eXp World Holdings, Inc. Financial Ratios — EXPI Stock

Profitability (USD)

	2012 Y	2013 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2012	06/30/2013	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	60.28	- -	- -	- -
Return on Assets (%)	-9,137.67	-342.17	-602.52	16.7	-178.71	-200.66	-213.4	-63.65	-12.51	18.39	24.76	3.88	-2.34	-5.48	-5.45
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-58.89	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.65	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	16.78	16.97	14.86	13.29	10.57	8.08	8.58	8.88	7.85	7.87	7.49	7.5	6.99
EBITDA Margin (%)	- -	- -	-10.41	0.36	-8.15	-13.66	-13.89	-4.3	-0.65	1.98	1.07	0.57	0.27	0.66	-0.25
Operating Margin (%)	- -	- -	-10.45	0.25	-8.26	-13.76	-14.11	-4.48	-0.9	1.76	0.91	0.36	0.01	0.44	-0.45
Incremental Operating Margin (%)	- -	- -	- -	43.19	- -	- -	- -	- -	- -	4.93	0.13	-2.17	5.01	6.61	- -
Pretax Margin (%)	- -	- -	-10.44	0.24	-8.27	-13.77	-14.11	-4.47	-0.92	1.75	0.89	0.34	0.08	-0.34	-0.42
Profit Margin (%)	- -	- -	-10.46	0.78	-8.63	-13.79	-14.18	-4.48	-0.97	1.73	2.15	0.34	-0.21	-0.47	-0.48
Net Income to Common Margin (%)	- -	- -	-10.46	0.78	-8.63	-13.79	-14.18	-4.48	-0.97	1.73	2.15	0.34	-0.21	-0.47	-0.48
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.32	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.24	106.38	807.22	-179.29	-135.48
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.84	- -	- -	- -

Credit (USD)

API ChatGPT

	2012 Y	2013 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2012	06/30/2013	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	- -	- -	- -	8	1	1	1	1	1	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	8	1	- -	1	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	1	- -	- -	- -
Total Debt/EBITDA	- -	- -	-0.06	1.29	- -	- -	-0.35	-0.05	-0.2	0.02	0.03	0.03	- -	- -	- -
Net Debt/EBITDA	0.02	0.57	0.03	-6.08	0.31	0.23	-0.13	0.83	5.89	-2.69	-2.68	-4.64	-11.03	-3.76	10.44
Total Debt/EBIT	- -	- -	-0.06	1.85	- -	- -	-0.34	-0.04	-0.14	0.03	0.03	0.05	0.02	- -	- -
Net Debt/EBIT	0.02	0.57	0.03	-8.72	0.31	0.22	-0.13	0.8	4.29	-3.03	-3.17	-7.43	-241.14	-5.7	5.79
EBITDA to Interest Expense	- -	- -	-547.77	50.88	-1,623.74	-19,766.11	-10,437.37	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	-567.2	-1.18	-1,674.42	-20,892.25	-11,054.2	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	-549.95	35.49	-1,647.08	-19,923.87	-10,607.44	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-20,728.05	-550.51	-457.46	-154.31	-476.69	-171.44	-222.69	-108.81	-72.88	-16.17	7.37	5.43	-4.35	-17.44	-27.49
Long-Term Debt/Equity (%)	- -	- -	328.89	- -	- -	- -	- -	- -	1.59	0.05	0.34	0.28	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-4.26	- -	- -	- -	- -	- -	-1.2	-0.2	2.32	3.05	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	18.71	- -	- -	- -	- -	- -	0.86	0.03	0.18	0.18	- -	- -	- -
Total Debt/Equity (%)	- -	- -	328.89	14.96	- -	1.42	177.56	3.25	2.42	0.58	0.48	0.35	- -	- -	- -
Total Debt/Capital (%)	- -	- -	-4.26	-4.59	- -	-0.34	-30.22	-1.63	-1.84	-2.2	3.27	3.82	-0.06	- -	- -
Total Debt/Total Assets (%)	- -	- -	18.71	6.78	- -	0.59	51.69	1.75	1.31	0.34	0.26	0.23	- -	- -	- -
Net Debt to Equity	0.8	1,303.15	-202.84	-70.46	-96.51	-65.25	67.91	-59.74	-72.21	-67.22	-48.42	-48.83	-51.59	-55.45	-51.18
Net Debt/Capital (%)	0.48	15.34	2.46	17.14	8.69	13.61	-9.74	22.29	34.55	69.72	143.77	123.03	88.98	62.51	50.53
EBITDA	- -	- -	-1	- -	-2	-7	-22	-21	-6	36	40	26	11	30	-12
EBITDA-CapEx	- -	- -	-1	- -	-2	-8	-23	-24	-12	29	27	14	6	24	-21
Operating Income (Loss)	- -	- -	-1	- -	-2	-7	-22	-22	-9	32	34	16	1	20	-21

