La Rosa Holdings Reports 155% Year-Over-Year Increase in Revenue to $51.7 Million for the First 9 Months of 2024; Surpassing Initial Revenue Guidance by Approximately $6.7 Million
La Rosa Holdings Reports 155% Year-Over-Year Increase in Revenue to $51.7 Million for the First 9 Months of 2024; Surpassing Initial Revenue Guidance by Approximately $6.7 Million
Revenue for the Third Quarter of 2024 Increased 188% Year-Over-Year to $19.6 Million
2024年第三季度營業收入同比增長188%,達到1960萬美元
Targeting $100 Million Annualized Revenue as 2024 Exit Run Rate
瞄準$10000萬年度營業收入作爲2024年退出運行速率
CELEBRATION, Fla., Nov. 20, 2024 (GLOBE NEWSWIRE) -- La Rosa Holdings Corp. (NASDAQ: LRHC) ("La Rosa" or the "Company"), a holding company for six agent-centric, technology-integrated, cloud-based, multi-service real estate segments, today provided a business update and reported financial results for the third quarter ended September 30, 2024.
佛羅里達州慶祝,2024年11月20日(GLOBE NEWSWIRE) -- La Rosa控股公司(NASDAQ: LRHC) ("La Rosa"或"公司"), 是代理中心化、技術整合、基於雲的房地產多服務部門的控股公司,今天提供了業務更新並報告了截至2024年9月30日的第三季度財務業績。
Key Financial Highlights
重要財務亮點
- Total revenue increased 188% year-over-year to $19.6 million for the third quarter ended September 30, 2024 from $6.8 million for the third quarter ended September 30, 2023
- Residential real estate services revenue increased $12.6 million to $16.5 million, or 328%, for the third quarter ended September 30, 2024 from $3.8 million for the third quarter ended September 30, 2023
- Property management revenue increased by approximately $341 thousand to $2.9 million, or 14%, for the third quarter ended September 30, 2024 from $2.5 million for the third quarter ended September 30, 2023
- Real Estate Brokerage Services (Commercial) revenue increased by approximately $34 thousand to $64 thousand, or 110% for the third quarter ended September 30, 2024 from $31 thousand for the third quarter ended September 30, 2023
- Total revenue increased approximately 155% year-over-year to $51.7 million for the nine months ended September 30, 2024 from $20.3 million for the nine months ended September 30, 2023; surpassing initial revenue guidance by approximately $6.7 Million
- Residential real estate services revenue increased $30.7 million to $42.6 million, or 259%, for the nine months ended September 30, 2024 from $11.9 million for the nine months ended September 30, 2023
- Property management revenue increased by approximately $986 thousand to $8.2 million, or approximately 14%, in the nine months ended September 30, 2024 from $7.2 million for the nine months ended September 30, 2023
- Real Estate Brokerage Services (Commercial) revenue increased by approximately $149 thousand to $249 thousand, or 148% for the nine months ended September 30, 2024 from $100 thousand for the nine months ended September 30, 2023
- 截至2024年9月30日的第三季度,總營業收入同比增長188%,達到1960萬美元,較2023年9月30日的第三季度的680萬美元增長
- 截至2024年9月30日的第三季度,居住房地產服務收入增加1260萬至1650萬美元,增長328%,較2023年9月30日的第三季度的380萬美元增長
- 截至2024年9月30日的第三季度,物業管理收入增加約34.1萬至290萬美元,增長14%,較2023年9月30日的第三季度的250萬美元增長
- 截至2024年9月30日的第三季度,房地產經紀服務(商業)收入增加約3.4萬至6.4萬美元,增長110%,較2023年9月30日的第三季度的3.1萬美元增長
- 截至2024年9月30日的九個月,總營業收入年同比增長約155%,達到5170萬美元,較2023年9月30日的九個月的2030萬美元增長;超過初始營收預測約670萬美元
- 截至2024年9月30日的九個月,居住房地產服務收入增加3070萬至4260萬美元,增長259%,較2023年9月30日的九個月的1190萬美元增長
