7Baggers

eXp World Holdings, Inc
(NASDAQ:EXPI) 

EXPI stock logo

eXp World Holdings, Inc. provides cloud-based real estate brokerage services for residential homeowners and homebuyers in the United States, Canada, the United Kingdom, Australia, South Africa, Portugal, France, Mexico, and India. The company facilitates buyers to search real-time property listings ...

Founded: 2008
Full Time Employees: 634
CEO: Jason Gesing  
Sector: Real Estate
Industry: Real Estate Services
Real Estate
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
    Unit: USD2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-06-30 2015-03-31 2014-12-31 2014-09-30 2014-06-30 2014-03-31 2013-12-31 2013-09-30 2013-07-30 2013-06-30 2013-03-31 2012-12-31 2012-09-30 2012-06-30 2012-03-31 2011-12-31 2011-09-30 2011-06-30 2011-03-31 2010-12-31 2010-09-30 
                                                                    
      revenues
    		1,005,541,000 1,191,845,000 1,316,683,000 1,308,877,000 954,906,000 1,098,187,000 1,231,187,000 1,295,244,000 943,054,000 983,049,000 1,214,513,000 1,232,927,000 850,616,000 933,395,000 1,238,975,000 1,415,060,000 1,010,731,000 1,076,970,000 1,110,480,000 999,887,000 583,833,000 609,322,000 564,017,000 353,525,000 271,421,000    157,033,632 150,406,272 157,236,070 130,542,808 61,962,531                                
      yoy
    		5.30% 8.53% 6.94% 1.05% 1.26% 11.71% 1.37% 5.05% 10.87% 5.32% -1.97% -12.87% -15.84% -13.33% 11.57% 41.52% 73.12% 76.75% 96.89% 182.83% 115.10%    72.84%    153.43%                                    
      qoq
    		-15.63% -9.48% 0.60% 37.07% -13.05% -10.80% -4.95% 37.35% -4.07% -19.06% -1.49% 44.95% -8.87% -24.66% -12.44% 40.00% -6.15% -3.02% 11.06% 71.26% -4.18% 8.03% 59.54% 30.25%     4.41% -4.34% 20.45% 110.68%                                 
      commissions and other agent-related costs
    		930,194,000 1,113,260,000 1,230,479,000 1,216,223,000 878,771,000 1,019,328,000 1,143,535,000 1,197,668,000 864,746,000 912,196,000 1,130,888,000 1,136,411,000 777,559,000 850,332,000 1,145,853,000 1,307,810,000 927,267,000 993,885,000 1,030,937,000 919,970,000 530,347,000 558,935,000 517,169,000 319,164,000 243,406,000 249,612,194 259,140,641 244,586,510 142,542,405                                    
      gross profit
    		75,347,000                                                                
      yoy
    		                                                                
      qoq
    		                                                                
      gross margin %
    		7.49% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% NaN% NaN% NaN% 0% 0% 0% 0% 0% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN%  NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% 
      operating expenses
    		                                                                
      general and administrative expenses
    		64,213,000 71,583,000 62,341,000 74,076,000 66,871,000 67,237,000 61,390,000 61,160,000 62,582,000 86,277,000 78,568,000 82,541,000 71,767,000 89,959,000 89,460,000 91,391,000 75,322,000 78,063,000 64,615,000 60,721,000 46,300,000 40,656,000 30,130,000 25,155,000 26,860,000                                        
      technology and development expenses
    		17,595,000 17,408,000 17,312,000 18,093,000 16,805,000 14,769,000 13,804,000 14,848,000 14,761,000                                                        
      sales and marketing expenses
    		2,327,000 2,324,000 2,535,000 2,861,000 2,835,000 2,946,000 2,792,000 3,031,000 3,139,000 3,121,000 3,194,000 2,878,000 2,963,000 3,813,000 3,636,000 4,210,000 3,700,000 3,479,000 3,761,000 2,683,000 2,257,000 1,897,000 1,495,000 887,000 944,000                                        
      total operating expenses
    		84,135,000 -3,234,158,000 1,312,667,000 1,311,253,000 965,282,000 1,109,210,000 1,239,521,000 1,276,707,000 961,228,000 1,010,797,000 1,212,650,000 1,221,830,000 852,289,000 944,104,000 1,238,949,000 1,403,411,000 1,006,289,000 1,075,427,000 1,099,313,000 983,374,000 578,904,000 601,488,000 548,794,000 345,206,000 271,210,000    163,132,027                        9,411.25 14,100 11,133 12,412 6,929 4,235 12,014 10,540 7,794 5,899 22,288 14,210 
      operating income
    		-8,788,000 -12,730,000 4,016,000 -2,376,000 -10,376,000 -11,023,000 -8,334,000 18,537,000 -18,174,000 -27,748,000 1,863,000 11,097,000 -1,673,000 -10,709,000 26,000 11,649,000 4,442,000 1,543,000 11,167,000 16,513,000 4,929,000 7,834,000 15,223,000 8,319,000 211,000 1,119,595 -1,642,255 -2,157,029                                     
      yoy
    		-15.30% 15.49% -148.19% -112.82% -42.91% -60.27% -547.34% 67.05% 986.31% 159.11% 7065.38% -4.74% -137.66% -794.04% -99.77% -29.46% -9.88% -80.30% -26.64% 98.50% 2236.02% 599.72% -1026.96% -485.67%                                         
      qoq
    		-30.97% -416.98% -269.02% -77.10% -5.87% 32.27% -144.96% -202.00% -34.50% -1589.43% -83.21% -763.30% -84.38% -41288.46% -99.78% 162.25% 187.88% -86.18% -32.37% 235.02% -37.08% -48.54% 82.99% 3842.65% -81.15% -168.17% -23.86%                                      
      operating margin %
    		-0.87% -1.07% 0.31% -0.18% -1.09% -1.00% -0.68% 1.43% -1.93% -2.82% 0.15% 0.90% -0.20% -1.15% 0.00% 0.82% 0.44% 0.14% 1.01% 1.65% 0.84% 1.29% 2.70% 2.35% 0.08% Infinity% -Infinity% -Infinity% 0% 0% 0% 0% 0% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN%  NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% NaN% 
      other expense
    		-268,000 798,000 -608,000 -760,000  -707,000 -801,000 -1,749,000  -1,527,000 -708,000 -1,299,000 -880,000 -1,198,000 -78,000 62,000 410,000 133,000 239,000 54,000 -134,000 4,000 80,000 11,000 38,000                                        
      equity in losses of unconsolidated affiliates
    		130,000 -41,000 195,000 207,000  364,000 281,000 374,000 149,000 549,000 354,000 143,000 342,000 411,000 329,000 567,000 317,000 183,000 -2,000 1,000 6,000 17,000  12,000 21,000                                        
      income before income tax expense
    		-8,650,000 -13,487,000 4,429,000 -1,823,000 -9,353,000 -10,680,000 -7,814,000 19,912,000 -17,135,000 -26,770,000 2,217,000 12,253,000 -1,135,000 -9,922,000 -225,000 11,020,000 3,715,000 1,227,000 10,930,000 16,458,000 5,057,000 7,813,000 15,143,000 8,296,000 152,000               -4,991,074 -613,844  1,510,964 -4,991,074 1,826  49,511 38,931                 
      income tax expense
    		-3,552,000 -591,000 932,000 468,000  -2,437,000 -1,333,000 8,146,000  -5,573,000 868,000 2,831,000    1,661,000 -5,149,000 -14,229,000 -12,884,000 -20,585,000 211,000 118,000 225,000 61,000 11,000   -48,455 -162,697 -25,625 -7,455 -14,270 -30,450 -45,619 -3,277 -23,747 -24,591 -9,513 -1,244 -7,080 -11,603      -2,348 -500   12,906              
      net income
    		-5,098,000 -12,896,000 3,497,000 -2,291,000 -11,024,000 11,740,733 -8,506,000 12,383,000 -15,639,000 -21,197,000 1,349,000 9,422,000 1,453,000 -7,201,000 4,402,000 9,359,000 8,864,000 15,456,000 23,814,000 37,043,000 4,846,000 7,695,000 14,918,000 8,235,000 141,000 782,307 -1,847,363 -2,195,741 -6,295,823 -5,219,182 -4,628,171 -1,886,658 -10,696,345 -17,514,305 -7,780,570 3,230,209 -69,729 -4,749,489 1,509,720 -4,998,154 -625,447  1,509,720 -4,998,154 -16,817  47,163 38,431 -115,919  -642,974    -11,133 -12,412 -6,929 -4,235   -7,794 -5,899 -22,288 -14,210 
      yoy
    		-53.76% -209.84% -141.11% -118.50% -29.51% -155.39% -730.54% 31.43% -1176.32% 194.36% -69.35% 0.67% -83.61% -146.59% -81.52% -74.73% 82.91% 100.86% 59.63% 349.82% 3336.88% 883.63% -907.53% -475.04% -102.24% -114.99% -60.08% 16.38% -41.14% -70.20% -40.52% -158.41% 15239.88% 268.76% -615.37% -164.63% -88.85%  0.00% 0.00% 3619.14%  3101.07% -13105.53% -85.49%  -107.34%    5675.39%      -11.10% -28.21%       
      qoq
    		-60.47% -468.77% -252.64% -79.22% -193.90% -238.03% -168.69% -179.18% -26.22% -1671.31% -85.68% 548.45% -120.18% -263.58% -52.97% 5.58% -42.65% -35.10% -35.71% 664.40% -37.02% -48.42% 81.15% 5740.43% -81.98% -142.35% -15.87% -65.12% 20.63% 12.77% 145.31% -82.36% -38.93% 125.10% -340.87% -4732.52% -98.53% -414.59% -130.21% 699.13%   -130.21% 29620.84%   22.72% -133.15%       -10.30% 79.13% 63.61%    32.12% -73.53% 56.85%  
      net income margin %
    		-0.51% -1.08% 0.27% -0.18% -1.15% 1.07% -0.69% 0.96% -1.66% -2.16% 0.11% 0.76% 0.17% -0.77% 0.36% 0.66% 0.88% 1.44% 2.14% 3.70% 0.83% 1.26% 2.64% 2.33% 0.05% Infinity% -Infinity% -Infinity% -4.01% -3.47% -2.94% -1.45% -17.26% -Infinity% -Infinity% Infinity% -Infinity% -Infinity% Infinity% -Infinity% -Infinity% NaN% Infinity% -Infinity% -Infinity% NaN% Infinity% Infinity% -Infinity% NaN% -Infinity%  NaN% NaN% -Infinity% -Infinity% -Infinity% -Infinity% NaN% NaN% -Infinity% -Infinity% -Infinity% -Infinity% 
      earnings per share
    		                                                                
