Biggest changeGross Proft and Gross Margin Year Ended December 31, Change 2023 2022 $ % Real Estate Brokerage Services (Residential) $ 1,686,191 $ 1,472,070 $ 214,121 15 % Gross Margin 8.2 % 9.0 % (0.7 )% Franchising Services $ 411,297 $ 354,522 $ 56,775 16 % Gross Margin 46.5 % 34.3 % 12.3 % Coaching Services $ 298,481 $ 320,496 $ (22,015 ) (7 )% Gross Margin 47.5 % 51.4 % (3.9 )% Property Management $ 330,440 $ 275,723 $ 54,717 20 % Gross Margin 3.4 % 3.4 % 0.0 % Real Estate Brokerage Services (Commercial) $ 114,759 $ 102,291 $ 12,468 12 % Gross Margin 99.0 % 100.0 % (1.0 )% Total Gross Profit $ 2,841,168 $ 2,525,102 $ 316,066 13 % Total Gross Margin 8.9 % 9.6 % (0.7 )% Real Estate Brokerage Services (Residential) Costs related to residential real estate brokerage services increased $3.823 million, or 26%, in the year ended December 31, 2023 against the comparable prior year period.
Biggest changeProperty Management Property management revenue increased $1.435 million, or 15%, in the year ended December 31, 2024 against the comparable prior year period primarily due to increases in the number of properties under management from 600 in 2023 to 650 in 2024 along with the full year benefit in 2024 of a management fee price increase effective September 1, 2023 from $44 to $55 in 2024 per agent property. 45 Gross Proft and Gross Margin Year Ended December 31, Change 2024 2023 $ % Real Estate Brokerage Services (Residential) $ 5,340,029 $ 1,686,191 $ 3,653,838 217 % Gross Margin 9.4 % 8.2 % 1.1 % Franchising Services $ (159,067 ) $ 411,297 $ (570,364 ) -139 % Gross Margin -48.3 % 46.5 % -94.9 % Coaching Services $ 258,228 $ 298,481 $ (40,253 ) -13 % Gross Margin 45.4 % 47.5 % -2.0 % Property Management $ 341,206 $ 330,440 $ 10,766 3 % Gross Margin 3.1 % 3.4 % -0.3 % Real Estate Brokerage Services (Commercial) $ 89,873 $ 114,759 $ (24,886 ) -22 % Gross Margin 27.4 % 99.0 % -71.6 % Title Settlement and Insurance $ 83,010 $ - $ 83,010 NA Gross Margin 100.0 % 0.0 % 100.0 % Total Gross Profit $ 5,953,279 $ 2,841,168 $ 3,112,111 110 % Total Gross Margin 8.6 % 8.9 % -0.4 % Real Estate Brokerage Services (Residential) Costs related to residential real estate brokerage services increased $3.654 million, or 217%, in the year ended December 31, 2024 against the comparable prior year period.
All these activities are run through our La Rosa Coaching, LLC subsidiary which teaches advanced techniques for team building, personal growth, and business development, which we believe will enhance our revenue at a nominal increase in cost to us.
All these activities are run through our La Rosa Coaching, LLC, our subsidiary which teaches advanced techniques for team building, personal growth, and business development, which we believe will enhance our revenue at a nominal increase in cost to us.
The 2023 expense was due to costs related to the amortization of financing fees related to convertible debt instruments with embedded equity elements issued in the fourth quarter of fiscal year 2022 along with interest expense associated with the existing debt issuances in 2022, partially offset by a decrease in the revaluation of the derivative liabilities and the IRS employee retention credit received for prior tax years, net of legal costs to obtain the credit.
The 2023 expense was due to costs related to the amortization of financing fees on convertible debt instruments with embedded equity elements issued in the fourth quarter of fiscal year 2022 along with interest expense associated with the existing debt issuances in 2022, partially offset by a decrease in the revaluation of the derivative liabilities and the IRS employee retention credit received for prior tax years, net of legal costs to obtain the credit.
