December 31, | |||||||||||
2024 | 2023 | ||||||||||
Assets | |||||||||||
Current assets | |||||||||||
Cash and cash equivalents | $ | 124,743 | $ | 149,759 | |||||||
Restricted cash | 229 | 1,241 | |||||||||
Short-term investments | — | 41,952 | |||||||||
Accounts receivable, net of allowances for credit losses of $4,571 and $3,234 | 48,730 | 51,738 | |||||||||
Loans held for sale | 152,426 | 159,587 | |||||||||
Prepaid expenses | 26,853 | 33,296 | |||||||||
Other current assets | 22,457 | 7,472 | |||||||||
Total current assets | 375,438 | 445,045 | |||||||||
Property and equipment, net | 41,302 | 46,431 | |||||||||
Right-of-use assets, net | 23,713 | 31,763 | |||||||||
Mortgage servicing rights, at fair value | 2,736 | 32,171 | |||||||||
Long-term investments | — | 3,149 | |||||||||
Goodwill | 461,349 | 461,349 | |||||||||
Intangible assets, net | 99,543 | 123,284 | |||||||||
Other assets, noncurrent | 8,376 | 10,456 | |||||||||
Total assets | $ | 1,012,457 | $ | 1,153,648 | |||||||
Liabilities, mezzanine equity, and stockholders' (deficit) equity | |||||||||||
Current liabilities | |||||||||||
Accounts payable | $ | 16,847 | $ | 10,507 | |||||||
Accrued and other liabilities | 82,709 | 90,360 | |||||||||
Warehouse credit facilities | 146,629 | 151,964 | |||||||||
Convertible senior notes, net | 73,516 | — | |||||||||
Lease liabilities | 12,862 | 15,609 | |||||||||
Total current liabilities | 332,563 | 268,440 | |||||||||
Lease liabilities, noncurrent | 19,855 | 29,084 | |||||||||
Convertible senior notes, net, noncurrent | 498,691 | 688,737 | |||||||||
Term loan | 243,344 | 124,416 | |||||||||
Deferred tax liabilities | 672 | 264 | |||||||||
Total liabilities | 1,095,125 | 1,110,941 | |||||||||
Series A convertible preferred stock—par value $0.001 per share; 10,000,000 shares authorized; 0 and 40,000 shares issued and outstanding at December 31, 2024 and 2023, respectively | — | 39,959 | |||||||||
Stockholders’ (deficit) equity | |||||||||||
Common stock—par value $0.001 per share; 500,000,000 shares authorized; 126,389,289 and 117,372,171 shares issued and outstanding at December 31, 2024 and 2023, respectively | 126 | 117 | |||||||||
Additional paid-in capital | 905,506 | 826,146 | |||||||||
Accumulated other comprehensive loss | (166) | (182) | |||||||||
Accumulated deficit | (988,134) | (823,333) | |||||||||
Total stockholders’ (deficit) equity | (82,668) | 2,748 | |||||||||
Total liabilities, mezzanine equity, and stockholders’ (deficit) equity | $ | 1,012,457 | $ | 1,153,648 |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Revenue | 244,282 | 218,077 | 1,042,979 | 976,672 | |||||||||||||||||||
Cost of revenue(1) | 162,342 | 144,926 | 678,778 | 646,853 | |||||||||||||||||||
Gross profit | 81,940 | 73,151 | 364,201 | 329,819 | |||||||||||||||||||
Operating expenses | |||||||||||||||||||||||
Technology and development(1) | 34,951 | 44,098 | 163,927 | 183,294 | |||||||||||||||||||
Marketing(1) | 22,157 | 20,332 | 114,481 | 117,863 | |||||||||||||||||||
General and administrative(1) | 53,998 | 52,206 | 235,364 | 238,790 | |||||||||||||||||||
Restructuring and reorganization | 952 | 768 | 5,684 | 7,927 | |||||||||||||||||||
Total operating expenses | 112,058 | 117,404 | 519,456 | 547,874 | |||||||||||||||||||
Loss from continuing operations | (30,118) | (44,253) | (155,255) | (218,055) | |||||||||||||||||||
Interest income | 1,216 | 2,362 | 6,348 | 10,532 | |||||||||||||||||||
Interest expense | (8,283) | (4,233) | (27,780) | (9,524) | |||||||||||||||||||
