reAlpha Tech Corp. (“reAlpha” or the “Company”) (Nasdaq: AIRE), a real estate technology company focused on developing, utilizing and commercializing real estate-focused artificial intelligence (“AI”) to drive efficiency, sustainability and growth, today provides a business update and reports financial results for the second quarter ended October 31, 2023.
“Our second fiscal quarter of 2023 marked a pivotal quarter for reAlpha,” said Giri Devanur, CEO of reAlpha. “Following a successful listing on the Nasdaq Capital Market during the quarter, and announcement of the commercial launch of our AI real estate tool GENA, we raised $8.0 million in gross proceeds in November through a public offering to begin executing our growth strategy. With the execution of the definitive agreements to purchase Naamche, Inc. and Naamche Inc. Pvt. Ltd., and a letter of intent to acquire United Software Group and certain subsidiaries and affiliates, we are looking to continue to develop and scale reAlpha to provide innovative AI solutions to further enhance stockholder value.”
Recent strategic and operational highlights during and subsequent to the second quarter of 2023 include:
- Listed on the Nasdaq Capital Market (“Nasdaq”) under the ticker symbol “AIRE” on October 23, 2023.
- Announced the commercial launch of GENA, formerly known as BnBGPT, a novel tool that enhances residential property listings in multiple online real estate marketplaces through the integration of personalized generative AI descriptions.
- Consummated a public offering for gross proceeds of $8.0 million on November 24, 2023.
- Entered into definitive agreements to acquire Naamche, Inc. and Naamche, Inc. Pvt. Ltd (collectively, “Naamche”), a technology company focused on developing AI-powered solutions for large industries, including real estate, which is subject to closing conditions and jurisdictional approval (the “Acquisitions”).
- Approved the change of its fiscal year end from April 30 to December 31, effective as of December 31, 2023, and the Company will prepare an Annual Report on Form 10-K for the transition period between May 1, 2023 and December 31, 2023 to be filed with the U.S. Securities and Exchange Commission (“SEC”).
- Entered into a letter of intent to acquire United Software Group and certain subsidiaries and affiliates (collectively, “USG”), an Ohio-based privately-held, multi-industry information technology consulting company.
Financial Results
Revenue was $33,459 for the three months ended October 31, 2023 compared to $110,624 for the three months ended October 31, 2022. Our revenues consist of those derived from our two segments: (i) short-term rental income: $3,099 for the three months ended October 31, 2023 and $33,322 for the three months ended October 31, 2022; and (ii) platform services income: $30,360 for the three months ended October 31, 2023 and $77,302 for the three months ended October 31, 2022. Revenue was $101,180 for the six months ended October 31, 2023 compared to $199,497 for the six months ended October 31, 2022. Our revenues consist of those derived from our two segments: (i) short-term rental income: $22,662 for the six months ended October 31, 2023 and $59,789 for the six months ended October 31, 2022; and (ii) platform services income: $78,518 for the six months ended October 31, 2023 and $139,708 for the six months ended October 31, 2022.
The Company had cash on hand of $605,337 and $ 1,256,868 as of October 31, 2023, and April 30, 2023 respectively.
Net loss was $4,252,879 for the three months ended October 31, 2023, compared to a net loss of $1,559,016 for the three months ended October 31, 2022. The net loss increase is mainly due a significant increase to general legal advisory and professional services, which primarily consisted of issuance of shares of reAlpha’s common stock in exchange for services rendered in connection with reAlpha’s direct listing on Nasdaq. Net income was $590,128 for the six months ended October 31, 2023, compared to a net loss of $2,526,644 for the six months ended October 31, 2022. The reason for this significant increase in our net income during the six months ended October 31, 2023, is mainly attributable to the gain on sale of myAlphie, as described above. This increase in net income may not reflect our current business and may be abnormally high for this period.
Adjusted EBITDA was $(626,885) for the three months ended October 31, 2023, compared to $(1,481,579) for the three months ended October 31, 2022. Adjusted EBITDA was $(4,815,881) for the six months ended October 31, 2023, compared to $(2,368,438) for the six months ended October 31, 2022. The full reconciliation to Adjusted EBITDA is set forth below.