However, the litigation and its ramifications could cause unforeseen turmoil in our industry, the impacts of which could have a negative effect on us as an industry participant. Recent Accounting Pronouncements See Note 1, “Basis of Presentation and Summary of Significant Accounting Policies” of the Notes to the consolidated financial statements in Part II, Item 8 of this Form 10-K.
However, the litigation and its ramifications could cause unforeseen turmoil in our industry, the impacts of which could have a negative effect on us as an industry participant. 44 Recent Accounting Pronouncements See Note 1, “Basis of Presentation and Summary of Significant Accounting Policies” of the Notes to the consolidated financial statements in Part II, Item 8 of this Form 10-K.
See Note 8, “Stockholders’ Equity” of the Notes to the consolidated financial statements in Part II, Item 8 of this Form 10-K for additional information on the series A preferred stock. When we completed our IPO in the fourth quarter of 2023, we raised net proceeds of $4,360,000 after deducting underwriter discounts, commissions, and expenses.
See Note 8, “Stockholders’ Equity” of the Notes to the consolidated financial statements in Part II, Item 8 of this Form 10-K for additional information on the series A preferred stock. 48 When we completed our IPO in the fourth quarter of 2023, we raised net proceeds of $4,360,000 after deducting underwriter discounts, commissions, and expenses.
Under ASC 606, revenue is recognized when a customer obtains control of promised goods or services in an amount that reflects the consideration the Company expects to receive in exchange for those goods or services. 44 Goodwill and Intangible Assets Goodwill is tested for impairment at least annually in the fourth quarter of our fiscal year.
Under ASC 606, revenue is recognized when a customer obtains control of promised goods or services in an amount that reflects the consideration the Company expects to receive in exchange for those goods or services. 51 Goodwill and Intangible Assets Goodwill is tested for impairment at least annually in the fourth quarter of our fiscal year.
As of December 31, 2023, we had recorded a full valuation allowance on our net U.S. deferred tax assets because we expect that it is more likely than not that our U.S. deferred tax assets will not be realized. Should the actual amounts differ from our estimates, the amount of our valuation allowance could be materially impacted.
As of December 31, 2024, we had recorded a full valuation allowance on our net U.S. deferred tax assets because we expect that it is more likely than not that our U.S. deferred tax assets will not be realized. Should the actual amounts differ from our estimates, the amount of our valuation allowance could be materially impacted.
We believe the following critical accounting estimates affect the more significant judgments and estimates used in preparing our consolidated financial statements. See the footnotes to our audited financial statements for the year ended December 31, 2023, included with this annual report for our Summary of Significant Accounting Policies.
We believe the following critical accounting estimates affect the more significant judgments and estimates used in preparing our consolidated financial statements. See the footnotes to our audited financial statements for the year ended December 31, 2024, included with this annual report for our Summary of Significant Accounting Policies.
On October 13, 2023 and on October 16, 2023, we acquired controlling interests in two of our franchisees, Nona Legacy Powered By La Rosa Realty, Inc. (formerly, La Rosa Realty Lake Nona Inc.) and Horeb Kissimmee Realty, LLC for a total consideration of $2,963,147, including $550,000 in cash from the proceeds of the IPO, with the remainder in common stock.
In October 2023, we acquired controlling interests in two of our franchisees, Nona Legacy Powered By La Rosa Realty, Inc. (formerly, La Rosa Realty Lake Nona Inc.) and Horeb Kissimmee Realty, LLC for a total consideration of $2,963,147, including $550,000 in cash from the proceeds of the IPO, with the remainder in Common Stock.
Our major revenue streams come from such sources as: (i) residential real estate brokerage revenue, (ii) revenue from our property management services, (iii) franchise royalty fees, (iv) fees from the sale or renewal of franchises and other franchise revenue, (v) coaching, training and assistance fees, (vi) brokerage revenue generated transactionally on commercial real estate, and (vii) fees from our events and forums.
