reAlpha Tech Corp. 10-Q

ITEM 1. FINANCIAL STATEMENTS REALPHA TECH CORP. Condensed Consolidated Balance Sheet September 30, 2024 and December 31, 2023 September 30, 2024 December 31, 2023 (unaudited) ASSETS Current Assets Cash $ 7,076,877 $ 6,456,370 Accounts receivable 171,781 30,630 Prepaid expenses 49,535 242,795 Other current assets 687,287 670,499 Total current assets 7,985,480 7,400,294 Property and Equipment, at cost Property and equipment, net 105,980 328,539 Other Assets Investments 215,000 115,000 Other long term assets 31,250 406,250 Intangible assets, net 4,082,925 997,962 Goodwill 21,410,467 17,337,739 Capitalized software development - work in progress 359,720 839,085 TOTAL ASSETS $ 34,190,822 $ 27,424,869 LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) Current Liabilities Accounts payable $ 614,512 $ 461,875 Related party payables 5,539 - Short term loans - related parties -current portion 128,225 - Short term loans - unrelated parties -current portion 675,400 190,095 Notes payable, net of discount -current portion 3,330,000 - Accrued expenses 1,190,273 817,114 Deferred consideration - current portion 1,805,525 - Total current liabilities 7,749,474 1,469,084 Long-Term Liabilities Deferred liabilities 1,000,000 1,000,000 Mortgage and other long term loans - related parties - net of current portion 67,671 - Mortgage and other long term loans - unrelated parties - net of current portion 276,371 247,000 Note payable, net of discount and current portion 1,458,125 - Other long term liabilities 1,086,000 - Total liabilities 11,637,641 2,716,084 Stockholders’ Equity (Deficit) Preferred stock, $ 0.001 par value; 5,000,000 shares authorized, 0 shares issued and outstanding as of September 30, 2024 and December 31, 2023 - - Common stock ($ 0.001 par value; 200,000,000 shares authorized, 45,570,967 shares outstanding as of September 30, 2024; 200,000,000 shares authorized, 44,122,091 shares outstanding as of December 31, 2023) 45,572 44,123 Additional paid-in capital 39,770,353 36,899,497 Accumulated deficit ( 17,233,742 ) ( 12,237,885 ) Accumulated other comprehensive loss ( 33,917 ) - Total stockholders’ equity (deficit) of reAlpha Tech Corp. 22,548,266 24,705,735 Non-controlling interests in consolidated entities 4,915 3,050 Total stockholders’ equity (deficit) 22,553,181 24,708,785 TOTAL LIABILITIES AND STOCKOLDERS’ EQUITY $ 34,190,822 $ 27,424,869 1 REALPHA TECH CORP. Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income For the Three and Nine Months Ended September 30, 2024 and 2023 (unaudited) For the Three Months Ended For the Nine Months Ended September 30, 2024 September 30, 2023 September 30, 2024 September 30, 2023 Revenues $ 339,227 $ 59,022 $ 422,006 $ 225,300 Cost of revenues 113,361 30,360 139,687 149,518 Gross Profit 225,866 28,662 282,319 75,782 Operating Expenses Wages, benefits and payroll taxes 779,561 272,060 1,674,647 754,503 Repairs & maintenance 1,537 29,081 3,132 58,187 Utilities 2,555 5,665 5,197 17,538 Travel 75,424 15,552 186,705 68,751 Dues & subscriptions 37,491 8,434 74,234 44,719 Marketing & advertising 243,362 30,976 451,103 177,645 Professional & legal fees 441,569 230,899 1,222,086 881,197 Depreciation & amortization 163,439 14,628 304,222 85,874 Other operating expenses 170,548 150,206 485,068 268,621 Total operating expenses 1,915,486 757,501 4,406,394 2,357,035 Operating Loss ( 1,689,620 ) ( 728,839 ) ( 4,124,075 ) ( 2,281,253 ) Other Income (Expense) Gain on sale of myAlphie - - - 5,502,774 Interest expense, net ( 119,485 ) ( 31,272 ) ( 130,607 ) ( 122,291 ) Other expense, net ( 289,469 ) ( 17,496 ) ( 741,249 ) ( 87,294 ) Total other (expense) income ( 408,954 ) ( 48,768 ) ( 871,856 ) 5,293,189 Net (Loss) Income ( 2,098,574 ) ( 777,607 ) ( 4,995,931 ) 3,011,936 Less: Net (Loss) Income Attributable to Non-Controlling Interests ( 26 ) 194 ( 74 ) 235 Net (Loss) Income Attributable to Controlling Interests $ ( 2,098,548 ) $ ( 777,801 ) $ ( 4,995,857 ) $ 3,011,701 Other comprehensive loss Foreign currency translation adjustments ( 33,917 ) - ( 33,917 ) - Total other comprehensive loss ( 33,917 ) - ( 33,917 ) - Comprehensive (Loss) Income Attributable to Controlling Interests $ ( 2,132,465 ) $ ( 777,801 ) $ ( 5,029,774 ) $ 3,011,701 Net (loss) income per share — basic $ ( 0.05 ) $ ( 0.02 ) $ ( 0.11 ) $ 0.07 Net (loss) income per share — diluted $ ( 0.05 ) $ ( 0.02 ) $ ( 0.11 ) $ 0.07 Weighted-average outstanding shares — basic 44,372,982 42,522,091 44,240,099 42,054,625 Weighted-average outstanding shares — diluted 45,135,287 42,522,091 44,496,055 42,054,625 2 REALPHA TECH CORP. Unaudited Condensed Consolidated Statements of Changes in Stockholders’ Equity (Deficit) for the Three and Nine Months Ended September 30, 2024 and 2023 Common Stock Additional Paid-in Accumulated Accumulated Other Comprehensive ReAlpha Tech Corp. and Subsidiaries Non- Controlling Total Stockholders’ Shares Amount Capital Deficit Loss Equity Interests Equity Balance at December 31, 2023 44,122,091 $ 44,123 $ 36,899,497 $ ( 12,237,885 ) $   - $ 24,705,735 $ 3,050 $ 24,708,785 Net loss - - - ( 1,418,980 ) - ( 1,418,980 ) ( 65 ) ( 1,419,045 ) Balance at March 31, 2024 44,122,091 $ 44,123 $ 36,899,497 $ ( 13,656,865 ) $ - $ 23,286,755 $ 2,985 $ 23,289,740 Net loss - - - ( 1,478,329 ) - ( 1,478,329 ) 17 ( 1,478,312 ) Shares issued to employees & directors 201,135 201 202,945 - - 203,146 - 203,146 Shares issue - Naamche acquisition - - 193,500 - - 193,500 - 193,500 RTC India - Non Controlling Interest - - - - - - 5 5 Balance at June 30, 2024 44,323,226 $ 44,324 $ 37,295,942 $ ( 15,135,194 ) $ - $ 22,205,072 $ 3,007 $ 22,208,079 Net loss - - - ( 2,098,548 ) - ( 2,098,548 ) ( 26 ) ( 2,098,574 ) Other Comprehensive Loss - - - - ( 33,917 ) ( 33,917 ) - ( 33,917 ) Shares issue - Naamche acquisition - - ( 193,500 ) - - ( 193,500 ) - ( 193,500 ) Shares issue - BMN acquisition 1,146,837 1,147 1,512,853 - - 1,514,000 - 1,514,000 Shares issue – AiChat acquisition 1,022,975 - - 1,022,975 - 1,022,975 Shares issued for services 83,000 83.00 108,647 - - 108,730 - 108,730 Shares issued to employees 3,288 3.00 4,304 - - 4,307 - 4,307 Share issued to AiChat employees 14,616 15 19,132 - - 19,147 - 19,147 Hyperfast - Non Controlling Interests - - - - - - 3,750 3,750 RTC India - Non Controlling Interest - - - - - - ( 1,816 ) ( 1,816 ) Balance at September 30, 2024 45,570,967 $ 45,572 $ 39,770,353 $ ( 17,233,742 ) $ ( 33,917 ) $ 22,548,266 $ 4,915 $ 22,553,181 Common Stock Additional Paid-in Accumulated Accumulated Other Comprehensive ReAlpha Tech Corp. and Subsidiaries Non- Controlling Total Stockholders’ Shares Amount Capital Deficit Loss Equity Interests Equity Balance at December 31, 2022 9,376,400 $ 9,376 $ 6,979,840 $ ( 9,775,175 ) $ - $ ( 2,785,959 ) $ 1,814 $ ( 2,784,145 ) Net loss - - - ( 864,722 ) - ( 864,722 ) ( 191 ) ( 864,913 ) Shares issued through Reg A offering 153,697 154 1,435,826 - - 1,435,980 - 1,435,980 Reg A offering costs - - ( 79,379 ) - - ( 79,379 ) - ( 79,379 ) Distribution to syndicate members - ( 13,375 ) - - ( 13,375 ) 3,292 ( 10,083 ) Shares issued for acquisition of Rhove 1,312,025 1,312 13,118,938 - - 13,120,250 - 13,120,250 Shares issued for services 304,529 305 3,044,985 - - 3,045,290 - 3,045,290 Shares issued in former parent 543,420 543 149,457 - - 150,000 - 150,000 RTC India - Non controlling interest - - - - - - 641 641 Cancellation of shares in the former parent ( 9,167,630 ) ( 9,167 ) ( 241,957 ) - - ( 251,124 ) - ( 251,124 ) Recapitalization of shares 40,000,000 40,000 410,000 - - 450,000 - 450,000 Downstream merger transaction - - ( 697,175 ) - - ( 697,175 ) - ( 697,175 ) Balance at March 31, 2023 42,522,441 $ 42,523 $ 24,107,160 $ ( 10,639,897 ) $ - $ 13,509,786 $ 5,556 $ 13,515,342 Net loss - - - 4,654,224 - 4,654,224 232 4,654,456 Cancellation of shares ( 350 ) ( 0 ) ( 3,500 ) - - ( 3,500 ) - ( 3,500 ) Distribution to syndicate members - - - - - - ( 3,292 ) ( 3,292 ) RTC India - Non Controlling Interest - - - - - - 263 263 Balance at June 30, 2023 42,522,091 $ 42,523 $ 24,103,660 $ ( 5,985,673 ) $ - $ 18,160,510 $ 2,759 $ 18,163,269 Net loss - - - ( 777,801 ) - ( 777,801 ) 194 ( 777,607 ) RTC India - Non Controlling Interest - - - - - - ( 1,555 ) ( 1,555 ) Balance at September 30, 2023 42,522,091 $ 42,523 $ 24,103,660 $ ( 6,763,474 ) $ - $ 17,382,709 $ 1,398 $ 17,384,107 3 REALPHA TECH CORP. Condensed Consolidated Statements of Cash Flows For the Nine Months Ended September 30, 2024, and 2023 (unaudited) For the Nine Months Ended September 30, 2024 For the Nine Months Ended September 30, 2023 Cash Flows from Operating Activities: Net (loss) income $ ( 4,995,931 ) $ 3,011,936 Adjustments to reconcile net (loss) income to net cash used in operating activities: Non-cash items Depreciation and amortization 304,222 85,874 Stock based compensation - employees 207,454 - Stock based compensation - services 108,647 - Write-off of capitalized software costs 145,746 - Commitment fee expenses 375,000 - Gain on sale of properties ( 31,392 ) - Gain on previously held equity ( 20,663 ) - Gain