UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
☒ QUARTERLY REPORT PURSUANT TO SECTION
13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2025
or
☐ TRANSITION REPORT PURSUANT TO SECTION
13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ____________________
to___________________
Commission File Number: 333-280379
Linkhome Holdings Inc.
(Exact name of registrant as specified in its charter)
Nevada 93-4316797
(State or other jurisdiction of
incorporation or organization) (I.R.S. Employer
Identification No.)
2 Executive Circle , Suite 100
Irvine , CA
92614
(Address of principal executive offices) (Zip Code)
(800) 680 - 9158
(Registrant’s telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b)
of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, Par Value $0.001 LHAI Not listed on any exchange currently. Symbol has been reserved.
Indicate by check mark whether the registrant
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements
for the past 90 days. ☒ Yes ☐ No
Indicate by check mark whether the registrant
has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405
of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒
Yes ☐ No
Indicate by check mark whether the registrant
is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company.
See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,”
and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer ☒ Smaller reporting company ☒
Emerging growth company ☒
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant
is a shell company (as defined in Rule 12b-2 of the Exchange Act).
☐ Yes ☒ No
APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
PROCEEDINGS DURING THE PRECEDING FIVE YEARS:
Indicate by check mark whether the registrant
has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent
to the distribution of securities under a plan confirmed by a court.
☐ Yes ☐ No
APPLICABLE ONLY TO CORPORATE ISSUERS:
Indicate the number of shares outstanding of each
of the issuer’s classes of common stock, as of the latest practicable date.
As of May 19, 2025 the registrant had a total
of 14,505,000 shares of its common stock, par value $0.001 per share, issued and outstanding.
TABLE OF CONTENTS
Page
#
PART I – FINANCIAL INFORMATION
1
Item 1. Financial Statements (Unaudited)
1
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
19
Item 3. Quantitative and Qualitative Disclosures About Market Risk
31
Item 4. Controls and Procedures
31
PART II – OTHER INFORMATION
32
Item 1. Legal Proceedings
32
Item 1A. Risk Factors
32
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
32
Item 3. Defaults Upon Senior Securities.
32
Item 4. Mine Safety Disclosure
32
Item 5. Other Information
32
Item 6. Exhibits
32
Signatures
33
i
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING
STATEMENTS
Certain statements in this Quarterly Report on
Form 10-Q are “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934,
as amended, and are subject to the safe harbor created thereby. All statements contained in this Quarterly Report on Form 10-Q other than
statements of historical facts, including statements regarding our future results of operations and financial position, our business strategy
and plans and our objectives for future operations, are forward-looking statements. The words “believe,” “may,”
“will,” “estimate,” “continue,” “anticipate,” “intend,” “expect”
and similar expressions are intended to identify forward-looking statements. We have based these forward-looking statements largely on
our current expectations and projections about future events and financial trends that we believe may affect our financial condition,
results of operations, business strategy, short-term and long-term business operations and objectives, and financial needs. These forward-looking
statements are subject to a number of risks, uncertainties and assumptions, including those described in “Risk Factors” of
our Prospectus dated October 17, 2024 and in any subsequent filing we make with the SEC, as well as in any documents incorporated by reference
that describe risks and factors that could cause results to differ materially from those projected in these forward-looking statements.
Moreover, we operate in a very competitive and
rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can
we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results
to differ materially from those contained in any forward-looking statements we may make. In light of these risks, uncertainties and assumptions,
the future events and trends discussed in this Quarterly Report on Form 10-Q may not occur and actual results could differ materially
and adversely from those anticipated or implied in the forward-looking statements.
Although we believe that the expectations reflected
in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance, achievements or
events and circumstances reflected in the forward-looking statements will occur. We are under no duty to update any of these forward-looking
statements after completion of this Quarterly Report on Form 10-Q to conform these statements to actual results or revised expectations.
ii
PART I — FINANCIAL INFORMATION
Item 1. Financial Statements.
LINKHOME HOLDINGS INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
AS OF MARCH 31, 2025 AND DECEMBER 31, 2024
March 31,
December 31,
2025
2024
(Unaudited)
Assets
Current Assets
Cash and cash equivalents
$ 584,143
$ 1,670,949
Investments - trading securities
124,993
-
Accounts receivable, net
1,834,000
18,160
Real estate held for sale
-
907,061
Advance to contractor
26,873
-
Prepaid expenses and other receivables
18,000
27,979
Deferred tax assets, net
3,080
-
Deferred IPO costs
748,499
699,499
Total Current Assets
3,339,588
3,323,648
Noncurrent Assets
Equipment, net
66,132
70,771
Operating lease right-of-use assets, net
18,550
29,410
Intangible asset
1,449
1,449
Security deposits
4,235
4,235
Total Noncurrent Assets
90,366
105,865
Total Assets
$ 3,429,954
$ 3,429,513
Liabilities and Stockholders’ Equity
Current Liabilities
Accounts payable
$ -
$ 21,300
Auto loan payable, current
8,231
8,102
Operating lease liabilities, current
18,907
29,980
Other current liabilities
839,224
830,065
Due to related party
-
55,000
Total Current Liabilities
866,362
944,447
Noncurrent Liabilities
Auto loan payable, noncurrent
33,278
35,381
Total Noncurrent Liabilities
33,278
35,381
Total Liabilities
899,640
979,828
Stockholders’ Equity
Preferred stock, $ 0.001 par value, 1,000,000 shares authorized, no shares issued and outstanding at March 31, 2025 and December 31, 2024
-
-
Common stock, $ 0.001 par value, 100,000,000 shares authorized, 14,505,000 shares issued and outstanding at March 31, 2025 and December 31, 2024
14,505
14,505
Paid-in capital
1,276,690
1,276,690
Retained earnings
1,239,119
1,158,490
Total Stockholders’ Equity
2,530,314
2,449,685
Total Liabilities and Stockholders’ Equity
$ 3,429,954
$ 3,429,513
The accompanying notes are an integral part of
these consolidated financial statements.
1
LINKHOME HOLDINGS INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED MARCH 31, 2025 AND
2024
(UNAUDITED)
Three Months Ended
March 31,
2025
2024
Net Revenues (including $ 97,560 and $ 924,544 from related parties for the three months ended
March 31, 2025 and 2024, respectively)
$ 5,709,426
$ 1,143,928
Cost of Revenues
5,447,509
915,662
Gross Profit
261,917
228,266
Operating Expenses
Selling expenses
17,341
900
General and administrative expenses
120,754
154,433
Total Operating Expenses
138,095
155,333
Operating Income
123,822
72,933
Other (Expenses) Income
Interest expense
( 682 )
( 800 )
Financial expense
( 60 )
-
Unrealized gain (loss) on trading securities
( 11,007 )
-
Other income, net
-
507
Total Other Expenses, Net
( 11,749 )
( 293 )
Income before Income Taxes
112,073
72,640
Income Tax Expenses
31,444
32,348
Net Income
$ 80,629
$ 40,292
Earnings per Share – Basic
$ 0.01
$ 0.00
Weighted Average Number of Common Stock Outstanding – Basic
14,505,000
13,986,538
The accompanying notes are an integral part of
these consolidated financial statements.
2
LINKHOME HOLDINGS INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’
EQUITY
FOR THE THREE MONTHS ENDED MARCH 31, 2025 AND
2024
(UNAUDITED)
Preferred stock
Common stock
Additional
paid-in
Retained
Total
stockholder’s
Shares
Amount
Shares
Amount
capital
earnings
equity
Balance at January 1, 2025
-
$ -
14,505,000
$ 14,505
$ 1,276,690
$ 1,158,490
$ 2,449,685
Net income
-
-
-
-
-
80,629
80,629
Balance at March 31, 2025
-
$ -
14,505,000
$ 14,505
$ 1,276,690
$ 1,239,119
$ 2,530,314
Balance at January 1, 2024
-
$ -
13,500,000
$ 13,500
$ 297,695
$ 380,254
$ 691,449
Common shares issued for equity financing
-
-
955,000
955
929,045
-
930,000
Net income
-
-
-
-
-
40,292
40,292
Balance at March 31, 2024
-
$ -
14,455,000
$ 14,455
$ 1,226,740
$ 420,546
$ 1,661,741
The accompanying notes are an integral part
of these consolidated financial statements.
3
LINKHOME HOLDINGS INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2025 AND
2024
(UNAUDITED)
Three Months Ended
March 31,
2025
2024
Cash Flows from Operating Activities
Net Income
$ 80,629
$ 40,292
Adjustments to reconcile net income to net cash used in operating activities:
Unrealized loss on trading securities
11,007
-
Depreciation
4,639
4,651
Lease expense
11,337
11,335
Changes in operating assets and liabilities:
Accounts receivable
( 1,815,840 )
( 33,523 )
Accounts receivable – related party
-
( 81,888 )
Real estate held for sale
907,061
-
Advance to contractor
( 26,873 )
( 17,940 )
Prepaid expenses and other receivables
9,979
25,008
Deferred tax assets
( 3,080 )
-
Deferred IPO costs
( 49,000 )
( 50,000 )
Accounts payable
( 21,300 )
( 9,131 )
Other current liabilities
9,160
82,019
Payment of lease liabilities
( 11,551 )
( 11,120 )
Net Cash Used in Operating Activities
( 893,832 )
( 40,297 )
Cash Flows from Investing Activities
Purchase of trading securities
( 136,000 )
-
Purchase of furniture and fixtures
-
( 982 )
Purchase of office equipment
-
( 1,082 )
Purchase of trademark
-
( 399 )
Net Cash Used in Investing Activities
( 136,000 )
( 2,463 )
Cash Flows from Financing Activities
Repayments of auto loan payable
( 1,974 )
( 1,857 )
Proceeds from related party dues
326,000
-
Repayments of related party dues
( 381,000 )
-
Proceeds from shares issued in equity financing
-
930,000
Net Cash (Used in) Provided by Financing Activities
( 56,974 )
928,143
Net (Decrease) Increase in Cash and Cash Equivalents
( 1,086,806 )
885,383
Cash and Cash Equivalents, Beginning of Period
1,670,949
651,911
Cash and Cash Equivalents, End of Period
$ 584,143
$ 1,537,294
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash Paid for Interest
$ 682
$ 800
Cash Paid for Income Taxes
$ -
$ -
The accompanying notes are an integral part of
these consolidated financial statements.
4
LINKHOME HOLDINGS INC. AND
SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 — ORGANIZATION
AND DESCRIPTION OF BUSINESS
Organization and Business
Linkhome
Holdings Inc. (“Linkhome”, “Linkhome Holdings” or the “Company”) was incorporated in the State of
Nevada, U.S. on November 6, 2023 . The Company is a holding entity with no material operation of its own. Linkhome conducts
substantially all of the operations through its fully owned subsidiary Linkhome Realty Group (“Linkhome Realty” or the “Subsidiary”),
formerly known as Goldman Realty & Mortgage Inc.. Linkhome Realty was incorporated in the State of California, U.S. on July 13,
2021, and is engaged in real estate related activities including real estate purchases and sales through Cash Offer, and various real
estate services, such as real estate agency service for buying and selling properties, property management, home renovation and mortgage
referral services. On November 17, 2023, Linkhome Realty obtained the Company’s real estate broker license, following the Company’s
Chief Executive Officer’s (“CEO”) receipt of his personal real estate broker license on August 8, 2023.
On
December 1, 2023, all the shareholders of Linkhome Realty transferred all of their ownerships in Linkhome Realty and exchanged for 13,500,000 shares
of Linkhome Holdings, for which the CEO is the major shareholder. The transfer was considered as a reorganization of entities under common
control. The consolidation of the Company and its subsidiary has been accounted for at historical cost and prepared on the basis as if
the aforementioned transactions had become effective as of the beginning of the first period presented in the accompanying consolidated
financial statements.