- 截至2024年9月30日的九個月,物業管理收入增加約98.6萬至820萬美元,增長約14%,較2023年9月30日的九個月的720萬美元增長
- 截至2024年9月30日的九個月,房地產經紀服務(商業)收入增加約14.9萬至24.9萬美元,增長148%,較2023年9月30日的九個月的10萬美元增長
Q3 2024 Operational Achievements
2024年第三季度經營成就
- Acquired seven real estate brokerage franchisees in the first nine months of 2024 fiscal year
- Completed acquisition of Nona Title Agency LLC DBA Red Door Title
- Announced intent to acquire real estate brokerage firm with over 950 agents and more than $19.0 million in revenue for 2023
- Completed debt restructuring, improving the financial position and reducing debt under the notes by approximately 9.5%
- 在2024財年前九個月內收購了七家房地產經紀特許經營商
- 完成對Nona Title Agency LLC DBA Red Door Title的收購
- 宣佈意圖收購一家擁有超過950名經紀和超過1900萬美元營業收入的房地產經紀公司,用於2023年
- 完成債務重組,改善財務狀況,並將債務減少了大約9.5%
Joe La Rosa, CEO of La Rosa, commented, "We're pleased to report that revenue grew an impressive 188% in Q3 2024 comparing to Q3 2024 and approximately 155% for the first nine months of 2024 as compared to the same period of 2023. This performance was fueled by acquisitions of real estate brokerage franchisees and an increase in agent count. During the third quarter, we acquired Nona Title Agency, enabling us to offer title insurance services. We believe that this addition enhances our ability to provide seamless, end-to-end experiences for homebuyers and sellers, while positioning title services as a high-margin revenue stream projected to grow significantly in 2025.
La Rosa的首席執行官Joe La Rosa評論說:「我們很高興地宣佈,2024年第三季度的營業收入與2024年第三季度相比增長了驚人的188%,而2024年前九個月與2023年同期相比增長了約155%。這一業績受到了房地產經紀特許經營商的收購和經紀人數量的增加的推動。在第三季度,我們收購了Nona Title Agency,使我們能夠提供產權保險服務。我們相信這一增值將增強我們爲購房者和賣房者提供無縫、端到端體驗的能力,同時將產權服務定位爲高利潤營收渠道,預計在2025年有顯著增長。」
"We are developing a transformative proptech company that empowers agents with state-of-the-art tools to deliver exceptional service and revolutionize the real estate experience through innovation and efficiency. At the heart of this initiative is our proprietary platform, My Agent Account, which we continually refine to give our agents a competitive edge, enhance productivity, and set new industry benchmarks. Our competitive revenue share model and agent-centric approach have been key drivers of our strong organic growth. Since June 1, 2024, we have successfully onboarded over 400 agents in just three months. We believe that it is a testament to the strength of our model and our ongoing commitment to empowering and supporting our expanding agent network. This growth underscores our focus on creating an environment where agents can thrive and achieve success.
我們正在開發一個革命性的房地產科技公司,通過最先進的工具賦予經紀人權能,提供卓越的服務,並通過創新和效率革新房地產體驗。在這一舉措的核心是我們的專有平台My Agent Account,我們不斷完善以讓我們的經紀人具有競爭優勢,提高生產力,並樹立新的行業標準。我們具有競爭力的收入分成模式和以經紀人爲中心的方法一直是我們強勁有機增長的關鍵驅動因素。自2024年6月1日以來,僅在三個月內,我們已成功引入了超過400名經紀人。我們相信這是對我們模型實力以及爲擴大經紀人網絡賦能和支持而持續承諾的證明。這種增長凸顯了我們專注於營造經紀人能夠茁壯成長並取得成功的環境。
"We are leveraging our momentum with ambitious plans for further growth. In addition to acquiring franchisees, we are exploring strategic acquisitions, including a recent Letter of Intent (LOI) to acquire a real estate brokerage generating $19 million in revenue in 2023, supported by a network of 950+ agents across multiple states. This aligns with our vision of providing technology-driven real estate solutions, expanding market reach, and delivering greater value to agents.