      basic, net income
    		-0.03 -0.08 0.02 -0.01 -0.07 -0.06 -0.06 0.08 -0.1                                                        
      diluted, net income
    		-0.03 -0.08 0.02 -0.01 -0.07 -0.06 -0.06 0.08 -0.1                                                        
      weighted-average shares outstanding
    		                                                     40,086,000  40,086,000 40,086,000 40,086,000 40,086,000 40,086,000 40,086,000 40,086,000 40,086,000 40,086,000 
      basic
    		162,017,200 156,879,412 157,101,785 156,091,692 154,738,167 153,684,907 153,259,842 153,580,879 154,740,334 153,232,129 153,392,005 153,249,120 152,546,766 151,036,110 151,826,315 150,783,418 149,226,166 146,170,871 146,862,978 145,584,495 144,354,991 138,572,358 69,256,733 67,756 65,890 62,585,555 63,197,495 61,526,466 60,749,378 57,689,920 58,360,233 56,877,099 56,193,753 53,194,928 53,335,822 52,749,086 52,416,392 51,081,949 49,714,285 49,182,952 50,617,769 49,409,266 49,714,285   48,068,047                   
      diluted
    		162,017,200 156,879,412 160,767,662 156,091,692 154,738,167 153,684,907 153,259,842 155,984,147 154,740,334 153,232,129 158,183,888 156,693,959 155,668,712 156,220,165 155,915,307 155,816,038 156,842,721 157,729,374 157,345,924 157,288,672 158,722,126 151,550,075 75,653,407 72,661 71,593 62,585,555 63,197,495 61,526,466 60,749,378 57,689,920 58,360,233 56,877,099 56,193,753 53,194,928 53,335,822 59,640,200 52,416,392 51,081,949 51,163,219 49,182,952 50,617,769 49,409,266 51,163,219   51,735,865                   
      comprehensive income:
    		                                                                
      other comprehensive income:
    		                                                                
      foreign currency translation gain, net of tax
    		-1,874 2,258 -390 2,739 313 -2,536 915 -898 -889 -84 -527 64 643 1,710 -521 -1,182 41 1 -131 24 47 176 -76 244 -297                                        
      comprehensive income
    		-6,972 -10,638 3,107 448                                        -5,003,204   47,189 39,380                 
      litigation contingency
    		      18,000,000  16,000,000                                                        
      other (income)
    		 -497,250 -413,000                                                              
      net income from continuing operations
    		 -12,896,000 3,497,000 -2,291,000 -11,024,000 -8,243,000 -6,481,000 11,766,000 -13,830,000                                                        
      net income from discontinued operations
    		       617,000 -1,809,000                                                        
      basic, net income from continuing operations
    		 -0.08 0.02 -0.01 -0.07 -0.05 -0.04 0.08 -0.09                                                        
      basic, net income from discontinued operations
    		     -0.01 -0.01  -0.01                                                        
      diluted, net income from continuing operations
    		 -0.08 0.02 -0.01 -0.07 -0.05 -0.04 0.08 -0.09                                                        
      diluted, net income from discontinued operations
    		     -0.01 -0.01  -0.01                                                        
      total other expense
    		   -553,000  -343,000 -520,000 -1,375,000  -978,000 -354,000 -1,156,000 -538,000 -787,000 251,000 629,000 727,000 316,000 237,000 55,000 -128,000 21,000 80,000 23,000 59,000                                        
      other income
    		    -943,000    -1,188,000                 622,010 -256,511 -37,212          1 319 2,897 7  319 2,897 3,686  576 1,598 2,614                
      equity in (income) losses of unconsolidated affiliates
    		    -80,000                                                            
      total other income
    		    -1,023,000                     479,418 -172,875 9,743               117 2,433 3,225                    
      income tax (benefit) expense
    		    1,671,000                                                            
      comprehensive
    		    -10,711                                                            
      net loss from discontinued operations
    		     -804,250 -2,025,000                                                          
      comprehensive income attributable to exp world holdings, inc.
    		     -12,041 -7,591 11,485 -16,528 -21,281 822 9,486 2,096 -5,491 3,881 8,177 8,923 15,504 23,690 37,074 4,893 7,897 14,894                                          
      total income
    		        -1,039,000                                                        
      income tax benefit
    		        -3,305,000    -2,588,000 -2,028,750 -4,627,000           -60,846.25 -32,233                                      
      ​
    		                                                                
      net income attributable to noncontrolling interest
    		                18,000                                                
      net income attributable to exp world holdings, inc.
    		         -21,197,000 1,349,000 9,422,000 1,453,000 -7,201,000 4,402,000 9,359,000 8,882,000 15,503,000 23,821,000 37,050,000 4,846,000 7,721,000 14,970,000 8,275,000 165,000                                        
      earnings per share
    		                                                                
      basic
    		         -0.14 0.01 0.06 0.01 -0.05 0.03 0.06 0.06 0.11 0.16 0.25 0.03 -0.13 0.22 0.12                                         
      diluted
    		         -0.14 0.01 0.06 0.01 -0.04 0.03 0.06 0.06 0.09 0.15 0.24 0.03 -0.11 0.2 0.11                                         
      comprehensive loss attributable to noncontrolling interests
    		                18 47 7 7  26 52 40 24                                        
      net loss attributable to noncontrolling interest
    		                 47,000 7,000 7,000  26,000 52,000 40,000 24,000                                        
      comprehensive income attributable to exp world holdings inc.
    		                       8,519                                         
      comprehensive loss attributable to exp world holdings inc.
    		                        -132                                        
      revenue
    		                         176,479,479 282,179,339 266,704,945                                     
      expenses
    		                                                                
