EX-99.5 6 exhibit99-5.htm EXHIBIT 99.5 The Real Brokerage Inc.: Exhibit 99.5 - Filed by newsfilecorp.com

The Real Brokerage Inc. Announces First Quarter 2024 Financial Results

TORONTO and NEW YORK, May 7, 2024 - (BUSINESS WIRE) - The Real Brokerage Inc. (NASDAQ: REAX) ("Real" or the "Company"), a technology platform reshaping real estate for agents, home buyers, and sellers, announced today financial results for the first quarter ended March 31, 2024.

"Real delivered exceptional results in what is traditionally the lowest revenue quarter of the year, while setting a new quarterly record for net agent additions, which surpassed 3,000. This performance clearly demonstrates the strong appeal of our agent value proposition in the marketplace," said Tamir Poleg, Real's Chairman and Chief Executive Officer. "Despite higher interest rates and tight inventory impacting overall housing market activity, our strong start to 2024 and our robust transaction pipeline - currently at an all-time high - position Real well for continued significant revenue growth and improved profitability, irrespective of how the end market recovers."

"Our ProTeams and Private Label initiatives, which formally launched in January, have received an enthusiastic response. Over 200 agents joined Real this quarter through the Private Label program, and we expect this number to more than double in the second quarter," said Sharran Srivatsaa, President of Real. "As the industry prepares for forthcoming practice changes, we expect the trend of agents migrating from traditional, high-cost brokerages to more efficient, high-value models like ours to continue".

"Real generated $21.5 million in cash from operating activities this quarter, enabling $4.6 million in share repurchases," said Michelle Ressler, Real's Chief Financial Officer. "We continue to invest strategically in our technology and infrastructure in order to support our rapid growth, while maintaining disciplined capital allocation with a focus on generating long-term shareholder value."

Q1 2024 Operational Highlights

● The total value of completed real estate transactions reached $7.5 billion in the first quarter of 2024, an increase of 88% from $4.0 billion in the first quarter of 2023.

● The total number of transactions closed was 19,032 in the first quarter of 2024, an increase of 74% from 10,963 in the first quarter of 2023.

● The total number of agents on the platform increased to 16,680 at the end of the first quarter of 2024, an increase of 67% from the first quarter of 2023. As of May 7, 2024, over 18,000 agents are now on the Real platform.

Q1 2024 Financial Highlights

● Revenue rose to $200.7 million in the first quarter of 2024, an increase of 86% from $107.8 million in the first quarter of 2023.

● Gross profit reached $20.8 million in the first quarter of 2024, an increase of 92% from $10.8 million in the first quarter of 2023.

● Net loss attributable to owners of the Company was $16.1 million in the first quarter of 2024, compared to $7.4 million in the first quarter of 2023. Net loss attributable to owners of the Company in the first quarter of 2024 includes $9.9 million of litigation expenses incurred during the quarter, primarily related to the settlement of antitrust litigation.

1

● Adjusted EBITDA1 was $3.6 million in the first quarter of 2024, compared to negative ($0.8) million in the first quarter of 2023. Adjusted EBITDA in the first quarter of 2024 excludes $9.9 million of litigation expenses incurred during the quarter, primarily related to the settlement of antitrust litigation.

● Operating expenses, which include General & Administrative, Marketing, Research and  Development, and expenses related to the settlement of antitrust litigation, increased to $36.5 million in the first quarter of 2024, a 104% increase from $17.8 million in the first quarter of 2023. Operating expenses in the first quarter of 2024 include $9.9 million of litigation expenses incurred during the quarter, primarily related to the settlement of antitrust litigation.

● Revenue share expense, which is included in Marketing expenses, was $9.1 million in the first quarter of 2024, a 67% increase compared to $5.4 million in the first quarter of 2023.

● Adjusted operating expenses, which reflect operating expenses less revenue share expense, stock-based compensation, depreciation, expenses related to the settlement of antitrust litigation, and other unique or non-cash expenses, were $13.6 million in the first quarter of 2024, an increase of 43% from $9.5 million in the first quarter of 2023. Adjusted operating expense per transaction was $715 in the first quarter of 2023, a decline of 18% from $870 in the first quarter of 2023.

