COMP
Compass, Inc.
Company overview
- Market capitalization
- $6.89B
- Employees
- 3,200
- Latest publication
- 2026-09-29
About Compass, Inc.
Compass, Inc. provides an end-to-end technology platform for residential real estate in the United States. The company offers the Compass Platform, a technology platform that provides an integrated suite of cloud-based software for customer relationship management, marketing, client service, brokerage services, and other functionalities for the real estate industry, as well as title, escrow, and mortgage services. It also operates Christie's International Real Estate (CIRE) platform, a multi-tenant technology platform for affiliates and its agents; Anywhere tools and services; and Compass Concierge, a program that provides home sellers with access to capital to front the cost of home improvement services. The company was formerly known as Urban Compass, Inc. and changed its name to Compass, Inc. in January 2021. Compass, Inc. was incorporated in 2012 and is headquartered in New York, New York.
Financial statements
Income Yearly
| Metric | FY 20252025-12-31 · USD |
|---|---|
| Total Revenue | 6,961,600,000USD |
| Cost Of Revenue | 6,222,900,000USD |
| Gross Profit | 738,700,000USD |
| Research Development | 366,300,000USD |
| Selling General Administrative | 305,500,000USD |
| Unclassified Operating Expenses | 96,200,000USD |
| Total Operating Expenses | 768,000,000USD |
| Operating Income | -29,300,000USD |
| Interest Expense | 9,000,000USD |
| Net Interest Income | -9,000,000USD |
| Income Before Tax | -59,800,000USD |
| Income Tax Expense | -1,100,000USD |
| Tax Provision | -1,100,000USD |
| Net Income | -58,500,000USD |
| Net Income From Continuing Ops | -58,700,000USD |
| Ebit | -50,800,000USD |
| Ebitda | 61,900,000USD |
| Depreciation And Amortization | 112,700,000USD |
| Reconciled Depreciation | 112,700,000USD |
| Total Other Income Expense Net | -30,500,000USD |
| Minority Interest | 200,000USD |
| Source | Legacy providerLegacy |
Income Quarterly
| Metric | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD | Q2 20212021-06-30 · USD |
|---|---|---|---|---|---|
| Total Revenue | 1,846,000,000USD | 2,059,600,000USD | 1,494,000,000USD | 1,700,600,000USD | 1,951,400,000USD |
| Cost Of Revenue | 1,503,400,000USD | 1,685,700,000USD | 1,312,100,000USD | 1,405,300,000USD | 1,590,400,000USD |
| Gross Profit | 342,600,000USD | 373,900,000USD | 181,900,000USD | 295,300,000USD | 361,000,000USD |
| Research Development | 67,400,000USD | 63,400,000USD | 47,500,000USD | 47,400,000USD | 73,500,000USD |
| Selling General Administrative | 40,100,000USD | 33,300,000USD | 27,400,000USD | 22,900,000USD | 59,400,000USD |
| Selling And Marketing Expenses | 93,800,000USD | 96,400,000USD | 88,200,000USD | 94,900,000USD | 124,300,000USD |
| Unclassified Operating Expenses | 148,500,000USD | 141,400,000USD | 22,200,000USD | 108,800,000USD | 111,600,000USD |
| Total Operating Expenses | 349,800,000USD | 334,500,000USD | 185,300,000USD | 274,000,000USD | 368,800,000USD |
| Operating Income | -7,200,000USD | 39,400,000USD | -3,400,000USD | 21,300,000USD | -7,800,000USD |
| Interest Expense | 2,100,000USD | 2,700,000USD | 1,500,000USD | 1,600,000USD | 600,000USD |
| Net Interest Income | -2,100,000USD | -2,700,000USD | -1,500,000USD | -1,600,000USD | -600,000USD |
| Income Before Tax | -4,800,000USD | 39,500,000USD | -2,700,000USD | 20,700,000USD | -8,400,000USD |