      general and administrative
    		                         22,532,427 23,597,497 23,204,363 19,700,772 14,171,216 14,769,707 12,988,835 15,688,748 20,988,472 11,987,268 600,420 2,109,352 6,436,078 -661,707 5,669,105 1,425,158  -661,707 5,669,105 449,936  509,692 468,398 386,840  893,045  30,083 790 1,420 5,120 1,188 5,566 2,214 693 896 897 14,072 52 
      sales and marketing
    		                         755,109 1,083,456 1,071,101 888,850 830,974 774,479 710,368 645,797 541,544 380,452 348,823 301,222 212,448 77,011 43,006 77,143  77,011 43,006 46,357  19,825 15,502 14,448  21,497              
      total expenses
    		                         272,899,730 283,821,594 268,861,974  155,622,401 161,866,173 132,415,196 72,628,426 63,881,941 55,883,004 36,316,593 22,054,660 22,737,322 5,908,256 10,578,470 7,756,663  5,908,256 10,578,470 3,450,640  3,827,889 3,512,213 2,502,137  3,725,008              
      interest income
    		                         44,209 83,636 46,955 46,245 43,768 9,387                                  
      loss before income tax expense
    		                         -2,523,885.5 -1,815,130 -2,147,286 -6,133,126 -5,193,557 -4,620,716 -1,872,388 -10,665,895                -115,919  -655,880              
      net income per share
    		                                          0.03 -0.1                     
      basic
    		                         0.02 -0.03 -0.04            -0.1 -0.01                        
      diluted
    		                         0.02 -0.03 -0.04            -0.1 -0.01                        
      net loss from operations
    		                            -6,098,395 -5,216,129 -4,630,103 -1,872,388 -10,665,895 -17,468,714 -7,777,235     -4,993,507 -613,851   -4,993,507 -1,399                    
      other income and
    		                            -80,976                                    
      total other income and
    		                            -34,731 22,572 9,387   28 -58 -3,762 -1,715 -369 117 2,433 7      111 1,133 2,149                
      net income per share
    		                                          0.03 -0.1                     
      basic from continuing operations
    		                            -0.1 -0.09 -0.08 -0.03 -0.19 -0.33 -0.15 0.06  -0.09 0.03                          
      diluted from continuing operations
    		                            -0.1 -0.09 -0.08 -0.03 -0.19 -0.33 -0.15 0.05  -0.09 0.03                          
      cost of revenues
    		                             79,890,248 145,740,264 118,119,212 55,701,516 41,983,904 43,291,473 35,048,967 19,279,626 15,857,969 6,354,951 4,767,527 6,110,987  6,354,951 4,767,527 2,877,744  3,225,542 2,978,108 2,021,207  2,615,845              
      professional fees
    		                             465,367 581,723 596,781 592,365 368,021 223,811 318,383 364,460 230,827 138,001 98,832 143,375  138,001 98,832 76,603  72,830 50,205 79,642  194,621  143,851 13,310 9,713 7,292 5,741 -1,331 9,800 9,847 6,898 5,002 8,216 14,158 
      interest expense
    		                                 28 -58 -3,762 -1,715  -202 -464   -202 -464 -461  -465 -465 -465  -464              
      net revenues
    		                                 46,413,227 48,105,769 39,574,311 22,011,237 17,997,715 7,419,103 5,584,963 7,142,812  7,419,103 5,584,963 3,449,241  3,877,289 3,550,011 2,384,069  3,069,592              
      loss from before income tax expense
    		                                 -17,468,686 -7,777,293                              
      net loss attributable to non-controlling interest in subsidiary
    		                                     8,888 7,388  5,580  7,388                      
      net loss attributable to common shareholders
    		                                 -17,514,305 -7,750,570     -4,998,154 -619,867                        
      net income from operations
    		                                   3,257,718 -43,423 -4,739,607 1,510,847    1,510,847    49,400 37,798 -118,068  -655,416              
      income from before income tax expense
    		                                   3,253,956 -45,138 -4,739,976 1,510,964                          
      net income attributable to common shareholders
    		                                   3,230,209 -69,729 -4,740,601 1,517,108    1,517,108                      
      income tax
    		                                          -1,244 -7,080 -18,643                    
      earnings per share attributable to common shareholders
    		                                                                
      weighted-average shares outstanding - basic and diluted
    		                                           49,182,952 48,727,385   48,014,970 47,874,503 1,008,541,794 1,192,717,006              
      other comprehensive income, net of tax
    		                                                                
      foreign currency translation gain
    		                                           -5,050   26 949                 
      other comprehensive (loss), net of tax
    		                                                                
      foreign currency translation loss
    		                                            -7,870                    
      comprehensive loss
    		                                            -24,687    -116,926                
      weighted-average shares
    		                                                                
      outstanding - basic and diluted
    		                                              48,073,436                  
      other comprehensive
    		                                                                
      foreign currency translation
    		                                                -1,007                
      other expenses
    		                                                                
      total other expenses
    		                                                  -464              
      website development costs
    		                                                                
      loss per share – basic and diluted
    		                                                                
      weighted-average shares outstanding
    		                                                     40,086,000  40,086,000 40,086,000 40,086,000 40,086,000 40,086,000 40,086,000 40,086,000 40,086,000 40,086,000 
      weighted average shares outstanding
    		                                                      40,086,000          
    Balance Sheets:
    Quarterly
    Annual
      Unit: USD2026-03-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-06-30 2015-03-31 2014-12-31 2014-09-30 2014-06-30 2014-03-31 2013-12-31 2013-09-30 2013-06-30 2013-03-31 2012-12-31 2011-06-30 2011-03-31 2010-12-31 2010-09-30 
                                                               
        assets
      		                                                         
        current assets
      		                                                         
        cash and cash equivalents
      		122,149,000 112,761,000 94,551,000 115,655,000 113,607,000 130,432,000 108,395,000 109,169,000 126,864,000 120,141,000 124,714,000 122,769,000 121,594,000 134,545,000 134,898,000 130,092,000 108,237,000 98,064,000 107,413,000 104,392,000 100,143,000 91,871,000 63,551,000 44,279,000 40,087,372 34,736,287 31,523,012 20,771,971 20,538,057 22,093,710 15,567,430 8,340,851 4,672,034 3,347,910 1,564,220 1,790,640 1,684,608 944,096 886,193 424,501 571,814 448,904 288,294 197,623 353,374 268,703 205,599 100,954 100,056 225,513 40,554       
        restricted cash
      		68,210,000 73,620,000 90,383,000 66,569,000 54,981,000 65,308,000 85,126,000 74,735,000 44,020,000 54,000,000 88,560,000 55,365,000 37,789,000 52,652,000 105,883,000 116,939,000 67,673,000 69,406,000 93,762,000 66,105,000 27,781,000 22,115,000 17,405,000 9,829,000 6,987,076 7,913,156 6,165,740 4,193,802 2,502,591 2,717,187 2,894,294 1,770,599 923,193 1,134,109 1,116,117 786,246 481,704 533,374 349,117 244,460 148,613 399,536 209,534 206,351 141,508 57,404 76,804 55,075 38,198 81,333        
        accounts receivable
      		123,176,000 123,766,000 146,193,000 104,045,000 87,692,000 105,148,000 133,896,000 105,325,000 85,969,000 113,344,000 134,998,000 99,860,000 87,262,000 119,822,000 154,997,000 142,963,000 133,489,000 129,843,000 134,250,000 88,475,000 76,951,000 93,482,000 52,543,000 34,580,000 28,195,798 36,039,325 50,788,908 29,693,641 17,428,091 21,183,291 22,974,140 9,110,304 6,912,657 7,549,469 8,442,372 3,335,924 3,015,767 1,333,674 1,021,061 526,738 341,643 501,249 284,178 252,790 183,026 257,418 194,229 135,283 99,640 119,355        
        prepaids and other assets
      		15,142,000 13,001,000 13,830,000 14,655,000 11,692,000 7,709,000 7,082,000 9,517,000 9,622,000 12,325,000 8,101,000 12,253,000 8,468,000 13,167,000 7,822,000 9,348,000 9,916,000 8,828,000 11,707,000 7,791,000 7,350,000 3,056,000 3,302,000 3,997,000 3,548,774 2,603,315 1,914,258 1,792,756 1,857,988 757,540 679,465 682,995 591,034 587,904 434,342 550,871 383,563 404,565 190,815 202,941 84,451 153,845 130,300 163,269 74,673 65,402 83,132 78,727 39,793 16,872 96       
        total current assets
      		328,677,000 323,148,000 344,957,000 300,924,000 267,972,000 309,585,000 335,567,000 300,377,000 266,475,000 299,810,000 356,373,000 290,247,000 255,113,000 320,186,000 403,600,000 399,342,000 319,315,000 306,141,000 347,132,000 266,763,000 212,225,000 210,524,000 136,801,000 92,685,000 78,819,020 81,292,083 90,391,918 56,452,170 42,326,727 46,751,728 42,115,329 19,904,749 13,098,918 12,619,392 11,557,051 6,463,681 5,565,642 3,215,709 2,447,186 1,398,640 1,146,521 1,504,790 915,829 825,283 758,581 656,976 567,714 381,304 285,887 443,073 40,650 49 5,592  2,031 8,825 907 
        property and equipment
      		15,149,000 14,058,000 13,434,000 12,209,000                                                      
        other noncurrent assets
      		23,106,000 22,570,000 22,075,000 21,853,000 11,679,000 10,832,000 10,815,000 11,058,000 7,400,000 7,598,000 6,567,000 1,711,000 1,703,000 1,614,000 1,943,000 2,510,000 2,827,000 3,009,000 7,000   7,000 7,000  15,756                                 
        intangible assets
      		3,413,000 4,885,000 5,338,000 6,251,000 6,456,000 6,322,000 5,965,000 6,644,000 10,481,000 11,458,000 11,728,000 11,565,000 8,700,000 8,975,000 7,071,000 7,204,000 7,528,000 7,693,000 7,934,000 8,121,000 8,350,000 3,521,000 2,837,000 2,729,000 2,677,129 2,646,678 2,698,132 2,458,678                              
        deferred tax assets
      		79,186,000 76,435,000 77,557,000 77,283,000 75,774,000 69,937,000 66,916,000 73,955,000 71,342,000 65,241,000 65,306,000 68,399,000 68,676,000 63,672,000 59,719,000 58,728,000 52,827,000 36,020,000 15,329,000                                       
        goodwill
      		17,635,000 17,647,000 17,885,000 17,263,000 17,226,000 19,866,000 19,673,000 16,682,000 16,982,000 24,879,000 27,552,000 27,261,000 27,212,000 26,514,000 12,945,000 12,945,000 12,945,000 12,945,000 12,945,000 12,945,000 12,945,000 10,558,000 8,248,000 8,248,000 8,248,107 8,248,107 8,248,107 8,248,107 8,248,107                             
        total assets
      		467,166,000 458,743,000 481,246,000 435,783,000 390,722,000 432,629,000 457,431,000 426,749,000 385,668,000 422,862,000 482,782,000 415,333,000 381,682,000 440,867,000 507,449,000 502,140,000 413,826,000 381,633,000 395,134,000 297,602,000 242,187,000 232,200,000 154,875,000 110,665,000 96,452,379 98,191,398 105,425,426 70,604,458 55,846,028 49,071,143 44,093,691 21,773,162 14,637,131 13,917,607 12,645,799 7,268,175 6,104,047 3,567,997 2,681,153 1,560,236 1,256,716 1,678,180 1,092,245 979,126 913,170 733,932 643,344 457,381 330,741 451,009 40,650       
        liabilities and equity
      		                                                         
