Re/Max Statements
RM
Re/Max Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
78.453
100
—
0
—
0
—
0
54.878
70
62.278
79.4
16.175
20.6
-8.512
-10.8
—
0
7.663
9.8
1.473
1.9
3.705
4.7
0.195
19.004
78.287
100
—
0
—
0
—
0
65.911
84.2
73.763
94.2
4.524
5.8
-8.627
-11.02
—
0
-4.103
-5.2
1.504
1.9
-3.353
-4.3
-0.181
18.482
76.6
100
—
0
—
0
—
0
59.72
78
67.898
88.6
8.702
11.4
-8.226
-10.7
—
0
-17.926
-23.4
0.453
0.6
-10.907
-14.2
-0.598
18.254
81.22
100
—
0
—
0
—
0
63.94
78.7
72.14
88.8
9.08
11.2
-7.99
-9.8
—
0
-28.99
-35.7
53.68
66.1
-59.45
-73.2
-3.28
18.15
82.45
100
—
0
—
0
—
0
61.29
74.3
69.3
84.1
13.15
15.9
-7.48
-9.07
—
0
5.67
6.9
2.42
2.9
2.01
2.4
0.11
18.39
85.4
100
—
0
—
0
—
0
70.46
82.5
78.49
91.9
6.91
8.1
-7.2
-8.4
—
0
-0.29
-0.3
0.39
0.5
-0.67
-0.8
-0.04
17.92
81.27
100
—
0
—
0
—
0
56.79
69.9
65.7
80.8
15.57
19.2
-7.01
-8.6
—
0
1.46
1.8
3.01
3.7
-1.31
-1.6
-0.07
18.14
88.94
100
—
0
—
0
—
0
72.44
81.4
81.2
91.3
7.75
8.7
-5.59
-6.3
—
0
-0.36
-0.4
0.55
0.6
0.14
0.2
0.01
18.88
92.17
100
—
0
—
0
—
0
63.69
69.1
72.8
79
19.37
21
-4.03
-4.4
—
0
12.88
14
2.6
2.8
5.83
6.3
0.3
19.15
91
100
—
0
—
0
—
0
70.68
77.7
79.66
87.5
11.34
12.5
-3.45
-3.8
—
0
4.15
4.6
1.21
1.3
1.45
1.6
0.08
19.21
89.16
100
—
0
—
0
—
0
69.22
77.6
78.32
87.8
10.85
12.2
-3.81
-4.3
—
0
6.63
7.4
1.01
1.1
3.11
3.5
0.17
18.81
91
100
—
0
—
0
—
0
74.37
81.7
82.95
91.2
8.05
8.8
-3.73
-4.1
—
0
-41.57
-45.7
0.79
0.9
-25.15
-27.6
-1.34
18.74
77.25
100
—
0
—
0
—
0
56.86
73.6
63.7
82.5
13.54
17.5
-2.47
-3.2
—
0
11.07
14.3
0.71
0.9
5.26
6.8
0.28
18.94
72.3
100
—
0
—
0
—
0
61.82
85.5
68.63
94.9
3.67
5.1
-1.96
-2.7
—
0
1.71
2.4
-0.05
-0.07
1.16
1.6
0.06
18.87
72.45
100
—
0
—
0
—
0
58.58
80.9
65.53
90.4
6.92
9.6
-2.11
-2.9
—
0
4.81
6.6
2.58
3.6
1.37
1.9
0.07
19.53
71.07
100
—
0
—
0
—
0
45.51
64
52.24
73.5
18.84
26.5
-2.04
-2.9
—
0
8.9
12.5
2.06
2.9
3.62
5.1
0.2
18.37
52.21
100
—
0
—
0
—
0
37.11
71.1
43.23
82.8
8.98
17.2
-2.05
-3.9
—
0
6.93
13.3
0.74
1.4
3.64
7
0.2
18.72
70.27
100
—
0
—
0
—
0
52.2
74.3
58.51
83.3
11.76
16.7
-2.68
-3.8
—
0
9.08
12.9
3.79
5.4
2.63
3.7
0.15
18.03
68.19
100
—
0
—
0
—
0
52.94
77.6
58.03
85.1
10.16
14.9
-2.42
-3.5