| Income Tax Expense | -200,000USD | 300,000USD | -300,000USD | -100,000USD | -1,300,000USD |
| Tax Provision | -200,000USD | 300,000USD | -300,000USD | -100,000USD | -1,300,000USD |
| Net Income | -4,600,000USD | 39,400,000USD | -1,700,000USD | 20,700,000USD | -7,100,000USD |
| Net Income From Continuing Ops | -4,600,000USD | 39,200,000USD | -1,900,000USD | 20,800,000USD | -7,100,000USD |
| Ebit | -5,700,000USD | 40,500,000USD | -1,200,000USD | 22,700,000USD | -7,800,000USD |
| Ebitda | 21,900,000USD | 69,900,000USD | 19,300,000USD | 44,100,000USD | 7,100,000USD |
| Depreciation And Amortization | 27,600,000USD | 29,400,000USD | 20,500,000USD | 21,400,000USD | 14,900,000USD |
| Reconciled Depreciation | 27,600,000USD | 29,400,000USD | 20,500,000USD | 21,400,000USD | 14,900,000USD |
| Total Other Income Expense Net | 2,400,000USD | 100,000USD | 700,000USD | -600,000USD | -600,000USD |
| Minority Interest | 0USD | 200,000USD | 200,000USD | -100,000USD | — |
| Net Income Applicable To Common Shares | — | — | — | — | -7,100,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 8,117,000,000USD | 1,539,500,000USD | 1,553,500,000USD | 1,596,100,000USD | 1,542,600,000USD | 1,178,000,000USD | 1,199,800,000USD | 1,215,200,000USD |
| Intangible Assets | 3,099,000,000USD | 193,300,000USD | 211,800,000USD | 221,100,000USD | 236,500,000USD | 73,800,000USD | 82,700,000USD | 91,700,000USD |
| Other Current Assets | 399,000,000USD | 61,200,000USD | 37,000,000USD | 35,900,000USD | 40,500,000USD | 33,200,000USD | 38,700,000USD | 44,700,000USD |
| Total Liab | 5,289,000,000USD | 752,200,000USD | 775,100,000USD | 870,700,000USD | 904,700,000USD | 765,600,000USD | 768,700,000USD | 813,500,000USD |
| Total Stockholder Equity | 2,820,000,000USD | 782,000,000USD | 773,300,000USD | 719,900,000USD | 635,000,000USD | 409,400,000USD | 428,000,000USD | 398,400,000USD |
| Other Current Liab | 831,000,000USD | 232,800,000USD | 247,100,000USD | 276,900,000USD | 296,500,000USD | 223,100,000USD | 217,800,000USD | 240,500,000USD |
| Capital Stock | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Retained Earnings | -2,709,000,000USD | -2,730,700,000USD | -2,688,100,000USD | -2,683,500,000USD | -2,722,900,000USD | -2,672,200,000USD | -2,631,700,000USD | -2,630,000,000USD |
| Good Will | 2,547,000,000USD | 479,200,000USD | 479,400,000USD | 474,200,000USD | 472,300,000USD | 233,600,000USD | 234,100,000USD | 234,600,000USD |
| Cash | 484,000,000USD | 199,000,000USD | 170,300,000USD | 177,300,000USD | 127,000,000USD | 223,800,000USD | 211,200,000USD | 185,800,000USD |
| Cash And Short Term Investments | 484,000,000USD | 199,000,000USD | 170,300,000USD | 177,300,000USD | 127,000,000USD | 223,800,000USD | 211,200,000USD | 185,800,000USD |
| Total Current Assets | 1,063,000,000USD | 317,200,000USD | 313,300,000USD | 348,400,000USD | 269,700,000USD | 330,000,000USD | 330,500,000USD | 320,500,000USD |
| Total Current Liabilities | 1,262,000,000USD | 367,300,000USD | 391,000,000USD | 473,700,000USD | 486,600,000USD | 353,200,000USD | 358,300,000USD | 385,800,000USD |
| Net Debt | 3,587,000,000USD | 277,200,000USD | 310,700,000USD | 369,400,000USD | 429,100,000USD | 273,800,000USD | 297,300,000USD | 339,100,000USD |
| Short Term Debt | 335,000,000USD | 122,000,000USD | 128,600,000USD | 181,200,000USD | 174,200,000USD | 117,100,000USD | 126,200,000USD | 127,500,000USD |