NOTE 2 — SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
and Consolidation
The
accompanying consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting
principles (“U.S. GAAP”) and applicable rules and regulations of the Securities and Exchange Commission (“SEC”)
regarding consolidated financial reporting. The consolidated financial statements include the accounts of Linkhome Holdings and Linkhome
Realty. All intercompany transactions and balances between the Company and its subsidiary have been eliminated upon consolidation. In
the opinion of management, such financial information includes all adjustments (consisting only of normal recurring adjustments, unless
otherwise indicated) considered necessary for a fair presentation of the Company’s financial position at such date and the operating
results and cash flows for such periods.
Emerging Growth Company
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart
Our Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain exemptions from various
reporting requirements that are applicable to other public companies that are not emerging growth companies including, but not limited
to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002,
reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and exemptions from the
requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden parachute payments
not previously approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial
accounting standards until private companies (that is, those that have not had a Securities Act registration statement declared effective
or do not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial
accounting standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the
requirements that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected
not to opt out of such extended transition period which means that when a standard is issued or revised and it has different application
dates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private
companies adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public
company which is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition
period difficult or impossible because of the potential differences in accounting standards used.
5
Use of Estimates
The
preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities as of the dates of the consolidated financial statements, as well as the reported
amounts of revenues and expenses during the reporting period. These estimates and judgments include, but are not limited to, revenue recognition,
allowance for credit losses, income taxes, the useful lives of long-lived assets and assumptions used in assessing impairment of
long-lived assets. Management bases its estimates on historical experience and on various other assumptions believed to be reasonable
under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities.
Although actual amounts may differ from the estimated amounts, such differences are not likely to be material.
Cash and Cash Equivalents
For
purposes of the statements of cash flows, the Company considers cash, money market funds, investments in interest bearing demand deposit
accounts, time deposits and all highly liquid investments with an original maturity of three months or less to be cash equivalents.
Cash and cash equivalent readily convertible to known amounts of cash are subject to an insignificant risk of changes in value.
Investments - Trading
Securities
The
Company classifies investments in trading securities as financial instruments acquired with the intent to sell them in the near term for
profit. Trading securities are initially recorded at cost and subsequently measured at fair value, with both realized and unrealized gains
or losses recognized in the consolidated statements of income under “Other Income/Expenses.” Unrealized gains or losses arising
from changes in the fair value of trading securities are recognized in the consolidated statements of income at each reporting period,
while realized gains or losses are calculated based on the difference between the sale proceeds and the carrying value of the securities
sold.
The
Company opened an investment account at J.P. Morgan Chase in January 2025. For the three months ended March 31, 2025, the Company purchased
trading securities totaling $ 136,000 . As of March 31, 2025, investment in trading securities totaled $ 124,993 , with an unrealized loss
of $ 11,007 recognized in the consolidated statements of income under “Other Income/Expenses.”
Credit Losses
On
January 1, 2023, the Company adopted ASU 2016-13, “Financial Instruments — Credit Losses (Topic 326):
Measurement of Credit Losses on Financial Instruments” (“ASC 326”). This standard replaced the incurred loss methodology
with an expected loss methodology that is referred to as the current expected credit loss (“CECL”) methodology. CECL requires
an estimate of credit losses for the remaining estimated life of the financial asset using historical experience, current conditions,
and reasonable and supportable forecasts and generally applies to financial assets measured at amortized cost, including loan receivables
and held-to-maturity debt securities, and some off-balance sheet credit exposures such as unfunded commitments to extend credit.
Financial assets measured at amortized cost will be presented at the net amount expected to be collected by using an allowance for credit
losses. In addition, CECL made changes to the accounting for available-for-sale debt securities. One such change is to require credit
losses to be presented as an allowance rather than as a write-down on available-for-sale debt securities if management does
not intend to sell and does not believe that it is more likely than not they will be required to sell.
The
Company adopted ASC 326 and all related subsequent amendments thereto effective January 1, 2023, using the modified retrospective
approach for all financial assets measured at amortized cost and off-balance sheet credit exposures. The was no transition adjustment
of the adoption of CECL.
The
Company’s accounts receivable and prepaid expense in the consolidated balance sheets are within the scope of ASC Topic 326.
As the Company has limited customers and debtors, the Company uses the loss-rate method to evaluate the expected credit losses on
an individual basis. When establishing the loss rate, the Company makes the assessment on various factors, including historical experience,
creditworthiness of customers and debtors, current economic conditions, reasonable and supportable forecasts of future economic conditions,
and other factors that may affect its ability to collect from the customers and debtors. The Company also provides specific provisions
for allowance when facts and circumstances indicate that the receivable is unlikely to be collected.
Expected
credit losses are recorded as an allowance for credit losses, which is netted against accounts receivable in the consolidated balance
sheets, and are recognized as an expense in the consolidated statements of income. Receivables are written off against the allowance when
all collection efforts have been exhausted and recovery is deemed remote. If the Company recovers amounts that were previously written
off, the recovered amounts are recognized as a reduction to the provision for credit losses in the consolidated statements of income.
6
Accounts Receivable,
Net
Accounts
receivable represent the amounts that the Company has an unconditional right to consideration, which are stated at the historical carrying
amount net of allowance for credit losses. The Company maintains allowances for credit losses for estimated losses. The Company reviews
the accounts receivable on a periodic basis and makes allowances when there is doubt as to the collectability of individual balances.
In evaluating the collectability of individual receivable balances, the Company considers many factors, including historical losses, the
age of the receivable balance, the customer’s historical payment pattens and creditworthiness, current economic conditions, and
reasonable and supportable forecasts of future economic conditions. Accounts are written off against the allowance after all means of
collection have been exhausted and the potential for recovery is considered remote. As of March 31, 2025 and December 31, 2024, the Company
had no allowances for credit losses.
Real Estate Held for
Sale
Real
estate properties acquired on behalf of clients as part of the Company’s Cash Offer program are classified as real estate held for
sale in accordance with the criteria outlined in FASB ASC Topic 360, “Property, Plant, and Equipment.” Under this classification,
properties held for sale are measured at the lower of cost or fair value less costs to sell. As of March 31, 2025, the Company had no
real estate held for sale. As of December 31, 2024, the Company recorded one property as real estate held for sale with a carrying
value of $ 907,061 . This property was acquired in December 2024 under the Cash Offer program to facilitate a transaction for a client
and was subsequently sold in January 2025.
Advance to Contractor
Advance
to contractor represents amounts paid to contractors in advance for home renovation projects that are not yet completed, from which the
Company expects to receive future economic benefits within its normal operating cycle. Home renovation projects are generally completed
within one to three months from the date the advance payment is made. As of March 31, 2025 and December 31, 2024, advance to
contractor totaled $ 26,873 and $0 , respectively.
Deferred Initial Public
Offering (“IPO”) Costs
The
Company accounts for deferred IPO costs in accordance with the requirement of ASC 340-10-S99-1 and SEC Staff Accounting Bulletin
(“SAB”) Topic 5A — “Expenses of Offering.” Deferred offering costs consist of underwriting,
legal, consulting, and other expenses incurred up to the balance sheet date that are directly attributable to the planned IPO. These
deferred costs will be charged to shareholders’ equity upon the successful completion of the IPO. If the IPO is unsuccessful,
all deferred costs, along with any additional expenses incurred, will be charged to operations. As of March 31, 2025 and December 31,
2024, deferred IPO costs totaled $ 748,499 and $ 699,499 , respectively.
Equipment, Net
Equipment
is stated at cost, net of accumulated depreciation and impairment losses, if any. Expenditures for maintenance and repairs are expensed
as incurred, while additions, renewals and improvements that extend the useful lives of property and equipment are capitalized. When assets
are retired or otherwise disposed of, the related cost and accumulated depreciation is removed from the respective accounts, and any resulting
gain or loss is reflected in the consolidated statements of income. Depreciation is computed using the straight-line method over
the estimated useful lives of the assets. For the three months ended March 31, 2025 and 2024, depreciation expense related to furniture
and fixtures, office equipment, and vehicle amounted to $ 4,639 and $ 4,651 , respectively. The estimated useful lives by asset
classification are generally as follows:
Estimated
Useful Life
Furniture and fixtures
3 – 7 years
Office equipment
3 – 5 years
Vehicles
5 years
7
Impairment of Long-Lived Assets
Long-lived assets,
which include property, plant and equipment and intangible assets, are reviewed for impairment whenever events or changes in circumstances
indicate the carrying amount of an asset may not be recoverable. The recoverability of long-lived assets to be held and used is measured
by comparing the carrying amount of an asset to the estimated undiscounted future cash flows expected to be generated by the asset. If
the carrying amount of an asset exceeds its estimated undiscounted future cash flows, an impairment charge is recognized by the amount
by which the carrying amount of the asset exceeds the fair value of the assets. Fair value is generally determined using the asset’s
expected future discounted cash flows or market value, if readily determinable.
The
Company evaluates events and changes in circumstances that could indicate the carrying amounts of long-lived assets may not be recoverable.
When such events or changes in circumstances occur, the Company assesses the recoverability of long-lived assets by determining whether
the carrying value of such assets will be recovered through undiscounted expected future cash flows. If the total of the future undiscounted
cash flows is less than the carrying amount of those assets, the Company records an impairment charge in the period in which such a determination
is made. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying
amount of the assets exceeds the fair value of the assets. Based on the above analysis, no impairment loss was recognized related to these
assets for the three months ended March 31, 2025 and 2024.
Income Taxes
The
Company uses the asset and liability method of accounting for income taxes in accordance with FASB ASC Topic 740, “Income Taxes.”
Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current period and
(ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s financial
statements or tax returns. Deferred tax assets also include the prior years’ net operating losses carried forward. Deferred
tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized
in the results of operations in the period that includes the enactment date. A valuation allowance is provided to reduce the deferred
tax assets reported if based on the weight of the available positive and negative evidence, it is more likely than not some portion or
all of the deferred tax assets will not be realized.
The
Company follows FASB ASC Topic 740, which prescribes a more-likely-than-not threshold for financial statement recognition and
measurement of a tax position taken or expected to be taken in a tax return. FASB ASC Topic 740 also provides guidance on recognition
of income tax assets and liabilities, classification of current and deferred income tax assets and liabilities, accounting for interest
and penalties associated with tax positions, accounting for income taxes in interim periods, and income tax disclosures.
Under
the provisions of FASB ASC Topic 740, when tax returns are filed, it is likely some positions taken would be sustained upon examination
by the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position
that would be ultimately sustained. The benefit of a tax position is recognized in the financial statements in the period during which,
based on all available evidence, management believes it is more likely than not that the position will be sustained upon examination,
including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or aggregated with other positions.
Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is
more than 50 percent likely of being realized upon settlement with the applicable taxing authority. The portion of the benefits associated
with tax positions taken that exceeds the amount measured as described above is reflected as a liability for unrecognized tax benefits
in the accompanying balance sheets along with any associated interest and penalties that would be payable to the taxing authorities upon
examination. Interest associated with unrecognized tax benefits is classified as interest expense and penalties are classified in selling,
general and administrative expenses in the statements of income. For the three months ended March 31, 2025 and 2024, the Company
did not take any uncertain positions that would necessitate recording a tax related liability.
Prior
to January 1, 2024, Linkhome Realty filed its income tax return under Subchapter S of the Internal Revenue Code (“IRS”)
as a S-corporation, and elected to be taxed as a pass-through entity, for which the income, losses, deductions, and credits flow
through to the shareholders of the company for federal income tax purposes. Effective January 1, 2024, Linkhome Realty’s tax
status became C-corporation, and is subject to a federal income tax rate of 21 % and California state income tax rate of 8.84 %.
As a parent holding company of Linkhome Realty, Linkhome Holdings was incorporated in the State of Nevada on November 6, 2023, and
is only subject to a federal income tax rate of 21 %. Effective for the tax year beginning January 1, 2024, and continuing thereafter
unless revoked, Linkhome Holdings and Linkhome Realty have elected to file a consolidated federal income tax return.
8
Revenue Recognition
In
accordance with ASC 606, “Revenue from Contracts with Customers,” revenue is recognized when a customer obtains control
of promised goods or services. The amount of revenue recognized reflects the consideration that the Company expects to be entitled to
receive in exchange for these goods or services. The Company recognizes revenues following the five-step model prescribed under ASU
No. 2014-09: (i) identifies contract(s) with a customer; (ii) identifies the performance obligations in the contract;
(iii) determines the transaction price; (iv) allocates the transaction price to the performance obligations in the contract;
and (v) recognizes revenues when (or as) it satisfies the performance obligation.
