La Rosa Holding Corp. Common Stock (LRHC) 10-Q15 Aug 242024 Q2 Quarterly reportFinancial data

Company Profile

Cover

Cover - shares	6 Months Ended
Cover - shares	Jun. 30, 2024	Aug. 15, 2024
Document Information [Line Items]
Document Type	10-Q
Document Quarterly Report	true
Document Transition Report	false
Entity Interactive Data Current	Yes
Amendment Flag	false
Document Period End Date	Jun. 30, 2024
Document Fiscal Year Focus	2024
Document Fiscal Period Focus	Q2
Entity Information [Line Items]
Entity Registrant Name	LA ROSA HOLDINGS CORP.
Entity Central Index Key	0001879403
Entity File Number	001-41588
Entity Tax Identification Number	87-1641189
Entity Incorporation, State or Country Code	NV
Current Fiscal Year End Date	--12-31
Entity Current Reporting Status	Yes
Entity Shell Company	false
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	true
Entity Ex Transition Period	false
Entity Contact Personnel [Line Items]
Entity Address, Address Line One	1420 Celebration Blvd.
Entity Address, Address Line Two	2nd Floor
Entity Address, City or Town	Celebration
Entity Address, State or Province	FL
Entity Address, Postal Zip Code	34747
Entity Phone Fax Numbers [Line Items]
City Area Code	(321)
Local Phone Number	250-1799
Entity Listings [Line Items]
Title of 12(b) Security	Common Stock
Trading Symbol	LRHC
Security Exchange Name	NASDAQ
Entity Common Stock, Shares Outstanding		16,026,006

Condensed Consolidated Balance

Condensed Consolidated Balance Sheets - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Current assets:
Cash	$ 1,551,135	$ 959,604
Restricted cash	1,767,107	1,484,223
Accounts receivable, net of allowance for credit losses of $126,595 and $83,456, respectively	898,085	826,424
Total current assets	4,216,327	3,270,251
Noncurrent assets:
Property and equipment, net	12,180	14,893
Right-of-use asset, net	1,107,751	687,570
Intangible assets, net	5,844,654	4,632,449
Goodwill	7,514,169	5,702,612
Other long-term assets	32,285	21,270
Total noncurrent assets	14,511,039	11,058,794
Total assets	18,727,366	14,329,045
Current liabilities:
Accounts payable	1,842,326	1,147,073
Accrued expenses	366,907	227,574
Contract liabilities	120,766
Derivative liability	317,400
Advances on future receipts	447,801	77,042
Accrued acquisition cash consideration	225,000	300,000
Notes payable, current	1,798,166	4,400
Lease liability, current	459,122	340,566
Total current liabilities	5,577,488	2,096,655
Noncurrent liabilities:
Note payable, net of current	645,294	615,127
Security deposits payable	1,767,107	1,484,223
Lease liability, noncurrent	670,032	363,029
Other liabilities	2,950	2,950
Total non-current liabilities	3,085,383	2,465,329
Total liabilities	8,662,871	4,561,984
Commitments and contingencies (Note 6)
Stockholders’ equity:
Preferred stock - $0.0001 par value; 50,000,000 shares authorized; 2,000 Series X shares issued and outstanding at June 30, 2024 and December 31, 2023, respectively
Common stock - $0.0001 par value; 250,000,000 shares authorized; 15,134,647 and 13,406,480 issued and outstanding at June 30, 2024 and December 31, 2023, respectively	1,513	1,341
Additional paid-in capital	23,715,067	18,016,400
Accumulated deficit	(19,026,624)	(12,107,756)
Total stockholders’ equity – La Rosa Holdings Corp. shareholders	4,689,956	5,909,985
Noncontrolling interest in subsidiaries	5,374,539	3,857,076
Total stockholders’ equity	10,064,495	9,767,061
Total liabilities and stockholders’ equity	$ 18,727,366	$ 14,329,045

Condensed Consolidated Balanc_2

Condensed Consolidated Balance Sheets (Parentheticals) - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Accounts receivable, net of allowance for credit losses (in Dollars)	$ 126,595	$ 83,456
Common stock par value (in Dollars per share)	$ 0.0001	$ 0.0001
Common stock, shares authorized	250,000,000	250,000,000
Common stock, shares outstanding	15,134,647	13,406,480
Common stock, shares issued	15,134,647	13,406,480
Series X Preferred Stock
Preferred stock, par value (in Dollars per share)	$ 0.0001	$ 0.0001
Preferred stock, shares authorized	50,000,000	50,000,000
Preferred stock, shares issued	2,000	2,000
Preferred stock, shares outstanding	2,000	2,000

Condensed Consolidated Statemen

Condensed Consolidated Statements of Operations (Unaudited) - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Income Statement [Abstract]
Revenue	$ 19,051,420	$ 7,486,720	$ 32,140,319	$ 13,528,356
Cost of revenue	17,465,109	6,819,485	29,392,011	12,233,411
Gross profit	1,586,311	667,235	2,748,308	1,294,945
Operating expenses:
Sales and marketing	212,608	101,893	445,335	193,271
General and administrative	2,740,156	850,477	5,062,011	1,733,738
Stock-based compensation — general and administrative	473,972	4,986	3,665,110	74,300
Total operating expenses	3,426,736	957,356	9,172,456	2,001,309
Loss from operations	(1,840,425)	(290,121)	(6,424,148)	(706,364)
Other income (expense)
Interest expense, net	(78,607)	(48,406)	(98,859)	(140,539)
Amortization of debt discount	(264,101)	(82,274)	(320,104)	(674,894)
Change in fair value of derivative liability	(83,100)	17,306	(88,100)	128,784
Other income, net		1		568
Loss before provision for income taxes	(2,266,233)	(403,494)	(6,931,211)	(1,392,445)
Benefit from income taxes
Net loss	(2,266,233)	(403,494)	(6,931,211)	(1,392,445)
Less: Net income (loss) attributable to noncontrolling interests in subsidiaries	53,839		(12,343)
Net loss after noncontrolling interest in subsidiaries	(2,320,072)	(403,494)	(6,918,868)	(1,392,445)
Less: Deemed dividend			230,667
Net loss attributable to common stockholders	$ (2,320,072)	$ (403,494)	$ (7,149,535)	$ (1,392,445)
Loss per share of common stock attributable to common stockholders
Basic (in Dollars per share)	$ (0.16)	$ (0.07)	$ (0.5)	$ (0.23)
Weighted average shares used in computing net loss per share of common stock attributable to common stockholders
Basic (in Shares)	14,863,934	6,004,000	14,268,294	6,003,293

Condensed Consolidated Statem_2

Condensed Consolidated Statements of Operations (Unaudited) (Parentheticals) - $ / shares	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Income Statement [Abstract]
Loss per share of common stock attributable to common stockholders, diluted	$ (0.16)	$ (0.07)	$ (0.50)	$ (0.23)
Weighted average shares used in computing net loss per share of common stock attributable to common stockholders, diluted	14,863,934	6,004,000	14,268,294	6,003,293