on sale of myAlphie - ( 5,502,774 ) Changes in operating assets and liabilities: Accounts receivable 150,736 156,884 Prepaid expenses 193,260 40,571 Other current assets ( 6,843 ) ( 141,237 ) Accounts payable ( 59,178 ) ( 414,657 ) Accrued expenses ( 177,148 ) ( 61,912 ) Total adjustments 1,189,841 ( 5,837,251 ) Net cash used in operating activities ( 3,806,090 ) ( 2,825,315 ) Cash Flows from Investing Activities: Proceeds from sale of properties 78,000 268,684 Additions to property, plant & equipment ( 8,781 ) ( 52,604 ) Cash paid to acquire business ( 20,464 ) ( 25,000 ) Capitalized software development - work in progress ( 417,024 ) 209,250 Net cash (used in) provided by investing activities ( 368,269 ) 400,330 Cash Flows from Financing Activities: Proceeds from issuance of debt 5,000,000 14,735 Payments of debt ( 205,134 ) ( 347,226 ) Proceeds from issuance of common stock - 437,574 Net cash provided by financing activities 4,794,866 105,083 Net increase (decrease) in cash 620,507 ( 2,319,902 ) Cash - Beginning of Period 6,456,370 2,989,782 Cash - End of Period $ 7,076,877 $ 669,880 Supplemental Disclosure of Cash Flow Information Interest expense $ 130,607 $ 122,291 Noncash Investing and Financing Activities: Additional Paid-In Capital for Agreed Share Issuance for AiChat Acquisition 1,022,975 - Share Issuance for Be My Neighbor Acquisition 1,514,000 Deferred Consideration for Agreed Investment of Xmore AI 125,000 Shares Issued to Settle Notes Payable in myAlphie sale 150,000 Share Issuance for Rhove Acquisition 13,120,250 4 reAlpha Tech Corp. Notes to Condensed Consolidated Financial Statements (Unaudited) Note 1 - Organization and Description of Business reAlpha Tech Corp. and Subsidiaries (“we,” “us,” “our,” or the “Company”) were initially incorporated with the name reAlpha Asset Management, Inc. in the State of Delaware on April 22, 2021 . Initially, our asset-heavy operational model centered on using proprietary artificial intelligence (“AI”) tools for real estate acquisition, converting properties into short-term rentals, and offering fractional interests to investors. However, due to current macroeconomic challenges like higher interest rates and inflated property prices, we’ve suspended real estate acquisition operations. Our new focus is on enhancing our AI technologies to continuously improve our commission-free, AI-powered end-to-end homebuying platform, driven by a growth strategy centered on strategic acquisitions. The Company’s head office is located at 6515 Longshore Loop, Suite 100, Dublin, OH 43017. Note 2 - Summary of Significant Accounting Policies Principles of Consolidation The accompanying unaudited condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). These condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation. Basis of Presentation The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with the rules and regulations of the SEC for Quarterly Reports on Form 10-Q. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations. The condensed consolidated balance sheet as of December 31, 2023 has been derived from the Company’s audited consolidated financial statements as of that date. This summary of significant accounting policies is presented to assist in understanding the Company’s financial statements. These accounting policies conform to accounting principles, generally accepted in the U.S., and have been consistently applied in the preparation of the financial statements. The financial statements include the operations, assets, and liabilities of the Company. In the opinion of the Company’s management, the accompanying condensed consolidated financial statements contain all adjustments, consisting of normal recurring accruals, necessary to fairly present the accompanying financial statements. These condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements included in the Company’s Transition Report on Form 10-KT for the eight-month period ended December 31, 2023 (the “Form 10-KT”). Operating results for interim periods are not necessarily indicative of operating results for an entire fiscal year or any other future periods. Use of Estimates The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. In the opinion of management, all adjustments necessary in order to make the financial statements not misleading have been included. Actual results could differ from those estimates. Related Party Transactions The Company accounts for related party transactions in accordance with Accounting Standards Codification (“ASC”) 850 (“Related Party Disclosures”). A related party is generally defined as (i) any person that holds 10 % or more of the Company’s securities and their immediate families, (ii) the Company’s management, (iii) someone that directly or indirectly controls, is controlled by or is under common control with the Company, or (iv) anyone who can significantly influence the financial and operating decisions of the Company. A transaction is considered to be a related party transaction when there is a transfer of resources or obligations between related parties. The Company conducts business with its related parties in the ordinary course of business. 5 Transactions involving related parties cannot be presumed to be carried out on an arm’s-length basis, as the requisite conditions of competitive, free market dealings may not exist. Representations about transactions with related parties, if made, shall not imply that the related party transactions were consummated on terms equivalent to those that prevail in arm’s-length transactions unless such representations can be substantiated. Significant Accounting Policies There have been no material changes to our significant accounting policies from our Form 10-KT. Equity Method Investment The Company accounts for investments in entities in which the Company has significant influence over the entity’s financial and operating policies, but does not control, using the equity method of accounting. The equity method investments are initially recorded at cost, and subsequently increased for capital contributions and allocations of net income, and decreased for capital distributions and allocations of net loss. Equity in net income (loss) from the equity method investment is allocated based on the Company’s economic interest. Equity method investments are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. If it is determined that a loss in value of the equity method investment is other than temporary, an impairment loss is measured based on the excess of the carrying amount of an investment over its estimated fair value. We recorded the Xmore AI investment of $ 125,000 under the equity method as per ASC 323. Revenue Recognition The AI conversational platform, AiChat (as defined below), adheres to the revenue recognition standards outlined in ASC 606. The license fee for platform access and consulting services are recognized as distinct performance obligations, reflecting their ability to provide value independently within our customer contracts. For the “right to access” license fee, revenue is recognized over the duration of the subscription period, as control and benefits are provided continuously to the customer. Consulting services are recognized based on the nature of the engagement. Revenue for one-time services, such as project setups, is recognized at the point in time of delivery. For ongoing consulting services, revenue is recognized over time, reflecting the continuous benefit transferred to the customer throughout the service period. This approach ensures that revenue recognition accurately matches the ongoing provision of access and the timing of consulting services, as per the guidelines of ASC 606. Be My Neighbor (as defined below), a mortgage brokerage company, complies with ASC 606 by recognizing revenue at the point of loan closing. This moment marks the transfer of control of the loan to the borrower, capturing the completion of Be My Neighbor’s primary service—successfully securing a loan. All services, including loan origination, application processing, and credit assessment, contribute to this culminating event. Revenue is therefore recognized only when the loan closes, ensuring that the exact revenue amount is determinable based on the loan amount and agreed commission, accurately reflecting the completion of all related performance obligations. Naamche (as defined below), which leverages proprietary AI and other advanced technologies, adheres to ASC 606 for revenue recognition, primarily from its service-based contracts. This approach involves detailed identification of contracts with customers, determination of distinct performance obligations within these contracts, and accurate allocation of transaction prices to these obligations. Revenue is recognized as Naamche satisfies each performance obligation, typically over time, reflecting the ongoing delivery and customer consumption of its tech-driven services. Note 3 - Earnings per Share Basic earnings per share (“EPS”) is computed based on the weighted average number of shares of common stock outstanding during the period. Diluted EPS is computed based on the weighted average number of shares of common stock plus the effect of dilutive potential common shares outstanding during the period. Dilutive potential common shares include outstanding stock options and warrants. and the shares that will be issued for the recent acquisitions. Due to the net losses reported in the periods presented, the affect of dilutive potential common shares are anti-dilutive 6 Recently Issued Accounting Pronouncements: In November 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures” (“ASU 2023-07”). ASU 2023-07 requires expanded disclosures about reportable segments including additional information on segment expenses, expanded interim period disclosures, and an explanation of how the chief operating decision maker utilizes segment information in evaluating segment performance. