redfinlogoa02.jpg
Redfin Fourth-Quarter 2017 Revenue up 43% Year-over-Year to $95.8 Million

SEATTLE - February 22, 2018 - Redfin Corporation (NASDAQ: RDFN), the technology-powered residential real estate brokerage, today announced financial results for the fourth quarter and full year ended December 31, 2017. All financial measures, unless otherwise noted, are presented on a GAAP basis and include stock-based compensation as well as depreciation and amortization expenses.

Fourth Quarter 2017
Revenue increased 43% year-over-year to $95.8 million during the fourth quarter, including $5.1 million from Redfin Now(1). Gross profit was $29.2 million, an increase of 37% from $21.3 million in the fourth quarter of 2016. Gross margin was 30%, compared to 32% in the fourth quarter of 2016. Real estate gross profit was $29.7 million, an increase of 36% from $21.8 million in the fourth quarter of 2016. Real estate gross margin was 33%, consistent with the fourth quarter of 2016. Operating expenses were $31.5 million, an increase of 18% from $26.7 million in the fourth quarter of 2016. Operating expenses were 33% of revenue, down from 40% in the fourth quarter of 2016.

Net loss was $1.8 million, compared to net loss of $5.3 million in the fourth quarter of 2016. Stock-based compensation was $3.1 million, up from $2.5 million in the fourth quarter of 2016. Depreciation and amortization was $1.9 million, up from $1.8 million in the fourth quarter of 2016.

GAAP net loss per diluted share reflects either accretion income or expense for changes in the fair value of our redeemable convertible preferred stock, which was outstanding prior to its conversion to common stock following our initial public offering ("IPO"). GAAP net loss per diluted share of common stock was $0.02, compared to GAAP net loss per diluted share of common stock of $8.08 in the fourth quarter of 2016. Adjusted net loss per diluted share(2), which excludes accretion income or expense for changes in the fair value of our redeemable convertible preferred stock and assumes its conversion to common stock in connection with our IPO as of the first day of the reported period, was $0.08 in the fourth quarter of 2016. As a result of the conversion of our redeemable convertible preferred stock in connection with our IPO, there was no accretion income or expense in the fourth quarter of 2017.

Full Year 2017
Revenue increased 38% year-over-year to $370.0 million in 2017, including $10.5 million from Redfin Now. Gross profit was $111.8 million, an increase of 35% from $82.7 million in 2016. Gross margin was 30%, compared to 31% in 2016. Operating expenses were $127.8 million, an increase of 21% from $105.5 million in 2016. Operating expenses were 35% of revenue, down from 39% in 2016.

Net loss was $15.0 million, compared to net loss of $22.5 million in 2016. Stock-based compensation was $11.1 million, up from $8.4 million in 2016. Depreciation and amortization was $7.2 million, up from $6.3 million in 2016.

GAAP net loss per diluted share of common stock was $4.47, compared to GAAP net loss per diluted share of common stock of $5.42 in 2016. Adjusted net loss per diluted share was $0.20 in 2017, compared to adjusted net loss per diluted share of $0.32 in 2016.

1



“Redfin’s 2017 was a year of break-out traffic growth and new products,” said Redfin CEO Glenn Kelman. “A major strategic shift toward representing sellers as well as buyers expanded our market presence and influence. Most important, we continued to serve our customers better by far than other brokers.”

“In the fourth quarter, Redfin continued to accelerate its year-over-year gains in market-share, with revenue and net income above our guidance, even as the real estate market began to wane in the closing months of 2017,” continued Mr. Kelman. “We also strengthened our business at a more fundamental level, expanding Redfin Mortgage to new markets, launching a new premium service for home-selling customers, and shipping major upgrades to our agent software that we believe will over time improve both service quality and agent efficiency.”