—
0
8.1
11.9
2.44
3.6
3.13
4.6
0.17
17.98
71.54
100
—
0
—
0
—
0
42.51
59.4
48.11
67.2
23.43
32.8
-2.73
-3.8
—
0
20.72
29
3.45
4.8
9.17
12.8
0.51
17.84
71.38
100
—
0
—
0
—
0
43.79
61.3
49.33
69.1
22.05
30.9
-2.75
-3.9
—
0
19.32
27.1
3.19
4.5
8.57
12
0.48
17.83
71.18
100
—
0
—
0
—
0
52.3
73.5
57.85
81.3
13.33
18.7
-2.78
-3.9
—
0
10.17
14.3
1.91
2.7
4.41
6.2
0.25
17.82
50.84
100
—
0
—
0
—
0
30.11
59.2
34.97
68.8
15.87
31.2
-2.98
-5.9
—
0
18.99
37.4
7.99
15.7
6.36
12.5
0.36
17.77
54.87
100
—
0
—
0
—
0
27.46
50
33.07
60.3
21.8
39.7
-2.85
-5.2
—
0
18.96
34.6
3.42
6.2
8.14
14.8
0.46
17.77
54.28
100
—
0
—
0
—
0
28.31
52.2
33.37
61.5
20.9
38.5
-3.18
-5.9
—
0
17.74
32.7
3.15
5.8
7.65
14.1
0.43
17.77
52.64
100
—
0
—
0
—
0
34.37
65.3
38.95
74
13.7
26
-2.69
-5.1
—
0
11.03
21
1.86
3.5
4.98
9.5
0.28
17.76
48.51
—
—
—
27.78
32.61
15.9
-2.54
—
45.86
46.76
-5.62
-0.32
17.7
49.07
—
—
—
31.84
36.13
12.94
-2.18
—
10.31
3.02
3.72
0.21
17.74
48.73
—
—
—
20.67
26.07
22.66
-2.4
—
20.27
4.74
7.46
0.42
17.72
47.41
—
—
—
26.65
32.65
14.76
-2.35
—
12.42
3.03
4.54
0.26
17.72
43.76
—
—
—
25.17
29.79
13.98
-2.22
—
11.01
2.99
3.68
0.21
17.71
45.56
—
—
—
20.54
24.43
21.13
-2.2
—
18.94
4.63
6.79
0.38
17.69
43.4
—
—
—
19.1
22.97
20.44
-2.04
—
18.41
4.29
6.81
0.38
17.91
42.92
—
—
—
23.23
26.96
15.96
-2.07
—
13.66
3.26
4.94
0.28
17.64
43.27
—
—
—
26.04
29.78
13.5
-2.75
—
13.54
3.15
3.94
0.27
14.37
45.11
—
—
—
20.72
24.49
20.62
-2.14
—
18.47
3.28
4.8
0.39
12.42
44.28
—
—
—
19.73
23.54
20.74
-1.84
—
19.52
3.46
4.96
0.4
12.5
44.21
—
—
—
25.07
28.88
15.33
-3.95
—
11.28
2.15
2.72
0.22
12.37
42.57
—
—
—
26.53
30.32
12.24
-2.82
—
9.44
1.82
2.37
0.19
12.26
44.24
—
—
—
20.56
24.33
19.91
-2.74
—
17.17
3.12
4.28
0.35
12.4
42.3
—
—
—
19.48
23.29
19.01
-1.2
—
17.64
3.13
4.38
0.36
12.23
41.88
—
—
—
25.29
29.22
12.66
-2.97
—
9.68
1.89
2.41
0.2
12.25
40.23
—
—
—
26.16
30.24
10
-2.96
—
6.71
1.11
1.51
0.07
18.88
40.31
—
—
—
22.11
25.76
14.55
-4.49
—
8.4
0.7
—
—
10.11
39.24
—
—
—
21.99
25.69
13.55
-3.37
—
10.13
0.58
—
—
10.11
39.08
—
—
—
25.99
29.72
9.36
-3.37
—
5.86
0.45
—
—
10.11
35.08
—
—
—
20.51
23.37
11.71
-2.45
—
7.54
0.4
-13.62
-1.318
10.33