Item 2. Management’s Discussion and Analysis
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking
Statements
This
Form 10-Q contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. For
this purpose, any statements contained in this Form 10-Q that are not statements of historical fact may be deemed to be forward-looking
statements. Without limiting the foregoing, words such as “may”, “will”, “expect”, “believe”,
“anticipate”, “estimate” or “continue” or comparable terminology are intended to identify forward-looking
statements. These statements by their nature involve substantial risks and uncertainties, and actual results may differ materially depending
on a variety of factors, many of which are not within our control. These factors include but are not limited to economic conditions generally
and in the industries in which we may participate, competition within our chosen industry, including competition from much larger competitors,
technological advances and failure to successfully develop business relationships.
Business
Overview
We
are a diversified holding company principally engaged through our subsidiaries in the development of EHome communities and other
real estate, financial services, digital transformation technologies, biohealth activities and consumer products with operations in
the United States, Singapore, Hong Kong, Australia, South Korea, the People’s Republic of China and Taiwan. We manage a
significant portion of our three principal businesses through our 85.8% owned subsidiary, Alset International Limited, a public
company traded on the Singapore Stock Exchange. Through this subsidiary (and indirectly, through other public and private U.S. and
Asian subsidiaries), we are actively developing real estate projects near Houston, Texas in our real estate segment. In our digital
transformation technology segment, we focus on serving business-to-business (B2B) needs in e-commerce, collaboration and social
networking functions. Our biohealth segment includes the sale of consumer products. Alset Inc. and Alset International Limited
collectively own 63.6% of HWH International Inc. We also have certain wholly owned subsidiaries that collectively own 132 single
family residential rental properties in Montgomery and Harris Counties, Texas.
We
also currently hold minority ownership interests, including a 36.9% equity interest in American Pacific Financial, Inc., formerly known
as American Pacific Bancorp Inc. (“APF”), a 39.4% equity interest in DSS Inc. (“DSS”), an indirect 45.8% equity
interest in Value Exchange International Inc. (“VEII”), a 0.5% equity interest in HIPH World Inc. (f.k.a. American Premium
Water Corporation and New Electric CV Corporation), a 29% equity interest in Sharing Services Global Corporation (“SHRG”)
and a 41.5% equity interest in New Energy Asia Pacific Company Limited (“New Energy”). APF is a financial network holding
company. DSS is a multinational company operating businesses with five divisions: product packaging, biotechnology, direct marketing,
commercial lending, and securities and investment management. DSS Inc. is listed on the NYSE American (NYSE: DSS). Value Exchange International,
Inc. is a provider of information technology services for businesses, and is traded on the OTC Markets. Sharing Services Global Corporation,
is a publicly traded company dedicated to building shareholder value by developing or acquiring businesses, products and technologies
in the direct selling industry and other industries that augment the Company’s product and services portfolio, business competencies,
and geographic reach. Sharing Services Global Corporation is traded on the OTC Markets. New Energy focuses on distributing all-electric
versions of special-purpose and transportation vehicles, charging stations and batteries.
We
generally acquire majority and/or control stakes in innovative and promising businesses that are expected to appreciate in value over
time. Our emphasis is on building businesses in industries where our management team has in-depth knowledge and experience, or where
our management can provide value by advising on new markets and expansion. We have at times provided a range of global capital and management
services to these companies in order to gain access to Asian markets. We have historically favored businesses that improve an individual’s
quality of life or that improve the efficiency of businesses through technology in various industries. We believe our capital and management
services provide us with a competitive advantage in the selection of strategic acquisitions, which creates and adds value for our Company
and our stockholders.
Additionally,
the Company operates a portfolio of trading securities with the objective of generating profits from short-term fluctuations in market
prices. The portfolio is actively managed, and securities are bought and sold with the intent to realize gains from price movements within
a short-term horizon.
Operating
segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly
by the chief operating decision makers (the “CODMs”), or decision–making group, in deciding how to allocate resources
and in assessing performance. The Company’s chief operating decision makers are the two Co-CEOs, who review and assess the performance
of the Company as a whole. The Company reports its segment information to reflect the manner in which the CODMs review and assess performance.
The Company has four operating segments based on the products and services we offer, which include three of our principal businesses
– real estate, digital transformation technology and biohealth – as well as a fourth category consisting of certain other
business activities. In determination of segments, the Company, together with its CODMs, considers factors that include the nature of
business activities, allocation of resources and management structure.
