UNITED STATES

 SECURITIES AND EXCHANGE COMMISSION

 Washington, D.C. 20549

 FORM 10-K/A

 (Amendment No. 1)

 (Mark One)

 ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 For the fiscal year ended December 31, 2024

 or

 TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

transition period from to

 Commission file number: 001-41839

 reAlpha Tech Corp.

 (Exact name of registrant as specified in its charter)

 Delaware

 86-3425507

 (State or other jurisdiction of

incorporation or organization)

 (I.R.S. Employer

Identification No.)

 6515 Longshore Loop, Suite 100

 Dublin, Ohio 43017

 (Address of principal executive offices)

 (Zip Code)

 (707) 732-5742

 (Registrant's telephone number, including
area code)

 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

 AIRE

 The Nasdaq Stock Market LLC

 Securities
registered pursuant to Section 12(g) of the Act: None

 Indicate by check mark if the registrant is a
well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes No

 Indicate by check mark if the registrant is not
required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes No

 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
has filed a report on and attestation to its management's assessment of the effectiveness of its internal control over financial
reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or
issued its audit report.

 If securities are registered pursuant to Section
12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction
of an error to previously issued financial statements.

 Indicate by check mark whether any of those error
corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant's
executive officers during the relevant recovery period pursuant to §240.10D-1(b).

 Indicate by check mark whether the issuer is a
shell company (as defined in Rule 12b-2 of the Exchange Act).Yes
No

 The aggregate market value of the voting held
by non-affiliates of the registrant as of June 28, 2024, the last business day of the registrant's most recently completed
second fiscal quarter, was $ 9,894,730 based upon the closing price reported for such date on the Nasdaq Capital Market.

 As of May 12, 2025, the registrant had 51,248,840
shares of common stock, par value $0.001, issued and outstanding.

 DOCUMENTS INCORPORATED BY REFERENCE

 None.

 EXPLANATORY NOTE

 This Form 10-K/A is being
filed solely for the purpose of amending (i) "Item 8. Financial Statements and Supplementary Data" of Part II of our Annual
Report on Form 10-K for the year ended December 31, 2024, which was filed with the Securities and Exchange Commission (the "SEC")
on April 2, 2025 (the "Original Form 10-K"), to reflect related party transactions involving an invoice financing arrangement
(the "Financing Arrangement") with Sea Easy Capital Pte. Ltd., a Singapore-based entity, that were not expressly identified
in the financial statements and related footnotes thereto included in the Original Form 10-K; and (ii) "Item 13. Certain Relationships
and Related Party Transactions" of Part III of the Original 10-K to include the required information of the Financing Arrangement
therein.

 Specifically, this Form 10-K/A
(i) corrects the amount reflected in the balance sheet line item "Short term loans – related parties – current portion"
by increasing such amount by $146,900 to reflect the Financing Arrangement; (ii) corrects the amount reflected in the balance sheet line
item "Short term loans – unrelated parties – current portion" by decreasing such amount by $146,900 to remove
the Financing Arrangement from such line item; (iii) includes disclosure in "Note 10 – Related Party Transactions" to
reflect the Financing Arrangement; and (iv) includes the required information of the Financing Arrangement in "Item 13. Certain
Relationships and Related Party Transactions." The effect of the changes described herein did not impact total assets, total liabilities,
or total stockholders' equity (deficit) in the consolidated balance sheet, nor did it impact the consolidated statements of operations
and comprehensive (loss) income, consolidated statements of cash flows, or consolidated statements of stockholders' equity (deficit)
for the reported periods. Rather, the effect of the changes described herein only impacted the presentation of the Financing Arrangement
from "Short term loans – unrelated parties – current portion" to "Short term loans – related parties
– current portion" in the consolidated balance sheet.

 In addition, pursuant to the
rules of the SEC, "Item 15. Exhibits and Financial Statement Schedules" of Part III of the Original Form 10-K has been amended
to contain currently dated certifications from our Principal Executive Officer and Principal Financial Officer as required by Sections
302 and 906 of the Sarbanes-Oxley Act of 2002 and filed as Exhibits 31.1, 31.2 and 32.1 hereto, as well as an updated Consent of Independent
Registered Public Accounting Firm filed as Exhibit 23.1.

 Except for the foregoing information
that was specifically amended under "Item 8. Financial Statements and Supplementary Data" and "Item 13. Certain Relationships
and Related Party Transactions" as provided herein, this Form 10-K/A and the disclosures contained herein have not been updated
to reflect events, results or developments that occurred after the date of the Original Form 10-K nor does it change any other disclosures
contained in the Original Form 10-K. Accordingly, this Form 10-K/A should be read in conjunction with the Original Form 10-K and our filings
made with the SEC subsequent to the filing of the Original Form 10-K.

 Unless otherwise stated or
the context otherwise requires, the terms "we," "us," "our" and the "Company" refer to
reAlpha Tech Corp. and its subsidiaries, as applicable.

 ITEM 8. CONSOLIDATED FINANCIAL STATEMENTS
AND SUPPLEMENTARY DATA

 The financial statements required
hereunder are included on the pages immediately following "Item 15. Exhibits and Financial Statement Schedules" appearing
on page F-1.

 ITEM 13. CERTAIN RELATIONSHIPS AND RELATED
TRANSACTIONS AND DIRECTOR INDEPENDENCE

 Policy for Approval
of Related Party Transactions

 Our board of directors has
adopted a related-person transaction policy that sets forth our procedures for the identification, review, consideration and approval
or ratification for the review of any transaction, arrangement or relationship in which we are a participant, the amount involved exceeds
$120,000 and one of our executive officers, directors, director nominees or each person whom we know to beneficially own more than 5%
of our outstanding shares of common stock (a "5% stockholder") (or their immediate family members), each of whom we refer
to as a "related person," has a direct or indirect material interest.

 If a related person proposes
to enter into such a transaction, arrangement or relationship, which we refer to as a "related-person transaction," the related
person must report the proposed related-person transaction to the Company's general counsel. The policy calls for the proposed related-person
transaction to be reviewed by and if deemed appropriate approved by, the audit committee of our board of directors after full disclosure
of the related-person interest in the transaction. Whenever practicable, the reporting, review and approval will occur prior to entry
into the transaction. If advance review and approval is not practicable, the audit committee will review and, in its discretion, may ratify
the related-person transaction. The policy also permits the chair of the audit committee to review, and if deemed appropriate approve,
proposed related-person transactions that arise between audit committee meetings, subject to ratification by the audit committee at its
next meeting. Any related-person transactions that are ongoing in nature will be reviewed annually.

 A
related-person transaction reviewed under the policy will be considered approved or ratified if it is authorized by the audit committee
after full disclosure of the related person's interest in the transaction. As appropriate for the circumstances, the committee will
review and consider:

 the related person's interest in the related-person transaction;

 the approximate dollar amount involved in the related-person transaction;

 the approximate dollar amount of the related person's interest in the transaction without regard to the amount of any profit or loss;

 whether the transaction was undertaken in the ordinary course of our business;

 whether the terms of the transaction are no less favorable to us than terms that could have been reached with an unrelated third party;

 the purpose of, and the potential benefits to us of, the related-person transaction; and

 any other information regarding the related-person transaction or the related person in the context of the proposed transaction that would be material to investors in light of the circumstances of the particular transaction.

 The
audit committee may approve or ratify the transaction only if the audit committee determines that, under all of the circumstances, the
transaction is not inconsistent with our best interests. The audit committee may impose any conditions on the related-person transaction
that it deems appropriate.

 The
policy provides that transactions involving compensation of executive officers shall be reviewed and approved by the compensation committee
of our board of directors in the manner specified in its charter.

 Related Party Transactions

 Except as disclosed herein,
no director, executive officer, stockholder holding at least 5% of shares of our common stock, or any family member thereof, had any material
interest, direct or indirect, in any transaction, or proposed transaction since January 1, 2022, in which the amount involved in the transaction
exceeds the lesser of $120,000 or one percent (1%) of the average of our total assets at the year-end for the last two completed fiscal
years.

 myAlphie LLC

 On
December 31, 2022, the Company entered into that certain Membership Interest Purchase Agreement, dated as of December 31, 2022, which
was amended pursuant to a First Side Letter Amendment on March 11, 2023 and subsequently a Second Side Letter Amendment, effective as
of May 17, 2023 (as amended, the "myAlphie Agreement"), between us and Turnit Holdings, LLC, an Ohio limited liability company
(the "Buyer"). The Buyer was an indirect subsidiary of Crawford Hoying, which is owned and partially controlled by Brent Crawford,
former chairman of the Company's board of directors and – at the time – more than 5% beneficial ownership of the Company's
common stock. The myAlphie Agreement provided for the Buyer's acquisition of all the issued and outstanding membership interests
of myAlphie, LLC, subsequent to its conversion from a Delaware corporation to a Delaware limited liability company.

 Prior
to the execution of the myAlphie Agreement and pursuant to our short-form merger in accordance with Section 253 of the DGCL, we held myAlphie
LLC as a subsidiary, along with (a) all its technology and intellectual property, and (b) two on-demand promissory notes in the amounts
of $975,000 and $4,875,000 payable to CH REAlpha Investments, LLC, and CH REAlpha Investments II, LLC, respectively (together, the "Promissory
Notes"). CH REAlpha Investments, LLC, and CH REAlpha Investments II, LLC are also managed by Mr. Crawford. Upon closing of the myAlphie
Agreement (a) the Company sold all of its interests in myAlphie LLC, and (b) the Buyer assumed the Company's remaining liabilities
and outstanding obligations under the Promissory Notes.

 Sea Easy Capital Pte.
Ltd. Loans

 During
the year ended December 31, 2024, AiChat Pte Ltd., a subsidiary of the Company since July 12, 2024 ("AiChat"), utilized its
existing invoice financing arrangement with Sea Easy Capital Pte. Ltd., a Singapore-based entity ("SEA"), pursuant to which
AiChat financed an aggregate of $320,510 (Singapore Dollar ("SGD") 417,000) of its invoices (as defined below) through SEA's
online platform (the "SEA platform"). Mala Swaminathan (the wife of our director, Balaji Swaminathan) is the co-owner of SEA
and she controls SEA by virtue of her ownership or control of a majority (51%) of the capital stock of SEA. Mr. Swaminathan also serves
on the advisory board of SEA.

 The
SEA platform allows AiChat to act as an account receivable invoice seller, under which AiChat is able to upload account receivable invoices
(each, an "invoice") from time to time to the SEA platform for approval by SEA, with each such invoice denoting a dollar amount
to be payable by AiChat in accordance with the SEA platform's terms and conditions (the "terms and conditions"), subject
to limits, if any, imposed by SEA on the aggregate value of invoices AiChat may upload and offer for sale. Upon approval, these invoices
can be purchased at a discount to its face value based on the payable amounts thereunder (the "invoice purchase price"), by
SEA or an authorized third-party (collectively, the "purchasers") through the SEA platform in accordance with the terms and
conditions. After such purchase, the purchaser becomes obligated to fund such invoice purchase price to AiChat directly in the form of
a loan (each, a "loan"), minus any fees or interests payable thereunder, and all rights, title and interest in such invoice
are assigned to such purchaser at the time of the purchase. Once an invoice is purchased, AiChat provides notice to the customer to which
the invoice relates to with the payment instructions to direct such customer to send funds to a designated payment account in order to
repay for the loans.

 These
loans bear a fixed interest rate of 16.5% per annum, and are each payable to the purchaser 89 to 120 days after the date of the respective
loan. Additionally, in accordance with the terms and conditions, to the extent AiChat defaults on these loans, or is deemed to have defaulted
in accordance with the terms and conditions, then, on and at any time after the occurrence of such default, the purchaser is entitled
request the immediate repurchase by AiChat of the applicable invoice and amounts thereunder, suspend SEA platform access, as well as declare
that any fees and all other amounts accrued or outstanding under the loans be immediately due and payable and/or take any other actions,
including legal action, to recover such amounts due and payable. If AiChat fails to repurchase the applicable invoice upon written demand
by the relevant purchaser, then AiChat is liable to such purchaser for an amount equal to the outstanding amounts under the invoice, minus
any paid amounts by AiChat, plus a default interest rate of 10% and liquidated damages. Further, if AiChat fails to pay any amounts outstanding
under the loans when due, and such failure to pay continues beyond any grace period provided by SEA, then AiChat is required to pay a
default interest rate on such outstanding amounts from the expiration of the grace period provided, if any, of 10%, or any other default
interest rate determined by the purchaser, until the date of full payment. AiChat and the purchaser are each able to terminate any loan
documents by giving written notice of at least 30 days to the other, provided that any and all outstanding amounts are fully paid prior
to such termination. The terms and conditions further provide for representations and warranties for any user of the SEA platform, including
limitation of liability for SEA and its affiliates, indemnification of such parties by the user of the SEA platform, confidentiality provisions
and others.

 During
the year ended December 31, 2024, we repaid SEA an aggregate amount of $160,255 of the principal amount outstanding for the loans, and
we accrued and paid $8,234 in interest payments to SEA in connection with these loans during such period. Further, in accordance with
the terms and conditions, we paid $39,912 in fees to SEA for using the SEA platform. Since then, and as of April 2, 2025, SEA has loaned
an additional $160,255 (SGD 208,500) to AiChat, and we have accrued interest in the amount of $6,138 in connection with the loans made
during such period. As of April 2, 2025, we had an aggregate amount of $155,481 in principal outstanding for these loans and we have not
defaulted on any of these loans as of such date.

 Director Independence

 Our common stock is listed
on Nasdaq under the symbol "AIRE". Subject to the controlled company exemption described above, the listing rules of Nasdaq
generally require that a majority of the members of a listed company's board of directors be independent. In addition, the listing
rules generally require that, subject to specified exceptions, each member of a listed company's audit, compensation, and governance
committees be independent subject to the controlled company exemptions described above, as applicable to the compensation and governance
committees.

 Audit committee members must
also satisfy the independence criteria set forth in Rule 10A-3 under the Exchange Act. In order to be considered independent for purposes
of Rule 10A-3, a member of an audit committee of a listed company may not, other than in his or her capacity as a member of the audit
committee, the board of directors, or any other board committee: accept, directly or indirectly, any consulting, advisory, or other compensatory
fee from the listed company or any of its subsidiaries; or be an affiliated person of the listed company or any of its subsidiaries.

 Our board of directors undertook
a review of its composition, the composition of its committees and the independence of our directors and considered whether any director
has a material relationship with us that could compromise his or her ability to exercise independent judgment in carrying out his or her
responsibilities. Based upon information requested from and provided by each non-employee director concerning his or her background,
employment and affiliations, including family relationships, our board of directors has determined that none of our directors have relationships
that would interfere with the exercise of independent judgment in carrying out the responsibilities of a director and that each of these
directors is "independent" as that term is defined under the rules of Nasdaq and Rule 10A-3 and Rule 10C-1 under
the Exchange Act. Only Monaz Karkaria and Giri Devanur are not independent under Nasdaq's independence standards.

 ITEM 15. EXHIBIT AND FINANCIAL STATEMENT
SCHEDULES

 (a)

 (1) Consolidated Financial Statements

 The
financial statements filed as part of this report are listed and indexed in the Index to Consolidated Financial Statements stating on
page F-1 located in this Annual Report on Form 10-K/A.

 (a)

 (2) Financial Statement Schedules

 Financial
statement schedules are omitted because they are not required, not applicable or because the required information is shown in the consolidated
financial statements or notes thereto.

 (a)

 (3) Exhibits

 Required
exhibits are incorporated by reference or are filed with this report.

 (b)
 The exhibits set forth in the following index of exhibits are
filed or incorporated by reference as a part of this Annual Report on Form 10-K/A:

 Exhibit
 No.

 Description
 of Exhibit

 1.1**

 At
 the Market Sales Agreement by and between reAlpha Tech Corp. and A.G.P./Alliance Global Partners, dated December 19, 2024 (previously
 filed as Exhibit 1.1 of Form 8-K filed with the SEC on December 19, 2024).

 1.2**

 Amendment
 No. 1 to At the Market Sales Agreement, dated January 31, 2025, by and between reAlpha Tech Corp. and A.G.P./Alliance Global Partners (previously
 filed as Exhibit 1.1 of Form 8-K filed with the SEC on January 31, 2025).

 1.3**

 Amendment
 No. 2 to At the Market Sales Agreement, dated January 31, 2025, by and between reAlpha Tech Corp. and A.G.P./Alliance Global Partners (previously
 filed as Exhibit 1.1 of Form 8-K filed with the SEC on February 27, 2025).

 2.1**

 Membership
 Interest Purchase Agreement by and among reAlpha Tech Corp. and turnit Holdings, LLC, dated as of December 31, 2022 (previously filed
 as Exhibit 9.1 of Form 1-U filed with the SEC on May 23, 2023).

 2.2**

 Membership
 Interest Purchase Agreement First Side Letter by and among reAlpha Tech Corp. and turnit Holdings, LLC, dated as of December 31,
 2022 (previously filed as Exhibit 9.2 of Form 1-U filed with the SEC on May 23, 2023).