Our major revenue streams come from such sources as: (i) residential real estate brokerage revenue, (ii) revenue from our property management services, (iii) franchise royalty fees, (iv) fees from the sale or renewal of franchises and other franchise revenue, (v) coaching, training and assistance fees, (vi) brokerage revenue generated transactionally on commercial real estate, (vii) fees generated from title services revenue and insurance and (viii) fees from our events and forums.
On March 27, 2023, we exchanged a portion of our related party debt with an outstanding gross balance of $1,324,631, excluding debt discount of $469,785, and including accrued interest of $28,101, for 1,321 shares of series A preferred stock.
In March 2023, we exchanged a portion of our related party debt with an outstanding gross balance of $1,324,631, excluding debt discount of $469,785, and including accrued interest of $28,101, for 1,321 shares of series A preferred stock.
If the fair value of a reporting unit exceeds its carrying amount, goodwill is not impaired. If the carrying amount of a reporting unit exceeds its fair value, we then record an impairment loss equal to the difference, up to the carrying value of goodwill. The carrying values of identifiable intangible assets are reviewed for recoverability on a quarterly basis.
If the carrying amount of a reporting unit exceeds its fair value, we then record an impairment loss equal to the difference, up to the carrying value of goodwill. The carrying values of identifiable intangible assets are reviewed for recoverability on a quarterly basis.
In environments with increasing mortgage rates and declining sales transactions, we believe our model is more attractive to real estate agents, who retain more of their commission proceeds compared to traditional brokerage models. In fact, we have organically increased our agent count by just over five and half percent from December 31, 2022 to December 31, 2023.
In environments with increasing mortgage rates and declining sales transactions, we believe our model is more attractive to real estate agents, who retain more of their commission proceeds compared to traditional brokerage models. In fact, we have organically increased our agent count by just over 11 percent from December 31, 2022 to December 31, 2024.
On February 20, 2024, we entered into securities purchase agreement with an accredited investor for the issuance of a 13% senior secured promissory note with a principal amount of $1,052,632 and a purchase price of $1,000,000 after an original issue discount of $52,632. The note is convertible into shares of our Common Stock at the option of the lender.
In February 2024, we entered into securities purchase agreement with an accredited investor for the issuance of a 13% senior secured promissory note with a principal amount of $1,052,632 and a purchase price of $1,000,000 after an original issue discount of $52,632. The note was convertible into shares of our Common Stock at the option of the lender.
The decrease in cost of franchising revenue is due to the six acquisitions, which no longer contribute to the cost of franchising revenue, as well as a reduction of price per usage of the software costs based on our review of usage of the software.
The decrease in cost of franchising revenue is due to the six acquisitions from 2023 and six from 2024, which no longer contribute to the cost of franchising revenue, as well as a reduction of price per usage of the software costs based on our review of usage of the software in 2023.
We may first perform a qualitative assessment of whether it is more likely than not that a reporting unit’s fair value is less than its carrying amount, and, if so, we then quantitatively compare the fair value of our reporting units to their carrying amount.
We first perform a qualitative assessment of whether it is more likely than not that a reporting unit’s fair value is less than its carrying amount, and, if so, we then quantitatively compare the fair value of our reporting units to their carrying amount. If the fair value of a reporting unit exceeds its carrying amount, goodwill is not impaired.
The note is convertible into shares of our Common Stock at the option of the lender. The two promissory notes begin amortizing five months after the date of each loan, with full maturity occurring twelve months after the date of each loan.
The note was convertible into shares of our Common Stock at the option of the lender. The two promissory notes began amortizing five months after the date of each loan, with full maturity occurring twelve months after the date of each loan.
Cash Flows Used in Investing Activities For the year ended December 31, 2023, net cash used in operating activities was $0.141 million, which represents the cash consideration paid for the six acquisitions acquired in the fourth quarter of 2023, less cash acquired.
For the year ended December 31, 2023, net cash used in investing activities was $0.1 million, which represents the cash consideration paid for the six acquisitions acquired in the fourth quarter of 2023, less cash acquired.
