eXp World Holdings Reports Q3 2023 Results

Agent Count Grew 5% Compared to Q3 2022 to More Than 89,000 Agents in 24 Global Markets

International Realty Revenue Increased 47% Compared to Q3 2022 to an All-Time Record

Company Declares Cash Dividend for Q4 2023 of $0.05 per Share of Common Stock

BELLINGHAM, Wash., Nov. 02, 2023 (GLOBE NEWSWIRE) -- eXp World Holdings, Inc. (NASDAQ:EXPI), or the "Company", the holding company for eXp Realty^®, Virbela and SUCCESS^® Enterprises, today announced financial results for the third quarter ended Sept. 30, 2023.

Third Quarter 2023 Consolidated Financial Highlights as Compared to the Same Year-Ago Quarter:

• Revenue decreased 2% to $1.2 billion.
• Gross profit decreased 10% to $83.6 million.
• Net income of $1.3 million. Earnings per diluted share of $0.01 compared to earnings per diluted share of $0.03 in the year-ago quarter.
• Adjusted EBITDA (a non-GAAP financial measure) increased 53% to $19.0 million.
• Generated $56.8 million of Adjusted Operating Cash Flow (a non-GAAP financial measure).
• As of Sept. 30, 2023, cash and cash equivalents totaled $120.1 million, compared to $121.6 million as of Dec. 31, 2022. The Company repurchased approximately $55.9 million of common stock during the third quarter of 2023.
• The Company paid a cash dividend for the third quarter of 2023 of $0.05 per share of common stock on Sept. 4, 2023. On Oct. 25, 2023, the Company's Board of Directors declared a cash dividend of $0.05 per share of common stock for the fourth quarter of 2023, expected to be paid on Nov. 30, 2023 to stockholders of record on Nov. 16, 2023.
  
  

Management Commentary

"During the third quarter, we continued to focus on agent-centric innovation that drove meaningful results, as we once again increased eXp's agent Net Promoter Score (aNPS) while extending our market share gains," said Glenn Sanford, Founder, Chairman and CEO of eXp World Holdings. "In a slower market environment where every transaction counts, eXp's agents in the U.S. significantly outperformed the market during the third quarter. This outstanding performance speaks to the differentiated nature of eXp's platform and the power of our unique, success-oriented culture.

"Moving forward, we see many opportunities to further iterate on our agent-centric value proposition with programs like Boost, Accelerate, Thrive, and eXp exclusives and partnerships with Opendoor and the HomeRiver Group. Internationally, we recently announced a partnership with HomeHunter Global. All of this ultimately empowers our agents to spend more of their time on revenue-generating opportunities. We continue to believe that our investments in agent success are the key to driving superior growth over the long term."

"We delivered solid financial performance during the third quarter, with year-over-year Adjusted EBITDA growth of 53% despite challenging market conditions as we continued to improve the efficiency of our operations," said Jeff Whiteside, CFO and Chief Collaboration Officer of eXp World Holdings. "We once again gained market share, despite lower market activity due to elevated mortgage rates, which resulted in decreased transaction value compared to the prior year quarter.

"While we continue to prudently manage expenses, our strong cash flow profile enables us to simultaneously pursue an ambitious and innovative agent-centric agenda while allocating capital to our shareholders through share repurchases and cash dividends. By continuing to invest in our agents through the current market cycle, we are building a strong foundation for accelerated growth and continued share gains despite fluctuations in the market."

Third Quarter 2023 Operational Highlights as Compared to the Same Year-Ago Period:

• eXp Realty ended the third quarter of 2023 with a global agent Net Promoter Score of 74, up from 71 a year ago. NPS is a measure of agent satisfaction and an important key performance indicator (KPI) given the Company's intense focus on improving the agent experience.
  
  
  
  
• Agents and brokers on the eXp Realty platform increased 5% to 89,156 as of Sept. 30, 2023.
  
  
  
  
• Transactions increased 1% to 139,480.
  
  
  
  
• Transaction volume decreased 4% to $48.5 billion.
  
  
  
  
• Announced the first brokerage, The Bean Group, to join eXp Realty through the Boost program on Sept. 12, 2023.
  
  
  
  
• Hosted the inaugural EXPCON Canada, the Company's first signature event held outside the United States, on Sept. 6-8, 2023.
  
  
  
  
• Announced the expansion of its partnership with Realty.com into Canada with the launch of Realty.ca on Sept. 7, 2023.
  
  
  
  
• Appointed Bain Fellow and NPS creator Fred Reichheld to the eXp World Holdings Board of Directors on Sept. 7, 2023.
  
  
  
  
• Announced eXp Realty exceeded the 1,000-agent milestone in South Africa on Aug. 10, 2023.
  