● Loss per share was $0.09 in the first quarter of 2024, compared to a loss per share of $0.04 in the first quarter of 2023.

● The Company repurchased 1.7 million common shares for $4.6 million in the first quarter of 2024, pursuant to its normal course issuer bid.

The Company will discuss the first quarter results on a conference call and live webcast today at 8:00 a.m. ET.

Conference Call Details:
Date: Tuesday, May 7, 2024
Time: 8:00 a.m. ET
   
Dial-in Number: North American Toll Free: 888-506-0062
  International: 973-528-0011
Access Code: 123643
Webcast: https://www.webcaster4.com/Webcast/Page/2699/50322
   
Replay Information:
Replay Number: North American Toll Free: 877-481-4010
  International: 919-882-2331

1 There are references to "Adjusted EBITDA" and "Adjusted Operating Expense" in this press release, which are non-IFRS measures. See accompanying note under the heading "Non-IFRS Measures" for an explanation of the composition of these non-IFRS measures.

2


Access Code: 50322
Replay Link: https://www.webcaster4.com/Webcast/Page/2699/50322

Non-IFRS Measures

This news release includes references to "Adjusted EBITDA", and "Adjusted Operating Expense", which are non-International Financial Reporting Standards ("IFRS") financial measures. Non-IFRS measures are not recognized measures under IFRS, do not have a standardized meaning prescribed by IFRS, and are therefore unlikely to be comparable to similar measures presented by other companies.

Adjusted EBITDA is used as an alternative to net income by removing major non-cash items, such as depreciation, amortization, interest, stock-based compensation, current and deferred income tax expenses and other items management considers unique and/or non-operating in nature.

Adjusted Operating Expense is used as an alternative to operating expenses by removing major non-cash items such as stock-based compensation, depreciation, and other unique or non-cash expenses, while retaining ongoing fixed operating expenses and excluding variable cash expenses associated with revenue share.

Adjusted EBITDA and Adjusted Operating Expense have no direct comparable IFRS financial measures. The Company has used or included these non-IFRS measures solely to provide investors with added insight into Real's financial performance. Readers are cautioned that such non-IFRS measures may not be appropriate for any other purpose. Non-IFRS measures should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. Our Adjusted EBITDA is reconciled to the most comparable IFRS measure for the three months ended March 31, 2024 and 2023 and is presented in the table below labeled Reconciliation of Total Comprehensive Loss Attributable to Owners of the Company to Adjusted EBITDA. Our Adjusted Operating Expense reconciled to the most comparable IFRS measure is presented for the three months ended March 31, 2024 and on a quarterly basis for the prior two fiscal years in the table below labeled Reconciliation of Operating Expense to Adjusted Operating Expense.

3


THE REAL BROKERAGE, INC.

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

(Expressed in thousands of U.S. dollars)

(unaudited)

    As of  
    March 31, 2024     December 31, 2023  
ASSETS            
CURRENT ASSETS            
Cash and cash equivalents $ 20,072   $ 14,707  
Restricted cash   24,440     12,948  
Investments in financial assets   14,413     14,222  
Trade receivables   9,535     6,441  
Other receivables   90     63  
Prepaid expenses and deposits   1,222     2,132  
TOTAL CURRENT ASSETS   69,772     50,513  
NON-CURRENT ASSETS            
Intangible assets   3,219     3,442  
Goodwill   8,993     8,993  
Property and equipment   1,593     1,600  
TOTAL NON-CURRENT ASSETS   13,805     14,035  
TOTAL ASSETS   83,577     64,548  
             
LIABILITIES AND EQUITY            
CURRENT LIABILITIES            
Accounts payable   1,093     571  
Accrued liabilities   21,214     13,374  
Customer deposits   24,440     12,948  
Other payables   10,666     302  
Warrants outstanding   540     -  
TOTAL CURRENT LIABILITIES   57,953     27,195  
NON-CURRENT LIABILITIES            
Warrants outstanding   -     269  
TOTAL NON-CURRENT LIABILITIES   -     269  
TOTAL LIABILITIES   57,953     27,464  
             
EQUITY            
EQUITY ATTRIBUTABLE TO OWNERS            
Share premium   68,422     62,567  
Stock-based compensation reserve   53,448     52,937  
Deficit   (94,302 )   (78,205 )
Other reserves   (5 )   (167 )
Treasury Stock, at cost   (2,110 )   (257 )
EQUITY ATTRIBUTABLE TO OWNERS   25,453     36,875  
Non-controlling interests   171     209  
TOTAL EQUITY   25,624     37,084  
TOTAL LIABILITIES AND EQUITY $ 83,577   $ 64,548  

4


THE REAL BROKERAGE, INC.

