Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Realpha Tech Corp. Common Stock
reAlpha (Nasdaq: AIRE) Reports First-Quarter 2026 Financial Results
Business
14h ago
17 min read

reAlpha (Nasdaq: AIRE) Reports First-Quarter 2026 Financial Results

news images

Platform enters spring homebuying season with broader service coverage, a newly launched Homebuying Hub, and Total Transaction Volume that more than doubled year-over-year

DUBLIN, Ohio, April 28, 2026 (GLOBE NEWSWIRE) -- reAlpha Tech Corp. (Nasdaq: AIRE) (the “Company” or “reAlpha”), an AI-powered real estate technology company, today announced financial results for the first quarter ended March 31, 2026.

Financial Highlights

(All figures are approximate and compared to Q1 2025 unless otherwise stated)

  • Revenue decreased 9% to $0.8 million in the first quarter of 2026, compared to $0.9 million in the first quarter of 2025.

    • Homebuying Services Segment revenue was $0.6 million, compared to $0.8 million in the prior year period, reflecting contributions from reAlpha Mortgage and Prevu, which was acquired in November 2025, and partially offset by the absence of revenue generated by GTG Financial following the rescission of the acquisition in August 2025.

    • Technology Services Segment revenue was $0.3 million, compared to $0.2 million in the prior year period, driven by growth in AiChat’s subscription-based platform and related services.

  • Cash and cash equivalents increased 288% to $4.7 million as of March 31, 2026, compared to $1.2 million as of March 31, 2025, primarily reflecting capital raised during 2025, including proceeds from warrant exercises.

  • Gross profit increased to $0.6 million, up from $0.5 million in the first quarter of 2025. Gross margin increased to 66% from 56% in the first quarter of 2025, primarily reflecting a higher contribution from AiChat’s technology services, which carry higher gross margins than the Company’s real estate and mortgage operations.

  • Adjusted EBITDA was $(3.8) million, compared to $(2.0) million in the first quarter of 2025, primarily reflecting the full-quarter impact of operating expenses from recently acquired businesses, the use of marketing credits from the media-for-equity transaction with Mercurius Media and higher operating expenses year-over-year.

  • Net loss was $4.3 million in the first quarter of 2026, compared to $2.9 million in the first quarter of 2025.

  • Total Transaction Volume increased by 119% to $131.3 million, compared to $59.9 million in Q1 2025. Total Transaction Volume reflects the aggregate dollar value of brokerage, mortgage and title transactions facilitated through the reAlpha platform on a trailing twelve-month basis.

“Our first quarter results reflect continued progress in scaling the reAlpha platform alongside a more dynamic housing market environment. While revenue declined year-over-year, we delivered strong growth in total transaction volume and improved gross margins, supported by the performance of our core homebuying and technology services,” said Thomas Kutzman, Chief Financial Officer of reAlpha. “As the quarter progressed, a combination of interest rate volatility and broader market uncertainty influenced homebuyer activity, contributing to a more selective and timing-sensitive buyer environment. In this context, execution and efficiency across the platform are critical. We are focused on improving coordination throughout the homebuying journey, strengthening conversion, and positioning the business for future growth.”

Business Highlights

During Q1 2026, reAlpha advanced a set of operating priorities aimed at increasing service coordination, clarifying the buyer value proposition, and improving readiness for the spring homebuying season:

  • Launched Homebuying Hub to coordinate the buy-side journey across search, financing, and closing. The centralized platform brings simplified structure to the transaction process by helping buyers navigate key milestones through a more unified experience. reAlpha believes that the launch of the Hub is an important step toward improving customer continuity across the full homebuying journey.

  • Introduced enhanced “Make an Offer” functionality to streamline the transition from search to transaction. The updated workflow gives buyers a clearer path into the offer stage and helps reduce friction at a critical point in conversion. This improvement is part of reAlpha’s ongoing effort to simplify execution across high-intent moments in the buying process.

  • Improved multi-service onboarding and customer progression flows to support a more coordinated cross-service experience. reAlpha continued refining how customers move between real estate, financing, and related transaction milestones on the platform. The result is intended to be a more connected experience that better supports engagement across multiple services.