The
Company derives its revenues primarily from real estate services and real estate purchases and sales through Cash Offer.
Real Estate Service
Revenue
The
Company’s real estate service revenue consists primarily of real estate agency commission for buying and selling properties for
clients, and revenue generated from property management, home renovation, and mortgage referral services.
The
Company earns agency commission revenue, usually at a fixed percentage of property’s selling price, through facilitating the buy
or sale of various types of properties, including residential, commercial, and land parcels. The Company is considered an agent for these
services provided, and reports service revenue earned through these transactions on a net basis. Revenue is recognized when the agency
service is provided, usually at the closing of escrow.
The
Company’s CEO has owned his personal real estate salesperson license since 2020 and obtained his personal real estate broker license
on August 8, 2023. Prior to obtaining the broker license, the Company performed real estate transactions as a sales agent under a
real estate brokerage firm, an unrelated third party, and earned sales commissions at fixed rates. On November 17, 2023, Linkhome
Realty obtained a real estate broker license for the Company. Thus, the Company gradually transitioned from operating as a sales agent
under a third-party real estate broker to a real estate broker independently. This transition marks a significant shift in the Company’s
business model, as it no longer relies on other firms to conduct real estate transactions.
The
Company provides property management services, which include two primary activities: tenant placement and ongoing property management.
Tenant placement services involve marketing the property, identifying suitable tenants, and facilitating the rental agreement. For these
services, the Company acts as an agent and charges a rental commission, either as a percentage of the first year’s rent or a fixed
fee. Revenue from tenant placement is recognized at a point in time when a tenant is secured, and the lease contract is executed. Additionally,
the Company provides ongoing property management services, which may include collecting rent on behalf of the landlord, coordinating maintenance
and repairs, and addressing tenant inquiries during the lease term. For these services, the Company also acts as an agent and charges
a service fee. Revenue from ongoing property management is recognized over time as the services are rendered, as the landlord simultaneously
receives and consumes the benefits of the Company’s efforts.
The
Company also offers a full range of home renovation services, from bathroom and kitchen renovations to customized home renovations and
extensions, helping clients prepare their homes for sale or personalize newly purchased properties. The Company considers itself as a
principal for this service as it has control of the specified service at any time before it is transferred to the customer, which is evidenced
by (i) the Company is primarily responsible for fulfilling the promises to provide home renovation services meeting customer specifications,
and assumes fulfilment risk (i.e., risk that the performance obligation will not be satisfied); and (ii) the Company has discretion
in selecting third-party renovation contractors and establishing the price, and bears the risk for services that are not fully paid
for by customers. The renovation period is usually within one to three months; the Company recognizes revenue when the renovation
service is completed, on a gross basis with corresponding costs incurred.
In
addition, the Company collaborates with lending institutions and mortgage brokers to assist clients in seeking and securing mortgage services,
and aiding clients in the process of obtaining loans or financing for property purchases. The Company receives a referral fee as a percentage
of the loan amount and recognizes revenue when the loan is approved.
Revenue from Property
Purchases and Sales through Cash Offer
The
Company’s revenue from purchases and sales through Cash Offer consists primarily of the Company’s purchasing a hot property
in cash and then selling it to a customer. The Company purchases a property in cash with ownership transferred to Linkhome Realty. Subsequently,
Linkhome Realty sells the property to the customer within a short period of time. Both purchase and sales transactions go through an escrow
company. The Company is the principal of these transactions and recognizes revenue and cost when the property purchased is sold and escrow
is closed. This type of revenue does not contain a financing component due to there being no difference between the amount of promised
consideration and the cash selling price of the promised goods or services, and the length of time between when the Company transfers
the promised goods or services to the customer and when the customer pays for those goods is very short, usually within a few weeks
or a few months.
9
Disaggregation of
Revenue
The
following table provides information about disaggregated revenue by revenue stream.
Three Months Ended
March 31,
2025
Three Months Ended
March 31,
2024
Real estate service revenue
Real estate agency commission
$ 211,517
$ 207,382
Property management service
1,767
5,752
Home renovation service
9,952
2,200
Mortgage referral fee
6,300
4,050
Total real estate service revenue
229,536
219,384
Revenue from property purchases and sales through Cash Offer
5,479,890
924,544
Total revenues
$ 5,709,426
$ 1,143,928
Cost of Revenues
Cost
of revenues consists primarily of (i) costs related to property purchases made under Linkhome Realty’s name, which are subsequently
sold to customers, and (ii) costs associated with real estate services, including commission expenses for real estate agents working
for the Company and renovation costs incurred for home renovation services.
Segment Information
On
October 1, 2024, the Company adopted ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment
Disclosures.” The Company applies the “management approach” to identify operating segments, as required by ASC 280-10-50.
Under this approach, operating segments are components of the business whose operating results are regularly reviewed by the chief operating
decision maker (“CODM”) to assess performance and allocate resources. The Company’s CODM is the senior executive committee,
which includes the Chief Executive Officer and the Chief Financial Officer.
The
CODM manages the Company’s operations as a single operating and reportable segment, referred to as the Real Estate Solutions segment,
which includes all activities related to the Company’s integrated real estate platform. The Company manages its business activities
on a consolidated basis, including two primary revenue streams: (1) Cash Offer transactions, in which the Company purchases and resells
properties for customers; and (2) real estate services, including real estate agency services, property management services, home
renovation services, and mortgage referral services. See “ Revenue Recognition ” for a breakdown of revenues by stream.
The
accounting policies of the Real Estate Solutions segment are the same as those described elsewhere in the summary of significant accounting
policies. The CODM assesses segment performance and allocates resources based on net income, which is also reported in the Company’s
consolidated statements of income. The CODM does not evaluate individual revenue streams separately and receives financial reporting only
at the consolidated level.
Net
income is used by the CODM to evaluate the return on segment assets and determine whether to reinvest profits in the business, fund acquisitions,
or return capital to shareholders. Net income is also used to compare actual performance against budget and to benchmark the Company’s
performance against industry peers. These evaluations form the basis for internal performance assessments and management compensation
decisions.
10
The
following table presents the segment revenue, segment profit or loss, and significant segment expenses included in the measure of segment
performance for the three months ended March 31, 2025 and 2024:
Three Months Ended
March 31,
2025
Three Months Ended
March 31,
2024
Segment revenues (1)
$ 5,709,426
$ 1,143,928
Less:
Cost of revenues
5,447,509
915,662
Segment gross profit
261,917
228,266
Less:
Payroll and payroll tax expenses
52,107
46,325
Legal and accounting expenses
40,126
86,379
Rent expense
12,050
11,520
Other segment items (2)
40,240
5,951
Depreciation and amortization
4,639
4,651
Interest expense
682
800
Income tax expense
31,444
32,348
Segment net income
$ 80,629
$ 40,292
Reconciliation of profit or loss
Adjustments and reconciling items
—
—
Consolidated net income
$ 80,629
$ 40,292
(1) Segment revenues represent revenues from external customers
and are consistent with consolidated net revenues as reported in the Company’s consolidated statements of income. The Company had
no intra-entity sales or transfers for the periods presented.
(2) Other segment items include marketing expenses, business
license expenses, office expenses, and other overhead expenses.
The
following table presents segment assets and expenditures for segment assets. Segment assets are reviewed on a consolidated basis and reflect
total consolidated assets as reported in the Company’s consolidated balance sheets. Expenditures for segment assets include
additions to long-lived assets.
March 31,
2025
December 31,
2024
Segment assets
$ 3,429,954
$ 3,429,513
Three Months
Ended
March 31,
2025
Three Months
Ended
March 31,
2024
Expenditures for segment assets (1)
$ —
$ 2,463
(1) Expenditures for the three months ended March 31, 2024, included
purchases of office equipment ($ 1,082 ), furniture ($ 982 ), and a trademark ($ 399 ).
All
of the Company’s revenues and long-lived assets were attributable to operations in the United States for the three
months ended March 31, 2025 and 2024. All customers resided in the United States, and all properties purchased and sold by the Company
were located in the United States. Therefore, no geographical disaggregation is presented.
For
the three months ended March 31, 2025, revenues from six customers accounted for approximately 16.50 %, 16.25 %, 16.03 %, 15.87 %,
15.73 %, and 15.60 % of the Company’s total revenues, respectively. For the three months ended March 31, 2024, revenue from
one related-party customer accounted for approximately 80.82 % of total revenues.
11
Concentration of Credit
Risk
Financial
instruments that potentially subject the Company to concentrations of credit risk consist primarily of cash, cash equivalents, and accounts
receivable. The Company has concentrated its credit risk for cash by maintaining deposits in the financial institutions in the United States.
Deposits in these financial institutions may, from time to time, exceed the Federal Deposit Insurance Corporation (“FDIC”)’s
federally insured limits. The standard insurance amount is $ 250,000 per depositor, per insured bank, for each account ownership category.
The bank deposits exceeding the standard insurance amount will not be covered. The Company did not incur any losses on its cash and cash
equivalents as of March 31, 2025 and December 31, 2024.
Fair Value of Financial
Instruments
The
Company applies the fair value measurement accounting standard in accordance with ASC 820-10, “Fair Value Measurements and
Disclosures,” whenever other accounting pronouncements require or permit fair value measurements. Fair value is defined in ASC 820-10 as
the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants
at the measurement date. The fair value hierarchy is based on inputs to valuation techniques that are used to measure fair value that
are either observable or unobservable. Observable inputs reflect assumptions market participants would use in pricing an asset or liability
based on market data obtained from independent sources, while unobservable inputs reflect a reporting entity’s pricing based upon
their own market assumptions. The fair value hierarchy consists of the following three levels (Level 1 is the highest priority and Level
3 is the lowest priority):
● Level 1 — Observable inputs that reflect quoted
prices for identical assets or liabilities in active markets.
● Level 2 — Inputs other than quoted prices included
in Level 1 that are observable for the asset or liability either directly or indirectly, including quoted prices for similar assets or
liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets, or other observable
inputs that can be corroborated by observable market data.
● Level 3 — Unobservable inputs that are not supported
by market data. Unobservable inputs are developed based on the best information available, which might include the Company’s own
data.
As
of March 31, 2025, the Company’s investments in trading securities totaling $ 124,993 were measured at fair value using Level 1 inputs,
based on quoted market prices in active markets. As of December 31, 2024, the Company did not have any investments in trading securities.
For
all other financial instruments, including cash and cash equivalents, accounts receivable, accounts payable, and other current liabilities,
their carrying amounts approximate fair value due to their short-term nature.
Leases
Under
ASC 842, “Leases,” a contract is or contains a lease when the Company has the right to control the use of an identified
asset. The Company determines if an arrangement is a lease at inception of the contract, which is the date on which the terms of the contract
are agreed to, and the agreement creates enforceable rights and obligations. The commencement date of the lease is the date that the lessor
makes an underlying asset available for use by the Company.
The
Company determines if the lease is an operating or finance lease at the lease commencement date based upon the terms of the lease and
the nature of the asset. The lease term used to calculate the lease liability includes options to extend or terminate the lease when it
is reasonably certain that the option will be exercised. Linkhome Realty’s office lease is classified as an operating lease, reflected
in the operating lease right-of-use assets, current portion of operating lease liabilities and non-current portion of operating
lease liabilities in the consolidated balance sheets.
The
lease liability is measured at the present value of future lease payments, discounted using the discount rate for the lease at the commencement
date. As the Company is typically unable to determine the implicit rate, the Company uses an incremental borrowing rate based on the lease
term and economic environment at commencement date. The Company’s incremental borrowing rate is a hypothetical rate based on its
understanding of what its credit rating would be. The ROU assets include adjustments for prepayments and accrued lease payments. The right-of-use (“ROU”)
asset is initially measured as the amount of lease liability, adjusted for any initial lease costs, prepaid lease payments, and reduced
by any lease incentives.