我們正在藉助勢頭制定進一步增長的雄心勃勃計劃。除了收購加盟商,我們還在探索戰略性收購,包括最近簽署的意向書(LOI),以收購一家2023年營業額達到1900萬美元的房地產券商,其網絡覆蓋多個州內950多名經紀人。這與我們提供以技術驅動的房地產解決方案,擴大市場覆蓋範圍,爲經紀人提供更大價值的願景一致。
"Looking ahead, we anticipate an annualized revenue run rate of $100 million by the end of 2024, driven by scaling operations, expanding revenue streams, and integrating new agents and technologies. We expect to achieve profitability in 2025, supported by disciplined cost management, enhanced technology offerings, and continued focus on agent success and customer satisfaction," concluded Mr. La Rosa.
展望未來,我們預計截至2024年底的年化營業收入達到10000萬美元,這得益於規模化運營、擴大營收渠道以及整合新的經紀人和技術。我們希望在2025年實現盈利,得益於嚴格的成本管理、增強的技術產品,以及持續專注於經紀人成功和客戶滿意度。」La Rosa先生總結道。
The closings of the acquisitions mentioned in this press release are subject to, and contingent upon, the parties entering into their respective definitive agreements. There can be no assurances that these acquisitions will be consummated.
本新聞稿所述收購的完成將取決於各方簽署各自的最終協議,並視情況而定。不能保證這些收購交易一定會完成。
Financial Results
財務結果
Total revenue for the third quarter ended September 30, 2024, was $19.6 million compared to $6.8 million for the third quarter ended September 30, 2023. Residential real estate services revenue increased $12.6 million to $16.5 million, or 328%, in the third quarter ended September 30, 2024, from $3.8 million for the third quarter ended September 30, 2023. The increase was driven by $12.2 million of revenue from the six acquisitions completed in the fourth quarter of fiscal year 2023 and the seven acquisitions completed in the first nine months of fiscal year 2024. We increased our transaction fee, monthly agent fee, and annual fee effective September 1, 2023, which, if volume returns to 2023 levels, real estate brokerage services revenue, excluding incremental acquisition revenue, will increase in 2024. Selling, general and administrative costs, excluding stock-based compensation, for the third quarter ended September 30, 2024, were approximately $3.0 million, compared to $988 thousand for the third quarter ended September 30, 2023. A portion of this increase was driven by $1.1 million of additional costs from the thirteen acquisitions we completed since the Company's initial public offering (IPO) in October 2023 in addition to increased payroll and benefits, insurance and training, and public company costs in connection with the IPO, compared to the same period in 2023. Net loss was $3.4 million, or $(0.21) basic and diluted loss per share, for the third quarter ended September 30, 2024, compared to net loss of $344 thousand, or $(0.06) basic and diluted loss per share, for the third quarter ended September 30, 2023.
2024年9月30日結束的第三季度總營業收入爲1960萬美元,較2023年9月30日結束的第三季度的680萬美元增長。住宅房地產服務收入從2023年9月30日結束的第三季度的380萬美元增加了1260萬美元,達到1650萬美元,增長328%。2024年9月30日結束的第三季度,收入增長主要來自於從2023財年第四季度完成的六項收購案和2024財年前九個月完成的七項收購案中的1220萬美元。我們於2023年9月1日起調整了我們的交易費、月度代理費和年費,如果成交量回到2023年的水平,房地產經紀服務收入(不包括額外收購收入)將在2024年增加。到2024年9月30日結束的第三季度,不包括股權獎勵,銷售、一般和管理成本約爲300萬美元,而2023年9月30日結束的第三季度爲98.8萬美元。這部分增長中,110萬美元來自於自公司於2023年10月進行首次公開發行(IPO)以來完成的十三項收購案,此外還有工資和福利、保險和培訓、以及與IPO相關的上市公司費用的增加,相較於2023年同期。2024年9月30日結束的第三季度,淨虧損爲340萬美元,每股基本和稀釋虧損爲(0.21)美元,相較於2023年9月30日結束的第三季度淨虧損34.4萬美元,每股基本和稀釋虧損爲(0.06)美元。
Total revenue for the nine months ended September 30, 2024, was $51.7 million compared to $20.3 million for nine months ended September 30, 2023. Residential real estate services revenue increased $30.7 million to $42.6 million, or 259%, in the nine months ended September 30, 2024, from $11.9 million for the nine months ended September 30, 2023. The increase was driven by $32 million of revenue from the six acquisitions completed in the fourth quarter of fiscal year 2023 and the seven acquisitions completed in the first nine months of fiscal year 2024. Selling, general and administrative costs, excluding stock-based compensation, for the nine months ended September 30, 2024, were $8.5 million, compared to $2.9 million for the nine months ended September 30, 2023. A portion of this increase was driven by $1.9 million of additional costs from the thirteen acquisitions we completed since the Company's IPO in October 2023 in addition to increased payroll and benefits, insurance and training, and public company costs in connection with the IPO, compared to the same period in 2023. Net loss was $10.5 million, or $(0.70) basic and diluted loss per share, for the nine months ended September 30, 2024, compared to net loss of $1.7 million, or $(0.29) basic and diluted loss per share, for the nine months ended September 30, 2023.