  • Upgraded the Multiple Listing Service data pipeline to improve listing sync and platform responsiveness. Faster listing updates help ensure that users are seeing more current information as they search and evaluate homes. The enhancement is also expected to strengthen the reliability of the platform during periods of active customer engagement.

  • Appointed Thomas Kutzman as Chief Financial Officer to oversee financial operations, capital strategy, and key corporate functions. Mr. Kutzman’s appointment provides senior financial leadership as reAlpha continues to scale its platform, integration efforts, and public-company infrastructure. reAlpha expects his leadership to support operational discipline, financial oversight, and execution across key strategic initiatives.

  • Embedded agentic AI into core back-office workflows across Operations, M&A, Marketing, Strategy, and Research. These workflow initiatives are intended to improve how teams manage planning, diligence, coordination, and decision-making across the organization. reAlpha believes this internal AI layer can help the business scale more efficiently while maintaining execution speed.

“As we navigate current market headwinds, we are seeing our platform strategy translate into real momentum, with total transaction volume more than doubling year over year as we expand our service coverage and better coordinate real estate, mortgage, and title,” said Mike Logozzo, Chief Executive Officer of reAlpha. “During the quarter, we focused on making a better homebuying model more tangible, with a clearer savings proposition, a more organized path from search through financing, and continued progress in how the buyer journey works together. In a market where affordability is stretched and buyers are more selective, we believe the long-term winner will be the company that makes homebuying easier, more trustworthy, and more affordable for the customer.”

About reAlpha Tech Corp.

reAlpha Tech Corp. (Nasdaq: AIRE) is an AI-powered real estate technology company that aims to transform the multi-trillion-dollar U.S. real estate services market. reAlpha is developing an end-to-end platform that streamlines real estate transactions through integrated brokerage, mortgage, and title services. With a strategic, acquisition-driven growth model and proprietary AI infrastructure, reAlpha is building a vertically integrated ecosystem designed to deliver a simpler, smarter, and more affordable path to homeownership. For more information, visit www.realpha.com.