| Short Long Term Debt | 156,000,000USD | 22,700,000USD | 28,800,000USD | 81,600,000USD | 75,400,000USD | 23,600,000USD | 27,500,000USD | 27,300,000USD |
| Short Long Term Debt Total | 4,071,000,000USD | 476,200,000USD | 481,000,000USD | 546,700,000USD | 556,100,000USD | 497,600,000USD | 508,500,000USD | 524,900,000USD |
| Long Term Debt | 3,140,000,000USD | — | — | — | — | — | — | — |
| Net Receivables | 180,000,000USD | 57,000,000USD | 106,000,000USD | 135,200,000USD | 102,200,000USD | 73,000,000USD | 80,600,000USD | 90,000,000USD |
| Accounts Payable | 96,000,000USD | 12,500,000USD | 15,300,000USD | 15,600,000USD | 15,900,000USD | 13,000,000USD | 14,300,000USD | 17,800,000USD |
| Property Plant Equipment Net | 926,000,000USD | 494,900,000USD | 496,800,000USD | 512,700,000USD | 529,300,000USD | 515,200,000USD | 524,800,000USD | 541,800,000USD |
| Property Plant Equipment Gross | 926,000,000USD | 691,400,000USD | 496,800,000USD | 512,700,000USD | 529,300,000USD | 689,300,000USD | 524,800,000USD | 541,800,000USD |
| Accumulated Other Comprehensive Income | -1,000,000USD | — | — | — | — | — | — | — |
| Common Stock Shares Outstanding | 571,983,083shares | 571,983,083shares | 565,895,221shares | 591,370,687shares | 550,146,367shares | 511,244,971shares | 505,993,000shares | 509,884,022shares |
| Non Current Assets Total | 7,054,000,000USD | 1,222,300,000USD | 1,240,200,000USD | 1,247,700,000USD | 1,272,900,000USD | 848,000,000USD | 869,300,000USD | 894,700,000USD |
| Non Current Liabilities Total | 4,027,000,000USD | 384,900,000USD | 384,100,000USD | 397,000,000USD | 418,100,000USD | 412,400,000USD | 410,400,000USD | 427,700,000USD |
| Non Current Liabilities Other | 134,000,000USD | 30,700,000USD | 31,700,000USD | 31,500,000USD | 36,200,000USD | 31,900,000USD | 28,100,000USD | 30,300,000USD |
| Non Currrent Assets Other | 482,000,000USD | 54,900,000USD | 52,200,000USD | 39,700,000USD | 34,800,000USD | 25,400,000USD | 27,700,000USD | 26,600,000USD |
| Net Working Capital | -199,000,000USD | -50,100,000USD | -77,700,000USD | -125,300,000USD | -216,900,000USD | -23,200,000USD | -27,800,000USD | -65,300,000USD |
| Unclassified Current Liabilities | -156,000,000USD | -22,700,000USD | -28,800,000USD | -81,600,000USD | -75,400,000USD | -23,600,000USD | -27,500,000USD | -27,300,000USD |
| Unclassified Non Current Liabilities | 753,000,000USD | 354,200,000USD | 352,400,000USD | 365,500,000USD | 381,900,000USD | 380,500,000USD | 382,300,000USD | 397,400,000USD |
| Unclassified Equity | 5,530,000,000USD | 3,512,700,000USD | 3,461,400,000USD | 3,403,400,000USD | 3,357,900,000USD | 3,081,600,000USD | 3,059,700,000USD | 3,028,400,000USD |
| Inventory | — | — | — | — | — | — | — | 1USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 1,539,500,000USD | 1,178,000,000USD | 1,160,300,000USD | 1,533,100,000USD | 1,800,600,000USD | 1,365,100,000USD | 1,471,600,000USD | 968,200,000USD |
| Intangible Assets | 193,300,000USD | 73,800,000USD | 77,600,000USD | 99,300,000USD | 127,200,000USD | 45,600,000USD | 52,200,000USD | 56,100,000USD |
| Other Current Assets | 61,200,000USD | 33,200,000USD | 78,500,000USD | 76,500,000USD | 94,900,000USD | 54,900,000USD | 73,300,000USD | 38,300,000USD |
| Total Liab | 752,200,000USD | 765,600,000USD | 728,300,000USD | 1,012,400,000USD | 953,000,000USD | 2,228,000,000USD | 2,153,200,000USD | 124,900,000USD |
| Total Stockholder Equity | 782,000,000USD | 409,400,000USD | 432,000,000USD | 517,100,000USD | 843,800,000USD | -862,900,000USD | -681,600,000USD | 843,300,000USD |