Income tax benefit (expense) | 905 | (97) | 530 | (979) | |||||||||||||||||||
Gain on extinguishment of convertible senior notes | — | 25,171 | 12,000 | 94,019 | |||||||||||||||||||
Other expense, net | (85) | (1,848) | (644) | (2,385) | |||||||||||||||||||
Net loss from continuing operations | (36,365) | (22,898) | (164,801) | (126,392) | |||||||||||||||||||
Net loss from discontinued operations | — | — | — | (3,634) | |||||||||||||||||||
Net loss | $ | (36,365) | $ | (22,898) | $ | (164,801) | $ | (130,026) | |||||||||||||||
Dividends on convertible preferred stock | (367) | (216) | (1,073) | (1,074) | |||||||||||||||||||
Net loss from continuing operations attributable to common stock—basic and diluted | $ | (36,732) | $ | (23,114) | $ | (165,874) | $ | (127,466) | |||||||||||||||
Net loss attributable to common stock—basic and diluted | $ | (36,732) | $ | (23,114) | $ | (165,874) | $ | (131,100) | |||||||||||||||
Net loss from continuing operations per share attributable to common stock—basic and diluted | $ | (0.29) | $ | (0.20) | $ | (1.36) | $ | (1.13) | |||||||||||||||
Net loss per share attributable to common stock—basic and diluted | $ | (0.29) | $ | (0.20) | $ | (1.36) | $ | (1.16) | |||||||||||||||
Weighted average shares of common stock—basic and diluted | 125,027,643 | 116,154,001 | 121,677,971 | 113,152,752 | |||||||||||||||||||
Net loss | $ | (36,365) | $ | (22,898) | $ | (164,801) | $ | (130,026) | |||||||||||||||
Other comprehensive (loss) income | |||||||||||||||||||||||
Foreign currency translation adjustments | (27) | 2 | (24) | (71) | |||||||||||||||||||
Unrealized gain on available-for-sale securities | — | 73 | 40 | 690 | |||||||||||||||||||
Comprehensive loss | $ | (36,392) | $ | (22,823) | $ | (164,785) | $ | (129,407) |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Cost of revenue | $ | 2,577 | $ | 2,741 | $ | 11,180 | $ | 12,914 | |||||||||||||||
Technology and development | 8,247 | 8,352 | 34,339 | 33,111 | |||||||||||||||||||
Marketing | 1,116 | 1,312 | 5,027 | 5,148 | |||||||||||||||||||
General and administrative | 5,277 | 3,148 | 20,613 | 19,528 | |||||||||||||||||||
Total | $ | 17,217 | $ | 15,553 | $ | 71,159 | $ | 70,701 |
Year Ended December 31, | |||||||||||
2024 | 2023 | ||||||||||
Operating Activities | |||||||||||
Net loss | $ | (164,801) | $ | (130,026) | |||||||
Adjustments to reconcile net loss to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 42,768 | 62,851 | |||||||||
Stock-based compensation | 71,159 | 70,935 | |||||||||
Amortization of debt discount and issuance costs | 3,116 | 3,620 | |||||||||
Non-cash lease expense | 11,815 | 16,269 | |||||||||
Impairment costs | — | 1,948 | |||||||||
Net (gain) loss on IRLCs, forward sales commitments, and loans held for sale | (19) | (1,992) | |||||||||
Change in fair value of mortgage servicing rights, net | (892) | 3,198 | |||||||||
Gain on extinguishment of convertible senior notes | (12,000) | (94,019) | |||||||||
Other | 644 | (2,113) | |||||||||
Change in assets and liabilities: | |||||||||||
Accounts receivable, net | 2,864 | 3,286 | |||||||||
Inventory | — | 114,232 | |||||||||
Prepaid expenses and other assets | (8,229) | 6,004 | |||||||||
Accounts payable | 6,371 | (1,323) | |||||||||
Accrued and other liabilities, deferred tax liabilities, and payroll tax liabilities, noncurrent | (5,401) | (19,085) | |||||||||
Lease liabilities | (15,682) | (18,998) | |||||||||
Origination of mortgage servicing rights | (255) | (565) | |||||||||