Forward-Looking Statements

The information in this press release includes “forward-looking statements.” Any statements other than statements of historical fact contained herein, including statements by reAlpha’s Chief Executive Officer, Mike Logozzo, and reAlpha’s Chief Financial Officer, Thomas Kutzman, are forward-looking statements. In some cases, you can identify forward-looking statements by terminology such as “may”, “should”, “could”, “might”, “plan”, “possible”, “project”, “strive”, “budget”, “forecast”, “expect”, “intend”, “will”, “estimate”, “anticipate”, “believe”, “predict”, “potential” or “continue”, or the negatives of these terms or variations of them or similar terminology. Factors that may cause actual results to differ materially from current expectations include, but are not limited to: reAlpha’s limited operating history and that reAlpha has not yet fully developed its AI-based technologies; the health of the U.S. residential real estate industry and changes in general economic conditions; reAlpha’s ability to pay contractual obligations; reAlpha’s liquidity, operating performance, cash flow and ability to secure adequate financing; reAlpha’s ability to regain compliance with the minimum bid price requirement under Nasdaq Listing Rule 5550(a)(2) and maintain compliance with all Nasdaq listing rules; reAlpha’s ability to regain compliance with the minimum bid price requirement under Nasdaq Listing Rule 5550(a)(2); reAlpha's ability to generate additional sales or revenue from having access to, or obtaining, additional U.S. states brokerage licenses; whether reAlpha’s technology and products will be accepted and adopted by its customers and intended users; reAlpha’s ability to commercialize its developing AI-based technologies; reAlpha’s ability to translate improvements to its platform and homebuying journey into increased revenue; reAlpha’s ability to integrate the business of its acquired companies into its existing business and the anticipated demand for such acquired companies’ services; reAlpha’s ability to successfully enter new geographic markets and to scale its operational capabilities to expand into additional geographic markets and nationally; the potential loss of key employees of reAlpha and of its subsidiaries; the outcome of certain outstanding legal proceedings or any legal proceedings that may be instituted against reAlpha; reAlpha’s ability to obtain, and maintain, the required licenses to operate in the U.S. states in which it, or its subsidiaries, operate in, or intend to operate in; the inability to maintain and strengthen reAlpha’s brand and reputation; reAlpha’s ability to enhance its operational efficiency, improve cross-functional coordination and support the reAlpha platform’s continued growth through the implementation of new internal processes and initiatives, including upgrades thereto; reAlpha’s ability to continue attracting loan officers and maintain its relationship with its REALTOR® affiliate to expand its operations nationally; any accidents or incidents involving cybersecurity breaches and incidents; the availability of rebates, which may be limited or restricted by state law; risks specific to AI-based technologies, including potential inaccuracies, bias, or regulatory restrictions; risks related to data privacy, including evolving laws and consumer expectations; the inability to accurately forecast demand for AI-based real estate-focused products; the inability to execute business objectives and growth strategies successfully or sustain reAlpha’s growth; the inability of reAlpha’s customers to pay for reAlpha’s services; reAlpha’s ability to obtain additional financing or access the capital markets on acceptable terms and conditions in the future; changes in applicable laws or regulations, including with respect to the real estate market, AI and AI technologies, and the impact of the regulatory environment and complexities with compliance related to such environment; reAlpha’s ability to effectively compete in the real estate and AI industries; and other risks and uncertainties indicated in reAlpha’s filings with the U.S. Securities and Exchange Commission (the “SEC”). Forward-looking statements are based on the opinions and estimates of management at the date the statements are made and are subject to a variety of risks and uncertainties and other factors that could cause actual events or results to differ materially from those anticipated in the forward-looking statements. Although reAlpha believes that the expectations reflected in the forward-looking statements are reasonable, there can be no assurance that such expectations will prove to be correct. reAlpha’s future results, level of activity, performance or achievements may differ materially from those contemplated, expressed or implied by the forward-looking statements, and there is no representation that the actual results achieved will be the same, in whole or in part, as those set out in the forward-looking statements. For more information about the factors that could cause such differences, please refer to reAlpha’s filings with the SEC. Readers are cautioned not to put undue reliance on forward-looking statements, and reAlpha does not undertake any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

Media Contact:

Cristol Rippe, Chief Marketing Officer

media@realpha.com

Investor Relations Contact:

Adele Carey, VP of Investor Relations

InvestorRelations@reAlpha.com


reAlpha Tech Corp. and Subsidiaries
Condensed Consolidated Balance Sheet
March 31, 2026 (Unaudited) and December 31, 2025

 

 

 

March 31,
2026,

 

 

December 31,
2025

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash

 

$

4,667,612

 

 

$

7,783,529

 

Accounts receivable, net

 

 

91,610

 

 

 

68,148

 

Pre-paid expenses

 

 

353,958

 

 

 

961,411

 

Other current assets

 

 

237,385

 

 

 

362,293

 

Escrow deposit

 

 

500,000

 

 

 

600,000

 

Total current assets

 

 

5,850,565

 

 

 

9,775,381

 

 

 

 

 

 

 

 

 

 

Property and Equipment, at cost

 

 

 

 

 

 

 

 

Property and equipment, net

 

$

103,165

 

 

$

64,626

 

 

 

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

 

 

 

Investments

 

 

59,417

 

 

 

111,646

 

Intangible assets, net

 

 

4,164,833

 

 

 

4,306,553

 

Goodwill

 

 

7,459,125

 

 

 

7,459,125

 

TOTAL ASSETS

 

$

17,637,105

 

 

$

21,717,331

 

 

 

 

 

 

 

 

 

 

LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

Accounts payable

 

$

551,533

 

 

$

306,216

 

Related party payables

 

 

5,622

 

 

 

5,654

 

Short term loans - related parties -current portion

 

 

72,046

 

 

 

86,585

 

Short term loans - unrelated parties -current portion

 

 

186,839

 

 

 

209,601

 

Accrued expenses

 

 

325,274

 

 

 

660,577

 

Deferred liabilities- current portion

 

 

1,242,466

 

 

 

1,960,850

 

Deferred revenue

 

 

363,618

 

 

 

396,227

 

Total current liabilities

 