3
The
primary financial measures used by the CODMs to evaluate performance and allocate resources are net income (loss) and operating income
(loss). The CODMs use net income (loss) and operating income (loss) to evaluate the performance of the Company’s ongoing operations
and as part of the Company’s internal planning and forecasting processes. Information on net income (loss) and operating income
(loss) is disclosed in the Consolidated Statements of Operations. Segment expenses and other segment items are provided to the CODMs
on the same basis as disclosed in the Consolidated Statements of Operations.
Recent Developments
Convertible
Loans to Sharing Services Global Corp.
On
January 15, 2025, HWH entered into a Loan Agreement (the “1 st Loan Agreement”) with SHRG, under which HWH provided
a loan to SHRG in the amount of $150,000. HWH may convert a portion or all of the outstanding balance due under the loan into shares
of SHRG’s common stock at the average closing market price of SHRG stock within the last three (3) days from the date of maturity
of the 1 st Loan Agreement, January 15, 2026, which was extended to January 15, 2028. The 1 st Loan Agreement bears
an 8% interest rate.
On
March 31, 2025, HWH entered into a securities purchase agreement with the SHRG, pursuant to which SHRG issued a convertible
promissory note to HWH in the amount of $150,000 (the “6 th SHRG Convertible Note”). The 6 th SHRG
Convertible Note is convertible into SHRG’s common stock at $0.80 per share at HWH’s option until maturity three (3)
years from the date of the securities purchase agreement, March 31, 2028. In addition, SHRG granted HWH warrants exercisable into
937,500 shares of SHRG’s common stock. The warrants may be exercised for three (3) years from the date of the securities
purchase agreement at an exercise price of $0.85 per share, for an aggregate purchase price of $796,875. The 6 th SHRG
Convertible Note bears an 8% interest rate. At the time of filing, HWH has not converted any of the note contemplated by the
6 th SHRG Convertible Note nor exercised any of the warrants.
On
June 27, 2025, HWH entered into a securities purchase agreement with SHRG pursuant to which the Company purchased from SHRG a Convertible
Promissory Note (the “7 th SHRG Convertible Note”) in the amount of $60,000, convertible into 10,000,000 shares
of SHRG’s common stock at the option of HWH for an aggregate purchase price of $60,000, Additionally, upon signing the 7 th
SHRG Convertible Note, SHRG owed the Company a commitment fee of 8% of the principal amount $4,800 in total, to be paid either in cash
or in common stock of SHRG, at the discretion of HWH. The 7 th SHRG Convertible Note bears an 8% interest rate and has a scheduled
maturity on June 27, 2028. At the time of filing, HWH has not converted any of the note contemplated by the 7 th SHRG Convertible
Note.
On
September 17, 2025, HWH entered into a securities purchase agreement with SHRG, pursuant to which HWH purchased from SHRG a Convertible
Promissory Note (the “8 th SHRG Convertible Note”) in the amount of $70,000, convertible into 11,666,667 shares
of SHRG’s common stock at HWH’s option for an aggregate purchase price of $70,000. The 8 th SHRG Convertible Note
bears an 8% interest rate and has a scheduled maturity three years from the date of the note. Additionally, upon signing the 8 th
SHRG Convertible Note, SHRG owed HWH a commitment fee of 8% of the principal amount, $5,600 in total, to be paid either in cash or in
common stock of SHRG, at HWH’s discretion. At the time of filing, HWH has not converted any of the note contemplated by the 8 th
SHRG Convertible Note.
On
October 6, 2025, HWH entered into a securities purchase agreement with SHRG, pursuant to which HWH purchased from SHRG a Convertible
Promissory Note (the “9 th SHRG Convertible Note”) in the amount of $200,000, convertible into 33,333,333
shares of SHRG’s common stock at HWH’s option for an aggregate purchase price of $200,000. The 9 th SHRG
Convertible Note bears an 8% interest rate and has a scheduled maturity three years from the date of the note, October 6, 2028.
Additionally, upon signing the 9 th SHRG Convertible Note, SHRG owed HWH a commitment fee of 8% of the principal amount,
$16,000 in total, to be paid either in cash or in common stock of SHRG, at HWH’s discretion. At the time of filing, HWH has
not converted any of the note contemplated by the 9 th SHRG Convertible Note.