Condensed Consolidated Statem_3

Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)	Preferred Stock Series X	Preferred Stock Series A	Common Stock	Additional Paid-in Capital	Accumulated Deficit	Total Stockholders' Equity	Noncontrolling Interest In Subsidiaries	Total
Balance at Dec. 31, 2022			$ 600	$ 1,410,724	$ (4,289,319)			$ (2,877,995)
Balance (in Shares) at Dec. 31, 2022	2,000		6,000,000
Net loss					(1,392,445)			(1,392,445)
Issuance of preferred stock				2,846,468				2,846,468
Issuance of preferred stock (in Shares)		2,836
Extinguishment of derivative liability related to exchange of convertible and related party debt				314,589				314,589
Stock-based compensation				74,300				74,300
Shares issued under employee agreements
Shares issued under employee agreements (in Shares)			4,000
Balance at Jun. 30, 2023			$ 600	4,646,081	(5,681,764)			(1,035,083)
Balance (in Shares) at Jun. 30, 2023	2,000	2,836	6,004,000
Balance at Mar. 31, 2023			$ 600	3,993,032	(5,278,270)			(1,284,638)
Balance (in Shares) at Mar. 31, 2023	2,000	2,264	6,004,000
Net loss					(403,494)			(403,494)
Issuance of preferred stock				576,383				576,383
Issuance of preferred stock (in Shares)		572
Extinguishment of derivative liability related to exchange of convertible and related party debt				71,680				71,680
Stock-based compensation				4,986				4,986
Balance at Jun. 30, 2023			$ 600	4,646,081	(5,681,764)			(1,035,083)
Balance (in Shares) at Jun. 30, 2023	2,000	2,836	6,004,000
Balance at Dec. 31, 2023			$ 1,341	18,016,400	(12,107,756)	$ 5,909,985	$ 3,857,076	9,767,061
Balance (in Shares) at Dec. 31, 2023	2,000		13,406,480
Net loss					(6,918,868)	(6,918,868)	(12,343)	(6,931,211)
Issuance of common stock for acquisitions			$ 112	1,884,339		1,884,451	1,529,806	3,414,257
Issuance of common stock for acquisitions (in Shares)			1,117,737
Equity awards issued with debt issuance			$ 11	151,225		151,236		151,236
Equity awards issued with debt issuance (in Shares)			117,000
Stock-based compensation			$ 49	3,665,061		3,665,110		3,665,110
Stock-based compensation (in Shares)			490,000
Issuance of common stock for equity awards, net of shares withheld for taxes				(1,958)		(1,958)		(1,958)
Issuance of common stock for equity awards, net of shares withheld for taxes (in Shares)			3,430
Balance at Jun. 30, 2024			$ 1,513	23,715,067	(19,026,624)	4,689,956	5,374,539	10,064,495
Balance (in Shares) at Jun. 30, 2024	2,000		15,134,647
Balance at Mar. 31, 2024			$ 1,425	22,283,884	(16,706,552)	5,578,757	4,405,379	9,984,136
Balance (in Shares) at Mar. 31, 2024	2,000		14,252,716
Net loss					(2,320,072)	(2,320,072)	53,839	(2,266,233)
Issuance of common stock for acquisitions			$ 58	892,623		892,681	915,321	1,808,002
Issuance of common stock for acquisitions (in Shares)			571,314
Equity awards issued with debt issuance			$ 4	64,614		64,618		64,618
Equity awards issued with debt issuance (in Shares)			50,000
Stock-based compensation			$ 26	473,946		473,972		473,972
Stock-based compensation (in Shares)			260,000
Issuance of common stock for equity awards, net of shares withheld for taxes
Issuance of common stock for equity awards, net of shares withheld for taxes (in Shares)			617
Balance at Jun. 30, 2024			$ 1,513	$ 23,715,067	$ (19,026,624)	$ 4,689,956	$ 5,374,539	$ 10,064,495
Balance (in Shares) at Jun. 30, 2024	2,000		15,134,647

Condensed Consolidated Statem_4

Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)	6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023
Cash Flows from Operating Activities:
Net loss	$ (6,931,211)	$ (1,392,445)
Adjustments to reconcile net loss to net cash used in operating activities:
Stock-based compensation	3,665,110	74,300
Amortization and deprecation	440,343
Noncash lease expense.	211,566
Change in fair value of derivatives	88,100	(128,784)
Amortization of debt discount and financing fees	320,104	674,894
Non-cash interest expense	90,922	105,090
Provision for credit losses	43,139	13,201
Changes in Operating Assets and Liabilities:
Accounts receivable	(103,358)	177,813
Prepaid expenses	5,354	45,000
Accounts payable	626,100	(103,782)
Accrued expenses	13,691	238,186
Contract liabilities	120,766
Security deposits payable	282,884	139,183
Operating lease liabilities	(214,879)
Net Cash Used in Operating Activities	(1,341,369)	(157,344)
Cash Flows from Investing Activities:
Cash acquired through acquisition of businesses, net of $60,000 cash paid for acquisitions	71,718
Net Cash Provided by Investing Activities	71,718
Cash Flows from Financing Activities:
Borrowings on bank line of credit	147,881	189,745
Payments on bank line of credit	(147,881)	(157,443)
Proceeds from notes payable	2,250,200
Payment of debt issuance costs	(326,879)
Payments on notes payable	(2,834)	(1,571)
Proceeds from advances on future receipts	500,000
Payments on advances on future receipts	(199,463)
Payments on post-acquisition consideration	(75,000)
Payments related to the public offering		(475,072)
Payments to related party		(18,700)
Issuance of preferred stock		923,000
Withholding tax paid on behalf of employees on stock based awards	(1,958)
Net Cash Provided by Financing Activities	2,144,066	459,959
Net Increase in Cash and Restricted Cash	874,415	302,615
Cash and Restricted Cash at Beginning of Period	2,443,827	1,529,922
Cash and Restricted Cash at End of Period	3,318,242	1,832,537
Cash Paid During the Period for:
Interest	20,772	26,845
Taxes
Non-Cash Activities:
Derivative liability embedded in debt instruments	229,300
Issuance of 1,117,737 shares of common stock as consideration of acquisitions of businesses	1,884,451
Issuance of 117,000 shares of common stock as part of the issuance of notes payable	151,236
Convertible debt and related party debt exchanged for 1,912 shares of Series A Convertible Preferred Stock		1,923,468
Decrease in accounts payable related to deferred offering costs		(79,655)
Issuance of 490,000 shares of common stock for services rendered	3,665,110
Office leases acquired under operating lease obligations	609,049
Reconciliation of Cash and Restricted Cash
Cash	1,551,135	292,725
Restricted Cash	1,767,107	1,539,812
Cash and Restricted Cash	$ 3,318,242	$ 1,832,537

Condensed Consolidated Statem_5

Condensed Consolidated Statement of Cash Flows (Unaudited) (Parentheticals) - USD ($)	6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023
Statement of Cash Flows [Abstract]
Net of cash paid for acquisitions (in Dollars)	$ 60,000	$ 60,000
Issuance of shares of common stock as part of the consideration of acquisitions of businesses	1,117,737	1,117,737
Issuance of shares of common stock upon the conversion of convertible debt upon the IPO	117,000	117,000
Issuance of shares of common stock for benefcial conversion feature	1,912	1,912
Issuance of shares of common stock for services rendered	490,000	490,000