$

2,747,398

 

 

$

3,625,710

 

 

 

 

 

 

 

 

 

 

Long-Term Liabilities

 

 

 

 

 

 

 

 

Derivative liability

 

 

4,602,480

 

 

 

4,574,980

 

Other long-term loans - unrelated parties - net of current portion

 

 

71,630

 

 

 

88,411

 

Deferred liabilities - net of current portion

 

 

577,836

 

 

 

561,740

 

Contingent consideration

 

 

326,527

 

 

 

344,877

 

Total liabilities

 

$

8,325,871

 

 

$

9,195,718

 

 

 

 

 

 

 

 

 

 

Mezzanine Equity

 

 

 

 

 

 

 

 

Preferred Stock, $0.001 par value; 5,000,000 shares authorized, of which 1,000,000 shares are designated as Series A Convertible Preferred Stock; 256,125 and 250,000 shares issued and outstanding as of March 31, 2026, and December 31, 2025, respectively.

 

 

1,057,500

 

 

 

1,020,377

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

 

 

 

Common stock ($0.001 par value; 200,000,000 shares authorized, 134,118,789 and 131,740,675 shares outstanding as of March 31, 2026; and December 31, 2025, respectively.

 

 

134,119

 

 

 

131,741

 

Additional paid-in capital

 

 

68,588,279

 

 

 

67,466,893

 

Accumulated deficit

 

 

(60,356,156

)

 

 

(55,980,534

)

Accumulated other comprehensive (loss)

 

 

(123,538

)

 

 

(127,889

)

Total stockholders’ equity of reAlpha Tech Corp.

 

 

8,242,704

 

 

 

11,490,211

 

 

 

 

 

 

 

 

 

 

Non-controlling interests in consolidated entities

 

 

11,030

 

 

 

11,025

 

Total stockholders’ equity

 

 

8,253,734

 

 

 

11,501,236

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY

 

$

17,637,105

 

 

$

21,717,331

 


reAlpha Tech Corp. and Subsidiaries
Condensed Consolidated Statements of Operations and Comprehensive Loss
For the Three Months Ended March 31, 2026 and 2025 (Unaudited)

 

 

 

March 31,
2026

 

 

March 31,
2025

 

 

 

 

 

 

 

 

Revenues

 

$

841,062

 

 

$

925,635

 

Cost of revenues

 

 

288,797

 

 

 

406,968

 

Gross Profit

 

 

552,265

 

 

 

518,667

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

Wages, benefits and payroll taxes

 

 

2,128,488

 

 

 

1,060,104

 

Marketing and advertising

 

 

1,261,980

 

 

 

518,939

 

Professional and legal fees

 

 

727,632

 

 

 

742,159

 

Depreciation and amortization

 

 

165,202

 

 

 

179,149

 

Other operating expenses

 

 

549,621

 

 

 

440,574

 

Total operating expenses

 

 

4,832,923

 

 

 

2,940,925

 

 

 

 

 

 

 

 

 

 

Operating Loss

 

 

(4,280,658

)

 

 

(2,422,258

)

 

 

 

 

 

 

 

 

 

Other Expense (Income)

 

 

 

 

 

 

 

 

Changes in fair value of contingent consideration

 

 

(18,350

)

 

 

93,000

 

Interest expense, net

 

 

24,680

 

 

 

205,063

 

Change in fair value of derivative liability

 

 

27,500

 

 

 

-

 

Other expense, net

 

 

24,007

 

 

 

129,846

 

Total other expense

 

 

57,837

 

 

 

427,909

 

 

 

 

 

 

 

 

 

 

Net Loss from continuing operations before income taxes

 

 

(4,338,495

)

 

 

(2,850,167

)

Income tax (expense) benefit

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Net Loss from continuing operations

 

 

(4,338,495

)

 

 

(2,850,167

)

 

 

 

 

 

 

 

 

 

Net Loss

 

$

(4,338,495

)

 

$

(2,850,167

)

 

 

 

 

 

 

 

 

 

Less: Net Income (Loss) Attributable to Non-Controlling Interests

 

 

5

 

 

 

(409

)

 

 

 

 

 