| Other Current Liab | 232,800,000USD | 223,100,000USD | 175,200,000USD | 212,900,000USD | 304,800,000USD | 168,800,000USD | 101,200,000USD | 55,600,000USD |
| Capital Stock | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | — |
| Retained Earnings | -2,730,700,000USD | -2,672,200,000USD | -2,517,800,000USD | -2,196,500,000USD | -1,595,000,000USD | -1,100,900,000USD | -825,100,000USD | -437,100,000USD |
| Good Will | 479,200,000USD | 233,600,000USD | 209,800,000USD | 198,400,000USD | 188,300,000USD | 119,800,000USD | 81,400,000USD | 52,200,000USD |
| Cash | 199,000,000USD | 223,800,000USD | 166,900,000USD | 361,900,000USD | 618,300,000USD | 440,100,000USD | 491,700,000USD | 128,600,000USD |
| Cash And Short Term Investments | 199,000,000USD | 223,800,000USD | 166,900,000USD | 361,900,000USD | 618,300,000USD | 440,100,000USD | 547,200,000USD | 683,600,000USD |
| Total Current Assets | 317,200,000USD | 330,000,000USD | 282,000,000USD | 517,900,000USD | 794,600,000USD | 599,300,000USD | 746,700,000USD | 754,800,000USD |
| Total Current Liabilities | 367,300,000USD | 353,200,000USD | 292,500,000USD | 517,500,000USD | 437,100,000USD | 281,900,000USD | 178,400,000USD | 85,300,000USD |
| Net Debt | 277,200,000USD | 273,800,000USD | 342,200,000USD | 401,100,000USD | -37,600,000USD | 72,300,000USD | -17,000,000USD | -128,600,000USD |
| Short Term Debt | 122,000,000USD | 117,100,000USD | 98,900,000USD | 276,500,000USD | 97,700,000USD | 76,500,000USD | 33,500,000USD | — |
| Short Long Term Debt | 22,700,000USD | 23,600,000USD | 24,800,000USD | 181,900,000USD | 16,200,000USD | 8,400,000USD | — | — |
| Short Long Term Debt Total | 476,200,000USD | 497,600,000USD | 509,100,000USD | 763,000,000USD | 580,700,000USD | 512,400,000USD | 474,700,000USD | — |
| Net Receivables | 57,000,000USD | 73,000,000USD | 36,600,000USD | 79,500,000USD | 81,400,000USD | 104,300,000USD | 126,200,000USD | 32,900,000USD |
| Accounts Payable | 12,500,000USD | 13,000,000USD | 18,400,000USD | 28,100,000USD | 34,600,000USD | 36,600,000USD | 43,700,000USD | 29,700,000USD |
| Property Plant Equipment Net | 494,900,000USD | 515,200,000USD | 560,200,000USD | 675,700,000USD | 642,100,000USD | 568,300,000USD | 565,900,000USD | 73,900,000USD |
| Property Plant Equipment Gross | 691,400,000USD | 689,300,000USD | 701,500,000USD | 675,700,000USD | 642,100,000USD | 568,300,000USD | 565,900,000USD | — |
| Common Stock Shares Outstanding | 571,983,083shares | 501,514,681shares | 466,522,935shares | 428,169,180shares | 326,336,128shares | 397,925,950shares | 354,718,417shares | 354,718,417shares |
| Non Current Assets Total | 1,222,300,000USD | 848,000,000USD | 878,300,000USD | 1,015,200,000USD | 1,006,000,000USD | 765,800,000USD | 724,900,000USD | 213,400,000USD |
| Non Current Liabilities Total | 384,900,000USD | 412,400,000USD | 435,800,000USD | 494,900,000USD | 515,900,000USD | 1,946,100,000USD | 1,974,800,000USD | 39,600,000USD |
| Non Current Liabilities Other | 30,700,000USD | 31,900,000USD | 25,600,000USD | 8,400,000USD | 32,900,000USD | 23,500,000USD | 7,900,000USD | — |
| Non Currrent Assets Other | 54,900,000USD | 19,700,000USD | 30,700,000USD | 41,800,000USD | 48,400,000USD | 32,100,000USD | 25,400,000USD | 31,200,000USD |
| Net Working Capital | -50,100,000USD | -23,200,000USD | -10,500,000USD | 400,000USD | 357,500,000USD | 317,400,000USD | 568,300,000USD | — |
