RE/MAX Holdings Inc. (RMAX) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
5075 SOUTH SYRACUSE STREET DENVER, CO 80237 |
| State of Incorp. | CO |
| Fiscal Year End | December 31 |
| Industry (SIC) | 6531 - Real Estate Agents and Managers (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 6/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 82,623 | 108,663 | 126,270 | 101,355 | 83,001 | 59,974 | |||
| Cash and cash equivalents | 82,623 | 108,663 | 126,270 | 101,355 | 83,001 | 59,974 | |||
| Restricted cash and investments | 43,140 | 29,465 | 32,129 | 19,872 | 20,600 | ||||
| Receivables | 35,133 | 34,656 | 36,365 | 31,207 | 29,540 | 21,718 | |||
| Other current assets | 15,669 | 20,178 | 16,010 | 13,938 | 9,638 | 5,855 | |||
| Total current assets: | 176,565 | 192,962 | 210,774 | 166,372 | 142,779 | 87,547 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 23,013 | 25,825 | 36,523 | 38,878 | 51,129 | ✕ | |||
| Nontrade receivables | 754 | 1,803 | 1,980 | 1,690 | |||||
| Property, plant and equipment | 8,633 | 9,793 | 12,686 | 7,872 | 5,444 | 4,390 | |||
| Intangible assets, net (including goodwill) | 361,856 | 404,563 | 445,477 | 278,000 | 279,023 | 276,806 | |||
| Goodwill | 241,164 | 258,626 | 269,115 | 175,835 | 159,038 | 150,684 | |||
| Intangible assets, net (excluding goodwill) | 120,692 | 145,937 | 176,362 | 102,165 | 119,985 | 126,122 | |||
| Regulated entity, other noncurrent assets | 1,481 | ||||||||
| Deferred income tax assets | 51,441 | 51,314 | 48,855 | 52,595 | ✕ | ||||
| Other noncurrent assets | 7,083 | 9,896 | 17,556 | 15,435 | 9,692 | 4,399 | |||
| Other undisclosed noncurrent assets | 52,217 | ||||||||
| Total noncurrent assets: | 400,585 | 502,272 | 565,359 | 391,020 | 399,573 | 339,293 | |||
| TOTAL ASSETS: | 577,150 | 695,234 | 776,133 | 557,392 | 542,352 | 426,840 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 112,134 | 76,916 | 104,503 | 80,258 | 70,000 | 15,241 | |||
| Taxes payable | ✕ | ✕ | ✕ | 2,546 | 9,579 | 6,854 | 208 | ||
| Accounts payable | 4,700 | 6,165 | 5,189 | 2,108 | 2,983 | 1,890 | |||
| Accrued liabilities | 107,434 | 70,751 | 96,768 | 68,571 | 60,163 | 13,143 | |||
| Deferred revenue | 23,077 | 27,784 | 27,178 | 25,282 | 25,663 | ✕ | |||
| Debt | 4,600 | 4,600 | 4,600 | 2,428 | 7,750 | 2,622 | |||
| Due to related parties | ✕ | ✕ | 500 | ||||||
| Contract with customer, liability | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 25,489 | ||
| Other undisclosed current liabilities | 9,508 | 10,368 | 9,938 | 9,277 | 3,583 | 3,067 | |||
| Total current liabilities: | 149,319 | 119,668 | 146,219 | 117,245 | 106,996 | 46,919 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 439,980 | 443,720 | 493,407 | 271,416 | 278,992 | 225,165 | |||
| Long-term debt, excluding current maturities | 439,980 | 443,720 | 447,459 | 221,137 | 223,033 | 225,165 | |||
| Liabilities, other than long-term debt | 63,912 | 75,227 | 40,547 | 26,076 | 24,348 | 38,261 | |||
| Deferred revenue | 17,607 | 18,287 | 18,929 | 19,864 | 18,763 | ✕ | |||
| Contract with customer, liability | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 20,224 | ||
| Deferred tax liabilities, net | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 400 | ||
| Deferred income tax liabilities | 10,797 | 13,113 | 14,699 | 490 | 293 | ✕ | |||
| Other liabilities | 4,029 | 5,838 | 6,919 | 5,722 | 5,292 | 17,637 | |||
| Operating lease, liability | 31,479 | 37,989 | 45,948 | 50,279 | 55,959 | ✕ | |||