Proceeds from sale of mortgage servicing rights | 30,582 | 1,457 | |||||||||
Origination of loans held for sale | (3,979,765) | (3,525,987) | |||||||||
Proceeds from sale of loans originated as held for sale | 3,985,418 | 3,567,066 | |||||||||
Net cash (used in) provided by operating activities | (32,307) | 56,758 | |||||||||
Investing activities | |||||||||||
Purchases of property and equipment | (11,209) | (12,056) | |||||||||
Purchases of investments | — | (76,866) | |||||||||
Sales of investments | 39,225 | 124,681 | |||||||||
Maturities of investments | 6,395 | 61,723 | |||||||||
Net cash provided by investing activities | 34,411 | 97,482 | |||||||||
Financing activities | |||||||||||
Redemption of convertible preferred stock, net of issuance costs | (40,000) | — | |||||||||
Payment of dividends on convertible preferred stock | (367) | — | |||||||||
Proceeds from the issuance of common stock pursuant to employee equity plans | 6,558 | 9,613 | |||||||||
Tax payments related to net share settlements on restricted stock units | (2,284) | (16,348) | |||||||||
Borrowings from warehouse credit facilities | 4,016,909 | 3,532,119 | |||||||||
Repayments to warehouse credit facilities | (4,022,245) | (3,570,664) | |||||||||
Principal payments under finance lease obligations | (56) | (89) | |||||||||
Repurchases of convertible senior notes | (106,953) | (241,808) | |||||||||
Repayments of convertible senior notes | — | (23,512) | |||||||||
Repayment of term loan principal | (2,188) | (313) | |||||||||
Extinguishment of convertible senior notes associated with closing of term loan | — | (57,075) | |||||||||
Payments of debt issuance costs | (2,482) | (2,338) | |||||||||
Proceeds from term loan | 125,000 | 125,000 | |||||||||
Net cash used in financing activities | (28,108) | (245,415) | |||||||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash | (24) | (71) | |||||||||
Net change in cash, cash equivalents, and restricted cash | (26,028) | (91,246) | |||||||||
Cash, cash equivalents, and restricted cash: | |||||||||||
Beginning of period | 151,000 | 242,246 | |||||||||
End of period | $ | 124,972 | $ | 151,000 |
Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||
Dec. 31, 2024 | Sep. 30, 2024 | Jun. 30, 2024 | Mar. 31, 2024 | Dec. 31, 2023 | Sep. 30, 2023 | Jun. 30, 2023 | Mar. 31, 2023 | ||||||||||||||||||||||||||||||||||||||||
Monthly average visitors (in thousands) | 42,680 | 49,413 | 51,619 | 48,803 | 43,861 | 51,309 | 52,308 | 50,440 | |||||||||||||||||||||||||||||||||||||||
Real estate services transactions | |||||||||||||||||||||||||||||||||||||||||||||||
Brokerage | 11,441 | 13,324 | 14,178 | 10,039 | 10,152 | 13,075 | 13,716 | 10,301 | |||||||||||||||||||||||||||||||||||||||
Partner | 2,922 | 3,440 | 3,395 | 2,691 | 3,186 | 4,351 | 3,952 | 3,187 | |||||||||||||||||||||||||||||||||||||||
Total | 14,363 | 16,764 | 17,573 | 12,730 | 13,338 | 17,426 | 17,668 | 13,488 | |||||||||||||||||||||||||||||||||||||||
Real estate services revenue per transaction | |||||||||||||||||||||||||||||||||||||||||||||||
Brokerage | $ | 12,249 | $ | 12,363 | $ | 12,545 | $ | 12,433 | $ | 12,248 | $ | 12,704 | $ | 12,376 | $ | 11,556 | |||||||||||||||||||||||||||||||
Partner | 3,027 | 3,025 | 2,859 | 2,367 | 2,684 | 2,677 | 2,756 | 2,592 | |||||||||||||||||||||||||||||||||||||||
Aggregate | 10,373 | 10,447 | 10,674 | 10,305 | 9,963 | 10,200 | 10,224 | 9,438 | |||||||||||||||||||||||||||||||||||||||