On
December 10, 2025, HWH entered into a securities purchase agreement with SHRG, pursuant to which HWH purchased from SHRG a Convertible
Promissory Note (the “10 th SHRG Convertible Note”) in the amount of $150,000, convertible into 25,000,000 shares
of SHRG’s common stock at HWH’s option for an aggregate purchase price of $150,000. The 10 th SHRG Convertible
Note bears an 8% interest rate and has a scheduled maturity three years from the date of the note, December 10, 2028. Additionally, upon
signing the 10 th SHRG Convertible Note, SHRG owed HWH a commitment fee of 8% of the principal amount, $12,000 in total, to
be paid either in cash or in common stock of SHRG, at HWH’s discretion. At the time of filing, HWH has not converted any of the
note contemplated by the 10 th SHRG Convertible Note.
4
On
January 2, 2026, HWH entered into a securities purchase agreement with SHRG, pursuant to which HWH purchased from SHRG a Convertible
Promissory Note (the “11 th SHRG Convertible Note”) in the amount of $40,000, convertible into 6,666,667
shares of SHRG’s common stock at HWH’s option for an aggregate purchase price of $40,000. The 11 th SHRG
Convertible Note bears an 8% interest rate and has a scheduled maturity three years from the date of the note, January 2, 2029.
Additionally, upon signing the 11 th SHRG Convertible Note, SHRG owed HWH a commitment fee of 8% of the principal amount,
$3,200 in total, to be paid either in cash or in common stock of SHRG, at HWH’s discretion. At the time of filing, HWH has not
converted any of the note contemplated by the 11 th SHRG Convertible Note.
On
January 8, 2026, HWH entered into a securities purchase agreement with SHRG, pursuant to which HWH purchased from SHRG a Convertible
Promissory Note (the “12 th SHRG Convertible Note”) in the amount of $120,000, convertible into SHRG common
stock at $0.006 per share at HWH’s option. The 12 th SHRG Convertible Note bears an 8% interest rate and has a
scheduled maturity three years from the date of the note, January 8, 2029. Additionally, upon signing the 12 th SHRG
Convertible Note, SHRG owed HWH a commitment fee of 8% of the principal amount, $9,600 in total, to be paid either in cash or in
common stock of SHRG, at HWH’s discretion. At the time of filing, HWH has not converted any of the note contemplated by the
12 th SHRG Convertible Note.
On
February 4, 2026, HWH entered into a securities purchase agreement with SHRG, pursuant to which HWH purchased from SHRG a
Convertible Promissory Note (the “13 th SHRG Convertible Note”) in the amount of $125,000, convertible into
SHRG common stock at $0.006 per share at HWH’s option. The 13 th SHRG Convertible Note bears an 8% interest rate and
has a scheduled maturity three years from the date of the note, February 4, 2029. Additionally, upon signing the 13 th
SHRG Convertible Note, SHRG owed HWH a commitment fee of 8% of the principal amount, $10,000 in total, to be paid either in cash or
in common stock of SHRG, at HWH’s discretion. At the time of filing, HWH has not converted any of the note contemplated by the
13 th SHRG Convertible Note.
Acquisition
of New Energy Asia Pacific Inc.
On
December 13, 2023 the Company entered into a term sheet with Chan Heng Fai (the “Seller”), the Chairman of the Board of Directors,
Chief Executive Officer and largest stockholder of the Company. The Company had agreed to purchase from the Seller all of the issued
and outstanding shares of New Energy Asia Pacific Inc. (“NEAPI”), a corporation incorporated in the State of Nevada, for
the consideration of $103,750,000, to be paid in the form of a convertible promissory note to be issued to the Seller. NEAPI owns 41.5%
of the issued and outstanding shares of New Energy Asia Pacific Limited (“New Energy”), a Hong Kong corporation.
The
parties mutually agreed to revise this agreement, and on May 8, 2025, the Company and the Seller entered into an Amended Term Sheet (the
“Amended Term Sheet”). Under the terms of the Amended Term Sheet, the Company agreed to purchase from the Seller all of the
outstanding shares of NEAPI through a stock purchase agreement for a purchase price of $83,000,000 in the form of a promissory note convertible
into newly issued shares of the Company’s common stock (the “Convertible Note”). The Convertible Note had an interest
rate of 1% per annum. Under the terms of the Convertible Note, the Seller was able to convert any outstanding principal and interest
into shares of the Company’s common stock at $3.00 per share upon ten (10) days’ notice prior to maturity of the Convertible
Note five (5) years from the date of the Amended Term Sheet, and upon maturity of the Convertible Note any outstanding principal and
accrued interest accrued thereunder would automatically be converted into shares of the Company’s common stock at the conversion
rate.