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024. We are currently assessing the impact that the adoption of ASU 2023-07 will have on the disclosures in our consolidated financial statements. Reclassification Presentation Certain amounts have been reclassified for consistency with the current period presentation. These reclassifications had no effect on the reported results of operations. Note 4 - Going Concern We assess going concern uncertainty in our condensed consolidated financial statements to determine if we have sufficient cash and cash equivalents on hand and working capital, including available loans or lines of credit, if any, to operate for a period of at least 12 months from the date our condensed consolidated financial statements are issued. As part of this assessment, based on conditions that are known and reasonably knowable to us, we consider various scenarios, forecasts, projections, and estimates, and we make certain key assumptions, including the timing and nature of projected cash expenditures or programs, and our ability to delay or curtail those expenditures or programs, if necessary, among other factors. Management has reviewed our financial condition, focusing on liquidity sources and upcoming financial obligations. This assessment shows that our short-term obligations exceed the resources available under current operational plans that raise a substantial doubt about our ability to continue as a going concern for the next 12 months after the date that the condensed consolidated financial statements are issued. Additionally, while recent acquisitions are expected to increase operational expenses, we anticipate that they will increase revenue streams, contributing positively to our financial outlook. We believe these acquisitions will enhance product offerings and market reach, which we anticipate will drive higher revenue in the coming months. However, the revenue from our recent acquisitions and from our technology platforms do not yet offset our current obligations and expenses. Management anticipates continuing operating losses for the next 12 months due to growth initiatives, management expects to continue raising capital through additional debt and/or equity financings to fund its operations. Management believes that these actions, which we expect to implement within the next fiscal year, will effectively mitigate the conditions that raise substantial doubt about our ability to continue as a going concern and to ultimately achieve profitability. However, management cannot provide assurance that their plans to add revenue streams, raise revenue or raise additional capital will be successful, and whether we will ultimately achieve profitability, become cash flow positive, or raise additional debt and/or equity capital. If we are unable to raise our revenues sufficiently to cover our obligations and expenses or raise additional capital in the near future, management expects that we will need to curtail operations, seek additional capital on less favorable terms, and/or pursue other remedial measures. As of September 30, 2024, the Company had approximately $ 7.0 million in cash. Note 5 - Business Combinations For comprehensive information regarding the acquisition completed in the previous fiscal year, please refer to the Form 10-KT filed with the SEC for the transition period ended December 31, 2023. Acquisition of Naamche Inc. and Naamche Inc. Pvt Ltd. On May 6, 2024 , we completed our acquisitions of Naamche, Inc. (“U.S. Naamche”) and Naamche, Inc. Pvt Ltd. (“Nepal Naamche,” and together with U.S. Naamche, “Naamche”). As a result, we own 100 % of the issued and outstanding shares of capital stock of Naamche, and both entities are wholly-owned subsidiaries of the Company. We acquired Naamche to assist the Company with the research and development of its proprietary AI algorithms and other technologies. The purchase price consisted of (i) a $ 50,000 cash payment, (ii) 225,000 restricted shares of common stock to be issued within 9 months from the closing date of the acquisitions subject to terms and conditions specified herein, and (iii) $ 450,000 in cash, payable over a 3-year period following the closing date of the acquisitions based on the achievement by Naamche of specified revenue-based targets. 7 Naamche is included in our consolidated financial statements beginning on the date of acquisition and reported as part of our Technology Services (formerly “Platform Services”) segment. We estimated fair values on the acquisition date, for the preliminary allocation of consideration to the net tangible and intangible assets acquired and liabilities assumed in connection with the Naamche acquisition subject to measurement period adjustments. During the measurement period, we obtained a purchase price allocation report from a consulting firm to assist in finalizing the fair value of assets acquired and liabilities assumed. Accordingly, the fair value measurements and adjustments are noted below. The table below represents the final purchase price allocation to total assets acquired and liabilities assumed and the associated estimated useful lives as of the acquisition date. Initial Amounts Recognized as of the acquisition date Measurement Period Adjustment Final Purchase Price Allocation Cash & cash equivalents $ 50,786 $ - $ 50,786 Accounts receivable 15,745 ( 15,745 ) - Other current assets 2,050 - 2,050 Net property plant & equipment 76,350 - 76,350 Goodwill 549,494 ( 349,494 ) 200,000 Intangible assets - 26,000 26,000 Accounts payable ( 46,506 ) 46,506 - Accrued expenses ( 36,480 ) - ( 36,480 ) Dividend payable ( 31,381 ) - ( 31,381 ) Long term loans ( 54,662 ) - ( 54,662 ) Net assets acquired $ 525,396 $ ( 292,733 ) $ 232,663 The determination of the fair value for the acquired business employed the income approach, specifically the discounted cash flow (“DCF”) method. This method involves assessing the present value of anticipated future cash flows from the acquired business. These cash flows are discounted at the weighted average cost of capital (“WACC”), which represents the necessary return on the combined entity’s equity and debt. The WACC is weighted by the respective proportions of equity and debt in the overall capital structure. For the fair valuation of trademarks and trade names, the relief from royalty method was applied. Customer and other relationships were valued through the multi-period excess earnings model (“MPEEM”), which calculates the present value of excess earnings attributed to these relationships over their estimated remaining useful life. Assembled workforce is not recognized separately from goodwill, as it lacks separability and contractual nature. 8 Purchase Price Allocation The acquisition was accounted for as a business combination in accordance with ASC Topic 805, Business Combinations. The purchase price allocation above was allocated to the tangible and intangible assets acquired and liabilities assumed based on management estimated fair values as of the acquisition date. Goodwill was calculated as the excess of the consideration transferred over the net assets recognized and represents the estimated future economic benefits arising from other assets acquired that could not be individually identified and separately recognized. The final purchase price allocation includes $ 26,000 of acquired identifiable intangible assets, all of which have finite lives. The intangible assets are being amortized over their estimated useful lives on a straight-line basis. The determination of the useful lives is based upon various industry studies, historical acquisition experience, economic factors. The purchase price allocation to identifiable intangible assets acquired subject to amortization consists of the following: Estimated Useful Life (in years) Gross Value Accumulated Amortization Net Book Value Definite Lived Intangible Assets: Trademarks and trade names 5 $ 8,500 $ 689 $ 7,811 Customer and other relationships 6 17,500 1,183 16,317 Balance, September 30, 2024 $ 26,000 $ 1,872 $ 24,128 We estimate amortization expense for the next five years and beyond will be as follows: Amount Years Ending December 31: 2024 (excluding the 9 months ended 9/30/2024) $ 1,164 2025 4,617 2026 4,617 2027 4,617 2028 4,617 Thereafter 4,496 Total $ 24,128 Acquisition of AiChat Pte. Ltd. On July 12, 2024, we entered into a Business Acquisition and Financing Agreement (the “Business Acquisition Agreement”) with AiChat Pte. Ltd. (“AiChat”), AiChat10X Pte. Ltd., and Kester Poh Kah Yong, pursuant to which we acquired 85 % of AiChat’s ordinary shares, with the remaining 15 % to be acquired by June 30, 2025. AiChat is an AI-powered company offering conversational customer experience solutions. The total purchase price to acquire 100 % of AiChat is $ 1,140,000 , which consists of: (i) $ 312,000 in restricted common stock, issuable by January 1, 2025; (ii) $ 588,000 in restricted common stock, issuable by April 1, 2025, subject to adjustments set forth in the Business Acquisition Agreement; and (iii) $ 240,000 in restricted common stock, issuable by December 1, 2025. 