  
  
  
• Launched eXp Luxury Division in Canada on Sept. 7, 2023.
  
  

Third Quarter 2023 Results – Virtual Fireside Chat

The Company will hold a virtual fireside chat and investor Q&A with eXp World Holdings Founder and CEO Glenn Sanford and CFO Jeff Whiteside on Thursday, Nov. 2, 2023 at 2 p.m. PT / 5 p.m. ET.

The investor Q&A is open to investors, current shareholders and anyone interested in learning more about eXp World Holdings and its companies. Submit questions in advance for inclusion to [email protected].

Date: Thursday, Nov. 2, 2023

Time: 2 p.m. PT / 5 p.m. ET

Location: EXPI Campus. Join at https://expworldholdings.com/contact/download/

Livestream: expworldholdings.com/events

About eXp World Holdings, Inc.

eXp World Holdings, Inc. (NASDAQ:EXPI) is the holding company for eXp Realty^®, Virbela and SUCCESS^® Enterprises.

eXp Realty is the largest independent real estate company in the world with more than 89,000 agents in the United States, Canada, the United Kingdom, Australia, South Africa, India, Mexico, Portugal, France, Puerto Rico, Brazil, Italy, Hong Kong, Colombia, Spain, Israel, Panama, Germany, Dominican Republic, Greece, New Zealand, Chile, Poland and Dubai and continues to scale internationally. As a publicly traded Company, eXp World Holdings provides real estate professionals the unique opportunity to earn equity awards for production goals and contributions to overall Company growth. eXp World Holdings and its businesses offer a full suite of brokerage and real estate tech solutions, including its innovative residential and commercial brokerage model, professional services, collaborative tools and personal development. The cloud-based brokerage is powered by Virbela, an immersive 3D platform that is deeply social and collaborative, enabling agents to be more connected and productive. SUCCESS® Enterprises, anchored by SUCCESS® magazine and its related media properties, was established in 1897 and is a leading personal and professional development brand and publication.

For more information, visit https://expworldholdings.com.

Use of Non-GAAP Financial Measures

To provide investors with additional information regarding our financial results, this press release includes references to Adjusted EBITDA and Adjusted Operating Cash Flow, which are non-U.S. GAAP financial measures that may be different than similarly titled measures used by other companies. These measures are presented to enhance investors' overall understanding of the Company's financial performance and should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with U.S. GAAP.

The Company's Adjusted EBITDA provides useful information about financial performance, enhances the overall understanding of past performance and future prospects, and allows for greater transparency with respect to a key metric used by management for financial and operational decision-making. Adjusted EBITDA helps identify underlying trends in the business that otherwise could be masked by the effect of the expenses that are excluded in Adjusted EBITDA. In particular, the Company believes the exclusion of stock and stock option expenses provides a useful supplemental measure in evaluating the performance of operations and provides better transparency into results of operations.

The Company defines the non-U.S. GAAP financial measure of Adjusted EBITDA to mean net income (loss), excluding other income (expense), income tax benefit (expense), depreciation, amortization, impairment charges, stock-based compensation expense, and stock option expense. The Company defines the non-U.S. GAAP financial measure of Adjusted Operating Cash Flow to mean net cash provided by operating activities, excluding the change in customer deposits. Adjusted EBITDA and Adjusted Operating Cash Flow may assist investors in seeing financial performance through the eyes of management, and may provide an additional tool for investors to use in comparing core financial performance over multiple periods with other companies in the industry.

Adjusted EBITDA and Adjusted Operating Cash Flow should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with U.S. GAAP. There are a number of limitations related to the use of Adjusted EBITDA compared to Net Income (loss), the closest comparable U.S. GAAP measure. Some of these limitations are:

• Adjusted EBITDA excludes stock-based compensation expense and stock option expense, which have been, and will continue to be for the foreseeable future, significant recurring expenses in the business and an important part of the compensation strategy; and
• Adjusted EBITDA excludes certain recurring, non-cash charges such as depreciation of fixed assets, amortization of acquired intangible assets, and impairment charges related to these long-lived assets, and, although these are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future.

Safe Harbor Statement

The statements contained herein may include statements of future expectations and other forward-looking statements that are based on management's current views and assumptions and involve known and unknown risks and uncertainties that could cause actual results, performance or events to differ materially from those expressed or implied in such statements. These statements include, but are not limited to, statements about the continued growth of our agent and broker base; engagement in third party affiliations; improvements in technology and operational processes; expansion of our residential real estate brokerage business into foreign markets; revenue growth; share repurchases; dividends; and financial performance. Such forward-looking statements speak only as of the date hereof, and the Company undertakes no obligation to revise or update them. Such statements are not guarantees of future performance. Important factors that may cause actual results to differ materially and adversely from those expressed in forward-looking statements include changes in business or other market conditions; the difficulty of keeping expense growth at modest levels while increasing revenues; and other risks detailed from time to time in the Company's Securities and Exchange Commission filings, including but not limited to the most recently filed Quarterly Report on Form 10-Q and Annual Report on Form 10-K.