We grew our agent count by just over five and half percent from 2,305 at December 31, 2022 to 2,434 at December 31, 2023. The majority of our revenue is derived from a stable set of fees paid by our brokers, franchisees, and consumers.
We grew our agent count by six percent from 2,434 at December 31, 2023 to 2,581 at December 31, 2024. The majority of our revenue is derived from a stable set of fees paid by our brokers, franchisees, and consumers.
Our revenues and operating margins will fluctuate in successive quarters due to a wide variety of factors, including seasonality, weather, health exigencies, holidays, national or international emergencies, the school year calendar’s impact on timing of family relocations, and changes in mortgage interest rates.
Our revenues and operating margins will fluctuate in successive quarters due to a wide variety of factors, including seasonality, weather, health exigencies, holidays, national or international emergencies, the school year calendar’s impact on timing of family relocations, and changes in mortgage interest rates. This fluctuation may make it difficult to compare or analyze our financial performance effectively across successive quarters.
We cannot provide any assurance that we can successfully raise the capital needed. 42 Summary of Cash Flows Year Ended December 31, 2023 2022 Net Cash Used in Operating Activities $ (1,894,265 ) $ (1,177,105 ) Net Cash Used in Investing Activities $ (141,744 ) $ — Net Cash Provided by Financing Activities $ 2,950,060 $ 1,067,229 Cash Flows Used in Operating Activities For the year ended December 31, 2023, net cash used in operating activities was $1.894 million, which was primarily attributable to the net loss of $2.723 million, excluding stock-based compensation, and changes in working capital of $0.188 million, mostly due to an increase in accounts receivable and a reduction in accrued expenses after our IPO, partially offset by an increase in accounts payable, excluding payments of deferred offering costs, as well as offsets from non-cash interest expense and amortization of debt discount and financing fees of $1.061 million.
For the year ended December 31, 2023, net cash used in operating activities was $1.894 million, which was primarily attributable to the net loss of $2.723 million, excluding stock-based compensation, and changes in working capital of $0.188 million, mostly due to an increase in accounts receivable and a reduction in accrued expenses after our IPO, partially offset by an increase in accounts payable, excluding payments of deferred offering costs, as well as offsets from non-cash interest expense and amortization of debt discount and financing fees of $1.061 million.
Stock-based compensation We incurred stock-based compensation of $5.100 million in 2023 based upon restricted stock units granted to agents and employees, most of which was part of the IPO ($1.998 million), consultants who provided various services to the company ($1.286 million), option awards to non-management directors ($421 thousand), and an option grant to our CEO pursuant to the terms of his employment agreement ($1.395 million).
During 2023, we incurred stock-based compensation of $5.1 million in 2023 based upon restricted stock units granted to agents and employees, most of which was part of the IPO ($1.998 million), consultants who provided various services to the company ($1.286 million), option awards to non-management directors ($421 thousand), and an option grant to our CEO pursuant to the terms of his employment agreement ($1.395 million). 47 Other Income (Expense), Net Other expense, net for the year ended December 31, 2024 was $3.15 million compared to other expense, net of $0.7 million for the comparable prior year.
We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to stockholders.
Off-Balance Sheet Arrangements On December 31, 2024, we did not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenue or expenses, results of operations, liquidity, capital expenditures or capital resources.
Cash Flows Provided by Financing Activities For the year ended December 31, 2023, net cash provided by financing activities was $2.950 million, which included the proceeds of our IPO from which we raised net proceeds of $4.360 million after deducting underwriter discounts, commissions, and expenses. We incurred payments related to the IPO of $1.765 million.
These proceeds were offset by $2.389 of payments and advances on debt and other financing instruments, For the year ended December 31, 2023, net cash provided by financing activities was $2.950 million, which included the proceeds of our IPO from which we raised net proceeds of $4.360 million after deducting underwriter discounts, commissions, and expenses.
In order to continue to provide cutting edge technology and provide best-in-class coaching and education, we increased our pricing structure effective September 1, 2023, including increasing our agent annual fees and monthly fees, the fixed transaction fee, technology and accounting fees, and property management fees. The fee increases are the first in over two years.