Explanatory Notes on Use of Non-GAAP Financial Measures
To supplement our financial information presented in accordance with U.S. GAAP (“GAAP”), we believe “Adjusted EBITDA,” a “non-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 Adjusted EBITDA may be helpful to investors because it provides consistency and comparability with past financial performance. However, Adjusted EBITDA is presented for supplemental informational purposes only, has limitations as an analytical tool, and should not be considered in isolation or as a substitute for financial information presented in accordance with GAAP. In addition, other companies, including companies in our industry, may calculate similarly titled non-GAAP measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of our non-GAAP financial measures as tools for comparison. A reconciliation is provided below for each non-GAAP financial measure to the most directly comparable financial measure stated in accordance with GAAP. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures, and not to rely on any single financial measure to evaluate our business.
We reconcile our non-GAAP financial measure of Adjusted EBITDA to our net income, adjusted to exclude interest expense, provision for (benefit from) income taxes, depreciation and amortization, non-recurring acquisition-related compensation expenses, non-recurring direct listing expenses, unrealized gain or loss on foreign exchange, non-recurring legal reserves and related costs and non-recurring gains. For the three months ended October 31, 2023 and October 31, 2022, we did not have any restructuring expenses and non-recurring acquisition-related compensation expenses.
About reAlpha
reAlpha is a real estate technology company with a mission to develop, utilize and commercialize real-estate focused artificial intelligence. Founded with a focus on short-term rental properties, reAlpha’s strategy involves developing and buying technologies aimed at democratizing access to this asset class. In addition to providing individual investors with access to short-term rentals, reAlpha plans to make some of its technologies available for commercial use on a licensing fee basis, pay-per-use basis or other fee arrangements. For more information about reAlpha, 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 as to future results of operations and financial position, planned acquisitions, business strategy and plans, objectives of management for future operations of reAlpha, market size and growth opportunities, competitive position and technological and market trends, 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. These forward-looking statements include, without limitation, statements regarding the satisfaction of required conditions for the listing of the reAlpha common stock. Factors that may cause actual results to differ materially from current expectations include, but are not limited to: reAlpha’s ability to pay contractual obligations; reAlpha’s liquidity, operating performance, cash flow and ability to secure adequate financing; reAlpha’s limited operating history and that reAlpha has not yet fully developed its AI-based technologies; whether reAlpha’s technology and products will be accepted and adopted by its customers and intended users; reAlpha’s ability to satisfy closing conditions and obtain jurisdictional approval for the Acquisitions; reAlpha’s ability to successfully negotiate a definitive agreement to acquire USG and satisfy associated closing conditions, including potential stockholder approval; reAlpha’s ability to integrate the business of Naamche and USG into its existing business and the anticipated demand for Naamche’s and USG’s services; reAlpha’s ability to commercialize its developing AI-based technologies; the inability to maintain and strengthen reAlpha’s brand and reputation; any accidents or incidents involving cybersecurity breaches and incidents; the inability to accurately forecast demand for short-term rentals and 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; the inability of reAlpha to obtain additional financing or access the capital markets to fund its ongoing operations on acceptable terms and conditions; the outcome of any legal proceedings that might be instituted against reAlpha; changes in applicable laws or regulations, and the impact of the regulatory environment and complexities with compliance related to such environment; and other risks and uncertainties indicated in our SEC filings. 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.