Media Relations Contact:

eXp World Holdings, Inc.

[email protected]

Investor Relations Contact:

Denise Garcia

[email protected]

EXP WORLD HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share amounts and per share data)
	Three Months Ended September 30,								Nine Months Ended September 30,
		2023				2022				2023				2022
Revenues	$	1,214,513			$	1,238,975			$	3,298,056			$	3,664,766
Operating expenses
Commissions and other agent-related costs		1,130,888				1,145,853				3,044,858				3,380,930
General and administrative expenses		78,568				89,460				232,876				256,173
Sales and marketing expenses		3,194				3,636				9,035				11,546
Total operating expenses		1,212,650				1,238,949				3,286,769				3,648,649
Operating income		1,863				26				11,287				16,117
Other (income) expense
Other (income) expense, net		(708	)			(78	)			(2,887	)			394
Equity in losses of unconsolidated affiliates		354				329				839				1,213
Total other (income) expense, net		(354	)			251				(2,048	)			1,607
Income (loss) before income tax expense		2,217				(225	)			13,335				14,510
Income tax (benefit) expense		868				(4,627	)			1,111				(8,115	)
Net income		1,349				4,402				12,224				22,625
Net income attributable to noncontrolling interest		-				-				-				18
Net income attributable to eXp World Holdings, Inc.	$	1,349			$	4,402			$	12,224			$	22,643
Earnings per share
Basic		0.01				0.03				0.08				0.15
Diluted		0.01				0.03				0.08				0.14
Weighted average shares outstanding
Basic		153,392,005				151,826,315				153,065,727				150,622,845
Diluted		158,183,888				155,915,307				156,834,985				156,434,440

The following tables reflects Revenues and Adjusted Segment EBITDA by reportable segments:

SEGMENT REVENUES
(In thousands)
	Three Months Ended September 30,								Nine Months Ended September 30,
Revenues		2023				2022				2023				2022
North American Realty	$	1,198,207			$	1,226,368			$	3,254,666			$	3,632,276
International Realty		14,896				10,146				37,644				26,148
Virbela		1,720				2,328				5,694				6,181
Other Affiliated Services		979				1,417				3,729				3,298
Revenues reconciliation:
Segment eliminations		(1,289	)			(1,284	)		$	(3,677	)		$	(3,137	)
Consolidated revenues	$	1,214,513			$	1,238,975			$	3,298,056			$	3,664,766

ADJUSTED SEGMENT EBITDA
(In thousands)
	Three Months Ended September 30,								Nine Months Ended September 30,
		2023				2022				2023				2022
North American Realty	$	27,171			$	22,445			$	82,496			$	91,115
International Realty		(2,647	)			(4,614	)			(10,105	)			(9,584	)
Virbela		(1,297	)			(3,197	)			(3,789	)			(8,684	)
Other Affiliated Services		(918	)			(563	)			(2,767	)			(2,139	)
Corporate expenses and other		(3,359	)			(1,722	)			(8,829	)			(13,737	)
Consolidated Adjusted EBITDA	$	18,950			$	12,349			$	57,006			$	56,971

CONSOLIDATED US-GAAP NET INCOME TO ADJUSTED EBITDA RECONCILIATION
(In thousands)
	Three Months Ended September 30,								Nine Months Ended September 30,
		2023				2022				2023				2022
Net income	$	1,349			$	4,402			$	12,224			$	22,625
Other (income) expense, net		(354	)			251				(2,048	)			1,607
Income tax (benefit) expense		868				(4,627	)			1,111				(8,115	)
Depreciation and amortization		2,790				2,767				8,148				7,154
Stock compensation expense (1)		11,764				5,800				29,912				22,828
Stock option expense		2,533				3,756				7,659				10,872
Adjusted EBITDA	$	18,950			$	12,349			$	57,006			$	56,971

⁽¹⁾ This includes agent growth incentive stock compensation expense and stock compensation expense related to business acquisitions.