        current liabilities
      		                                                         
        accounts payable
      		13,529,000 9,781,000 11,286,000 10,109,000 10,478,000 10,647,000 11,529,000 8,986,000 8,898,000 9,322,000 7,321,000 9,080,000 10,391,000 9,911,000 5,971,000 7,191,000 7,158,000 8,555,000 6,318,000 5,119,000 3,957,000 2,610,000 1,642,000 3,886,000 2,592,894 1,221,971 1,713,213 1,300,295 1,758,377 1,527,470 1,022,514 750,657 635,087 412,439 472,162 467,595 317,420 395,422 61,662 113,304 89,984 69,783 95,096 101,444 79,389 61,067 60,170 93,659 55,826 94,394 23,185       
        customer deposits
      		68,224,000 73,465,000 90,004,000 67,345,000 55,660,000 67,060,000 86,496,000 75,789,000 44,550,000 54,210,000 88,643,000 55,171,000 37,789,000 52,652,000 93,566,000 116,939,000 67,673,000 69,406,000 93,762,000 66,105,000 27,781,000 22,115,000 17,405,000 9,829,000 6,987,076 7,913,156 6,165,740 4,193,802 2,502,591 2,717,187 2,894,294 1,770,599 923,193 1,134,109 1,116,117 786,246 481,704 533,374 349,117 244,460 148,613 399,536 209,534 206,351 141,508 57,404 76,804 55,075 38,198 81,333        
        accrued expenses
      		110,753,000 123,074,000 144,576,000 112,111,000 85,661,000 109,531,000 122,497,000 102,104,000 88,182,000 108,385,000 128,461,000 97,137,000 78,944,000 117,605,000 147,393,000 128,741,000 111,672,000 110,268,000 119,605,000 79,392,000 62,750,000 91,333,000 53,839,000 37,322,000 31,034,315 39,769,890 53,873,562 30,764,719 18,976,435 21,181,935 25,217,704 13,473,684 8,818,180 7,745,153 7,165,071 3,269,709 2,742,119 615,268 1,029,105 547,151 425,613 588,077 364,449 285,748 207,323 327,059 318,586 211,909 130,244 153,151        
        litigation contingency
      		17,000,000 17,000,000 17,000,000 34,000,000 34,000,000 34,000,000 16,000,000 16,000,000                                                  
        other current liabilities
      		1,760,000 158,000 14,000 238,000                                                      
        total current liabilities
      		211,266,000 223,478,000 262,880,000 223,803,000 185,853,000 221,532,000 237,105,000 204,292,000 141,640,000 171,931,000 224,454,000 161,547,000 127,299,000 180,370,000 247,143,000 253,109,000 186,814,000 189,480,000 220,887,000 151,893,000 96,650,000 118,270,000 74,583,000 52,411,000 41,965,379 50,064,504 62,771,690 37,313,013 24,212,062 25,426,592 29,134,512 15,994,940 10,376,460 9,291,701 8,762,466 4,545,524 3,577,021 1,544,064 1,439,884 904,915 664,210 1,057,396 726,288 665,288 499,504 516,349 531,675 381,721 250,037 356,528 43,762 10,750 121,011 58,156 52,393 53,288 23,082 
        total liabilities
      		211,266,000 223,478,000 262,880,000 223,803,000 185,853,000 221,532,000 237,105,000 204,312,000 141,660,000 171,936,000 224,462,000 162,246,000 132,690,000 183,804,000 250,577,000 256,602,000 190,293,000 192,065,000 222,937,000 153,989,000 99,600,000 121,137,000 76,343,000 54,665,000 44,324,500 52,987,824 64,766,800 39,242,080 25,866,399                499,504 516,349 531,675 443,608 311,924 418,415 43,762       
        equity
      		                                                         
        common stock
      		2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 662 665 631 612 606 589 575 563 550 540 527 525  512 511 508 502 499 496 489 486 481 481 480 478 477 401       
        additional paid-in capital
      		1,133,497,000 1,069,515,000 1,031,660,000 993,164,000 962,758,000 924,570,000 883,704,000 841,576,000 804,833,000 757,006,000 701,806,000 650,383,000 611,872,000 567,594,000 509,476,000 450,570,000 401,479,000 347,670,000 295,035,000 248,634,000 218,492,000 187,675,000 160,643,000 144,928,000 130,682,916 133,827,909 118,408,532 102,066,398 90,755,616 79,195,251 60,121,007 49,063,199 36,848,041 41,238,713 32,716,439 34,791,174 34,526,859 29,322,379 13,894,520 7,294,029 6,611,781 5,557,430 6,806,075 1,749,217 1,824,361 1,760,941 1,702,216 1,643,701 1,531,821 1,378,406 220,670 70,417 61,099 61,099 61,099 61,099 61,099 
        treasury stock
      		-742,879,000 -732,907,000 -716,549,000 -691,662,000 -686,680,000 -661,840,000 -626,825,000 -578,591,000 -545,559,000 -519,635,000 -463,738,000 -414,926,000 -385,010,000 -344,844,000 -289,829,000 -239,965,000 -210,009,000 -180,097,000 -126,906,000 -72,003,000 -37,994,000 -29,953,000 -20,610,000 -18,928,000 -8,623,212 -17,649,014 -8,545,052 -3,647,076                              
        accumulated earnings
      		-134,690,000        -16,769,000 11,968,000 18,138,000 15,580,000 20,723,000 34,616,000 37,007,000 33,533,000 30,510,000 20,800,000 2,734,000                                       
        accumulated other comprehensive income
      		-30,000    -3,076,000 -540,000 -1,455,000 -557,000 332,000 416,000 943,000 879,000 236,000 -1,474,000 -953,000 229,000 188,000 187,000 318,000 294,000 247,000 71,000 147,000 -97,000 199,899 128,207 51,345 3,533 -11,327 6,253 16,974 7,179 8,454 7,874 7,018 5,242 4,205 6,491     -16,004               
        total equity
      		255,900,000 235,265,000 218,366,000 211,980,000 204,869,000 211,097,000 220,326,000 222,437,000 244,008,000 250,926,000 258,320,000 253,087,000 248,992,000 257,063,000 256,872,000 245,538,000 223,533,000 189,568,000 172,197,000 143,613,000 142,587,000 111,063,000 78,532,000 56,000,000 52,127,879                592,506 620,784                
        total liabilities and equity
      		467,166,000 458,743,000 481,246,000 435,783,000 390,722,000 432,629,000 457,431,000 426,749,000 385,668,000 422,862,000 482,782,000 415,333,000 381,682,000 440,867,000 507,449,000 502,140,000 413,826,000 381,633,000 395,134,000 297,602,000 242,187,000 232,200,000 154,875,000 110,665,000 96,452,379                                 
        accumulated deficit
      		 -100,931,000 -96,723,000 -86,761,000 -68,135,000 -51,095,000 -35,100,000 -39,993,000            -34,316,000 -39,162,000 -46,883,000 -61,853,000 -70,128,000 -70,292,980 -71,104,193 -69,256,830 -67,061,089 -60,765,266 -55,557,542 -45,179,377 -43,292,719 -32,596,374 -36,621,221 -28,840,651 -32,074,290 -32,004,561 -27,263,960 -12,616,862 -6,610,955 -5,991,088 -4,907,502 -6,424,610 -1,426,456 -1,409,639 -1,543,807 -1,590,970 -1,629,401 -1,513,482 -1,346,289        
        accumulated other comprehensive
      		 -414,000 -24,000 -2,763,000                                    -2,105 -9,113 -24,205  -9,412 -1,542 -32 -58 -1,007          
        ​
      		                                                         