 2.3**

 Membership
 Interest Purchase Agreement Second Side Letter by and among reAlpha Tech Corp. and turnit Holdings, LLC, dated as of December 31,
 2022 (previously filed as Exhibit 9.3 of Form 1-U filed with the SEC on May 23, 2023).

 2.4**

 Stock
 Purchase Agreement by and Among Roost Enterprises, Inc. dba Rhove, the Sellers and reAlpha Tech Corp., dated March 24, 2023 (previously
 filed as Exhibit 1.1 of Form 1-U filed with the SEC on March 27, 2023).

 2.5**

 Restricted
 Stock Purchase Agreement by and between reAlpha Tech Corp. and Silicon Valley Bridge Bank, N.A., dated as of March 24, 2023 (previously
 filed as Exhibit 1.2 of Form 1-U filed with the SEC on March 27, 2023).

 2.6**

 Certificate
 of Ownership and Merger, filed March 21, 2023 (previously filed as Exhibit 2.1 of Form 1-U filed with the SEC on March 24, 2023).

 2.7#**

 Stock Purchase Agreement, dated as of December 3, 2023, among reAlpha Tech Corp., Naamche, Inc., the Sellers and the Sellers' Representative (previously filed as Exhibit 10.1 of Form 8-K filed with the SEC on December 4, 2023)

 2.8#**

 Amended and Restated Stock Purchase Agreement, dated as of February 2, 2024, among reAlpha Tech Corp., Naamche, Inc. Pvt. Ltd., the Sellers and the Sellers' Representative (previously filed as Exhibit 10.1 of Form 8-K filed with the SEC February 8, 2024).

 2.9#**

 Business Acquisition and Financing Agreement, dated as of July 12, 2024, among reAlpha Tech Corp., AiChat Pte. Ltd., AiChat10X Pte. Ltd. and Kester Poh Kah Yong (previously filed as Exhibit 10.1 of Form 8-K filed with the SEC on July 15, 2024).

 2.10#**

 Membership Interest Purchase Agreement, dated as of September 8, 2024, among reAlpha Tech Corp., Debt Does Deals, LLC (d/b/a Be My Neighbor), Christopher B. Griffith and Isabel Williams (previously filed as Exhibit 2.1 of Form 8-K filed with the SEC on September 9, 2024).

 2.11#**

 Membership Interest Purchase Agreement, dated as of November 20, 2024, among reAlpha Tech Corp., USRealty Brokerage Solutions, LLC, Unreal Estate LLC and Unreal Estate Inc (previously filed as Exhibit 2.1 of Form 8-K filed with the SEC on November 21, 2024).

 2.12#**

 Stock Purchase Agreement, dated as of February 20, 2025, among reAlpha Tech Corp., GTG Financial, Inc. and Glenn Groves (previously filed as Exhibit 2.1 of Form 8-K filed with the SEC on February 24, 2025).

 3.1**

 Second Amended and Restated Certificate of Incorporation (previously filed as Exhibit 3.1 of Form S-11 filed with the SEC on August 8, 2023).

 3.2**

 Second Amended and Restated Bylaws (previously filed as Exhibit 3.2 of Form S-11 filed with the SEC on August 8, 2023).

 3.3**

 Certificate of Designation of Preferences, Rights and Limitations of Series A Convertible Preferred Stock filed with the Secretary of State of Delaware on February 20, 2025 (previously filed as Exhibit 3.1 of Form 8-K filed with the SEC on February 24, 2025).

 4.1**

 Form of Warrant (previously filed as Exhibit 6.3 of Form 1-U filed with the SEC on December 5, 2022).

 4.2**

 Form of Common Warrant (previously filed as Exhibit 4.1 of Form 8-K filed with the SEC on November 21, 2023).

 4.3**

 Warrant Agency Agreement (previously filed as Exhibit 4.2 of Form 8-K filed with the SEC on November 21, 2023).

 4.4**

 Secured Promissory Note, dated as of August 14, 2024 (previously filed as Exhibit 4.4 of Form 10-Q filed with the SEC on August 14, 2024).

 4.5**

 Description of Securities of the Company(previously filed as Exhibit 4.5 of Form 10-K filed with the SEC on April 2, 2025).

 10.1**

 Share Purchase by and among reAlpha Asset Management, Inc., GEM Global Yield LLC SCS and GEM Yield Bahamas Limited, dated as of December 1, 2022 (previously filed as Exhibit 6.1 of Form 1-U filed with the SEC on December 5, 2022).

 10.2**

 Registration Rights Agreement by and among reAlpha Asset Management, Inc., GEM Global Yield LLC SCS and GEM Yield Bahamas Limited, dated as of December 1, 2022 (previously filed as Exhibit 6.2 of Form 1-U filed with the SEC on December 5, 2022).

 10.3+**

 Employment
 Agreement of Giri Devanur, dated April 11, 2023 (previously filed as Exhibit 10.11 of Form S-11 filed with the SEC on August 8, 2023).

 10.4+**

 Employment
 Agreement of Michael J. Logozzo, dated April 11, 2023 (previously filed as Exhibit 10.12 of Form S-11 filed with the SEC on August
 8, 2023).

 10.5+**

 Employment
 Agreement of Jorge Aldecoa, dated April 11, 2023 (previously filed as Exhibit 10.13 of Form S-11 filed with the SEC on August 8,
 2023).

 10.6+**

 reAlpha
 Tech Corp. 2022 Equity Incentive Plan (previously filed as Exhibit 10.14 of Form S-11 filed with the SEC on August 8, 2023).

 10.7+**

 Form
 of 2022 Equity Incentive Plan Restricted Stock Award Agreement (previously filed as Exhibit 10.15 of Form S-11 filed with the SEC
 on August 8, 2023).

 10.8+**

 Form
 of 2022 Equity Incentive Plan Stock Option Award Agreement (previously filed as Exhibit 10.16 of Form S-11 filed with the SEC on
 August 28, 2023).

 10.9+**

 Form
 of Director and Officer Indemnification Agreement (previously filed as Exhibit 10.17 of Form S-11 filed with the SEC on August 28,
 2023).

 10.10**

 Ohio
 Division of Securities Cease and Desist Order with Consent Agreement (previously filed as Exhibit 6.10 of Form 1-U filed with the
 SEC on August 31, 2023).

 10.11+**

 First
 Amendment to Employment Agreement of Giri Devanur, dated February 1, 2024 (previously filed as Exhibit 10.2 of Form 8-K filed with
 the SEC on February 1, 2024).

 10.12+**

 First
 Amendment to Employment Agreement of Michael J. Logozzo, dated February 1, 2024 (previously filed as Exhibit 10.3 of Form 8-K filed
 with the SEC on February 1, 2024).

 10.13+**

 First
 Amendment to Employment Agreement of Jorge Aldecoa, dated February 1, 2024 (previously filed as Exhibit 10.4 of Form 8-K filed with
 the SEC on February 1, 2024).

 10.14**

 Note
 Purchase Agreement, dated as of August 14, 2024, by and between reAlpha Tech Corp. and Streeterville Capital, LLC (previously filed
 as Exhibit 10.1 of Form 10-Q filed with the SEC on August 14, 2024).

 10.15**

 Security
 Agreement, dated August 14, 2024, by and between Roost Enterprises, Inc. and Streeterville Capital, LLC (previously filed as Exhibit
 10.2 of Form 10-Q filed with the SEC on August 14, 2024).

 10.16**

 Security
 Agreement, dated August 14, 2024, by and between reAlpha Tech Corp. and Streeterville Capital, LLC (previously filed as Exhibit 10.3
 of Form 10-Q filed with the SEC on August 14, 2024).

 10.17**

 Intellectual
 Property Security Agreement, dated August 14, 2024, by and between Roost Enterprises, Inc. and Streeterville Capital, LLC (previously
 filed as Exhibit 10.4 of Form 10-Q filed with the SEC on August 14, 2024).

 10.18**

 Intellectual
 Property Security Agreement, dated August 14, 2024, by and between reAlpha Tech Corp. and Streeterville Capital, LLC (previously
 filed as Exhibit 10.5 of Form 10-Q filed with the SEC on August 14, 2024).

 10.19**

 Guaranty,
 dated as of August 14, 2024, by Roost Enterprises, Inc., reAlpha Acquisitions, LLC, reAlpha Acquisitions Churchill, LLC, reAlpha
 Realty, LLC, Rhove Real Estate 1, LLC and Naamche Inc. for the benefit of Streeterville Capital, LLC (previously filed as Exhibit
 10.6 of Form 10-Q filed with the SEC on August 14, 2024).

 10.20**

 Placement
 Agency Agreement, dated as of August 14, 2024, by and between reAlpha Tech Corp. and Maxim Group LLC (previously filed as Exhibit
 10.7 of Form 10-Q filed with the SEC on August 14, 2024).

 10.21**

 Security
 Agreement, dated September 13, 2024, by and between Debt Does Deals, LLC and Streeterville Capital, LLC(previously filed as Exhibit 10.21 of Form 10-K filed with the SEC
on April 2, 2025).

 10.22**

 Intellectual
 Property Security Agreement, dated September 13, 2024, by and between Debt Does Deals, LLC and Streeterville Capital,LLC
 (previously filed as Exhibit 10.22 of Form 10-K filed with the SEC on April 2, 2025).

 10.23**

 Guaranty,
 dated as of September 13, 2024, by Debt Does Deals, LLC for the benefit of Streeterville Capital, LLC
 (previously filed as Exhibit 10.23 of Form 10-K filed with the SEC on April 2, 2025).

 10.24**

 Letter
 Agreement, dated November 19, 2024, among reAlpha Tech Corp., Unreal Estate Inc. and Unreal Estate LLC (previously filed as Exhibit
 10.1 of Form 8-K filed with the SEC on January 29, 2025).

 10.25+**

 Piyush
 Phadke's Offer Letter, effective as of January 30, 2025 (previously filed as Exhibit 10.1 of Form 8-K filed with the SEC on January
 30, 2025).

 10.26+**

 2025
 Short Term Incentive Plan (previously filed as Exhibit 10.1 of Form 8-K filed with the SEC on February 10, 2025).

 10.27#**

 Advertising
 Agreement, dated March 7, 2025, between reAlpha Tech Corp. and Mercurius Media Capital LP (previously filed as Exhibit 10.1 of Form
 8-K filed with the SEC on March 10, 2025).

 10.28#**

 Investment
 Agreement, dated March 7, 2025, between reAlpha Tech Corp. and Mercurius Media Capital LP (previously filed as Exhibit 10.2 of Form
 8-K filed with the SEC on March 10, 2025).

 10.29**

 Mutual
 Settlement and Release Agreement, dated as of March 19, 2025, between reAlpha Tech Corp. and Unreal Estate Inc. (previously filed
 as Exhibit 10.1 of Form 8-K filed with the SEC on March 21, 2025).

 10.30**

 Exchange
 Agreement, dated as of March 20, 2025, between reAlpha Tech Corp. and Streeterville Capital, LLC (previously filed as Exhibit 10.2
 of Form 8-K filed with the SEC on March 21, 2025).

 14.1**

 Code
 of Conduct and Ethics (previously filed as Exhibit 14.1 of Form S-11 filed with the SEC on August 8, 2023).

 19**

 Insider
 Trading Policy previously filed as Exhibit 19 of Form 10-K filed with the SEC on April
2, 2025).

 21.1**

 Subsidiaries
 of the Registrant (previously filed as Exhibit 21.1 of Form 10-K filed with the SEC on
April 2, 2025).

 23.1*

 Consent of GBQ Partners, LLC, independent registered public accounting firm.

 24.1**

 Power
 of Attorney (previously filed as Exhibit 24.1 of Form 10-K filed with the SEC on
April 2, 2025).

 31.1*

 Certification of the Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 31.2*

 Certification of the Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 32.1***

 Certification of the Principal Executive Officer and Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 97**

 Clawback
 Policy (previously filed as Exhibit 97.1 of Form 10-KT filed with the SEC on March 12, 2024).

 101.INS*

 101.SCH*

 101.CAL*

 101.DEF*

 101.LAB*

 101.PRE*

 104*

 Cover

 *
 Filed herewith.

 **
 Previously filed.

 ***
 Furnished herewith.

 +
 Indicates management contract or compensatory plan or arrangement.

 #
 Schedules, exhibits and similar attachments to this agreement
have been omitted pursuant to Item 601(a)(5) of Regulation S-K. A copy of any omitted schedule and/or exhibit will be furnished to the
SEC upon request.

 REALPHA TECH CORP.

 INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

 Page No.

 Report of Independent Registered Public Accounting Firm ( GBQ Partners LLC) PCAOB ID No. 1808

 Consolidated Balance Sheets as of December 31, 2024 and December 31, 2023

 Consolidated Statements of Operations for the Year Ended December 31, 2024 and Eight Months Ended December 31, 2023 and Year Ended April 30, 2023

 Consolidated Statements of Changes in Stockholders' Equity (Deficit) for the Year Ended December 31, 2024 and Eight Months Ended December 31, 2023 and Year Ended April 30, 2023

 Consolidated Statements of Cash Flows for the Year Ended December 31, 2024 and Eight Months Ended December 31, 2023 and Year Ended April 30, 2023

 Notes to Consolidated Financial Statements

 F- 1

 REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM

 Stockholders and Board of Directors

 Dublin, Ohio

 Opinion on the Consolidated Financial Statements

 We have audited the accompanying consolidated
balance sheets of reAlpha Tech Corp. and Subsidiaries (the "Company") as of December 31, 2024 and 2023, the related consolidated
statements of operations and comprehensive loss, stockholders' equity (deficit), and cash flows for the year ended December 31,
2024, the eight-month period ended December 31, 2023 and the year ended April 30, 2023, and the related notes (collectively referred to
as the "consolidated financial statements"). In our opinion, the consolidated financial statements present fairly, in all
material respects, the financial position of the Company at December 31, 2024 and 2023, and the results of its operations and its cash
flows for the year ended December 31, 2024, the eight-month period ended December 31, 2023 and the year ended April 30, 2023, in conformity
with accounting principles generally accepted in the United States of America.

 Continuation as a Going Concern

 The accompanying consolidated financial statements
have been prepared assuming that the Company will continue as a going concern. As discussed in the notes to the consolidated financial
statements, the Company has experienced recurring losses from operations and negative cash flows from operations that raise substantial
doubt about its ability to continue as a going concern. Management's plans in regard to these matters are also described in the
notes. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.

 Basis for Opinion

 These consolidated financial statements are the
responsibility of the Company's management. Our responsibility is to express an opinion on the Company's consolidated financial
statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United
States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 We conducted our audits in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated
financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we
engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding
of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's
internal control over financial reporting. Accordingly, we express no such opinion.

 Our audits included performing procedures to assess
the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures
that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the
consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by
management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide
a reasonable basis for our opinion.

 Other Matter – Discontinued Operations

 As described in Note 16 to the consolidated financial
statements, during 2024 the Company suspended real estate acquisition operations of Roost Enterprises, Inc. ("Rhove"), and
presented the related amounts as discontinued operations in the consolidated financial statements. Our opinion is not modified with respect
to this matter.

 /s/GBQ Partners LLC

 We have served as the Company's auditor since 2021

 Columbus, Ohio

 April 2, 2025, except for Note 10 and 11, as to which the date is May
13, 2025

 F- 2

 Consolidated Balance Sheet

 December 31, 2024 and December 31, 2023

 2024

 2023

 ASSETS

 Current Assets

 Cash

 $
 3,123,530

 $
 6,456,370

 Accounts receivable

 182,425

 30,630

 Receivable from related parties

 12,873

 -

 Prepaid expenses

 180,158

 242,795

 Current assets of discontinued operations

 56,931

 88,036

 Other current assets

 487,181

 582,463

 Total current assets

 $
 4,043,098

 $
 7,400,294

 Property and Equipment, at cost

 Property and equipment, net

 $
 102,638

 $
 328,539

 Other Assets

 Investments

 215,000

 115,000

 Other long term assets

 31,250

 406,250

 Intangible assets, net

 3,285,406

 -

 Long term assets of discontinued operations

 -

 18,335,701

 4,211,166

 -

 Capitalized software development - work in progress

 105,900

 TOTAL ASSETS

 $
 11,994,458

 $
 27,424,869

 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 Current Liabilities

 Accounts payable

 $
 655,765

 $
 431,700

 Related party payables

 9,287

 -

 Short term loans - related parties -current portion

 261,986

 -

 Short term loans - unrelated parties -current portion

 519,153

 190,095

 Accrued expenses

 1,164,813

 799,624

 Current liabilities of discontinued operations

 -

 47,665

 Deferred liabilities, current portion

 1,534,433

 593,750

 Total current liabilities

 $
 4,145,437

 $
 2,062,834

 Long-Term Liabilities

 Deferred liabilities, net of current portion

 -

 406,250

 Mortgage and other long term loans - related parties - net of current portion

 45,052

 -

 Mortgage and other long term loans - unrelated parties - net of current portion

 241,121

 247,000

 Note payable, net of discount

 4,909,376

 -

 Other long term liabilities

 1,086,000

 -

 Total liabilities

 $
 10,426,986

 $
 2,716,084

 Stockholders' Equity (Deficit)

 Preferred stock, $ 0.001 par value; 5,000,000 shares authorized, 0 shares issued and outstanding as of December 31, 2024 and December 31, 2023

 -

 -

 Common stock ($ 0.001 par value; 200,000,000 shares authorized, 45,864,503 shares outstanding as of December 31, 2024; 200,000,000 shares authorized, 44,122,091 shares outstanding as of December 31, 2023)

 45,865

 44,123

 Additional paid-in capital

 39,770,060

 36,899,497

 Accumulated deficit

 ( 38,260,913
)

 ( 12,237,885
)

 Accumulated other comprehensive income

 5,011

 -

 Total stockholders' equity (deficit) of reAlpha Tech Corp.