ADJUSTED OPERATING CASH FLOW
(In thousands)
	Three Months Ended September 30,								Nine Months Ended September 30,
		2023				2022				2023				2022
Net Cash Provided by Operating Activities	$	22,348			$	22,026			$	176,516			$	187,324
Less: Customer Deposits		(34,433	)			(42,028	)			16,421				(16,135	)
Adjusted Operating Cash Flow	$	56,781			$	64,054			$	160,095			$	203,459

EXP WORLD HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share amounts)
	September 30, 2023				December 31, 2022
	(Unaudited)
ASSETS
CURRENT ASSETS
Cash and cash equivalents	$	120,141			$	121,594
Restricted cash		54,000				37,789
Accounts receivable, net of allowance for credit losses of $1,803 and $4,014, respectively		113,344				87,262
Prepaids and other assets		12,325				8,468
TOTAL CURRENT ASSETS		299,810				255,113
Property, plant, and equipment, net		13,862				18,151
Operating lease right-of-use assets		14				2,127
Other noncurrent assets		7,598				1,703
Intangible assets, net		11,458				8,700
Deferred tax assets		65,241				68,676
Goodwill		24,879				27,212
TOTAL ASSETS	$	422,862			$	381,682
LIABILITIES AND EQUITY
CURRENT LIABILITIES
Accounts payable	$	9,322			$	10,391
Customer deposits		54,210				37,789
Accrued expenses		108,385				78,944
Current portion of lease obligation - operating lease		14				175
TOTAL CURRENT LIABILITIES		171,931				127,299
Long-term payable		5				4,697
Long-term lease obligation - operating lease, net of current portion		-				694
TOTAL LIABILITIES		171,936				132,690
EQUITY
Common Stock, $0.00001 par value 900,000,000 shares authorized; 180,883,383 issued and 153,798,815 outstanding at September 30, 2023; 171,656,030 issued and 152,839,239 outstanding at December 31, 2022		2				2
Additional paid-in capital		757,006				611,872
Treasury stock, at cost: 27,084,568 and 18,816,791 shares held, respectively		(519,635	)			(385,010	)
Accumulated earnings		11,968				20,723
Accumulated other comprehensive income		416				236
Total eXp World Holdings, Inc. stockholders' equity		249,757				247,823
Equity attributable to noncontrolling interest		1,169				1,169
TOTAL EQUITY		250,926				248,992
TOTAL LIABILITIES AND EQUITY	$	422,862			$	381,682

EXP WORLD HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
	Nine Months Ended September 30,
		2023				2022
OPERATING ACTIVITIES
Net income	$	12,224			$	22,625
Reconciliation of net income to net cash provided by operating activities:
Depreciation expense		6,299				5,699
Amortization expense - intangible assets		1,849				1,455
Loss on disposition of business		472				361
Allowance for credit losses on receivables/bad debt on receivables		(2,211	)			588
Equity in loss of unconsolidated affiliates		839				1,213
Agent growth incentive stock compensation expense		29,912				22,828
Stock option compensation		7,659				10,872
Agent equity stock compensation expense		104,548				131,230
Deferred income taxes, net		3,435				(10,845	)
Changes in operating assets and liabilities:
Accounts receivable		(23,401	)			13,603
Prepaids and other assets		(3,966	)			(3,003	)
Customer deposits		16,421				(16,135	)
Accounts payable		(1,069	)			1,952
Accrued expenses		28,039				4,770
Long term payable		(4,692	)			-
Other operating activities		158				111
NET CASH PROVIDED BY OPERATING ACTIVITIES		176,516				187,324
INVESTING ACTIVITIES
Purchases of property, plant, equipment		(4,193	)			(9,222	)
Proceeds from sale of business		330				-
Acquisition of business, net of cash acquired		-				(9,668	)
Investments in unconsolidated affiliates		(5,525	)			-
Capitalized software development costs in intangible assets		(1,930	)			-
NET CASH USED IN INVESTING ACTIVITIES		(11,318	)			(18,890	)
FINANCING ACTIVITIES
Repurchase of common stock		(134,625	)			(139,635	)
Proceeds from exercise of options		4,761				2,221
Transactions with noncontrolling interests		-				(425	)
Dividends declared and paid		(20,979	)			(18,537	)
NET CASH USED IN FINANCING ACTIVITIES		(150,843	)			(156,376	)
Effect of changes in exchange rates on cash, cash equivalents and restricted cash		403				(771	)
Net change in cash, cash equivalents and restricted cash		14,758				11,287
Cash, cash equivalents and restricted cash, beginning balance		159,383				175,910
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, ENDING BALANCE	$	174,141			$	187,197
SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION:
Cash paid for income taxes		2,382				2,933
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Termination of lease obligation - operating lease		855				-
Issuance of treasury stock, for acquisition		-				4,800
Contingent consideration for disposition of business		1,209				-
Property, plant and equipment increase due to transfer of right-of-use lease asset		1,100				-
Property, plant and equipment purchases in accounts payable		27				20

A photo accompanying this announcement is available at https://www.globenewswire.com/NewsRoom/AttachmentNg/984f6322-f1d9-4e46-9277-2d58998d7224