        current assets of discontinued operations
      		     988,000 1,068,000 1,631,000                                                  
        property, plant, and equipment
      		    11,615,000 11,488,000 11,789,000 12,231,000 12,978,000 13,862,000 15,224,000 14,075,000  17,689,000 19,906,000 19,024,000 15,902,000 13,186,000 11,165,000 9,042,000 7,848,000 6,751,000 6,080,000 5,885,000                                  
        noncurrent assets of discontinued operations
      		     4,599,000 6,706,000 5,795,000                                                  
        accrued expenses and other liabilities
      		    54,000                                                     
        current liabilities of discontinued operations
      		     274,000 560,000 1,406,000                                                  
        total exp world holdings, inc. stockholders' equity
      		    204,869,000 211,097,000 220,326,000 222,437,000 242,839,000 249,757,000 257,151,000 251,918,000 247,823,000 255,894,000 255,703,000 244,369,000 222,169,000 188,561,000 171,182,000 142,610,000 141,584,000 110,911,000 78,328,000          4,260,671    2,527,026 2,065,422 1,274,145 681,477                  
        equity attributable to noncontrolling interest
      		        1,169,000 1,169,000 1,169,000 1,169,000 1,169,000 1,169,000 1,169,000 1,169,000 1,364,000 1,007,000 1,015,000 1,003,000 1,003,000 152,000 204,000 224,000 160,594                                 
        other liabilities
      		     20,000 23,000                                                   
        long-term payable
      		       20,000 20,000 5,000 5,000 5,000 4,697,000 2,714,000 2,714,000 2,714,000                                          
        operating lease right-of-use assets
      		       7,000 10,000 14,000 32,000 2,075,000 2,127,000 2,217,000 2,265,000 2,387,000 2,482,000 2,639,000 622,000 731,000 819,000 839,000 902,000 1,118,000 1,264,215 1,299,536 285,435 291,689                              
        current portion of lease obligation - operating lease
      		       7,000 10,000 14,000 29,000 159,000 175,000 202,000 213,000 238,000 311,000 345,000 286,000 361,000 746,000 720,000 727,000 424,000 434,854 167,420 44,516 79,538                              
        long-term lease obligation - operating lease, net of current portion
      		          3,000 694,000 694,000 720,000 720,000 779,000 765,000 849,000 334,000 370,000 74,000 118,000 175,000                                   
        property, plant and equipment
      		            18,151,000            5,428,152                                 
        current portion of long-term payable
      		                 906,000 916,000 916,000 1,416,000 1,492,000 970,000 950,000 916,240 992,067 974,659 974,659 974,659                             
        long-term payable, net of current portion
      		                2,714,000 1,736,000 1,716,000 1,726,000 2,876,000 2,749,000 1,585,000 1,560,000 1,529,506 1,791,015 1,754,065 1,716,853 1,654,337                             
        commitments and contingencies
      		                                                         
        long-term lease obligation - operating lease
      		                       694,000 829,615 1,132,305 241,045                               
        total exp world holdings, inc, stockholders' equity
      		                       55,776,000                                  
        total exp world holdings, inc., stockholders' equity
      		                        51,967,285                                 
        fixed assets
      		                         4,704,994 3,801,834 3,153,814 2,739,525 2,319,415 1,978,362 1,868,413 1,538,213 1,298,215 1,088,748 804,494 538,405 352,288 233,967 161,596 110,195 98,194 101,220 78,647 79,393 76,956 75,630 76,077 44,854 7,936        
        liabilities and stockholders' equity
      		                                                         
        stockholders' equity
      		                                                         
        total stockholders' equity
      		                         45,203,574 40,658,626 31,362,378 29,979,629 23,644,551 14,959,179 5,778,222 4,260,671 4,625,906 3,883,333 2,722,651 2,527,026 2,023,933 1,241,269                   
        total liabilities and stockholders' equity
      		                         98,191,398 105,425,426 70,604,458 55,846,028 49,071,143 44,093,691 21,773,162 14,637,131 13,917,607 12,645,799 7,268,175 6,104,047 3,567,997 2,681,153 1,560,236 1,256,716 1,678,180                
        long term lease obligation - operating lease
      		                           212,214                              
        intangibles assets
      		                            2,531,669                             
        other assets
      		                                                         
        total other assets
      		                             2,319,415 1,978,362 1,868,413 1,538,213 1,298,215 1,088,748 804,494 538,405 352,288 233,967 161,596 110,195 173,390 176,416 153,843 154,589 76,956 75,630 76,077 44,854 7,936        
        notes payable
      		                                  9,116 21,974 35,778      46,887 61,887    61,887 61,887 61,887        
        non-controlling interest in subsidiary
      		                                                         
        exp world holdings, inc. stockholders' equity:
      		                                                         
        exp world holdings, inc. stockholders' equity: common stock, 0.00001 par value 220,000,000 shares authorized; 52,316,679 shares and 50,168,195 shares issued and outstanding at december 31, 2016 and december 31, 2015, respectively
      		                                    523                     
        non-controlling interests in subsidiary
      		                                     -41,489 -32,876 -26,156 -19,576 -5,438                
        accumulated other comprehensive loss
      		                                      -4,024                   
        exp world holdings, inc. stockholders' equity
      		                                                         
        total stockholders’ equity
      		                                       655,321                  
        accounts receivable, related party
      		                                         1,256 3,523 5,250 6,000 8,049 7,950 11,265 8,200         
        deferred tax assets, non-current
      		                                         75,196 75,196 75,196 75,196             
        accrued interest
      		                                          10,322 9,858 9,397 8,932 8,467 8,002 7,537 7,073        
        total exp realty international corporation stockholders' equity
      		                                        612,082 626,222                
        liabilities and stockholders' equity /
      		                                                         
        stockholders' equity /
      		                                                         
        total equity /
      		                                          365,957 313,838 413,666 217,583 111,669 13,773 18,817 32,594        
        total liabilities and stockholders' equity /
      		                                          1,092,245 979,126 913,170 733,932 643,344 457,381 330,741 451,009 40,650       
        due to related parties
      		                                              5,761 13,076 18,232 20,577 20,577  102,418 42,393 37,391 37,384 15,375 
        current portion of notes payable
      		                                            61,887 61,887 61,887           
        long term liabilities
      		                                                         
        stock subscriptions received
      		                                                   109,500      
        deficit accumulated during the development stage
      		                                                    -176,919 -119,656 -111,862 -105,963 -83,675 
        cash
      		                                                   49 5,392  2,031 8,825 907 
        liabilities and stockholders’ deficit
      		                                                         
        accounts payable and accrued liabilities
      		                                                   10,750 18,593 15,018 15,002 15,904 7,707 
        contingency
      		                                                         
        stockholders’ deficit
      		                                                         
        authorized: 220,000,000 shares, par value 0.00001;
      		                                                         