Highlights
•
Reached market share of 0.71% of U.S. existing home sales by value in the fourth quarter of 2017, consistent with the third quarter of 2017 and an increase of 0.15 percentage points from the fourth quarter of 2016. The year-over-year gains were an acceleration from 0.14 percentage points for the third quarter of 2017, 0.11 points for the second quarter, and 0.10 points for the first quarter.(3)
•
Continued to drive strong traffic growth, with visitors to our website and mobile application increasing by 33% over the fourth quarter of 2016, and 40% for the full year. Redfin continues to be the fastest-growing top-10 U.S. real estate website.
•
Increased the percentage of home tours booked automatically with Redfin Book It Now software from 61% in the third quarter of 2017 to 79% in the fourth quarter. Book It Now gets homebuyers into homes faster and makes Redfin more efficient.
•
Expanded Redfin Mortgage from Texas to Illinois and Washington D.C., offering conforming mortgages and jumbo loans to Redfin homebuyers, with a 30-day closing guarantee. We believe integrating a lending operation with Redfin's existing brokerage and title businesses can ultimately lead to an entirely digital closing, which can be faster and less expensive than the traditional process.
•
Introduced the Redfin 1% listing fee to 18 additional markets, now reaching approximately 80% of Redfin customers across 25 markets total. The Redfin 1% listing fee saves customers $7,000 to $10,000 on a $500,000 home, compared to the typical listing fee of 2.5 to 3% with a traditional agent. The fee is subject to a minimum commission of $3,000 to $5,500, depending on the market, and does not include the buyer’s agent commission, which is typically paid by the seller. We plan to offset the lower listing fee by reducing the Redfin refund for buyers in markets where it’s offered.
•
Began experimenting with concierge-style home-selling service in Los Angeles and Washington D.C., in which Redfin coordinates, supervises and pays for services such as deep cleaning, staging and other cosmetic improvements, for an introductory 2% listing fee. Redfin Concierge Service is complementary to the in-person service and custom online marketing of Redfin’s current 1% listing service, and is available for homes priced at $500,000 or higher. Our goal is to use Redfin's cost advantage to appeal to customers who are more focused on convenience than price, by offering a level of service that we believe no brokerage has consistently offered before.
•
Expanded offer-writing software to Redfin agents in Maryland, in addition to Washington, D.C. and Virginia. Each new market where we launch Fast Offers requires an inordinate amount of customization based on dozens of different forms, local customs around earnest-money amounts, and other deal terms. Adding additional markets will take years, but in time we believe this software will let us move faster than any other broker, at lower cost, and with comprehensive data about what it takes to win in each neighborhood.
•
Increased new subscriptions to the Redfin Home Report by 107%, from 326,000 new subscriptions in the fourth quarter of 2016, to 676,000 new subscriptions in the fourth quarter of 2017. This report is a monthly email update to homeowners on the value of their home and sales

2


activity in their neighborhood. It is one of the most effective ways that Redfin connects with homeowners before they are ready to sell or buy again. As of year-end 2017, there were more than 4 million subscriptions in all.
•
Saved Redfin homebuyers and sellers $29 million in the fourth quarter and $121 million in 2017, compared to a 2.5% commission typically charged by traditional agents.
•
Upgraded our software for Redfin agents, with a new calendar that shows an agent what's going on with each of her customers today, whether that's a home tour, a negotiating deadline or a closing. Other software released in the fourth quarter has also made it easier for Redfin Agents to see which customers most need attention, based on the customer's online search activity and agent interactions. We developed this software using the React JavaScript library pioneered by Facebook for high performance and easy porting from desktop browsers to native mobile applications. We know of no other brokerage taking such an aggressive approach to mobile software for ensuring that on-the-go agents deliver the right service to each customer.
•
Earned a Net Promoter Score, a measure of customer satisfaction, that is 52% higher than competing brokerages’, as measured in a Redfin-commissioned November 2017 survey of people who bought or sold a home in the previous 12 months. This was the fifth consecutive survey in which Redfin’s customer satisfaction was higher than our competitors’.
•
Grew the Redfin technology team from 30% women in 2016 to 32% in 2017. This percentage of women in technology roles is significantly higher than other major technology companies’ self-reported data. The area where Redfin needs to make more progress and where we are focusing now is increasing the percentage of black and Hispanic professionals. We continue to believe that diversity is a major recruiting and retention advantage in an intensely competitive talent market.

