F

RE/MAX Holdings, Inc. — Earnings Quality Grade F

RMAX · Real Estate

Major red flags

Revenue
$292M
2025
Net Income
$8M
2025
Gross Margin
75.0%
Free Cash Flow
$34M
01

Screening Summary

14
Passed
0
Watch
3
Failed
-2.79
M-Score

Management Signals

No recent CEO, CFO, board, or accounting leadership signals found in SEC 8-K filings.
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 34 days, change +1 days YoY

A2AR vs Revenue Growth

AR growth -3.1% vs revenue growth -5.2%

A3Revenue vs CFFO

Revenue -5.2%, CFFO -31.5%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth 11.4% vs revenue -5.2%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 67.1%. Normal

B4Gross Margin

Gross margin 75.0%, change +0.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 5.01. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 4.11

C3Accruals Ratio

Accruals ratio = -5.6%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 26% of debt $0.5B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.3B = 70% of equity. Over 50%

D2Leverage

Debt/EBITDA = 6.0x (>4x). Interest coverage = 1.4x (<2x). Financial stress

D3Soft Asset Growth

Other assets 13.3% vs revenue -5.2%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -4% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.79 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor RMAX continuously

The full checks and model details are free to read. Use Watchlist to track your holdings; Pro adds automatic quarterly rescoring, risk-event email alerts, scans up to 50 tickers, and export workflows.

04

Beneish M-Score

Manipulation Probability-2.79
-4.0 Clean-2.22 Grey-1.78 Danger0
1.022
DSRI
AR growing faster than revenue?
0.991
GMI
Gross margin declining?
0.957
AQI
Asset quality deteriorating?
0.948
SGI
Revenue growth rate
0.926
DEPI
Depreciation slowing?
1.017
SGAI
SG&A ratio changing?
-0.0562
TATA
Accruals level
0.97
LVGI
Leverage increasing?
05

Altman Z-Score

1.77
Grey Zone
0 Distress1.102.605.0+ Safe
0.1689
Liquidity
-0.2164
Cumulative profit
0.0881
Operating efficiency
0.7399
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25