In order to continue to provide cutting edge technology and provide best-in-class coaching and education, we periodically review our pricing structure, including increasing our agent annual fees and monthly fees, the fixed transaction fee, technology and accounting fees, and property management fees.
We also raised $1.523 million attributable to the issuance of the series A convertible preferred stock. A partial use of the proceeds raised were used to pay down debt, including our line of credit, our notes payable, advances on future receipts, convertible debt, and amounts due to related party, which totaled $0.991 million, net.
A partial use of the proceeds raised were used to pay down debt, including our line of credit, our notes payable, advances on future receipts, convertible debt, and amounts due to related party, which totaled $0.991 million, net. We also paid $0.177 million in withholding taxes related to the vesting of employee restricted stock units upon the IPO.
The gross profit increased $57 thousand, or 16%, from 2022 to 2023 primarily attributable to the reduction in the cost of revenue. Coaching Services Costs related to coaching services increased $27 thousand, or 9%, in the year ended December 31, 2023 against the comparable prior year period. Costs related to coaching services moved proportionally with the change in related revenue.
The gross profit decreased $570 thousand, or 138.7%, from 2023 to 2024 primarily attributable to the reduction in the cost of revenue. Coaching Services Costs related to coaching services decreased $20 thousand, or 6.1%, in the year ended December 31, 2024 against the comparable prior year period. Costs related to coaching services moved proportionally with the change in related revenue.
During the second half of 2022, the benchmark 30 year fixed conforming mortgage rate rose above 6% for the first time since 2008, according to Freddie Mac data, and has reached a recent peak of about 8% during the second half of 2023. That interest rate stood at 6.87% as of March 21, 2024.
The fluctuations impact interest rates, which significantly contribute to mortgage rate adjustments. During the second half of 2022, the benchmark 30 year fixed conforming mortgage rate rose above 6% for the first time since 2008, according to Freddie Mac data, and reached a peak of about 8% during the second half of 2023.
See Note 3, “Business Combinations” of the Notes to the consolidated financial statements in Part II, Item 8 of this Form 10-K for additional information regarding the acquisitions.
See Note 3, “Business Combinations” of the Notes to the consolidated financial statements in Part II, Item 8 of this Form 10-K for additional information regarding the acquisitions. We have incurred recurring net losses, and our operations have not provided net positive cash flows.
In particular, the Company’s CTO, who joined the Company in early 2022, streamlined the Company’s software applications, which reduced technology costs after subscription periods ended. Insurance, training and other costs increased in 2023 primarily due to our new directors and officers (D&O) policies that provide for liability coverage.
Office and technology costs decreased by $56 thousand due to the Company’s efforts to curtail expenses and improve productivity and efficiency. In particular, the Company streamlined its software applications, which reduced technology costs after subscription periods ended. Insurance, training and other costs increased in 2024 primarily due to our new directors and officers (D&O) policies that provide liability coverage.
See Note 3, “Business Combinations” of the Notes to the consolidated financial statements in Part II, Item 8 of this Form 10-K for additional information regarding the acquisitions.
See Note 3, “Business Combinations” of the Notes to the consolidated financial statements in Part II, Item 8 of this Form 10-K for additional information regarding the acquisitions. Cash Flows Provided by Financing Activities For the year ended December 31, 2024, net cash provided by financing activities was $4.2 million.
Moreover, with the impact of climate change, we expect more business disruptions in the coming years, many of which could be unpredictable and extreme.
While this pattern is fairly predictable, there can be no assurance that it will continue. Moreover, with the impact of climate change, we expect more business disruptions in the coming years, many of which could be unpredictable and extreme.
To maximize the utility of our technological infrastructure, we anticipate acquiring additional brokerage firms that will increase our agent count. We also expect to acquire other complementary businesses, such as title and insurance agencies and a mortgage brokerage. We continue to evaluate opportunities to drive our near-term and long-term growth.