Basis of Presentation and Summa

Basis of Presentation and Summary of Significant Accounting Policies	6 Months Ended
	Jun. 30, 2024
Basis of Presentation and Summary of Significant Accounting Policies [Abstract]
Basis of Presentation and Summary of Significant Accounting Policies	Note 1 — Basis of Presentation and Summary of Significant Accounting Policies Basis of Presentation and Consolidation The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and Regulation S-X and do not include all the information and disclosures required by accounting principles generally accepted in the United States of America (“GAAP”). The Company has made estimates and judgements affecting the amounts reported in the Company’s condensed consolidated financial statements and the accompanying notes. The actual results experienced by the Company may differ materially from the Company’s estimates. The condensed consolidated financial information is unaudited and reflects all normal adjustments that are, in the opinion of management, necessary to provide a fair statement of results for the interim periods presented, which contemplate continuation of the Company as a going concern and realization of assets and satisfaction of liabilities in the normal course of business and do not include any adjustments that might result from the outcome of any uncertainties related to the Company’s going concern assessment. The carrying amounts of assets and liabilities presented in the unaudited condensed financial statements do not necessarily purport to represent realizable or settlement values. The unaudited condensed consolidated financial statements include the financial statements of the Company, all entities that are wholly-owned by the Company, and all entities in which the Company has a controlling financial interest. All intercompany transactions and balances have been eliminated. Business combinations consummated during the reporting period are reflected in the Company’s results effective from the date of acquisition through the end of the reporting period. Results of the three- and six-month periods ended June 30, 2024 are not necessarily indicative of the results to be expected for the full year ending December 31, 2024. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements for the Company as of and for the year ended December 31, 2023, included in the Company’s Annual Report on Form 10-K. The condensed consolidated balance sheet as of December 31, 2023 was derived from the Company’s audited financial statements referred to above. Liquidity – Going Concern and Management’s Plans On June 30, 2024, the Company had a cash balance of $1.6 million and negative working capital of $1.4 million. On July 16, 2024, the Company entered into a securities purchase agreement with an accredited investor for the issuance of a 13% senior secured promissory note with a principal amount of $468,000 and a purchase price of $444,600 after an original issue discount of $23,400. The note is convertible into shares of the Company’s common stock at the option of the lender. The promissory note begins amortizing five months after the date of the loan, with full maturity occurring twelve months after the date of each loan. See Note 11 — Subsequent Events for additional information. The Company is subject to the risks and challenges associated with companies at a similar stage of development. These include dependence on key individuals, successful development and marketing of its offerings, and competition with larger companies with greater financial, technical, and marketing resources. Furthermore, during the period required to achieve substantially higher revenue in order to become profitable, the Company will require additional funds that might not be readily available or might not be on terms that are acceptable to the Company. Until such time that the Company fully implements its growth strategy, it expects to continue to generate operating losses in the foreseeable future, mostly due to corporate overhead and costs of being a public company. As such, the Company anticipates that its existing working capital, including cash on hand, and cash generated from operations will not be sufficient to meet projected operating expenses for the foreseeable future through at least twelve months from the issuance of the consolidated financial statements. The Company will be required to raise additional capital to service its promissory notes, to repay the principal balance of each of the notes, and to fund ongoing operations. The Company has incurred recurring net losses, and the Company’s operations have not provided net positive cash flows. In view of these matters, there is substantial doubt about the Company’s ability to continue as a going concern. The Company plans on continuing to expand via acquisition, which will help achieve future profitability, and the Company has plans to raise capital from outside investors, as it has done in the past, to fund operating losses and to provide capital for further business acquisitions. There can be no assurance the Company can successfully raise the capital needed. Reclassifications Certain items in the prior period’s condensed consolidated financial statements have been reclassified to conform to the current year presentation reflected in the financial statements. Specifically, stock-based compensation was separated from general and administrative expenses on the condensed consolidated statements of operations. Recently Adopted Accounting Standards In June 2022, the FASB issued ASU 2022-03, Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions, Recently Issued Accounting Standards Not Yet Adopted In October 2023, the FASB issued ASU 2023-06, Disclosure Improvements: Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative, which incorporates certain SEC disclosure requirements into the FASB Accounting Standards Codification (“Codification”) In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures

Business Combinations

Business Combinations	6 Months Ended
Business Combinations	Jun. 30, 2024
Business Combinations [Abstract]
Business Combinations	Note 2 — Business Combinations The Company has completed a number of acquisitions in the first half of 2024 and will acquire additional businesses in the future. The results of businesses acquired in a business combination are included in the Company’s condensed consolidated financial statements from the date of acquisition. The Company allocates the purchase price, which is the sum of the consideration provided and may consist of cash, equity, or a combination of the two, to the identifiable assets and liabilities of the acquired business at their acquisition date fair values. The excess of the purchase price over the amount allocated to the identifiable assets and liabilities, if any, is recorded as goodwill. Determining the fair value of assets acquired and liabilities assumed requires management to use significant judgment and estimates, including the selection of valuation methodologies, estimates of future revenue and cash flows, discount rates, and selection of comparable companies. To date, the assets acquired and liabilities assumed in the Company’s business combinations have primarily consisted of goodwill and finite-lived intangible assets, consisting primarily of franchise agreements, agent relationships, real estate listings, non-compete agreements, and right-of-use assets. The estimated fair values and useful lives of identifiable intangible assets are based on many factors, including estimates and assumptions of future operating performance and cash flows of the acquired business, the nature of the business acquired, and the specific characteristics of the identified intangible assets. The estimates and assumptions used to determine the fair values and useful lives of identified intangible assets could change due to numerous factors, including market conditions, technological developments, economic conditions and competition. In connection with the determination of fair values, the Company engages independent appraisal firms to assist with the valuation of intangible assets acquired and certain assumed obligations. Transaction costs associated with business combinations are expensed as incurred. During the first half of 2024, the Company acquired majority ownership of the following franchisees of the Company: La Rosa Realty Georgia LLC (“Georgia”) and La Rosa Realty California (“California”), La Rosa Realty Lakeland LLC (“Lakeland”), La Rosa Realty Success LLC (“Success”) and 100% ownership of La Rosa Realty Winter Garden LLC (“Winter Garden”). All five franchises engage mostly in the residential real estate brokerage services to the public primarily through sales agents and also provide coaching and support services to agents on a fee basis. The following table summarizes the purchase consideration and the purchase price allocation to the estimated fair values of the identifiable assets acquired and liabilities assumed for the five acquisitions. The values assigned to certain acquired assets and liabilities are preliminary as the Company is continuing to evaluate the fair value of the assets and liabilities and may be adjusted as further information becomes available during the allocation period of up to 12 months from the acquisition date. Winter Garden Georgia California Lakeland Success Total Acquired ownership 100 % 51 % 51 % 51 % 51 % Acquisition date 2/21/2024 3/7/2024 3/15/2024 4/18/2024 5/24/2024 Common stock issued 268,858 276,178 1,387 514,939 56,375 1,117,737 Cash consideration $ — $ — $ — $ 50,000 $ 10,000 $ 60,000 Equity consideration 352,204 516,453 123,113 823,903 68,778 1,884,451 Total purchase price 352,204 516,453 123,113 873,903 78,778 1,944,451 Noncontrolling interest — 496,200 118,285 839,632 75,689 1,529,806 Acquisition date fair value $ 352,204 $ 1,012,653 $ 241,398 $ 1,713,535 $ 154,467 $ 3,474,257 Purchase price allocation $ 352,204 $ 1,012,653 $ 241,398 $ 1,713,535 $ 154,467 $ 3,474,257 Less fair value of net assets acquired: Cash 17,623 79,553 1,436 32,935 171 131,718 Working capital (less cash) (17,148 ) (54,991 ) (45,027 ) (59,325 ) (21,323 ) (197,814 ) Intangible assets 171,767 446,657 111,202 815,411 104,798 1,649,835 Long-term assets — 91,118 106,542 129,521 22,697 349,878 Long-term liabilities — (98,641 ) (69,449 ) (94,591 ) (8,236 ) (270,917 ) Net assets acquired 172,242 463,696 104,704 823,951 98,107 1,662,700 Goodwill $ 179,962 $ 548,957 $ 136,694 $ 889,584 $ 56,360 $ 1,811,557 Goodwill generated from the acquisition is primarily attributable to expected synergies from future growth and strategic advantages provided through expansion and is not expected to be deductible for income tax purposes. The classes of intangible identifiable assets acquired and the estimated useful life of each class is presented in the table below for the five acquisitions: Winter Garden Georgia California Lakeland Success Total Franchise agreement (10 to 11 years) $ 146,990 $ 356,200 $ 92,367 $ 511,453 $ 48,302 $1,155,312 Agent relationships (8 to 11 years) — 43,447 7,657 147,455 — 198,559 Real estate listings (1 year) 22,239 37,310 10,417 129,847 55,228 255,041 Non-compete agreements (4 years) 2,538 9,700 761 26,656 1,268 40,923 Total identifiable intangible assets acquired $ 171,767 $ 446,657 $ 111,202 $ 815,411 $ 104,798 $1,649,835 The amounts of revenue, cost of revenue, gross profit, and loss from operations before income taxes of the five acquisitions included in the Company’s condensed consolidated statement of operations from the date of the acquisition for the three- and six-month periods ended June 30, 2024 is as follows: Three Months Six Months Ended Ended June 30, June 30, 2024 2024 Revenue $ 3,007,645 $ 3,253,081 Cost of revenue $ 2,752,472 $ 2,982,184 Gross profit $ 255,173 $ 270,898 Loss before provision for income taxes $ 94,571 $ 90,142 The following unaudited pro forma financial information presents the combined operating results of the Company, Winter Garden, Georgia, California, Lakeland and Success as if each acquisition had occurred as of January 1, 2023. The unaudited pro forma financial information includes the accounting effects of the business combinations, including adjustments to the amortization of intangible assets. The unaudited pro forma information does not necessarily reflect the actual results that would have been achieved, nor is it necessarily indicative of the Company’s future consolidated results. The unaudited pro forma financial information is presented in the table below for the six-month periods ended June 30, 2024 and 2023: Six Months Ended June 30, 2024 2023 Revenue $ 34,498,209 $ 18,255,643 Cost of revenue $ 31,622,251 $ 16,552,159 Gross profit $ 2,875,959 $ 1,703,484 Loss before provision for income taxes $ (6,020,765 ) $ (3,022,871 ) Loss per share of common stock attributable to common stockholders, basic and diluted $ (0.42 ) $ (0.33 ) Weighted average shares used in computing net loss per share of common stock attributable to common stockholders 14,849,626 9,299,830

