September 30, 2024 | December 31, 2023 | ||||||||||
Assets | |||||||||||
Current assets | |||||||||||
Cash and cash equivalents | $ | 165,660 | $ | 149,759 | |||||||
Restricted cash | 174 | 1,241 | |||||||||
Short-term investments | — | 41,952 | |||||||||
Accounts receivable, net of allowances for credit losses of $3,945 and $3,234 | 74,971 | 51,738 | |||||||||
Loans held for sale | 212,921 | 159,587 | |||||||||
Prepaid expenses | 30,531 | 33,296 | |||||||||
Other current assets | 20,514 | 7,472 | |||||||||
Total current assets | 504,771 | 445,045 | |||||||||
Property and equipment, net | 43,312 | 46,431 | |||||||||
Right-of-use assets, net | 26,275 | 31,763 | |||||||||
Mortgage servicing rights, at fair value | 2,534 | 32,171 | |||||||||
Long-term investments | — | 3,149 | |||||||||
Goodwill | 461,349 | 461,349 | |||||||||
Intangible assets, net | 104,127 | 123,284 | |||||||||
Other assets, noncurrent | 8,705 | 10,456 | |||||||||
Total assets | $ | 1,151,073 | $ | 1,153,648 | |||||||
Liabilities, mezzanine equity, and stockholders' (deficit) equity | |||||||||||
Current liabilities | |||||||||||
Accounts payable | $ | 14,280 | $ | 10,507 | |||||||
Accrued and other liabilities | 101,040 | 90,360 | |||||||||
Warehouse credit facilities | 208,817 | 151,964 | |||||||||
Lease liabilities | 13,347 | 15,609 | |||||||||
Total current liabilities | 337,484 | 268,440 | |||||||||
Lease liabilities, noncurrent | 22,853 | 29,084 | |||||||||
Convertible senior notes, net, noncurrent | 571,644 | 688,737 | |||||||||
Term loan | 243,646 | 124,416 | |||||||||
Deferred tax liabilities | 647 | 264 | |||||||||
Total liabilities | 1,176,274 | 1,110,941 | |||||||||
Series A convertible preferred stock—par value $0.001 per share; 10,000,000 shares authorized; 40,000 shares issued and outstanding at September 30, 2024 and December 31, 2023 | 39,992 | 39,959 | |||||||||
Stockholders’ (deficit) equity | |||||||||||
Common stock—par value $0.001 per share; 500,000,000 shares authorized; 123,945,380 and 117,372,171 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively | 124 | 117 | |||||||||
Additional paid-in capital | 886,592 | 826,146 | |||||||||
Accumulated other comprehensive loss | (140) | (182) | |||||||||
Accumulated deficit | (951,769) | (823,333) | |||||||||
Total stockholders’ (deficit) equity | (65,193) | 2,748 | |||||||||
Total liabilities, mezzanine equity, and stockholders’ (deficit) equity | $ | 1,151,073 | $ | 1,153,648 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Revenue | $ | 278,015 | $ | 268,956 | $ | 798,697 | $ | 758,595 | |||||||||||||||
Cost of revenue(1) | 176,152 | 170,616 | 516,436 | 501,927 | |||||||||||||||||||
Gross profit | 101,863 | 98,340 | 282,261 | 256,668 | |||||||||||||||||||
Operating expenses | |||||||||||||||||||||||
Technology and development(1) | 40,332 | 44,392 | 128,976 | 139,196 | |||||||||||||||||||
Marketing(1) | 27,186 | 24,095 | 92,324 | 97,531 | |||||||||||||||||||
General and administrative(1) | 58,788 | 55,380 | 181,366 | 186,584 | |||||||||||||||||||
Restructuring and reorganization | 2,509 | — | 4,732 | 7,159 | |||||||||||||||||||
Total operating expenses | 128,815 | 123,867 | 407,398 | 430,470 | |||||||||||||||||||
Loss from continuing operations | (26,952) | (25,527) | (125,137) | (173,802) | |||||||||||||||||||
Interest income | 1,839 | 2,060 | 5,132 | 8,170 | |||||||||||||||||||
Interest expense | (8,537) | (1,603) | (19,497) | (5,291) | |||||||||||||||||||
Income tax expense | 12 | (239) | (375) | (882) | |||||||||||||||||||
Gain on extinguishment of convertible senior notes | — | 6,495 | 12,000 | 68,848 | |||||||||||||||||||
Other expense, net | (144) | (158) | (559) | (537) | |||||||||||||||||||