 1,560,023

 24,705,735

 Non-controlling interests in consolidated entities

 7,449

 3,050

 Total stockholders' equity (deficit)

 1,567,472

 24,708,785

 TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 $
 11,994,458

 $
 27,424,869

 F- 3

 Consolidated Statements of Operations and Comprehensive
(Loss) Income

 For the Year Ended December 31, 2024 and Eight
Months Ended December 31, 2023 and Year Ended April 30, 2023

 For the Eight
 Months Ended

 2024

 2023

 April 30,
 2023

 Revenues

 $
 948,420

 $
 121,690

 $
 419,412

 Cost of revenues

 302,084

 94,665

 293,204

 Gross Profit

 646,336

 27,025

 126,208

 Operating Expenses

 Wages, benefits and payroll taxes

 2,841,591

 710,737

 1,114,403

 Repairs & maintenance

 3,216

 51,436

 24,794

 Utilities

 11,545

 12,321

 32,456

 Travel

 259,661

 46,476

 -

 Dues & subscriptions

 118,656

 24,426

 97,999

 Marketing & advertising

 793,004

 193,612

 2,002,884

 Professional & legal fees

 2,124,946

 4,572,026

 1,470,306

 Depreciation & amortization

 282,095

 30,029

 157,802

 Impairment of intangible assets

 202,968

 -

 -

 Other operating expenses

 911,268

 418,697

 159,166

 Total operating expenses

 7,548,950

 6,059,760

 5,059,810

 Operating Loss

 ( 6,902,614
)

 ( 6,032,735
)

 ( 4,933,602
)

 Other Income (Expense)

 Gain on sale of myAlphie

 -

 5,502,774

 -

 Interest expense, net

 ( 333,759
)

 ( 70,119
)

 ( 169,776
)

 Other expense, net

 ( 500,601
)

 ( 144,764
)

 ( 334,228
)

 Total other (expense) income

 ( 834,360
)

 5,287,891

 ( 504,004
)

 Net Loss from continuing operations before income taxes

 ( 7,736,974
)

 ( 744,844
)

 ( 5,437,607
)

 Income tax benefit (expense)

 54,260

 ( 204,286
)

 -

 Net Loss from continuing operations

 ( 7,682,714
)

 ( 949,130
)

 ( 5,437,607
)

 Discontinued operations (Rhove)

 Loss from operations of discontinued Operations

 ( 261,242
)

 ( 302,129
)

 ( 14,776
)

 Impairment of goodwill and intangible assets of discontinued operations

 ( 18,078,393
)

 -

 -

 Loss on discontinued operations

 $
 ( 18,339,635
)

 $
 ( 302,129
)

 $
 ( 14,776
)

 Net Loss after income taxes

 $
 ( 26,022,349
)

 $
 ( 1,251,259
)

 $
 ( 5,452,383
)

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

 Net Loss Attributable to Controlling Interests

 $
 ( 26,023,028
)

 $
 ( 1,251,723
)

 $
 ( 5,453,109
)

 Other comprehensive income

 Foreign currency translation adjustments

 5,011

 -

 -

 Total other comprehensive gain

 5,011

 -

 -

 Comprehensive Loss Attributable to Controlling Interests

 $
 ( 26,018,017
)

 $
 ( 1,251,723
)

 $
 ( 5,453,108
)

 Basic and diluted loss per share

 Continuing operations

 $
 ( 0.17
)

 $
 ( 0.02
)

 $
 ( 0.13
)

 Discontinued operations

 $
 ( 0.41
)

 $
 ( 0.01
)

 $
 ( 0.00
)

 Net Loss per share — basic and diluted

 $
 ( 0.58
)

 $
 ( 0.03
)

 $
 ( 0.13
)

 Weighted-average outstanding shares — basic

 44,631,577

 42,688,666

 40,439,190

 Weighted-average outstanding shares — diluted

 44,631,577

 42,688,666

 40,439,190

 F- 4

 Consolidated Statements of Changes in Stockholders'
Equity (Deficit)

 For the Year Ended December 31, 2024 and Eight
Months Ended December 31, 2023 and Year Ended April 30, 2023

 ReAlpha Tech Corp.

 Additional

 Other

 and

 Non-

 Total

 Common Stock

 Paid-in

 Comprehensive

 Subsidiaries

 Controlling

 Stockholders'

 Shares

 Capital

 Deficit

 Loss

 Equity

 Interests

 Equity

 Balance at April 30, 2022

 8,634,210

 $
 8,634

 $
 192,490

 $
 ( 5,533,053
)

 $
 -

 $
 ( 5,331,929
)

 $
 13,597

 $
 ( 5,318,332
)

 Net loss

 -

 -

 -

 ( 5,453,109
)

 -

 ( 5,453,109
)

 ( 5,452,383
)

 Shares issued through Reg A offering

 895,537

 8,954,474

 -

 -

 8,955,370

 -

 8,955,370

 Reg A offering costs

 -

 -

 ( 777,466
)

 -

 -

 ( 777,466
)

 -

 ( 777,466
)

 Distribution to syndicate members

 -

 ( 46,587
)

 -

 -

 ( 46,587
)

 ( 12,351
)

 ( 58,938
)

 Shares issued for acquisition of Rhove

 1,312,025

 1,312

 13,118,938

 -

 -

 13,120,250

 -

 13,120,250

 Shares issued for services

 304,529

 3,044,985

 -

 -

 3,045,290

 -

 3,045,290

 Shares issued in former parent

 543,420

 149,457

 -

 -

 150,000

 -

 150,000

 RTC India - Non controlling interest

 -

 -

 -

 -

 -

 -

 Cancellation of shares in the former parent

 ( 9,167,630
)

 ( 9,167
)

 ( 241,957
)

 -

 -

 ( 251,124
)

 -

 ( 251,124
)

 Recapitalization of shares

 40,000,000

 40,000

 410,000

 -

 -

 450,000

 -

 450,000

 Downstream merger transaction

 -

 -

 ( 697,175
)

 -

 -

 ( 697,175
)

 -

 ( 697,175
)

 Balance at April 30, 2023

 42,522,091

 $
 42,523

 $
 24,107,159

 $
 ( 10,986,162
)

 $
 -

 $
 13,163,520

 $
 2,613

 $
 13,166,133

 Net loss

 -

 -

 -

 ( 1,251,723
)

 -

 ( 1,251,723
)

 ( 1,251,259
)

 Shares issued through follow on listing

 1,600,000

 1,600

 3,898,898

 -

 -

 3,900,498

 -

 3,900,498

 Issuance of warrants

 -

 4,099,502

 -

 -

 4,099,502

 -

 4,099,502

 Issuance of stock options for Rhove acquisition

 -

 -

 5,462,000

 -

 -

 5,462,000

 -

 5,462,000

 Reg A offering costs

 -

 -

 ( 562
)

 -

 -

 ( 562
)

 -

 ( 562
)

 Follow on listing offering costs

 -

 -

 ( 667,500
)

 -

 -

 ( 667,500
)

 -

 ( 667,500
)

 RTC India - Non controlling interest

 -

 -

 -

 -

 -

 -

 ( 27
)

 ( 27
)

 Balance at December 31, 2023

 44,122,091

 $
 44,123

 $
 36,899,497

 $
 ( 12,237,885
)

 $
 -

 $
 24,705,735

 $
 3,050

 $
 24,708,785

 Net loss

 -

 -

 -

 ( 26,023,028
)

 -

 ( 26,023,028
)

 ( 26,022,349
)

 Other Comprehensive gain

 -

 -

 -

 -

 5,011

 5,011

 -

 5,011

 Shares issue - BMN acquisition

 1,146,837

 1,147

 1,512,853

 -

 -

 1,514,000

 -

 1,514,000

 Shares issue - AiChat10X Pte

 293,536

 1,022,682

 -

 -

 1,022,975

 -

 1,022,975

 Shares issued for services

 83,000

 108,647

 -

 -

 108,730

 -

 108,730

 Shares issued to employees & directors

 204,423

 207,249

 -

 -

 207,453

 -

 207,453

 Share issued to AiChat employees

 14,616

 19,132

 -

 -

 19,147

 -

 19,147

 Hyperfast - Non Controlling Interests

 -

 -

 -

 -

 -

 -

 3,750

 3,750

 RTC India - Non Controlling Interest

 -

 -

 -

 -

 -

 -

 ( 30
)

 ( 30
)

 Balance at December 31, 2024

 45,864,503

 $
 45,865

 $
 39,770,060

 $
 ( 38,260,913
)

 $
 5,011

 $
 1,560,023

 $
 7,449

 $
 1,567,472

 F- 5

 Consolidated Statements of Cash Flows

 For the Year Ended December 31, 2024 and Eight
Months Ended December 31, 2023 and Year Ended April 30, 2023

 For the Eight
 Months
 Ended

 2024

 2023

 April 30,
 2023

 Cash Flows from Operating Activities:

 Net (loss) income

 $
 ( 26,022,349
)

 $
 ( 1,251,259
)

 $
 ( 5,452,383
)

 Adjustments to reconcile net (loss) income to net cash used in operating activities:

 Depreciation and amortization

 466,691

 289,067

 157,802

 Stock based compensation - employees

 207,453

 -

 -

 Stock based compensation - services

 108,730

 -

 -

 Legal & professional expenses

 -

 3,045,290

 Amortization of loan discounts and origination fees

 181,875

 -

 -

 Write-off of capitalized software costs

 145,746

 -

 -

 Impairment of goodwill and intangible assets

 18,280,947

 -

 -

 Commitment fee expenses

 500,000

 -

 -

 Loss on sale of properties

 ( 85,077
)

 ( 22,817
)

 Gain on previously held equity

 ( 20,663
)

 -

 -

 Gain on sale of myAlphie

 -

 ( 5,502,774
)

 -

 Changes in operating assets and liabilities:

 Accounts receivable

 ( 16,437
)

 37,490

 65,696

 Receivable from related parties

 ( 12,873
)

 20,874

 ( 20,874
)

 Payable to related parties

 ( 56,241
)

 -

 -

 Prepaid expenses

 62,637

 ( 226,889
)

 96,038

 Other current assets

 ( 19,773
)

 ( 419,849
)

 ( 81,689
)

 Accounts payable

 58,756

 48,928

 235,433

 Accrued expenses

 ( 185,118
)

 621,815

 60,741

 Deferred liabilities

 278,080

 593,750

 -

 Total adjustments

 19,980,111

 ( 1,577,375
)

 490,330

 Net cash used in operating activities

 ( 6,042,238
)

 ( 2,828,634
)

 ( 4,962,053
)

 Cash Flows from Investing Activities:

 Proceeds from sale of properties

 293,307

 731,343

 1,539,997

 Additions to property, plant & equipment

 ( 12,533
)

 ( 40,840
)

 19,721

 Cash paid to acquire business

 ( 1,268,630
)

 ( 50,000
)

 ( 25,000
)

 Cash paid for equity method investment

 ( 50,000
)

 -

 -

 Cash used for additions to capitalized software development and intangibles

 ( 516,544
)

 ( 134,400
)

 ( 452,451
)

 Net cash (used in) provided by investing activities

 ( 1,554,400
)

 506,103

 1,082,267

 Cash Flows from Financing Activities:

 Proceeds from issuance of debt

 6,155,539

 190,095

 247,000

 Payments of debt

 ( 1,164,241
)

 -

 ( 1,071,709
)

 Deferred financing costs

 ( 727,500
)

 -

 -

 Proceeds from issuance of common stock

 -

 7,331,938

 4,282,274

 Offering costs paid on issuance of common stock

 -

 -

 ( 416,312
)

 Net cash provided by financing activities

 4,263,798

 7,522,033

 3,041,253

 Net (decrease) increase in cash

 ( 3,332,840
)

 5,199,502

 ( 838,533
)

 Cash - Beginning of Period

 6,456,370

 1,256,868

 2,095,401

 Cash - End of Period

 $
 3,123,530

 $
 6,456,370

 $
 1,256,868

 Supplemental disclosure of cash flow information

 Interest expense

 $
 ( 58,897
)

 $
 ( 70,119
)

 $
 ( 169,776
)

 F- 6

 reAlpha Tech Corp.

 Notes to Consolidated Financial Statements

 Note 1 - Organization and Description of Business

 reAlpha Tech Corp. and Subsidiaries ("we,"
"us," "our," the "Company," "reAlpha" or the "Registrant") were initially
incorporated with the name reAlpha Asset Management, Inc. in the State of Delaware on April 22, 2021. Initially, our asset-heavy operational
model centered on using proprietary AI tools for real estate acquisition, converting properties into short-term rentals, and offering
fractional interests to investors. However, due to macroeconomic challenges like higher interest rates and inflated property prices, we've
discontinued our rental segment operations. We are now focused on developing an end-to-end commission-free homebuying platform. Utilizing
the power of AI and an acquisition-led growth strategy, reAlpha's goal is to offer a more affordable, streamlined experience for
those on the journey to homeownership.

 reAlpha has transitioned into a technology-driven,
integrated services company, leveraging AI to enhance the homebuying experience and streamline real estate transactions. At the core of
its strategy is the reAlpha platform, an AI-powered solution designed to simplify the home purchase process while generating revenue through
mortgage brokerage and title and escrow services.

 To strengthen its AI capabilities, reAlpha has
acquired Naamche and AiChat (each as defined below), expanding its software development expertise and AI-driven engagement tools. Naamche
enhances reAlpha platform functionality, while AiChat improves customer interaction of their clients through AI-powered automation.

 reAlpha operates through its key subsidiaries,
including reAlpha Realty, AiChat, Be My Neighbor, Hyperfast, each playing a role in its vertically integrated ecosystem. These subsidiaries
enable reAlpha to provide real estate brokerage, and closing services, which enables us to capture value across multiple stages of the
transaction process.

 With its focus on AI technology and integrated
real estate services, reAlpha is creating a scalable, end-to-end, tech-enabled model for customers to buy a home. Through strategic acquisitions
and innovations in its platform, reAlpha is expanding its market presence and diversifying revenue streams across real estate, mortgage
services, and AI-powered solutions.

 The Company's head office is located at
6515 Longshore Loop, Suite 100, Dublin, OH 43017.

 Note 2 - Summary of Significant Accounting
Policies

 Principles of Consolidation

 The accompanying consolidated financial statements
have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the "SEC"). These consolidated
financial statements include the accounts of the Company and its wholly-owned subsidiaries. All significant intercompany accounts and
transactions have been eliminated in consolidation.

 Basis of Presentation

 The accompanying consolidated financial statements
have been prepared in accordance with generally accepted accounting principles in the United States ("U.S. GAAP") and are
included in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2024 (the "Form 10-K").
These financial statements include all adjustments, which consist of normal recurring accruals, deemed necessary by management for a fair
presentation of the Company's financial position and results of operations for the reported period.

 F- 7

 This note on significant accounting policies is
provided to aid in the understanding of the Company's financial statements. The policies adhere to U.S. GAAP and have been consistently
applied in the preparation of both the annual and interim financial statements. The financial statements reflect the operations, assets,
and liabilities of the Company as a whole.

 The consolidated balance sheet as of December
31, 2024, has been derived from the Company's audited consolidated financial statements for that date. It is essential that these
consolidated financial statements be read in conjunction with the audited consolidated financial statements and notes thereto included
in the Company's previous Transition Report on Form 10-KT for the eight-months ended December 31, 2023. The results of operations
for the fiscal year are not necessarily indicative of the results to be expected for any future periods.

 Use of Estimates

 The preparation of financial statements in conformity
with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during
the reporting period. In the opinion of management, all adjustments necessary in order to make the financial statements not misleading
have been included. Actual results could differ from those estimates.

 Cash and Cash Equivalents

 The Company considers all highly liquid investments
with an original maturity of three months or less when purchased to be cash equivalents.

 Concentration of Credit Risks

 Financial instruments that potentially subject
the Company to a significant concentration of credit risk primarily consist of cash, cash equivalents, and accounts receivable. As of
December 31, 2024, the Company's cash was held by financial institutions that management believes have acceptable credit. The Federal
Deposit Insurance Corporation insures balances up to $ 250,000. At times, the Company may maintain balances in excess of the federally
insured limits. Accounts receivable are typically unsecured. The risk with respect to accounts receivable is mitigated by regular credit
evaluations that the Company performs on its distribution partners and its ongoing monitoring of outstanding balances.

 In accordance with Accounting Standards Codification
("ASC") 326, Investments - Financial Instruments—Credit Losses, ("ASC 326") the Company applies the Current
Expected Credit Losses ("CECL") model to estimate expected credit losses over the lifetime of financial assets measured at
amortized cost. The Company has determined that accounts receivable ("AR") is the only financial asset subject to CECL assessment,
as it does not have any loan receivables, held-to-maturity debt securities, or other financial instruments requiring CECL evaluation.