2024年9月30日結束的九個月總營業收入爲5170萬美元,較2023年9月30日結束的九個月的2030萬美元增長。住宅房地產服務收入從2023年9月30日結束的九個月的1190萬美元增加了3070萬美元,達到4260萬美元,增長259%。2024年9月30日結束的九個月,收入增長主要來自於從2023財年第四季度完成的六項收購案和2024財年前九個月完成的七項收購案中的3200萬美元。到2024年9月30日結束的九個月,不包括股權獎勵,銷售、一般和管理成本爲850萬美元,而2023年9月30日結束的九個月爲290萬美元。這部分增長中,190萬美元來自於自公司於2023年10月進行首次公開發行(IPO)以來完成的十三項收購案,此外還有工資和福利、保險和培訓、以及與IPO相關的上市公司費用的增加,相較於2023年同期。2024年9月30日結束的九個月,淨虧損爲1050萬美元,每股基本和稀釋虧損爲(0.70)美元,相較於2023年9月30日結束的九個月淨虧損170萬美元,每股基本和稀釋虧損爲(0.29)美元。
About La Rosa Holdings Corp.
關於La Rosa Holdings Corp. La Rosa Holdings Corp.(NASDAQ: LRHC)正在通過提供代理人收入分享模式或年費制模式並提供100%的代理佣金,顛覆房地產行業。憑藉其專有的技術平台,La Rosa賦予代理人和加盟商向其客戶提供頂尖的服務的能力。該公司提供住宅和商業房地產經紀服務,並向其銷售代理人和加盟銷售代理人提供基於技術的產品和服務。La Rosa的商業模式圍繞代理人內部服務和向公衆提供的外部服務,包括住宅和商業房地產經紀、特許經營、房地產經紀教育和指導以及物業管理。該公司在佛羅里達州、加利福尼亞州、德克薩斯州和喬治亞州擁有21家La Rosa Realty公司房地產經紀辦事處和分支機構。該公司還擁有16家La Rosa Realty特許經營房地產經紀辦事處和分支機構以及兩家美國和波多黎各的附屬房地產經紀辦事處。
La Rosa Holdings Corp. (Nasdaq: LRHC) is disrupting the real estate industry by offering agents a choice between a revenue share model or an annual fee-based model with 100% agent commissions. Leveraging its proprietary technology platform, La Rosa empowers agents and franchisees to deliver top-tier service to their clients. The Company provides both residential and commercial real estate brokerage services and offers technology-based products and services to its sales agents and franchise agents.
La Rosa Holdings Corp.(納斯達克:LRHC)通過爲經紀人提供收入分成模式或年費模式與100%的經紀人佣金之間的選擇,正在顛覆房地產行業。利用其專有的科技平台,La Rosa賦予了經紀人和特許經營商提供頂級服務給他們的客戶的能力。該公司提供住宅和商業房地產經紀服務,並向其銷售代理和特許經營代理提供基於科技的產品和服務。
La Rosa's business model is structured around internal services for agents and external services for the public, including residential and commercial real estate brokerage, franchising, real estate brokerage education and coaching, and property management. The Company has 24 La Rosa Realty corporate real estate brokerage offices and branches located in Florida, California, Texas, Georgia, and Puerto Rico. The Company also has 9 La Rosa Realty franchised real estate brokerage offices and branches and 3 affiliated real estate brokerage offices, all within the United States and Puerto Rico.