U.S. market share by units(1) | 0.72 | % | 0.76 | % | 0.77 | % | 0.77 | % | 0.72 | % | 0.78 | % | 0.75 | % | 0.79 | % | |||||||||||||||||||||||||||||||
Revenue from top-10 Redfin markets as a percentage of real estate services revenue | 56 | % | 56 | % | 56 | % | 55 | % | 55 | % | 56 | % | 55 | % | 53 | % | |||||||||||||||||||||||||||||||
Average number of lead agents | 1,927 | 1,757 | 1,719 | 1,658 | 1,692 | 1,744 | 1,792 | 1,876 | |||||||||||||||||||||||||||||||||||||||
Mortgage originations by dollars (in millions) | $ | 1,035 | $ | 1,214 | $ | 1,338 | $ | 969 | $ | 885 | $ | 1,110 | $ | 1,282 | $ | 991 | |||||||||||||||||||||||||||||||
Mortgage originations by units (in ones) | 2,434 | 2,900 | 3,192 | 2,365 | 2,293 | 2,786 | 3,131 | 2,444 |
Year Ended December 31, | |||||||||||
2024 | 2023 | ||||||||||
Monthly average visitors (in thousands) | 48,129 | 49,479 | |||||||||
Real estate services transactions | |||||||||||
Brokerage | 48,982 | 47,244 | |||||||||
Partner | 12,448 | 14,676 | |||||||||
Total | 61,430 | 61,920 | |||||||||
Real estate services revenue per transaction | |||||||||||
Brokerage | $ | 12,403 | $ | 12,260 | |||||||
Partner | 2,838 | 2,681 | |||||||||
Aggregate | 10,465 | 9,990 | |||||||||
U.S. market share by units(1) | 0.76 | % | 0.76 | % | |||||||
Revenue from top-10 markets as a percentage of real estate services revenue | 56 | % | 55 | % | |||||||
Average number of lead agents | 1,765 | 1,776 | |||||||||
Mortgage originations by dollars (in millions) | $ | 4,556 | $ | 4,268 | |||||||
Mortgage originations by units (in ones) | 10,891 | 10,654 |
Three Months Ended December 31, 2024 | |||||||||||||||||||||||||||||||||||||||||
Real estate services | Rentals | Mortgage | Title | Monetization | Corporate overhead | Total | |||||||||||||||||||||||||||||||||||
Revenue | $ | 148,982 | $ | 51,634 | $ | 30,210 | $ | 9,097 | $ | 4,359 | $ | — | $ | 244,282 | |||||||||||||||||||||||||||
Cost of revenue | 116,315 | 12,271 | 26,910 | 6,718 | 128 | — | 162,342 | ||||||||||||||||||||||||||||||||||
Gross profit | 32,667 | 39,363 | 3,300 | 2,379 | 4,231 | — | 81,940 | ||||||||||||||||||||||||||||||||||
Operating expenses | |||||||||||||||||||||||||||||||||||||||||
Technology and development | 20,914 | 11,438 | 696 | 114 | 755 | 1,034 | 34,951 | ||||||||||||||||||||||||||||||||||
Marketing | 10,022 | 11,353 | 767 | 14 | — | 1 | 22,157 | ||||||||||||||||||||||||||||||||||
General and administrative | 17,616 | 21,653 | 6,341 | 794 | 662 | 6,932 | 53,998 | ||||||||||||||||||||||||||||||||||
Restructuring and reorganization | — | — | — | — | — | 952 | 952 | ||||||||||||||||||||||||||||||||||
Total operating expenses | 48,552 | 44,444 | 7,804 | 922 | 1,417 | 8,919 | 112,058 | ||||||||||||||||||||||||||||||||||
(Loss) income from continuing operations | (15,885) | (5,081) | (4,504) | 1,457 | 2,814 | (8,919) | (30,118) | ||||||||||||||||||||||||||||||||||
Interest income, interest expense, income tax benefit, gain on extinguishment of convertible senior notes, and other expense, net | (31) | 132 | (6) | 220 | 63 | (6,625) | (6,247) | ||||||||||||||||||||||||||||||||||
Net (loss) income from continuing operations | $ | (15,916) | $ | (4,949) | $ | (4,510) | $ | 1,677 | $ | 2,877 | $ | (15,544) | $ | (36,365) |
Three Months Ended December 31, 2024 | |||||||||||||||||||||||||||||||||||||||||
Real estate services | Rentals | Mortgage | Title | Monetization | Corporate overhead | Total | |||||||||||||||||||||||||||||||||||