 The Company's CECL methodology incorporates
historical loss experience, current economic conditions, and forward-looking adjustments to assess credit risk and expected loss reserves.

 As of December 31, 2024, the Company has experienced
no historical credit losses on accounts receivable. A significant portion of the Company's accounts receivable is attributable to
AiChat, its Singapore subsidiary, as its customers are large multinational corporations with strong financial stability and a consistent
payment history. However, given macroeconomic risks, including interest rate fluctuations and regulatory considerations, the Company has
applied a 0.05 % CECL reserve to accounts receivable related to AiChat, our Singapore subsidiary. No additional forward-looking CECL reserve
was deemed necessary due to continued government financial support, stable corporate tax incentives, and the strong creditworthiness of
customers.

 F- 8

 The Company will continue to monitor macroeconomic conditions
and reassess the adequacy of its CECL reserve on a quarterly basis. Future adjustments may be made as economic conditions evolve and
additional credit risk factors are identified.

 As of December 31, 2024, the Company's assessment
under ASC 326 confirms that its accounts receivable remains recoverable, with no material impairments beyond the CECL provision recorded.

 Accounts
 receivable

 Opening Balance, January 1, 2024

 $
 -

 Current-period provision for expected credit losses(1)

 Release of allowance for expected credit losses

 -

 Ending Balance, December 31, 2024

 $

 (1)
 Of the Company's total
accounts receivable balance of $ 182,425, $ 123,704 relates to third-party receivables held by AiChat, the Company's Singapore-based
subsidiary. A 0.05 % reserve was applied to this amount in accordance with the CECL model under ASC 326.

 Equity Method Investment

 The Company accounts for investments in entities
in which the Company has significant influence over the entity's financial and operating policies, but does not control, using the
equity method of accounting. The equity method investment is initially recorded at cost, and subsequently increased for capital contributions
and allocations of net income, and decreased for capital distributions and allocations of net loss. Equity in net income (loss) from the
equity method investment is allocated based on the Company's economic interest. The equity method investment is reviewed for impairment
whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. If it is determined that a loss
in value of the equity method investment is other than temporary, an impairment loss is measured based on the excess of the carrying amount
of an investment over its estimated fair value.

 We recorded the Xmore AI investment of $ 125,000
under the equity method as per ASC 323, Investments—Equity Method and Joint Ventures ("ASC 323").

 Capitalized Software Development Costs

 The Company adheres to
ASC 350-40 for the capitalization of software development costs. Under these standards, costs incurred during the application development
stage—including coding, testing, and the development of software functionalities—are eligible for capitalization if they relate
to significant improvements that substantially enhance the software's functionality or extend its service capacity. These costs
include direct labor, third-party services, and other expenses directly attributable to the software's development. Conversely,
expenditures for minor enhancements and routine software maintenance are expensed as incurred, consistent with specific US GAAP requirements.

 Amortization of capitalized
software development costs begins when the software is ready for its intended use and placed in service. These costs are amortized over
the software's estimated useful life, which is assessed by considering factors such as the expected future benefits to the Company
and the rate of technological change.

 Goodwill represents the excess of the cost of
an acquisition over the fair value of the net identifiable assets acquired and liabilities assumed. Goodwill is tested for impairment
at the reporting unit level at least annually, as of December 31, or more frequently when events occur and circumstances change that would
more likely than not reduce the fair value of a reporting unit below its carrying amount. Accounting requirements provide that a reporting
entity may perform an optional qualitative assessment on an annual basis to determine whether events occurred or circumstances changed
that would more likely than not reduce the fair value of a reporting unit below its carrying amount. If an initial qualitative assessment
identifies that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, or the optional qualitative
assessment is not performed, a quantitative analysis is performed. The quantitative goodwill impairment test is performed by calculating
the fair value of the reporting unit and comparing it to the reporting unit's carrying amount. If the fair value of a reporting
unit exceeds its carrying amount, goodwill of the reporting unit is not impaired. However, if the carrying amount of a reporting unit
exceeds its fair value, an impairment loss is recognized in an amount equal to that excess, limited to the total amount of goodwill recorded
on the reporting unit.

 F- 9

 As of December 31, 2024, on our annual goodwill
testing date, we conducted a quantitative impairment test for our reporting unit, Rhove. This evaluation was necessitated by operational
challenges that led to prompting a re-evaluation of the fair value of the reporting units compared to their carrying amounts.

 The results of this impairment test indicated
that the fair value of Rhove was less than its carrying amount, necessitating an impairment charge. This impairment reflects adjustments
to the carrying values on our consolidated balance sheet as of December 31, 2024, and has been recognized in our financial results for
the fiscal year to accurately reflect the reduced value of the reporting unit. These financial statements include all necessary adjustments,
consisting of the noted impairment loss, to present fairly the financial position and results of operations of the company.

 Definite-lived Intangible Assets

 ASC 350 on Intangibles – Goodwill and Other;
Intangible assets are definite-lived intangible assets such as technology, customer contracts and trademarks resulted from business acquisitions.
The valuation and classification of these intangible assets and determination of useful lives involves judgments and significant estimates.
These Identifiable intangible assets resulting from the acquisitions of entities accounted for using the purchase method of accounting
are amortized over their estimated useful lives in a manner that best reflects the economic benefits of the intangible asset using the
straight-line method and estimated useful lives. We periodically review the estimated useful lives of our definite-lived intangible assets
and identify events or changes in circumstances that may indicate revised estimated useful lives.

 Revenue Recognition

 The Company recognizes
revenue in accordance with ASC 606 when control of services is transferred to the customer. On a standalone basis, reAlpha generates revenue
by providing monthly support services to Turnit related to the myAlphie platform. Revenue is recognized over time as the services are
performed and the customer benefits from them. reAlpha recognized rental revenue upon customer control of the asset and recorded deferred
revenue for book sales until the delivery obligation was met, both in accordance with ASC 606.

 AiChat, which provides
an AI conversational platform, adheres to the revenue recognition standards outlined in ASC 606. The license fee for platform access and
consulting services are recognized as distinct performance obligations, reflecting their ability to provide value independently within
our customer contracts. For the "right to access" license fee, revenue is recognized over the duration of the subscription
period, as control and benefits are provided continuously to the customer. Consulting services are recognized based on the nature of the
engagement. Revenue for one-time services, such as project setups, is recognized at the point in time of delivery. For ongoing consulting
services, revenue is recognized over time, reflecting the continuous benefit transferred to the customer throughout the service period.
This approach ensures that revenue recognition accurately matches the ongoing provision of access and the timing of consulting services,
as per the guidelines of ASC 606.

 Be My Neighbor, a mortgage
brokerage company, complies with ASC 606 by recognizing revenue at the point of loan closing. This moment marks the transfer of control
of the loan to the borrower, capturing the completion of Be My Neighbor's primary service—successfully securing a loan. All
services, including loan origination, application processing, and credit assessment, contribute to this culminating event. Revenue is
therefore recognized only when the loan closes, ensuring that the exact revenue amount is determinable based on the loan amount and agreed
commission, accurately reflecting the completion of all related performance obligations.

 F- 10

 Naamche, a company that
provides services related to the development of technology, adheres to ASC 606 for revenue recognition, primarily from its service-based
contracts. This approach involves detailed identification of contracts with customers, determination of distinct performance obligations
within these contracts, and accurate allocation of transaction prices to these obligations. Revenue is recognized as Naamche satisfies
each performance obligation, typically over time, reflecting the ongoing delivery and customer consumption of its tech-driven services.

 Income Taxes

 We account for income taxes in accordance with
ASC 740, Income Taxes ("ASC 740"), which requires recognition of deferred tax assets and liabilities for
the expected tax consequences of our future financial and operating activities. Under ASC 740, we determine deferred tax assets and liabilities
based on the temporary difference between the financial statement and tax bases of assets and liabilities using the tax rates in effect
for the year in which we expect such differences to reverse. If we determine that it is more likely than not that we will not generate
sufficient taxable income to realize the value of some or all of our deferred tax assets (net of our deferred tax liabilities), we establish
a valuation allowance offsetting the amount we do not expect to realize. We perform this analysis each reporting period and reduce our
measurement of deferred taxes if the likelihood we will realize them becomes uncertain.

 The deferred tax assets that we record each period
depend primarily on our ability to generate future taxable income in the United States. Each period, we evaluate the need for a valuation
allowance against our deferred tax assets and, if necessary, adjust the valuation allowance so that net deferred tax assets are recorded
only to the extent we conclude it is more likely than not that these deferred tax assets will be realized. If our outlook for future taxable
income changes significantly, our assessment of the need for, and the amount of, a valuation allowance may also change.

 We are also required to evaluate and quantify
other sources of taxable income, such as the possible reversal of future deferred tax liabilities, should any arise, and the implementation
of tax planning strategies. Evaluating and quantifying these amounts is difficult and involves significant judgment, based on all of the
available evidence and assumptions about our future activities.

 Fair Value of Financial Instruments

 ASC 825, Disclosure about Fair Value of Financial
Instruments, ("ASC 825") requires certain disclosures regarding the fair value ("FV") of financial instruments.
The carrying amounts of accounts receivable, other current assets and prepaid expenses, accounts payable, other payables and accrued liabilities
and due to Company affiliates approximate their FVs because of the short-term nature of the instruments. The management of the Company
is of the opinion that the Company is not exposed to significant interest or credit risks arising from these financial statements.

 Note 3 - Going Concern

 We assess going concern uncertainty in our consolidated
financial statements to determine if we have sufficient cash and cash equivalents on hand and working capital, including available loans
or lines of credit, if any, to operate for a period of at least 12 months from the date our consolidated financial statements are issued.
As part of this assessment, based on conditions that are known and reasonably knowable to us, we consider various scenarios, forecasts,
projections, and estimates, and we make certain key assumptions, including the timing and nature of projected cash expenditures or programs,
and our ability to delay or curtail those expenditures or programs, if necessary, among other factors.

 Management has reviewed our financial condition,
focusing on liquidity sources and upcoming financial obligations. This assessment shows that our short-term obligations exceed the resources
available under current operational plans that raise a substantial doubt about our ability to continue as a going concern for the next
12 months after the date that these consolidated financial statements are issued. Additionally, while recent acquisitions are expected
to increase operational expenses, we anticipate that they will increase revenue streams, contributing positively to our financial outlook.
We believe these acquisitions will enhance product offerings and market reach, which we anticipate will drive higher revenue in the coming
months. However, the revenue from our recent acquisitions and from our technology platforms do not yet offset our current obligations
and expenses. Management anticipates continuing operating losses for the next 12 months due to growth initiatives, management expects
to continue raising capital through additional debt and/or equity financings to fund its operations. Management believes that these actions
will effectively mitigate the conditions that raise substantial doubt about our ability to continue as a going concern and to ultimately
achieve profitability. However, management cannot provide assurance that their plans to add revenue streams, raise revenue or raise additional
capital will be successful, and whether we will ultimately achieve profitability, become cash flow positive, or raise additional debt
and/or equity capital. If we are unable to raise our revenues sufficiently to cover our obligations and expenses or raise additional capital
in the near future, management expects that we will need to curtail operations, seek additional capital on less favorable terms, and/or
pursue other remedial measures.

 As of December 31, 2024, the Company holds $ 3.1
million in cash.

 F- 11

 Note 4 - Income Taxes

 The Company generated a worldwide pre-tax loss
of $ 26,045,861, $ 1,046,973 and $ 5,452,383 for the periods ended December 31, 2024, December 31, 2023, and April 30, 2023 respectively.

 Pre-tax book income/(loss) has been recorded in
the following jurisdictions:

 Tax Years Ended

 4/30/23

 US

 $
 ( 6,861,229
)

 $
 ( 758,438
)

 $
 ( 5,450,265
)

 Foreign

 ( 844,997
)

 13,945

 12,657

 From continuing operations

 ( 7,706,226
)

 ( 744,493
)

 ( 5,437,607
)

 From discontinued operations (US)

 ( 18,339,635
)

 ( 302,480
)

 ( 14,776
)

 Total pre-tax income/(loss)

 $
 ( 26,045,861
)

 $
 ( 1,046,973
)

 $
 ( 5,452,383
)

 The Company recorded federal and state income
tax expense for the period ended December 31, 2024 of ($ 29,699) and ($ 24,561), respectively. The Company recorded federal and state income
tax expense for the period ended December 31, 2023 of $ 166,478 and $ 37,808, respectively. The Company recorded no income tax expense
for the period April 30, 2023.

 Tax Years Ended

 4/30/23

 Current:

 Federal

 $
 ( 29,699
)

 $
 166,478

 $
 -

 State

 ( 24,561
)

 37,808

 -

 Foreign

 -

 -

 -

 ( 54,260
)

 204,286

 -

 Deferred:

 Federal

 -

 -

 -

 State

 -

 -

 -

 Foreign

 -

 -

 -

 -

 Income tax expense (benefit) for continuing operations

 ( 54,260
)

 204,286

 -

 Income tax expense (benefit) for discontinued operations

 Total

 $
 ( 54,260
)

 $
 204,286

 $
 -

 The Company follows the Financial Accounting Standards
Board ("FASB") ASC 740, for the computation and presentation of its tax provision. The following table presents a reconciliation
of the income tax provision (benefit) computed at the statutory federal rate and the Company's income tax provision (benefit) for
the periods presented:

 Tax Years Ended

 4/30/23

 U.S. federal taxes at statutory rate

 $
 ( 1,440,858
)

 $
 ( 159,346
)

 $
 ( 1,144,556
)

 State tax

 ( 24,561
)

 37,808

 -

 Foreign Taxes

 -

 -

 -

 Regulation-A Costs

 12,985

 24,556

 368,830

 Stock Registration Expenses

 257,066

 946,768

 -

 Goodwill Impairment

 Non-Controlling Interest

 Other Permanent Differences

 5,280

 1,979

 14,457

 Other

 ( 29,699
)

 -

 -

 Change in valuation allowance

 1,165,527

 ( 647,479
)

 761,269

 Total

 $
 ( 54,260
)

 $
 204,286

 $
 -

 F- 12

 Deferred income taxes reflect the net tax effects
of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used
for income tax purposes. Significant components of the Company's deferred tax assets and liabilities are as follows:

 Tax Years Ended

 4/30/23

 Deferred tax assets:

 Net operating loss carryforwards

 $
 5,309,474

 $
 2,559,749

 $
 3,238,595

 Charitable Contributions

 -

 -

 1,483

 Section 174 Capitalization

 430,891

 418,028

 406,010

 Property and equipment

 -

 -

 -

 Gross deferred tax assets

 5,740,365

 2,977,777

 3,646,088

 Valuation allowance

 ( 4,951,573
)

 ( 2,523,225
)

 ( 1,592,835
)

 Net deferred tax assets

 $
 788,792

 $
 454,552

 $
 2,053,252

 Deferred tax liabilities

 Property and equipment

 ( 1,468
)

 ( 6,285
)

 ( 946
)

 Intangibles

 ( 787,324
)

 ( 448,267
)

 ( 2,052,306
)

 Gross deferred tax liabilities

 ( 788,792
)

 ( 454,552
)

 ( 2,053,252
)

 Net deferred tax liabilities

 ( 788,792
)

 ( 454,552
)

 Net deferred taxes

 $
 -

 $
 -

 $
 -

 The Company accounts for income taxes under the
asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences
of events that have been included in the financial statements. Under this method, the Company determines deferred tax assets and liabilities
on the basis of the differences between the financial statement and tax bases of assets and liabilities by using enacted tax rates in
effect for the year in which the differences are expected to reverse. The effect of a change in tax rates on deferred tax assets and liabilities
is recognized in income in the period that includes the enactment date. The Company recognizes deferred tax assets to the extent that
these assets are more likely than not to be realized. In making such a determination, the Company considers all available positive and
negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax-planning
strategies, and results of recent operations. The valuation allowance changed by $ 2.4 million, during the year ended December 31, 2024.

 For the period ended December 31,
2024, we had a total carryover of Federal Net Operating Losses ("NOLs") of $ 22,085,100. The Company's NOLs were generated
after the rules of the Tax Cuts and Jobs Act ("TCJA") became effective on January 1, 2018. The NOLs do not expire but are
subject to the 80 % limitation. The Company has a State and city Net Operating Loss carryover of $ 32,986,420. These NOLs are subject to
various limitations and expiration dates.

 The Internal Revenue Code of 1986, as amended,
imposes restrictions on the utilization of net operating losses and tax credits in the event of an "ownership change" of a
corporation. Accordingly, a company's ability to use net operating losses and tax credits may be limited as prescribed under Internal
Revenue Code Section 382 and 383 ("IRC Section 382"). Events which may cause limitations in the amount of the net operating
losses or tax credits that the Company may use in any one year include, but are not limited to, a cumulative ownership change of more
than 50 % over a three-year period. Utilization of the federal and state net operating losses may be subject to substantial annual limitation
due to the ownership change limitations provided by the IRC Section 382 rules and similar state provisions. In the event the Company has
any changes in ownership, net operating losses and research and development credit carryovers could be limited and may expire unutilized.