La Rosa的業務模式圍繞着爲經紀人提供內部服務和向公衆提供外部服務,包括住宅和商業房地產經紀、特許經營、房地產經紀教育和輔導,以及物業管理。該公司在佛羅里達、加利福尼亞、德克薩斯、喬治亞和波多黎各設有24家La Rosa Realty公司房地產經紀辦事處和分支機構。該公司還擁有9家La Rosa Realty特許經營房地產經紀辦事處和分支機構,以及3家附屬房地產經紀辦事處,全部位於美國和波多黎各境內。
For more information, please visit: .
更多信息,請訪問: .
Stay connected with La Rosa, sign up for news alerts here: larosaholdings.com/email-alerts.
請訂閱La Rosa獲取最新消息:larosaholdings.com/email-alerts.
Forward-Looking Statements
前瞻性聲明
This press release contains forward-looking statements regarding the Company's current expectations that are subject to various risks and uncertainties. Such statements include statements regarding the Company's ability to grow its business and other statements that are not historical facts, including statements which may be accompanied by the words "intends," "may," "will," "plans," "expects," "anticipates," "projects," "predicts," "estimates," "aims," "believes," "hopes," "potential" or similar words. These statements are not guarantees of future performance and are subject to certain risks, uncertainties and assumptions that are difficult to predict. Actual results could differ materially from those described in these forward-looking statements due to certain factors, including without limitation, the Company's ability to achieve profitable operations, our ability to successfully integrate acquisitions into our business operations, customer acceptance of new services, the demand for the Company's services and the Company's customers' economic condition, the impact of competitive services and pricing, general economic conditions, the successful integration of the Company's past and future acquired brokerages, the effect of the recent National Association of Realtors' landmark settlement on our business operations, and other risk factors detailed in the Company's filings with the United States Securities and Exchange Commission (the "SEC"). You are urged to carefully review and consider any cautionary statements and other disclosures, including the statements made under the heading "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, and other reports and documents that we file from time to time with the SEC, including our Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2024. Forward-looking statements contained in this press release are made only as of the date of this press release, and La Rosa does not undertake any responsibility to update any forward-looking statements in this release, except as may be required by applicable law. References and links to websites have been provided as a convenience, and the information contained on such websites has not been incorporated by reference into this press release.
本新聞稿包含關於公司當前預期的前瞻性聲明,受各種風險和不確定性影響。這些聲明包括關於公司業務增長能力等內容,並非歷史事實,包括可能伴隨 "打算"、"可能"、"將"、"計劃"、"期望"、"預期"、"展望"、"預測"、"估計"、"旨在"、"認爲"、"希望"、"潛力" 或類似詞語的聲明。這些聲明不能保證未來業績,且受難以預測的某些因素、風險和不確定性的影響,實際結果可能與這些前瞻性聲明中描述的情況有重大差異。這些因素包括但不限於:公司實現盈利運營的能力,我們成功將收購整合到業務運營中的能力,客戶對新服務的接受程度,公司服務的需求以及公司客戶的經濟狀況,競爭服務和定價的影響,一般經濟條件,公司過去和未來收購券商的成功整合,最近全國房地產協會里案的影響等風險因素,詳見公司提交給美國證券交易委員會("SEC")的文件。我們敦促您仔細閱讀和考慮任何警告性聲明和其他披露,包括我們截至 2023 年 12 月 31 日結束的財年年度報告第 10-k 項下所做的聲明,以及我們不時向 SEC 提交的其他報告和文件,包括我們截至 2024 年 9 月 30 日結束的財季季度報告第 10-Q。本新聞稿中包含的前瞻性聲明僅截至本新聞稿日期爲止,La Rosa 不承擔更新本新聞稿中的任何前瞻性聲明的責任,除非適用法律要求。提供網站的參考和鏈接僅爲方便起見,並且這些網站上的信息未納入本新聞發佈中。