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF LOSS AND COMPREHENSIVE LOSS

(Expressed in thousands of U.S. dollars, except for per share amounts)

(unaudited)


    Three Months Ended March 31,  
    2024     2023  
Revenues $ 200,743   $ 107,845  
Commissions and other agent-related costs   179,984     97,037  
Gross Profit   20,759     10,808  
             
General & administrative expenses   12,136     8,638  
Marketing expenses   12,629     7,684  
Research and development expenses   2,462     1,524  
Settlement of litigation   9,250     -  
Operating Loss   (15,718 )   (7,038 )
             
Other income (expenses), net   173     28  
Finance expenses, net   (552 )   (305 )
Net Loss   (16,097 )   (7,315 )
Net income attributable to noncontrolling interests   -     80  
Net Loss Attributable to Owners of the Company   (16,097 )   (7,395 )
Other comprehensive income/(loss) - net of tax,
Items that will be reclassified subsequently to profit or loss:		            
Cumulative (Gain)/loss on investments in debt instruments classified as at FVTOCI reclassified to profit or loss   43     93  
Foreign currency translation adjustment   119     147  
Total Comprehensive Loss Attributable to Owners of the Company   (15,935 )   (7,155 )
Total Comprehensive Income Attributable to NCI   -     80  
Total Comprehensive Loss   (15,935 )   (7,075 )
Loss per share            
Weighted-average shares, basic and diluted   184,692     178,629  
Basic and diluted loss per share $ (0.09 ) $ (0.04 )

5


THE REAL BROKERAGE, INC.

INTERIM CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(Expressed in thousands of U.S. dollars)

(unaudited)


    Three Months Ended March 31,  
    2024     2023  
OPERATING ACTIVITIES            
Net Loss $ (16,097 ) $ (7,315 )
Adjustments for:            
Depreciation and amortization   326     269  
Equity-settled share-based payments   8,844     5,761  
Finance costs   400     183  
Changes in operating asset and liabilities:            
Trade receivables   (3,094 )   148  
Other receivables   (27 )   (1 )
Prepaid expenses and deposits   910     (224 )
Accounts payable   522     (104 )
Accrued liabilities   7,840     3,081  
Customer deposits   11,492     7,955  
Other payables   10,364     (475 )
NET CASH PROVIDED BY OPERATING ACTIVITIES   21,480     9,278  
             
INVESTING ACTIVITIES            
Purchase of property and equipment   (96 )   (140 )
Investment deposits in debt instruments held at FVTOCI   (171 )   (506 )
Investment withdrawals in debt instruments held at FVTOCI   22     -  
NET CASH USED IN INVESTING ACTIVITIES   (245 )   (646 )
             
FINANCING ACTIVITIES            
Purchase of common shares for Restricted Share Unit (RSU) Plan   (4,623 )   (601 )
Shares withheld for taxes   (321 )   -  
Proceeds from exercise of stock options   613     66  
Payment of lease liabilities   -     (80 )
Distributions paid to non-controlling interest   (38 )   -  
NET CASH USED IN FINANCING ACTIVITIES   (4,369 )   (615 )
             
Net change in cash, cash equivalents and restricted cash   16,866     8,017  
Cash, cash equivalents and restricted cash, beginning of year   27,655     18,327  
Fluctuations in foreign currency   (9 )   67  
CASH, CASH EQUIVALENTS AND RESTRICTED CASH BALANCE, ENDING BALANCE $ 44,512   $ 26,411  

6


THE REAL BROKERAGE, INC.

