MARKETS / NASDAQ / REAX

NASDAQ · REAL ESTATE AGENTS & MANAGERS (FOR OTHERS)

The Real Brokerage Inc. REAX

3 fiscal years on record · USD · FY2025 reported

SEC FILINGS ONLY

Revenue · FY2025

$2.0B

▲ 55.7% vs FY2024

EPS · FY25

$-0.04

Dividend / sh · FY25

—

Payout · FY25

—

ROE · FY25

-19.3%

Net margin · FY25

-0.4%

Dividend coverage

—

Result

USD 2.0B

Revenue, FY2025 · full 3-year series below

Revenue Net income

The company lost 0 cents on every revenue dollar this year.

Per share

USD -0.04

Diluted EPS, FY2025

EPS

The company pays no cash dividend.

Profitability

-19.3%

Return on equity, FY2025

ROE

Operating margin-0.5%

Net margin-0.4%

Return on assets-7.6%

Each USD of equity lost 19 cents this year.

Returned to shareholders

USD 37.2M

returned in FY2025 · dividends + net buybacks

Dividends paid—

Net buybacksUSD 37.2M

Share of profit-458.9%

Consecutive raises—

USD 37.2M in buybacks went back to shareholders in a year without profit.

Growth

—

revenue, compounded over five years

CAGR

3 yrs

5 yrs

10 yrs

15 yrs

Compound annual rates per period — left blank where the series crosses a loss.

Share base

0.21B

Shares outstanding, FY2025

Change, 5 years—

Change, 10 years—

A share split breaks the comparison across the period, so we leave it out.

Balance sheet

USD 126.9M

total assets, end of FY2025

Total assetsUSD 126.9M

EquityUSD 51.7M

CashUSD 33.2M

Current ratio1.41×

Equity funds 41% of total assets.

History

3 fiscal years

Every figure from documents filed with the SEC · USD

Metric

2025

2024

2023

Revenue $B

2.0

1.3

0.7

Operating income $B

−0.0

EBITDA $B

−0.0

Income tax $B

−0.0

Net income $B

−0.0

EPS, diluted $

−0.04

−0.14

−0.15

Dividend / sh $

Payout %

ROE %

−19.3

−76.9

−74.6

Shares out B

0.21

0.20

0.18

Slide the table for earlier years · "·" marks figures not disclosed in the filing for that year.

How we verifyAUDITED

12 of 12

checks passed before publication

EPS recomputationBalance-sheet identityGross profitBalance-sheet liquidity

Every figure was compared against the original statement: 0 failures and 0 presentation gaps.

What we don’t show

We’d rather say what’s missing than fill the gap with an estimate.

P/E rationeeds a market quote — not yet licensed

Market capitalizationneeds a market quote — not yet licensed

Dividend yieldneeds a market quote — not yet licensed

Price-to-bookneeds a market quote — not yet licensed