|
REALPHA TECH CORP. Condensed Consolidated Balance Sheet October 31, 2023 and April 30, 2023 |
||||||||
|
|
|
October 31, |
|
|
April 30, |
|
||
|
|
|
(unaudited) |
|
|
|
|
||
|
ASSETS |
|
|
|
|
|
|
||
|
Current Assets |
|
|
|
|
|
|
||
|
Cash |
|
$ |
605,337 |
|
|
$ |
1,256,868 |
|
|
Accounts receivable |
|
|
– |
|
|
|
68,120 |
|
|
Receivable from related parties |
|
|
20,240 |
|
|
|
20,874 |
|
|
Prepaid expenses |
|
|
1,292,758 |
|
|
|
3,061,196 |
|
|
Other current assets |
|
|
237,962 |
|
|
|
250,680 |
|
|
Total current assets |
|
|
2,156,297 |
|
|
|
4,657,738 |
|
|
|
|
|
|
|
|
|
|
|
|
Property and Equipment, at cost |
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
329,385 |
|
|
|
2,185,992 |
|
|
|
|
|
|
|
|
|
|
|
|
Other Assets |
|
|
|
|
|
|
|
|
|
Investments |
|
|
115,000 |
|
|
|
115,000 |
|
|
Goodwill |
|
|
5,135,894 |
|
|
|
5,135,894 |
|
|
Capitalized software development – work in progress |
|
|
8,752,330 |
|
|
|
8,998,755 |
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
16,488,906 |
|
|
$ |
21,093,379 |
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
2,128,562 |
|
|
$ |
412,947 |
|
|
Mortgage and other loans, net |
|
|
13,891 |
|
|
|
1,222,000 |
|
|
Notes payable |
|
|
– |
|
|
|
5,850,000 |
|
|
Accrued expenses |
|
|
343,624 |
|
|
|
195,299 |
|
|
Total current liabilities |
|
|
2,486,077 |
|
|
|
7,680,246 |
|
|
|
|
|
|
|
|
|
|
|
|
Long-Term Liabilities |
|
|
|
|
|
|
|
|
|
Mortgage loans, net |
|
|
247,000 |
|
|
|
247,000 |
|
|
Total liabilities |
|
|
2,733,077 |
|
|
|
7,927,246 |
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity (Deficit) |
|
|
|
|
|
|
|
|
|
Preferred stock, $0.001 par value; 5,000,000 shares authorized, 0 shares issued and outstanding as of October 31, 2023 and April 30, 2023 |
|
|
– |
|
|
|
– |
|
|
Common stock ($0.001 par value; 200,000,000 shares authorized, 42,522,091 shares outstanding as of October 31, 2023; 200,000,000 shares authorized, 42,522,091 shares outstanding as of April 30, 2023) |
|
|
42,523 |
|
|
|
42,523 |
|
|
Additional paid-in capital |
|
|
24,106,597 |
|
|
|
24,107,159 |
|
|
Accumulated deficit |
|
|
(10,396,033 |
) |
|
|
(10,986,162 |
) |
|
Total stockholders’ equity (deficit) of reAlpha Tech Corp. |
|
|
13,753,087 |
|
|
|
13,163,520 |
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interests in consolidated entities |
|
|
2,742 |
|
|
|
2,613 |
|
|
Total stockholders’ equity (deficit) |
|
|
13,755,829 |
|
|
|
13,166,133 |
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
$ |
16,488,906 |
|
|
$ |
21,093,379 |
|
|
REALPHA TECH CORP. Condensed Consolidated Statements of Operations For the Three and Six Months Ended October 31, 2023 and 2022 (unaudited) |
||||||||||||||||
|
|
|
For the Three Months Ended |
|
|
For the Six Months Ended |
|
||||||||||
|
|
|
October 31, |
|
|
October 31, |
|
|
October 31, |
|
|
October 31, |
|
||||
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Revenues |
|
$ |
33,459 |
|
|
$ |
110,624 |
|
|
$ |
101,180 |
|
|
$ |
199,497 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
30,360 |
|
|
|
83,771 |
|
|
|
74,554 |
|
|
|
151,413 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
|
3,099 |
|
|
|
26,853 |