New
Energy focuses on distributing all-electric versions of special-purpose and transportation vehicles, charging stations and batteries.
The Company intends for this to be a strategic move, in line with the Company’s commitment to advancing sustainable and eco-friendly
solutions for the future. The Seller is a member of the Board of Directors of New Energy and is a stockholder of New Energy.
5
During
the year ended December 31, 2025, the Company recognized an impairment charge of approximately $30.1 million related to its investment
in New Energy. The impairment was recognized after management determined that the decline in fair value below carrying value was other-than-temporary,
based on factors including:
●
delays
in the execution and commercialization of New Energy’s taxi delivery projects;
●
revised
cash flow projections, including slower ramp-up and longer implementation timelines; and
●
changes
in market conditions in the distributed energy sector, including broader global geopolitical uncertainty.
The
Company valued its investment using a discounted cash flow methodology based on updated assumptions. The impairment primarily reflects
delays in execution and cash flow realization, rather than a fundamental change in business outlook.
Reorganization
of Real Estate Business and Spin-off
On
August 1, 2025, the Company’s indirect majority-owned subsidiary Winning Catering Group, Inc. (then known as LiquidValue Development
Inc., or “LVD”) entered into a Contribution Agreement with Alset Real Estate Holdings Inc., its wholly owned subsidiary (“Alset
Real Estate Holdings”). Pursuant to the terms of the Contribution Agreement, LVD agreed to transfer its ownership of all of the
issued and outstanding shares of Alset EHome Inc., the company that owned substantially all of the assets and liabilities of LVD, to
Alset Real Estate Holdings. On August 18, 2025, LVD completed the distribution of substantially all of its assets to holders of its common
stock as of August 15, 2025, in the form of a one-time special dividend (the “Distribution”). The Distribution consisted
of all of the issued and outstanding shares of Alset Real Estate Holdings Inc., having an aggregate fair market value of approximately
$34.8 million as of the date of Distribution, and constituting substantially all of LVD’s net asset value. LVD shareholders received
shares on a pro rata basis, based on the number of shares of the LVD’s common stock. Following this transaction, LVD had no material
operations or sources of revenue and would be considered a shell company. Because of the Contribution Agreement and the Distribution,
the Company’s ownership interest in Alset Real Estate Holdings Inc. mirrors its ownership interest in LVD at the time of the Distribution.
Therefore, the Company’s ownership interest in Alset EHome Inc. and its real estate business remains unchanged following the transactions
described above.
On
September 22, 2025, LiquidValue Development Inc. changed its name to “Winning Catering Group, Inc.” in anticipation of a
planned merger pursuant to an Acquisition Agreement and Plan of Merger (the “Acquisition Agreement”) entered into on May
30, 2025 (such merger has not yet closed as of the date hereof). The Acquisition Agreement was entered into by LVD with (i) SeD Intelligent
Home Inc., a Nevada corporation, the majority shareholder of LVD and an indirect majority-owned subsidiary of the Company (“SeD”);
(ii) LVD Merger Corp., a Nevada corporation and wholly owned subsidiary of LVD (the “Merger Sub”); (iii) Winning Catering
Management Limited, a British Virgin Islands corporation (“Winning Group”); (iv) Winning Holdings Limited, a British Virgin
Islands corporation (“Winning Holdings”); and (iv) Pure Talent Group Limited, a British Virgin Islands corporation (“PTGL”
and collectively, the “Parties”). Pursuant to the terms of the Acquisition Agreement, the Merger Sub will merge with and
into Winning Group (the “Merger”), with Winning Group surviving the Merger. Following the Merger, Winning Group will become
a wholly owned subsidiary of LVD. In connection with the Merger and as part of the transaction structure, the Parties also agreed that:
3,754,897,728 new fully paid, non-assessable shares of LVD’s common stock will be issued to Winning Holdings and 234,681,108 shares
will be issued to PTGL. At the closing of these transactions, (i) Winning Holdings will own 80% of the issued and outstanding shares
of LVD; (ii) SeD and other existing stockholders will retain 15% of the LVD’s shares; and (iii) PTGL will own 5% of LVD’s
shares. Winning Group’s principal line of business is Wing Nin, a Hong Kong food and beverage brand. Renowned for its cart noodles,
a Hong Kong staple, Wing Nin sells customizable bowls featuring a choice of noodle bases, a wide array of toppings, and a rich homemade
spicy curry sauce. Wing Nin began as a street vendor in the 1960s and has expanded in recent years. Today, Wing Nin has fourteen locations
across Hong Kong.