        40,086,000 shares issued and outstanding
      		                                                   401      
        total stockholders’ deficit
      		                                                    -115,419 -58,156 -50,362 -44,463 -22,175 
        total liabilities and stockholders’ deficit
      		                                                   49 5,592  2,031 8,825 907 
        prepaid expense
      		                                                    200     
        authorized: 220,000,000 shares, par value 0.00001; 40,086,000 shares issued and outstanding
      		                                                    401     
        f-1
      		                                                         
        prepaid expenses
      		                                                         
        bank indebtedness
      		                                                     745    
        common stock authorized: 220,000,000 shares, par value 0.00001; 40,086,000 shares issued and outstanding
      		                                                     401    
        common stock authorized: 220,000,000 shares, par value 0.00001; 40,086,000 (june 30, 2010 – 40,086,000) shares issued and outstanding
      		                                                      401 401 401 
      Cashflow Statements:
      Quarterly
      Annual
        Unit: USD2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31 2015-12-31 2015-09-30 2015-06-30 2015-03-31 2014-12-31 2014-09-30 2014-06-30 2014-03-31 2012-12-31 2012-09-30 2012-06-30 2012-03-31 2011-12-31 2011-09-30 2011-06-30 2011-03-31 2010-12-31 2010-09-30 
                                                                 
          common stock:
        		                                                         
          balance, beginning of period
        		0    0    0 0 2,000  0    0                                         
          balance, end of period
        		0    0    0 0 2,000  0    0                                         
          treasury stock:
        		                                                         
          repurchases of common stock
        		8,529,000    13,219,000    -7,085,000 -18,896,000 -29,916,000  -9,951,000    1,712,000                                         
          additional paid-in capital:
        		                                                         
          shares issued for stock options exercised
        		-21,000    517,000    2,561,000 639,000 307,000  1,163,000   2,260,184,000 554,000                                         
          agent growth incentive stock-based compensation
        		-944,000                                                         
          agent equity stock-based compensation
        		347,000                                                         
          stock option compensation
        		-23,000 -252,000 1,853,000 5,989,000 16,000 -20,000 1,990,000 8,178,000 193,000 -396,000 2,761,000 10,685,000 151,000 95,000 3,511,000 9,726,000 248,000 19,000 3,109,000 2,622,000 1,879,000                                     
          accumulated (deficit) earnings:
        		                                                         
          net income
        		5,788,000 8,733,000 -11,024,000 -12,761,000 -20,889,000 28,022,000 -15,639,000   7,969,000 1,453,000 11,022,000 -4,957,000 495,000 8,864,000 57,338,000 -13,229,000 32,204,000 4,846,000 7,695,000 14,918,000 8,236,000 141,000           3,233,639 -69,729            -115,919 -11,133 -12,412 -6,929    -7,794 -5,899 -22,288 -14,210 
          dividends declared and paid
        		-34,000 -69,000 -7,602,000 -22,610,000 1,000 95,000 -7,585,000 -21,000,000 -655,000 -268,000 -6,596,000 -18,436,000 -908,000 -26,000 -5,859,000 -5,793,000                                          
          accumulated other comprehensive income:
        		                                                         
          foreign currency translation gain
        		-3,129,000    1,813,000    -591,000 -579,000 643,000  661,000                                             
          noncontrolling interest:
        		                                                         
          transactions with noncontrolling interests
        		   0 0 0 -1,169,000     1,000 0 1,000 -426,000 0 0   426,000 0 19,000 87,000                                   
          total equity
        		16,899,000    -9,229,000    -7,394,000 5,233,000 253,087,000  191,000    17,371,000                                         
          ​
        		0    0        0    0                                         
          operating activities
        		                                                         
          net
        		3,497,000                                                         
          reconciliation of net (loss) to net cash from operating activities:
        		                                                         
          depreciation expense
        		1,711,000 1,587,000 1,945,000 1,948,000 1,937,000 1,891,000 2,059,000     2,235,000 2,129,000 1,954,000 1,616,000 1,402,000 1,376,000 1,189,000 1,007,000 957,000 852,000 794,000 757,000 675,827 558,650 455,478 367,287                               
          amortization expense - intangible assets
        		713,000 685,000 616,000 599,000 442,000 1,073,000 340,000     449,000 638,000 475,000 342,000 335,000 318,000 318,000 303,000 247,000 152,000 127,000 103,000 91,696 83,439 78,374 72,992                               
          allowance for credit losses on receivables/bad debt on receivables
        		253,000 77,000 605,000 255,000 -193,000 -836,000 159,000     1,228,000 -20,000 389,000 219,000    385,000 533,000                                      
          equity in loss of unconsolidated affiliates
        		195,000   364,000 281,000 374,000 149,000     411,000 329,000 567,000 317,000 183,000 -2,000 1,000 6,000 17,000 0 13,000 21,000                                   
          agent growth incentive stock-based compensation expense
        		9,655,000 9,615,000 8,119,000                                                       
          agent equity stock-based compensation expense
        		27,150,000 26,803,000 20,756,000                                                       
          deferred income taxes
        		1,122,000 -274,000 -1,509,000 -5,837,000 -3,021,000 7,123,000 -4,786,000     -5,003,000 -3,953,000 -991,000 -5,901,000 -16,807,000 -20,691,000                                         
          changes in operating assets and liabilities:
        		                                                         
          accounts receivable
        		22,174,000 -42,225,000 -15,808,000 17,231,000 29,936,000 -28,730,000 -20,141,000     31,332,000 35,872,000 -12,423,000 -9,846,000 -3,944,000 4,182,000 -45,188,000 -11,907,000 16,297,000 -41,019,000 -19,038,000 -6,433,000 7,845,803 14,746,184 -21,090,918 -12,263,873 3,752,633 2,072,186 -14,169,656 -2,175,888 648,720 892,903 -5,106,448 -320,157 -1,700,167 -312,613 -494,323 -185,095   -31,388 -69,764 74,392 -63,189 -58,946 -35,643           
          prepaids and other assets
        		829,000 825,000 -2,963,000 1,063,000 137,000 2,152,000 -311,000     4,655,000 -5,239,000 1,740,000 496,000 -1,113,000 2,956,000 -4,007,000 -459,000 -4,028,000 176,000 794,000 -476,000 -950,797 -711,061 -145,792 111,575 -1,056,769 -91,346 61,036 -91,961 42,215 -185,151 44,057 -180,482 -38,998 -213,750 12,126 -118,490   32,969 -88,596 -9,271 17,730 -4,405 -38,934           
          customer deposits
        		-16,539,000 22,659,000 11,685,000 -11,400,000 -19,436,000 10,707,000 31,239,000     -14,863,000 -42,028,000 -23,373,000 49,266,000 -1,733,000 -24,356,000 27,657,000 38,324,000 5,666,000 4,710,000 7,199,000 3,219,000 -963,859 1,787,591 1,921,289 1,675,556 -196,977 -177,107 1,123,695 847,406 -210,916 17,992 329,871 304,542                       
          accounts payable
        		-1,506,000 1,177,000 -369,000 -168,000 -883,000 2,544,000 197,000     480,000 3,104,000 -1,226,000 74,000 -1,424,000 2,243,000 1,193,000 1,161,000 1,348,000 967,000 -2,287,000 1,336,000 1,410,126 -427,871 385,686 44,888 -283,448 504,956 271,857 115,570 222,648 -59,723 4,567 150,175 -78,002 333,760 -51,642 23,320   -6,348 22,055 18,322 897 -33,489 37,833        0 -5,772 7,707 
          accrued expenses
        		-22,085,000 32,866,000 25,828,000 -22,559,000 -14,129,000 20,540,000 14,703,000     -37,009,000 -27,191,000 16,107,000 15,854,000 2,112,000 -9,670,000 38,811,000 15,420,000 -28,685,000 36,764,000 16,567,000 5,371,000 -8,588,872 -14,918,125 23,021,587 11,787,112 -2,198,112 -4,035,769 11,744,020 4,655,504 1,062,951 591,988 3,959,067 462,056 2,119,026 -413,837 481,954 121,538 -162,464 223,628 78,701 78,425 -119,736 8,473 106,677 81,665           
          litigation contingency
        		0   0 18,000,000 0 16,000,000                                                   
          other operating activities
        		144,000 -224,000 184,000 34,000 -3,000       37,000 37,000 38,000 36,000 39,000        65                                  
          net cash from operating activities
        		28,891,000 36,088,000 39,838,000 13,714,000 45,999,000 71,147,000 60,654,000     23,211,000 22,026,000 53,791,000 111,507,000 48,479,000 30,988,000 88,506,000 78,919,000 30,453,000 43,170,000 28,547,000 17,489,000 15,410,306 14,999,646 18,119,125 6,657,355                  69,251 104,447 -25,295 -14,976 -370 -2,890    -7,776 -6,794 -14,082 -4,564 
          capital expenditures
        		-2,595,000 -2,531,000 -3,003,000 -2,300,000 -656,000 -1,843,000 -1,438,000     -2,786,000 -1,371,000 -3,393,000 -4,438,000 -4,240,000 -3,407,000 -3,486,000 -2,116,000 -2,739,000 -1,331,000 -918,000 -1,355,000 0 0 0 0                  -6,174 -750 -32,250 0 0 0    0 0 0 0 
          free cash flows
        		26,296,000 33,557,000 36,835,000 11,414,000 45,343,000 69,304,000 59,216,000     20,425,000 20,655,000 50,398,000 107,069,000 44,239,000 27,581,000 85,020,000 76,803,000 27,714,000 41,839,000 27,629,000 16,134,000 15,410,306 14,999,646 18,119,125 6,657,355                  63,077 103,697 -57,545 -14,976 -370 -2,890    -7,776 -6,794 -14,082 -4,564 
          investing activities
        		                                                         