ROU
assets are reviewed for impairment when indicators of impairment are present. ROU assets from operating and finance leases are subject
to the impairment guidance in ASC 360, “Property, Plant, and Equipment,” as ROU assets are long-lived nonfinancial
assets.
ROU
assets are tested for impairment individually or as part of an asset group if the cash flows related to the ROU assets are not independent
from the cash flows of other assets and liabilities. An asset group is the unit of accounting for long-lived assets to be held and
used, which represents the lowest level for which identifiable cash flows are largely independent of the cash flows of other groups of
assets and liabilities. As of March 31, 2025 and December 31, 2024, the Company recognized no impairment of ROU assets.
12
Related Parties and
Transactions
The
Company identifies related parties, and accounts for, discloses related party transactions in accordance with ASC 850, “Related
Party Disclosures” and other relevant ASC standards.
Parties,
which can be a corporation or individual, are related if the Company has the ability, directly or indirectly, to control the other party
or exercise significant influence over the other party in making financial and operational decisions. Companies are also considered to
be related if they are subject to common control or common significant influence. Transactions between related parties commonly occurring
in the normal course of business are related party transactions. Transactions between related parties are also considered to be related
party transactions even though they may not be given accounting recognition. While ASC does not provide accounting or measurement guidance
for such transactions, it nonetheless requires their disclosure.
Earnings per Share
Basic
earnings per ordinary share is computed by dividing net income attributable to ordinary shareholders by the weighted-average number
of ordinary shares outstanding during the period. Diluted earnings per share is computed by dividing net income attributable to ordinary
shareholders by the sum of the weighted average number of ordinary shares outstanding and of potential ordinary shares (e.g., convertible
securities, options and warrants) as if they had been converted at the beginning of the periods presented, or issuance date, if later.
Potential ordinary shares that have an anti-dilutive effect (i.e., those that increase income per share or decrease loss per share)
are excluded from the calculation of diluted loss per share. For the three months ended March 31, 2025 and 2024, the Company had
no dilutive stocks.
Commitments and Contingencies
Certain
conditions may exist as of the date the consolidated financial statements are issued, which may result in a loss to the Company, but which
will only be resolved when one or more future events occur or fail to occur. The Company’s management and legal counsel assess such
contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related
to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings, the Company’s
legal counsel evaluates the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount
of relief sought or expected to be sought.
If
the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability can
be estimated, the estimated liability would be accrued in the Company’s consolidated financial statements. If the assessment indicates
that a potential material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, the nature
of the contingent liability, together with an estimate of the range of possible loss if determinable and material, would be disclosed.
As of March 31, 2025 and December 31, 2024, the Company had no such contingencies.
New Accounting Pronouncements
The
Company considers the applicability and impact of all ASUs and periodically reviews new accounting standards that are issued. Under the
Jumpstart Our Business Startups Act of 2012, as amended (the “JOBS Act”), the Company meets the definition of an
emerging growth company and has elected the extended transition period for complying with new or revised accounting standards, which delays
the adoption of these accounting standards until they would apply to private companies.
Recently Adopted Accounting
Pronouncements
In
November 2023, the FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures.”
The amendments in the ASU are intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about
significant segment expenses that are regularly provided to the chief operating decision maker and included within each reported measure
of segment profit or loss. In addition, the amendments enhance interim disclosure requirements, clarify circumstances in which an entity
can disclose multiple segment measures of profit or loss, provide new segment disclosure requirements for entities with a single reportable
segment, and contain other disclosure requirements. The purpose of the amendments is to enable “investors to better understand an
entity’s overall performance” and assess “potential future cash flows.” The amendments in ASU 2023-07 are
effective for all public entities for fiscal years beginning after December 15, 2023, and interim periods within fiscal years
beginning after December 15, 2024. The Company adopted ASU 2023-07 in the fourth quarter of 2024 and the adoption did not
have a material impact on its consolidated financial statements and related disclosures.
13
Recent Accounting
Pronouncements Pending Adoption
In
December 2023, the FASB issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures,”
which requires disclosure of incremental income tax information within the rate reconciliation and expanded disclosures of income taxes
paid, among other disclosure requirements. ASU 2023-09 is effective for fiscal years beginning after December 15,
2024. Early adoption is permitted. The Company is evaluating the impact that ASU 2023-09 will have on its consolidated financial
statements and related disclosures.
In
November 2024, the FASB issued ASU 2024-03, “Income Statement — Reporting Comprehensive Income — Expense
Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses.” This ASU requires public business
entities to disclose additional information about specific expense categories in the notes to financial statements at interim and annual
reporting periods. This guidance is effective for fiscal years beginning after December 15, 2026, and interim periods within
fiscal years beginning after December 15, 2027 with early adoption permitted. These requirements should be applied on a prospective
basis with an option to apply them retrospectively. The Company is evaluating the impact that ASU 2024-03 will have on its consolidated
financial statements and related disclosures.
The
Company does not believe that any other recently issued but not yet effective authoritative guidance, if adopted currently, would have
a material impact on its consolidated financial statements or related disclosures.
NOTE 3 — ACCOUNTS
RECEIVABLE, NET
Accounts
receivable, net consisted of the following as of March 31, 2025 and December 31, 2024:
March 31,
2025
December 31,
2024
Accounts receivable, gross
$ 1,834,000
$ 18,160
Less: allowance for credit losses
—
—
Accounts receivable, net
$ 1,834,000
$ 18,160
NOTE 4 — PREPAID
EXPENSES AND OTHER RECEIVABLES
As
of March 31, 2025, prepaid expenses and other receivables totaled $ 18,000 , representing advance payments to a consultant for future services.
As
of December 31, 2024, prepaid expenses and other receivables totaled $ 27,979 , consisting of $ 23,000 in advance payments
to consultants for future services and $ 4,979 in other receivables.
NOTE 5 — EQUIPMENT,
NET
Equipment,
net consisted of the following as of March 31, 2025 and December 31, 2024:
March 31,
2025
December 31,
2024
Furniture and fixtures
$ 5,325
$ 5,325
Office equipment
2,238
2,238
Vehicles
88,028
88,028
Total
95,591
95,591
Less: accumulated depreciation
( 29,459 )
( 24,820 )
Equipment, net
$ 66,132
$ 70,771
For
the three months ended March 31, 2025 and 2024, depreciation expense amounted to $ 4,639 and $ 4,651 , respectively.
14
NOTE 6 — SECURITY
DEPOSITS
As
of March 31, 2025 and December 31, 2024, security deposits totaled $ 4,235 , representing a refundable deposit paid to the landlord.
NOTE 7 — OTHER
CURRENT LIABILITIES
Other
current liabilities consisted of the following as of March 31, 2025 and December 31, 2024:
March 31,
2025
December 31,
2024
Payroll and payroll tax payable
$ 8,291
$ 4,659
Federal income tax payable
228,376
204,762
State income tax payable
116,886
105,976
Credit card payable
10,130
10,726
Accrued professional fees
440,941
502,942
Customer deposits
33,600
—
Tenant-contributed emergency reserve
1,000
1,000
Total other current liabilities
$ 839,224
$ 830,065
As
of March 31, 2025, accrued professional fees totaled $ 440,941 , consisting of $ 400,000 in legal fees and $ 40,941 in other miscellaneous
fees. As of December 31, 2024, accrued professional fees totaled $ 502,942 , consisting of $ 450,000 in legal fees, $ 12,000 in audit
fees, and $ 40,942 in other miscellaneous fees.
As
of March 31, 2025, customer deposits totaled $ 33,600 , representing advance payments received from customers for home renovation projects
managed by the Company.
NOTE 8 — AUTO
LOAN PAYABLE
On
September 3, 2023, the Company entered into a loan agreement with an unrelated third party for acquiring a vehicle. The auto loan,
in the form of a promissory note, matures on September 18, 2029 and bears interest at a rate of 6.34 % per annum, payable
monthly beginning October 18, 2023. For the three months ended March 31, 2025 and 2024, interest expense related to this loan
amounted to $ 682 and $ 800 , respectively.
NOTE 9 — LEASE
On
July 31, 2023, the Company entered into a lease agreement for an office in Irvine, California with a lease term of 24 months,
commencing on September 1, 2023 and expiring on August 31, 2025 . The initial monthly rental payment is $ 3,708 from
September 1, 2023 to August 31, 2024, with an annual 3.85 % increase to the amount of $ 3,850 starting on September 1,
2024.
The
following tables present the Company’s operating lease costs, lease components, remaining lease term and discount rate:
Three Months Ended
March 31,
2025
Three Months Ended
March 31,
2024
Operating lease costs
$ 11,337
$ 11,335
March 31,
2025
December 31,
2024
Operating lease right-of-use assets
$ 18,550
$ 29,410
Operating lease liabilities – current
$ 18,907
$ 29,980
Operating lease liabilities – non-current
—
—
Total operating lease liabilities
$ 18,907
$ 29,980
March 31,
2025
Remaining lease term (years) 0.42
Discount rate 7.50 %
15
The
following table is a schedule, by years, of the minimum lease payments as of March 31, 2025:
Year Ended December 31,
Operating
Lease
Liabilities
Remaining 2025 (4/1/2025 – 12/31/2025)
$ 19,251
Total lease payments
19,251
Less: imputed interest
( 344 )
Present value of lease liabilities
$ 18,907
NOTE 10 — INCOME
TAXES
Linkhome
Holdings was incorporated in the State of Nevada in November 2023 and is subject to a 21 % corporate federal income tax rate.
There is no state income tax in Nevada. Linkhome Holdings serves as a holding company for Linkhome Realty.
Effective
July 13, 2021, Linkhome Realty elected to be taxed as a S-corporation, a pass-through entity, for which the income, losses,
deductions, and credits flow through to the shareholders of the Company for federal tax purposes. The California state annual income tax
for S-corporation is the greater of 1.5 % of the corporation’s net income or $ 800 . Effective January 1, 2024, Linkhome
Realty’s tax status changed to C-corporation, subject to a 21 % corporate federal income tax rate and an 8.84 % California
state income tax rate.
Effective
for the tax year beginning January 1, 2024, and continuing thereafter unless revoked, Linkhome Holdings and Linkhome Realty have
elected to file a consolidated federal income tax return. As a result, Linkhome Holdings’ net operating losses (“NOLs”)
can be used to offset Linkhome Realty’s taxable income, reducing the Company’s overall tax liability.
The
Company’s provision for income taxes consisted of the following:
Three Months Ended
March 31,
2025
Three Months Ended
March 31,
2024
Current:
Federal income tax expense
$ 23,614
$ 22,129
State income tax expense
10,910
10,219
Deferred:
Federal income tax benefit
( 2,311 )
—
State income tax benefit
( 769 )
—
Total
$ 31,444
$ 32,348
The
following tables reconciled the federal statutory tax rate to the Company’s effective tax rate for the three months ended March 31,
2025 and 2024:
Three Months Ended
March 31,
2025
Three Months Ended
March 31,
2024
Federal statutory income tax rate
21.00 %
21.00 %
State statutory income tax rate, net of effect of state income tax deductible to federal income tax
7.01 %
7.00 %
Permanent difference (non-deductible expenses)
0.05 %
0.10 %
Effective tax rate
28.06 %
28.10 %
16
As of March 31, 2025 and December 31,
2024, the net deferred tax assets consisted of the following:
March 31,
2025
December 31,
2024
Deferred tax assets:
Unrealized loss on trading securities
$ 3,080
$ —
Less: valuation allowance
—
—
Deferred tax assets, net
$ 3,080
$ —
The Company evaluates its
valuation allowance requirements at the end of each reporting period by reviewing all available evidence, both positive and negative,
and assessing whether, based on the weight of that evidence, a valuation allowance is needed. When circumstances cause a change in management’s
judgement about the realizability of deferred tax assets, the impact of the change on the valuation allowance is generally reflected in
income from operations. The future realization of the tax benefit of an existing deductible temporary difference or carryforward ultimately
depends on the existence of sufficient taxable income of the appropriate character within the carryforward period available under applicable
tax law. As of March 31, 2025, the Company had a deferred tax asset of $ 3,080 related to unrealized loss on trading securities. Management
has evaluated the available evidence regarding the realizability of this deferred tax asset and concluded that a valuation allowance is
not required as of March 31, 2025, based on the Company’s assessment of its ability to generate sufficient future taxable income
to utilize the deferred tax asset.