6
Planned
Sale of Shares of Hapi Metaverse Inc. to HWH International Inc.
On February 5, 2026, the Company
entered into agreements with HWH International Inc. (“HWH”), a majority owned subsidiary of the Company. The Company agreed
to sell to HWH 505,341,376 issued and outstanding shares of common stock, par value $0.0001 of Hapi Metaverse Inc. (“Hapi Metaverse”),
representing 99.55% of Hapi Metaverse’s outstanding capital, for a purchase price of $19,910,603.00 in the form of a promissory
note convertible into newly issued shares of HWH’s common stock (the “Convertible Note”). Under the terms of the Convertible
Note, the Company could convert any outstanding principal and interest into shares of HWH’s common stock at $1.85 per share for
five (5) years.
The Company and its subsidiary
HWH subsequently agreed to terminate the purchase and sale of the Hapi Metaverse Shares, and the agreements contemplating the same, on
the terms and subject to the conditions set forth in a Termination Agreement dated May 6, 2026. The management of the Company and HWH
determined that terminating the sale and purchase of the Hapi Metaverse Shares was in the best interests of both parties.
Securities
Purchase Agreements with DSS, Inc.
March
2026 SPA
On
March 26, 2026, Alset International entered into a securities purchase agreement (“DSS SPA #1”) with DSS, pursuant to which
Alset International lent DSS $2,450,000, in exchange for a convertible promissory note (“DSS Note #1”) and warrants to purchase
16,554,055 shares of DSS common stock (“DSS Warrant #1”). DSS Note #1 bears a simple interest rate of 3% per annum. Under
the terms of DSS Note #1, Alset International may convert any outstanding principal and interest into shares of DSS common stock at $0.74
per share upon notice prior to maturity of the DSS Note five (5) years from the date of thereof. The DSS Warrants to be issued to Alset
International are to purchase up to 16,554,055 shares of DSS common stock at an exercise price of $0.93 per share. DSS Warrant #1 expires
on its fifth anniversary.
On
June 23, 2026, the Company entered into a securities purchase agreement (“DSS SPA #2”) with DSS pursuant to which the Company
loaned DSS $1,000,000, in exchange for a convertible promissory note (“DSS Note #2”) and warrants to purchase 17,777,776
shares of DSS common stock (“DSS Warrant #2”). DSS Note #2 is payable upon demand. DSS Note #2 will bear a simple interest
rate of 3% per annum. Under the terms of DSS Note #2, the Company may convert any outstanding principal and interest into shares of DSS
common stock at $0.45 per share upon notice prior to maturity of DSS Note #2 five (5) years from the date of thereof. DSS Warrant #2
will be exercisable into up to 17,777,776 shares of DSS common stock at an exercise price of $0.50 per share. DSS Warrant #2 expires
on its third anniversary.
DSS
SPA #2, DSS Note #2, and DSS Warrant #2 require the approval of DSS’ stockholders, prior to the conversion of the note or exercise
of the warrants.
7
The
Company holds a significant equity interest in DSS directly and through its subsidiaries. The Company and DSS are related parties under
the common control of the Company’s Chairman and Chief Executive Officer, Chan Heng Fai, who is also the Chairman of DSS. Chan
Tung Moe, a director and Co-Chief Executive Officer of the Company, is also a director of DSS. Lim Sheng Hon Danny, a director and officer
of the Company, is also a director of DSS. Three of the Company’s independent directors, Joanne Wong Hiu Pan, Wong Shui Yeung,
and William Wu are also directors of DSS. The Transaction Documents were approved by the Company’s Board of Directors and Audit
Committee. Chan Heng Fai and Chan Tung Moe, members of the Company’s Board of Directors, recused themselves from all deliberation
and voting regarding the Transaction Documents.