Net loss from continuing operations | (33,782) | (18,972) | (128,436) | (103,494) | |||||||||||||||||||
Net loss from discontinued operations | — | — | — | (3,634) | |||||||||||||||||||
Net loss | $ | (33,782) | $ | (18,972) | $ | (128,436) | $ | (107,128) | |||||||||||||||
Dividends on convertible preferred stock | (282) | (335) | (706) | (858) | |||||||||||||||||||
Net loss from continuing operations attributable to common stock—basic and diluted | $ | (34,064) | $ | (19,307) | $ | (129,142) | $ | (104,352) | |||||||||||||||
Net loss attributable to common stock—basic and diluted | $ | (34,064) | $ | (19,307) | $ | (129,142) | $ | (107,986) | |||||||||||||||
Net loss from continuing operations per share attributable to common stock—basic and diluted | $ | (0.28) | $ | (0.17) | $ | (1.07) | $ | (0.93) | |||||||||||||||
Net loss attributable to common stock per share—basic and diluted | $ | (0.28) | $ | (0.17) | $ | (1.07) | $ | (0.96) | |||||||||||||||
Weighted-average shares to compute net loss per share attributable to common stock—basic and diluted | 122,876,102 | 114,592,679 | 120,553,264 | 112,141,342 | |||||||||||||||||||
Net loss | $ | (33,782) | $ | (18,972) | $ | (128,436) | $ | (107,128) | |||||||||||||||
Other comprehensive income | |||||||||||||||||||||||
Foreign currency translation adjustments | 4 | (15) | 2 | (73) | |||||||||||||||||||
Unrealized gain on available-for-sale debt securities | — | 210 | 40 | 617 | |||||||||||||||||||
Comprehensive loss | $ | (33,778) | $ | (18,777) | $ | (128,394) | $ | (106,584) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Cost of revenue | $ | 2,819 | $ | 3,037 | $ | 8,603 | $ | 10,173 | |||||||||||||||
Technology and development | 9,135 | 8,391 | 26,092 | 24,759 | |||||||||||||||||||
Marketing | 1,131 | 1,337 | 3,911 | 3,836 | |||||||||||||||||||
General and administrative | 5,217 | 6,035 | 15,336 | 16,380 | |||||||||||||||||||
Total | $ | 18,302 | $ | 18,800 | $ | 53,942 | $ | 55,148 |
Nine Months Ended September 30, | |||||||||||
2024 | 2023 | ||||||||||
Operating Activities | |||||||||||
Net loss | $ | (128,436) | $ | (107,128) | |||||||
Adjustments to reconcile net loss to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 33,340 | 48,443 | |||||||||
Stock-based compensation | 53,942 | 55,382 | |||||||||
Amortization of debt discount and issuance costs | 2,280 | 2,873 | |||||||||
Non-cash lease expense | 9,046 | 12,909 | |||||||||
Impairment costs | — | 113 | |||||||||
Net gain on IRLCs, forward sales commitments, and loans held for sale | (1,809) | (1,767) | |||||||||
Change in fair value of mortgage servicing rights, net | (742) | 1,065 | |||||||||
Gain on extinguishment of convertible senior notes | (12,000) | (68,848) | |||||||||
Other | 548 | (2,013) | |||||||||
Change in assets and liabilities: | |||||||||||
Accounts receivable, net | (23,377) | (238) | |||||||||
Inventory | — | 114,232 | |||||||||
Prepaid expenses and other assets | (10,141) | 9,696 | |||||||||
Accounts payable | 3,802 | 177 | |||||||||
Accrued and other liabilities, deferred tax liabilities, and payroll tax liabilities, noncurrent | 11,772 | (19,346) | |||||||||
Lease liabilities | (11,993) | (14,864) | |||||||||
Origination of mortgage servicing rights | (170) | (699) | |||||||||
Proceeds from sale of mortgage servicing rights | 30,549 | 1,122 | |||||||||
Origination of loans held for sale | (3,071,291) | (2,798,337) | |||||||||
Proceeds from sale of loans originated as held for sale | 3,018,634 | 2,858,656 | |||||||||
Net cash (used in) provided by operating activities | (96,046) | 91,428 | |||||||||
Investing activities | |||||||||||
Purchases of property and equipment | (8,984) | (9,235) | |||||||||