NOTE 11 — RELATED
PARTY TRANSACTIONS
Net Revenues — Related
Party
Name of Related Party Nature Relationship Three Months
Ended
March 31,
2025 Three Months
Ended
March 31,
2024
Haiyan Ma Revenue from property purchases and sales through Cash Offer The Company’s shareholder $ —
$ 924,544
Na Li Real estate service revenue – real estate agency commission Chief Financial Officer and Director 97,560 —
Total $ 97,560 $ 924,544
For
the three months ended March 31, 2025, the Company provided real estate agency services to Na Li, assisting with the sale of a property.
The Company earned $ 126,000 in real estate agency commission from Na Li but paid a referral fee of $ 28,440 to Haiyan Ma for introducing
the buyer, resulting in net revenue of $ 97,560 recognized on a net basis.
For
the three months ended March 31, 2024, the Company acquired a property for $ 915,662 in cash from an unrelated party, holding
title in its name, and subsequently sold the property to Haiyan Ma for $ 924,544 .
Due to Related Party
Name of Related Party Nature Relationship March 31,
2025 December 31,
2024
Zhen Qin Due on demand, non-interest bearing The Company’s major shareholder, Chairman of the Board and Chief Executive Officer $ —
$ 55,000
Total $ —
$ 55,000
On
May 1, 2024, Zhen Qin lent $ 530,000 to the Company to support its operational needs. As of March 31, 2025, the Company had fully
repaid the outstanding balance to Zhen Qin, resulting in no amount due to the related party. As of December 31, 2024, the Company
had repaid $ 475,000 to Zhen Qin, leaving an outstanding balance of $ 55,000 .
17
NOTE 12 — STOCKHOLDERS’
EQUITY
On
June 1, 2023, Linkhome Realty entered into an Angel Investment Agreement with an angel investor to issue 1,800,000 common
shares of Linkhome Realty at $ 0.001 per share for total proceeds of $ 300,000 . Linkhome Realty received the proceeds in November 2023.
Following the reorganization finalized on December 1, 2023, the $ 300,000 investment was recognized as part of the initial capital
contribution, making the angel investor one of the initial shareholders of Linkhome Holdings.
Linkhome
Holdings was incorporated in the State of Nevada on November 6, 2023. The authorized number of preferred shares is 1,000,000 shares
with $ 0.001 par value; no preferred shares were issued as of March 31, 2025 and December 31, 2024. The authorized number
of common shares is 100,000,000 shares with $ 0.001 par value. As of March 31, 2025 and December 31, 2024, the Company had 14,505,000
common shares issued and outstanding, including 1,800,000 shares issued to the angel investor under the reorganization described above.
NOTE 13 — SUBSEQUENT
EVENTS
The
Company has evaluated subsequent events through the date of the issuance of the consolidated financial statements and no subsequent event
has been identified.
18
Item 2. Management’s
Discussion and Analysis of Financial Condition and Results of Operations.
This
management’s discussion and analysis of financial condition and results of operations contains forward-looking statements that
involve risks and uncertainties. See “Special Note Regarding Forward-Looking Statements” for a discussion of the uncertainties,
risks and assumptions associated with those statements. You should read the following discussion in conjunction with “Selected Historical
Financial and Other Data” and our audited consolidated financial statements and related notes which are included elsewhere in this
prospectus. Our actual results may differ materially from those discussed in the forward-looking statements as a result of various
factors, including, but not limited to, those described under “Risk Factors” and included in other portions of this prospectus.
This
prospectus includes forward-looking statements. We have based these forward-looking statements on our current expectations
and projections about future events. These forward-looking statements are subject to known and unknown risks, uncertainties,
and assumptions about us that may cause our actual results, levels of activity, performance, or achievements to be materially different
from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements.
In some cases, you can identify forward-looking statements by terminology such as “may,” “should,” “could,”
“would,” “expect,” “plan,” “anticipate,” “believe,” “estimate,”
“continue,” or the negative of such terms or other similar expressions. Factors that might cause or contribute to such a discrepancy
include, but are not limited to, those described in our other Securities and Exchange Commission (“SEC”) filings. References
to “we”, “us”, “our,” or the “Company” are to Linkhome Holdings Inc. and its subsidiary,
except where the context requires otherwise.
Overview
Linkhome
Holdings Inc. (“Linkhome,” “Linkhome Holdings,” the “Company,” or “We”) is a corporation
incorporated under the laws of Nevada on November 6, 2023. Linkhome was incorporated as a holding company with no material operations
of its own. Linkhome conducts substantially all of the operations through its subsidiary, Linkhome Realty Group, a California corporation
(“Linkhome Realty”). Located in Irvine, California, Linkhome Realty is presently focused on serving the Southern California
market, and, over time, intends to establish a nationwide marketing network covering multiple states.
Linkhome
Realty focuses on comprehensive real estate activities as a one-stop destination for a variety of real estate needs. By using Artificial
Intelligence (“AI”) to streamline the property search and transaction process, we facilitate property transactions as a real
estate agency and provide efficient property management services. We aim to offer comprehensive assistance to our clients in real estate
investments by diversifying our services and providing clients with access to a wide range of real estate solutions. Further, we aim to
provide personalized services to both buyers and sellers to meet their various real estate needs, and help our clients buy and sell property
more efficiently.
Additionally,
where possible and when we have sufficient cash on hand to permit such a purchase, we purchase and sell real estate for our clients through
our Cash Offer program. We developed the Cash Offer program with the intent of increasing the successful rate in our clients’ acquisition
of their desired houses. We also use this service as a marketing tool to help us attract more clients. We use cash to purchase the target
property first, and then sell it to our customer. This service is particularly effective in the competitive U.S. real estate market,
where buyers often face competition and bidding for popular properties during the home purchase bid. Our ability to make all-cash offers
helps our clients secure desired properties quickly, thereby enhancing their chances of success. Our ultimate strategic goal is to become
the premier AI driven real estate technology company, utilizing artificial intelligence to transform the real estate industry, making
property transactions more user-friendly, transparent, and efficient. Currently, our funding for the Cash Offer comes primarily from investments
made by our CEO and shareholders. With the funds generated from this offering, we plan to expand our Cash Offer program. We believe and
are confident that, over time, our revenue will continue to grow and we will become more profitable over time.
19
Key Factors that Affect
Our Results of Operations
● Market Conditions: Fluctuations in
the real estate market, including changes in supply and demand dynamics, interest rate, economic conditions, and regulatory policies,
can significantly impact on our business. We closely monitor market trends and adapt our strategies in order to mitigate risks and capitalize
on opportunities.
● Technology Integration: As we strive
to become the premier AI real estate company, our ability to effectively integrate AI and other innovative technologies into our operations
is crucial.
● Client Preferences and Demands: We
continuously assess client feedback, market research and industry trends to improve our services.
● Competition: The real estate industry
is highly competitive, with numerous companies competing for market share and client attention. We strive to differentiate ourselves
through our comprehensive services, innovative solutions and exceptional customer service. Continuous assessment of competitor strategies
and market positioning informs our efforts to maintain a competitive advantage.
● Economic Factors: We aim to continuously
evaluate Macroeconomic factors, such as GDP growth, employment rates, inflation, which can influence real estate market dynamics and
consumer behavior. When GDP growth and employment rates are strong, we typically see higher consumer confidence and spending power. On
the other hand, rising inflation can lead to increased interest rates, potentially reducing consumer buying power and making it more
expensive for consumers to purchase homes.
● Operational Efficiency: The process
of real estate transaction includes multiple steps. We continuously optimize our processes, invest in staff training and development,
and leverage technology to enhance productivity.
Related Party Transactions
Related Parties
The
following individuals are considered related parties due to their roles in the Company:
● Haiyan Ma: The Company’s shareholder.
● Zhen Qin: Chairman of the Board, Chief
Executive Officer (“CEO”), and major shareholder. Zhen Qin also serves as a licensed real estate agent acting on behalf of
the Company.
● Na Li: Chief Financial Officer (“CFO”)
and Director. Na Li is the spouse of Zhen Qin.
For the Three
Months Ended March 31, 2025 and 2024
Property Purchases
and Sales Through Cash Offer
For
the three months ended March 31, 2024, the Company acquired a property for $915,662 in cash from an unrelated party, holding title in
its name, and subsequently sold the property to Haiyan Ma for $924,544.
Real Estate Agency
Service
For
the three months ended March 31, 2025, the Company provided real estate agency services to Na Li, assisting with the sale of a property.
The Company earned $126,000 in real estate agency commission from Na Li but paid a referral fee of $28,440 to Haiyan Ma for introducing
the buyer, resulting in net revenue of $97,560 recognized on a net basis.
As of March 31,
2025 and December 31, 2024
Due to Related Party
On
May 1, 2024, Zhen Qin lent $530,000 to the Company to support its operational needs. As of March 31, 2025, the Company had fully
repaid the outstanding balance to Zhen Qin, resulting in no amount due to the related party. As of December 31, 2024, the Company
repaid $475,000 to Zhen Qin, leaving an outstanding balance of $55,000.
20
Selected Income Statement
Items
Net Revenues
We
derive our net revenues from (i) real estate purchases and sales made through Cash Offer, and (ii) real estate services including
acting as real estate agency for buying and selling properties, property management, home renovation and mortgage referral services. The
following table presents our net revenues by revenue stream for the periods presented:
Three Months Ended March 31,
2025
2024
Change
Amount
%
Amount
%
Amount
%
Revenue from property purchases and sales through Cash Offer
$ 5,479,890
95.98 %
$ 924,544
80.82 %
$ 4,555,346
492.71 %
Real estate service revenue
Real estate agency commission
211,517
3.71 %
207,382
18.13 %
4,135
1.99 %
Property management service
1,767
0.03 %
5,752
0.50 %
(3,985 )
(69.28 )%
Home renovation service
9,952
0.17 %
2,200
0.19 %
7,752
352.36 %
Mortgage referral fee
6,300
0.11 %
4,050
0.36 %
2,250
55.56 %
Total real estate service revenue
229,536
4.02 %
219,384
19.18 %
10,152
4.63 %
Total net revenues
$ 5,709,426
100.00 %
$ 1,143,928
100.00 %
$ 4,565,498
399.11 %
Revenue from Property
Purchases and Sales Through Cash Offer
In
a competitive real estate market, a buyer who pays in cash is more likely to secure a property. To give buyers an edge in competitive
markets, we offer the Cash Offer program to enable buyers to make all-cash offers on properties, even if they require financing.
Through our Cash Offer program, we provide the funds to make a cash offer once the client identifies a property. If the seller accepts
the cash offer, we purchase the property in cash to secure its ownership and subsequently sell it to the client within a short period
of time. Our property purchases and sales through Cash Offer focus primarily on residential and commercial properties.
Revenue
from property purchases and sales through our Cash Offer program accounted for 95.98% and 80.82% of net revenues for the three months
ended March 31, 2025 and 2024, respectively. Our revenue from this program increased by $4,555,346, or 492.71%, from $924,544 for the
three months ended March 31, 2024, to $5,479,890 for the three months ended March 31, 2025. This significant increase was due to the expansion
of our Cash Offer program, which commenced in late 2023. For the three months ended March 31, 2025 and 2024, we purchased and sold
six and one properties, respectively, through the Cash Offer program, with average transaction prices of $0.90 million and $0.92 million,
respectively.
Real Estate Service
Revenue
We
offer comprehensive real estate services tailored to meet the diverse needs of our clients. Our real estate service revenue consists
primarily of real estate agency commissions for buying and selling properties for clients, and revenue generated from property management,
home renovation and mortgage referral services.
Real
estate service revenue accounted for 4.02% and 19.18% of net revenues for the three months ended March 31, 2025 and 2024, respectively.