Matters
that May or Are Currently Affecting Our Business
In
addition to the matters described above, the primary challenges and trends that could affect or are affecting our financial results include:
●
Our ability to improve our revenue through cross-selling and revenue-sharing arrangements among our diverse group of companies;
●
Our ability to identify complementary businesses for acquisition, obtain additional financing for these acquisitions, if and when needed,
and profitably integrate them into our existing operations;
●
Our ability to attract competent and skilled technical and sales personnel for each of our businesses at acceptable compensation levels
to manage our overhead;
●
Our ability to control our operating expenses as we expand each of our businesses and product and service offerings; and
●
The effects of public health issues such as a major epidemic or pandemic, including the impact of COVID-19 on the economy and our business.
Results
of Operations
Summary
of Statements of Operations for the Three and Six Months Ended June 30, 2026 and 2025
Three- Months Ended
Six-months Ended
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
Revenue
$ 988,542
$ 1,098,962
$ 1,969,320
$ 2,167,265
Operating Expenses
$ (2,781,917 )
$ (3,854,423 )
$ (6,415,135 )
$ (8,854,844 )
Other Expenses
$ (4,027,566 )
$ (6,085,681 )
$ (6,630,409 )
$ (11,615,507 )
Income Tax Expense
$ (24,045 )
$ -
$ (24,045 )
$ (42,948 )
Net Loss
$ (5,844,986 )
$ (8,841,142 )
$ (11,100,269 )
$ (18,346,034 )
Revenue
The
following tables set forth period-over-period changes in revenue for each of our reporting segments:
Three-months Ended
Change
June 30, 2026
June 30, 2025
Dollars
Percentage
Real Estate
$ 724,313
$ 716,042
$ 8,271
1 %
Other
264,229
382,920
(118,691 )
-31 %
Total Revenue
$ 988,542
$ 1,098,962
$ (110,420 )
-10 %
Six-months Ended
Change
June 30, 2026
June 30, 2025
Dollars
Percentage
Real Estate
$ 1,450,972
$ 1,433,847
$ 17,125
1 %
Other
518,348
733,418
(215,070 )
-29 %
Total Revenue
$ 1,969,320
$ 2,167,265
$ (197,945 )
-9 %
8
Revenue
was $988,542 and $1,098,962 for the three months ended June 30, 2026 and 2025, respectively. Revenue was $1,969,320 and $2,167,265 for
the six months ended June 30, 2026 and 2025, respectively.
Revenue
from rental business was $724,313 and $716,042 in the three months ended June 30, 2026 and 2025, respectively. Revenue from rental business
was $1,450,972 and $1,433,847 in the six months ended June 30, 2026 and 2025, respectively. The Company expects that the revenue from
this business will continue to increase as we acquire more rental houses and successfully rent them.
The
category described as “Other” includes corporate and financial services, food and beverage business, and new venture businesses.
“Other” includes certain costs that are not allocated to the reportable segments, primarily consisting of unallocated corporate
overhead costs, including administrative functions not allocated to the reportable segments from global functional expenses.
The
financial services, food and beverage businesses and new venture businesses are small and diversified, and accordingly they are not separately
addressed as one independent category. In the three months ended June 30, 2026 and 2025, the revenue from other businesses was $264,229
and $382,920, respectively. In the six months ended June 30, 2026 and 2025, the revenue from other businesses was $518,348 and $733,418,
respectively, generated by Korean, Singaporean and Chinese café shops and restaurants.
Cost
of Sales and Operating Expenses
The
following tables sets forth period-over-period changes in cost of sales for each of our reporting segments:
Three-months Ended
Change
June 30, 2026
June 30, 2025
Dollars
Percentage
Real Estate
$ 638,604
$ 651,976
$ (13,372 )
-2 %
Other
266,061
369,978
(103,917 )
-28 %
Total Cost of Sales
$ 904,665
$ 1,021,954
$ (117,289 )
-11 %
Six-months Ended
Change
June 30, 2026
June 30, 2025
Dollars
Percentage
Real Estate
$ 1,276,645
$ 1,254,761
$ 21,884
2 %
Other
333,688
736,137
(402,449 )
-55 %
Total Cost of Sales
$ 1,610,333
$ 1,990,898
$ (380,565 )
-19 %
Cost
of sales decreased from $1,021,954 in the three months ended June 30, 2025 to $904,665 in the three months ended June 30, 2026. Cost
of sales decreased from $1,990,898 in the six months ended June 30, 2025 to $1,610,333 in the six months ended June 30, 2026. The
decrease in cost of sales is caused by the decrease in cost from F&B business in 2025.