Liquidity (USD)

API ChatGPT

	2012 Y	2013 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2012	06/30/2013	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.01	0.93	0.4	0.71	0.86	0.47	0.45	0.85	0.96	1.04	0.58	0.96	0.89	0.61	0.62
Current Ratio	0.01	0.93	1.14	1.52	1.73	1.56	1.26	1.75	1.88	2.2	1.71	2	1.88	1.44	1.53
Quick Ratio	0.01	0.93	0.83	1.09	1.38	1.31	1.12	1.57	1.63	1.83	1.29	1.64	1.49	1.08	1.17
CFO/Avg Current Liab	-0.48	-0.34	0.11	0.65	0.59	0.48	0.65	1.41	1.67	1.73	1.74	1.34	1.56	1.17	0.62
Common Equity/Total Assets	-20,728.05	-550.51	-457.46	-154.31	-476.69	-171.44	-222.69	-108.81	-72.88	-16.17	7.37	5.43	-4.35	-17.44	-27.49
Long-Term Debt/Equity (%)	- -	- -	328.89	- -	- -	- -	- -	- -	1.59	0.05	0.34	0.28	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	-4.26	- -	- -	- -	- -	- -	-1.2	-0.2	2.32	3.05	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	18.71	- -	- -	- -	- -	- -	0.86	0.03	0.18	0.18	- -	- -	- -
Total Debt/Equity (%)	- -	- -	328.89	14.96	- -	1.42	177.56	3.25	2.42	0.58	0.48	0.35	- -	- -	- -
Total Debt/Capital (%)	- -	- -	-4.26	-4.59	- -	-0.34	-30.22	-1.63	-1.84	-2.2	3.27	3.82	-0.06	- -	- -
Total Debt/Total Assets (%)	- -	- -	18.71	6.78	- -	0.59	51.69	1.75	1.31	0.34	0.26	0.23	- -	- -	- -
CFO/Total Liabilities	-39.45	-52.41	5.14	48.94	52.12	28.63	44.03	93.99	124.51	120.14	129.74	158.67	147.63	103.05	59.39
CFO/CapEx	- -	- -	0.41	4.99	6.06	2.46	3.57	11.39	10.74	18.59	18.39	17.47	39	29.54	12.4
Altman's Z-Score	-591.11	-13.56	1,954.89	29.97	44.28	37.57	26.18	17.53	20.18	35.34	25.91	21.52	22.24	18.34	15.35

Working Capital (USD)