Our real estate service revenue increased by $10,152, or 4.63%, from $219,384 for the three months ended March 31, 2024, to $229,536
for the three months ended March 31, 2025. This increase was primarily driven by growth in real estate agency commission, home renovation
service revenue, and mortgage referral fees, partially offset by a decline in property management service revenue, as explained below.
21
Real
estate agency commission increased by $4,135, or 1.99%, from $207,382 for the three months ended March 31, 2024, to $211,517 for the three
months ended March 31, 2025. This increase was primarily driven by a 6.38% rise in gross commission, which grew from $245,337 for the
three months ended March 31, 2024, to $261,000 for the same period in 2025, partially offset by higher rebates. Rebates increased by 30.37%,
from $37,955 for the three months ended March 31, 2024, to $49,483 for the three months ended March 31, 2025, as we continued to offer
rebates to attract more clients and expand market share. Despite the increase in gross commission, total transaction volume decreased
by 41.33%, primarily due to a 38.46% decrease in the number of real estate transactions and a 4.66% decrease in the average transaction
price. For the three months ended March 31, 2025, we achieved a total transaction volume of $7,093,791 by completing 8 real estate transactions
at an average transaction price of $0.89 million, while we achieved a total transaction volume of $12,090,829 by completing 13 real
estate transactions at an average transaction price of $0.93 million for the same period in 2024. The overall increase in gross commission
was primarily driven by higher commission rates on certain transactions and a focus on higher-value transactions.
Revenue
from home renovation service increased by $7,752, or 352.36%, from $2,200 for the three months ended March 31, 2024, to $9,952 for
the three months ended March 31, 2025. This increase was primarily driven by higher service fees earned from the completed home renovation
project in 2025. For the three months ended March 31, 2025 and 2024, we completed one home renovation projects in each period.
Revenue
from mortgage referral service increased by $2,250, or 55.56%, from $4,050 for the three months ended March 31, 2024, to $6,300 for the
three months ended March 31, 2025. This increase was primarily driven by a higher number of mortgage loans secured during the period.
We assisted clients in securing three mortgage loans for the three months ended March 31, 2025, compared to one mortgage loan for the
same period in 2024.
Revenue
from property management service decreased by $3,985, or 69.28%, from $5,752 for the three months ended March 31, 2024, to $1,767 for
the three months ended March 31, 2025. This decrease was primarily due to lower tenant placement service revenue, as we did not complete
any tenant placements for the three months ended March 31, 2025, compared to three tenant placements for the same period in 2024. Additionally,
ongoing property management service revenue remained limited, as this service commenced in the third quarter of 2024. For the three months
ended March 31, 2025, we managed three properties under ongoing property management service, while no properties were managed for the
same period in 2024.
Cost of Revenues
Our
cost of revenues consists primarily of (i) costs related to property purchases made under Linkhome Realty’s name, which properties
are subsequently sold to customers, and (ii) costs associated with real estate services, including commission expenses for real estate
agents working for the Company and renovation costs incurred for home renovation services.
We
derive our cost of revenues from two revenue streams: (i) property purchases and sales through Cash Offer and (ii) real estate
services. The following table presents our cost of revenues by revenue stream for the periods presented:
Three Months Ended March 31,
2025
2024
Change
Amount
%
Amount
%
Amount
%
Cost of property purchases and sales through Cash Offer
$ 5,437,924
99.82 %
$ 915,662
100.00 %
$ 4,522,262
493.88 %
Cost of real estate services
9,585
0.18 %
—
— %
9,585
— %
Total cost of revenues
$ 5,447,509
100.00 %
$ 915,662
100.00 %
$ 4,531,847
494.93 %
Cost
of property purchases and sales through Cash Offer increased by $4,522,262, or 493.88%, from $915,662 for the three months ended March
31, 2024, to $5,437,924 for the three months ended March 31, 2025. This increase was primarily driven by a higher volume of transactions
during the three months ended March 31, 2025, compared to the same period in 2024.
Cost
of real estate services was $9,585 for the three months ended March 31, 2025, compared to $0 for the three months ended March 31, 2024.
This increase was primarily driven by higher renovation costs incurred in connection with home renovation services.
22
Selling, General
and Administrative Expenses
Our
selling expenses primarily consist of staging, advertising and marketing costs, including online and offline marketing, photography
and videography. We expect our selling expenses as a percentage of net revenues to modestly increase in the foreseeable future to achieve
high-quality growth.
Our
general and administrative expenses primarily consist of professional service costs, payroll and payroll related costs, rent and other
overhead costs. We anticipate our general and administrative expenses will increase in the short term as a result of increased costs associated
with being a public company, which will likely include increased costs related to the hiring of additional personnel and fees to outside
consultants, attorneys, and accountants; however, we expect our general and administrative expenses as a percentage of net revenues to
decrease over the long term as we continue to enhance overall cost control to improve operating margin.
Results of Operations
Comparison of the Three
Months Ended March 31, 2025 and 2024
The
following table summarized our consolidated results of operations for the three months ended March 31, 2025 and 2024:
Three Months Ended March 31,
2025
% of
Revenues
2024
% of
Revenues
Change
Percentage
Change
Net revenues
$ 5,709,426
100.00 %
$ 1,143,928
100.00 %
$ 4,565,498
399.11 %
Cost of revenues
5,447,509
95.41 %
915,662
80.04 %
4,531,847
494.93 %
Gross profit
261,917
4.59 %
228,266
19.96 %
33,651
14.74 %
Operating expenses
Selling expenses
17,341
0.30 %
900
0.08 %
16,441
1,826.78 %
General and administrative expenses
120,754
2.12 %
154,433
13.50 %
(33,679 )
(21.81 )%
Total operating expenses
138,095
2.42 %
155,333
13.58 %
(17,238 )
(11.10 )%
Operating income
123,822
2.17 %
72,933
6.38 %
50,889
69.77 %
Other expenses, net
(11,749 )
(0.21 )%
(293 )
(0.03 )%
(11,456 )
3,909.90 %
Income before income taxes
112,073
1.96 %
72,640
6.35 %
39,433
54.29 %
Income tax expenses
31,444
0.55 %
32,348
2.83 %
(904 )
(2.79 )%
Net income
$ 80,629
1.41 %
$ 40,292
3.52 %
$ 40,337
100.11 %
Net Revenues
Net
revenues for the three months ended March 31, 2025 and 2024 were $5,709,426 and $1,143,928, respectively, representing an increase
of $4,565,498, or 399.11%. This increase was primarily driven by a $4,555,346 increase in revenue from property purchases and sales through
Cash Offer, along with a $10,152 increase in real estate service revenue.
Cost of Revenues
Three Months Ended March 31,
2025
2024
Change
Percentage
Change
Cost of property purchases and sales through Cash Offer
$ 5,437,924
$ 915,662
$ 4,522,262
493.88 %
Cost of real estate services
9,585
—
9,585
— %
Total cost of revenues
$ 5,447,509
$ 915,662
$ 4,531,847
494.93 %
As a percentage of net revenues
95.41 %
80.04 %
Cost
of revenues for the three months ended March 31, 2025 and 2024 was $5,447,509 and $915,662, respectively, representing an increase
of $4,531,847, or 494.93%. This increase was primarily driven by higher costs associated with increased revenue from property purchases
and sales through Cash Offer.
23
Gross Profit and
Gross Margin
Three Months Ended March 31,
2025
2024
Gross Profit
Gross Margin
Gross Profit
Gross Margin
Property purchases and sales through Cash Offer
$ 41,966
0.74 %
$ 8,882
0.78 %
Real estate services
219,951
3.85 %
219,384
19.18 %
Total
$ 261,917
4.59 %
$ 228,266
19.96 %
Gross
profit for the three months ended March 31, 2025 and 2024 was $261,917 and $228,266, respectively, representing an increase of $33,651,
or 14.74%. The blended gross margin was 4.59% for the three months ended March 31, 2025, compared to 19.96% for the same period in 2024.
Gross
profit from property purchases and sales through Cash Offer, as a percentage of revenue from property purchases and sales through Cash
Offer, was 0.77% for the three months ended March 31, 2025, compared to 0.96% for the same period in 2024. We expect that our Cash Offer
program may continue to adversely affect our gross margin in the short term but will provide significant long-term growth opportunities
by allowing us to differentiate ourselves in a highly competitive real estate market, attract more clients, and increase market share.
Gross
profit from real estate services, as a percentage of real estate service revenue, was 95.82% for the three months ended March 31, 2025,
compared to 100.00% for the same period in 2024. This decrease was primarily due to higher renovation costs incurred in connection with
home renovation services.
Selling Expenses
Selling
expenses primarily consisted of staging, advertising, and marketing costs. Selling expenses for the three months ended March 31,
2025 and 2024 were $17,341 and $900, respectively, representing an increase of $16,441, or 1,826.78%. This increase was primarily driven
by higher advertising and marketing expenditures aimed at attracting more clients and listings, as well as enhancing brand awareness.
General and Administrative
Expenses
The
following table summarized our general and administrative expenses for the three months ended March 31, 2025 and 2024:
Three Months Ended March 31,
2025
2024
Change
Percentage
Change
Legal and accounting expenses
$ 40,126
$ 86,379
$ (46,253 )
(53.55 )%
Payroll expense
47,325
41,700
5,625
13.49 %
Payroll tax expense
4,781
4,625
156
3.38 %
Rent expense
12,050
11,520
530
4.60 %
Depreciation expense
4,639
4,651
(12 )
(0.26 )%
Other general and administrative expenses
11,833
5,558
6,275
112.90 %
Total general and administrative expenses
$ 120,754
$ 154,433
$ (33,679 )
(21.81 )%
As a percentage of net revenues
2.12 %
13.50 %
General
and administrative expenses for the three months ended March 31, 2025 and 2024 were $120,754 and $154,433, respectively, representing
a decrease of $33,679, or 21.81%. This decrease was primarily due to a reduction in legal and accounting expenses of $46,253 and a slight
decline in depreciation expense of $12, partially offset by increases in payroll expense of $5,625, payroll tax expense of $156, and rent
expense of $530. Legal and accounting expenses decreased primarily due to a lower volume of advisory services utilized during the period.
Payroll and payroll tax expenses increased primarily due to the hiring of new employees. Rent expense increased primarily due to a scheduled
rent adjustment under the office lease, effective from September 2024.
24
Other Expenses,
Net
Other
expenses were $11,749 for the three months ended March 31, 2025, compared to $293 for the three months ended March 31, 2024. For the three
months ended March 31, 2025, other expenses primarily consisted of unrealized loss on trading securities of $11,007, interest expense
of $682, and bank fees of $60. For the three months ended March 31, 2024, other expenses primarily consisted of interest expense of $800,
partially offset by bank rewards of $300 and credit card rebates of $207.
Income Tax Expenses
Income
tax expenses for the three months ended March 31, 2025 and 2024 were $31,444 and $32,348, respectively, representing a decrease of
$904, or 2.79%. This decrease was primarily due to a lower effective tax rate in 2025.
Net Income
Net
income for the three months ended March 31, 2025 and 2024 was $80,629 and $40,292, respectively, representing an increase of $40,337,
or 100.11%. This increase was primarily driven by significant growth in net revenues and lower operating expenses.
Liquidity and Capital
Resources
In
assessing liquidity, management monitors and analyzes the Company’s cash on-hand, ability to generate sufficient revenue sources
in the future, and operating and capital expenditure commitments. Historically, we have funded our working capital, operations and other
capital requirements primarily through equity contributions from stockholders and cash flow from operations. Our ability to meet our current
expenses and obligations depends on the future realization of our current assets. Management has considered historical experience, current
economic conditions, reasonable and supportable forecasts of future economic conditions, and trends in the real estate industry to evaluate
the expected collectability of accounts receivable as of March 31, 2025 and December 31, 2024. Our liquidity may be affected by general
economic, competitive, and other factors, many of which are beyond our control.
We
plan to expand our real estate business, develop our artificial intelligence real estate platform, and increase our own real estate
investment. To accomplish such expansion plan, we estimate the total related capital investment and expenditures to be approximately $2 million
over the next 12 months.