9 We estimated fair values on the acquisition date, for the preliminary allocation of consideration to the net tangible and intangible assets acquired and liabilities assumed in connection with the AiChat acquisition subject to measurement period adjustments. We obtained a purchase price allocation report from a consulting firm to assist in finalizing the fair value of assets acquired and liabilities assumed. Accordingly, the fair value measurements and adjustments are noted below. The table below represents the final purchase price allocation to total assets acquired and liabilities assumed and the associated estimated useful lives as of the acquisition date. Final Purchase Price Allocation Cash & cash equivalents $ 1,911 Accounts receivable 42,536 Other current assets 7,895 Net property plant & equipment 3,715 Goodwill 1,708,915 Intangible assets 1,135,000 Accounts payable ( 160,815 ) Accrued expenses ( 231,197 ) Other current liabilities ( 65,675 ) Debt assumed ( 1,238,785 ) Net assets acquired $ 1,203,500 The determination of the fair value for the acquired business employed the income approach, specifically the DCF method. This method involves assessing the present value of anticipated future cash flows from the acquired business. These cash flows are discounted at the WACC, which represents the necessary return on the combined entity’s equity and debt. The WACC is weighted by the respective proportions of equity and debt in the overall capital structure. For the fair valuation of developed technology, the relief from royalty method was applied. The estimation of the economic useful life of these assets took into account factors outlined in ASC 350-30-35-3. Trademarks and trade names fair value was determined using the relief from royalty method. Customer and other relationships were valued through MPEEM, which calculates the present value of excess earnings attributed to these relationships over their estimated remaining useful life. Assembled workforce is not recognized separately from goodwill, as it lacks separability and contractual nature. Purchase Price Allocation The acquisition was accounted for as a business combination in accordance with ASC Topic 805, Business Combinations. The purchase price allocation above was allocated to the tangible and intangible assets acquired and liabilities assumed based on management estimated fair values as of the acquisition date. Goodwill was calculated as the excess of the consideration transferred over the net assets recognized and represents the estimated future economic benefits arising from other assets acquired that could not be individually identified and separately recognized. The final purchase price allocation includes $ 1,135,000 of acquired identifiable intangible assets, all of which have finite lives. The intangible assets are being amortized over their estimated useful lives on a straight-line basis. The determination of the useful lives is based upon various industry studies, historical acquisition experience, economic factors, and future forecasted cash flows of the Company following the acquisition of AiChat. Additionally, as part of the acquisition of AiChat, we committed to purchase 55,710 ordinary shares of AiChat at a cost of $ 60,000 , payable at the transaction’s closing. Furthermore, we also agreed to purchase an additional 222,841 ordinary shares of AiChat for $ 240,000 . The specific dates for these payments are outlined in the Business Acquisition Agreement. 10 The purchase price allocation to identifiable intangible assets acquired subject to amortization consists of the following: Estimated Useful Life (in years) Gross Value Accumulated Amortization Net Book Value Definite Lived Intangible Assets: Developed technology 5 $ 800,000 $ 35,068 $ 764,932 Trademarks and trade names 9 272,000 6,624 265,376 Customer and other relationships 10 63,000 1,381 61,619 Balance, September 30, 2024 $ 1,135,000 $ 43,073 $ 1,091,927 We estimate amortization expense for the next five years and beyond will be as follows: Years Ending December 31: Amount 2024 (excluding the 9 months ended 9/30/2024) $ 49,535 2025 196,522 2026 196,522 2027 196,522 2028 196,522 Thereafter 256,304 Total $ 1,091,927 Acquisition of Debt Does Deals, LLC (d/b/a Be My Neighbor) On September 8, 2024, we entered into a Membership Interest Purchase Agreement (the “MIPA”) with Debt Does Deals, LLC (d/b/a Be My Neighbor) (“Be My Neighbor” or “BMN”), a Texas-based mortgage brokerage, and its sellers, Christopher Bradley Griffith and Isabel Williams (collectively, the “Sellers”). In accordance with the MIPA, we acquired 100 % of the membership interests of Be My Neighbor that were outstanding prior to the consummation of the acquisition. The purchase price was $ 6,000,000 , consisting of: (i) $ 1,500,000 in cash to the Sellers based on their ownership percentages; (ii) $ 1,500,000 in restricted common stock, or 1,146,837 shares valued at $ 1.31 per share, to be issued within 90 days of closing, allocated proportionally to each of the Sellers’ membership interests in Be My Neighbor; and (iii) up to $ 3,000,000 in potential earn-out payments, subject to BMN’s achievement of certain financial metrics set forth in the MIPA. We estimated fair values on the acquisition date, for the preliminary allocation of consideration to the net tangible and intangible assets acquired and liabilities assumed in connection with the Be My Neighbor acquisition subject to measurement period adjustments. We obtained a purchase price allocation report from a consulting firm to assist in finalizing the fair value of assets acquired and liabilities assumed. Accordingly, the fair value measurements and adjustments are noted below. The table below represents the final purchase price allocation to total assets acquired and liabilities assumed and the associated estimated useful lives as of the acquisition date. Final Purchase Price Allocation Cash & cash equivalents $ 442,439 Accounts receivable 92,822 Goodwill 2,248,782 Intangible assets 1,434,000 Accounts payable ( 3,794 ) Other current liabilities ( 251,249 ) Net assets acquired $ 3,963,000 11 The determination of the fair value for the acquired business employed the income approach, specifically the DCF method. This method involves assessing the present value of anticipated future cash flows from the acquired business. These cash flows are discounted at the WACC, which represents the necessary return on the combined entity’s equity and debt. The WACC is weighted by the respective proportions of equity and debt in the overall capital structure. For the fair valuation of trademarks and trade names the relief from royalty method was applied. Assembled workforce is not recognized separately from goodwill, as it lacks separability and contractual nature. Purchase Price Allocation The acquisition was accounted for as a business combination in accordance with ASC Topic 805, Business Combinations. The purchase price allocation above was allocated to the tangible and intangible assets acquired and liabilities assumed based on management estimated fair values as of the acquisition date. Goodwill was calculated as the excess of the consideration transferred over the net assets recognized and represents the estimated future economic benefits arising from other assets acquired that could not be individually identified and separately recognized. The final purchase price allocation includes $ 1,434,000 of acquired identifiable intangible assets, all of which have finite lives. The intangible assets are being amortized over their estimated useful lives on a straight-line basis. The determination of the useful lives is based upon various industry studies, historical acquisition experience, economic factors, and future forecasted cash flows of the Company following the acquisition of Be My Neighbor. The purchase price allocation to identifiable intangible assets acquired subject to amortization consists of the following: Estimated Useful Life (in years) Gross Value Accumulated Amortization Net Book Value Definite