For more information, contact: info@larosaholdings.com
欲了解更多信息,請聯繫:info@larosaholdings.com
Investor Relations Contact:
Crescendo Communications, LLC
David Waldman/Natalya Rudman
Tel: (212) 671-1020
Email: LRHC@crescendo-ir.com
投資者關係聯繫人:
Crescendo Communications, LLC
David Waldman / Natalya Rudman
電話:(212)671-1020
電子郵件:LRHC@crescendo-ir.com
La Rosa Holdings Corp. and Subsidiaries | |||||||||
Condensed Consolidated Balance Sheets | |||||||||
September 30, 2024 | December 31, 2023 | ||||||||
(unaudited) | (audited) | ||||||||
Assets | |||||||||
Current assets: | |||||||||
Cash | $ | 1,811,608 | $ | 959,604 | |||||
Restricted cash | 2,148,148 | 1,484,223 | |||||||
Accounts receivable, net of allowance for credit losses of $165,554 and $83,456, respectively | 817,391 | 826,424 | |||||||
Other current assets | 1,188 | — | |||||||
Total current assets | 4,778,335 | 3,270,251 | |||||||
Noncurrent assets: | |||||||||
Property and equipment, net | 17,739 | 14,893 | |||||||
Right-of-use asset, net | 1,088,759 | 687,570 | |||||||
Intangible assets, net | 5,673,222 | 4,632,449 | |||||||
Goodwill | 8,102,089 | 5,702,612 | |||||||
Other long-term assets | 26,853 | 21,270 | |||||||
Total noncurrent assets | 14,908,662 | 11,058,794 | |||||||
Total assets | $ | 19,686,997 | $ | 14,329,045 | |||||
Liabilities and Stockholders' Equity | |||||||||
Current liabilities: | |||||||||
Accounts payable | $ | 2,093,563 | $ | 1,147,073 | |||||
Accrued expenses | 729,043 | 227,574 | |||||||
Contract liabilities | 72,365 | — | |||||||
Line of credit | 75,697 | — | |||||||
Derivative liability | 50,040 | — | |||||||
Advances on future receipts | 262,263 | 77,042 | |||||||
Accrued acquisition cash consideration | 341,404 | 300,000 | |||||||
Notes payable, current | 2,095,692 | 4,400 | |||||||
Lease liability, current | 526,609 | 340,566 | |||||||
Total current liabilities | 6,246,676 | 2,096,655 | |||||||
Noncurrent liabilities: | |||||||||
Note payable, net of current | 643,734 | 615,127 | |||||||
Security deposits payable | 1,821,582 | 1,484,223 | |||||||
Lease liability, noncurrent | 581,622 | 363,029 | |||||||
Other liabilities | 2,950 | 2,950 | |||||||
Total non-current liabilities | 3,049,888 | 2,465,329 | |||||||
Total liabilities | 9,296,564 | 4,561,984 | |||||||
Stockholders' equity: | |||||||||
Preferred stock - $0.0001 par value; 50,000,000 shares authorized; 2,000 Series X shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively | — | — | |||||||
Common stock - $0.0001 par value; 250,000,000 shares authorized; 18,560,199 and 13,406,480 issued and outstanding at September 30, 2024 and December 31, 2023, respectively | 1,856 | 1,341 | |||||||
Additional paid-in capital | 26,433,290 | 18,016,400 | |||||||
Accumulated deficit | (21,478,792) | (12,107,756) | |||||||