Assets

Assets	6 Months Ended
Assets	Jun. 30, 2024
Assets [Abstract]
Assets	Note 3 — Assets Accounts Receivable and Allowance for Credit Losses The Company’s trade accounts receivable consist of balances due from agents, tenants, franchisees, and commissions for closings and are presented on the condensed consolidated balance sheet, net of the allowance for credit losses. The allowance is determined by a number of factors, including age of the receivable, current economic conditions, historical losses, and management’s assessment of the financial condition of the debtor. Receivables are written off once they are deemed uncollectible, which may arise when the debtor is deemed unable to pay the amounts owed to the Company. The allowance for credit losses of uncollectible accounts receivable is recorded to general and administrative expense. Intangible Assets Intangible assets consist of franchise agreements, agent relationships, real estate listings, and non-compete agreements, and are initially recorded at fair value. Long-lived intangible assets are amortized over their estimated useful lives in a method reflecting the pattern in which the economic benefits are consumed or amortized on a straight-line basis if such pattern cannot be reliably determined. The Company continues to assess potential triggering events related to the value of its intangible assets and concluded that there were no indicators of impairment during the six months ended June 30, 2024. The components of purchased intangible assets were as follows: Weighted Average Remaining June 30, 2024 December 31, 2023 Amortization Gross Gross Period Carrying Amount Accumulated Net Carrying Accumulated Net Franchise agreement 10 $ 4,898,393 $ 233,212 $ 4,665,181 $ 3,743,081 $ 32,334 $ 3,710,747 Agent relationships 8 721,339 45,193 676,146 522,780 8,692 514,088 Real estate listings 1 553,839 209,170 344,669 298,798 28,366 270,432 Non-compete agreements 3 181,847 23,189 158,658 140,924 3,742 137,182 Total 9 $ 6,355,418 $ 510,764 $ 5,844,654 $ 4,705,583 $ 73,134 $ 4,632,449 For the three and six months ended June 30, 2024, amortization expense was $254 thousand and $438 thousand, respectively. There was no Amortization 2024 – remainder of year $ 563,140 2025 682,740 2026 600,808 2027 597,241 2028 557,314 Thereafter 2,843,411 Total $ 5,844,654

Liabilities

Liabilities	6 Months Ended
Liabilities	Jun. 30, 2024
Liabilities [Abstract]
Liabilities	Note 4 — Liabilities Fair Value Measurements Fair value is the price that would be received for an asset or the amount paid to transfer a liability in an orderly transaction between market participants at the measurement date. The Company classified certain liabilities based on the following fair value hierarchy: ● Level 1 – Quoted prices in active markets that are unadjusted and accessible at the measurement date for identical, unrestricted assets or liabilities; ● Level 2 – Quoted prices for identical assets and liabilities in markets that are not active, quoted prices for similar assets and liabilities in active markets or financial instruments for which significant inputs are observable, either directly or indirectly; and ● Level 3 – Prices or valuations that require inputs that are both significant to the fair value measurement and unobservable. A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. The Company has evaluated the estimated fair value of financial instruments using available market information and valuations as provided by third-party sources. The use of different market assumptions or estimation methodologies could have a significant effect on the estimated fair value amounts. The carrying amounts of financial instruments, including cash, accounts receivable, accounts payable, and accrued expenses reflected in the condensed consolidated financial statements approximate fair value due to their short-term maturities. The Company determined that the first warrants on the two Convertible Note transactions qualified as derivative liabilities and were recorded at fair value on the date of issuance and are re-measured at fair value each reporting period with the change reported in earnings. See Note 5 — Borrowings for additional information on the Convertible Note transactions. A summary of the Company’s liabilities measured at fair value on a recurring basis is as follows: June 30, 2024 December 31, 2023 Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3 Total Liabilities Derivative liability (See Note 5) $ — $ — $ 317,400 $ 317,400 $ — $ — $ — $ — The following table provides a summary of changes in fair value associated with the Level 3 liabilities for the three-month periods ended June 30, 2024 and 2023: 2024 2023 Balance – March 31, $ 122,300 $ 668,492 Issuance of derivative liability 112,000 7,500 Extinguishment of derivative liability — (71,680 ) Change in fair market value 83,100 (17,306 ) Balance – June 30, $ 317,400 $ 587,006 The following table provides a summary of changes in fair value associated with the Level 3 liabilities for the six-month periods ended June 30, 2024 and 2023: 2024 2023 Balance – January 1, $ — $ 1,022,879 Issuance of derivative liability 229,300 7,500 Extinguishment of derivative liability — (314,589 ) Change in fair market value 88,100 (128,784 ) Balance – June 30, $ 317,400 $ 587,006 The fair value of the derivative liability was computed using the Black Scholes model both when issued and on the balance sheet date. To determine the fair value, the Company incorporated transaction details such as the price of the Company’s common stock, contractual terms, maturity, and risk-free rates, as well as assumptions about future financings, volatility, probability of contingencies, and holder behavior. The fair value of the derivative liabilities on the issuance dates and the balance sheet date and the assumptions used in the Black-Scholes model are set forth in the table below. February 20, April 1, June 30, 2024 2024 2024 Weighted average fair value $ 0.78 $ 0.91 $1.18 Stock Price $ 1.50 $ 1.66 $2.11 Strike Price $ 3.00 $ 3.00 $3.00 Dividend yield — — — Expected volatility factor 77.5 % 78.5 % 75.3% Risk-free interest rate 4.3 % 4.3 % 4.3% Expected life (in years) 5.0 5.0 4.7 Contract Liabilities and Performance Obligations Contract liabilities consist of unsatisfied performance obligations related to annual dues received at the start of the calendar year. As of June 30, 2024, the Company has approximately $121 thousand of remaining performance obligations, all of which will be recognized into revenue by the end of the calendar year. The Company has elected to exclude disclosures regarding remaining performance obligations that have an original expected duration of one year or less.