Lived Intangible Assets: Trademarks and trade names 15 $ 1,434,000 $ 5,762 $ 1,428,238 Balance, September 30, 2024 $ 1,434,000 $ 5,762 $ 1,428,238 We estimate amortization expense for the next five years and beyond will be as follows: Amount Years Ending December 31: 2024 (excluding the 9 months ended 9/30/2024) $ 24,097 2025 95,600 2026 95,600 2027 95,600 2028 95,600 Thereafter 1,021,741 Total $ 1,428,238 12 Acquisition of Hyperfast Title, LLC On July 24, 2024, we acquired 85 % of the membership interests of Hyperfast Title LLC (“Hyperfast”), a Florida-based title insurance provider, through a membership interest purchase agreement for an aggregate purchase price of $ 21,250 . This transaction resulted in an increase in goodwill of $ 25,054 . Note 6 - Capitalized Software Development Costs, Work In Progress Qualifying internal-use software costs incurred during the application development stage, which consist primarily of internal product development costs, outside services, and purchased software license costs are capitalized. As of September 30, 2024, the Company reclassified a portion of capitalized software costs of $ 750,642 from work-in-progress (“WIP”) to intangible assets following the release of the related product to the public, referred to as being placed “in service” under ASC 350. The balance of work-in-progress capitalized software costs amounted to $ 359,720 as of September 30, 2024, compared to $ 839,085 as of December 31, 2023. The Company assesses the carrying amount of capitalized software costs for impairment regularly and considers the recoverability of capitalized costs based on expected future benefits and cash flows. Any impairment loss, if identified, is recognized in the statement of operations. Note 7 - Goodwill and Intangible Assets Goodwill and intangible assets are primarily the result of business acquisitions. Goodwill represents the excess of the cost of an acquisition over the fair value of the net identifiable assets acquired and liabilities assumed. Goodwill is tested for impairment at the reporting unit level at least annually, as of December 31, or more frequently when events occur and circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. At September 30, 2024, our consolidated balance sheet includes goodwill related to the acquisition of Roost Enterprises, Inc. (“Rhove”) included in the rental business reporting unit of $17.3 million. As the activity of the reporting unit is on pause, we will conduct an assessment of potential asset impairments as part of our annual review process during the fourth quarter of 2024. Although we believe that the goodwill reflected in the Consolidated Balance Sheet is not impaired, goodwill may subsequently become impaired due to changes in facts and circumstances affecting the valuation of the reporting unit. A goodwill impairment charge could have a material effect on periodic earnings. Changes in the carrying amount of goodwill were as follows: Technology Services Rental Business Total Balance at June 30, 2024 $ - $ 17,337,739 $ 17,337,739 Goodwill acquired, net of purchase price adjustments 4,072,728 - 4,072,728 Balance at September 30, 2024 $ 4,072,728 $ 17,337,739 $ 21,410,467 (1) Includes goodwill of related to Naamche, AiChat, Be My Neighbor, and Hyperfast acquisitions. See “Note 5 – Business Combinations” for further information. 13 The components of intangible assets, all of which are finite-lived, are as follows: September 30, 2024 December 31, 2023 Gross carrying amount Accumulated amortization Net carrying value Gross carrying amount Accumulated amortization Net carrying value Definite-life Intangibles: Developed technology $ 2,669,642 $ 453,198 $ 2,216,444 $ 1,119,000 $ 235,860 $ 883,140 Trademarks and trade names 1,748,500 44,176 1,704,324 34,000 13,134 20,866 Customer relationships 184,500 22,343 162,157 104,000 10,044 93,956 Total $ 4,602,642 $ 519,717 $ 4,082,925 $ 1,257,000 $ 259,038 $ 997,962 (1) Includes intangible assets related to Naamche, AiChat and Be My Neighbor acquisitions. See “Note 5 – Business Combinations” for further information and reclassified a portion of capitalized software costs from work-in-progress (“WIP”) to intangible assets. The Company recorded depreciation and amortization expenses of $ 163,439 and $ 14,628 for the three months ended September 30, 2024, and September 30, 2023, respectively. The following table outlines the estimated future amortization expense related to intangible assets held as of September 30, 2024: Amount Years Ending December 31: 2024 (excluding the 9 months ended 9/30/2024) $ 176,756 2025 680,634 2026 680,634 2027 680,634 2028 459,849 Thereafter 1,404,419 Total $ 4,082,925 14 Note 8 - Notes Payable On August 14, 2024, we entered into a note purchase agreement with Streeterville Capital, LLC (“Lender”) pursuant to which we issued and sold a secured promissory note in the original principal amount of $ 5,455,000 . The note carries an original issue discount of $ 435,000 , and we paid $ 20,000 to cover the Lender’s legal and transaction costs, reducing the purchase price received by us to $ 5,000,000 . Interest accrues at 8 % annually, and the unpaid amount, interest, fees, and late fees are due 18 months after issuance. The note and agreement include terms like the Lender’s ability to redeem a portion of the note, events of default, penalties, restrictive covenants on our ability to issue certain securities, a “most favored nation” provision. Additionally, Rhove, Be My Neighbor, and our U.S. subsidiaries signed security and intellectual property agreements in favor of the Lender, and our U.S. subsidiaries also guaranteed all of the Company’s obligations under the note and other transaction documents. The Company had the following outstanding notes payable as of September 30, 2024 and December 31, 2023: a. Summary of non-current notes payable: Maturity Date Interest Rate Original Principal Amount September 30, 2024 December 31, 2023 Secured promissory note to Streeterville Capital, LLC, $ 435,000 original issue discount February 14, 2026 8 % $ 5,455,000 $ 5,455,000 $ - Less: Unamortized debt issuance costs & Original issue discount ( 181,875 ) Less: Current portion ( 3,815,000 ) Total notes payable $ 1,458,125 $ - b. Summary of current notes payable: September 30, 2024 December 31, 2023 Secured promissory note to Streeterville Capital, LLC, $ 435,000 original issue discount $ 3,815,000 $ - Less: Unamortized debt issuance costs & Original issue discount ( 485,000 ) Total notes payable - current $ 3,330,000 $ - As of September 30, 2024, accrued interest was $ 54,818 , compared to $ 0 as of September 30, 2023. As of September 30, 2024 and December 31, 2023, unamortized debt issuance and original issue discount were reflected within long term liabilities on the condensed consolidated balance sheets, netted with the notes payable. 15 Note 9 - Related Party Transactions Loans from Related Parties Related party transactions involve loans provided to AiChat, our subsidiary, by Kester Poh, a director of AiChat, and Balaji Swaminathan, a member of our board of directors. All transactions were conducted on terms consistent with those offered to unrelated third parties. As of September 30, 2024, the balance due to Kester Poh under the loans was $ 137,939 , divided as follows: short term loans of $ 75,240 and long-term loans of $ 62,699 . The notes issued in connection with these loans are structured to be repaid over a two-year period through monthly installments of $ 9,626 , bearing an interest rate of 6.9 % per annum. Similarly, as of September 30, 2024, the balance due to Balaji Swaminathan under the loans made from December 2023 to August 2024 was $ 57,957 . This amount includes short term loans of $ 52,985 and long-term loans of $ 4,972 . The notes issued in connection with these loans are structured to be repaid over a one and a half year period through monthly installments of $ 8,183 , bearing an interest rate of 6.9 % per annum. a. Summary of Short-Term Loans to Related Parties Average Interest Rate as of September 30, 2024 September 30, 2024 December 31, 2023 Term Loan Facility 6.9 % $ 143,043 $ - Less: Interest Reserve ( 14,818 ) $ - Total Short-Term Loans to Related Parties $ 128,225 $ - b. Summary of Long-Term Loans to Related Parties Maturity Year Average Interest Rate as of September 30, 2024 September 30, 2024 December 31, 2023 Term Loan Facility 2026 6.9 % 79,686   - Less: Interest Reserve ( 12,015 ) - Total Long-Term Loans to Related Parties $ 67,671 $ - 16 Note 10 - Short Term Loans Unrelated parties Short-Term Loans consisted of the following as of September 30, 2024, and December 31, 2023: a. Summary of Short-Term Loans to Unrelated Parties Average Interest Rate as of September 30, 2024 September 30, 2024 December 31, 2023 First Insurance loan 8.2 % $ - $ 190,095 Term Loan Facility 11.0 % 690,140   - Less: Interest Reserve ( 14,740 ) Total Short-Term Loans to Unrelated Parties $ 675,400 $ 190,095 Note 11 - Deferred Consideration The Company had the following deferred