(1) Redfin Now is an experimental new service where we buy homes directly from homeowners and resell them to homebuyers. Revenue earned from selling homes previously purchased by Redfin Now is recorded at closing on a gross basis, representing the sales price of the home. For Redfin Now, cost of revenue includes the cost of homes such as the purchase price and capitalized improvements. There was no revenue from Redfin Now in any period prior to the three months ended June 30, 2017.

(2) "Adjusted net loss per diluted share" is a "non-GAAP financial measure" as defined by the Securities and Exchange Commission ("SEC"). A reconciliation of GAAP to non-GAAP financial measures is provided below in the tables included in this press release. An explanation of this measure is also included below under the heading "Non-GAAP Financial Measure".

(3) We calculate the aggregate value of U.S. home sales by multiplying the total number of U.S. home sales by the mean sale price of these sales, each as reported by the National Association of REALTORS®. We calculate our market share by aggregating the home value of real estate transactions conducted by our lead agents or our partner agents. Then, in order to account for both the sell- and buy-side components of each transaction, we divide that value by two-times the estimated aggregate value of U.S. home sales.

Business Outlook
The following forward-looking statements reflect Redfin's expectations as of February 22, 2018, and are subject to substantial uncertainty.

For the first quarter of 2018 we expect:
•
Revenue between $74.6 million and $78.4 million, representing year-over-year growth between 25% and 31% compared to the first quarter of 2017. Redfin Now revenue between $2.3 million and $3.1 million is included in the guidance provided.

3


•
Net loss between $38.7 million and $35.9 million, compared to net loss of $28.1 million in the first quarter of 2017. This guidance includes approximately $4.5 million of expected stock-based compensation and $1.8 million of expected depreciation and amortization.

Conference Call
Redfin will webcast a conference call to discuss the results at 1:30 p.m. Pacific Time today. The webcast will be open to the public at http://investors.redfin.com. The webcast will remain available on the investor relations website for approximately three months following the conference call.

Forward-Looking Statements
This press release contains certain forward-looking statements within the meaning of federal securities laws, including statements regarding our future operating results and financial position, business strategy and plans, product, service, and technology offerings, market conditions, growth and trends, and objectives for future operations, future expansion of our Redfin Fast Offers technology, expansion of Redfin's mortgage business, the potential integration of Redfin Mortgage with Redfin's existing brokerage and title businesses, including the prospect of a digital closing and any benefits thereof, our ability to offset lower listing fees in certain markets with reduced buyer refunds, technology driving long-term efficiency gains and service improvements, and statements under the header Business Outlook. We believe our expectations related to these forward-looking statements are reasonable, but actual results may turn out to be materially different. Please see our filings with the SEC for more information on the risks and uncertainties that could cause actual results to differ materially from the forward-looking statements in this press release. These risks include, among other things: that we operate in a seasonal and cyclical industry and may be affected by industry downturns; that we have a history of losses; and that our business is concentrated in certain geographic markets. Moreover, we operate in a very competitive and rapidly changing environment, and new risks and uncertainties may emerge that could impact the forward-looking statements in this press release. Additional risks and uncertainties that could affect our financial results are included under the caption “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2017 filed with the SEC on February 22, 2018, which will be available on our Investor Relations website at http://investors.redfin.com and on the SEC website at www.sec.gov. All forward-looking statements reflect our beliefs and assumptions only as of the date of this press release. We undertake no obligation to update forward-looking statements to reflect future events or circumstances.