Net (loss) income from continuing operations | $ | (15,916) | $ | (4,949) | $ | (4,510) | $ | 1,677 | $ | 2,877 | $ | (15,544) | $ | (36,365) | |||||||||||||||||||||||||||
Interest income(1) | (27) | (132) | (3,199) | (220) | (63) | (775) | (4,416) | ||||||||||||||||||||||||||||||||||
Interest expense(2) | — | — | 2,962 | — | — | 8,276 | 11,238 | ||||||||||||||||||||||||||||||||||
Income tax expense | — | — | — | — | — | (905) | (905) | ||||||||||||||||||||||||||||||||||
Depreciation and amortization | 3,143 | 5,150 | 881 | 28 | 87 | 140 | 9,429 | ||||||||||||||||||||||||||||||||||
Stock-based compensation(3) | 10,177 | 3,465 | 375 | 284 | 304 | 2,612 | 17,217 | ||||||||||||||||||||||||||||||||||
Restructuring and reorganization(4) | — | — | — | — | — | 952 | 952 | ||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | (2,623) | $ | 3,534 | $ | (3,491) | $ | 1,769 | $ | 3,205 | $ | (5,244) | $ | (2,850) |
Three Months Ended December 31, 2023 | |||||||||||||||||||||||||||||||||||||||||
Real estate services | Rentals | Mortgage | Title | Monetization | Corporate overhead | Total | |||||||||||||||||||||||||||||||||||
Revenue | $ | 132,890 | $ | 49,176 | $ | 26,270 | $ | 5,759 | $ | 3,982 | $ | — | $ | 218,077 | |||||||||||||||||||||||||||
Cost of revenue | 103,000 | 11,070 | 25,070 | 5,633 | 153 | — | 144,926 | ||||||||||||||||||||||||||||||||||
Gross profit | 29,890 | 38,106 | 1,200 | 126 | 3,829 | — | 73,151 | ||||||||||||||||||||||||||||||||||
Operating expenses | |||||||||||||||||||||||||||||||||||||||||
Technology and development | 25,551 | 15,853 | 694 | 91 | 938 | 971 | 44,098 | ||||||||||||||||||||||||||||||||||
Marketing | 7,897 | 11,443 | 942 | 13 | 1 | 36 | 20,332 | ||||||||||||||||||||||||||||||||||
General and administrative | 17,854 | 20,807 | 4,689 | 672 | 296 | 7,888 | 52,206 | ||||||||||||||||||||||||||||||||||
Restructuring and reorganization | — | 503 | — | — | — | 265 | 768 | ||||||||||||||||||||||||||||||||||
Total operating expenses | 51,302 | 48,606 | 6,325 | 776 | 1,235 | 9,160 | 117,404 | ||||||||||||||||||||||||||||||||||
(Loss) income from continuing operations | (21,412) | (10,500) | (5,125) | (650) | 2,594 | (9,160) | (44,253) | ||||||||||||||||||||||||||||||||||
Interest income, interest expense, income tax benefit, gain on extinguishment of convertible senior notes, and other expense, net | 18 | 100 | (168) | 131 | 106 | 21,168 | 21,355 | ||||||||||||||||||||||||||||||||||
Net (loss) income from continuing operations | $ | (21,394) | $ | (10,400) | $ | (5,293) | $ | (519) | $ | 2,700 | $ | 12,008 | $ | (22,898) |
Three Months Ended December 31, 2023 | |||||||||||||||||||||||||||||||||||||||||
Real estate services | Rentals | Mortgage | Title | Monetization | Corporate overhead | Total | |||||||||||||||||||||||||||||||||||
Net (loss) income from continuing operations | $ | (21,394) | $ | (10,400) | $ | (5,293) | $ | (519) | $ | 2,700 | $ | 12,008 | $ | (22,898) | |||||||||||||||||||||||||||
Interest income(1) | (18) | (100) | (2,176) | (131) | (106) | (2,007) | (4,538) | ||||||||||||||||||||||||||||||||||
Interest expense(2) | — | — | 2,318 | — | — | 4,132 | 6,450 | ||||||||||||||||||||||||||||||||||
Income tax expense | — | — | 68 | — | — | 29 | 97 | ||||||||||||||||||||||||||||||||||
Depreciation and amortization | 3,201 | 9,808 | 935 | 28 | 218 | 255 | 14,445 | ||||||||||||||||||||||||||||||||||
Stock-based compensation(3) | 10,961 | 3,073 | (1,088) | 217 | 333 | 2,057 | 15,553 | ||||||||||||||||||||||||||||||||||