 

 

 

 

Net Loss Attributable to Controlling Interests

 

$

(4,338,500

)

 

$

(2,849,758

)

 

 

 

 

 

 

 

 

 

Preferred stock dividend

 

 

37,123

 

 

$

184

 

Net Loss Attributable to Common Stockholders

 

$

(4,375,623

)

 

$

(2,849,942

)

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

 

4,351

 

 

 

(11,931

)

Total other comprehensive (Loss) income

 

 

4,351

 

 

 

(11,931

)

 

 

 

 

 

 

 

 

 

Comprehensive Loss Attributable to Common Stockholders

 

$

(4,371,272

)

 

$

(2,861,873

)

 

 

 

 

 

 

 

 

 

Basic loss per share

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.03

)

 

$

(0.06

)

Net Loss per share — basic

 

$

(0.03

)

 

$

(0.06

)

 

 

 

 

 

 

 

 

 

Diluted loss per share

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.03

)

 

$

(0.06

)

Net Loss per share — diluted

 

$

(0.03

)

 

$

(0.06

)

 

 

 

 

 

 

 

 

 

Weighted-average outstanding shares — basic

 

 

132,384,827

 

 

 

45,913,591

 

 

 

 

 

 

 

 

 

 

Weighted-average outstanding shares — diluted

 

 

132,384,827

 

 

 

45,913,591

 


reAlpha Tech Corp. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
For the Three Months Ended March 31, 2026, and 2025 (unaudited)

 

 

 

For the
Three Months Ended

 

 

For the
Three Months Ended

 

 

 

March 31,
2026

 

 

March 31,
2025

 

 

 

 

 

 

 

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

Net Loss

 

$

(4,338,495

)

 

$

(2,850,167

)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

165,202

 

 

 

179,149

 

Amortization of loan discounts and origination fees

 

 

-

 

 

 

72,501

 

Common stock issued to non-employee

 

 

3,115

 

 

 

-

 

Stock based compensation - employees

 

 

340,848

 

 

 

78,355

 

Change in fair value of contingent consideration

 

 

(18,350

)

 

 

93,000

 

Non-cash commitment fee expenses

 

 

-

 

 

 

125,000

 

Change in fair value of  derivative liability

 

 

27,500

 

 

 

-

 

Non-cash marketing and advertising

 

 

593,429

 

 

 

-

 

Interest expense on deferred consideration

 

 

-

 

 

 

-

 

Loss from equity method investment

 

 

2,229

 

 

 

872

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(28,965

)

 

 

17,732

 

Receivable from related parties

 

 

-

 

 

 

5,465

 

Pre-paid expenses

 

 

14,024

 

 

 

(3,810

)

Other current assets

 

 

224,908

 

 

 

(7,160

)

Accounts payable

 

 

245,317

 

 

 

184,803

 

Payable to related parties

 

 

(32

)

 

 

93

 

Accrued expenses

 

 

(387,081

)

 

 

(187,813

)

Deferred liabilities

 

 

65,208

 

 

 

-

 

Deferred revenue

 

 

(32,609

)

 

 

24,877

 

Total adjustments

 

 

1,214,743

 

 

 

583,064

 

Net cash used in operating activities

 

 

(3,123,752

)

 

 

(2,267,103

)

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

Additions to property and equipment

 

 

(47,334

)

 

 

(13,665

)

Cash paid for acquisitions, net

 

 

-

 

 

 

349,529

 

Cash used for additions to capitalized software

 

 

(16,476

)

 

 

(91,310

)

Net cash (used in) provided by  investing activities

 

 

(63,810

)

 

 

244,554

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

Proceeds from issuance of debt- related parties

 

 

-

 

 

 

155,481

 

Proceeds from issuance of common stock

 

 

131,341

 

 

 

231,235

 

Payments of debt

 

 

(54,083

)

 

 

(283,711

)

Equity issuance expenses

 

 

(5,191

)

 

 

-

 

Net cash provided by financing activities

 

 

72,067

 

 

 

103,005

 

 

 

 

 

 

 

 

 

 

Net decrease in cash

 

 

(3,115,495

)

 

 