Non-GAAP Financial Measure
To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we have used a non-GAAP financial measure, specifically adjusted net loss per diluted share, in this press release. The presentation of this financial measure is not intended to be considered in isolation or as a substitute of, or superior to, financial information prepared and presented in accordance with GAAP.

We believe this non-GAAP financial measure enables comparison of financial results between periods where net loss per diluted share may vary independent of business performance.

There are limitations associated with the use of non-GAAP financial measures as an analytical tool, in particular the adjustments to our GAAP financial measure reflect the exclusion of certain items, specifically the accretion income (expense) and the undistributed earnings to participating securities, both of which are related to our redeemable convertible preferred stock that converted into common stock upon the completion of our IPO in August 2017. Included in weighted-average shares outstanding, basic and diluted, are shares of redeemable convertible preferred stock as if all such shares were converted to common stock on the first date of each period presented. This measure may be different from non-GAAP

4


financial measures used by other companies, limiting its usefulness for comparison purposes. A reconciliation of adjusted net loss per diluted share to net loss per diluted share has been provided in the financial statement tables included in this press release, and investors are encouraged to review the reconciliation.

About Redfin
Redfin Corporation (www.redfin.com) is the technology-powered, residential real estate brokerage. Founded by software engineers, we run the country's #1 most-visited brokerage website and offer a host of online tools to consumers, including the Redfin Estimate. We represent people buying and selling homes in over 80 markets throughout the United States. Our mission is to redefine real estate in the consumer’s favor. In a commission-driven industry, we put the customer first. We do this by pairing our own agents with our own technology to create a service that is faster, better, and costs less. Since our launch in 2006 through 2017, we have helped customers buy or sell more than 120,000 homes worth more than $60 billion.

Contacts

Investor Relations
Elena Perron, 206-576-8333
ir@redfin.com

Public Relations
Jani Strand or Rachel Musiker, 206-588-6863
press@redfin.com








5


Redfin Corporation and Subsidiaries
Condensed Consolidated Statements of Operations
(in thousands, except share and per share amounts)
 
Three Months Ended December 31,
 
Year End December 31,
 
2016
 
2017
 
2016
 
2017
 
 
 
 
 
 
 
 
Revenue
$
66,782

 
$
95,754

 
$
267,196

 
$
370,036

Cost of revenue
45,497

 
66,583

 
184,452

 
258,216

Gross profit
21,285

 
29,171

 
82,744

 
111,820

Operating expenses:
 
 
 
 
 
 
 
Technology and development
8,849

 
11,287

 
34,588

 
42,532

Marketing
5,438

 
6,072

 
28,571

 
32,251

General and administrative
12,421

 
14,181

 
42,369

 
53,009

Total operating expenses
26,708

 
31,540

 
105,528

 
127,792

Income (loss) from operations
(5,423
)
 
(2,369
)
 
(22,784
)
 
(15,972
)
Interest income and other income, net:
 
 
 
 
 
 
 
Interest income
40

 
495

 
173

 
882

Other income, net
48

 
76

 
85

 
88

Total interest income and other income, net
88

 
571

 
258

 
970

Net income (loss)
$
(5,335
)
 
$
(1,798
)
 
$
(22,526
)
 
$
(15,002
)
Accretion of redeemable convertible preferred stock
$
(112,321
)
 
$
—

 
$
(55,502
)
 
$
(175,915
)
Net income (loss) attributable to common stock—basic and diluted
$
(117,656
)
 
$
(1,798
)
 
$
(78,028
)
 
$
(190,917
)
Net income (loss) per share attributable to common stock—basic and diluted
$
(8.08
)
 
$
(0.02
)
 
$
(5.42
)
 
$
(4.47
)
Weighted average shares used to compute net income (loss) per share attributable to common stock—basic and diluted
14,559,606

 
81,428,862

 
14,395,067

 
42,722,114


(1) Includes stock-based compensation as follows:
 