| Unclassified Current Liabilities | -22,700,000USD | -23,600,000USD | -24,800,000USD | -181,900,000USD | -268,800,000USD | -74,000,000USD | -40,300,000USD | — |
| Unclassified Non Current Liabilities | 354,200,000USD | 380,500,000USD | 410,200,000USD | 478,100,000USD | 450,100,000USD | 1,899,100,000USD | 1,959,000,000USD | — |
| Unclassified Equity | 3,512,700,000USD | 3,081,600,000USD | 2,949,800,000USD | 2,713,600,000USD | 2,438,800,000USD | 315,200,000USD | 143,400,000USD | 1,280,700,000USD |
| Other Liab | — | — | — | 8,400,000USD | 32,900,000USD | 23,500,000USD | 7,900,000USD | 39,600,000USD |
| Other Assets | — | — | — | 35,300,000USD | 48,400,000USD | 32,100,000USD | 25,400,000USD | 31,200,000USD |
| Net Tangible Assets | — | — | — | 219,400,000USD | 528,300,000USD | -1,028,300,000USD | -815,200,000USD | -447,400,000USD |
| Unclassified Non Current Assets | — | — | — | -35,300,000USD | -48,400,000USD | -32,100,000USD | -25,400,000USD | -31,200,000USD |
| Common Stock | — | — | — | — | 0USD | — | — | — |
| Current Deferred Revenue | — | — | — | — | 252,600,000USD | 65,600,000USD | 40,300,000USD | — |
| Accumulated Other Comprehensive Income | — | — | — | — | 0USD | -77,200,000USD | 100,000USD | -300,000USD |
| Short Term Investments | — | — | — | — | — | 0USD | 55,500,000USD | 555,000,000USD |
| Inventory | — | — | — | — | — | 1USD | — | 1USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 22,000,000USD | -42,500,000USD | -4,600,000USD | 39,200,000USD | -50,800,000USD | -40,500,000USD | -1,900,000USD | 20,800,000USD |
| Depreciation | 163,000,000USD | 26,900,000USD | 27,600,000USD | 29,400,000USD | 28,800,000USD | 19,700,000USD | 20,500,000USD | 21,400,000USD |
| Stock Based Compensation | 108,000,000USD | 57,500,000USD | 59,600,000USD | 55,200,000USD | 30,400,000USD | 31,200,000USD | 32,500,000USD | 30,900,000USD |
| Other Non Cash Items | 4,000,000USD | -1,200,000USD | -2,700,000USD | -3,400,000USD | 400,000USD | 2,900,000USD | -1,000,000USD | 1,200,000USD |
| Change To Account Receivables | -12,000,000USD | 24,500,000USD | 29,800,000USD | -33,200,000USD | -15,000,000USD | 9,200,000USD | 10,700,000USD | -10,100,000USD |
| Change In Working Capital | -52,000,000USD | 4,600,000USD | -4,400,000USD | -47,600,000USD | 14,300,000USD | 17,200,000USD | -12,700,000USD | -29,300,000USD |
| Total Cash From Operating Activities | -157,000,000USD | 45,300,000USD | 75,500,000USD | 72,800,000USD | 23,100,000USD | 30,500,000USD | 37,400,000USD | 45,000,000USD |
| Capital Expenditures | -11,000,000USD | -3,100,000USD | -1,900,000USD | -4,800,000USD | -3,600,000USD | -3,800,000USD | -4,600,000USD | -4,600,000USD |
| Free Cash Flow | -168,000,000USD | 42,200,000USD | 73,600,000USD | 68,000,000USD | 19,500,000USD | 26,700,000USD | 32,800,000USD | 40,400,000USD |
| Total Cashflows From Investing Activities | -356,000,000USD | -2,300,000USD | -9,900,000USD | -17,400,000USD | -164,500,000USD | -3,800,000USD | -6,300,000USD | -23,000,000USD |
| Net Borrowings | -10,000,000USD | -6,100,000USD | -52,800,000USD | 6,200,000USD | 51,800,000USD | -3,900,000USD | 200,000USD | — |
| Total Cash From Financing Activities | 798,000,000USD | -14,300,000USD | -72,600,000USD | -5,100,000USD | 44,600,000USD | -14,100,000USD | -5,700,000USD | -2,100,000USD |
| Sale Purchase Of Stock | 2,000,000USD | — | 1,600,000USD | — | 1,300,000USD | — | 7,800,000USD | -6,700,000USD |