We
believe that our current cash and cash flows provided by operating activities will be sufficient to meet our working capital needs for
existing business over the next 12 months from the issuance date of the financial statements. However, we plan to use part of the
proceeds from this offering to support our business expansion described above. We may also seek additional financing, to the extent needed,
and there can be no assurance that such financing will be available on favorable terms, or at all. Such financing may include the use
of additional debt or the sale of additional equity securities. Any financing which involves the sale of equity securities or instruments
that are convertible into equity securities could result in immediate and possibly significant dilution to our existing stockholders.
If it is determined that the cash requirements exceed the Company’s amounts of cash on hand, the Company may also seek to issue
additional debt or obtain financial support from stockholders. The principal stockholders of the Company have made a commitment to provide
financial support to the Company whenever necessary and will continue to provide support following the consummation of this offering.
Cash Flows For
the Three Months Ended March 31, 2025 and 2024
As
of March 31, 2025, we had cash and cash equivalents of $584,143, other current assets of $2,755,445, current liabilities of $866,362,
net working capital of $2,473,226, and a current ratio of 3.85:1. As of December 31, 2024, we had cash and cash equivalents of $1,670,949,
other current assets of $1,652,699, current liabilities of $944,447, net working capital of $2,379,201, and a current ratio of 3.52:1.
The
following table presented a summary of our cash flows for the three months ended March 31, 2025 and 2024:
Three Months
Ended
March 31,
2025
Three Months
Ended
March 31,
2024
Net cash used in operating activities
$ (893,832 )
$ (40,297 )
Net cash used in investing activities
(136,000 )
(2,463 )
Net cash (used in) provided by financing activities
(56,974 )
928,143
Net (decrease) increase in cash and cash equivalents
(1,086,806 )
885,383
Cash and cash equivalents, beginning of period
1,670,949
651,911
Cash and cash equivalents, end of period
$ 584,143
$ 1,537,294
25
Net Cash Used in Operating
Activities
Net
cash used in operating activities was $893,832 for the three months ended March 31, 2025, primarily derived from (i) net income of
$80,629, adjusted for noncash activities including lease expense of $11,337, unrealized loss on trading securities of $11,007, and depreciation
of $4,639; (ii) net changes in operating assets and liabilities as of March 31, 2025 compared to December 31, 2024, primarily
consisting of (a) an increase in accounts receivable of $1,815,840, (b) an increase in deferred IPO costs of $49,000, (c) an increase
in advance to contractor of $26,873, (d) a decrease in accounts payable of $21,300, (e) a decrease in operating lease liabilities of $11,551,
and (f) an increase in deferred tax assets of $3,080, partially offset by (a) a decrease in real estate held for sale of $907,061, (b)
a decrease in prepaid expenses and other receivables of $9,979, and (c) an increase in other current liabilities of $9,160.
Net
cash used in operating activities was $40,297 for the three months ended March 31, 2024, primarily derived from (i) net income of
$40,292, adjusted for noncash activities including lease expense of $11,335 and depreciation of $4,651; (ii) net changes in
operating assets and liabilities as of March 31, 2024 compared to December 31, 2023, primarily consisting of (a) an increase
in accounts receivable of $115,411, (b) an increase in deferred IPO costs of $50,000, (c) an increase in advance to contractor of $17,940,
(d) a decrease in operating lease liabilities of $11,120, and (e) a decrease in accounts payable of $9,131, partially offset by (a) an
increase in other current liabilities of $82,019 and (b) a decrease in prepaid expenses and other receivables of $25,008.
Net
cash used in operating activities was $893,832 for the three months ended March 31, 2025, compared to $40,297 for the same period in 2024,
representing an increase in cash outflow of $853,535. This increase was primarily due to (i) a decrease in cash inflow of $1,700,429
on accounts receivable, (ii) an increase in cash outflow of $72,859 on other current liabilities, (iii) an increase in cash outflow of
$15,029 on prepaid expenses, (iv) an increase in cash outflow of $12,169 on accounts payable, (v) an increase in cash outflow of $8,933
on advance to contractor, (vi) an increase in cash outflow of $3,080 on deferred tax assets, and (vii) an increase in cash outflow of
$431 on operating lease liabilities, partially offset by (i) an increase in cash inflow of $907,061 on real estate held for sale, (ii)
an increase in cash inflow of $51,334 on net income adjusted for noncash activities, and (iii) a decrease in cash outflow of $1,000 on
deferred IPO costs.
Net Cash Used in Investing
Activities
Net
cash used in investing activities was $136,000 for the three months ended March 31, 2025, which primarily consisted of purchases of trading
securities totaling $136,000.
Net
cash used in investing activities was $2,463 for the three months ended March 31, 2024, which primarily consisted of purchases of office
equipment for $1,082, furniture for $982, and a trademark for $399.
Net Cash (Used in)
Provided by Financing Activities
Net
cash used in financing activities was $56,974 for the three months ended March 31, 2025, which primarily consisted of repayments of $381,000
to a related party and $1,974 on an auto loan, partially offset by related party advances of $326,000.
Net
cash provided by financing activities was $928,143 for the three months ended March 31, 2024, which primarily consisted of proceeds from
equity financing of $930,000, partially offset by repayments of $1,857 on an auto loan.
Contractual Obligations
Our
contractual obligations as of March 31, 2025 were as follows:
1 Year or
Less
More Than
1 Year
Total
Operating lease liabilities
$ 18,907
$ —
$ 18,907
Auto loan payable
8,231
33,278
41,509
Total
$ 27,138
$ 33,278
$ 60,416
Off-Balance Sheet
Arrangements
We
did not have any off-balance sheet arrangements as of March 31, 2025 and December 31, 2024.
Trend Information
Other
than as disclosed elsewhere in this prospectus, we are not aware of any trends, uncertainties, demands, commitments, or events that are
reasonably likely to have a material effect on our revenue, income from operations, net income, liquidity, or capital resources, or that
would cause reported financial information not necessarily to be indicative of future operating results or financial condition.
26
Inflation
Inflation
and rising interest rates have significantly influenced the economic environment, impacting our operations and financial performance.
Monetary authorities, in response to heightened inflationary pressures, have raised interest rates, which has increased borrowing costs
and reduced the availability of financing. These changes have directly affected the real estate market by making mortgages less affordable
for potential homebuyers, leading to decreased demand for real estate. We continue to monitor inflation, monetary policy changes, and
their potential adverse effects on our business. Despite these challenges, higher interest rates have reduced competition among buyers,
creating opportunities for some to view this as an advantageous time to purchase real estate.
Critical Accounting
Policies and Estimates
Our
discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements. These
financial statements are prepared in accordance with U.S. GAAP, which requires us to make estimates and assumptions that affect the
reported amounts of our assets and liabilities and revenue and expenses, to disclose contingent assets and liabilities on the date of
the consolidated financial statements, and to disclose the reported amounts of revenue and expenses incurred during the financial reporting
period. We continue to evaluate these estimates and assumptions that we believe to be reasonable under the circumstances. We rely on these
evaluations as the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other
sources. Since the use of estimates is an integral component of the financial reporting process, actual results could differ from those
estimates. Some of our accounting policies require higher degrees of judgment than others in their application. We believe that the critical
accounting policies disclosed in this prospectus reflect the more significant judgments and estimates used in preparation of our consolidated
financial statements. Further, as an emerging growth company, we have elected to use the extended transition period for complying with
new or revised accounting standards that have different effective dates for emerging growth companies until the earlier of the date that
we (i) are no longer an emerging growth company or (ii) affirmatively and irrevocably opt out of the extended transition period
provided in the JOBS Act. As a result, these financial statements contained in our subsequent filings with the SEC may not be comparable
to other public companies.
The
following critical accounting policies rely upon assumptions and estimates and were used in the preparation of our consolidated financial
statements:
Use of Estimates
The
preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities as of the dates of the consolidated financial statements, as well as the reported
amounts of revenues and expenses during the reporting period. These estimates and judgments include, but are not limited to, revenue recognition,
allowance for credit losses, income taxes, the useful lives of long-lived assets and assumptions used in assessing impairment of
long-lived assets. Management bases its estimates on historical experience and on various other assumptions believed to be reasonable
under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities.
Although actual amounts may differ from the estimated amounts, such differences are not likely to be material.
Revenue Recognition
In
accordance with ASC 606, “Revenue from Contracts with Customers,” revenue is recognized when a customer obtains control
of promised goods or services. The amount of revenue recognized reflects the consideration that the Company expects to be entitled to
receive in exchange for these goods or services. The Company recognizes revenues following the five-step model prescribed under ASU
No. 2014-09: (i) identifies contract(s) with a customer; (ii) identifies the performance obligations in the contract;
(iii) determines the transaction price; (iv) allocates the transaction price to the performance obligations in the contract;
and (v) recognizes revenues when (or as) it satisfies the performance obligation.
The
Company derives its revenues primarily from real estate services and real estate purchases and sales through Cash Offer.
Real Estate Service
Revenue
The
Company’s real estate service revenue consists primarily of real estate agency commission for buying and selling properties for
clients, revenue generated from property management service, home renovation service, and mortgage referral service.
27
The
Company earns agency commission revenue, usually at a fixed percentage of property’s selling price, through facilitating the buy
or sale of various types of properties, including residential, commercial, and land parcels. The Company is considered an agent for these
services provided, and reports service revenue earned through these transactions on a net basis. Revenue is recognized when the agency
service is provided, usually at the closing of the escrow.
The
Company’s CEO has owned his personal real estate salesperson license since 2020 and obtained a personal real estate broker license
on August 8, 2023. Prior to obtaining the broker license, the Company performed real estate transactions as a sales agent under a
real estate brokerage firm owned by an unrelated third party and earned sales commissions at fixed rate. On November 17, 2023, Linkhome
Realty obtained a real estate broker license for the Company. Thus, the Company gradually transitioned from operating as a sales agent
under a third-party real estate broker to a real estate broker independently. This transition marks a significant shift in the Company’s
business model, as it no longer relies on other firms to conduct real estate transactions.
The
Company provides property management services, which include two primary activities: tenant placement and ongoing property management.
Tenant placement services involve marketing the property, identifying suitable tenants, and facilitating the rental agreement. For these
services, the Company acts as an agent and charges a rental commission, either as a percentage of the first year’s rent or a fixed
fee. Revenue from tenant placement is recognized at a point in time when a tenant is secured, and the lease contract is executed. Additionally,
the Company provides ongoing property management services, which may include collecting rent on behalf of the landlord, coordinating maintenance
and repairs, and addressing tenant inquiries during the lease term. For these services, the Company also acts as an agent and charges
a service fee. Revenue from ongoing property management is recognized over time as the services are rendered, as the landlord simultaneously
receives and consumes the benefits of the Company’s efforts.
The
Company also offers a full range of home renovation services, from bathroom and kitchen renovations to customized home renovations and
extensions, helping clients prepare their homes for sale or personalize newly purchased properties. The Company considers itself as a
principal for this service as it has control of the specified service at any time before it is transferred to the customer, which is evidenced
by (i) the Company is primarily responsible for fulfilling the promises to provide home renovation services meeting customer specifications,
and assumes fulfilment risk (i.e., risk that the performance obligation will not be satisfied); and (ii) the Company has discretion
in selecting third-party renovation contractors and establishing the price, and bears the risk for services that are not fully paid
for by customers. The renovation period is usually within one to three months; the Company recognizes revenue when the renovation
service is completed, on a gross basis with corresponding costs incurred.
In
addition, the Company collaborates with lending institutions and mortgage brokers to assist clients in seeking and securing mortgage services,
and aiding clients in the process of obtaining loans or financing for property purchases. The Company receives a referral fee as a percentage
of the loan amount and recognizes revenue when the loan is approved.