Restructuring and reorganization(4) | — | 503 | — | — | — | 265 | 768 | ||||||||||||||||||||||||||||||||||
Impairment(5) | — | — | — | — | — | 1,835 | 1,835 | ||||||||||||||||||||||||||||||||||
Gain on extinguishment of convertible senior notes | — | — | — | — | — | (25,171) | (25,171) | ||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | (7,250) | $ | 2,884 | $ | (5,236) | $ | (405) | $ | 3,145 | $ | (6,597) | $ | (13,459) |
Year Ended December 31, 2024 | |||||||||||||||||||||||||||||||||||||||||
Real estate services | Rentals | Mortgage | Title | Monetization | Corporate overhead | Total | |||||||||||||||||||||||||||||||||||
Revenue | $ | 642,867 | $ | 203,739 | $ | 139,829 | $ | 37,509 | $ | 19,035 | $ | — | $ | 1,042,979 | |||||||||||||||||||||||||||
Cost of revenue | 487,513 | 47,724 | 115,556 | 27,024 | 961 | — | 678,778 | ||||||||||||||||||||||||||||||||||
Gross profit | 155,354 | 156,015 | 24,273 | 10,485 | 18,074 | — | 364,201 | ||||||||||||||||||||||||||||||||||
Operating expenses | |||||||||||||||||||||||||||||||||||||||||
Technology and development | 105,268 | 48,015 | 2,727 | 448 | 3,107 | 4,362 | 163,927 | ||||||||||||||||||||||||||||||||||
Marketing | 57,961 | 53,490 | 2,988 | 37 | 4 | 1 | 114,481 | ||||||||||||||||||||||||||||||||||
General and administrative | 74,794 | 88,447 | 25,428 | 3,215 | 1,520 | 41,960 | 235,364 | ||||||||||||||||||||||||||||||||||
Restructuring and reorganization | — | — | — | — | — | 5,684 | 5,684 | ||||||||||||||||||||||||||||||||||
Total operating expenses | 238,023 | 189,952 | 31,143 | 3,700 | 4,631 | 52,007 | 519,456 | ||||||||||||||||||||||||||||||||||
(Loss) income from continuing operations | (82,669) | (33,937) | (6,870) | 6,785 | 13,443 | (52,007) | (155,255) | ||||||||||||||||||||||||||||||||||
Interest income, interest expense, income tax expense, gain on extinguishment of convertible senior notes, and other expense, net | (25) | 197 | (2,968) | 690 | 283 | (7,723) | (9,546) | ||||||||||||||||||||||||||||||||||
Net (loss) income from continuing operations | $ | (82,694) | $ | (33,740) | $ | (9,838) | $ | 7,475 | $ | 13,726 | $ | (59,730) | $ | (164,801) |
Year ended December 31, 2024 | |||||||||||||||||||||||||||||||||||||||||
Real estate services | Rentals | Mortgage | Title | Monetization | Corporate overhead | Total | |||||||||||||||||||||||||||||||||||
Net (loss) income from continuing operations | $ | (82,694) | $ | (33,740) | $ | (9,838) | $ | 7,475 | $ | 13,726 | $ | (59,730) | $ | (164,801) | |||||||||||||||||||||||||||
Interest income(1) | (67) | (365) | (11,615) | (690) | (283) | (4,944) | (17,964) | ||||||||||||||||||||||||||||||||||
Interest expense(2) | — | — | 14,208 | — | — | 24,798 | 39,006 | ||||||||||||||||||||||||||||||||||
Income tax expense | — | 109 | — | — | — | (639) | (530) | ||||||||||||||||||||||||||||||||||
Depreciation and amortization | 12,445 | 25,038 | 3,660 | 109 | 673 | 843 | 42,768 | ||||||||||||||||||||||||||||||||||
Stock-based compensation(3) | 44,423 | 13,443 | 1,038 | 1,119 | 1,157 | 9,979 | 71,159 | ||||||||||||||||||||||||||||||||||
Restructuring and reorganization(4) | — | — | — | — | — | 5,684 | 5,684 | ||||||||||||||||||||||||||||||||||
Gain on extinguishment of convertible senior notes | — | — | — | — | — | (12,000) | (12,000) | ||||||||||||||||||||||||||||||||||
Legal contingencies(5) | — | — | — | — | — | 10,154 | 10,154 | ||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | (25,893) | $ | 4,485 | $ | (2,547) | $ | 8,013 | $ | 15,273 | $ | (25,855) | $ | (26,524) |