(1,919,544

)

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash

 

 

(422

)

 

 

-

 

 

 

 

 

 

 

 

 

 

Cash - Beginning of Period

 

 

7,783,529

 

 

 

3,123,944

 

 

 

 

 

 

 

 

 

 

Cash - End of Period

 

$

4,667,612

 

 

$

1,204,400

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information

 

 

 

 

 

 

 

 

Interest expense

 

$

(6,659

)

 

 

-

 

 

 

 

 

 

 

 

 

 

Non-cash Investing and Financing Activities:

 

 

 

 

 

 

 

 

Series A Convertible Preferred Stock issuance - MMC

 

 

-

 

 

 

5,000,000

 

Series A Convertible Preferred Stock issuance - GTG Financial

 

 

-

 

 

 

284,992

 

Deferred cash payments - GTG Financial

 

 

-

 

 

 

1,344,750

 

Deferred issuance of common stock - GTG Financial

 

 

-

 

 

 

1,287,000

 

Deferred issuance of common stock - Prevu

 

 

617,495

 

 

 

-

 


Non-GAAP Financial Measures

To supplement our financial information presented in accordance with U.S. GAAP, we believe “Adjusted EBITDA,” a “non-U.S. GAAP financial measure,” as such term is defined under the rules of the SEC, is useful in evaluating our operating performance. We use Adjusted EBITDA to evaluate our ongoing operations and for internal planning and forecasting purposes. We believe that this non-U.S. GAAP financial measure may be helpful to investors because it provides consistency and comparability with past financial performance. However, this non-U.S. GAAP financial measure is presented for supplemental informational purposes only, have limitations as an analytical tool, and should not be considered in isolation or as a substitute for financial information presented in accordance with U.S. GAAP. In addition, other companies, including companies in our industry, may calculate a similarly titled non-U.S. GAAP measure differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of this non-U.S. GAAP financial measure as a tool for comparison. A reconciliation is provided below for our non-U.S. GAAP financial measure to the most directly comparable financial measure stated in accordance with U.S. GAAP. Investors are encouraged to review the related U.S. GAAP financial measure and the reconciliation of this non-U.S. GAAP financial measure to its most directly comparable U.S. GAAP financial measure, and not to rely on any single financial measure to evaluate our business.

We use Adjusted EBITDA, a non-U.S. GAAP financial measure, to evaluate our operating performance and facilitate comparisons across periods and with peer companies. We reconcile our Adjusted EBITDA to our net income (loss) adjusted to exclude interest expense, depreciation and amortization, share-based compensation, and other non-cash, non-operating, or non-recurring items that we believe are not indicative of our core business operations. We believe this measure provides useful insight into our ongoing performance; however, it should not be considered a substitute for, or superior to, net income or other financial information prepared in accordance with U.S. GAAP.

The following table provides a reconciliation of net income to Adjusted EBITDA for the periods presented below:

 

 

For the Three Months Ended
March 31,

 

 

 

2026

 

 

2025

 

Net loss

 

$

(4,338,495

)

 

$

(2,850,167

)

preAdjusted to exclude the following

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

165,202

 

 

 

179,149

 

Amortization of loan discounts and origination fee

 

 

-

 

 

 

121,251

 

Changes in fair value of contingent consideration (1)

 

 

(18,350

)

 

 

93,000

 

Change in fair value of derivative liability (2)

 

 

27,500

 

 

 

-

 

Interest expense

 

 

24,680

 

 

 

205,063

 

GEM commitment fee

 

 

-

 

 

 

125,000

 

Stock based compensation (3)

 

 

343,963

 

 

 

78,355

 

Acquisition-related expenses

 

 

-

 

 

 

87,352

 

Adjusted EBITDA

 

$

(3,795,500

)

 

$

(1,960,997

)


(1)

Represents non-cash changes in the fair value of contingent consideration payable to reAlpha Mortgage which is calculated based on revenue and EBITDA targets.

 

 

(2)

Represents non-cash changes in the fair value of derivative liability recorded in connection with our media-for-equity transaction with MMC.

 

 

(3)

Represents non-cash stock-based compensation expenses recognized during the period.