|
|
|
26,626 |
|
|
|
48,084 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wages, benefits and payroll taxes |
|
|
265,099 |
|
|
|
298,326 |
|
|
|
517,145 |
|
|
|
566,503 |
|
|
Repairs & maintenance |
|
|
24,663 |
|
|
|
4,776 |
|
|
|
48,893 |
|
|
|
11,357 |
|
|
Utilities |
|
|
4,551 |
|
|
|
8,244 |
|
|
|
11,453 |
|
|
|
21,285 |
|
|
Travel |
|
|
15,208 |
|
|
|
23,919 |
|
|
|
25,229 |
|
|
|
38,078 |
|
|
Dues & subscriptions |
|
|
8,100 |
|
|
|
25,894 |
|
|
|
17,827 |
|
|
|
46,750 |
|
|
Marketing & advertising |
|
|
43,213 |
|
|
|
402,359 |
|
|
|
95,842 |
|
|
|
582,427 |
|
|
Professional & legal fees |
|
|
3,680,488 |
|
|
|
485,307 |
|
|
|
3,876,300 |
|
|
|
936,825 |
|
|
Depreciation & amortization |
|
|
7,863 |
|
|
|
36,736 |
|
|
|
29,176 |
|
|
|
73,738 |
|
|
Other operating expenses |
|
|
144,222 |
|
|
|
229,140 |
|
|
|
192,569 |
|
|
|
150,937 |
|
|
Total operating expenses |
|
|
4,193,407 |
|
|
|
1,514,701 |
|
|
|
4,814,434 |
|
|
|
2,427,900 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Loss |
|
|
(4,190,308 |
) |
|
|
(1,487,848 |
) |
|
|
(4,787,808 |
) |
|
|
(2,379,816 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
277 |
|
|
|
93 |
|
|
|
321 |
|
|
|
157 |
|
|
Other income |
|
|
– |
|
|
|
2,660 |
|
|
|
525 |
|
|
|
2,660 |
|
|
Gain on sale of myAlphie |
|
|
– |
|
|
|
– |
|
|
|
5,502,774 |
|
|
|
– |
|
|
Interest expense |
|
|
(22,075 |
) |
|
|
(40,701 |
) |
|
|
(67,588 |
) |
|
|
(84,468 |
) |
|
Other expense |
|
|
(40,760 |
) |
|
|
(33,213 |
) |
|
|
(57,946 |
) |
|
|
(64,676 |
) |
|
Total other income (expense) |
|
|
(62,558 |
) |
|
|
(71,161 |
) |
|
|
5,378,086 |
|
|
|
(146,327 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (Loss) Income |
|
|
(4,252,866 |
) |
|
|
(1,559,009 |
) |
|
|
590,278 |
|
|
|
(2,526,143 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net Income (Loss) Attributable to Non-Controlling Interests |
|
|
13 |
|
|
|
7 |
|
|
|
150 |
|
|
|
501 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (Loss) Income Attributable to Controlling Interests |
|
$ |
(4,252,879 |
) |
|
$ |
(1,559,016 |
) |
|
$ |
590,128 |
|
|
$ |
(2,526,644 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) Income per share — basic |
|
$ |
(0.10 |
) |
|
$ |
(0.04 |
) |
|
$ |
0.01 |
|
|
$ |
(0.06 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) Income per share — diluted |
|
$ |
(0.10 |
) |
|
$ |
(0.04 |
) |
|
$ |
0.01 |
|
|
$ |
(0.06 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average outstanding shares — basic |
|
|
42,522,091 |
|
|
|
40,127,956 |
|
|
|
42,522,091 |
|
|
|
40,127,956 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average outstanding shares — diluted |
|
|
42,522,091 |
|
|
|
40,127,956 |
|
|
|
42,522,091 |
|
|
|
40,127,956 |
|
|
REALPHA TECH CORP. Unaudited Condensed Consolidated Statements of Changes in Stockholders’ Equity (Deficit) for the Three and Six Months Ended October 31, 2023 and 2022 |
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ReAlpha |
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tech Corp. |
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
and |
|
|
Non- |
|
|
Total |
|
|||||||
|
|
|
Common Stock |
|
|
Paid-in |
|
|
Accumulated |