 F- 13

 It is the Company's policy to include penalties
and interest expense in income tax expense. There was no interest expense or penalties related to unrecognized tax benefits recorded through
December 31, 2024.

 The Company's major tax jurisdictions are
the United States, India, Nepal and Singapore. All of the Company's tax years will remain open for examination by the Federal and
State tax authorities for three and four years, respectively, from the date of utilization of the net operating loss or research and development
credit. The Company does not have any tax audits pending in the United States.

 'The Inflation Reduction Act of 2022 was
signed into law August 16, 2022, and includes significant legislation addressing taxes, inflation, climate change and renewable energy
incentives, and healthcare. Key tax provisions include a 15 % corporate minimum tax, clean energy incentives, and a 1 % excise tax on stock
buybacks. The Company does not expect the provisions of such legislation to have any impact on the effective tax rate of the Company but
will continue to evaluate the tax effects should any provisions become applicable to the Company.

 Change to Internal Revenue Code Section 174 under
the 2017 Tax Cuts and Jobs Act went into effect during 2022. The revised code no longer permits a deduction for research and development
expenditures in the tax year that such costs incurred. Instead, such costs must be capitalized and amortized over five or 15 years for
U.S. and foreign costs, respectively. The Company capitalized such costs in its tax years ended December 31, 2023 and April 30, 2023 income
tax provision and return, respectively.

 The Organization for Economic Co-operation and
Development (the "OECD") has issued various proposals that would change long-standing global tax principles. These proposals
include a two-pillar approach to global taxation (BEPS 2.0/ Pillar Two), focusing on global profit allocation and a global minimum tax
rate. On December 12, 2022, the European Union member states agreed to implement the OECD's global corporate minimum tax rate of
 15 %, to be effective as of January 2024. Other countries are also actively considering changes to their tax laws to adopt certain parts
of the OECD's proposals. The enactment of Pillar Two legislation is not anticipated to have a material adverse effect on the Company's
effective tax rate, financial position, results of operations, or cash flows. The Company will continue to monitor and reflect the impact
of such legislative changes in future financial statements as appropriate.

 A. Valuation Allowance Increase

 $
 2,428,348

 $
 -

 B. Federal NOL Carryforward

 22,085,100

 12,061,045

 C. City of Dublin, OH NOL Carryforward

 14,232,690

 8,883,628

 D. State of Ohio NOL Carryforward

 18,753,731

 11,749,252

 Note 5 - Business Combinations

 Acquisition of Naamche Inc. and Naamche Inc.
Pvt Ltd.

 On May 6, 2024, we completed our acquisitions
of Naamche, Inc. ("U.S. Naamche") and Naamche, Inc. Pvt Ltd. ("Nepal Naamche," and together with U.S. Naamche,
"Naamche"). As a result, we own 100 % of the issued and outstanding shares of capital stock of Naamche, and both entities are
wholly-owned subsidiaries of the Company. We acquired Naamche to assist the Company with the research and development of its proprietary
AI algorithms and other technologies.

 The purchase price consisted of (i) a $ 50,000
cash payment, (ii) 225,000 restricted shares of common stock to be issued within 9 months from the closing date of the acquisitions subject
to terms and conditions specified herein, and (iii) $ 450,000 in cash, payable over a 3-year period following the closing date of the acquisitions
based on the achievement by Naamche of specified revenue-based targets.

 F- 14

 The table below represents the final purchase
price allocation to total assets acquired and liabilities assumed and the associated estimated useful lives as of the acquisition date.

 Initial
 Amounts
 Recognized
 as of the
 acquisition
 date

 Measurement
 Period Adjustment

 Final Purchase
 Price Allocation

 Cash & Cash Equivalents

 $
 50,786

 $
 -

 $
 50,786

 Accounts Receivable

 15,745

 ( 15,745
)

 -

 Other Current Assets

 2,050

 -

 2,050

 Net Property Plant & Equipment

 76,350

 -

 76,350

 Goodwill (1)

 549,494

 ( 459,517
)

 89,977

 Intangible assets

 -

 26,000

 26,000

 Accounts Payable

 ( 46,506
)

 46,506

 -

 Accrued Expenses

 ( 36,480
)

 -

 ( 36,480
)

 Dividend Payable

 ( 31,381
)

 -

 ( 31,381
)

 Long Term Loans

 ( 54,662
)

 -

 ( 54,662
)

 Net assets acquired

 $
 525,396

 $
 ( 402,756
)

 $
 122,640

 (1)
 During the measurement period,
the Company recorded a measurement period adjustment to the preliminary purchase price allocation ("PPA"). This adjustment
reduced goodwill due to eliminating intercompany transactions affecting the PPA and removed previously recognized contingent consideration,
which was recorded as compensation expense under ASC 805.

 The determination of the fair value for the acquired
business employed the income approach, specifically the discounted cash flow ("DCF") method. This method involves assessing
the present value of anticipated future cash flows from the acquired business. These cash flows are discounted at the weighted average
cost of capital ("WACC"), which represents the necessary return on the combined entity's equity and debt. The WACC is
weighted by the respective proportions of equity and debt in the overall capital structure.

 For the fair valuation of trademarks and trade
names, the relief from royalty method was applied. Customer and other relationships were valued through the multi-period excess earnings
model ("MPEEM"), which calculates the present value of excess earnings attributed to these relationships over their estimated
remaining useful life. Assembled workforce is not recognized separately from goodwill, as it lacks separability and contractual nature.

 The final purchase price allocation includes $ 26,000
of acquired identifiable intangible assets, all of which have finite lives. The intangible assets are being amortized over their estimated
useful lives on a straight-line basis. The determination of useful lives is based upon various industry studies, historical acquisition
experience, and economic factors.

 The purchase price allocation to identifiable
intangible assets acquired subject to amortization consists of the following:

 Estimated
 Useful Life
 (in years)

 Gross
 Value

 Amortization

 Net Book
 Value

 Definite Lived Intangible Assets:

 Trademarks and trade names

 $
 8,500

 $
 1,118

 $
 7,382

 Customer and other relationships

 17,500

 1,918

 15,582

 Balance, December 31, 2024

 $
 26,000

 $
 3,036

 $
 22,964

 F- 15

 We estimate amortization expense for the next
five years and beyond will be as follows:

 Years Ending December 31:

 2025

 4,617

 2026

 4,617

 2027

 4,617

 2028

 4,617

 2029

 3,499

 Thereafter

 Total

 $
 22,966

 Acquisition of AiChat Pte. Ltd.

 On July 12, 2024, we entered into a Business Acquisition
and Financing Agreement (the "Business Acquisition Agreement") with AiChat Pte. Ltd. ("AiChat"), AiChat10X Pte.
Ltd., and Kester Poh Kah Yong, pursuant to which we acquired 85 % of AiChat's ordinary shares, with the remaining 15 % to be acquired
by June 30, 2025. AiChat is an AI-powered company offering conversational customer experience solutions.

 The total purchase price to acquire 100 % of AiChat
is $ 1,140,000, which consists of: (i) $ 312,000 in restricted common stock, issuable by January 1, 2025; (ii) $ 588,000 in restricted common
stock, issuable by April 1, 2025, subject to adjustments set forth in the Business Acquisition Agreement; and (iii) $ 240,000 in restricted
common stock, issuable by December 1, 2025.

 The table below represents the final purchase
price allocation to total assets acquired and liabilities assumed and the associated estimated useful lives as of the acquisition date.

 Final
 Purchase
 Price
 Allocation

 Cash & cash equivalents

 $
 1,911

 Accounts receivable

 42,536

 Other current assets

 7,895

 Net property plant & equipment

 3,715

 1,708,915

 Intangible assets

 1,135,000

 Accounts payable

 ( 160,815
)

 Accrued expenses

 ( 231,197
)

 Other current liabilities

 ( 65,675
)

 Debt assumed

 ( 1,238,785
)

 Net assets acquired

 $
 1,203,500

 The determination of the fair value for the acquired
business employed the income approach, specifically the DCF method. This method involves assessing the present value of anticipated future
cash flows from the acquired business. These cash flows are discounted at the WACC, which represents the necessary return on the combined
entity's equity and debt. The WACC is weighted by the respective proportions of equity and debt in the overall capital structure.

 For the fair valuation of developed technology,
the relief from royalty method was applied. The estimation of the economic useful life of these assets took into account factors outlined
in ASC 350. Trademarks and trade names fair value was determined using the relief from royalty method. Customer and other relationships
were valued through MPEEM, which calculates the present value of excess earnings attributed to these relationships over their estimated
remaining useful life. Assembled workforce is not recognized separately from goodwill, as it lacks separability and contractual nature.

 F- 16

 The final purchase price allocation includes $ 1,135,000
of acquired identifiable intangible assets, all of which have finite lives. The intangible assets are being amortized over their estimated
useful lives on a straight-line basis. The determination of the useful lives is based upon various industry studies, historical acquisition
experience, economic factors, and future forecasted cash flows of the Company following the acquisition of AiChat.

 Additionally, as part of the acquisition of AiChat,
we committed to purchase 55,710 ordinary shares of AiChat at a cost of $ 60,000, payable at the transaction's closing. Furthermore,
we also agreed to purchase an additional 222,841 ordinary shares of AiChat for $ 240,000. The specific dates for these payments are outlined
in the Business Acquisition Agreement.

 The purchase price allocation to identifiable
intangible assets acquired subject to amortization consists of the following:

 Estimated
 Useful Life
 (in years)

 Gross
 Value

 Amortization

 Net Book
 Value

 Definite Lived Intangible Assets:

 Developed technology

 $
 800,000

 $
 75,397

 $
 724,603

 Trademarks and trade names

 272,000

 14,242

 257,758

 Customer and other relationships

 63,000

 2,969

 60,031

 Balance, December 31, 2024

 $
 1,135,000

 $
 92,608

 $
 1,042,392

 We estimate amortization expense for the next
five years and beyond will be as follows:

 Years Ending December 31:

 2025

 196,522

 2026

 196,522

 2027

 196,522

 2028

 196,522

 2029

 121,125

 Thereafter

 135,179

 Total

 $
 1,042,392

 Acquisition of Debt Does Deals, LLC (d/b/a
Be My Neighbor)

 On September 8, 2024, we entered into a Membership
Interest Purchase Agreement (the "MIPA") with Debt Does Deals, LLC (d/b/a Be My Neighbor) ("Be My Neighbor" or
"BMN"), a Texas-based mortgage brokerage, and its sellers, Christopher Bradley Griffith and Isabel Williams (collectively,
the "Sellers"). In accordance with the MIPA, we acquired 100 % of the membership interests of Be My Neighbor that were outstanding
prior to the consummation of the acquisition.

 The purchase price was $ 6,000,000, consisting
of: (i) $ 1,500,000 in cash to the Sellers based on their ownership percentages; (ii) $ 1,500,000 in restricted common stock, or 1,146,837
shares valued at $ 1.31 per share, to be issued within 90 days of closing, allocated proportionally to each of the Sellers' membership
interests in Be My Neighbor; and (iii) up to $ 3,000,000 in potential earn-out payments, subject to BMN's achievement of certain
financial metrics set forth in the MIPA.

 F- 17

 The table below represents the final purchase
price allocation to total assets acquired and liabilities assumed and the associated estimated useful lives as of the acquisition date.

 Initial Amounts
 Recognized
 as of the
 acquisition date

 Measurement
 Period
 Adjustment

 Final Purchase
 Price Allocation

 Cash & cash equivalents

 $
 442,439

 $
 -

 $
 442,439

 Accounts receivable

 92,822

 92,822

 Goodwill (1)

 2,248,782

 138,438

 2,387,220

 Intangible assets

 1,434,000

 1,434,000

 Accounts payable

 ( 3,794
)

 ( 3,794
)

 Other current liabilities

 ( 251,249
)

 ( 251,249
)

 Net assets acquired

 $
 3,963,000

 $
 138,438

 $
 4,101,438

 (1)
 During the measurement period,
adjustments were made to the recorded value of goodwill based on the newly available information regarding the fair values of the acquired
assets and liabilities.

 The determination of the fair value for the acquired
business employed the income approach, specifically the DCF method. This method involves assessing the present value of anticipated future
cash flows from the acquired business. These cash flows are discounted at the WACC, which represents the necessary return on the combined
entity's equity and debt. The WACC is weighted by the respective proportions of equity and debt in the overall capital structure.

 For the fair valuation of trademarks and trade
names the relief from royalty method was applied. Assembled workforce is not recognized separately from goodwill, as it lacks separability
and contractual nature.

 The final purchase price allocation includes $ 1,434,000
of acquired identifiable intangible assets, all of which have finite lives. The intangible assets are being amortized over their estimated
useful lives on a straight-line basis. The determination of the useful lives is based upon various industry studies, historical acquisition
experience, economic factors, and future forecasted cash flows of the Company following the acquisition of Be My Neighbor.

 The purchase price allocation to identifiable
intangible assets acquired subject to amortization consists of the following:

 Estimated
 Useful Life
 (in years)

 Gross
 Value

 Amortization

 Net Book
 Value

 Definite Lived Intangible Assets:

 Trademarks and trade names

 $
 1,434,000

 $
 29,859

 $
 1,404,141

 Balance, December 31, 2024

 $
 1,434,000

 $
 29,859

 $
 1,404,141

 We estimate amortization expense for the next
five years and beyond will be as follows:

 Years Ending December 31:

 2025

 2026

 2027

 2028

 2029

 Thereafter

 926,141

 Total

 $
 1,404,141

 F- 18

 Acquisition of Hyperfast Title, LLC

 On July 24, 2024, we acquired 85 % of the membership
interests of Hyperfast Title LLC ("Hyperfast"), a Florida-based title insurance provider, through a membership interest purchase
agreement for an aggregate purchase price of $ 21,250. This transaction resulted in an increase in goodwill of $ 25,054.

 Acquisition of USRealty, LLC

 In November 2024, the Company entered into agreements
related to the acquisition of USRealty Brokerage Solutions, LLC and an investment in Unreal Estate Inc.

 As part of these agreements the Company agreed
to provide $ 250,000 in in-kind services as consideration for the acquisition of USRealty Brokerage Solutions, LLC. These services were
to be delivered over a one-year period. The Company also entered into a Letter Agreement to purchase $ 600,000 in convertible promissory
notes from Unreal Estate Inc., to be paid in six installments. Only the first installment of $ 60,000 was made at closing.

 On March 19, 2025, the Company entered into a
Mutual Settlement and Release Agreement (the "Settlement Agreement") with Unreal Estate Inc. ("Unreal Estate"),
resolving certain claims and disputes related to the previously disclosed Membership Interest Purchase Agreement, Letter Agreement, and
convertible promissory note (collectively, the "Agreements"). Pursuant to the Settlement Agreement, the Company agreed to
pay Unreal Estate a one-time cash amount of $ 80,000. In exchange, Unreal Estate released the Company from any further obligations under
the Agreements, including the Company's obligation to purchase additional convertible promissory notes. The Company retained full
ownership and control of the membership interests in USRealty Brokerage Solutions, LLC previously acquired from Unreal Estate. As part
of the Settlement Agreement, the outstanding $ 60,000 convertible promissory note was cancelled, and the Letter Agreement was terminated.
The parties also executed a mutual release of claims, subject to limited exceptions, and the Settlement Agreement includes customary representations,
warranties, and covenants.

 The $ 60,000 first installment and $ 80,000 one-time
cash payment were expensed as of year-end as a type 1 subsequent event and recorded as operating expense in the consolidated statement
of operations for the year ended December 31, 2024.

 Note 6 - Property and equipment, net

 1.
 Investments in property and equipment consisted of the following as of December 31, 2024.

 a.

 Net

 Cost

 Depreciation

 Investment

 Computer

 $
 69,269

 ( 50,648
)

 $
 18,621

 Furniture and fixtures

 53,021

 ( 24,380
)

 28,641

 Vehicles

 73,969

 ( 18,593
)

 55,376

 Total investment in property & equipment

 $
 196,259

 $
 ( 93,621
)

 $
 102,638

 F- 19

 2.

 Investments in property and equipment consisted of the following as of December 31, 2023

 a.
 Investments in property and equipment other than held for sale

 Net

 Cost

 Depreciation

 Investment

 Computer

 33,401

 ( 11,856
)

 $
 21,545

 Furniture and fixtures

 20,853

 ( 7,467
)

 $
 13,386

 Total investment in property & equipment

 $
 54,254

 $
 ( 19,323
)

 $
 34,931

 b.
 Investments in property and equipment held for sale

 Net

 Cost

 Depreciation

 Investment

 Land

 $
 19,690

 $
 -

 $
 19,690

 Buildings and building improvements

 267,117

 ( 6,172
)

 $
 260,945

 Furniture and fixtures

 16,090

 ( 3,117
)

 $
 12,973

 Total investment in real estate

 $
 302,897

 $
 ( 9,289
)

 $
 293,608

 The Company recorded depreciation expenses of
$ 24,891 and $ 64,545 for the periods ended December 31, 2024 and December 31, 2023, respectively.

 Note 7 - Capitalized Software Development costs,
work in progress

 As of December 31, 2024, the Company continues
to assess the carrying amount of capitalized software for impairment, considering expected future benefits and cash flows to determine
recoverability.