Borrowings

Borrowings	6 Months Ended
Borrowings	Jun. 30, 2024
Borrowings [Abstract]
Borrowings	Note 5 — Borrowings Line of Credit The Company has a line of credit with Regions Bank that allows for advances up to $150,000 with interest at the Prime Rate plus 4.75% with a floor of 4.75% and no maturity date. On June 30, 2024 and December 31, 2023, no amount was drawn under the facility. The line of credit is collateralized by Company assets. Economic Injury Disaster Loans During the fourth quarter of 2023, the Company acquired two franchisees that had outstanding Economic Injury Disaster Loans (the “EIDL Loans”) in the aggregate of $263,000. During the first quarter of 2024, the Company acquired a franchise that had an outstanding EIDL Loan in the aggregate of $34,100. The Company acquired the EIDL Loans, and the EIDL loans have terms similar to the Company’s existing EIDL loans. The EIDL Loans mature in 2050 and bear interest at a rate of 3.75% per annum. Total EIDL Loans are comprised of the following: June 30, December 31, 2024 2023 Economic Injury Disaster Loans $ 650,794 $ 619,527 Less: current portion (5,500 ) (4,400 ) Notes payable, net of current $ 645,294 $ 615,127 Future maturities of term debt as of June 30, 2024, were as follows: June 30, 2024 2024 – remainder of year $ 2,750 2025 5,500 2026 5,500 2027 5,500 2028 5,500 2029 5,500 Thereafter 620,544 Total $ 650,794 Convertible Notes On February 20, 2024, the Company entered into a securities purchase agreement with an accredited investor for the issuance of a senior secured promissory note with an aggregate principal amount of $1,052,632 with a maturity date twelve months from the issue date. The note has an original issue discount of 5% and a coupon rate of 13% per annum. In addition, the Company issued 67,000 shares of the Company’s common stock as a commitment fee, a warrant to purchase 120,000 shares of the Company’s common stock with an exercise price of $3.00, exercisable until the five-year anniversary of the closing date, and a second warrant to purchase 95,000 shares of the Company’s common stock with an exercise price of $2.25. The second warrant will only become exercisable if the note is not fully paid on or before the maturity date, at which point the warrant is exercisable until the five-year anniversary of the vesting date. The second warrant will be cancelled and extinguished if the note is fully paid on or before the note maturity date. The Company also agreed to register the securities issued to the investor by filing a registration statement with the U.S. Securities and Exchange Commission within ninety (90) calendar days from the date of the agreement. The investor also has a security interest in certain property of the Company and its subsidiaries to secure the prompt payment, performance, and discharge in full of all of the Company’s obligations under the note. The principal amount and interest under the note are convertible into shares of the Company’s common stock at a conversion price of $2.50 per share unless the Company fails to make an amortization payment when due, in which case the conversion price shall be the lower of $2.50 or 85% of the lowest volume weighted average price (VWAP) of the shares prior to five days of the conversion. The securities purchase agreements contain customary representations and warranties and agreements and obligations of the parties. The proceeds of the note will be used for business development and general working capital purposes. In connection with this financing, the Company also issued to its placement agent, Alexander Capital L.P. (“Alexander Capital”), a 5-year warrant to purchase 21,053 shares of the Company’s common stock at an exercise price of $1.50 per share. On April 1, 2024, the Company entered into a securities purchase agreement with an accredited investor for the issuance of a senior secured promissory note with an aggregate principal amount of $1,316,000 with a maturity date twelve months from the issue date. The note has an original issue discount of 5% and a coupon rate of 13% per annum. In addition, the Company issued 50,000 shares of the Company’s common stock as a commitment fee, a warrant to purchase 150,000 shares of the Company’s common stock with an exercise price of $3.00, exercisable until the five-year anniversary of the closing date, and a second warrant to purchase 152,300 shares of the Company’s common stock with an exercise price of $2.25. The second warrant will only become exercisable if the note is not fully paid on or before the maturity date, at which point the warrant is exercisable until the five-year anniversary of the vesting date. The second warrant will be cancelled and extinguished if the note is fully paid on or before the note maturity date. The Company also agreed to register the securities issued to the investor by filing a registration statement with the U.S. Securities and Exchange Commission within ninety (90) calendar days from the date of the agreement. The investor also has a security interest in certain property of the Company and its subsidiaries to secure the prompt payment, performance, and discharge in full of all of the Company’s obligations under the note. The principal amount and interest under the note are convertible into shares of the Company’s common stock at a conversion price of $2.50 per share unless the Company fails to make an amortization payment when due, in which case the conversion price shall be the lower of $2.50 or 85% of the lowest VWAP of the shares prior to five days of the conversion. The securities purchase agreements contain customary representations and warranties and agreements and obligations of the parties. The proceeds of the note will be used for business development and general working capital purposes. The Company evaluated the terms of the securities purchase agreements and determined that the commitment shares and the first warrants are freestanding instruments. The Company determined the commitment shares are classified as equity, which are initially recorded at fair value with no subsequent remeasurement. The Company determined that the first warrants are classified as a derivative liability, which were initially recorded at fair value with changes in fair value recorded in earnings. The second warrants and certain terms within the debt notes are contingent upon certain possible events that are within the Company’s control. The Company determined that the contingencies are not probable and, as such, are not recorded as contingent liabilities. The Company incurred issuance costs that were directly attributable to issuing the debt instruments in the amount of $346,248, which includes placement fees of $202,518 paid to Alexander Capital. Of the debt issuance costs, $326,879 was paid in cash and the remainder is the value of a warrant issued to Alexander Capital. The Company determined that the warrant issued to Alexander Capital is classified as equity. The issuance costs were not specifically related to any instrument within the transactions and, as such, were allocated in the same proportion as the proceeds were allocated to each of the debt transactions, the committed shares, and the warrants. The convertible notes are comprised of the following: June 30, 2024 Principal amount $ 2,368,631 Unamortized debt discount (575,965 ) Net carrying value $ 1,792,666 The debt discount is reflected as a reduction on the outstanding liability and is being amortized as non-cash interest expense using the effective interest method over the term of the agreements. The Company accrued interest on the notes totaling $75,967 and recorded amortization of the debt discount totaling $48,582 during the three-month period ending June 30, 2024. The Company accrued interest on the notes totaling $90,922 and recorded amortization of the debt discount totaling $249,882 during the six-month period ending June 30, 2024. Cash Advance Agreements On July 3, 2023, the Company entered into a standard merchant cash advance agreement (the “Cash Advance”) with Cedar Advance LLC (“Cedar”) for the purchase and sale of future receipts pursuant to which the Company sold in the aggregate $764,150 in future receipts of the Company for $500,650. The Company recorded a debt discount in the amount of $237,150 based upon the difference between the amount of future receipts sold and the actual proceeds received by the Company and debt issuance costs of $26,350. The debt discount and debt issuance costs were reflected as a reduction on the outstanding liability and were being amortized as non-cash interest expense using the effective interest method over the term of the agreement. The Cash Advance was fully repaid in January 2024. During the six months ended June 30, 2024, non-cash interest expense of $7,420 was recorded from the amortization of the debt discount. On May 20, 2024, the Company entered into another standard merchant cash advance agreement (the “2024 Cash Advance”) with Cedar for the purchase and sale of future receipts pursuant to which the Company sold in the aggregate $761,250 in future receipts of the Company for $500,000. Future receipts include cash, check, credit or debit card, electronic transfer, or other form of monetary payment. Until the purchase price has been repaid, the Company agreed to pay Cedar $23,000 per week. In addition, the Company granted Cedar a security interest in all the Company’s accounts, including deposit accounts and accounts receivable and proceeds. The Company recorded a debt discount in the amount of $236,250 based upon the difference between the amount of future receipts sold and the actual proceeds received by the Company and debt issuance costs of $25,000. The debt discount and debt issuance costs were reflected as a reduction on the outstanding liability and are being amortized as non-cash interest expense using the effective interest method over the term of the agreement. During the three and six months ended June 30, 2024, non-cash interest expense of $62,801 was recorded from the amortization of the debt discount. As of June 30, 2024, the remaining gross balance of the Cash Advance was $646,250, with a remaining unamortized discount of $198,449, for a net balance of $447,801, which will be fully repaid by January 2025.