Purchases of investments | — | (76,866) | |||||||||
Sales of investments | 39,225 | 124,681 | |||||||||
Maturities of investments | 6,395 | 59,383 | |||||||||
Net cash provided by investing activities | 36,636 | 97,963 | |||||||||
Financing activities | |||||||||||
Proceeds from the issuance of common stock pursuant to employee equity plans | 4,757 | 5,790 | |||||||||
Tax payments related to net share settlements on restricted stock units | (1,574) | (15,961) | |||||||||
Borrowings from warehouse credit facilities | 3,088,179 | 2,803,589 | |||||||||
Repayments to warehouse credit facilities | (3,031,326) | (2,861,779) | |||||||||
Principal payments under finance lease obligations | (56) | (73) | |||||||||
Repurchases of convertible senior notes | (106,953) | (212,401) | |||||||||
Repayment of term loan principal | (1,563) | — | |||||||||
Payments of debt issuance costs | (2,222) | — | |||||||||
Proceeds from term loan | 125,000 | — | |||||||||
Net cash provided by (used in) financing activities | 74,242 | (304,347) | |||||||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash | 2 | (73) | |||||||||
Net change in cash, cash equivalents, and restricted cash | 14,834 | (115,029) | |||||||||
Cash, cash equivalents, and restricted cash: | |||||||||||
Beginning of period | 151,000 | 242,246 | |||||||||
End of period | $ | 165,834 | $ | 127,217 |
Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||
Sep. 30, 2024 | Jun. 30, 2024 | Mar. 31, 2024 | Dec. 31, 2023 | Sep. 30, 2023 | Jun. 30, 2023 | Mar. 31, 2023 | Dec. 31, 2022 | ||||||||||||||||||||||||||||||||||||||||
Monthly average visitors (in thousands) | 49,413 | 51,619 | 48,803 | 43,861 | 51,309 | 52,308 | 50,440 | 43,847 | |||||||||||||||||||||||||||||||||||||||
Real estate services transactions | |||||||||||||||||||||||||||||||||||||||||||||||
Brokerage | 13,324 | 14,178 | 10,039 | 10,152 | 13,075 | 13,716 | 10,301 | 12,743 | |||||||||||||||||||||||||||||||||||||||
Partner | 3,440 | 3,395 | 2,691 | 3,186 | 4,351 | 3,952 | 3,187 | 2,742 | |||||||||||||||||||||||||||||||||||||||
Total | 16,764 | 17,573 | 12,730 | 13,338 | 17,426 | 17,668 | 13,488 | 15,485 | |||||||||||||||||||||||||||||||||||||||
Real estate services revenue per transaction | |||||||||||||||||||||||||||||||||||||||||||||||
Brokerage | $ | 12,363 | $ | 12,545 | $ | 12,433 | $ | 12,248 | $ | 12,704 | $ | 12,376 | $ | 11,556 | $ | 10,914 | |||||||||||||||||||||||||||||||
Partner | 3,025 | 2,859 | 2,367 | 2,684 | 2,677 | 2,756 | 2,592 | 2,611 | |||||||||||||||||||||||||||||||||||||||
Aggregate | 10,447 | 10,674 | 10,305 | 9,963 | 10,200 | 10,224 | 9,438 | 9,444 | |||||||||||||||||||||||||||||||||||||||
U.S. market share by units | 0.76 | % | 0.77 | % | 0.77 | % | 0.72 | % | 0.78 | % | 0.75 | % | 0.79 | % | 0.76 | % | |||||||||||||||||||||||||||||||
Revenue from top-10 Redfin markets as a percentage of real estate services revenue | 56 | % | 56 | % | 55 | % | 55 | % | 56 | % | 55 | % | 53 | % | 57 | % | |||||||||||||||||||||||||||||||
Average number of lead agents | 1,757 | 1,719 | 1,658 | 1,692 | 1,744 | 1,792 | 1,876 | 2,022 | |||||||||||||||||||||||||||||||||||||||
Mortgage originations by dollars (in millions) | $ | 1,214 | $ | 1,338 | $ | 969 | $ | 885 | $ | 1,110 | $ | 1,282 | $ | 991 | $ | 1,036 | |||||||||||||||||||||||||||||||
Mortgage originations by units (in ones) | 2,900 | 3,192 | 2,365 | 2,293 | 2,786 | 3,131 | 2,444 | 2,631 |
Three Months Ended September 30, 2024 | |||||||||||||||||||||||||||||||||||
Real estate services | Rentals | Mortgage | Other | Corporate overhead | Total | ||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Revenue | $ | 175,136 | $ | 51,660 | $ | 35,621 | $ | 15,598 | $ | — | $ | 278,015 | |||||||||||||||||||||||
