XML 17 R3.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Balance Sheet - USD ($)
Dec. 31, 2025
Dec. 31, 2024
Current Assets    
Cash $ 7,783,529 $ 3,123,530
Accounts receivable, net 68,148 182,425
Prepaid expenses 961,411 180,158
Current assets of discontinued operations 56,931
Other current assets 362,293 487,181
Escrow deposit 600,000
Total current assets 9,775,381 4,043,098
Property and Equipment, at cost    
Property and equipment, net 64,626 102,638
Other Assets    
Investments 111,646 215,000
Other long-term assets 31,250
Intangible assets, net 4,306,553 3,285,406
Goodwill 7,459,125 4,211,166
Capitalized software development - work in progress 105,900
TOTAL ASSETS 21,717,331 11,994,458
Current Liabilities    
Accounts payable 306,216 655,765
Accrued expenses 660,577 1,164,813
Deferred liabilities - current portion 1,960,850 1,255,525
Deferred revenue 396,227 278,908
Total current liabilities 3,625,710 4,145,437
Long-Term Liabilities    
Preferred stock embedded derivative liability 4,574,980
Note payable, net of discount 4,909,376
Deferred consideration - net of current portion 561,740
Contingent consideration 344,877 1,086,000
Total liabilities 9,195,718 10,426,986
Mezzanine Equity    
Redeemable Series A Convertible 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; 250,000 and 0 shares issued and outstanding as of December 31, 2025 and 2024, respectively. 1,020,377
Stockholders’ Equity (Deficit)    
Common stock ($0.001 par value; 200,000,000 shares authorized, 131,740,675 shares outstanding as of December 31, 2025; 200,000,000 shares authorized, 45,864,503 shares outstanding as of December 31, 2024) 131,741 45,865
Additional paid-in capital 67,466,893 39,770,060
Accumulated deficit (55,980,534) (38,260,913)
Accumulated other comprehensive (loss) income (127,889) 5,011
Total stockholders’ equity of reAlpha Tech Corp. 11,490,211 1,560,023
Non-controlling interests in consolidated entities 11,025 7,449
Total stockholders’ equity 11,501,236 1,567,472
TOTAL LIABILITIES, MEZZANINE EQUITY, AND STOCKHOLDERS’ EQUITY 21,717,331 11,994,458
Related Parties    
Current Assets    
Receivable from related parties 12,873
Current Liabilities    
Related party payables 5,654 9,287
Short term loans - current portion 86,585 261,986
Long-Term Liabilities    
Other long term loans - net of current portion 45,052
Unrelated Parties    
Current Liabilities    
Short term loans - current portion 209,601 519,153
Long-Term Liabilities    
Other long term loans - net of current portion $ 88,411 $ 241,121