Revenue from Property
Purchases and Sales through Cash Offer
The
Company’s revenue from purchases and sales through Cash Offer consists primarily of the Company’s purchasing a hot property
in cash and then selling it to a customer. The Company purchases a property in cash with ownership transferred to Linkhome Realty. Subsequently,
Linkhome Realty sells the property to the customer within a short period of time. Both purchase and sales transactions go through an escrow
company. The Company is the principal of these transactions and recognizes revenue and cost when the property purchased is sold and escrow
is closed. This type of revenue does not contain a financing component due to there being no difference between the amount of promised
consideration and the cash selling price of the promised goods or services, and the length of time between when the Company transfers
the promised goods or services to the customer and when the customer pays for those goods is very short, usually within a few weeks
or a few months.
Credit Losses
On
January 1, 2023, the Company adopted ASU 2016-13, “Financial Instruments — Credit Losses (Topic 326):
Measurement of Credit Losses on Financial Instruments” (“ASC 326”). This standard replaced the incurred loss methodology
with an expected loss methodology that is referred to as the current expected credit loss (“CECL”) methodology. CECL requires
an estimate of credit losses for the remaining estimated life of the financial asset using historical experience, current conditions,
and reasonable and supportable forecasts and generally applies to financial assets measured at amortized cost, including loan receivables
and held-to-maturity debt securities, and some off-balance sheet credit exposures such as unfunded commitments to extend credit.
Financial assets measured at amortized cost will be presented at the net amount expected to be collected by using an allowance for credit
losses. In addition, CECL made changes to the accounting for available-for-sale debt securities. One such change is to require credit
losses to be presented as an allowance rather than as a write-down on available-for-sale debt securities if management does
not intend to sell and does not believe that it is more likely than not they will be required to sell.
The
Company adopted ASC 326 and all related subsequent amendments thereto effective January 1, 2023, using the modified retrospective
approach for all financial assets measured at amortized cost and off-balance sheet credit exposures. The was no transition adjustment
of the adoption of CECL.
28
The
Company’s accounts receivable and prepaid expense in the consolidated balance sheets are within the scope of ASC Topic 326.
As the Company has limited customers and debtors, the Company uses the loss-rate method to evaluate the expected credit losses on
an individual basis. When establishing the loss rate, the Company makes the assessment on various factors, including historical experience,
creditworthiness of customers and debtors, current economic conditions, reasonable and supportable forecasts of future economic conditions,
and other factors that may affect its ability to collect from the customers and debtors. The Company also provides specific provisions
for allowance when facts and circumstances indicate that the receivable is unlikely to be collected.
Expected
credit losses are recorded as an allowance for credit losses, which is netted against accounts receivable in the consolidated balance
sheets, and are recognized as an expense in the consolidated statements of income. Receivables are written off against the allowance when
all collection efforts have been exhausted and recovery is deemed remote. If the Company recovers amounts that were previously written
off, the recovered amounts are recognized as a reduction to the provision for credit losses in the consolidated statements of income.
Accounts Receivable,
Net
Accounts
receivable represent the amounts that the Company has an unconditional right to consideration, which are stated at the historical carrying
amount net of allowance for credit losses. The Company maintains allowances for credit losses for estimated losses. The Company reviews
the accounts receivable on a periodic basis and makes allowances when there is doubt as to the collectability of individual balances.
In evaluating the collectability of individual receivable balances, the Company considers many factors, including historical losses, the
age of the receivable balance, the customer’s historical payment pattens and creditworthiness, current economic conditions, and
reasonable and supportable forecasts of future economic conditions. Accounts are written off against the allowance after all means of
collection have been exhausted and the potential for recovery is considered remote. As of March 31, 2025 and December 31, 2024, the Company
had no allowances for credit losses.
Impairment of Long-lived Assets
Long-lived assets,
which include property, plant and equipment and intangible assets, are reviewed for impairment whenever events or changes in circumstances
indicate the carrying amount of an asset may not be recoverable. The recoverability of long-lived assets to be held and used is measured
by comparing the carrying amount of an asset to the estimated undiscounted future cash flows expected to be generated by the asset. If
the carrying amount of an asset exceeds its estimated undiscounted future cash flows, an impairment charge is recognized by the amount
by which the carrying amount of the asset exceeds the fair value of the assets. Fair value is generally determined using the asset’s
expected future discounted cash flows or market value, if readily determinable.
The
Company evaluates events and changes in circumstances that could indicate the carrying amounts of long-lived assets may not be recoverable.
When such events or changes in circumstances occur, the Company assesses the recoverability of long-lived assets by determining whether
the carrying value of such assets will be recovered through undiscounted expected future cash flows. If the total of the future undiscounted
cash flows is less than the carrying amount of those assets, the Company records an impairment charge in the period in which such a determination
is made. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying
amount of the assets exceeds the fair value of the assets. Based on the above analysis, no impairment loss was recognized related to these
assets for the three months ended March 31, 2025 and 2024.
Income Taxes
The
Company uses the asset and liability method of accounting for income taxes in accordance with FASB ASC Topic 740, “Income Taxes.”
Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current period and
(ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s financial
statements or tax returns. Deferred tax assets also include the prior years’ net operating losses carried forward. Deferred
tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized
in the results of operations in the period that includes the enactment date. A valuation allowance is provided to reduce the deferred
tax assets reported if based on the weight of the available positive and negative evidence, it is more likely than not some portion or
all of the deferred tax assets will not be realized.
The
Company follows FASB ASC Topic 740, which prescribes a more-likely-than-not threshold for financial statement recognition and
measurement of a tax position taken or expected to be taken in a tax return. FASB ASC Topic 740 also provides guidance
on recognition of income tax assets and liabilities, classification of current and deferred income tax assets and liabilities, accounting
for interest and penalties associated with tax positions, accounting for income taxes in interim periods, and income tax disclosures.
Under
the provisions of FASB ASC Topic 740, when tax returns are filed, it is likely some positions taken would be sustained upon examination
by the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position
that would be ultimately sustained. The benefit of a tax position is recognized in the financial statements in the period during which,
based on all available evidence, management believes it is more likely than not that the position will be sustained upon examination,
including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or aggregated with other positions.
Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is
more than 50 percent likely of being realized upon settlement with the applicable taxing authority. The portion of the benefits associated
with tax positions taken that exceeds the amount measured as described above is reflected as a liability for unrecognized tax benefits
in the accompanying balance sheets along with any associated interest and penalties that would be payable to the taxing authorities upon
examination. Interest associated with unrecognized tax benefits is classified as interest expense and penalties are classified in selling,
general and administrative expenses in the statements of income. For the three months ended March 31, 2025 and 2024, the Company
did not take any uncertain positions that would necessitate recording a tax related liability.
29
Prior
to January 1, 2024, Linkhome Realty filed its income tax return under Subchapter S of the Internal Revenue Code (“IRS”)
as an S-corporation, and elected to be taxed as a pass-through entity, for which the income, losses, deductions, and credits flow
through to the stockholders of the company for federal tax purposes. Effective January 1, 2024, Linkhome Realty’s tax status
became C-corporation, and is subject to a federal income tax rate of 21% and California state income tax rate of 8.84%. As a parent holding
company of Linkhome Realty, Linkhome Holdings was incorporated in the State of Nevada on November 6, 2023, and is only subject to
a federal income tax rate of 21%. Effective for the tax year beginning January 1, 2024, and continuing thereafter unless revoked,
Linkhome Holdings and Linkhome Realty have elected to file a consolidated federal income tax return.
New Accounting Pronouncements
The
Company considers the applicability and impact of all ASUs and periodically reviews new accounting standards that are issued. Under the
Jumpstart Our Business Startups Act of 2012, as amended (the “JOBS Act”), the Company meets the definition of an
emerging growth company and has elected the extended transition period for complying with new or revised accounting standards, which delays
the adoption of these accounting standards until they would apply to private companies.
Recently Adopted Accounting
Pronouncements
In
November 2023, the FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures.”
The amendments in the ASU are intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about
significant segment expenses that are regularly provided to the chief operating decision maker and included within each reported measure
of segment profit or loss. In addition, the amendments enhance interim disclosure requirements, clarify circumstances in which an entity
can disclose multiple segment measures of profit or loss, provide new segment disclosure requirements for entities with a single reportable
segment, and contain other disclosure requirements. The purpose of the amendments is to enable “investors to better understand an
entity’s overall performance” and assess “potential future cash flows.” The amendments in ASU 2023-07 are
effective for all public entities for fiscal years beginning after December 15, 2023, and interim periods within fiscal years
beginning after December 15, 2024. The Company adopted ASU 2023-07 in the fourth quarter of 2024 and the adoption did not
have a material impact on its consolidated financial statements and related disclosures.
Recent Accounting
Pronouncements Pending Adoption
In
December 2023, the FASB issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures,”
which requires disclosure of incremental income tax information within the rate reconciliation and expanded disclosures of income taxes
paid, among other disclosure requirements. ASU 2023-09 is effective for fiscal years beginning after December 15,
2024. Early adoption is permitted. The Company is evaluating the impact that ASU 2023-09 will have on its consolidated financial
statements and related disclosures.
In
November 2024, the FASB issued ASU 2024-03, “Income Statement — Reporting Comprehensive Income — Expense
Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses.” This ASU requires public business
entities to disclose additional information about specific expense categories in the notes to financial statements at interim and annual
reporting periods. This guidance is effective for fiscal years beginning after December 15, 2026, and interim periods within
fiscal years beginning after December 15, 2027 with early adoption permitted. These requirements should be applied on a prospective
basis with an option to apply them retrospectively. The Company is evaluating the impact that ASU 2024-03 will have on its consolidated
financial statements and related disclosures.
The
Company does not believe that any other recently issued but not yet effective authoritative guidance, if adopted currently, would have
a material impact on its consolidated financial statements or related disclosures.
30
Item 3. Quantitative and Qualitative Disclosures
About Market Risk.
We are a smaller reporting
company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise required
under this item.
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
Disclosure controls and procedures
are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted
under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s
rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information
required to be disclosed in our reports filed or submitted under the Exchange Act is accumulated and communicated to our management,
including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.
Evaluation of Disclosure Controls and Procedures
As required by Rules
13a-15 and 15d-15 under the Exchange Act, our Chief Executive Officer and Chief Financial Officer carried out an evaluation
of the effectiveness of the design and operation of our disclosure controls and procedures as of November 30, 2024. Based upon their evaluation,
our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures (as defined in Rules
13a-15 (e) and 15d-15 (e) under the Exchange Act) were effective.
Management’s Report on Internal Controls
Over Financial Reporting
This Quarterly Report on
Form 10-Q does not include a report of management’s assessment regarding internal control over financial reporting or an attestation
report of our independent registered public accounting firm due to a transition period established by rules of the SEC for newly public
companies.
Changes in Internal Control over Financial
Reporting
There were no changes in
our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) of the Exchange
Act) during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal
control over financial reporting.
31
PART II — OTHER INFORMATION
Item 1. Legal Proceedings.
None.
Item 1A. Risk Factors.
In addition to the other
information set forth in this report, you should carefully consider the factors discussed in “Risk Factors” of our Annual
Report on Form 10-K for the year ended December 31, 2024, which could materially affect our business, financial condition or future results.
Item 2. Unregistered Sales of Equity Securities
and Use of Proceeds.
None.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
Not applicable.
Item 5. Other Information.
None .
Item 6. Exhibits.
Exhibit No.
Description
31.1
Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rules 13a-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2
Certification of Principal Financial Officer Pursuant to Securities Exchange Act Rules 13a-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32
Certification Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS
Inline XBRL Instance Document.
101.SCH
Inline XBRL Taxonomy Extension Schema Document.
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF
Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB
Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE
Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
32
SIGNATURES
Pursuant to the requirements
of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto
duly authorized.
Linkhome Holdings Inc.
By: /s/ Zhen Qin
Chairman of the Board and Chief Executive Officer
May 19, 2025
Zhen Qin
(Principal Executive Officer)
By: /s/ Na Li
Chief Financial Officer and Director
May 19, 2025
Na Li
(Principal Financial and Accounting Officer)
By: /s/ Xiaoyu Li
Director
May 19, 2025
Xiaoyu Li
By: /s/ Minghui Sun
Director
May 19, 2025
Minghui Sun
By: /s/ Xin Liu
Director
May 19, 2025
Xin Liu
42
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.