| Other undisclosed noncurrent liabilities | 24,917 | 26,893 | 29,974 | 33,640 | 37,220 | ||||
| Total noncurrent liabilities: | 503,892 | 543,864 | 560,847 | 327,466 | 336,980 | 300,646 | |||
| Total liabilities: | 653,211 | 663,532 | 707,066 | 444,711 | 443,976 | 347,565 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 411,060 | 481,174 | 508,274 | 517,175 | 497,886 | 481,569 | |||
| Additional paid in capital | 550,637 | 535,566 | 515,443 | 491,422 | 466,945 | 460,101 | |||
| Accumulated other comprehensive income (loss) | 638 | (395) | 650 | 612 | 414 | 328 | |||
| Retained earnings (accumulated deficit) | (140,217) | (53,999) | (7,821) | 25,139 | 30,525 | 21,138 | |||
| Other undisclosed equity, attributable to parent | 2 | 2 | 2 | 2 | 2 | 2 | |||
| Equity, attributable to noncontrolling interest | (487,121) | (449,472) | (439,207) | (404,494) | (399,510) | (402,294) | |||
| Total equity: | (76,061) | 31,702 | 69,067 | 112,681 | 98,376 | 79,275 | |||
| TOTAL LIABILITIES AND EQUITY: | 577,150 | 695,234 | 776,133 | 557,392 | 542,352 | 426,840 | |||
Income Statement (P&L) ($ in thousands)
| 6/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 325,671 | 353,386 | 329,701 | 266,001 | 282,293 | 212,626 | ||
| Gross profit: | 325,671 | 353,386 | 329,701 | 266,001 | 282,293 | 212,626 | ||
| Operating expenses | (336,308) | (315,174) | (339,632) | (227,993) | (213,854) | (134,775) | ||
| Other operating expense, net (Other undisclosed Other operating expense, net) | ||||||||
| Other undisclosed operating income | ||||||||
| Operating income (loss): | (10,637) | 38,212 | (9,931) | 38,008 | 68,439 | 77,851 | ||
| Nonoperating expense | (30,902) | (20,084) | (12,230) | (8,885) | (10,674) | (11,687) | ||
| Other nonoperating expense | (30,902) | (20,084) | (12,230) | (8,885) | (10,674) | (11,687) | ||
| Interest and debt expense | (35,741) | (20,903) | (264) | (9,223) | (12,229) | (12,051) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | (77,280) | (2,775) | (22,425) | 19,900 | 45,536 | 54,113 | ||
| Other undisclosed income from continuing operations before income taxes | 35,741 | 20,903 | 264 | 9,223 | 12,229 | 12,051 | ||
| Income (loss) from continuing operations before income taxes: | (41,539) | 18,128 | (22,161) | 29,123 | 57,765 | 66,164 | ||
| Income tax expense | (56,947) | (7,371) | (2,459) | (9,103) | (10,909) | (15,799) | ||
| Income (loss) from continuing operations: | (98,486) | 10,757 | (24,620) | 20,020 | 46,856 | 50,365 | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | (24,620) | 20,020 | 46,856 | 50,365 | |
| Net income (loss): | (98,486) | 10,757 | (24,620) | 20,020 | 46,856 | 50,365 | ||
| Net income (loss) attributable to noncontrolling interest | 29,464 | (4,647) | 9,004 | (9,056) | (21,816) | (23,321) | ||
| Net income (loss) available to common stockholders, diluted: | (69,022) | 6,110 | (15,616) | 10,964 | 25,040 | 27,044 | ||
Comprehensive Income ($ in thousands)
| 6/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | (98,486) | 10,757 | (24,620) | 20,020 | 46,856 | 50,365 | ||
| Other comprehensive income (loss) | 1,503 | (2,125) | 48 | 216 | 166 | (253) | ||
| Comprehensive income (loss): | (96,983) | 8,632 | (24,572) | 20,236 | 47,022 | 50,112 | ||
| Comprehensive income (loss), net of tax, attributable to noncontrolling interest | 28,994 | (3,567) | 8,994 | (9,074) | (21,896) | (23,199) | ||
| Comprehensive income (loss), net of tax, attributable to parent: | (67,989) | 5,065 | (15,578) | 11,162 | 25,126 | 26,913 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.