
$0.03 ($0.05) $0.01 $0.06 $0.01 ($0.14) ($0.10) $0.08 ($0.06) ($0.06)
Adjusted Weighted Average Diluted Shares Outstanding
155.92M 156.22M 155.67M 156.69M 158.18M 156.77M 154.74M 155.98M 153.26M 153.68M
Adjusted Basic & Diluted Earnings per Share
$0.00 ($0.05) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
152.70M 152.84M 153.44M 153.59M 153.80M 154.67M 154.85M 153.73M 153.55M 154.13M
Normalized Net Operating Profit after Tax (NOPAT)
0.02 0.17 0.00 10 2.07 -11 -1.52 11 6.77 -7.72
Normalized NOPAT Margin
0.00% 0.02% 0.00% 0.85% 0.17% -1.14% -0.16% 0.85% 0.55% -0.70%
Pre Tax Income Margin
-0.02% 0.11% 0.06% 1.14% 0.33% -1.53% -1.82% 1.54% -0.63% -0.97%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
63.89% 166.32% 324.05% 333.64% 550.89% -317.83% -117.69% -135.49% -94.88% -147.03%
Augmented Payout Ratio
509.12% 1,329.91% 2,563.32% 2,542.42% 4,024.17% -2,107.09% -745.61% -841.37% -526.35% -810.59%

Frequently Asked Questions About eXp World's Financials

When does eXp World's fiscal year end?

According to the most recent income statement we have on file, eXp World's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has eXp World's net income changed over the last 10 years?

eXp World's net income appears to be on an upward trend, with a most recent value of -$21.27 million in 2024, falling from $103.84 thousand in 2014. The previous period was -$8.97 million in 2023.

What is eXp World's operating income?
eXp World's total operating income in 2024 was -$18.99 million, based on the following breakdown:
  • Total Gross Profit: $4.57 billion
  • Total Operating Expenses: $4.59 billion
How has eXp World revenue changed over the last 10 years?

Over the last 10 years, eXp World's total revenue changed from $13.37 million in 2014 to $4.57 billion in 2024, a change of 34,066.4%.

How much debt does eXp World have?

eXp World's total liabilities were at $185.85 million at the end of 2024, a 31.2% increase from 2023, and a 37,107.5% increase since 2014.

How much cash does eXp World have?

In the past 10 years, eXp World's cash and equivalents has ranged from $353.37 thousand in 2014 to $125.87 million in 2023, and is currently $113.61 million as of their latest financial filing in 2024.

How has eXp World's book value per share changed over the last 10 years?

Over the last 10 years, eXp World's book value per share changed from 0.01 in 2014 to 1.33 in 2024, a change of 15,414.0%.



This page (NASDAQ:EXPI) was last updated on 4/24/2025 by MarketBeat.com Staff
From Our Partners