Total stockholders' equity - La Rosa Holdings Corp. shareholders | 4,956,354 | 5,909,985 | |||||||
Noncontrolling interest in subsidiaries | 5,434,079 | 3,857,076 | |||||||
Total stockholders' equity | 10,390,433 | 9,767,061 | |||||||
Total liabilities and stockholders' equity | $ | 19,686,997 | $ | 14,329,045 |
La Rosa Holdings Corp.及其子公司 | |||||||||
彙編的綜合資產負債表 | |||||||||
2024年9月30日 | 2023年12月31日 | ||||||||
(未經審計) | (經審計) | ||||||||
資產 | |||||||||
流動資產: | |||||||||
現金 | $ | 1,811,608 | $ | 959,604 | |||||
受限現金 | 2,148,148 | 1,484,223 | |||||||
應收賬款淨額,減除分別爲$165,554和$83,456的信用減值準備 | 817,391 | 826,424 | |||||||
其他流動資產 | 1,188 | — | |||||||
總流動資產 | 4,778,335 | 3,270,251 | |||||||
非流動資產: | |||||||||
物業和設備,淨值 | 17,739 | 14,893 | |||||||
淨使用權資產 | 1,088,759 | 687,570 | |||||||
無形資產-淨額 | 5,673,222 | 4,632,449 | |||||||
商譽 | 8,102,089 | 5,702,612 | |||||||
其他長期資產 | 26,853 | 21,270 | |||||||
非流動資產總額 | 14,908,662 | 11,058,794 | |||||||
總資產 | $ | 19,686,997 | $ | 14,329,045 | |||||
負債和股東權益 | |||||||||
流動負債: | |||||||||
應付賬款 | $ | 2,093,563 | $ | 1,147,073 | |||||
應計費用 | 729,043 | 227,574 | |||||||
合同責任 | 72,365 | — | |||||||
授信額度 | 75,697 | — | |||||||
衍生負債 | 50,040 | — | |||||||
未來收據的預付款 | 262,263 | 77,042 | |||||||
應計收購現金對價 | 341,404 | 300,000 | |||||||
應付票據,短期 | 2,095,692 | 4,400 | |||||||
租賃負債,流動 | 526,609 | 340,566 | |||||||
總流動負債 | 6,246,676 | 2,096,655 | |||||||
( | |||||||||
應付票據淨額 | 643,734 | 615,127 | |||||||
應付按金 | 1,821,582 | 1,484,223 | |||||||
租賃負債,非流動負債 | 581,622 | 363,029 | |||||||
其他負債 | 2,950 | 2,950 | |||||||
總非流動負債 | 3,049,888 | 2,465,329 | |||||||
總負債 | 9,296,564 | 4,561,984 | |||||||
股東權益: | |||||||||
優先股-0.0001美元的面值;授權50,000,000股;分別於2024年9月30日和2023年12月31日發行並持有2,000股X系列股 | — | — | |||||||
普通股-面值$0.0001;授權發行股份250,000,000股;截至2024年9月30日和2023年12月31日分別已發行並流通股份18,560,199股和13,406,480股 | 1,856 | 1,341 | |||||||
追加實收資本 | 26,433,290 | 18,016,400 | |||||||
累積赤字 | (21,478,792) | (12,107,756) | |||||||
La Rosa控股公司股東的總股東權益 | 4,956,354 | 5,909,985 | |||||||
子公司的非控股權益 | 5,434,079 | 3,857,076 | |||||||
股東權益總額 | 10,390,433 | 9,767,061 | |||||||
負債和股東權益合計 | $ | 19,686,997 | $ | 14,329,045 |
La Rosa Holdings Corp. and Subsidiaries | ||||||||||||||||
Condensed Consolidated Statements of Operations | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Revenue | $ | 19,593,036 | $ | 6,792,250 | $ | 51,733,355 | $ | 20,320,606 | ||||||||
Cost of revenue | 17,957,130 | 6,216,751 | 47,349,141 | 18,450,162 | ||||||||||||
Gross profit | 1,635,906 | 575,499 | 4,384,214 | 1,870,444 | ||||||||||||
Operating expenses: | ||||||||||||||||
Sales and marketing | 246,369 | 49,277 | 691,704 | 242,548 | ||||||||||||
General and administrative | 2,747,616 | 938,634 | 7,809,627 | 2,672,372 | ||||||||||||
Stock-based compensation - general and administrative | 389,711 | 5,041 | 4,054,821 | 79,341 | ||||||||||||
Total operating expenses | 3,383,696 | 992,952 | 12,556,152 | 2,994,261 | ||||||||||||
Loss from operations | (1,747,790) | (417,453) | (8,171,938) | (1,123,817) | ||||||||||||