consideration as of September 30, 2024 and December 31, 2023: Gross carrying amount Consideration Paid Net carrying value Balance as on December 31, 2023 $ - $ - $ - Deferred Consideration – AiChat 180,525 - 180,525 Deferred Consideration – BMN (1) 1,500,000 - 1,500,000 Deferred Consideration - Xmore AI 125,000 - 125,000 Balance as on September 30, 2024 $ 1,805,525 $ - $ 1,805,525 (1) As part of the business combination with Be My Neighbor, which took place on September 8, 2024, and in accordance with the MIPA (as defined above), we agreed to pay as consideration an amount of $ 1.5 million in cash. While the original due date for such payment was the closing date, the actual payment was made on October 1, 2024. Note 12 - Mortgage and Other Long-Term Loans Mortgage and Other Long-Term Loans consisted of the following as of September 30, 2024, and December 31, 2023: a. Summary of Mortgage and Other Long-Term Loans to related Parties Maturity Year Average Interest Rate as of September 30, 2024 September 30, 2024 December 31, 2023 Term Loan Facility 2026 6.9 % 79,686 - Less: Interest Reserve ( 12,015 ) - $ 67,671 $ - b. Summary of Mortgage and Other Long-Term Loans to Unrelated Parties Maturity Year Average Interest Rate as of September 30, 2024 September 30, 2024 December 31, 2023 Mortgage Loan 2053 7.5 % $ - $ 247,000.00 Term Loan Facilities 2026 - 2028 6.5 % 225,973 - Vehicle Loans 2029 11 % 51,398 - Less: Interest Reserve ( 1,000 ) - $ 276,371 $ 247,000 17 Note 13 - Stockholders’ Equity (Deficit) The total number of shares of capital stock that the Company has the authority to issue is up to 205,000,000 shares, consisting of: (i) 200,000,000 shares of common stock, having a par value of $ 0.001 per share; and (ii) 5,000,000 shares of preferred stock, having a par value of $ 0.001 per share. As of September 30, 2024, there were 45,570,967 shares of common stock issued and outstanding and as of December 31, 2023, there were 44,122,091 shares of common stock issued and outstanding, and there were 0 shares of preferred stock outstanding as of September 30, 2024 and December 31, 2023. Stock Based Compensation We issued an aggregate of 100,904 shares of common stock during and as of the quarter ended September 30, 2024, pursuant to reAlpha Tech Corp.’s 2022 Equity Incentive Plan (the “2022 Plan”) described below. Equity Incentive Plan We maintain the 2022 Plan, under which we may grant awards to our employees, officers and directors and certain other service providers. The compensation committee of our board of directors administers the 2022 Plan. The 2022 Plan permits grants of awards to eligible employees, consultants and other service providers. The aggregate number of shares of common stock that may be issued under the 2022 Plan may not exceed 4,000,000 shares of common stock of which 3,697,961 remain available for issuance. All of our current employees, consultants and other service providers are eligible to be granted awards under the 2022 Plan. Eligibility for awards under the 2022 Plan is determined by the board of directors at its discretion. The 2022 Plan permits the discretionary award of incentive stock options (“ISOs”), non-statutory stock options (“NQSOs”), stock awards (which may have varying vesting schedules and be subject to lock-up periods at the board of directors’ discretion) and other equity awards to selected participants. Unless sooner terminated, no ISO may be granted under the 2022 Plan on or after the 10th anniversary of the Effective Date (as defined in the 2022 Plan). The compensation committee has the sole discretion in setting the vesting period and, if applicable, exercise schedule of an award, determining that an award may not vest for a specified period after it is granted and accelerating the vesting period of an award. The plan administrator determines the exercise or purchase price of each award, to the extent applicable. The 2022 Plan does not allow for the assignment, transfer or exercise of awards other than by will or the laws of descent and distribution. Unless otherwise provided by the participant’s Option Award Agreement or Stock Award Agreement (as both terms are defined in the 2022 Plan) issued pursuant to the 2022 Plan, upon the participant’s termination for any reason, including but not limited to death, Disability (as defined in the 2022 Plan), voluntary termination nor involuntary termination with or without Cause (as defined in the 2022 Plan), all unvested equity awards in the form of options or shares shall be forfeited. Vested options, unless otherwise provided, will remain exercisable for three (3) months following termination of the participant if such termination is for any reason other than death, Disability or termination for Cause. In case the participant’s separation from service is due to death or Disability, then the vested options will be exercisable for a period of twelve (12) months thereafter. In case the participant’s termination is for Cause, the participant will immediately forfeit any and all options issued to such participant under the 2022 Plan. 18 The 2022 Plan also provides the Company with a right of repurchase all or portion of the shares awarded to the participant under the 2022 Plan, which may be exercised in case a participant separates from service for any reason, at a price equal to the fair market value, as determined by the board of directors. In the event of a Change in Control (as defined in the 2022 Plan), the board of directors will have the sole discretion to address the treatment of a participant’s unvested awards in connection with such Change in Control in the participant’s award agreement. The board of directors may modify, amend or terminate the plan at any time, provided that no such modification, amendment or termination of the 2022 Plan materially affects the rights of a participant under a previously granted award without that participant’s consent. Further, the board of directors cannot, without the approval of the Company’s stockholders, amend this plan: (i) increase the number of common stock with respect to the ISOs that may be granted under the 2022 Plan; (ii) make any changes in the class of employees eligible to receive the ISOs under the plan; (iii) without stockholder approval if required by applicable law. Warrants We account for warrants as either equity-classified or liability-classified instruments based on an assessment of the specific terms of the warrants and applicable authoritative guidance in FASB ASC 480, Distinguishing Liabilities from Equity (“ASC 480”) and ASC 815, Derivatives and Hedging (“ASC 815”). The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815, including whether the warrants are indexed to our own ordinary shares and whether the warrant holders could potentially require “net cash settlement” in a circumstance outside of the Company’s control, among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of the warrant’s issuance and as of each subsequent quarterly period end date while the warrants are outstanding. For issued or modified warrants that meet all of the criteria for equity classification, the warrants are required to be recorded as a component of equity at the time of issuance. For issued or modified warrants that do not meet all the criteria for equity classification, the warrants are required to be recorded as liabilities at their initial fair value on the date of issuance, and each balance sheet date thereafter. Changes in the estimated fair value of the warrants are recognized as a non-cash gain or loss on the statements of operations. The Warrants issued in connection with the follow-on offering and in connection with the GEM Agreement meet the criteria for equity classification under ASC 480 and ASC 815, therefore, the warrants are classified as equity. On October 23, 2023, pursuant to the terms of the GEM Agreement (as defined below), we issued GYBL (as defined below) warrants to purchase up to 1,700,884 shares of the Company’s common stock (the “GEM Warrants”). The GEM Warrants are exercisable, for cash, at an original exercise price of $ 406.67 per share, which exercise price was subsequently adjusted to $ 371.90 after the Company’s most recent public offering and the exercise price of the GEM Warrants is subject to further adjustments specified therein. Due to an ongoing dispute with GYBL regarding the GEM Warrants, there is uncertainty about the enforceability of the GEM Warrants and their classification under ASC 480 and ASC 815. If the dispute is not resolved through negotiations and is adversely determined against us, we may be required to reassess the classification of the GEM Warrants, which could lead to them being recorded as liabilities instead of equity. This reassessment could adversely impact our financial statements and results of operations. See “Note 16 - Subsequent Events” for further information. On November 24, 2023, we conducted a follow-on offering by issuing 1,600,000 units priced at $ 5.00 per unit (the “follow-on offering”), each unit consisting of one share of common stock and one and a half warrants to purchase common stock (the “Follow-On Warrants,” and together with the GEM Warrants, the “Warrants”). The Follow-On Warrants permit holders to exercise them over a five-year period at an exercise price of $ 5.00 per share, subject to “full ratchet” anti-dilution provisions included therein. The “full ratchet” anti-dilution provisions provide that the Follow-On Warrants’ exercise price can be adjusted downward to a floor price of $ 1.44 per share as a result of subsequent offerings, and the share amount issuable pursuant to such warrants would increase such that the aggregate exercise price payable thereunder would equal the aggregate exercise price prior to such adjustment. 