We maintain a competitive pricing structure within the industry while simultaneously providing the necessary tools, education and perpetual innovation. 42 To maximize the utility of our technological infrastructure, we anticipate acquiring additional brokerage firms that will increase our agent count. We also expect to acquire other complementary businesses, such as title and insurance agencies and a mortgage brokerage.
The decrease was partially attributable from the six acquisitions completed in the fourth quarter of fiscal year 2023, which no longer contribute to franchising royalties fees, which would have totaled $71 thousand in the fourth quarter of 2023.
The decrease is primarily attributable to the six franchise acquisitions completed in the fourth quarter of fiscal year 2023 and the six franchise acquisitions during fiscal year 2024, which no longer contribute to franchising royalty fees. These fees would have totaled $658 thousand for the year ended December 31, 2024.
Gross profit slightly decreased by $22 thousand, or 7%, due to new initiatives of marketing the coaching programs. Property Management Costs related to property management services increased $1.596 million, or 21%, in the year ended December 31, 2023 against the comparable prior year period. The increase in property management costs were primarily related to the increase in properties under management.
Gross profit decreased by $40 thousand, or 13.5%, due to new initiatives to drive recruiting which impacted coaching programs. Property Management Costs related to property management services increased $1.424 million, or 15.2%, in the year ended December 31, 2024 against the comparable prior year period.
The gross margin on the six acquisitions was lower than our historical results, which reduced our gross margin to 8.2% compared to our 2022 gross margin of 9.0%. Franchising Services The Company uses external software that supports the Company’s franchises, which is directly used to manage real estate transactions that generates revenue.
Franchising Services The Company uses external software that supports the Company’s franchises, which is directly used to manage real estate transactions that generates revenue.
The software is classified as a cost of revenue, and the Company expects to continue to use the software for the foreseeable future.
The software is classified as a cost of revenue, and the Company expects to continue to use the software for a significant portion of 2025, with internally developed options coming online in the latter half of 2025.
Most notably, home sellers will no longer be required to pay buyer agent commissions which will result in lower buyer agent compensation. We cannot predict the full breadth of the outcome of these lawsuits but believe that they will result in a significant adverse effect on our financial condition and results of operations for the foreseeable future.
We cannot predict the full breadth of the outcome of these lawsuits but believe that they will result in a significant adverse effect on our financial condition and results of operations for the foreseeable future. 43 Key Factors Affecting our Performance As a result of a number of factors, our historical results of operations may not be comparable to our results of operations in future periods, and our results of operations may not be directly comparable from period to period.
We are currently in the process of developing and deploying our own proprietary technology which will further decrease our overall expenses as we eliminate the need for outside technology services. 36 A significant driver of our past growth, and we believe, our future growth is our ability to create revenue by referring or requiring our agents and our franchisees’ agents use of business services that we provide.
We are currently in the process of developing and deploying our own proprietary technology which will further decrease our overall expenses as we eliminate the need for outside technology services.
Liquidity and Capital Resources On December 31, 2023 and 2022 we had cash of $0.96 million and $0.12 million, respectively, on hand. During 2023, we issued 1,523 shares of series A preferred stock to 77 investors in a private placement pursuant to Regulation D under the Securities Act, raising $1,523,000.
We will be required to raise additional capital to service debt issued in the first half of 2025 and to fund ongoing operations. During 2023, we issued 1,523 shares of series A preferred stock to 77 investors in a private placement pursuant to Regulation D under the Securities Act, raising $1,523,000.
We will be required to raise additional capital to service the two promissory notes issued in the first half of 2024, to repay the principal balance of each of the notes, and to fund ongoing operations. We have incurred recurring net losses, and our operations have not provided net positive cash flows.
We will be required to raise additional capital to service outstanding notes and fund ongoing operations. We have incurred recurring net losses, and our operations have not provided net positive cash flows. In view of these matters, there is substantial doubt about our ability to continue as a going concern.