 December 31, 2024

 December 31, 2023

 Gross

 Additions

 Impaired(1)

 Reclassified
 to
 Intangibles & Expenses (2)

 Net
 value

 Gross

 Additions

 Net
 value

 Capitalized Software Development costs, work in progress

 $

 $
 516,544

 $
 ( 202,968
)

 $
 ( 1,046,761
)

 $
 105,900

 $
 589,645

 $
 249,440

 $

 Total

 $

 $
 516,544

 $
 ( 202,968
)

 $
 ( 1,046,761
)

 $
 105,900

 $
 589,645

 $
 249,440

 $

 (1)
 During year-end 2024, the Company
performed an assessment of capitalized software for impairment. As a result, the Company impaired Work-in-Progress ("WIP")
related to reAlpha HUMINT and our technology for completing Syndications due to no further development and lack of use cases. The impaired
amount was removed from the carrying value of WIP and recorded as an impairment expense in the financial statements.

 (2)
 On August 20, 2024, the Company
reclassified a portion of WIP to intangible assets, specifically: $ 156,800 to GENA, $ 593,843 to the reAlpha platform and also reclassified
the additions made to Claire post reclassification of $ 150,372. Both Claire and GENA began amortization over five years starting August
20, 2024, in accordance with ASC 350 and also includes reclassification of capitalized cost of $ 145,746 to expenses during the period
ended December 31, 2024.

 F- 20

 Note 8 - Goodwill and Intangible Assets

 Goodwill and intangible assets are primarily the
result of business acquisitions. Goodwill represents the excess of the cost of an acquisition over the fair value of the net identifiable
assets acquired and liabilities assumed. Goodwill is tested for impairment at the reporting unit level at least annually, as of December
31, or more frequently when events occur and circumstances change that would more likely than not reduce the fair value of a reporting
unit below its carrying amount.

 During the measurement period, the Company recorded
an adjustment of $ 138,438 related to the Be My Neighbor acquisition, reflecting refinements in the fair value assessment of acquired liabilities.

 Additionally, the Company assessed the Rhove acquisition
for impairment and determined that an impairment charge was necessary. The impairment evaluation considered factors such as changes in
expected future cash flows and market conditions affecting the acquired assets. The impairment expense has been recognized in the financial
statements accordingly.

 Changes in the carrying amount of goodwill were
as follows:

 Technology Services

 Rental Business

 Total

 Balance at January 1, 2024

 $
 -

 $

 $

 Goodwill acquired, net of purchase price adjustments (1)

 4,072,728

 -

 4,072,728

 Goodwill impairment

 -

 ( 17,337,739
)

 ( 17,337,739
)

 Goodwill measurement period adjustment

 138,438

 -

 138,438

 Balance at December 31, 2024

 $
 4,211,166

 $
 -

 $
 4,211,166

 (1)
 Includes goodwill related to
Naamche, AiChat, Be My Neighbor, and Hyperfast acquisitions. See "Note 5 – Business Combinations" for further information.

 The components of intangible assets, all of which are finite-lived,
are as follows:

 December 31, 2024

 December 31, 2023

 Gross

 Additions

 Impaired

 amortization

 Net
 value

 Gross

 amortization

 Net
 value

 Definite-life Intangibles:

 Developed technology

 $
 1,119,000

 $
 1,701,015

 $
 ( 688,886
)

 $
 590,619

 $
 1,540,510

 $
 1,119,000

 $
 235,860

 $
 883,140

 Trademarks and trade names

 34,000

 1,714,500

 -

 71,333

 1,669,283

 34,000

 13,134

 20,866

 Customer relationships

 104,000

 80,500

 ( 77,885
)

 38,887

 75,613

 104,000

 10,044

 93,956

 Total

 $
 1,257,000

 $
 3,496,015

 $
 ( 766,771
)

 $
 700,839

 $
 3,285,406

 $
 1,257,000

 $
 259,038

 $
 997,962

 Following this reclassification, during the fourth
quarter of 2024, the Company capitalized an additional $150,372 in significant platform improvements to the reAlpha platform (Claire).
These improvements were enhancements without significant changes to the platform's useful life, rather than costs incurred during
the application development stage.

 F- 21

 The Company recorded amortization expenses of
$ 441,800 and $ 259,038 for the year ended December 31, 2024, and December 31, 2023, respectively.

 The following table outlines the estimated future
amortization expense related to intangible assets held as of December 31, 2024:

 Years Ending December 31:

 2025

 473,256

 2026

 473,256

 2027

 473,256

 2028

 473,256

 2029

 330,063

 Thereafter

 1,062,319

 Total

 $
 3,285,406

 Note 9 - Notes Payable

 On August 14, 2024, we entered into a note purchase
agreement with Streeterville Capital, LLC ("Lender") pursuant to which we issued and sold a secured promissory note in the
original principal amount of $ 5,455,000. The note carries an original issue discount of $ 435,000, and we paid $ 20,000 to cover the Lender's
legal and transaction costs, reducing the purchase price received by us to $ 5,000,000. Interest accrues at 8 % annually, and the unpaid
amount, interest, fees, and late fees are due 18 months after issuance. The note and agreement include terms like the Lender's ability
to redeem a portion of the note, events of default, penalties, restrictive covenants on our ability to issue certain securities, a "most
favored nation" provision. Additionally, Rhove, Be My Neighbor, and our U.S. subsidiaries signed security and intellectual property
agreements in favor of the Lender, and our U.S. subsidiaries also guaranteed all of the Company's obligations under the note and
other transaction documents.

 The Company had the following outstanding notes
payable as of December 31, 2024 and December 31, 2023:

 a. Summary of Notes payable:

 2024

 2023

 Secured promissory note to Streeterville Capital, LLC, $ 435,000 original issue discount

 $
 5,455,000

 $
 -

 Less: Unamortized debt issuance costs & Original issue discount

 ( 545,624
)

 Total Notes payable

 $
 4,909,376

 $
 -

 As of December 31, 2024, accrued interest was
$ 166,111, compared to $ 0 as of December 31, 2023. As of December 31, 2024 and December 31, 2023, unamortized debt issuance and original
issue discount were reflected within long term liabilities on the consolidated balance sheets, netted with the notes payable. The amortization
of original issue discount and origination fee for the period ended December 31, 2024 was $ 181,875.

 Note 10 - Related Party Transactions

 Loans from Related Parties

 Related party transactions involve loans provided
to AiChat, our subsidiary, by Kester Poh, a director of AiChat, and Balaji Swaminathan, a member of our board of directors. All transactions
were conducted on terms consistent with those offered to unrelated third parties.

 During the year ended December 31, 2024, AiChat entered
into various financing arrangements with Sea Easy Capital Ltd. ("SEA"). SEA is a Singapore-based entity that the spouse of
Balaji Swaminathan, a member of our board of directors, controls by virtue of her ownership or control of a majority ( 51 %) of the capital
stock of SEA. AiChat financed an aggregate of $ 320,510 on the various SEA financing arrangements in the form of loans, and paid principal
and interest of $ 173,610 during the year ended December 31, 2024. Each loan bears interest at a rate of 16.5 % per annum and are structured
with a 89 to 120 -day repayment term. As of December 31, 2024, the outstanding balance on the loans under the various SEA financing arrangements
totaled $ 146,900. These transactions were not included in the Form 10-K and are being disclosed as part of this Amendment No. 1 to the
Form 10-K on Form 10-K/A. The audit committee has since reviewed these transactions under its related party transaction policy.

 F- 22

 As of December 31, 2024, the balance due to Kester
Poh under the loans was $ 128,055, divided as follows: short term loans of $ 73,174 and long-term loans of $ 54,881. The notes issued in
connection with these loans are structured to be repaid over a two-year period until September 2026 through monthly installments of $ 6,098,
bearing an interest rate of 6.9 % per annum.

 Similarly, as of December 31, 2024, the balance
due to Mr. Swaminathan under the loans is $ 55,933. The notes issued in connection with these loans are structured to be repaid over a
one and a half year period through monthly installments of $ 1,750 until November 2025, bearing an interest rate of 6.9 % per annum.

 a. Summary of Short-Term Loans to Related Parties

 Average Interest Rate as of
 2024

 2024

 2023

 Term Loan Facilities

 12.07
 %

 $
 277,307

 $
 -

 Less: Interest Reserve

 ( 15,321
)

 $
 -

 Total Debt

 $
 261,986

 $
 -

 b. Summary of Long-Term Loans to Related Parties

 Maturity
 Year

 Average Interest Rate as of
 2024

 2024

 2023

 Term Loan Facilities

 2026

 6.9
 %

 54,881

 -

 Less: Interest Reserve

 ( 9,829
)

 -

 $
 45,052

 $
 -

 Note 11 - Short Term Loans to Unrelated Parties

 Short-Term Loans consisted of the following as
of December 31, 2024, and December 31, 2023:

 a. Summary of Short-Term Loans to Unrelated Parties

 Average Interest Rate as of
 2024

 2024

 2023

 Term Loan Facilities

 8.90
 %

 $
 388,819

 $
 -

 D&O Insurance

 150,688

 Other Loans

 190,095

 Less: Interest Reserve

 ( 20,354
)

 Total Debt

 $
 519,153

 $
 190,095

 F- 23

 Note 12 - Deferred Liabilities, Current Portion

 The Company had the following deferred liabilities
as of December 31, 2024 and December 31, 2023:

 Gross

 Consideration
 Paid

 Net carrying
 value

 Balance as on December 31, 2023

 $
 593,750

 $
 -

 $
 593,750

 Deferred Consideration – AiChat

 180,525

 -

 180,525

 Deferred Revenue - AiChat

 278,908

 -

 278,908

 Deferred Liability - Commitment fee

 406,250

 -

 406,250

 Deferred Consideration - Xmore AI

 75,000

 -

 75,000

 Balance as on December 31, 2024

 $
 1,534,433

 $
 -

 $
 1,534,433

 Note 13 - Mortgage and Other Long-Term Loans

 Mortgage and Other Long-Term Loans consisted of
the following as of December 31, 2024, and December 31, 2023:

 a. Summary of Mortgage and Other Long-Term Loans
to Unrelated Parties

 Maturity
 Year

 Average Interest Rate as of
 2024

 2024

 2023

 Mortgage Loan

 2053

 7.5
 %

 $
 -

 $
 247,000

 Term Loan Facilities

 2024-2028

 6.5
 %

 210,866

 -

 Vehicle Loan

 2029

 %

 48,188

 -

 Less: Interest Reserve

 ( 17,933
)

 -

 $
 241,121

 $
 247,000

 Note 14 - Stockholders' Equity (Deficit)

 The total number of shares of capital stock that
the Company has the authority to issue is up to 205,000,000 shares, consisting of: (i) 200,000,000 shares of common stock, having a par
value of $ 0.001 per share; and (ii) 5,000,000 shares of preferred stock, having a par value of $ 0.001 per share. As of December 31, 2024,
there were 45,864,503 shares of common stock and 0 shares of preferred stock issued and outstanding. As of December 31, 2023, there were
 44,122,091 shares of common stock and 0 shares of preferred stock issued and outstanding as of December 31, 2023.

 Stock Based Compensation

 We issued an aggregate of 219,039 shares of common
stock during and as of the year ended December 31, 2024, pursuant to reAlpha Tech Corp.'s 2022 Equity Incentive Plan (as amended,
the "2022 Plan") described below.

 Equity Incentive Plan

 We maintain the 2022 Plan, under which we may
grant awards to our employees, officers and directors and certain other service providers. The compensation committee of our board of
directors administers the 2022 Plan. The 2022 Plan permits grants of awards to eligible employees, consultants and other service providers.
The aggregate number of shares of common stock that may be issued under the 2022 Plan may not exceed 4,000,000 shares of common stock
of which 3,780,961 remain available for issuance. All of our current employees, consultants and other service providers are eligible to
be granted awards under the 2022 Plan. Eligibility for awards under the 2022 Plan is determined by the board of directors at its discretion.

 The 2022 Plan permits the discretionary
award of incentive stock options ("ISOs"), non-statutory stock options ("NQSOs"), stock awards (which may have
varying vesting schedules and be subject to lock-up periods at the board of directors' discretion) and other equity awards to selected
participants. Unless sooner terminated, no ISO may be granted under the 2022 Plan on or after the 10th anniversary of the Effective Date
(as defined in the 2022 Plan).

 F- 24

 The compensation committee has the sole discretion
in setting the vesting period and, if applicable, exercise schedule of an award, determining that an award may not vest for a specified
period after it is granted and accelerating the vesting period of an award. The plan administrator determines the exercise or purchase
price of each award, to the extent applicable. The 2022 Plan does not allow for the assignment, transfer or exercise of awards other than
by will or the laws of descent and distribution.

 Unless otherwise provided by the participant's
Option Award Agreement or Stock Award Agreement (as both terms are defined in the 2022 Plan) issued pursuant to the 2022 Plan, upon the
participant's termination for any reason, including but not limited to death, Disability (as defined in the 2022 Plan), voluntary
termination nor involuntary termination with or without Cause (as defined in the 2022 Plan), all unvested equity awards in the form of
options or shares shall be forfeited. Vested options, unless otherwise provided, will remain exercisable for three (3) months following
termination of the participant if such termination is for any reason other than death, Disability or termination for Cause. In case the
participant's separation from service is due to death or Disability, then the vested options will be exercisable for a period of
twelve (12) months thereafter. In case the participant's termination is for Cause, the participant will immediately forfeit any
and all options issued to such participant under the 2022 Plan.

 The 2022 Plan also provides the Company with a
right of repurchase all or portion of the shares awarded to the participant under the 2022 Plan, which may be exercised in case a participant
separates from service for any reason, at a price equal to the fair market value, as determined by the board of directors. In the event
of a Change in Control (as defined in the 2022 Plan), the board of directors will have the sole discretion to address the treatment of
a participant's unvested awards in connection with such Change in Control in the participant's award agreement.

 The board of directors may modify, amend or terminate
the plan at any time, provided that no such modification, amendment or termination of the 2022 Plan materially affects the rights of a
participant under a previously granted award without that participant's consent. Further, the board of directors cannot, without
the approval of the Company's stockholders, amend this plan: (i) increase the number of common stock with respect to the ISOs that
may be granted under the 2022 Plan; (ii) make any changes in the class of employees eligible to receive the ISOs under the plan; (iii)
without stockholder approval if required by applicable law.

 Warrants

 We account for warrants as either equity-classified
or liability-classified instruments based on an assessment of the specific terms of the warrants and applicable authoritative guidance
in FASB ASC 480, Distinguishing Liabilities from Equity ("ASC 480") and ASC 815, Derivatives and Hedging ("ASC 815").
The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability
pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815, including whether
the warrants are indexed to our own ordinary shares and whether the warrant holders could potentially require "net cash settlement"
in a circumstance outside of the Company's control, among other conditions for equity classification. This assessment, which requires
the use of professional judgment, is conducted at the time of the warrant's issuance and as of each subsequent quarterly period
end date while the warrants are outstanding.

 For issued or modified warrants that meet all
of the criteria for equity classification, the warrants are required to be recorded as a component of equity at the time of issuance.
For issued or modified warrants that do not meet all the criteria for equity classification, the warrants are required to be recorded
as liabilities at their initial fair value on the date of issuance, and each balance sheet date thereafter. Changes in the estimated fair
value of the warrants are recognized as a non-cash gain or loss on the statements of operations.

 F- 25

 The Warrants issued in connection with the follow-on
offering and in connection with the GEM Agreement meet the criteria for equity classification under ASC 480 and ASC 815, therefore, the
warrants are classified as equity.

 On October 23, 2023, we issued GEM Yield Bahamas
Limited ("GYBL") warrants to purchase up to 1,700,884 shares of our common stock (the "GEM Warrants") at an original
exercise price of $ 406.67 per share, subsequently adjusted to $ 371.90 following our most recent public offering. On November 1, 2024,
we filed a lawsuit against GYBL seeking to void the GEM Warrants or obtain a declaratory judgment that the warrant terms govern exercise
price adjustments. On March 14, 2025, the United States District Court for the Southern District of New York dismissed our complaint.
We are evaluating the decision and potential appeal options. On March 19, 2025, GYBL filed a separate lawsuit against us in the same court,
alleging breach of the GEM Warrants and seeking declaratory relief, monetary damages, specific performance, and attorneys' fees.
We intend to defend the action and pursue all available legal remedies. Due to the pending litigation, the classification of the GEM Warrants
under ASC 480 and ASC 815 remains uncertain. If resolved adversely, we may be required to reclassify the warrants as liabilities, which
could impact our financial statements. No adjustments have been made as of December 31, 2024, as these events occurred after the balance
sheet date. We cannot predict the eventual scope, duration or outcome at this time. At this time, we do not have sufficient information
to be able determine whether we will have to pay any damages related to this lawsuit.