Cost of revenue | 126,421 | 12,366 | 30,214 | 7,151 | — | 176,152 | |||||||||||||||||||||||||||||
Gross profit | 48,715 | 39,294 | 5,407 | 8,447 | — | 101,863 | |||||||||||||||||||||||||||||
Operating expenses | |||||||||||||||||||||||||||||||||||
Technology and development | 26,927 | 10,648 | 675 | 889 | 1,193 | 40,332 | |||||||||||||||||||||||||||||
Marketing | 12,907 | 13,600 | 667 | 12 | — | 27,186 | |||||||||||||||||||||||||||||
General and administrative | 18,263 | 24,074 | 5,885 | 1,215 | 9,351 | 58,788 | |||||||||||||||||||||||||||||
Restructuring and reorganization | — | — | — | — | 2,509 | 2,509 | |||||||||||||||||||||||||||||
Total operating expenses | 58,097 | 48,322 | 7,227 | 2,116 | 13,053 | 128,815 | |||||||||||||||||||||||||||||
(Loss) income from continuing operations | (9,382) | (9,028) | (1,820) | 6,331 | (13,053) | (26,952) | |||||||||||||||||||||||||||||
Interest income, interest expense, income tax expense, gain on extinguishment of convertible senior notes, and other expense, net | 38 | 100 | (2,966) | 266 | (4,268) | (6,830) | |||||||||||||||||||||||||||||
Net (loss) income from continuing operations | $ | (9,344) | $ | (8,928) | $ | (4,786) | $ | 6,597 | $ | (17,321) | $ | (33,782) |
Three Months Ended September 30, 2024 | |||||||||||||||||||||||||||||||||||
Real estate services | Rentals | Mortgage | Other | Corporate overhead | Total | ||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Net (loss) income from continuing operations | $ | (9,344) | $ | (8,928) | $ | (4,786) | $ | 6,597 | $ | (17,321) | $ | (33,782) | |||||||||||||||||||||||
Interest income(1) | (10) | (111) | (3,392) | (266) | (1,451) | (5,230) | |||||||||||||||||||||||||||||
Interest expense(2) | — | — | 6,208 | — | 5,565 | 11,773 | |||||||||||||||||||||||||||||
Income tax expense | — | 11 | — | — | (23) | (12) | |||||||||||||||||||||||||||||
Depreciation and amortization | 3,002 | 5,077 | 895 | 227 | 283 | 9,484 | |||||||||||||||||||||||||||||
Stock-based compensation(3) | 11,333 | 3,515 | (89) | 588 | 2,955 | 18,302 | |||||||||||||||||||||||||||||
Restructuring and reorganization(4) | — | — | — | — | 2,509 | 2,509 | |||||||||||||||||||||||||||||
Legal contingencies(5) | — | — | — | — | 904 | 904 | |||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 4,981 | $ | (436) | $ | (1,164) | $ | 7,146 | $ | (6,579) | $ | 3,948 |
Three Months Ended September 30, 2023 | |||||||||||||||||||||||||||||||||||
Real estate services | Rentals | Mortgage | Other | Corporate overhead | Total | ||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Revenue | $ | 177,750 | $ | 47,410 | $ | 32,923 | $ | 10,873 | $ | — | $ | 268,956 | |||||||||||||||||||||||
Cost of revenue | 123,684 | 10,824 | 29,629 | 6,479 | — | 170,616 | |||||||||||||||||||||||||||||
Gross profit | 54,066 | 36,586 | 3,294 | 4,394 | — | 98,340 | |||||||||||||||||||||||||||||
Operating expenses | |||||||||||||||||||||||||||||||||||
Technology and development | 25,711 | 15,813 | 800 | 1,133 | 935 | 44,392 | |||||||||||||||||||||||||||||
Marketing | 10,785 | 12,245 | 1,088 | 20 | (43) | 24,095 | |||||||||||||||||||||||||||||
General and administrative | 18,418 | 21,838 | 6,670 | 952 | 7,502 | 55,380 | |||||||||||||||||||||||||||||
Restructuring and reorganization | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Total operating expenses | 54,914 | 49,896 | 8,558 | 2,105 | 8,394 | 123,867 | |||||||||||||||||||||||||||||
(Loss) income from continuing operations | (848) | (13,310) | (5,264) | 2,289 | (8,394) | (25,527) | |||||||||||||||||||||||||||||