|
|
Equity |
|
|
Controlling |
|
|
Equity |
|
||||||||||
|
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Deficit |
|
|
(Deficit) |
|
|
Interests |
|
|
(Deficit) |
|
|||||||
|
Balance at April 30, 2023 |
|
|
42,522,091 |
|
|
$ |
42,523 |
|
|
$ |
24,107,159 |
|
|
$ |
(10,986,162 |
) |
|
$ |
13,163,520 |
|
|
$ |
2,613 |
|
|
$ |
13,166,133 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
4,843,008 |
|
|
|
4,843,008 |
|
|
|
137 |
|
|
|
4,843,145 |
|
|
Reg A Offering costs |
|
|
– |
|
|
|
– |
|
|
|
(562 |
) |
|
|
– |
|
|
|
(562 |
) |
|
|
– |
|
|
|
(562 |
) |
|
RTC India – Non Controlling Interest |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
|
|
|
|
– |
|
|
|
(10 |
) |
|
|
(10 |
) |
|
Balance at July 31, 2023 |
|
|
42,522,091 |
|
|
$ |
42,523 |
|
|
$ |
24,106,597 |
|
|
$ |
(6,143,154 |
) |
|
$ |
18,005,966 |
|
|
$ |
2,740 |
|
|
$ |
18,008,706 |
|
|
Net Income (Loss) |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
(4,252,879 |
) |
|
|
(4,252,879 |
) |
|
|
13 |
|
|
|
(4,252,866 |
) |
|
RTC India – Non Controlling Interest |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
|
|
|
|
– |
|
|
|
(11 |
) |
|
|
(11 |
) |
|
Balance at October 31, 2023 |
|
|
42,522,091 |
|
|
$ |
42,523 |
|
|
$ |
24,106,597 |
|
|
$ |
(10,396,033 |
) |
|
$ |
13,753,087 |
|
|
$ |
2,742 |
|
|
$ |
13,755,829 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ReAlpha |
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tech Corp. |
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
and |
|
|
Non- |
|
|
Total |
|
|||||||
|
|
|
Common Stock |
|
|
Paid-in |
|
|
Accumulated |
|
|
Equity |
|
|
Controlling |
|
|
Equity |
|
||||||||||
|
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Deficit |
|
|
(Deficit) |
|
|
Interests |
|
|
(Deficit) |
|
|||||||
|
Balance at April 30, 2022 |
|
|
8,634,210 |
|
|
$ |
8,634 |
|
|
$ |
192,490 |
|
|
$ |
(5,533,053 |
) |
|
$ |
(5,331,929 |
) |
|
$ |
13,597 |
|
|
$ |
(5,318,332 |
) |
|
Net Income (Loss) |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
(968,796 |
) |
|
|
(968,796 |
) |
|
|
799 |
|
|
|
(967,997 |
) |
|
Distribution to Syndicate members |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
(11,625 |
) |
|
|
(11,625 |
) |
|
RTC India – Non Controlling Interest |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
(44 |
) |
|
|
(44 |
) |
|
Balance at July 31, 2022 |
|
|
8,634,210 |
|
|
$ |
8,634 |
|
|
$ |
192,490 |
|
|
$ |
(6,501,849 |
) |
|
$ |
(6,300,725 |
) |
|
$ |
2,727 |
|
|
$ |
(6,297,998 |
) |
|
Net Income (Loss) |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
(1,559,016 |
) |
|
|
(1,559,016 |
) |
|
|
7 |
|
|
|
(1,559,009 |
) |
|
RTC India – Non Controlling Interest |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
(10 |
) |
|
|
(10 |
) |
|
Balance at October 31, 2022 |
|
|
8,634,210 |
|
|
$ |
8,634 |
|
|
$ |
192,490 |
|
|
$ |
(8,060,865 |
) |
|
$ |
(7,859,741 |
) |
|
$ |
2,724 |
|
|
$ |
(7,857,017 |
) |
|
REALPHA TECH CORP. Condensed Consolidated Statements of Cash Flows For the Six Months Ended October 31, 2023, and 2022 (unaudited) |
||||||||
|
|
|
For the Six |
|
|
For the Six |
|
||
|
|
|
(unaudited) |
|
|
(unaudited) |
|
||
|