Year Ended December 31, 2023 | |||||||||||||||||||||||||||||||||||||||||
Real estate services | Rentals | Mortgage | Title | Monetization | Corporate overhead | Total | |||||||||||||||||||||||||||||||||||
Revenue(1) | $ | 618,577 | $ | 184,812 | $ | 134,108 | $ | 25,095 | $ | 14,080 | $ | — | $ | 976,672 | |||||||||||||||||||||||||||
Cost of revenue | 462,625 | 42,086 | 118,178 | 23,335 | 629 | — | 646,853 | ||||||||||||||||||||||||||||||||||
Gross profit | 155,952 | 142,726 | 15,930 | 1,760 | 13,451 | — | 329,819 | ||||||||||||||||||||||||||||||||||
Operating expenses | |||||||||||||||||||||||||||||||||||||||||
Technology and development | 108,201 | 63,934 | 2,871 | 510 | 3,994 | 3,784 | 183,294 | ||||||||||||||||||||||||||||||||||
Marketing | 59,746 | 53,952 | 4,064 | 54 | 6 | 41 | 117,863 | ||||||||||||||||||||||||||||||||||
General and administrative | 76,851 | 94,252 | 25,012 | 2,776 | 1,241 | 38,658 | 238,790 | ||||||||||||||||||||||||||||||||||
Restructuring and reorganization | — | 503 | — | — | — | 7,424 | 7,927 | ||||||||||||||||||||||||||||||||||
Total operating expenses | 244,798 | 212,641 | 31,947 | 3,340 | 5,241 | 49,907 | 547,874 | ||||||||||||||||||||||||||||||||||
(Loss) income from continuing operations | (88,846) | (69,915) | (16,017) | (1,580) | 8,210 | (49,907) | (218,055) | ||||||||||||||||||||||||||||||||||
Interest income, interest expense, income tax expense, gain on extinguishment of convertible senior notes, and other expense, net | 59 | 215 | (392) | 348 | 364 | 91,069 | 91,663 | ||||||||||||||||||||||||||||||||||
Net (loss) income from continuing operations | $ | (88,787) | $ | (69,700) | $ | (16,409) | $ | (1,232) | $ | 8,574 | $ | 41,162 | $ | (126,392) |
Year ended December 31, 2023 | |||||||||||||||||||||||||||||||||||||||||
Real estate services | Rentals | Mortgage | Title | Monetization | Corporate overhead | Total | |||||||||||||||||||||||||||||||||||
Net (loss) income from continuing operations | $ | (88,787) | $ | (69,700) | $ | (16,409) | $ | (1,232) | $ | 8,574 | $ | 41,162 | $ | (126,392) | |||||||||||||||||||||||||||
Interest income(1) | (59) | (338) | (11,238) | (348) | (364) | (9,407) | (21,754) | ||||||||||||||||||||||||||||||||||
Interest expense(2) | — | — | 12,055 | — | — | 9,417 | 21,472 | ||||||||||||||||||||||||||||||||||
Income tax expense | — | 123 | 289 | — | — | 567 | 979 | ||||||||||||||||||||||||||||||||||
Depreciation and amortization | 16,020 | 39,876 | 3,864 | 137 | 865 | 2,000 | 62,762 | ||||||||||||||||||||||||||||||||||
Stock-based compensation(3) | 44,002 | 14,653 | 1,466 | 885 | 1,361 | 8,334 | 70,701 | ||||||||||||||||||||||||||||||||||
Acquisition-related costs(4) | — | — | — | — | — | 8 | 8 | ||||||||||||||||||||||||||||||||||
Restructuring and reorganization(5) | — | 503 | — | — | — | 7,424 | 7,927 | ||||||||||||||||||||||||||||||||||
Impairment(6) | — | — | — | — | — | 1,948 | 1,948 | ||||||||||||||||||||||||||||||||||
Gain on extinguishment of convertible senior notes | — | — | — | — | — | (94,019) | (94,019) | ||||||||||||||||||||||||||||||||||
Adjusted EBITDA | (28,824) | (14,883) | (9,973) | (558) | 10,436 | (32,566) | (76,368) |
Three Months Ended March 31, 2025 | |||||||||||
Low | High | ||||||||||
Net loss | $ | (94) | $ | (83) | |||||||
Net interest expense | 6 | 6 | |||||||||
Depreciation and amortization | 9 | 9 | |||||||||
Stock-based compensation | 15 | 15 | |||||||||
Restructuring and reorganization | 24 | 21 | |||||||||
Adjusted EBITDA | $ | (39) | $ | (32) |