RECONCILIATION OF TOTAL COMPREHENSIVE LOSS ATTRIBUTABLE TO OWNERS OF THE COMPANY TO ADJUSTED EBITDA

(Expressed in thousands of U.S. dollars)

(unaudited)


    Three Months Ended  
    March 31, 2024     March 31, 2023  
Total Comprehensive Loss Attributable to Owners of the Company $ (15,935 ) $ (7,155 )
Add/(Deduct):            
Finance Expenses, net   552     305  
Net Income Attributable to Noncontrolling Interest   -     80  
Cumulative (Gain)/Loss on Investments in Debt Instruments Classified as at FVTOCI Reclassified to Profit or Loss   (43 )   (93 )
Depreciation   326     269  
Stock-Based Compensation Adjustments   8,844     5,761  
Restructuring Expenses   -     41  
Expenses related to Anti-Trust Litigation Settlement   9,857     -  
Adjusted EBITDA $ 3,601   $ (792 )

THE REAL BROKERAGE, INC.

BREAKOUT OF REVENUE BY SEGMENT

(Expressed in thousands of U.S. dollars)

(unaudited)


    Three Months Ended  
    March 31, 2024     March 31, 2023  
Main revenue streams            
Commissions $ 199,252   $ 107,115  
Title   795     598  
Mortgage Income   696     132  
Total Revenue $ 200,743   $ 107,845  

7


THE REAL BROKERAGE INC.

RECONCILIATION OF OPERATING EXPENSE TO ADJUSTED OPERATING EXPENSE BY QUARTER

(Expressed in thousands of U.S. dollars)

(unaudited)

    2022     2023     2024  
    Q1     Q2     Q3     Q4     Q1     Q2     Q3     Q4     Q1  
Operating Expense   10,129     13,496     12,886     15,184     17,846     21,499     22,742     26,796     36,477  
Less: Revenue Share Expense   2,703     4,376     3,876     4,020     5,434     7,684     7,946     6,840     9,064  
Revenue Share Expense (% of revenue)   4.4%     3.9%     3.5%     4.2%     5.0%     4.1%     3.7%     3.8%     4.5%  
Less:                                                      
Stock-Based Compensation - Employees   1,205     897     281     608     1,019     1,214     285     6,543     1,493  
Stock-Based Compensation - Agents   582     547     1,776     2,614     1,541     1,640     2,769     1,830     2,137  
Depreciation Expense   3     135     87     108     269     284     277     298     326  
Restructuring Expense   -     -     62     160     41     44     80     58     -  
Expenses Related to Anti-Trust Litigation Settlement   -     -     -     -     -     -     -     -     9,857  
Subtotal   1,790     1,579     2,206     3,490     2,870     3,182     3,411     8,729     13,813  
Adjusted Operating Expense1   5,636     7,541     6,804     7,674     9,542     10,633     11,385     11,226     13,600  
Adjusted Operating Expense (% of revenue)   9.1%     6.7%     6.1%     8.0%     8.8%     5.7%     5.3%     6.2%     6.8%  

1Adjusted operating expense excludes revenue share, stock-based compensation, depreciation and other non-recurring or non-cash expenses.

8


THE REAL BROKERAGE INC.

KEY PERFORMANCE METRICS BY QUARTER

(unaudited)