Three Months Ended December 31,
 
Year End December 31,
 
2016
 
2017
 
2016
 
2017
 
 
 
 
 
 
 
 
Cost of revenue
$
677

 
$
774

 
$
2,266

 
$
2,902

Technology and development
730

 
1,024

 
2,383

 
3,325

Marketing
133

 
124

 
469

 
487

General and administrative
983

 
1,151

 
3,295

 
4,387

Total
$
2,523

 
$
3,073

 
$
8,413

 
$
11,101



6


Redfin Corporation and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands, except share and per share amounts)
 
December 31,
 
2016
 
2017
 
 
 
 
Assets:
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
64,030

 
$
208,342

Restricted cash
3,815

 
4,316

Short-term investments
1,749

 
—

Prepaid expenses
4,388

 
8,613

Accrued revenue, net
10,625

 
13,334

Other current assets
8,781

 
3,710

Loans held for sale
—

 
1,891

Total current assets
93,388

 
240,206

Property and equipment, net
19,226

 
22,318

Intangible assets, net
3,782

 
3,294

Goodwill
9,186

 
9,186

Deferred offering costs
720

 
—

Other assets
7,175

 
6,951

Total assets:
$
133,477

 
$
281,955

Liabilities, redeemable convertible preferred stock and stockholders' equity/(deficit):
 
 
 
Current liabilities:
 
 
 
Accounts payable
$
5,385

 
$
1,901

Accrued liabilities
22,253

 
26,605

Other payables
3,793

 
4,068

Loan facility
—

 
2,016

Current portion of deferred rent
1,512

 
1,267

Total current liabilities
32,943

 
35,857

Deferred rent, net of current portion
8,852

 
10,668

Total liabilities
41,795

 
46,525

Commitments and contingencies (Note 10)
 
 
 
Redeemable convertible preferred stock—par value $0.001 per share; As of December 31, 2016: 166,266,114 shares authorized; 55,422,002 issued and outstanding; and aggregate liquidation preference of $167,488. As of December 31, 2017: no shares authorized, issued, and outstanding.
655,416

 
—

Stockholders’ equity/(deficit):
 
 
 
Common stock—par value $0.001 per share; 290,081,638 and 500,000,000 shares authorized, respectively; 14,687,024 and 81,468,891 shares issued and outstanding, respectively
15

 
81

Preferred stock—par value $0.001 per share; As of December 31, 2016: no shares authorized, issued and outstanding. As of December 31, 2017: 10,000,000 shares authorized and no shares issued and outstanding.
—

 
—

Additional paid-in capital
—

 
364,352

Accumulated deficit
(563,749
)
 
(129,003
)
Total stockholders’ equity/(deficit)
(563,734
)
 
235,430

Total liabilities, redeemable convertible preferred stock and stockholders’ equity/(deficit):
$
133,477

 
$
281,955




7



Redfin Corporation and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(in thousands)
 
Year End December 31,
 
2016
 
2017
 
 
 
 
Operating Activities
 
Net income (loss)
$
(22,526
)
 
$
(15,002
)
Adjustments to reconcile net income (loss) to net cash used in operating activities:
 
 
 
Depreciation and amortization
6,293

 
7,176

Stock-based compensation.
8,413

 
11,101

Change in assets and liabilities:
 
 
 
Prepaid expenses
2,244

 
(4,225
)
Accrued revenue
(5,021
)
 
(2,709
)
Other current assets
(8,778
)
 
5,070

Other long-term assets
(5,964
)
 
223

Accounts payable
638

 
(252
)
Accrued expenses
6,581

 
5,115

Deferred lease liability
8,768

 
749

Origination of loans held for sale
—

 
(11,008
)
Proceeds from sale of loans held for sale
—

 
9,117

Net cash provided by (used in) operating activities
(9,352
)
 
5,355

Investing activities
 
 
 
Sales and maturities of short-term investments
1,744

 
2,741

Purchases of short-term investments
(1,744
)
 