Interest income, interest expense, income tax expense, gain on extinguishment of convertible senior notes, and other expense, net | 41 | 42 | (73) | 207 | 6,338 | 6,555 | |||||||||||||||||||||||||||||
Net (loss) income from continuing operations | $ | (807) | $ | (13,268) | $ | (5,337) | $ | 2,496 | $ | (2,056) | $ | (18,972) |
Three Months Ended September 30, 2023 | |||||||||||||||||||||||||||||||||||
Real estate services | Rentals | Mortgage | Other | Corporate overhead | Total | ||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Net (loss) income from continuing operations | $ | (807) | $ | (13,268) | $ | (5,337) | $ | 2,496 | $ | (2,056) | $ | (18,972) | |||||||||||||||||||||||
Interest income(1) | (41) | (81) | (2,886) | (207) | (1,732) | (4,947) | |||||||||||||||||||||||||||||
Interest expense(2) | — | — | 3,132 | — | 1,598 | 4,730 | |||||||||||||||||||||||||||||
Income tax expense | — | 37 | 70 | — | 132 | 239 | |||||||||||||||||||||||||||||
Depreciation and amortization | 3,123 | 9,681 | 947 | 233 | 312 | 14,296 | |||||||||||||||||||||||||||||
Stock-based compensation(3) | 11,151 | 4,255 | 473 | 574 | 2,347 | 18,800 | |||||||||||||||||||||||||||||
Gain on extinguishment of convertible senior notes | — | — | — | — | (6,495) | (6,495) | |||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 13,426 | $ | 624 | $ | (3,601) | $ | 3,096 | $ | (5,894) | $ | 7,651 |
Nine Months Ended September 30, 2024 | |||||||||||||||||||||||||||||||||||
Real estate services | Rentals | Mortgage | Other | Corporate overhead | Total | ||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Revenue | $ | 493,885 | $ | 152,105 | $ | 109,619 | $ | 43,088 | $ | — | $ | 798,697 | |||||||||||||||||||||||
Cost of revenue | 371,198 | 35,453 | 88,646 | 21,139 | — | 516,436 | |||||||||||||||||||||||||||||
Gross profit | 122,687 | 116,652 | 20,973 | 21,949 | — | 282,261 | |||||||||||||||||||||||||||||
Operating expenses | |||||||||||||||||||||||||||||||||||
Technology and development | 84,354 | 36,577 | 2,031 | 2,686 | 3,328 | 128,976 | |||||||||||||||||||||||||||||
Marketing | 47,939 | 42,137 | 2,221 | 27 | — | 92,324 | |||||||||||||||||||||||||||||
General and administrative | 57,178 | 66,794 | 19,087 | 3,279 | 35,028 | 181,366 | |||||||||||||||||||||||||||||
Restructuring and reorganization | — | — | — | — | 4,732 | 4,732 | |||||||||||||||||||||||||||||
Total operating expenses | 189,471 | 145,508 | 23,339 | 5,992 | 43,088 | 407,398 | |||||||||||||||||||||||||||||
(Loss) income from continuing operations | (66,784) | (28,856) | (2,366) | 15,957 | (43,088) | (125,137) | |||||||||||||||||||||||||||||
Interest income, interest expense, income tax expense, gain on extinguishment of convertible senior notes, and other expense, net | 6 | 65 | (2,962) | 690 | (1,098) | (3,299) | |||||||||||||||||||||||||||||
Net (loss) income from continuing operations | $ | (66,778) | $ | (28,791) | $ | (5,328) | $ | 16,647 | $ | (44,186) | $ | (128,436) |
Nine Months Ended September 30, 2024 | |||||||||||||||||||||||||||||||||||
Real estate services | Rentals | Mortgage | Other | Corporate overhead | Total | ||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Net (loss) income from continuing operations | $ | (66,778) | $ | (28,791) | $ | (5,328) | $ | 16,647 | $ | (44,186) | $ | (128,436) | |||||||||||||||||||||||
Interest income(1) | (40) | (233) | (8,416) | (690) | (4,169) | (13,548) | |||||||||||||||||||||||||||||
Interest expense(2) | — | — | 11,246 | — | 16,522 | 27,768 | |||||||||||||||||||||||||||||
Income tax expense | — | 109 | — | — | 266 | 375 | |||||||||||||||||||||||||||||
Depreciation and amortization | 9,302 | 19,888 | 2,779 | 667 | 704 | 33,340 | |||||||||||||||||||||||||||||