19 We believe the likelihood that any Warrant holders will exercise their warrants, and therefore the amount of cash proceeds that we would receive, is dependent upon the trading price of our common stock. We believe that if the trading price for our common stock is less than $ 371.90 per share, in the case of the GEM Warrants, and less than $ 5.00 per share, in the case of the Follow-On Warrants, it is unlikely that the holders of the Warrants will exercise their warrants. While current conditions influencing the exercise of the Warrants make such exercise unlikely, further adjustments to their exercise prices, or an adjustment to the number of shares issuable upon exercise thereof, as applicable, may make the Warrants more attractive for investors to exercise. Additionally, as noted above, due to the ongoing dispute with GYBL regarding the GEM Warrants, pursuant to which we are seeking to void the GEM Warrants, there is uncertainty about the enforceability of the GEM Warrants and method of calculating its exercise price adjustment, which may impact the exercisability thereof. See “Note 16 - Subsequent Events” for further information. Consequently, no adjustments have been made on the exercise price of GEM Warrants based on the one-year anniversary adjustment of such warrants. Our analysis is based on the trading price of our common stock as of November 11, 2024, which was $ 1.00 per share. Rights On March 24, 2023, in connection with the acquisition of Rhove, we allocated rights to each seller and participating investors a right to purchase 1,263,000 additional shares of common stock (the “Rollover Stock”) at a fixed price of $ 10 per share within a two-year period following the closing date of acquisition of Rhove and shall thereafter terminate if not exercised within in such two-year period with no modifications to the exercise terms (the “Rights”). These shares were issued without any restrictions. For details on the factors used in the calculation of the fair value of the Follow-On Warrants and Rights, refer to the audited consolidated financial statements included in the Form 10-KT. As the warrants issued in connection with the follow-on offering and GEM Agreement are classified as equity instruments, they are not subject to fair value remeasurement at the end of each reporting period. Warrants and Rights activity as of September 30, 2024 were as follows: Issue date Period ended Contractual life (years) Warrants Outstanding Weighted Average Exercise Price Average Remaining Contractual Life (Years) Rhove Rights issued on March 24, 2023 03/04/2023 09/30/2024 2 1,263,000 10.00 0.42 GEM Warrants issued on October 23, 2023 10/23/2023 09/30/2024 5 1,700,884 371.9 4.06 Follow-on Warrants issued on November 21, 2023 11/21/2023 09/30/2024 5 2,400,000 5.00 4.14 Warrants outstanding on September 30, 2024 5,363,884 122.52 3.24 Note 14 - Commitments and Contingencies Pursuant to the terms of that certain Share Purchase Agreement between the Company and GEM Global Yield LLC SCS (“GEM Yield”) and GEM Yield Bahamas Limited (“GYBL,” and collectively, “GEM”), dated December 1, 2022 (the “GEM Agreement”), we are required to indemnify GEM for any losses it incurs as a result of a breach by us or of our representations and warranties and covenants under the GEM Agreement or for any misstatement or omission of a material fact in a registration statement registering those shares pursuant to the GEM Agreement. Also, GEM is entitled to be reimbursed for legal or other costs or expenses reasonably incurred in investigating, preparing, or defending against any such loss. To date, we have not raised any capital pursuant to the GEM Agreement and we may not raise any capital pursuant to the GEM Agreement prior to its expiration. Restrictions pursuant to terms of our future financings may also affect our ability to raise capital pursuant to the GEM Agreement. The Company maintains indemnification agreements with our directors and officers that may require the Company to indemnify these individuals against liabilities that arise by reason of their status or service as directors or officers, except as prohibited by law. 20 Contingent Consideration and Compensation Acquisition Agreement – Naamche The Company’s agreement with Naamche includes deferred payment provisions representing potential milestone payments for Naamche’s former owners. The provisions are made up of two general types of arrangements, contingent compensation and contingent consideration. The contingent compensation arrangement is contingent on the former owner’s future employment with the Company and the related amounts are recognized over the required employment period. The contingent consideration is not contingent on employment and was recorded as purchase consideration in other long-term liabilities on the condensed consolidated balance sheets at the time of the initial acquisition based on the fair value of the estimated liability. The amounts are paid over a three-year period, contingent on the achievement of certain revenue milestones. Acquisition Agreement – Debt Does Deals, LLC (dba “Be My Neighbor”) The Company’s agreement with Be My Neighbor includes deferred payment provisions representing potential milestone payments for its former owners. The provisions are made up of contingent consideration. The contingent consideration is not contingent on employment and was recorded as purchase consideration in other long-term liabilities on the condensed consolidated balance sheets at the time of the initial acquisition based on the fair value of the estimated liability. The amounts are paid over a three-year period, contingent on the achievement of certain revenue and EBITDA milestones. The Company primarily determines the contingent consideration liability based on the forecasted probability of achieving the respective milestones. The contingent consideration liability is measured at fair value each reporting period and changes in estimates of fair value are recognized in earnings. As of September 30, 2024, the Company’s contingent consideration liabilities related to acquisitions are categorized as Level 3 within the fair value hierarchy. Contingent consideration was valued at September 30, 2024 using unobservable inputs, primarily internal revenue forecasts. Contingent consideration was valued at the time of acquisitions and have included using the Monte Carlo simulation model. The development and determination of the unobservable inputs for Level 3 fair value measurements and fair value calculations are the responsibility of the Company’s management with the assistance of a third-party valuation specialist. As of September 30, 2024, the Company’s contingent consideration liabilities current and non-current balances were as follows: As of September 30, 2024 Contingent consideration at Purchase Date Consideration Paid Changes in Fair Value Fair Value Contingent Consideration Level 3: Contingent consideration, non-current - Naamche $ 137,000 $ - $ - $ 137,000 $ 137,000 Contingent consideration, non-current - BMN 949,000 - - 949,000 949,000 Total contingent consideration, net of current portion $ 1,086,000 $ - $ - $ 1,086,000 $ 1,086,000 21 Legal Matters India Proceeding Involving Giri Devanur In 2006, Mr. Devanur became the CEO of an India-based company named Gandhi City Research Park, Private Limited (“Gandhi City Research Park”). Gandhi City Research Park was liquidated as a result of the Lehman Brothers collapse in 2009. In 2010, an investor in Gandhi City Research Park filed a fraud complaint with the Cubbon Park Police Station in Bengaluru, India, against, among others, Mr. Devanur. In 2014, the Cubbon Park Police dismissed all claims. Subsequently, in 2015 the investor appealed the Cubbon Park Police’s decision before the Lower Court. In November 2018, the Lower Court issued a criminal summons against, among others, Mr. Devanur. Mr. Devanur petitioned the High Court to quash the summons. By order dated March 27, 2023, the High Court granted Mr. Devanur’s petition and ordered the Lower Court to reconsider the investor’s appeal. On August 3, 2023, the Lower Court decided to uphold the Cubbon Park Police’s decision and close the criminal case against Mr. Devanur. On December 4, 2023, Mr. Devanur received a petition to challenge the Lower Court’s