(992
)
Purchases of property and equipment
(13,567
)
 
(12,113
)
Net cash used in investing activities
(13,567
)
 
(10,364
)
Financing activities
 
 
 
Proceeds from exercise of stock options
1,495

 
3,003

Payment of initial public offering costs
(150
)
 
(3,558
)
Proceeds from initial public offering, net of underwriting discounts
—

 
148,088

Borrowings from warehouse credit facilities
—

 
10,746

Repayments of warehouse credit facilities
—

 
(8,730
)
Other payables - customer escrow deposits related to title services
399

 
273

Net cash provided by financing activities
1,744

 
149,822

Net change in cash, cash equivalents, and restricted cash
(21,175
)
 
144,813

Cash, cash equivalents, and restricted cash:
 
 
 
Beginning of period
89,020

 
67,845

End of period
$
67,845

 
$
212,658

Supplemental disclosure of non-cash investing and financing activities
 
 
 
Conversion of redeemable convertible preferred stock to common stock
$
—

 
$
831,331

Accretion of redeemable convertible preferred stock
$
(55,502
)
 
$
(175,915
)
Stock-based compensation capitalized in property and equipment
$
(100
)
 
$
(268
)
Deferred initial public offering cost accruals
$
(570
)
 
$
—

Property and equipment additions in accounts payable and accrued expenses
$
(3,466
)
 
$
(31
)
Leasehold improvements paid directly by lessor
$
(520
)
 
$
(822
)





8




Redfin Corporation and Subsidiaries
Supplemental Financial Information and Business Metrics
(unaudited)
 
Three Months Ended
 
Twelve Months Ended
 
Dec. 31, 2015
 
Mar. 31, 2016
 
June 30, 2016
 
Sep. 30, 2016
 
Dec. 31, 2016
 
Mar. 31, 2017
 
June 30, 2017
 
Sep. 30, 2017
 
Dec. 31, 2017
 
Dec. 31, 2015
 
Dec. 31, 2016
 
Dec. 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Monthly average visitors (in thousands)
11,142

 
13,987

 
17,021

 
17,795

 
16,058

 
20,162

 
24,400

 
24,518

 
21,377

 
11,705

 
16,215

 
22,623

Real estate transactions:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Brokerage
4,510

 
4,005

 
7,497

 
7,934

 
6,432

 
5,692

 
10,221

 
10,527

 
8,598

 
18,586

 
25,868

 
35,038

Partner
2,273

 
1,936

 
2,602

 
2,663

 
2,281

 
2,041

 
2,874

 
3,101

 
2,739

 
8,906

 
9,482

 
10,755

Total
6,783

 
5,941

 
10,099

 
10,597

 
8,713

 
7,733

 
13,095

 
13,628

 
11,337

 
27,492

 
35,350

 
45,793

Real estate revenue per real estate transaction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Brokerage
$
9,242

 
$
9,485

 
$
9,524

 
$
9,333

 
$
9,428

 
$
9,570

 
$
9,301

 
$
9,289

 
$
9,659

 
$
9,215

 
$
9,436

 
$
9,429

Partner
1,177

 
1,224

 
1,633

 
1,932

 
1,991

 
1,911

 
1,945

 
1,960

 
2,056

 
1,142

 
1,719

 
1,971

Aggregate
$
6,539

 
$
6,793

 
$
7,491

 
$
7,474

 
$
7,481

 
$
7,548

 
$
7,687

 
$
7,621

 
$
7,822

 
$
6,600

 
$
7,366

 
$
7,677

Aggregate home value of real estate transactions (in millions)
$
2,984

 
$
2,599

 
$
4,684

 
$
4,898

 
$
4,018

 
$
3,470

 
$
6,119

 
$
6,341

 
$
5,350

 
$
12,296

 
$
16,199

 
$
21,280

U.S. market share by value
0.46
%
 
0.48
%
 
0.53
%
 
0.57
%
 
0.56
%
 
0.58
%
 
0.64
%
 
0.71
%
 
0.71
%
 
0.44
%
 
0.54
%
 
0.67
%
Revenue from top-10 Redfin markets as a percentage of real
estate revenue
73
%
 