| Issuance Of Capital Stock | 977,000,000USD | — | — | — | 0USD | 0USD | — | — |
| Change In Cash | 285,000,000USD | 28,700,000USD | -7,000,000USD | 50,300,000USD | -96,800,000USD | 12,600,000USD | 25,400,000USD | 19,900,000USD |
| Begin Period Cash Flow | 199,000,000USD | 170,300,000USD | 177,300,000USD | 127,000,000USD | 223,800,000USD | 211,200,000USD | 185,800,000USD | 165,900,000USD |
| End Period Cash Flow | 484,000,000USD | 199,000,000USD | 170,300,000USD | 177,300,000USD | 127,000,000USD | 223,800,000USD | 211,200,000USD | 185,800,000USD |
| Other Cashflows From Financing Activities | -85,000,000USD | -11,100,000USD | -25,100,000USD | -11,200,000USD | -7,200,000USD | -10,200,000USD | -5,900,000USD | -5,900,000USD |
| Unclassified Operating Cash Flow | -402,000,000USD | — | — | — | — | — | — | — |
| Unclassified Investing Cash Flow | -345,000,000USD | — | 3,000,000USD | 6,300,000USD | 3,600,000USD | 3,800,000USD | 5,400,000USD | 9,200,000USD |
| Unclassified Financing Cash Flow | 891,000,000USD | 2,900,000USD | 3,700,000USD | — | -1,300,000USD | — | -7,800,000USD | 10,500,000USD |
| Other Cashflows From Investing Activities | — | 1,500,000USD | -3,900,000USD | -1,500,000USD | — | — | -800,000USD | -4,600,000USD |
| Investments | — | — | -7,100,000USD | -17,400,000USD | -164,500,000USD | -3,800,000USD | -6,300,000USD | -23,000,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -58,700,000USD | -154,500,000USD | -321,300,000USD | -601,500,000USD | -494,100,000USD | -270,200,000USD | -388,000,000USD | -223,800,000USD |
| Depreciation | 112,700,000USD | 82,400,000USD | 90,000,000USD | 86,300,000USD | 64,400,000USD | 51,200,000USD | 40,900,000USD | 14,800,000USD |
| Stock Based Compensation | 202,700,000USD | 127,500,000USD | 158,200,000USD | 234,500,000USD | 386,300,000USD | 43,200,000USD | 37,400,000USD | 52,500,000USD |
| Other Non Cash Items | -6,900,000USD | 5,200,000USD | 12,200,000USD | 252,100,000USD | -3,600,000USD | 25,200,000USD | -3,100,000USD | 500,000USD |
| Change To Account Receivables | 6,100,000USD | -8,000,000USD | 14,500,000USD | -5,200,000USD | 17,900,000USD | 300,000USD | -103,000,000USD | -21,600,000USD |
| Change In Working Capital | -33,100,000USD | 60,900,000USD | 35,000,000USD | -29,200,000USD | 8,200,000USD | 92,500,000USD | -64,200,000USD | -35,200,000USD |
| Total Cash From Operating Activities | 216,700,000USD | 121,500,000USD | -25,900,000USD | -292,300,000USD | -28,600,000USD | -58,100,000USD | -377,000,000USD | -189,400,000USD |
| Capital Expenditures | -13,400,000USD | -15,700,000USD | -11,200,000USD | -70,100,000USD | -50,100,000USD | -43,300,000USD | -74,100,000USD | -35,300,000USD |
| Free Cash Flow | 203,300,000USD | 105,800,000USD | -37,100,000USD | -362,400,000USD | -78,700,000USD | -101,400,000USD | -451,100,000USD | -224,700,000USD |
| Total Cashflows From Investing Activities | -191,300,000USD | -36,600,000USD | -11,700,000USD | -100,100,000USD | -192,500,000USD | -13,400,000USD | 389,900,000USD | -627,100,000USD |
| Net Borrowings | -900,000USD | -1,200,000USD | -157,100,000USD | 165,700,000USD | 7,800,000USD | 7,100,000USD | 7,100,000USD | 7,100,000USD |
| Total Cash From Financing Activities | -50,200,000USD | -28,000,000USD | -157,400,000USD | 136,000,000USD | 399,300,000USD | 19,900,000USD | 350,200,000USD | 857,200,000USD |
| Sale Purchase Of Stock | 2,900,000USD | 2,200,000USD | -23,500,000USD | -23,500,000USD | -62,400,000USD | — | — | — |