API ChatGPT

	2012 Y	2013 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2012	06/30/2013	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	198.47	90.07	84.66	31.9	31.45	41.1	42.96	34.21	35.84	41.58	49.52	52.79	48.57
Days Sales Outstanding	- -	- -	1.84	4.05	4.31	11.44	11.61	8.88	8.5	10.67	10.18	8.78	7.37	6.91	7.52
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	225.41	164.18	225.84	227.97	293.13	272.98	287.05	368.99	554.65	481.91	412.32	438.63	353.81
Accounts Payable Turnover Days	- -	- -	1.62	2.22	1.62	1.6	1.25	1.34	1.27	0.99	0.66	0.76	0.89	0.83	1.03
Cash Conversion Cycle	- -	- -	0.22	1.83	2.69	9.84	10.36	7.54	7.23	9.68	9.53	8.02	6.49	6.08	6.48
Inventory to Cash Days	- -	- -	1.84	4.05	4.31	11.44	11.61	8.88	8.5	10.67	10.18	8.78	7.37	6.91	7.52
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2012 Y	2013 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2012	06/30/2013	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	1,009	14	42	207	404	408	716	4,373	4,924	1,673	2,378	1,769	1,420
- Cash & Cash Equivalents	- -	- -	- -	- -	1	2	5	21	40	100	108	122	126	114	124
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	8	1	1	1	1	1	- -	- -	- -
Enterprise Value	- -	- -	1,009	14	41	206	407	389	677	4,275	4,819	1,554	2,253	1,655	1,296
Total Capital	- -	- -	-1	-1	-6	-10	-25	-60	-69	-37	33	23	-16	-68	-122
Total Debt/Capital (%)	- -	- -	-4.26	-4.59	- -	-0.34	-30.22	-1.63	-1.84	-2.2	3.27	3.82	-0.06	- -	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.02	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	94.24	1.04	1.82	3.84	2.61	0.78	0.69	2.38	1.28	0.34	0.53	0.36	0.27
EV/EBITDA	- -	- -	- -	289.8	- -	- -	- -	- -	- -	120.17	119.27	59.32	197.43	54.77	- -
EV/EBIT	- -	- -	- -	415.43	- -	- -	- -	- -	- -	135.34	141.1	95	4,316.99	83.03	- -
EV/Cash Flow to Firm	- -	- -	55,833.16	56.13	117.78	200.79	89.09	16	12.27	35.73	19.52	7.38	10.78	8.64	10.92
EV/Free Cash Flow to Firm	- -	- -	17,516.1	46.84	101.15	142.75	69.58	14.71	11.23	33.9	18.51	6.98	10.51	8.36	10.11
Diluted Market Cap	- -	- -	1,009	15	42	207	404	408	716	4,783	5,314	1,731	2,433	1,769	1,420
Diluted Enterprise Value	- -	- -	1,009	15	41	206	407	389	677	4,685	5,208	1,611	2,308	1,655	1,296
EV per Share	- -	- -	0.5	0.14	0.41	2.01	3.83	3.37	5.36	30.85	32.97	10.29	14.71	10.77	8.26
TTM Sales	- -	- -	11	13	22	54	156	500	980	1,798	3,771	4,590	4,274	4,568	4,772
TTM EBITDA	- -	- -	-1	- -	-2	-7	-22	-21	-6	36	40	26	11	30	-12
TTM Operating Income	- -	- -	-1	- -	-2	-7	-22	-22	-9	32	34	16	1	20	-21
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	1	5	24	55	120	247	211	209	192	119
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	1	6	26	60	126	260	223	214	198	128

Multiples (USD)