Commitments and Contingencies

Commitments and Contingencies	6 Months Ended
Commitments and Contingencies	Jun. 30, 2024
Commitments and Contingencies [Abstract]
Commitments and Contingencies	Note 6 — Commitments and Contingencies Leases The Company has operating leases for office space in several states. Lease terms are negotiated on an individual basis. Generally, the leases have initial terms ranging from one to five years. Renewal options are typically not recognized as part of the right of use assets and lease liabilities as it is not reasonably certain at the lease commencement date that the Company will exercise these options to extend the leases. Leases with an initial term of twelve-months or less that do not include an option to purchase the underlying asset are not recorded on the consolidated balance sheets and are expensed on a straight-line basis over the lease term. The Company leases its corporate office from an entity controlled by the Company’s CEO. In addition, some of the entities acquired in the fourth quarter of 2023 and the first quarter of 2024 lease their offices from their former owners, who now hold a minority interest in those entities. Lease costs for the three-month periods ended June 30, 2024 and 2023 were $212,955 and $101,975, respectively, and lease costs for the six-month periods ended June 30, 2024 and 2023 were $420,870 and $133,440, respectively. Lease costs are included in general and administrative expenses in the condensed consolidated statements of operations. Supplemental cash flow information related to leases is as follows: Six Months Ended June 30, 2024 2023 Cash paid for amounts included in the measurement of lease liabilities $ 249,176 $ — Right-of-use assets obtained in exchange for lease liabilities $ 609,049 $ — During the first half of 2024, the Company acquired five franchisees, four of which had remaining lease terms beyond twelve months, resulting in an increase of $333,509 in right-of-use assets and lease liabilities. Supplemental balance sheet information related to leases is as follows: June 30, December 31, 2024 2023 Assets: Right-of-use assets $ 1,107,751 $ 687,570 Liabilities: Lease liability, current $ 459,122 $ 340,566 Lease liability, noncurrent 670,032 363,029 $ 1,129,154 $ 703,595 The Company’s leases do not provide a readily determinable implicit discount rate. The Company estimates its incremental borrowing rate as the discount rate based on the information available at lease commencement. The weighted average discount rate is 9.14%. Future maturities on lease liabilities as of June 30, 2024, are as follows: June 30, 2024 2024 – remainder of year $ 305,316 2025 438,907 2026 342,062 2027 184,864 2028 16,639 Total minimum lease payments 1,287,788 Less: imputed interest (158,634 ) Present value of lease obligations 1,129,154 Less: current portion (459,122 ) Long-term portion of lease obligations $ 670,032 There were no leases with residual value guarantees. Legal Proceedings From time to time the Company is involved in litigation, claims, and other proceedings arising in the ordinary course of business. Such litigation and other proceedings may include, but are not limited to, actions relating to employment law and misclassification, intellectual property, commercial or contractual claims, brokerage or real estate disputes, or other consumer protection statutes, ordinary-course brokerage disputes like the failure to disclose property defects, commission disputes, and vicarious liability based upon conduct of individuals or entities outside of the Company’s control, including agents and third-party contractor agents. Litigation and other disputes are inherently unpredictable and subject to substantial uncertainties and unfavorable resolutions could occur. On February 13, 2023, Mr. Mark Gracy, who served as the Company’s Chief Operating Officer from November 18, 2021 to November 15, 2022, filed a civil lawsuit in the Circuit Court of Osceola County, Florida, seeking a jury trial and claiming that the Company breached his employment agreement by reducing his salary and failing to pay him his full severance payments and is looking for payment of his alleged severance of $249,000. On April 11, 2023, the Company filed a motion to dismiss Mr. Gracy’s complaint, which is still pending. On September 5, 2023, Mr. Anthony Freites, who was an alleged independent contractor of La Rosa Realty, LLC from January 13, 2013 until June of 2021, filed an amended complaint in the Circuit Court of Osceola County, Florida, seeking a jury trial and claiming that the Company breached his contract and is looking for payment of commissions on alleged closed real estate sales as an independent contractor in the amount unspecified but allegedly including actual damages, compensatory damages, attorney’s fees, costs, and prejudgment interest. On October 12, 2023, the Company filed a motion to dismiss Mr. Freites’ complaint. A mediation has been scheduled for September 6, 2024. On January 3, 2024, Ms. Sarah Palmer filed a putative national class action complaint against La Rosa Realty, LLC in the United States District Court, Middle District of Florida, Orlando Division. Ms. Palmer alleges that she received two (2) brief pre-recorded calls one week apart to her cell phone from La Rosa Realty, LLC presenting her an employment opportunity as a real estate agent. Ms. Palmer seeks an undisclosed amount of monetary damages from La Rosa Realty, LLC for the alleged would-be injurious, isolated and opportunistic employment gestures to her through a purported nationwide class action. Ms. Palmer claims that the defendant violated her privacy, annoyed and harassed her, constituted a nuisance, and occupied her telephone line. On March 12, 2024 La Rosa Realty, LLC filed a motion to dismiss the case with prejudice, which is still pending. On July 19, 2024, LPT Realty, LLC commenced a civil action in the Ninth Judicial Circuit in Orange County, Florida against La Rosa Holdings Corp; Joseph La Rosa a/k/a Joe La Rosa; La Rosa Realty Lake Nona, Inc. n/k/a Nona Legacy Powered By La Rosa Realty, Inc.; & La Rosa Realty, LLC, seeking damages, reasonable royalty of all real estate transactions conducted by all the La Rosa defendants and injunctive relief for misappropriation of trade secrets as to all the defendants. The court ordered a mediation to take place within 45 days. The defendants filed a response to the complaint in the form of a motion to strike as sham, which is still pending. On July 22, 2024, the Company’s subsidiary, Nona Legacy Powered by La Rosa Realty, Inc. commenced a civil action in the Ninth Judicial Circuit in Orange County, Florida against Olga Norkis Fernandez Valdez a/k/a Norkis Fernandez and LPT Realty, LLC. The plaintiff seeks monetary damages caused by Norkis Fernandez due to the breach of contract and breach of fiduciary duty by Ms. Fernandez as well as injunctive relief against Ms. Fernandez. The plaintiff also seeks damages against LPT Realty, LLC for tortious interference with a contractual relationship. The defendants were served their response is due in the end of August. The Company believes that the above claims against the Company are without merit, and it will vigorously defend against such claims. Moreover, these claims, in the aggregate, would not have a material adverse effect on the Company’s financial condition, business, or results of operations, should the Company’s defense not be successful in whole or in part. Except as stated herein, there is no other action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of our executive officers, threatened against or affecting our Company or our officers or directors in their capacities as such.

