eXp World Holdings, Inc. (BMV:EXPI)
Mexico
· Delayed Price · Currency is MXN 127.80
-1.20 (-0.93%)
At close: Feb 26, 2026
eXp World Holdings Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | -22.71 | -21.27 | -8.97 | 15.44 | 81.22 | Upgrade
|
| Depreciation & Amortization | 9.56 | 10.29 | 10.89 | 9.84 | 6.25 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 0.27 | 0.47 | 0.36 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 4.93 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 0.28 | 1.17 | 1.39 | 1.62 | 0.19 | Upgrade
|
| Stock-Based Compensation | 142.98 | 156.52 | 189.14 | 209.41 | 182.03 | Upgrade
|
| Provision & Write-off of Bad Debts | 1.1 | -0.62 | -1.71 | 1.82 | 0.32 | Upgrade
|
| Other Operating Activities | 0.89 | -6.47 | -2.51 | -15.72 | -54.2 | Upgrade
|
| Change in Accounts Receivable | -21.1 | -1.7 | 3.47 | 44.94 | -56.86 | Upgrade
|
| Change in Accounts Payable | 4.14 | 1.69 | -1.49 | 2.43 | 3.17 | Upgrade
|
| Change in Other Net Operating Assets | 3.48 | 46.71 | 9.25 | -59.6 | 84.77 | Upgrade
|
| Operating Cash Flow | 118.61 | 191.51 | 209.13 | 210.54 | 246.89 | Upgrade
|
| Operating Cash Flow Growth | -38.07% | -8.42% | -0.67% | -14.73% | 106.33% | Upgrade
|
| Capital Expenditures | -9.57 | -6.48 | -5.36 | -12.05 | -13.42 | Upgrade
|
| Cash Acquisitions | - | -6.15 | - | -9.91 | -2.5 | Upgrade
|
| Divestitures | - | - | 0.33 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.66 | -1.39 | -2.59 | - | - | Upgrade
|
| Investment in Securities | -13.25 | -5.45 | -5.88 | -0.5 | -3 | Upgrade
|
| Investing Cash Flow | -23.47 | -19.47 | -13.5 | -22.46 | -18.92 | Upgrade
|
| Issuance of Common Stock | 0.43 | 2.01 | 4.98 | 0.61 | 3.62 | Upgrade
|
| Repurchase of Common Stock | -56.2 | -141.12 | -160.55 | -179.47 | -172.02 | Upgrade
|
| Common Dividends Paid | -30.77 | -30.1 | -28.52 | -25.23 | -11.55 | Upgrade
|
| Other Financing Activities | - | -1.17 | - | -0.42 | 0.02 | Upgrade
|
| Financing Cash Flow | -86.54 | -170.38 | -184.09 | -204.51 | -179.92 | Upgrade
|
| Foreign Exchange Rate Adjustments | 4.27 | -2.97 | -0.04 | -0.09 | -0.06 | Upgrade
|
| Net Cash Flow | 12.88 | -1.31 | 11.5 | -16.53 | 47.99 | Upgrade
|
| Free Cash Flow | 109.04 | 185.03 | 203.77 | 198.48 | 233.47 | Upgrade
|
| Free Cash Flow Growth | -41.07% | -9.20% | 2.66% | -14.99% | 106.20% | Upgrade
|
| Free Cash Flow Margin | 2.28% | 4.05% | 4.77% | 4.32% | 6.19% | Upgrade
|
| Free Cash Flow Per Share | 0.69 | 1.20 | 1.30 | 1.27 | 1.48 | Upgrade
|
| Cash Income Tax Paid | 4.6 | 2.69 | 2.73 | 3.41 | 1.33 | Upgrade
|
| Levered Free Cash Flow | 116.49 | 201.82 | 199.85 | 235.6 | 189.22 | Upgrade
|
| Unlevered Free Cash Flow | 116.49 | 201.82 | 199.85 | 235.6 | 189.22 | Upgrade
|
| Change in Working Capital | -13.48 | 46.69 | 11.23 | -12.24 | 31.09 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.