| Issuance Of Capital Stock | 0USD | 0USD | 32,300,000USD | 0USD | 439,600,000USD | 1,000,000USD | 343,300,000USD | 853,500,000USD |
| Change In Cash | -24,800,000USD | 56,900,000USD | -195,000,000USD | -256,400,000USD | 178,200,000USD | -51,600,000USD | 363,100,000USD | 40,700,000USD |
| Begin Period Cash Flow | 223,800,000USD | 166,900,000USD | 361,900,000USD | 618,300,000USD | 440,100,000USD | 491,700,000USD | 128,600,000USD | 87,900,000USD |
| End Period Cash Flow | 199,000,000USD | 223,800,000USD | 166,900,000USD | 361,900,000USD | 618,300,000USD | 440,100,000USD | 491,700,000USD | 128,600,000USD |
| Other Cashflows From Investing Activities | -3,900,000USD | -2,000,000USD | -1,200,000USD | -30,000,000USD | -142,400,000USD | -43,300,000USD | 502,200,000USD | -503,100,000USD |
| Other Cashflows From Financing Activities | -65,900,000USD | -38,500,000USD | -32,600,000USD | -41,000,000USD | -48,100,000USD | 11,500,000USD | 350,200,000USD | 857,200,000USD |
| Unclassified Investing Cash Flow | -174,000,000USD | 17,700,000USD | 22,100,000USD | 15,000,000USD | 5,000,000USD | 17,700,000USD | -540,400,000USD | 414,400,000USD |
| Unclassified Financing Cash Flow | 13,700,000USD | 9,500,000USD | 55,800,001USD | 34,800,000USD | 564,400,000USD | — | -350,400,000USD | -860,600,000USD |
| Investments | — | -36,600,000USD | -21,400,000USD | -15,000,000USD | -5,000,000USD | 55,500,000USD | 502,200,000USD | -503,100,000USD |
| Dividends Paid | — | — | -1USD | — | -62,400,000USD | — | — | — |
| Change To Liabilities | — | — | — | -41,300,000USD | -3,300,000USD | -6,500,000USD | 9,200,000USD | 17,500,000USD |
| Cash And Cash Equivalents Changes | — | — | — | -256,400,000USD | 178,200,000USD | — | — | — |
| Unclassified Operating Cash Flow | — | — | — | -234,500,000USD | 10,200,000USD | — | — | — |
| Change To Inventory | — | — | — | — | -8,500,000USD | 35,000,000USD | -13,800,000USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| Q1 2026Quarterly · 2026-03-31 | Product | Franchise | 74,000,000 | USD | 0001563190-26-000101 |
| Q1 2026Quarterly · 2026-03-31 | Product | Gross Commission Income | 2,453,000,000 | USD | 0001563190-26-000101 |
| Q1 2026Quarterly · 2026-03-31 | Product | Service Other | 34,000,000 | USD | 0001563190-26-000101 |
| Q1 2026Quarterly · 2026-03-31 | Product | Services | 143,000,000 | USD | 0001563190-26-000101 |
| Q1 2026Quarterly · 2026-03-31 | Segment | Brokerage | 2,467,000,000 | USD | 0001563190-26-000101 |
| Q1 2026Quarterly · 2026-03-31 | Segment | Franchise | 90,000,000 | USD | 0001563190-26-000101 |
| Q1 2026Quarterly · 2026-03-31 | Segment | Integrated Services | 147,000,000 | USD | 0001563190-26-000101 |
| Q1 2025Quarterly · 2025-03-31 | Product | Franchise | 5,000,000 | USD | 0001563190-26-000101 |
| Q1 2025Quarterly · 2025-03-31 | Product | Gross Commission Income | 1,323,000,000 | USD | 0001563190-26-000101 |
| Q1 2025Quarterly · 2025-03-31 | Product | Service Other | 6,000,000 | USD | 0001563190-26-000101 |
| Q1 2025Quarterly · 2025-03-31 | Product | Services | 22,000,000 | USD | 0001563190-26-000101 |
| Q1 2025Quarterly · 2025-03-31 | Segment | Brokerage | 1,328,000,000 | USD | 0001563190-26-000101 |
| Q1 2025Quarterly · 2025-03-31 | Segment | Franchise | 6,000,000 | USD | 0001563190-26-000101 |
| Q1 2025Quarterly · 2025-03-31 | Segment | Integrated Services | 22,000,000 | USD | 0001563190-26-000101 |
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.