          purchases of property and equipment
        		-2,335,000 -2,798,000 -2,553,000                                                       
          purchase of business
        		    0                                                     
          investments in unconsolidated affiliates
        		-690,000 -429,000 -11,244,000 -1,211,000 -298,000 -131,000 -3,807,000         4,000                                          
          capitalized software development costs in intangible assets
        		-260,000 267,000 -450,000 -225,000 -656,000 -394,000 -115,000                                                   
          net cash from investing activities
        		-3,285,000 -2,960,000 -14,247,000 -6,511,000 -2,590,000 -5,124,000 -5,245,000     -3,571,000 -10,813,000   -5,260,000 -6,554,000   -11,312,000 -2,964,000 -1,332,000 -1,355,000 -2,575,942 -1,529,194 -1,256,982 -1,327,919                               
          financing activities
        		                                                         
          repurchase of common stock
        		-16,358,000 -24,887,000 -4,982,000 -24,840,000 -35,015,000 -48,234,000 -33,032,000     -39,838,000 -59,815,000 -49,864,000 -29,956,000 -29,912,000 -53,191,000 -54,903,000 -34,009,000 -8,041,000 -9,343,000 -1,682,000 -10,305,000 -9,407,122 -9,103,962 -4,897,976 -3,647,076                               
          proceeds from exercise of options
        		56,000 76,000 300,000 368,000 592,000 75,000 977,000     -1,609,000 1,441,000 282,000 498,000 925,000 938,000 384,000 1,373,000 2,236,000 2,243,000 639,000 1,828,000 745,772 646,164 690,267 215,726 265,138 876,639 608,902 264,355 26,596 0 0 20,000                       
          net cash from financing activities
        		-24,007,000 -32,482,000 -12,284,000 -32,007,000 -41,912,000 -55,649,000 -40,809,000     -48,138,000 -65,167,000 -55,466,000 -35,743,000 -34,780,000 -58,008,000   -5,379,000 -7,100,000 -1,024,000 -8,390,000 -8,471,850 -8,457,798 -4,207,709 -3,431,350                       0 -1,243 16,243 7,255 5,745 0 22,000 5,000 
          effect of changes in exchange rates on cash, cash equivalents and restricted cash
        		-152,000 2,064,000 329,000 -2,348,000 722,000 -757,000 -589,000     684,000 370,000 -1,182,000 41,000 1,000 -131,000 24,000 47,000 176,000 -76,000 657,000 -710,000 62,491 -51,963 68,545 27,039 -27,945 -285,505 315,613 -23,033                           
          net change in cash, cash equivalents and restricted cash
        		1,447,000 2,710,000 13,636,000 -27,152,000 2,219,000 9,617,000 14,011,000     -27,814,000 -53,584,000 -6,250,000 71,121,000 8,440,000 -33,705,000 30,678,000 42,573,000 13,938,000 33,030,000 26,848,000 7,034,000 4,425,005 4,960,691 12,722,979 1,925,125 -1,770,249 6,349,173 8,350,274 4,516,223                           
          cash, cash equivalents and restricted cash, beginning balance
        		0 0 168,588,000 0 0 0 169,893,000     0 0 0 175,910,000 0 0 0 127,924,000 0 0 0 47,074,000                                   
          cash, cash equivalents and restricted cash, ending balance
        		1,447,000 2,710,000 182,224,000 -27,152,000 2,219,000 9,617,000 183,904,000     -27,814,000 -53,584,000 -6,250,000 247,031,000 8,440,000 -33,705,000 30,678,000 170,497,000 13,938,000 33,030,000 26,848,000 54,108,000                                   
          supplemental disclosure of cash flows information:
        		                                                         
          cash paid for income taxes
        		1,532,000 534,000 1,480,000 496,000 656,000 433,000 1,109,000     473,000 489,000 1,961,000 483,000 271,000 358,000 699,000 3,000 78,000 452,000 194,000 30,000 -135,177 36,029 128,584 100,289 20,507 7,455 14,270 30,450 39,750 3,148 23,661 30,675 8,998 780 14,524 17,711                   
          supplemental disclosure of non-cash investing and financing activities:
        		                                                         
          property and equipment purchases in accounts payable
        		-77,000 -53,000 214,000                                                       
          reconciliation of net income to net cash from operating activities:
        		                                                         
          equity in (income) loss of unconsolidated affiliates
        		  -80,000                                                       
          impairment expense
        		                                                         
          loss on disposition of business
        		                                                         
          agent growth incentive stock compensation expense
        		   9,198,000 9,910,000 9,330,000 8,827,000     8,033,000 5,800,000 9,230,000 7,798,000 6,364,000 6,817,000 5,840,000 5,472,000 4,763,000 3,711,000 3,246,000 3,519,000  3,503,236                                 
          agent equity stock compensation expense
        		   25,281,000 29,541,000 30,588,000 25,868,000     32,874,000 44,395,000 48,335,000 38,500,000 42,746,000 41,838,000 38,451,000 21,402,000 21,742,000 19,929,000 10,503,000 8,794,000 10,213,274 11,110,371                                 
          long term payable
        		                  -150,000                                       
          purchases of property, plant, and equipment
        		   -2,075,000                                                      
          acquisition of business, net of cash acquired
        		                                                         
          proceeds from sale of business
        		                                                         
          termination of lease obligation - operating lease
        		                                                         
          issuance of treasury stock, for acquisition
        		                                                         
          contingent consideration for disposition of business
        		                                                         
          property, plant and equipment increase due to transfer of right-of-use lease asset
        		                                                         
          property, plant and equipment purchases in accounts payable
        		           43,000 -226,000 0 246,000 24,000 143,000 -134,000 141,000 6,000 87,000                                     
          agent growth incentive stock compensation
        		    -748,000    1,002,000 568,000 8,668,000  1,838,000   1,339,271,000 2,045,000                                         
          agent equity stock compensation
        		    -1,047,000    21,000 12,101,000 26,775,000  -3,940,000   3,759,765,000 3,387,000                                         
          purchases of property, plant, equipment
        		     -1,449,000 -1,323,000                                                   
          amortization expense - long-term payable
        		                   5,000 45,000 43,000 64,000                                   
          lease liabilities arising from obtaining right-of-use assets
        		               -11,000    105,000 15,000   70,703 1,096,656                                 
          accumulated earnings:
        		                                                         
          net income attributable to exp world holdings, inc.
        		                                                         
          net loss
        		                -1,000       782,307 -1,847,363 -2,195,741 -6,295,823 -5,219,182 -4,628,171 -1,886,658 -10,696,345 -17,514,305    -4,749,489 -14,655,711 -6,012,627 -625,447   -4,998,154 -16,817  47,163             
          loss on dissolution of consolidated affiliates
        		           0 0 0 361,000                                           
          accumulated earnings
        		                                                         
          purchases of property, plant, equipment & intangible assets
        		                                                         
          asset impairments
        		                                                         
          purchases of property, plant and equipment
        		           -2,829,000 -1,145,000 -3,393,000 -4,684,000 -4,264,000 -3,550,000 -3,352,000 -2,257,000 -2,745,000 -1,418,000 -918,000 -1,355,000                                   
          acquisition of businesses, net of cash acquired
        		           -242,000       -1,500,000 -9,140,000                                      
          termination of lease liabilities
        		               29,000 226,000   4,000 17,000 140,000 43,000                                   
          issuance of treasury stock
        		                                                         
          liabilities incurred associated with a business acquisition
        		                                                         
          liabilities assumed in business acquisition
        		                   0                                      
          acquisition of businesses
        		               -1,000,000 0                                         
          net cash (used in) investing activities
        		              -4,684,000    -3,757,000                                       
          allowance for credit losses on receivables
        		               297,000 230,000                                         
          long-term payable
        		               978,000 10,000                                         
          intangible assets acquired
        		                    -184,000                                     
          retirement of treasury stock
        		                                                         
          intangible assets in accounts payable
        		                       -70,000                                  
          weighted-average shares outstanding
        		                                                         