71
%
 
74
%
 
72
%
 
71
%
 
68
%
 
69
%
 
69
%
 
69
%
 
76
%
 
72
%
 
69
%
Average number of lead agents
667

 
743

 
756

 
756

 
796

 
935

 
1,010

 
1,028

 
1,118

 
591

 
763

 
1,023




Redfin Corporation and Subsidiaries
Supplemental Financial Information
(in thousands, unaudited)
 
Three Months Ended December 31,
 
Year End December 31,
 
2016
 
2017
 
2016
 
2017
 
 
 
 
 
 
 
 
Revenue by segment:
 
 
 
 
 
 
 
Brokerage revenue
$
60,639

 
$
83,045

 
$
244,079

 
$
330,372

Partner revenue
4,541

 
5,631

 
16,304

 
21,198

Total real estate revenue
65,180

 
88,676

 
260,383

 
351,570

Other revenue
1,602

 
7,078

 
6,813

 
18,466

Total revenue
$
66,782

 
$
95,754

 
$
267,196

 
$
370,036

 
 
 
 
 
 
 
 
Cost of revenue by segment:
 
 
 
 
 
 
 
Real estate cost of revenue
$
43,418

 
$
58,982

 
$
176,408

 
$
237,832

Other cost of revenue
2,079

 
7,601

 
8,044

 
20,384

Total cost of revenue
$
45,497

 
$
66,583

 
$
184,452

 
$
258,216

 
 
 
 
 
 
 
 
Gross profit by segment:
 
 
 
 
 
 
 
Real estate gross profit
$
21,762

 
$
29,694

 
$
83,975

 
$
113,738

Other gross profit
(477
)
 
(523
)
 
(1,231
)
 
(1,918
)
Total gross profit
$
21,285

 
$
29,171

 
$
82,744

 
$
111,820



9



Redfin Corporation and Subsidiaries
Reconciliation of GAAP to non-GAAP Financial Measures
(in thousands, except share and per share amounts, unaudited)
 
Three Months Ended December 31,
 
Year End December 31,
 
2016
 
2017
 
2016
 
2017
 
 
 
 
 
 
 
 
Net income (loss) attributable to common stock, as reported
$
(117,656
)
 
$
(1,798
)
 
$
(78,028
)
 
$
(190,917
)
Adjustments:
 
 
 
 
 
 
 
Add-back: Accretion of redeemable convertible preferred stock
112,321

 
—

 
55,502

 
175,915

Net income (loss) attributable to common stock, adjusted
$
(5,335
)
 
$
(1,798
)
 
$
(22,526
)
 
$
(15,002
)
Non-GAAP net income (loss) per share - basic and diluted
$
(0.08
)
 
$
(0.02
)
 
$
(0.32
)
 
$
(0.20
)
Weighted-average shares used to compute non-GAAP net income per share — basic and diluted
69,981,608

 
81,428,862

 
69,817,069

 
75,064,269

 
 
 
 
 
 
 
 
Reconciliation of weighted-average shares used to compute net income (loss) per share attributable to common stockholders, from GAAP to non-GAAP —basic and diluted:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted-average shares used to compute GAAP net income (loss) per share attributable to common stockholders — basic and diluted
14,559,606

 
81,428,862

 
14,395,067

 
42,722,114

Adjustments:
 
 
 
 
 
 
 
Conversion of redeemable convertible preferred stock as of beginning of period presented
55,422,002

 
—

 
55,422,002

 
32,342,155

Weighted-average shares used to compute non-GAAP net income per share — basic and diluted
69,981,608

 
81,428,862

 
69,817,069

 
75,064,269



10