(formerly, La Rosa Realty Lake Nona Inc.), Horeb Kissimmee Realty, LLC, La Rosa CW Properties, LLC, La Rosa Realty Premier, LLC, La Rosa Realty Orlando, LLC, La Rosa Realty North Florida LLC, La Rosa Realty Winter Garden LLC, La Rose Realty Georgia LLC, and La Rosa Realty California, for a total consideration of $6,351,105, including $565,000 in cash from the proceeds from our IPO, with the remainder in Common Stock. 37 Description of Our Revenues Our financial results are primarily driven by the total number of sales agents in our Company, the number of sales agents closing residential real estate transactions, the number of sales agents utilizing our coaching services, the number of agents who work with our franchisees, and the number of properties under management.
Description of Our Revenues Our financial results are primarily driven by the total number of sales agents in our Company, the number of sales agents closing residential real estate transactions, the number of sales agents utilizing our coaching services, the number of agents who work with our franchisees, and the number of properties under management.
Seasonality Our business is affected by the seasons and weather. The spring and summer seasons, when school is out, have typically resulted in higher sales volumes compared to fall and winter seasons. With the slowdown in the later months, we have experienced slower listing activity, fewer transaction closings and lower revenues and have seen more agent turnover as well.
Set forth below is a brief discussion of the key factors impacting our results of operations. Seasonality Our business is affected by the seasons and weather. The spring and summer seasons, when school is out, have typically resulted in higher sales volumes compared to fall and winter seasons.
Franchising Services Franchising services revenue decreased $151 thousand, or 15%, in the year ended December 31, 2023 against the comparable prior year period.
Also, we received a full year of revenue from the increased transaction fee, monthly agent fee, and annual fee effective September 1, 2023. Franchising Services Franchising services revenue decreased $554 thousand, or 63%, in the year ended December 31, 2024 against the comparable prior year period.
Results of Operations Revenue Year Ended December 31, Change 2023 2022 $ % Real Estate Brokerage Services (Residential) $ 20,450,348 $ 16,413,289 $ 4,037,059 25 % Franchising Services 883,606 1,034,108 (150,502 ) (15 )% Coaching Services 628,846 623,934 4,912 1 % Property Management 9,680,688 8,030,299 1,650,389 21 % Real Estate Brokerage Services (Commercial) 115,916 102,291 13,625 13 % Total Revenue $ 31,759,404 $ 26,203,921 $ 5,555,483 21 % Real Estate Brokerage Services (Residential) Residential real estate services revenue increased $4.037 million, or 25%, in the year ended December 31, 2023 against the comparable prior year period.
Results of Operations Revenue Year Ended December 31, Change 2024 2023 $ % Real Estate Brokerage Services (Residential) $ 57,024,911 $ 20,450,348 $ 36,574,563 179 % Franchising Services 329,069 883,606 (554,537 ) -63 % Coaching Services 568,516 628,846 (60,330 ) -10 % Property Management 11,115,368 9,680,688 1,434,680 15 % Real Estate Brokerage Services (Commercial) 327,912 115,916 211,996 183 % Title Settlement and Insurance 83,010 - 83,010 N/A Total Revenue $ 69,448,786 $ 31,759,404 $ 37,689,382 119 % Real Estate Brokerage Services (Residential) Residential real estate services revenue increased $36.574 million, or 179%, in the year ended December 31, 2024 against the comparable prior year period.
The increase was driven by $4.233 million of cost of revenue from the six acquisitions completed in the fourth quarter of fiscal year 2023, offset by a decrease in total transaction volume. The gross profit increased $316 thousand, or 13%, from 2022 to 2023 primarily attributable to the gross profit from acquisitions.
The increase was driven in part by $8,945 million of cost of revenue from the seven acquisitions completed during fiscal year 2024. In addition we saw a full year impact from the six acquisitions from the 4 th Quarter of 2023.