Warrants

Warrants	6 Months Ended
Warrants	Jun. 30, 2024
Warrants [Abstract]
Warrants	Note 7 — Warrants Warrants are issued to consultants as compensation or as part of certain capital raises which entitle the holder to purchase shares of the Company’s common stock at a fixed price. Warrants issued to two investors who loaned money to the Company, Emmis Capital II, LLC and the Company’s CEO, Joseph La Rosa, on November 14, 2022 and December 2, 2022, respectively, included full ratchet antidilutive protections. The original warrants each covered 50,000 shares at a strike price of $5.00. The February 20, 2024 debt raise transaction required the Company to issue a warrant to Alexander Capital with a strike price of $1.50 (the fair market value of the Company’s common stock at the time of issuance). In accordance with the full ratchet antidilutive terms, the warrants were adjusted to reflect the strike price of the warrant issued to Alexander Capital and the number of shares covered by each of the warrants increased to 166,667. The difference in the fair value between each warrant immediately before and after the trigger was, in aggregate, $230,667, which is considered a deemed dividend that increased the basic net loss per share for common stockholders for the six months ended June 30, 2024. At June 30, 2024, warrants outstanding that have vested and are expected to vest are as follows: Weighted Average Weighted Remaining Average Contractual Aggregate Number of Exercise Life Intrinsic Shares Price (in years) Value Vested 714,387 $ 3.38 3.91 $ 216,174 Expected to vest 247,300 2.25 5.72 — Total 961,687 $ 3.09 4.37 $ 216,174 Additional information with respect to warrant activity: Weighted Average Number of Exercise Shares Price Balance — December 31, 2023 423,334 $ 3.72 Granted 538,353 2.60 Balance — June 30, 2024 961,687 $ 3.09 On February 20, 2024, the Company entered into a securities purchase agreement with an accredited investor for the issuance of a senior secured promissory note. As part of the transaction, the Company issued two warrants, the first gives the investor the option to purchase 120,000 shares of the Company’s common stock with an exercise price of $3.00, exercisable until the five-year anniversary of the closing date. The second warrant gives the investor the option to purchase 95,000 shares of the Company’s common stock with an exercise price of $2.25. The second warrant will only become exercisable if the note is not fully paid on or before the maturity date, at which point the warrant is exercisable until the five-year anniversary of the vesting date. The second warrant will be cancelled and extinguished if the note is fully paid on or before the note maturity date. On April 1, 2024, the Company entered into a securities purchase agreement with an accredited investor for the issuance of a senior secured promissory note. As part of the transaction, the Company issued two warrants, the first gives the investor the option to purchase 150,000 shares of the Company’s common stock with an exercise price of $3.00, exercisable until the five-year anniversary of the closing date. The second warrant gives the investor the option to purchase 152,300 shares of the Company’s common stock with an exercise price of $2.25. The second warrant will only become exercisable if the note is not fully paid on or before the maturity date, at which point the warrant is exercisable until the five-year anniversary of the vesting date. The second warrant will be cancelled and extinguished if the note is fully paid on or before the note maturity date. Under an agreement between the Company and the Company’s underwriter, Alexander Capital, the Company issued a warrant to Alexander Capital as a result of the issuance of the promissory note on February 20, 2024. The holder of the warrant has the right to purchase 21,053 shares of the Company’s common stock with an exercise price of $1.50, exercisable until the five-year anniversary of the grant date. As of June 30, 2024 and December 31, 2023, there was no unrecognized expense related to warrants. The valuation methodology used to determine the fair value of the warrants was the Black-Scholes option-pricing model. The Black-Scholes model requires the use of a number of assumptions including volatility of the stock price, the average risk-free interest rate, and the weighted average expected life of the warrant. Estimated volatility is a measure of the amount by which the Company’s stock price is expected to fluctuate each year during the expected life of the award. The Company’s estimated volatility is an average of the historical volatility of peer entities over the shorter of i) the period equal to the expected life of the award or ii) the period over which the peer company was publicly traded. The Company uses the historical volatility of peer entities due to the lack of sufficient historical data of its stock price. The risk-free interest rate assumption is based upon observed interest rates on zero coupon U.S. Treasury bonds whose maturity period is appropriate for the term of the award at the grant date. The weighted average fair value of warrants granted in the first half of 2024 and the assumptions used in the Black-Scholes model are set forth in the table below. June 30, 2024 Weighted average fair value $ 0.90 Dividend yield — Expected volatility factor 74.4 % Risk-free interest rate 4.3 % Expected life (in years) 5.5