API ChatGPT

	2012 Y	2013 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	06/30/2012	06/30/2013	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	18,159.16	52	102.91	143.93	69.11	15.45	11.87	37.93	20.41	7.78	11.34	8.93	11.08
EV/EBIT	- -	- -	- -	415.43	- -	- -	- -	- -	- -	135.34	141.1	95	4,316.99	83.03	- -
Enterprise Value	- -	- -	1,009	14	41	206	407	389	677	4,275	4,819	1,554	2,253	1,655	1,296
Low Price	- -	- -	0.5	0.02	0.09	0.31	1.26	3.31	3.5	3.26	22.52	9.96	10.45	8.91	6.9
EV/Sales	- -	- -	94.24	1.04	1.82	3.84	2.61	0.78	0.69	2.38	1.28	0.34	0.53	0.36	0.27
EV/EBITDA	- -	- -	- -	289.8	- -	- -	- -	- -	- -	120.17	119.27	59.32	197.43	54.77	- -
Price/Earnings	- -	- -	- -	136.55	- -	- -	- -	- -	- -	140.48	60.63	108.37	- -	- -	- -
Price/Earnings Average	- -	- -	-901.4	132.15	-17.57	-17.58	-9.87	-33.87	-66.85	59.67	77.13	162.73	-268.83	-89.06	-69.94
Price/Earnings High	- -	- -	-901.4	578.61	-56.06	-40.4	-19.71	-50.72	-83.22	186.86	161.97	337.24	-433.59	-119.09	-84.47
Price/Earnings Low	- -	- -	-901.4	18.56	-4.46	-4.22	-6.06	-17.03	-46.38	14.51	40.53	97.42	-178.45	-64.39	-47.66
Price/Book Value	- -	- -	-666.58	-10.06	-6.93	-19.82	-12.4	-6.72	-10.18	-111.68	161.4	80.75	-141.84	-25.96	-11.67
Price/Book Value Average	- -	- -	-666.58	-9.74	-5.69	-12.41	-6.7	-12.5	-9.06	-47.44	205.31	121.25	-143.87	-27.8	-13.06
Price/Book Value High	- -	- -	-666.58	-42.64	-18.15	-28.51	-13.38	-18.72	-11.28	-148.55	431.17	251.28	-232.04	-37.17	-15.78
Price/Book Value Low	- -	- -	-666.58	-1.37	-1.44	-2.98	-4.11	-6.29	-6.29	-11.54	107.89	72.58	-95.5	-20.1	-8.9
Price/Tangible Book Value	- -	- -	53,597.37	34.28	70.05	82.07	94.89	21.27	17.37	36.06	24.25	7.85	10.81	9.76	6.44
Price/Tangible Book Value Average	- -	- -	53,597.37	33.17	57.51	51.38	51.27	39.57	15.46	15.32	30.85	11.79	10.96	10.45	7.21
Price/Tangible Book Value High	- -	- -	53,597.37	145.25	183.46	118.05	102.38	59.25	19.24	47.96	64.79	24.44	17.68	13.98	8.7
Price/Tangible Book Value Low	- -	- -	53,597.37	4.66	14.59	12.33	31.46	19.89	10.72	3.72	16.21	7.06	7.28	7.56	4.91
Price/Sales	- -	- -	94.24	1.06	1.85	3.87	2.59	0.82	0.73	2.43	1.31	0.36	0.56	0.39	0.3
Price/Sales Average	- -	- -	94.24	1.03	1.52	2.42	1.4	1.52	0.65	1.03	1.66	0.55	0.56	0.41	0.33
Price/Sales High	- -	- -	94.24	4.49	4.84	5.57	2.79	2.27	0.81	3.23	3.49	1.13	0.91	0.55	0.4
Price/Sales Low	- -	- -	94.24	0.14	0.38	0.58	0.86	0.76	0.45	0.25	0.87	0.33	0.37	0.3	0.23
Price/Cash Flow	- -	- -	62,931.6	58.01	119.89	202.48	88.5	16.8	12.97	36.55	19.95	7.95	11.37	9.24	11.97
Price/Cash Flow Average	- -	- -	62,931.6	56.14	98.42	126.76	47.82	31.25	11.54	15.53	25.37	11.94	11.53	9.89	13.39
Price/Cash Flow High	- -	- -	62,931.6	245.8	313.99	291.25	95.48	46.8	14.37	48.62	53.28	24.74	18.6	13.22	16.18
Price/Cash Flow Low	- -	- -	62,931.6	7.89	24.98	30.43	29.34	15.71	8.01	3.78	13.33	7.15	7.66	7.15	9.13
Price/Free Cash Flow Average	- -	- -	18,159.16	50.33	84.48	90.11	37.34	28.73	10.56	16.11	25.97	11.68	11.51	9.57	12.39
Price/Free Cash Flow High	- -	- -	18,159.16	220.36	269.53	207.03	74.57	43.02	13.14	50.45	54.53	24.2	18.56	12.79	14.97
Price/Free Cash Flow Low	- -	- -	18,159.16	7.07	21.44	21.63	22.92	14.44	7.33	3.92	13.65	6.99	7.64	6.92	8.44
EV/Sales Average	- -	- -	94.24	1	1.49	2.39	1.42	1.48	0.61	0.98	1.63	0.52	0.54	0.39	0.31
EV/Sales High	- -	- -	94.24	4.47	4.81	5.54	2.81	2.24	0.77	3.18	3.46	1.11	0.88	0.53	0.38
EV/Sales Low	- -	- -	94.24	0.12	0.36	0.55	0.88	0.72	0.41	0.2	0.84	0.3	0.35	0.27	0.2
EV/EBITDA Average	0.02	0.57	-905.16	280.25	-18.3	-17.53	-10.21	-34.44	-93.56	49.46	152.44	91.36	200.42	58.91	-123.02
EV/EBITDA High	0.02	0.57	-905.16	1,247.65	-59.08	-40.56	-20.25	-52.03	-117.94	160.75	323.01	194.24	329.93	80.04	-150.74
EV/EBITDA Low	0.02	0.57	-905.16	34.14	-4.4	-4.04	-6.32	-16.86	-63.05	9.93	78.86	52.86	129.37	41.55	-80.5
EV/EBIT Average	0.02	0.57	-901.57	401.74	-18.04	-17.39	-10.05	-33.07	-68.15	55.7	180.32	146.32	4,382.3	89.31	-68.22
EV/EBIT High	0.02	0.57	-901.57	1,788.51	-58.24	-40.24	-19.93	-49.95	-85.91	181.05	382.1	311.07	7,214.31	121.34	-83.59
EV/EBIT Low	0.02	0.57	-901.57	48.94	-4.34	-4	-6.22	-16.19	-45.93	11.19	93.29	84.66	2,828.7	62.99	-44.64
Last Price	- -	- -	0.5	0.15	0.42	2.03	3.8	3.54	5.67	31.56	33.69	11.08	15.52	11.51	9.05
High Price	- -	- -	0.5	0.62	1.1	2.92	4.1	9.86	6.28	41.98	90	34.48	25.39	16.48	12.23
Enterprise Value Average	- -	- -	1,009	13	33	128	221	740	598	1,759	6,158	2,393	2,288	1,780	1,464
Enterprise Value High	- -	- -	1,009	60	108	297	439	1,118	754	5,719	13,050	5,088	3,766	2,419	1,794
Enterprise Value Low	- -	- -	1,009	2	8	30	137	362	403	353	3,186	1,385	1,477	1,256	958