The gross margin is consistent from 2022 to 2023. 40 Selling, General and Administrative Expense Year Ended December 31, Change 2023 2022 $ % Sales and Marketing $ 359,717 $ 415,770 $ (56,053 ) (13 )% Payroll and benefits 2,436,888 2,043,268 393,620 19 % Rent and other 347,476 243,087 104,389 42 % Professional fees 260,106 748,371 (488,265 ) (65 )% Office 118,296 149,841 (31,545 ) (21 )% Technology 216,679 469,388 (252,709 ) (54 )% Insurance, training and other 427,904 229,901 198,003 86 % Public company costs 592,857 — 592,857 NM Amortization and deprecation 73,134 — 73,134 NM Total SG&A Expenses $ 4,833,057 $ 4,299,626 $ 533,431 12 % NM: Not Meaningful Selling, general and administrative costs increased $533 thousand, or 12%, in the year ended December 31, 2023 against the comparable prior year period.
The gross margin is consistent from 2023 to 2024. 46 Selling, General and Administrative Expense Year Ended December 31, Change 2024 2023 $ % Sales and Marketing $ 1,007,077 $ 359,717 $ 647,360 180 % Payroll and benefits 4,339,402 2,436,888 1,902,514 78 % Rent and other 1,070,708 346,281 724,427 209 % Professional fees 1,594,262 260,105 1,334,157 513 % Office 384,219 118,296 265,923 225 % Technology 372,010 216,679 155,331 72 % Insurance, training and other 614,145 427,904 186,241 44 % Public company costs 1,231,871 592,857 639,014 108 % Amortization and depreciation 1,018,934 74,330 944,604 1271 % Total SG&A Expenses $ 11,632,628 $ 4,833,057 $ 6,799,571 12 % NM: Not Meaningful Selling, general and administrative costs increased $6.8 million, or 12%, in the year ended December 31, 2024 against the comparable prior year period.
Consequently, housing demand is softening, prices are rising, consumer sentiment has weakened and home sales are declining. In 2023, the existing home sales market declined 18.7% compared to 2022, the slowest year for US home sales in nearly 30 years, according to the National Association of Realtors.
That interest rate sat in between 6.62% and 6.85% during 2024. Consequently, housing demand remained soft, prices are rising, consumer sentiment has weakened, and home sales are declining. In February 2025, the existing home sales market decreased 1.2% compared to February 2024 according to the NAR.
Material Cash Requirements from Known Contractual and Other Obligations The following table summarizes our contractual obligations as of December 31, 2023 and as for the periods thereafter: Payments Due By Period Contractual Obligation Total Less than 1 year 1-3 years 3-5 years After 5 years Notes payable $ 619,527 $ 4,400 $ 8,800 $ 8,800 $ 597,527 Interest payments on notes payable 592,416 23,232 46,464 46,464 476,256 Advances on future receipts 84,463 84,463 Undiscounted lease obligations 749,573 366,583 302,116 80,874 Accrued acquisition cash consideration 300,000 300,000 Total Contractual Obligations $ 2,345,979 $ 778,678 $ 357,380 $ 136,138 $ 1,073,783 We intend to fund our contractual obligations with cash on hand, working capital and the debt raises on February 20, 2024 and April 1, 2024.
We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to stockholders. 50 Material Cash Requirements from Known Contractual and Other Obligations The following table summarizes our contractual obligations as of December 31, 2024 and as for the periods thereafter: Payments Due By Period Contractual Obligation Total Less than 1 year 1-3 years 3-5 years After 5 years Notes payable $ 3,662,735 $ 2,187,673 $ 297,714 $ 297,714 $ 879,634 Interest payments on notes payable 595,009 24,286 48,572 48,572 473,579 Advances on future receipts 618,681 618,681 - - - Undiscounted lease obligations 1,144,550 551,173 593,377 - - Accrued acquisition cash consideration 411,404 381,404 30,000 - - Total Contractual Obligations $ 6,432,379 $ 3,763,217 $ 969,663 $ 346,286 $ 1,353,213 We intend to fund our contractual obligations with cash on hand, working capital and the debt raises obtained in 2024 and February 2025.