 On November 24, 2023, we conducted a follow-on
offering by issuing 1,600,000 units priced at $ 5.00 per unit (the "follow-on offering"), each unit consisting of one share
of common stock and one and a half warrants to purchase common stock (the "Follow-On Warrants," and together with the GEM
Warrants, the "Warrants"). The Follow-On Warrants permit holders to exercise them over a five-year period at an exercise price
of $ 5.00 per share, subject to "full ratchet" anti-dilution provisions included therein. The "full ratchet" anti-dilution
provisions provide that the Follow-On Warrants' exercise price can be adjusted downward to a floor price of $ 1.44 per share as a
result of subsequent offerings, and the share amount issuable pursuant to such warrants would increase such that the aggregate exercise
price payable thereunder would equal the aggregate exercise price prior to such adjustment.

 On January 31, 2025, the Company entered into
Amendment No. 1 to At the Market Sales Agreement, which amended the At the Market Sales Agreement, dated December 19, 2024, by and between
the Company and A.G.P. (the "Original Agreement" and, as amended by the Amendment, the "Sales Agreement") to reduce
the floor price from $ 5.00 to $ 3.90 per Placement Share. As a result of this adjustment, the floor price of the Warrants reduced from
$ 5.00 to $ 3.90 and the number of shares issuable upon exercise of the warrants increased to 3,076,923.

 Subsequently, on February 27, 2025, in connection
with Amendment No. 2 to the At-the-Market Sales Agreement, the floor price used for warrant adjustment purposes was further reduced from
$ 3.90 to $ 1.44, which is the minimum exercise price permitted under the terms of the warrants. As a result of this further adjustment,
the number of shares issuable upon exercise of the warrants increased to 8,333,336.

 We believe the likelihood that any Warrant holders
will exercise their warrants, and the amount of cash proceeds we may receive, depends on the trading price of our common stock. As of
the date of this filing, the exercise price of the GEM Warrants remains $ 371.90, while the exercise price of the Follow-On Warrants has
been reduced to $ 1.44 per share, the floor price permitted under their terms, following the February 27, 2025 amendment to the At-the-Market
Sales Agreement. If the trading price of our common stock remains below these respective exercise prices, it is unlikely that the holders
will exercise their warrants. While these market conditions currently make exercise of the GEM Warrants unlikely, the reduced exercise
price of the Follow-On Warrants may increase the potential for those to be exercised. Additionally, following the March 14, 2025 dismissal
of our lawsuit seeking to void the GEM Warrants, and the subsequent legal action filed by GYBL on March 19, 2025 alleging breach and seeking
to enforce the GEM Warrants, there is continuing uncertainty regarding the enforceability of the GEM Warrants and the appropriate method
for calculating any adjustment to their exercise price. As a result, and pending the outcome of the related litigation, no adjustments
have been made to the GEM Warrants' exercise price based on the one-year anniversary adjustment provision. See "Note 18 –
Subsequent Events" for additional information.

 Our analysis is based on the trading price of
our common stock as of March 28, 2024, which was $ 1.17 per share.

 F- 26

 Rights

 On March 24, 2023, in connection with the acquisition
of Rhove, we allocated rights to each seller and participating investors a right to purchase 1,263,000 additional shares of common stock
(the "Rollover Stock") at a fixed price of $ 10 per share within a two-year period following the closing date of acquisition
of Rhove and shall thereafter terminate if not exercised within in such two-year period with no modifications to the exercise terms (the
"Rights"). These shares were issued without any restrictions.

 For details on the factors used in the calculation
of the fair value of the Follow-On Warrants and Rights, refer to the audited consolidated financial statements included in the Form 10-KT.
As the warrants issued in connection with the follow-on offering and GEM Agreement are classified as equity instruments, they are not
subject to fair value remeasurement at the end of each reporting period.

 Warrants and Rights activity as of December 31,
2024 were as follows:

 Issue date

 Period ended

 Contractual
 life
 (years)

 Warrants/Options
 Outstanding

 Weighted
 Average
 Exercise
 Price

 Average
 Remaining
 Contractual
 Life (Years)

 Rhove (rollover options) Issued on March 24, 2023

 03/04/2023

 12/31/2024

 1,263,000

 10.00

 0.17

 GEM Warrants Issued on October 23, 2023

 10/23/2023

 12/31/2024

 1,700,884

 371.9

 3.81

 Follow-on Warrants Issued on November 21, 2023 (1)

 11/21/2023

 12/31/2024

 2,400,000

 1.44

 3.89

 Warrants outstanding on December 31, 2024

 5,363,884

 120.93

 2.99

 (1)
 In accordance with the anti-dilution
provisions of the Follow-On Warrants, the per share exercise price was reduced from $ 3.90 to $ 1.44, while the number of shares issuable
was increased to approximately 8,333,336, thereby maintaining the aggregate exercise price. This adjustment was reflected in the Company's
filing on February 27, 2025.

 Shelf Registration Statement on Form S-3

 The Company filed a Form
S-3 (File No. 333-283284) shelf registration statement with the SEC on November 15, 2024, that was declared effective on November
26, 2024 (the "Form S-3"). The Form S-3 allows us to offer common stock, preferred stock, warrants, subscription rights and
units from time to time, as market conditions permit to fund, to the extent required beyond the 12 months from the date hereof, the ongoing
operations of the Company. Until the growth of revenue increases to a level that covers operating expenses, the Company intends to continue
to fund operations in this manner, although, the volatility in the capital markets and potential upcoming recession may negatively affect
our ability to do so.

 As of December 31, 2024,
the Company has an At-the-Market ("ATM") program with A.G.P./Alliance Global Partners ("A.G.P."), as sales agent,
pursuant to an ATM Sales Agreement, dated December 19, 2024 (the "Sales Agreement"), under which it may sell shares of common
stock with an aggregate offering price of up to $ 14,275,000 (see "Note 18 – Recent Developments" for more information
on subsequent amendments to the Sales Agreement and related information). During the fiscal year ended December 31, 2024, the Company
issued zero shares of its common stock from the ATM program.

 As of December 31, 2024,
the Company is subject to the SEC's "baby shelf rules," which prohibits companies with a public float of less than $ 75
million from issuing securities under a shelf registration statement in excess of one-third of such company's public float in a
12-month period. These rules may limit future issuances of shares by the Company under its Form S-3, the ATM program and related Sales
Agreement or other securities offerings.

 F- 27

 Note 15 - Commitments and Contingencies

 Pursuant to the terms of that certain Share Purchase
Agreement between the Company and GEM Global Yield LLC SCS ("GEM Yield") and GEM Yield Bahamas Limited ("GYBL,"
and collectively, "GEM"), dated December 1, 2022 (the "GEM Agreement"), we are required to indemnify GEM for any
losses it incurs as a result of a breach by us or of our representations and warranties and covenants under the GEM Agreement or for any
misstatement or omission of a material fact in a registration statement registering those shares pursuant to the GEM Agreement. Also,
GEM is entitled to be reimbursed for legal or other costs or expenses reasonably incurred in investigating, preparing, or defending against
any such loss. To date, we have not raised any capital pursuant to the GEM Agreement and we may not raise any capital pursuant to the
GEM Agreement prior to its expiration. Restrictions pursuant to terms of our future financings may also affect our ability to raise capital
pursuant to the GEM Agreement.

 The Company maintains indemnification agreements
with our directors and officers that may require the Company to indemnify these individuals against liabilities that arise by reason of
their status or service as directors or officers, except as prohibited by law.

 Contingent Consideration and Compensation

 Acquisition Agreement – Naamche

 The Company's agreement with Naamche includes
deferred payment provisions representing potential milestone payments for Naamche's former owners. The provisions are made up of
two general types of arrangements, contingent compensation and contingent consideration. The contingent compensation arrangement is contingent
on the former owner's future employment with the Company and the related amounts are recognized over the required employment period.
The contingent consideration is not contingent on employment and was recorded as purchase consideration in other long-term liabilities
on the consolidated balance sheets at the time of the initial acquisition based on the fair value of the estimated liability. The amounts
are paid over a three-year period, contingent on the achievement of certain revenue milestones.

 Acquisition Agreement – Debt Does Deals,
LLC (dba "Be My Neighbor")

 The Company's agreement with Be My Neighbor
includes deferred payment provisions representing potential milestone payments for its former owners. The provisions are made up of contingent
consideration. The contingent consideration is not contingent on employment and was recorded as purchase consideration in other long-term
liabilities on the consolidated balance sheets at the time of the initial acquisition based on the fair value of the estimated liability.
The amounts are paid over a three-year period, contingent on the achievement of certain revenue and EBITDA milestones.

 The Company primarily determines the contingent
consideration liability based on the forecasted probability of achieving the respective milestones. The contingent consideration liability
is measured at fair value each reporting period and changes in estimates of fair value are recognized in earnings.

 As of December 31, 2024, the Company's contingent
consideration liabilities related to acquisitions are categorized as Level 3 within the fair value hierarchy. Contingent consideration
was valued at December 31, 2024 using unobservable inputs, primarily internal revenue forecasts. Contingent consideration was valued at
the time of acquisitions and have included using the Monte Carlo simulation model. The development and determination of the unobservable
inputs for Level 3 fair value measurements and fair value calculations are the responsibility of the Company's management with the
assistance of a third-party valuation specialist.

 F- 28

 As of December 31, 2024, the Company's contingent
consideration liabilities, non-current balances were as follows:

 As of December 31, 2024

 Contingent
 consideration
 at Purchase
 Date

 Consideration
 Paid

 Changes in
 Fair Value

 Fair Value

 Contingent
 Consideration

 Level 3:

 Contingent consideration, non-current - Naamche

 $
 137,000

 $
 -

 $
 -

 $
 137,000

 $
 137,000

 Contingent consideration, non-current - BMN

 949,000

 -

 -

 949,000

 949,000

 Total contingent consideration

 $
 1,086,000

 $
 -

 $
 -

 $
 1,086,000

 $
 1,086,000

 Legal Matters

 India Proceeding Involving Giri Devanur

 In 2006, Mr. Devanur became the CEO of an India-based
company named Gandhi City Research Park, Private Limited ("Gandhi City Research Park"). Gandhi City Research Park was liquidated
as a result of the Lehman Brothers collapse in 2009. In 2010, an investor in Gandhi City Research Park filed a fraud complaint with the
Cubbon Park Police Station in Bengaluru, India, against, among others, Mr. Devanur. In 2014, the Cubbon Park Police dismissed all claims.
Subsequently, in 2015 the investor appealed the Cubbon Park Police's decision before the Lower Court. In November 2018, the Lower
Court issued a criminal summons against, among others, Mr. Devanur. Mr. Devanur petitioned the High Court to quash the summons. By order
dated March 27, 2023, the High Court granted Mr. Devanur's petition and ordered the Lower Court to reconsider the investor's
appeal. On August 3, 2023, the Lower Court decided to uphold the Cubbon Park Police's decision and close the criminal case against
Mr. Devanur. On December 4, 2023, Mr. Devanur received a petition to challenge the Lower Court's order to uphold the Cubbon Park
Police's decision and close Mr. Devanur's criminal case. Mr. Devanur is vigorously contesting this petition.

 Malpractice Lawsuit

 On July 13, 2023, the Company filed a complaint
in Franklin County, Ohio, against Buchanan, Ingersoll & Rooney, PC ("Buchanan"), Rajiv Khanna ("Khanna") and
Brian S. North ("North," together with Buchanan and Khanna, the "Buchanan Legal Counsel"). The complaint alleges
that the Buchanan Legal Counsel failed to provide proper and timely legal advice during the Company's Tier 2 Regulation A offering,
resulting in late Blue Sky notice filings with all required states prior to the Company offering and selling securities in those states.
As a result, the Company was subject to a number of inquiries, investigations, and subpoenas by the various states, incurring significant
legal fees and fines, lost opportunity due to pausing its Regulation A campaign, in addition to the loss of a $ 20 million institutional
investment. The Company is seeking the forfeit of all legal fees associated with this matter, the award of legal fees to bring this matter
to action, and further legal and equitable relief as the Court deems just and proper. In response to the counterclaims filed by the Buchanan
Legal Counsel on August 16, 2023, the Company has denied the allegations made therein, asserting that they lack merit and are either insufficiently
supported or entirely untrue. The Company contends that any damages claimed by the defendants arise from their own negligence and failure
to meet their contractual obligations. At this time, the Company cannot predict the eventual scope, duration, or outcome of the lawsuit.

 GEM Yield Bahamas Limited Litigation

 On November 1, 2024, we filed a lawsuit against
GYBL in the United States District Court for the Southern District of New York (the "Court") in which we have asserted two
causes of action: (i) rescission of the GEM Warrants issued pursuant to the GEM Agreement, pursuant to Section 29(b) of the Securities
Exchange Act of 1934, as amended (the "Exchange Act") due to GYBL's underlying violation of Section 15(a) of the Exchange
Act for effecting the GEM Warrants as an unregistered dealer, and (ii) in the alternative, a declaratory judgment that the exercise price
adjustment calculation of the GEM Warrants is governed by the terms provided in the GEM Warrants, rather than the terms of the GEM Agreement.

 On March 14, 2025, the Court granted GYBL's
motion to dismiss our complaint relating to the lawsuit against GYBL. We are currently evaluating the Court's decision and all legal
rights available to us, including, but not limited to, appealing the Court's decision to the United States Court of Appeals for
the Second Circuit. There is no assurance that any such appeal would be successful.

 F- 29

 Note 16 - Discontinued Operations

 During the year ended December 31, 2024, the Company
made a strategic decision to fully discontinue its Rhove operations, a component that previously operated under the rental business segment.
This decision was based on the lack of future revenue potential and the absence of funding to further develop the platform.

 As a result, the Rhove operations have been classified
as a discontinued operation in accordance with ASC 205-20.

 The following table rolls forward Rhove assets
and liabilities from their carrying values prior to classification as discontinued operations to their values after such classification,
and presents the impact of reclassifications, impairments, and write-offs:

 Rhove Related Assets

 Carrying
 Value
 Prior To
 Abandonment

 Asset and
 Liability
 Transfers
 Retained by
 reAlpha

 Asset
 Impairments
 and Liability
 Write-Offs

 Carrying Value as of
 12/31/2024

 Cash

 $
 3,456

 $
 ( 3,456
)

 $
 -

 $
 -

 Other Current Assets (1)

 88,036

 ( 53,474
)

 ( 34,562
)

 -

 Intangibles, net

 740,240

 -

 ( 740,240
)

 -

 -

 ( 17,337,739
)

 -

 Total assets - Rhove

 $
 18,169,471

 $
 ( 56,930
)

 $
 ( 18,112,541
)

 $
 -

 Accounts Payable and Other Accrued Liabilities

 $
 24,147

 $
 -

 $
 ( 24,147
)

 $
 -

 Other Current Liabilities

 10,000

 -

 ( 10,000
)

 -

 Total Liabilities - Rhove

 $
 34,147

 $
 -

 $
 ( 34,147
)

 $
 -

 Net Assets and Liabilities - Rhove

 $
 18,135,324

 $
 ( 56,930
)

 $
 ( 18,078,394
)

 $
 -

 (1)
 This relates to tax refunds
from the Internal Revenue Service related to the Rhove acquisition.

 The following table provides detail of the discontinued
operations as of December 31, 2024 and 2023:

 Rhove Related Assets

 2024 (transferred to reAlpha)

 2023

 Current Assets

 Cash

 $
 3,456

 $
 -

 Other current Assets

 53,474

 88,036

 $
 56,930

 $
 88,036

 Long term Assets

 Intangibles, net

 -

 997,962

 $
 -

 $
 18,335,701

 Current Liabilities

 Accounts payable and other accrued liabilities

 30,175

 Other current liabilities

 17,490

 Total liabilities - Rhove

 $
 -

 $
 47,665

 F- 30

 The following table represents the statement of operations
for discontinued operations as of each reporting period:

 For the Eight
 Months Ended

 2024

 2023

 April 30,
 2023

 Revenues

 $
 -

 $
 -

 $
 -

 Cost of revenues

 -

 -

 -

 Gross profit

 -

 -

 -

 Discontinued operating expenses

 Depreciation & amortization

 257,722

 259,038

 -

 Professional & legal fees

 -

 47,454

 13,583

 Other operating expense (income)

 3,520

 ( 605
)

 Total operating expenses

 261,242

 305,887

 13,893

 Discontinued Operating Loss

 ( 261,242
)

 ( 305,887
)

 ( 13,893
)

 Discontinued other expense (income)

 Impairment of intangible assets

 740,240

 -

 -

 Goodwill impairment

 -

 -

 Other expense (income)

 ( 3,758
)

 Total other (expense) income

 18,078,393

 ( 3,758
)

 Net loss from discontinued operations before income taxes

 ( 18,339,635
)

 ( 302,129
)

 ( 14,776
)

 Note 17 - Segment Reporting

 In November 2023, FASB issued Accounting Standards
Update ("ASU") 2023-07 ("ASU 2023-07"). ASU 2023-07 requires expanded disclosures about reportable segments including
additional information on segment expenses, expanded interim period disclosures, and an explanation of how the chief operating decision
maker utilizes segment information in evaluating segment performance. We are currently assessing the impact that the adoption of ASU 2023-07
will have on the disclosures in our consolidated financial statements.