order to uphold the Cubbon Park Police’s decision and close Mr. Devanur’s criminal case. Mr. Devanur is vigorously contesting this petition. Malpractice Lawsuit On May 8, 2023, the Company filed a malpractice lawsuit with the United States District Court for the Southern District of Ohio, Eastern Division, against Buchanan, Ingersoll & Rooney, PC (“Buchanan”), Rajiv Khanna (“Khanna”) and Brian S. North (“North,” together with Buchanan and Khanna, the “Buchanan Legal Counsel”). The complaint alleges that the Buchanan Legal Counsel failed to provide proper and timely legal advice during the Company’s Tier 2 Regulation A offering, resulting in late Blue Sky notice filings with all required states prior to the Company offering and selling securities in those states. As a result, the Company was subject to a number of inquiries, investigations, and subpoenas by the various states, incurring significant legal fees and fines, lost opportunity due to pausing its Regulation A campaign, in addition to the loss of a $ 20 million institutional investment. The Company is seeking the forfeit of all legal fees associated with this matter, the award of legal fees to bring this matter to action, and further legal and equitable relief as the Court deems just and proper. In response to the counterclaims filed by the Buchanan Legal Counsel on August 16, 2023, the Company has denied the allegations made therein, asserting that they lack merit and are either insufficiently supported or entirely untrue. The Company contends that any damages claimed by the defendants arise from their own negligence and failure to meet their contractual obligations. At this time, the Company cannot predict the eventual scope, duration, or outcome of the lawsuit. Note 15 - Segment Reporting In November 2023, FASB issued ASU 2023-07. ASU 2023-07 requires expanded disclosures about reportable segments including additional information on segment expenses, expanded interim period disclosures, and an explanation of how the chief operating decision maker utilizes segment information in evaluating segment performance. We are currently assessing the impact that the adoption of ASU 2023-07 will have on the disclosures in our consolidated financial statements. Existing guidance, which is based on a management approach to segment reporting, establishes requirements to report selected segment information quarterly and to report annually entity-wide disclosures about products and services, in which the entity holds material assets and reports revenue. We have two reportable segments based on our business units: (i) Technology Services (formerly “Platform Services”) and (ii) Rental Business. Our chief operating decision maker has been identified as the Chief Executive Officer and the President, each of which reviews operating results to make decisions about allocating resources and assessing performance for the entire Company. 22 Three months Ended September 30, Nine months Ended September 30, 2024 2023 2024 2023 Revenue by segment Technology services 339,227 47,474 422,006 142,538 Rental business - 11,548 - 82,762 Consolidated revenue 339,227 59,022 422,006 225,300 Segment cost of revenue Technology services ( 113,361 ) ( 30,360 ) ( 139,687 ) ( 137,473 ) Rental business - - - ( 12,045 ) Consolidated segment cost of revenue ( 113,361 ) ( 30,360 ) ( 139,687 ) ( 149,518 ) Consolidated segment gross margin 225,866 28,662 282,319 75,782 Segment operating expense Technology services ( 546,488 ) ( 31,051 ) ( 661,046 ) ( 40,604 ) Rental business ( 64,430 ) ( 27,447 ) ( 193,324 ) ( 226,079 ) Consolidated segment operating expenses ( 610,918 ) ( 58,498 ) ( 854,370 ) ( 266,683 ) Total consolidated segment operating loss ( 385,052 ) ( 29,836 ) ( 572,051 ) ( 190,901 ) Segment other(expenses) income Technology services ( 34,168 ) - ( 52,554 ) ( 1,005 ) Rental business - ( 237 ) ( 3,477 ) ( 1,822 ) Total consolidated segment operating loss ( 419,220 ) ( 30,073 ) ( 628,082 ) ( 193,728 ) Corporate Expenses Operating expenses ( 1,304,568 ) ( 699,003 ) ( 3,552,021 ) ( 2,090,352 ) Other (expenses) income , net ( 374,786 ) ( 48,531 ) ( 815,828 ) 5,296,016 ( 1,679,354 ) ( 747,534 ) ( 4,367,849 ) 3,205,664 Total consolidated loss before income taxes $ ( 2,098,574 ) $ ( 777,607 ) $ ( 4,995,931 ) $ 3,011,936 Note 16 - Subsequent Events The Company has evaluated subsequent events as of the date of this report and has none to report, except as identified below. In connection with acquisition of Be My Neighbor on September 8, 2024, the Company agreed to pay $ 1.5 million in cash as deferred consideration. A cash payment of $ 1.5 million was made on October 1, 2024, as part of the deferred consideration arrangement. See “Note 11 – Deferred Consideration” for further information. On November 1, 2024, the Company filed a lawsuit against GYBL in the United States District Court for the Southern District of New York (the “Action”). In the Action, the Company has asserted two causes of action against GYBL: (1) rescission of the GEM Warrants pursuant to Section 29(b) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), due to GYBL’s underlying violation of Section 15(a) of the Exchange Act for effecting the GEM Warrants as an unregistered securities dealer, and (2) in the alternative, a declaratory judgment that the exercise price adjustment calculation of the GEM Warrants is governed by the terms provided in the GEM Warrants, rather than the terms in the GEM Agreement. 23 SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS AND OTHER INFORMATION CONTAINED IN THIS REPORT This Quarterly Report on Form 10-Q, or this “report,” contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements give our current expectations or forecasts of future events. You can identify these statements by the fact that they do not relate strictly to historical or current facts. You can find many (but not all) of these statements by looking for words such as “approximates,” “believes,” “hopes,” “expects,” “anticipates,” “estimates,” “projects,” “intends,” “plans,” “would,” “should,” “could,” “may,” “will” or other similar expressions in this report. In particular, these include statements relating to future actions; prospective products, applications, customers and technologies; future performance or results of any products; anticipated expenses; and future financial results. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from our historical experience and our present expectations or projections. Factors that could cause actual results to differ materially from those discussed in the forward-looking statements include, but are not limited to: ● We are employing a business model with a limited track record, which makes our business difficult to evaluate; ● Our technology that is currently being developed may not yield expected results or be delivered on time; ● Our ability to integrate any acquisitions successfully; ● We intend to utilize a significant amount of indebtedness and raise capital through public offerings for the operation of our business; ● The implementation of artificial intelligence (“AI”) into our technologies may prove to be more difficult than anticipated; ● The real estate technology industry in which we participate are highly competitive, and we may be unable to compete successfully with our current or future competitors; ● Our ability to retain our executive officers and other key personnel; ● If we fail to attract or retain customers and users of our technologies, or if we fail to provide high-quality real estate industry solutions, our business, results of operations, and financial condition would be materially adversely affected; ● Our real estate investments are currently on hold, and there is no assurance we will resume our short-term rental operations. We may restart these operations depending on macroeconomics factors, such as high interest rates, and general factors such as real estate investment demand, capital availability, investment yields, regulatory changes, competitive landscape and others; and ● The impact of laws and regulations regarding privacy, data protection, consumer protection, and other matters. Many of these laws and regulations are subject to change and uncertain interpretation, and could result in claims, changes to our business practices, monetary penalties, or otherwise harm to our business. Forward-looking statements may appear throughout this report, including without limitation, the following sections: Part I, Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and Part II, Item 1A “Risk Factors.” The forward-looking statements are based upon management’s beliefs and assumptions and are made as of the date of this report. We undertake no obligation to publicly update or revise any forward-looking statements included in this report. You should not place undue reliance on these forward-looking statements. Unless otherwise stated or the context otherwise requires, the terms “we,” “us,” “our” and the “Company” refer to reAlpha Tech Corp. and its subsidiaries, as applicable. 24