9
The
gross margin decreased from $77,008 to $83,877 in the three months ended June 30, 2025 and 2026, respectively. The gross margin decreased
from $176,367 to $358,987 in the six months ended June 30, 2025 and 2026, respectively. The decrease of gross margin was caused by the
decrease in revenue in 2026.
The
following tables sets forth period-over-period changes in operating expenses for each of our reporting segments.
Three-months Ended
Change
June 30, 2026
June 30, 2025
Dollars
Percentage
Real Estate
$ 488,433
$ 233,688
$ 254,745
109 %
Biohealth
301,318
(110,884 )
412,202
-372 %
Digital Transformation Technology
23,963
159,852
(135,889 )
-85 %
Other
1,063,538
2,549,813
(1,486,275 )
-58 %
Total Operating Expenses
$ 1,877,252
$ 2,832,469
$ (955,217 )
-34 %
Six-months Ended
Change
June 30, 2026
June 30, 2025
Dollars
Percentage
Real Estate
$ 1,156,864
$ 1,378,493
$ (221,629 )
-16 %
Biohealth
398,938
402,049
(3,111 )
-1 %
Digital Transformation Technology
73,352
323,406
(250,054 )
-77 %
Other
3,175,648
4,759,998
(1,584,350 )
-33 %
Total Operating Expenses
$ 4,804,802
$ 6,863,946
$ (2,059,144 )
-30 %
The
decrease of operating expenses in the six months ended June 30, 2026 compared to the same period of 2025 was mostly caused by the decrease
in impairments and bonuses.
Other
Income (Expense)
In
the three months ended June 30, 2026, the Company had other expense of $4,027,566 compared to other expense of $6,085,681 in the three
months ended June 30, 2025 . In
the six months ended June 30, 2026, the Company had other expense of $6,630,409 compared to other expense of $11,615,507 in the six months
ended June 30, 2025. The foreign exchange transaction loss/gain and realized loss on securities investment – related party
are the primary reasons for the volatility in these two periods. The foreign exchange transaction gain was $170,687 in the three months
ended June 30, 2026, compared to $4,834,398 loss in the three months ended June 30, 2025. The foreign exchange transaction gain was $279,630
in the six months ended June 30, 2026, compared to $6,243,500 loss in the six months ended June 30, 2025. The realized loss on securities
investment – related party was $0 and $2,438,848 in the three months ended June 30, 2026 and 2025, respectively. The realized loss
on securities investment – related party was $0 and $2,438,848 in the six months ended June 30, 2026 and 2025, respectively.
Net
Loss
In
the three months ended June 30, 2026 the Company had net loss of $5,844,986 compared to net loss of $8,841,142 in the three months ended
June 30, 2025. In the six months ended June 30, 2026, the Company had net loss of $11,100,269 compared to net loss of $18,346,034 in
the six months ended June 30, 2025.
Liquidity
and Capital Resources
Our
real estate assets have decreased to $29,083,594 as of June 30, 2026 from $29,620,952 as of December 31, 2025. This decrease reflects
depreciation expenses on the rental properties.
Our
cash has decreased from $25,184,990 as of December 31, 2025 to $12,325,977 as of June 30, 2026. Our liabilities were $6,923,965 at December
31, 2025 and $2,810,020 at June 30, 2026. Our total assets have decreased to $124,940,908 as of June 30, 2026 from $136,587,114 as of
December 31, 2025 mainly due to decrease in value of investment securities and purchasing equity investment.
On
April 17, 2019, SeD Maryland Development LLC entered into a Development Loan Agreement with Manufacturers and Traders Trust Company (“M&T
Bank”) in the principal amount not to exceed at any one time outstanding the sum of $8,000,000, with a cumulative loan advance
amount of $18,500,000. The line of credit bore interest rate on LIBOR plus 375 basis points. SeD Maryland Development LLC was also provided
with a Letter of Credit (“L/C”) Facility in an aggregate amount of up to $900,000. The L/C commission is 1.5% per annum on
the face amount of the L/C. Other standard lender fees apply in the event the L/C is drawn down. The loan is a revolving line of credit.