Stock-based compensation(3) | 34,246 | 9,978 | 663 | 1,688 | 7,367 | 53,942 | |||||||||||||||||||||||||||||
Restructuring and reorganization(4) | — | — | — | — | 4,732 | 4,732 | |||||||||||||||||||||||||||||
Gain on extinguishment of convertible senior notes | — | — | — | — | (12,000) | (12,000) | |||||||||||||||||||||||||||||
Legal contingencies(5) | — | — | — | — | 10,154 | 10,154 | |||||||||||||||||||||||||||||
Adjusted EBITDA | $ | (23,270) | $ | 951 | $ | 944 | $ | 18,312 | $ | (20,610) | $ | (23,673) |
Nine Months Ended September 30, 2023 | |||||||||||||||||||||||||||||||||||
Real estate services | Rentals | Mortgage | Other | Corporate overhead | Total | ||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Revenue(1) | $ | 485,687 | $ | 135,636 | $ | 107,838 | $ | 29,434 | $ | — | $ | 758,595 | |||||||||||||||||||||||
Cost of revenue | 359,625 | 31,016 | 93,108 | 18,178 | — | 501,927 | |||||||||||||||||||||||||||||
Gross profit | 126,062 | 104,620 | 14,730 | 11,256 | — | 256,668 | |||||||||||||||||||||||||||||
Operating expenses | |||||||||||||||||||||||||||||||||||
Technology and development | 82,650 | 48,081 | 2,177 | 3,475 | 2,813 | 139,196 | |||||||||||||||||||||||||||||
Marketing | 51,849 | 42,509 | 3,122 | 46 | 5 | 97,531 | |||||||||||||||||||||||||||||
General and administrative | 58,997 | 73,445 | 20,323 | 3,049 | 30,770 | 186,584 | |||||||||||||||||||||||||||||
Restructuring and reorganization | — | — | — | — | 7,159 | 7,159 | |||||||||||||||||||||||||||||
Total operating expenses | 193,496 | 164,035 | 25,622 | 6,570 | 40,747 | 430,470 | |||||||||||||||||||||||||||||
(Loss) income from continuing operations | (67,434) | (59,415) | (10,892) | 4,686 | (40,747) | (173,802) | |||||||||||||||||||||||||||||
Interest income, interest expense, income tax expense, gain on extinguishment of convertible senior notes, and other expense, net | 41 | 115 | (224) | 475 | 69,901 | 70,308 | |||||||||||||||||||||||||||||
Net (loss) income from continuing operations | $ | (67,393) | $ | (59,300) | $ | (11,116) | $ | 5,161 | $ | 29,154 | $ | (103,494) |
Nine Months Ended September 30, 2023 | |||||||||||||||||||||||||||||||||||
Real estate services | Rentals | Mortgage | Other | Corporate overhead | Total | ||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||
Net (loss) income from continuing operations | $ | (67,393) | $ | (59,300) | $ | (11,116) | $ | 5,161 | $ | 29,154 | $ | (103,494) | |||||||||||||||||||||||
Interest income(1) | (41) | (238) | (9,062) | (475) | (7,400) | (17,216) | |||||||||||||||||||||||||||||
Interest expense(2) | — | — | 9,737 | — | 5,285 | 15,022 | |||||||||||||||||||||||||||||
Income tax expense | — | 123 | 222 | — | 537 | 882 | |||||||||||||||||||||||||||||
Depreciation and amortization | 12,819 | 30,068 | 2,929 | 756 | 1,745 | 48,317 | |||||||||||||||||||||||||||||
Stock-based compensation(3) | 33,041 | 11,580 | 2,554 | 1,696 | 6,277 | 55,148 | |||||||||||||||||||||||||||||
Acquisition-related costs(4) | — | — | — | — | 8 | 8 | |||||||||||||||||||||||||||||
Restructuring and reorganization(5) | — | — | — | — | 7,159 | 7,159 | |||||||||||||||||||||||||||||
Impairment(6) | — | — | — | — | 113 | 113 | |||||||||||||||||||||||||||||
Gain on extinguishment of convertible senior notes | — | — | — | — | (68,848) | (68,848) | |||||||||||||||||||||||||||||
Adjusted EBITDA | $ | (21,574) | $ | (17,767) | $ | (4,736) | $ | 7,138 | $ | (25,970) | $ | (62,909) |
Three months ending December 31, 2024 | |||||||||||
Low | High | ||||||||||
Net loss | (32) | (25) | |||||||||
Net interest expense | 6 | 6 | |||||||||
Depreciation and amortization | 9 | 9 | |||||||||
Stock-based compensation | 18 | 18 | |||||||||
Adjusted EBITDA | 1 | 8 |