          basic
        		                                                         
          diluted
        		                                                         
          earnings per share
        		                                                         
          balance, beginning of year
        		                                                         
          retirement of common stock
        		                                                         
          shares issued for acquisition
        		                                                         
          balance, end of year
        		                                                         
          common stock, par value
        		                                                         
          foreign currency translation loss
        		                                                         
          contributions by noncontrolling interests
        		                                                         
          other investing activities
        		                   0 0                                     
          net cash (used in) financing activities
        		                  -32,636,000                                       
          liabilities incurred associated with business acquisition
        		                                                         
          common stock issued for business acquisition
        		                                                         
          allowance for credit losses/bad debt on receivables
        		                                                         
          stock option expense
        		                      1,073,000 979,366 1,060,175 1,830,508 1,215,448 1,260,180 1,103,055 1,181,969 1,301,702 7,379,072 4,979,213 -4,300,892 -1,201,364 780,974 14,632,458 6,117,510 433,530 746,353 -1,461,593 4,384,538 -171,807 22,445 22,445 23,441 28,273           
          cash paid for interest
        		                          18,460     1,157 58 304 558     0                  
          fixed asset purchases in accounts payable
        		                      109,000 63,913 7,552 -24,345 46,343 42,711 -13,271 -14,384 71,890 -45,345 20,948 30,559 65,728                       
          reconciliation of net loss to net cash from operating activities:
        		                                                         
          stock compensation expense
        		                          3,669,321 2,546,100 4,238,665 3,989,604 8,279,109 3,885,268 3,543,074 2,229,767 1,303,522 4,032,788 795,401 482,984 248,725 308,001 212,951 672,327 99,798 40,980 36,281 35,074 24,159           
          cash, cash equivalents and restricted cash, beginning of year
        		                                                         
          cash, cash equivalents and restricted cash, end of year
        		                                                         
          adjustments to reconcile net loss to cash from operating activities:
        		                                                         
          amortization expense - stock payable
        		                        54,358                                 
          fixed asset additions
        		                        -1,497,208                                 
          payment for a business acquisition
        		                                                         
          intangible asset additions
        		                        -31,986                                 
          cash, cash equivalents and restricted cash, beginning of period
        		                        0 0 23,040,648 0 0 0 5,595,227                           
          cash, cash equivalents and restricted cash, end of period
        		                        4,960,691 12,722,979 24,965,773 -1,770,249 6,349,173 8,350,274 10,111,450                           
          noncash lease expense
        		                         64 63                               
          payment for a business combination
        		                                                         
          agent equity program
        		                          6,210,293 6,506,975 7,099,352 5,277,346 2,370,004                           
          change in stock payable
        		                          62,516                               
          purchase of fixed assets
        		                          -827,919                               
          payment for business acquisition and intangibles
        		                          -500,000                               
          recognition of right of use assets and lease liability upon adoption of new accounting standard
        		                          317,629                               
          adjustments to reconcile net loss
        		                                                         
          to cash from operating activities:
        		                                                         
          depreciation and amortization
        		                                                         
          amortization of debt discount
        		                                                         
          cash from operating activities
        		                           5,455,674 6,325,852 7,740,771 4,788,422 1,730,163 2,094,221 145,194 157,286 386,396 178,263 548,911 -89,293 127,113 216,585 142,660 -140,172               
          cash from investing activities
        		                           -7,463,116 -567,813 -315,012 -513,521 -431,383 -301,006 -335,133 -213,625 -135,469 -130,875 -86,300 -64,028                   
          proceeds from issuance of common stock
        		                               0 -17,842 0 160,000         0 0 0 59,450           
          repurchase and retirement of subsidiary common stock
        		                                   -96,000 0 0 -1,000                   
          principal payments of notes payable
        		                               0 -7,866 -14,108 -13,804                       
          cash from financing activities
        		                           265,138 876,639 608,902 264,355 26,596 -7,866 -17,715 148,354    -1,000   -15,000 -3,132 0 0 0 59,450           
          depreciation
        		                            240,031 147,558 183,321 146,040 112,487 81,437 13,265 20,264 12,555 12,929 12,626 7,294 5,863 7,824 5,323 7,421 4,847 1,198 1,027           
          acquisition of property and equipment
        		                            -567,813 -315,012 -513,521 -431,383 -301,006 -335,133 -213,625 -135,469 -130,875 -86,300 -64,028   -30,397 -4,577 -9,858 -6,174 -750 -32,250           
          common stock issuance transactions costs
        		                                                         
          repurchase and retirement of common stock
        		                               0 0                         
          deferred tax asset
        		                                                         
          accounts receivable, related party
        		                                       1,256 2,267                 
          restricted cash
        		                               210,916 -17,992 -329,871 -304,542                       
          accrued interest
        		                                         464 461 465 465 465 465           
          common stock issuance transaction costs
        		                                 0 -17,842                       
          proceeds from issuance of subsidiary common stock
        		                                       0                  
          proceeds from issuance of notes payable
        		                                                         
          effect of changes in exchange rates on cash and cash equivalents
        		                               -1,252 -1,659 -18,766 14,017 -4,113 10,515 -1,919 7,008                   
          net change in cash and cash equivalents
        		                               1,324,124 1,783,690 -226,420 106,032 740,512 57,903 461,692 -147,313 107,818                  
          cash and cash equivalents, beginning of period
        		                               0 0 0 1,684,608 0 0 0 571,814 0 0 0 353,374 0 0 0 100,056           
          cash and cash equivalents, end of period
        		                               1,324,124 1,783,690 -226,420 1,790,640 740,512 57,903 461,692 424,501 122,910 160,610 90,671 197,623 84,671 63,104 104,645 100,954           
          adjustments to reconcile net income to cash from operating activities:
        		                                                         
          repurchase and retirement of shares
        		                                         0 -3,132               
          common stock issuance costs in accounts payable
        		                                                         
          exercise of options
        		                                    0                     
          adjustments to reconcile net loss to cash used in operating activities:
        		                                                         
          changes in operating assets and liabilities :
        		                                                         
          changes in operating assets and liabilities
        		                                                         
          due to related parties
        		                                           0 -5,761 -7,315 -5,156 -4 2,010 4,994 8,472   2 7 9 4 
          investment activities
        		                                                         
          cash from investment activities
        		                                         -30,397 -4,577 -9,858 -6,174             
          effect of foreign exchange on cash
        		                                         -6,592 -7,870 -1,510 26 949 -1,007           
          supplemental disclosure of cash flows for:
        		                                                         
          cash paid for taxes
        		                                       -2,654 1,244 7,080 18,643 995 2,348             
          net change in cash
        		                                         97,263 -147,881 86,181 63,078 103,696 1,905           
          accountants receivable, related party
        		                                          750 2,049 -99 3,315 -3,065           
          repurchase of ownership units
        		                                                         
          cash (used) by investment activities
        		                                              -32,250           
          advances from related parties
        		                                                 0 0 15,000 8,000 5,000 0 22,000 5,000 
          7
        		                                                         
          cash (used in) investing activities
        		                                                         
          20
        		                                                         
          adjustments to reconcile net (loss) to cash from operating activities:
        		                                                         
          net cash used by operating activities
        		                                                         
          bank indebtedness
        		                                                 0 -1,243       
          balance, july 30, 2008
        		                                                         
          common stock issued for cash at 0.001 per share
        		                                                         
          common stock issued for cash at 0.25 per share
        		                                                         
          balance, june 30, 2009
        		                                                         
          balance, june 30, 2010
        		                                                         
          balance, june 30, 2011
        		                                                         
          balance, june 30, 2012
        		                                                         
          common stock issued for cash at 10.50 per share
        		                                                         
          due to related party forgiveness of debt
        		                                                         
          stock issued for related party debt at 10.50 per share
        		                                                         
          balance, june 30, 2013
        		                                                         
          accounts payable and accrued liabilities
        		                                               -3,639 10,032 -955   5,182     
          prepaid expenses
        		                                                        1,935 
          issuance of common stock
        		                                                         
          change in cash
        		                                               5,024 -370 -2,890   1,875 -2,031 -6,794 7,918 436 
          cash – beginning of period
        		                                               0 738     0 0 0 471 
          cash – end of period
        		                                               5,024 368 -2,890   1,875  -6,794 7,918 907 
          supplemental disclosures
        		                                                         
          interest paid
        		                                                         
          income taxes paid
        		                                                         
          f-3
        		                                                         
          f-4
        		                                                         
          balance – july 30, 2008
        		                                                         
          net income for the period
        		                                                         
          balance – june 30, 2009
        		                                                         
          net income for the year
        		                                                         
          balance – june 30, 2010
        		                                                         
          balance – june 30, 2011
        		                                                         
          accrued liabilities
        		                                                      -902   
          a)
        		                                                         
          ●