The L/C Facility is not a revolving loan, and amounts advanced and repaid may not be re-borrowed. Repayment of the Loan Agreement is
secured by a $2,600,000 collateral fund and a Deed of Trust issued to the Lender on the property owned by SeD Maryland. On March 15,
2022, approximately $2,300,000 was released from collateral, leaving approximately $300,000 as collateral for outstanding letters of
credit. On December 14, 2023 and February 11, 2026, approximately $201,751 and $107,991, respectively, was released from collateral for
outstanding letters of credit. In February 2026, the remaining outstanding letter of credit was fully released, and the related letter-of-credit
facility was closed.
10
The
Company is entitled to receive certain developer reimbursements for the Lakes at Black Oak and Alset Villas projects.
The
management believes that the available cash in bank accounts and favorable cash revenue from real estate projects are sufficient to fund
our operations for at least the next twelve months from the filing of this Form 10-Q.
Summary
of Cash Flows for the Six Months Ended June 30, 2026 and 2025
Six Months Ended
2026
2025
Net cash used in operating activities
$ (9,171,536 )
$ (6,374,812 )
Net cash (used in) provided by investing activities
$ (3,705,460 )
$ 1,675,912
Net cash (used in) provided by financing activities
$ (508,417 )
$ 2,326,244
Cash
Flows from Operating Activities
Net
cash used in operating activities was $9,171,536 in the six months ended June 30, 2026, as compared to net cash used in operating activities
of $6,374,812 in the same period of 2025. Paying off payables and purchasing trading securities was the main reason for the cash used
in operating activities in 2026 and 2025.
Cash
Flows from Investing Activities
Net
cash provided by investing activities was $1,675,912 in the six months ended June 30, 2025, compared to net cash used of $3,705,460 in
the six months ended June 30, 2026. In the six months ended June 30, 2026, the Company issued $4,532,533 in loans to related parties
and spent $87,831 to purchase fixed assets and $14,858 to purchase security investment. At the same time, we received $831,128 from repayment
of related party loan and $98,634 from the sale of securities of a related party. In the six months ended June 30, 2025, the Company
issued $910,193 in loans to related parties and spent $144,842 to purchase fixed assets. At the same time, we received $117,804 from
repayment of related party loan and $2,613,143 from the sale of securities of a related party.
Cash
Flows from Financing Activities
Net
cash used in financing activities was $508,417 in the six months ended June 30, 2026, compared to net cash provided of $2,326,244 in
the six months ended June 30, 2025. The cash used in financing activities in the six months ended June 30, 2026 was for repayment of
note payable of $513,233. At the same time the Company borrowed $4,816 from a note payable. The cash provided by financing activities
in the first six months of 2025 was from proceeds from issuing common stock of $2,614,983. In that same period, the Company repaid $261,097
of note payable and repurchased its own stock for $27,642.
Impact
of Inflation
We
believe that inflation has not had a material impact on our results of operations for the six months ended June 30, 2026 or the year
ended December 31, 2025. We cannot assure you that future inflation will not have an adverse impact on our operating results and financial
condition.
Impact
of Foreign Exchange Rates
The
effect of foreign exchange rate changes on the intercompany loans (under ASC 830), which mostly consist of loans from Singapore to the
United States and which were approximately $30 million and $30 million on June 30, 2026 and December 31, 2025, respectively, are the
reason for the significant fluctuation of foreign currency transaction Gain or Loss on the Condensed Consolidated Statements of Operations
and Other Comprehensive Loss. Because the intercompany loan balances between Singapore and United States will remain at approximately
$30 million over the next year, we expect this fluctuation of foreign exchange rates to still significantly impact the results of operations
in 2026, especially given that the foreign exchange rate may and is expected to be volatile. If the amount of intercompany loan is lowered
in the future, the effect will be reduced. However, at this moment, we do not expect to repay the intercompany loans in the short term.
11
Seasonality
The
real estate business is subject to seasonal shifts in costs as certain work is more likely to be performed at certain times of the year.
This may impact the expenses of our subsidiary Alset EHome Inc. from time to time. In addition, should we commence building homes, we
are likely to experience periodic spikes in sales as we commence the sales process at a particular location. At the present time, seasonal shifts are not having a significant impact on our operations.
Item
3. Quantitative and Qualitative Disclosures about Market Risk
As
a “smaller reporting company” as defined by Item 10(f)(1) of Regulation S-K, the Company is not required to provide the information
required by this Item.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.