    2022     2023     2024  
    Q1     Q2     Q3     Q4     Q1     Q2     Q3     Q4     Q1  
Transaction Data                                                      
Closed Transaction Sides   6,248     10,224     11,233     9,745     10,963     17,537     20,397     17,749     19,032  
Total Value of Home Side Transactions ($, billions)   2.4     4.2     4.2     3.5     4.0     7.0     8.1     6.8     7.5  
Median Home Sale Price ($, thousands) $ 345   $ 375   $ 360   $ 348   $ 350   $ 369   $ 370   $ 355   $ 372  
Agent Metrics                                                      
Total Agents   4,500     5,600     6,700     8,200     10,000     11,500     12,175     13,650     16,680  
Agent Churn Rate (%)   7.9     7.2     7.3     4.4     8.3     6.5     10.8     6.2     7.9  
Revenue Churn Rate (%)   1.6     2.1     2.5     2.4     4.3     3.8     4.5     4.9     1.9  
Headcount and Efficiency Metrics                                                      
Full-Time Employees   112     121     122     118     127     145     162     159     151  
Full-Time Employees, Excluding One Real Title and One Real Mortgage   82     91     87     84     88     102     120     118     117  
Headcount Efficiency Ratio1   1:55     1:62     1:77     1:98     1:114     1:113     1:101     1:116     1:143  
Revenue Per Full Time Employee ($, thousands)2 $ 752   $ 1,235   $ 1,283   $ 1,144   $ 1,226   $ 1,817   $ 1,789   $ 1,537   $ 1,716  
Operating Expense Excluding Revenue Share ($, thousands) $ 7,426   $ 9,120   $ 9,010   $ 11,164   $ 12,412   $ 13,815   $ 14,796   $ 19,956   $ 27,413  
Operating Expense Per Transaction Excluding Revenue Share ($) $ 1,189   $ 892   $ 802   $ 1,146   $ 1,132   $ 788   $ 725   $ 1,124   $ 1,440  
Adjusted Operating Expense ($, thousands)3 $ 5,636   $ 7,541   $ 6,804   $ 7,674   $ 9,542   $ 10,633   $ 11,385   $ 11,226   $ 13,600  
Adjusted Operating Expense Per Transaction ($) $ 902   $ 738   $ 606   $ 787   $ 870   $ 606   $ 558   $ 632   $ 715  

1Defined as the ratio of full-time brokerage employees (excluding One Real Title and One Real Mortgage employees) to the number of agents on our platform.

2Reflects total Revenue divided by full-time brokerage employees (excluding One Real Title and One Real Mortgage employees).

3Adjusted operating expense excludes revenue share, stock-based compensation, depreciation and other non-recurring or non-cash expenses.


9

Forward-Looking Information

This press release contains forward-looking information within the meaning of applicable Canadian securities laws. Forward-looking information is often, but not always, identified by the use of words such as "seek", "anticipate", "believe", "plan", "estimate", "expect", "likely" and "intend" and statements that an event or result "may", "will", "should", "could" or "might" occur or be achieved and other similar expressions. These statements reflect management's current beliefs and are based on information currently available to management as at the date hereof. Forward-looking information in this press release includes, without limiting the foregoing, information relating to Real's expectation regarding increasing the number of agents, revenue growth and profitability and the business and strategic plans of Real.

Forward-looking information is based on assumptions that may prove to be incorrect, including but not limited to Real's business objectives, expected growth, results of operations, performance, business projects and opportunities and financial results. Real considers these assumptions to be reasonable in the circumstances. However, forward-looking information is subject to known and unknown risks, uncertainties and other factors that could cause actual results, performance or achievements to differ materially from those expressed or implied in the forward-looking information. Important factors that could cause such differences include, but are not limited to, slowdowns in real estate markets, economic and industry downturns, Real's ability to attract new agents and retain current agents and those risk factors discussed under the heading "Risk Factors" in the Company's Annual Information Form dated March 14, 2024, a copy of which is available under the Company's SEDAR+ profile at www.sedarplus.ca.

These factors should be carefully considered and readers should not place undue reliance on the forward-looking statements. Although the forward-looking statements contained in this press release are based upon what management believes to be reasonable assumptions, Real cannot assure readers that actual results will be consistent with these forward-looking statements. These forward-looking statements are made as of the date of this press release, and Real assumes no obligation to update or revise them to reflect new events or circumstances, except as required by law.

About Real

Real (NASDAQ: REAX) is a real estate experience company working to make life's most complex transaction simple. The fast-growing company combines essential real estate, mortgage and closing services with powerful technology to deliver a single seamless end-to-end consumer experience, guided by trusted agents. With a presence in all 50 states throughout the U.S. and Canada, Real supports over 18,000 agents who use its digital brokerage platform and tight-knit professional community to power their own forward-thinking businesses. Additional information can be found on its website at www.onereal.com.

Contact Information

For additional information, please contact:
Ravi Jani

Vice President, Investor Relations and Financial Planning & Analysis
investors@therealbrokerage.com
908.280.2515

10

For media inquiries, please contact:
Elisabeth Warrick

Senior Director, Marketing, Communications & Brand
elisabeth@therealbrokerage.com

201.564.4221

11