 Existing guidance, which is based on a management
approach to segment reporting, establishes requirements to report selected segment information quarterly and to report annually entity-wide
disclosures about products and services, in which the entity holds material assets and reports revenue. We have one reportable segment
based on our business units: (i) Technology Services. Our chief operating decision maker has been identified as the Chief Executive Officer
and the President, each of which reviews operating results to make decisions about allocating resources and assessing performance for
the entire Company.

 Note 18 - Subsequent Events

 Exchange Agreement with Streeterville Capital,
LLC

 On March 20, 2025, the Company entered into an
Exchange Agreement with Streeterville Capital, LLC (the "Note Holder"), pursuant to which the Company issued 15,873 shares
of its common stock in exchange for the cancellation of a $ 20,000 portion (the "Partitioned Note") of an outstanding secured
promissory note originally issued on August 14, 2024. The shares were issued at an effective price of $ 1.26 per share, representing the
"Minimum Price" as defined in Nasdaq Listing Rule 5635(d). The Exchange was conducted pursuant to Section 3(a)(9) of the Securities
Act of 1933 and did not involve any cash consideration or payment of commissions.

 F- 31

 GEM Yield Bahamas Limited Litigation

 On March 19, 2025, GYBL filed a complaint against
the Company in the United States District Court for the Southern District of New York. The complaint relates to the GEM Warrants and asserts
claims for breach of contract and declaratory relief regarding the validity and enforceability of the GEM Warrant. GYBL seeks unspecified
monetary damages, specific performance of the GEM Warrant, and reimbursement of attorneys' fees and costs. The Company believes
the claims are without merit and intends to vigorously defend against the action. As of the date of this filing, the outcome of this matter
is uncertain, and no loss contingency has been recorded in the financial statements.

 Series A Preferred Stock Designation

 On February 20, 2025, the Company filed a Certificate
of Designation of Preferences, Rights and Limitations of Series A Convertible Preferred Stock with the Delaware Secretary of State, establishing
the terms of its Series A Convertible Preferred Stock (the "Series A Preferred Stock"), designating 1,000,000 shares of the
 5,000,000 shares authorized but unissued class of the Company's stock. The Series A Preferred Stock has a stated value of
$ 20 per share (the "Stated Value"), and a conversion price per share of $ 20 per share, subject to adjustments provided in
the Certificate of Designation (the "Conversion Price").

 Acquisition of GTG Financial, Inc.

 On February 20, 2025, the Company completed the
acquisition of GTG Financial, Inc. ("GTG"), a California-based mortgage brokerage, acquired 100 % of its outstanding shares
from the seller (the "Acquired Shares"), Glenn Groves (the "Seller"), pursuant to a Stock Purchase Agreement (the
"GTG Purchase Agreement"). The total purchase consideration is up to $ 4.2 million, subject to certain adjustments, consisting
of $ 281,250 in shares of Series A Preferred Stock, $ 1,287,000 in restricted common shares to be issued within 90 days of closing, $ 1,344,750
in deferred cash payments (the "Cash Portion") payable in three installments post-closing, and up to $ 1,287,000 in performance-based
earn-out payments payable in cash or stock, subject to GTG achieving certain revenue and EBITDA targets over three successive 12-month
periods.

 Additionally, the GTG Purchase
Agreement provides that, to the extent that, upon an Automatic Conversion (as defined in the Certificate of Designation), the aggregate
value for the shares issuable upon conversion of the Series A Preferred Stock (the "Conversion Shares") on the Automatic Conversion
Date (as defined in the Certificate of Designation) is less than $ 281,250, as determined based on the volume-weighted average price of
such Conversion Shares on the Automatic Conversion Date, then the Company will pay for such difference in value in cash or in shares of
Common Stock, at the Company's sole discretion, payable or issuable to the holder, as applicable, no later than 30 calendar days
after the Automatic Conversion Date.

 Further, to the extent that
the Company does not pay the Cash Portion in full by the date that is 180 days of the closing date, then, beginning on the 181st day following
the closing date, the outstanding amount of the Cash Portion will bear interest at a rate per annum equal to 4 % and the Seller will have
the right, at the Seller's sole discretion and to the extent permitted by law, to rescind the transactions contemplated under the
GTG Purchase Agreement, in which case the Seller will return any and all consideration paid by the Company in exchange for all the Acquired
Shares, and the Company will return the Acquired Shares to the Seller, in each case in accordance with and subject to the terms and conditions
of the GTG Purchase Agreement.

 Amendments to the At the Market (ATM) Sales
Agreement

 On January 31, 2025, the Company entered into
Amendment No. 1 to its Sales Agreement with A.G.P., which amended the original Sales Agreement. Amendment No. 1 reduced the floor price
for sales under the Sales Agreement from $ 5.00 to $ 3.90 per share. On February 27, 2025, the Company entered into Amendment No. 2 to the
Sales Agreement, further reducing the floor price from $ 3.90 to $ 0.01 per share. On the same date, the Company filed a prospectus supplement
to reflect this change and to reduce the aggregate offering amount under the Sales Agreement from $ 14,275,000 to $ 11,700,000. Sales under
the Sales Agreement may be made pursuant to our Form S-3 (as defined above), the related base prospectus, and applicable prospectus supplements.
Under the terms of the Sales Agreement, the Company will pay A.G.P. a commission of 3.0 % of gross proceeds and will reimburse A.G.P. for
certain expenses. The Sales Agreement may be terminated by either party upon five days' notice and will expire upon the earlier
of the 36-month anniversary of the original agreement, the sale of all Placement Shares, or earlier termination by either party.

 F- 32

 Subsequent to the year ended December 31, 2024,
the Company issued an aggregate of 160,879 shares of its common stock pursuant to its ATM Offering, at an average offering price of $ 1.37
per share, for total gross proceeds of approximately $ 231,236. The shares were issued under the Form S-3 and related prospectus supplements.

 On March 24, 2025, the Company provided notice
to A.G.P. of its election to terminate the Sales Agreement, which termination was effective on March 29, 2025 in accordance with the terms
of the Sales Agreement.

 Warrant Adjustment on Follow On Offering

 On November 24, 2023, the Company issued the Follow-On
Warrants (as defined above) to purchase up to 2,400,000 shares of common stock in connection with a best-efforts public offering, pursuant
to a placement agency agreement with Maxim Group LLC and a securities purchase agreement with certain purchasers. Pursuant to the anti-dilution
adjustment provisions of the Follow-On Warrants, In connection with the Company's entering into Amendment No. 1 to the Sales Agreement,
and in accordance with the anti-dilution adjustment provisions of the Follow-On Warrants, the exercise price was adjusted downwards from
$ 5.00 to $ 3.90. As a result thereof, the aggregate number of shares of common stock issuable upon exercise of the Follow-On Warrants increased
to 3,076,924.

 Subsequently, on February 27, 2025, in connection
with the Company entering into Amendment No. 2 to the Sales Agreement, the exercise price for the Follow-On Warrants was further adjusted
from $ 3.90 to $ 1.44, which is the floor price set forth in the Follow-On Warrants. As a result of this adjustment, the aggregate number
of shares issuable upon exercise of the warrants increased to 8,333,336.

 Advertising Agreement and Investment Agreement
with Mercurius Media Capital LP

 On March 7, 2025 (the "Closing Date"),
the Company simultaneously entered into an Advertising Agreement and an Investment Agreement (collectively, the "Transaction Documents")
with Mercurius Media Capital LP ("MMC"). In accordance with the Transaction Documents, the Company agreed to issue and sell
to MMC 250,000 shares of Series A Preferred Stock, for an aggregate purchase price of $ 5,000,000 (the "Consideration"). The
Consideration will be paid to the Company in the form of a Credit (as defined in the Advertising Agreement) issued by MMC to the Company
at the Closing Date in accordance with the terms and subject to the conditions set forth in the Advertising Agreement.

 Additionally, the Investment Agreement further
provides that, to the extent that the aggregate value of the Conversion Shares issued upon the Automatic Conversion is less than the Consideration,
as determined based on the closing price of our common stock, as reported on the Nasdaq Stock Market on the applicable Automatic Conversion
Date, then the Company shall pay for such difference in cash or in shares of common stock, at the Company's sole discretion, no
later than 30 calendar days after the Automatic Conversion Date, on the terms and subject to the conditions set forth in the Investment
Agreement. The Investment Agreement further provides that at any time during the 2-month period beginning on the Closing Date, MMC will
have the right, but not the obligation, to reinvest up to an additional $ 5,000,000 in the aggregate in the Company on the same terms and
conditions as those set forth in the Transaction Documents.

 Issuance of Restricted Stock Units Under the
2022 Equity Incentive Plan

 On February 4, 2025, the compensation committee
of the board of directors approved the issuance of 550,000 restricted stock units ("RSUs") were issued under the 2022 Plan.
 These RSUs are subject to a two-year vesting schedule as follows: (i) 50% will vest on the date that is 12 months from the date of grant,
(ii) 12.5% will vest on the date that is 15 months from the date of grant, (iii) 12.5% will vest on the date that is 18 months from the
date of grant, (iv) 12.5% will vest on the date that is 21 months from the date of grant and (v) 12.5% will vest on the date that is 24
months from the date of grant.

 F- 33

 SIGNATURES

 Pursuant to the requirements
of Section 13 or 15(d) 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.

 REALPHA TECH CORP.

 By:

 /s/ Giri Devanur

 Giri Devanur

Chief Executive Officer and Chairman

 By:

 /s/ Piyush Phadke

 Piyush Phadke

Chief Financial Officer

 Pursuant to the requirements
of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in
the capacities and on the dates indicated.

 /s/ Giri Devanur

 Giri Devanur

 Chief Executive Officer and Chairman

 (Principal Executive Officer)

 /s/ Piyush Phadke

 Piyush Phadke

 Chief Financial Officer

 (Principal Financial and Accounting Officer)

 *

 Dimitrios Angelis, Director

 *

 Brian Cole, Director

 *

 Monaz Karkaria, Director

 *

 Balaji Swaminathan, Director

 * /s/ Piyush Phadke

 Piyush Phadke, Attorney-in-Fact

 0001859199 true FY

 2024-06-28

 2025-05-12

 us-gaap: RelatedPartyMember

 us-gaap: RelatedPartyMember

 rtc: AiChatMember
 us-gaap: AccountsReceivableMember
 us-gaap: CreditConcentrationRiskMember

 rtc: XmoreAIMember

 2023-01-01

 rtc: DublinMember

 country: US

 rtc: ForeignCostsMember

 2022-12-12
 2022-12-12

 us-gaap: DomesticCountryMember

 us-gaap: DomesticCountryMember

 us-gaap: DomesticCountryMember

 us-gaap: ForeignCountryMember

 us-gaap: ForeignCountryMember

 us-gaap: ForeignCountryMember

 2024-05-06
 2024-05-06

 2024-05-06

 rtc: AiChat10XPteLtdMember

 2024-07-12

 srt: ScenarioForecastMember
 rtc: KesterPohKahYongMember

 2025-06-30

 rtc: AiChatPteLtdMember

 rtc: AiChatPteLtdMember

 2025-01-01

 srt: ScenarioForecastMember

 2025-04-01

 srt: ScenarioForecastMember

 2025-12-01

 rtc: AiChatPteLtdMember
 us-gaap: IndefinitelivedIntangibleAssetsMember

 rtc: DebtDoesDealsLLCMember

 2024-09-08

 rtc: DebtDoesDealsLLCMember

 rtc: DebtDoesDealsLLCMember

 rtc: DebtDoesDealsLLCMember

 us-gaap: SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember

 rtc: HyperfastTitleLLCMember

 2024-07-24

 2024-07-24

 rtc: HyperfastTitleLLCMember

 2024-07-24
 2024-07-24

 rtc: AcquisitionOfUSRealtyLLCMember

 rtc: ConvertiblePromissoryNotesMember

 rtc: AcquisitionOfUSRealtyLLCMember

 2025-03-19
 2025-03-19

 rtc: ConvertiblePromissoryNotesMember

 2025-03-19
 2025-03-19

 rtc: InitialAmountsRecognizedAsOfTheAcquisitionDateMember

 rtc: MeasurementPeriodAdjustmentMember

 rtc: FinalPurchasePriceAllocationMember

 rtc: FinalPurchasePriceAllocationMember

 rtc: InitialAmountsRecognizedAsOfTheAcquisitionDateMember

 rtc: FinalPurchasePriceAllocationMember

 rtc: MeasurementPeriodAdjustmentMember

 us-gaap: TrademarksMember

 rtc: DefiniteLivedIntangibleAssetsMember

 us-gaap: DevelopedTechnologyRightsMember

 us-gaap: TrademarksMember

 rtc: DefiniteLivedIntangibleAssetsMember

 us-gaap: TrademarksMember

 rtc: DefiniteLivedIntangibleAssetsMember

 us-gaap: ComputerEquipmentMember

 us-gaap: FurnitureAndFixturesMember

 us-gaap: VehiclesMember

 us-gaap: ComputerEquipmentMember

 us-gaap: FurnitureAndFixturesMember

 us-gaap: PropertyPlantAndEquipmentMember
 us-gaap: LandMember

 us-gaap: PropertyPlantAndEquipmentMember
 us-gaap: BuildingAndBuildingImprovementsMember

 us-gaap: PropertyPlantAndEquipmentMember
 us-gaap: FurnitureAndFixturesMember

 us-gaap: PropertyPlantAndEquipmentMember

 rtc: GenaMember

 rtc: GenaMember

 us-gaap: SoftwareDevelopmentMember

 us-gaap: SoftwareDevelopmentMember

 us-gaap: SoftwareDevelopmentMember

 us-gaap: SoftwareDevelopmentMember

 us-gaap: TechnologyServiceMember

 rtc: RentalBusinessMember

 us-gaap: TechnologyServiceMember

 rtc: RentalBusinessMember

 us-gaap: TechnologyServiceMember

 rtc: RentalBusinessMember

 rtc: DevelopedTechnologyMember

 rtc: DevelopedTechnologyMember

 rtc: DevelopedTechnologyMember

 us-gaap: TrademarksAndTradeNamesMember

 us-gaap: TrademarksAndTradeNamesMember

 us-gaap: TrademarksAndTradeNamesMember

 rtc: SecuredPromissoryNoteMember

 2024-08-14

 rtc: NotesPayableMember

 2024-08-14

 rtc: SecuredPromissoryNoteMember

 2024-08-14
 2024-08-14

 rtc: NotesPayableMember

 rtc: NotesPayableMember

 2023-01-01

 rtc: SecuredPromissoryNoteMember

 rtc: SecuredPromissoryNoteMember

 rtc: SeaEasyCapitalLtdMember

 rtc: LoansFromRelatedPartiesMember

 rtc: SEAFinancingArrangementsMember

 rtc: KesterPohMember

 rtc: KesterPohMember

 rtc: BalajiSwaminathanMember

 rtc: BalajiSwaminathanMember

 us-gaap: RelatedPartyMember

 rtc: TermLoanFacilityMember

 rtc: TermLoanFacilityMember

 rtc: DOInsuranceMember

 rtc: OtherLoansMember

 rtc: AiChatPteLtdMember

 rtc: AiChatPteLtdOneMember

 rtc: CommitmentFeeMember

 rtc: XmoreAIMember

 rtc: MortgageLoanMember

 rtc: MortgageLoanMember

 rtc: MortgageLoanMember

 rtc: VehicleLoanMember

 rtc: VehicleLoanMember

 rtc: VehicleLoanMember

 rtc: TwoThousandTwentyTwoEquityIncentivePlanMember

 rtc: TwoThousandTwentyTwoEquityIncentivePlanMember

 rtc: GYBLWarrantsMember

 2023-10-23

 2023-10-23

 2023-10-23
 2023-10-23

 2024-03-01
 2024-03-28

 2023-03-24

 2023-03-24

 rtc: ATMProgramMember

 rtc: MarchTwentyFourTwoThousandTwentyThreeMember

 rtc: OctoberTwentyThreeTwoThousandTwentyThreeMember

 rtc: NovemberTwentyOneTwoThousandTwentyThreeMember

 2023-07-13
 2023-07-13

 rtc: ContingentConsiderationNonCurrentNaamcheMember

 rtc: ContingentConsiderationNonCurrentNaamcheMember

 rtc: ContingentConsiderationNonCurrentBMNMember

 rtc: ContingentConsiderationNonCurrentBMNMember

 rtc: RhoveAcquisitionMember

 rtc: CarryingValuePriorToAbandonmentMember

 rtc: AssetAndLiabilityTransfersRetainedByReAlphaMember

 rtc: AssetImpairmentsAndLiabilityWriteOffsMember

 rtc: CarryingValueMember

 rtc: RhoveAcquisitionMember

 rtc: RhoveAcquisitionMember

 2025-03-20
 2025-03-20

 2025-03-20

 us-gaap: SeriesAPreferredStockMember

 rtc: AcquisitionOfGTGFinancialIncMember

 us-gaap: SeriesAPreferredStockMember

 rtc: ATMOfferingMember

 2025-01-01
 2025-01-01

 rtc: ATMOfferingMember

 2025-01-01

 2025-03-07
 2025-03-07

 rtc: TwoThousandTwentyTwoEquityIncentivePlanMember

 2025-02-04
 2025-02-04

 rtc: TwoThousandTwentyTwoEquityIncentivePlanMember

 2025-02-04
 2025-02-04

 rtc: Segments