Cash Flows from Operating Activities: |
|
|
|
|
|
|
||
|
Net income (loss) |
|
$ |
590,278 |
|
|
$ |
(2,526,143 |
) |
|
Adjustments to reconcile net income (loss) to net cash used in operating activities: |
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
29,176 |
|
|
|
73,738 |
|
|
Gain on sale of myAlphie |
|
|
(5,502,774 |
) |
|
|
– |
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
68,120 |
|
|
|
38,067 |
|
|
Receivable from related parties |
|
|
634 |
|
|
|
– |
|
|
Prepaid expenses |
|
|
1,768,438 |
|
|
|
41,499 |
|
|
Other current assets |
|
|
12,718 |
|
|
|
(9,762 |
) |
|
Accounts payable |
|
|
1,715,615 |
|
|
|
743,502 |
|
|
Accrued expenses |
|
|
148,325 |
|
|
|
(7,144 |
) |
|
Total adjustments |
|
|
(1,759,748 |
) |
|
|
879,900 |
|
|
Net cash used in operating activities |
|
|
(1,169,470 |
) |
|
|
(1,646,243 |
) |
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities: |
|
|
|
|
|
|
|
|
|
Proceeds from sale of properties |
|
|
646,266 |
|
|
|
491,598 |
|
|
Additions to Property, Plant & Equipment |
|
|
(40,833 |
) |
|
|
(5,796 |
) |
|
Capitalized software development – work in progress |
|
|
(100,800 |
) |
|
|
(353,288 |
) |
|
Net cash provided by investing activities |
|
|
504,633 |
|
|
|
132,514 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities: |
|
|
|
|
|
|
|
|
|
Proceeds from issuance of debt, net |
|
|
13,891 |
|
|
|
– |
|
|
Payments of long-term debt |
|
|
– |
|
|
|
(23,311 |
) |
|
Deferred financing costs |
|
|
– |
|
|
|
32,757 |
|
|
Proceeds from issuance of common stock – Reg A |
|
|
(562 |
) |
|
|
160,769 |
|
|
Net cash provided by financing activities |
|
|
13,329 |
|
|
|
170,215 |
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash |
|
|
(651,508 |
) |
|
|
(1,343,514 |
) |
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash |
|
|
(23 |
) |
|
|
1,590 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash – Beginning of Period |
|
|
1,256,868 |
|
|
|
2,095,401 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash – End of Period |
|
$ |
605,337 |
|
|
$ |
753,477 |
|
|
|
|
For the Three Months Ended |
|
|
For the Six Months Ended |
|
||||||||||
|
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
|
Net (Loss) Income |
|
$ |
(4,252,879 |
) |
|
$ |
(1,559,016 |
) |
|
$ |
590,129 |
|
|
$ |
(2,526,644 |
) |
|
Adjusted to exclude the following |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
Depreciation & amortization |
|
|
7,863 |
|
|
|
36,736 |
|
|
|
29,176 |
|
|
|
73,738 |
|
|
Interest Expense |
|
|
22,075 |
|
|
|
40,701 |
|
|
|
67,588 |
|
|
|
84,468 |
|
|
Gain on Sale of myAlphie |
|
|
– |
|
|
|
– |
|
|
|
(5,502,774 |
) |
|
|
– |
|
|
Non-recurring direct listing expenses(1) |
|
|
3,596,056 |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
Adjusted EBITDA |
|
$ |
(626,885 |
) |
|
$ |
(1,481,579 |
) |
|
$ |
(4,815,881 |
) |
|
$ |
(2,368,438 |
) |
|
(1) |
Consists of (ii) 304,529 shares of our common stock issued for services rendered in connection with our direct listing on Nasdaq at an aggregate fair market value of approximately $3.05 million, and (ii) cash payments of approximately $550,000. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20231215058351/en/