Shares Outstanding	2,806	2,807	96	97	100	105	110	121	131	144	149	153	155	154	161
Diluted Weighted Avg Shares	2,806	2,806	2,017	103	99	102	106	115	126	152	158	156	157	154	157
Basic Weighted Avg Shares	2,806	2,806	2,017	96	99	102	106	115	126	139	146	151	153	154	157
Revenue per Share	- -	- -	0.01	0.14	0.23	0.52	1.47	4.33	7.76	12.98	25.8	30.39	27.89	29.72	30.42
EBITDA per Share	- -	- -	- -	- -	-0.02	-0.07	-0.2	-0.19	-0.05	0.26	0.28	0.17	0.07	0.2	-0.08
Operating Income per Share	- -	- -	- -	- -	-0.02	-0.07	-0.21	-0.19	-0.07	0.23	0.23	0.11	- -	0.13	-0.14
Basic EPS, GAAP	- -	- -	- -	- -	-0.02	-0.07	-0.21	-0.19	-0.08	0.22	0.56	0.1	-0.06	-0.14	-0.14
Basic EPS from Cont Ops	- -	- -	- -	- -	-0.02	-0.07	-0.21	-0.19	-0.08	0.22	0.56	0.16	0.02	-0.11	-0.14
Diluted EPS, GAAP	- -	- -	- -	- -	-0.02	-0.07	-0.21	-0.19	-0.08	0.21	0.51	0.1	-0.06	-0.14	-0.14
Diluted EPS from Cont Ops	- -	- -	- -	- -	-0.02	-0.07	-0.21	-0.19	-0.08	0.2	0.51	0.15	0.02	-0.11	-0.14
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.08	0.17	0.19	0.2	0.2
Cash Flow per Share	- -	- -	- -	- -	- -	0.01	0.04	0.21	0.44	0.86	1.69	1.39	1.36	1.25	0.76
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	0.01	0.03	0.19	0.4	0.82	1.6	1.31	1.33	1.2	0.7
Cash & Equivalents per Share	- -	- -	- -	- -	0.01	0.02	0.04	0.18	0.32	0.72	0.74	0.81	0.82	0.74	0.79
Book Value per Share	- -	- -	- -	-0.01	-0.06	-0.1	-0.31	-0.53	-0.56	-0.28	0.21	0.14	-0.11	-0.44	-0.78
Tangible Book Value per Share	- -	- -	- -	- -	0.01	0.02	0.04	0.17	0.33	0.88	1.39	1.41	1.44	1.18	1.41

eXp World Holdings, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)