Other income (expense) | ||||||||||||||||
Interest expense, net | (98,566) | (6,966) | (197,425) | (147,505) | ||||||||||||
Loss on extinguishment of debt | (722,729) | - | (722,729) | - | ||||||||||||
Amortization of debt discount | (135,185) | (207,887) | (455,289) | (882,781) | ||||||||||||
Change in fair value of derivative liability | 307,098 | 10,201 | 218,998 | 138,985 | ||||||||||||
Other income, net | 4,544 | 278,266 | 4,544 | 278,834 | ||||||||||||
Net loss | (2,392,628) | (343,839) | (9,323,839) | (1,736,284) | ||||||||||||
Less: Net income (loss) attributable to noncontrolling interests in subsidiaries | 59,540 | — | 47,197 | — | ||||||||||||
Net loss after noncontrolling interest in subsidiaries | (2,452,168) | (343,839) | (9,371,036) | (1,736,284) | ||||||||||||
Less: Deemed dividend | 920,038 | — | 1,150,706 | — | ||||||||||||
Net loss attributable to common stockholders | $ | (3,372,206) | $ | (343,839) | $ | (10,521,742) | $ | (1,736,284) | ||||||||
Loss per share of common stock attributable to common stockholders | ||||||||||||||||
Basic and diluted | $ | (0.21) | $ | (0.06) | $ | (0.70) | $ | (0.29) | ||||||||
Weighted average shares used in computing net loss per share of common stock attributable to common stockholders | ||||||||||||||||
Basic and diluted | 16,358,452 | 6,180,633 | 14,970,099 | 6,063,056 |
La Rosa Holdings Corp.及其子公司 | ||||||||||||||||
合併簡明利潤表 | ||||||||||||||||
(未經審計) | ||||||||||||||||
截至9月30日的三個月 | 截至9月30日的九個月 | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
收入 | $ | 19,593,036 | $ | 6,792,250 | $ | 51,733,355 | $ | 20,320,606 | ||||||||
營收成本 | 17,957,130 | 6,216,751 | 47,349,141 | 18,450,162 | ||||||||||||
毛利潤 | 1,635,906 | 575,499 | 4,384,214 | 1,870,444 | ||||||||||||
運營費用: | ||||||||||||||||
銷售和營銷 | 246,369 | 49,277 | 691,704 | 242,548 | ||||||||||||
一般和行政 | 2,747,616 | 938,634 | 7,809,627 | 2,672,372 | ||||||||||||
股票基礎薪酬 - 總務和行政 | 389,711 | 5,041 | 4,054,821 | 79,341 | ||||||||||||
總營業費用 | 3,383,696 | 992,952 | 12,556,152 | 2,994,261 | ||||||||||||
營業損失 | (1,747,790) | (417,453) | (8,171,938) | (1,123,817) | ||||||||||||
其他收入(費用) | ||||||||||||||||
利息費用,淨額 | (98,566) | (6,966) | (197,425) | (147,505) | ||||||||||||
債務攤銷損失 | (722,729) | - | (722,729) | - | ||||||||||||
債務折扣攤銷 | (135,185) | (207,887) | (455,289) | (882,781) | ||||||||||||
衍生債務公允價值變動 | 307,098 | 10,201 | 218,998 | 138,985 | ||||||||||||
其他收入,淨額 | 4,544 | 278,266 | 4,544 | 278,834 | ||||||||||||
淨虧損 | (2,392,628) | (343,839) | (9,323,839) | (1,736,284) | ||||||||||||
減:歸屬於子公司非控制性權益的淨收入(虧損) | 59,540 | — | 47,197 | — | ||||||||||||
子公司非控制性權益後的淨虧損 | (2,452,168) | (343,839) | (9,371,036) | (1,736,284) | ||||||||||||
扣除:視爲股息 | 920,038 | — | 1,150,706 | — | ||||||||||||
歸屬於普通股股東的淨損失 | $ | (3,372,206) | $ | (343,839) | $ | (10,521,742) | $ | (1,736,284) | ||||||||
歸屬於普通股股東的普通股每股虧損 | ||||||||||||||||
基本和攤薄 | $ | (0.21) | $ | (0.06) | $ | (0.70) | $ | (0.29) | ||||||||
用於計算歸屬於普通股股東的每股淨損失的加權平均股份 | ||||||||||||||||
基本和攤薄 | 16,358,452 | 6,180,633 | 14,970,099 | 6,063,056 |