Stockholders' Equity

Stockholders' Equity	6 Months Ended
Stockholders' Equity	Jun. 30, 2024
Stockholders' Equity [Abstract]
Stockholders' Equity	Note 8 — Stockholders’ Equity Common Stock Issuances On February 20, 2024 and April 1, 2024, the Company entered into securities purchase agreements with the same accredited investor for the issuance of senior secured promissory notes. As part of these transactions, the Company issued 67,000 shares and 50,000 shares, respectively, of the Company’s common stock as commitment fees. The value of the shares was allocated to the debt discount. In February 2024, the Company executed a service agreement with a service provider for efforts to initiate the Company’s brokerage business in Texas. The Company issued 5,000 shares of the Company’s unregistered, restricted common stock to the service provider, which were issued on February 22, 2024 and valued at $1.32 per share resulting in $6,589 of stock-based compensation expense. In September 2023, the Company executed a consulting agreement with a service provider to supply certain investor relations services post-IPO. The Company extended the agreement in March 2024 and issued 225,000 shares of the Company’s unregistered, restricted common stock, which were issued on March 13, 2024 and valued at $1.76 per share resulting in $396,000 of stock-based compensation expense. In May 2024, the Company executed three consulting agreements with service providers to supply certain investor relations services post-IPO. As part of these agreements, the Company issued an aggregate of 260,000 shares of the Company’s unregistered, restricted common stock, which were issued on May 17, 2024 and valued at $1.20 per share resulting in $312,000 of stock-based compensation expense. During the first half of 2024, the Company purchased five of the Company’s franchises. The purchase price for all of these entities were settled by the issuance of an aggregate of 1,117,737 unregistered, restricted shares of the Company’s common stock. See Note 2 — Business Combinations for additional information. Stock Option Awards For the three-month period ended June 30, 2024, the Company recorded stock-based compensation for employee options of $162 thousand. There was no stock-based compensation for options for the three-month period ending June 30, 2023. For the six-month periods ended June 30, 2024 and 2023, the Company recorded stock-based compensation for employees awards of $2.950 million and $46 thousand, respectively. The Company did not realize any tax benefits associated with share-based compensation for the three- and six-month periods ended June 30, 2024 and 2023, as the Company recorded a valuation allowance on all deferred tax assets. At June 30, 2024, options outstanding that have vested and are expected to vest are as follows: Weighted Average Weighted Remaining Average Contractual Aggregate Number of Exercise Life Intrinsic Shares Price (in years) Value Vested 3,785,310 $ 1.75 9.51 $ 1,582,856 Expected to vest 90,000 1.20 9.88 82,100 Total 3,875,310 $ 1.74 9.52 $ 1,664,956 Additional information with respect to stock option activity: Weighted Average Number of Exercise Shares Price Balance — December 31, 2023 1,392,125 $ 2.02 Granted 2,483,185 1.58 Balance — June 30, 2024 3,875,310 $ 1.74 The weighted average fair value of stock options granted in the first half of 2024 and the assumptions used in the Black-Scholes model are set forth in the table below. June 30, 2024 Weighted average fair value $ 1.22 Dividend yield — Expected volatility factor 67.9 % Risk-free interest rate 4.0 % Expected life (in years) 10.0 As of June 30, 2024, unrecognized compensation expense related to stock option awards totaled $74,729. As of December 31, 2023, there was no Restricted Stock Units On February 1, 2024, a Restricted Stock Unit (“RSU”) covering 4,000 shares granted to the Company’s Chief Technology Officer (“CTO”) vested. The Company withheld 1,187 shares to cover payroll tax withholding and issued 2,813 shares to the executive. The Company also granted a new RSU to the CTO on February 1, 2024, which will vest on the first anniversary of the grant. For the three-month periods ending June 30, 2024 and 2023, the Company recorded $2,871 and $4,987, respectively, of share-based compensation expense related to the RSUs. For the six-month periods ending June 30, 2024 and 2023, the Company recorded $5,514 and $28,165, respectively, of share-based compensation expense related to the RSUs. As of June 30, 2024, unrecognized compensation expense related to the awards was $43,488. The Company did not realize any tax benefits associated with share-based compensation for the three- and six-month periods ended June 30, 2024 and 2023, as the Company recorded a valuation allowance on all deferred tax assets.

Earnings Per Share

Earnings Per Share	6 Months Ended
Earnings Per Share	Jun. 30, 2024
Earnings Per Share [Abstract]
Earnings Per Share	Note 9 — Earnings Per Share Basic loss per share of common stock attributable to common stockholders is computed by dividing net loss attributable to common stockholders by the weighted average number of shares of common stock outstanding during the period. Diluted loss per share of common stock attributable to common stockholders is computed by giving effect to all potential shares of common stock, including those related to the Company’s outstanding warrants, options and RSUs, to the extent dilutive. For all periods presented, these potential shares were excluded from the calculation of diluted loss per share because their inclusion would be anti-dilutive. As a result, diluted loss per common share is the same as basic loss per common share for all periods presented. Two outstanding warrants covering the Company’s common stock included full ratchet antidilutive features. The features were triggered during the first quarter of fiscal year 2024, reducing the strike price for both warrants from $5.00 to $1.50 and the number of shares increased from 50,000 to 166,667. The difference in the fair value between each warrant immediately before and after the trigger, in aggregate, was $230,667, which is considered a deemed dividend that increased the basic net loss per share for common stockholders. The following table sets forth common stock equivalents that have been excluded from the computation of dilutive weighted average shares outstanding as their inclusion would have been antidilutive: Six Months Ended June 30, 2024 2023 Warrants 961,687 373,334 Options 3,875,310 80,000 Restricted stock units 26,941 4,000 Future equity shares — 90,000 Total 4,863,938 547,334

Segments

Segments	6 Months Ended
Segments	Jun. 30, 2024
Segments [Abstract]
Segments	Note 10 — Segments The Company’s business is organized into five material reportable segments which aggregate 100% of revenue: 1) Real Estate Brokerage Services (Residential) 2) Franchising Services 3) Coaching Services 4) Property Management 5) Real Estate Brokerage Services (Commercial) The reporting segments follow the same accounting policies used in the preparation of the Company’s condensed consolidated financial statements. The following represents the information for the Company’s reportable segments for the three and six months ended June 30, 2024 and 2023, respectively. Three Months Ended Six Months Ended June 30, June 30, 2024 2023 2024 2023 Revenue by segment Real estate brokerage services (residential) $ 15,858,414 $ 4,712,706 $ 26,096,163 $ 8,002,687 Franchising services 68,808 212,141 213,189 516,785 Coaching services 211,024 150,673 344,017 282,210 Property management 2,757,680 2,382,383 5,302,267 4,656,976 Real estate brokerage services (commercial) 155,494 28,817 184,683 69,698 $ 19,051,420 $ 7,486,720 $ 32,140,319 $ 13,528,356 Cost of goods sold by segment Real estate brokerage services (residential) $ 14,470,016 $ 4,369,028 $ 23,674,037 $ 7,361,001 Franchising services 123,453 109,414 253,542 218,582 Coaching services 111,659 76,970 184,664 143,869 Property management 2,630,472 2,263,483 5,145,440 4,509,369 Real estate brokerage services (commercial) 129,509 590 134,328 590 $ 17,465,109 $ 6,819,485 $ 29,392,011 $ 12,233,411 Gross profit by segment Real estate brokerage services (residential) $ 1,388,398 $ 343,678 $ 2,422,126 $ 641,686 Franchising services (54,645 ) 102,727 (40,353 ) 298,203 Coaching services 99,365 73,703 159,353 138,341 Property management 127,208 118,900 156,827 147,607 Real estate brokerage services (commercial) 25,985 28,227 50,355 69,108 $ 1,586,311 $ 667,235 $ 2,748,308 $ 1,294,945 The following table disaggregates the Company’s revenue based on the type of sale or service and the timing of satisfaction of performance obligations for the three and six months ended June 30, 2024 and 2023, respectively. Three Months Ended Six Months Ended June 30, June 30, 2024 2023 2024 2023 Performance obligations satisfied at a point in time $ 15,783,451 $ 4,954,340 $ 25,775,770 $ 8,157,733 Performance obligations satisfied over time 3,267,969 2,532,380 6,364,549 5,370,623 $ 19,051,420 $ 7,486,720 $ 32,140,319 $ 13,528,356

Subsequent Events

Subsequent Events	6 Months Ended
Subsequent Events	Jun. 30, 2024
Subsequent Events [Abstract]
Subsequent Events	Note 11 — Subsequent Events Debt Issuance On July 16, 2024, the Company entered into a securities purchase agreement with the same accredited investor for the capital raise on February 20, 2024 and April 1, 2024, for the issuance of a senior secured promissory note with an aggregate principal amount of $468,000 with a maturity date twelve months from the issue date. The note has an original issue discount of 5% and a coupon rate of 13% per annum. In addition, the Company issued 29,800 shares of the Company’s common stock as a commitment fee, a warrant to purchase 53,700 shares of the Company’s common stock with an exercise price of $3.00, exercisable until the five-year anniversary of the closing date, and a second warrant to purchase 54,200 shares of the Company’s common stock with an exercise price of $2.25. The second warrant will only become exercisable if the note is not fully paid on or before the maturity date, at which point the warrant is exercisable until the five-year anniversary of the vesting date. The second warrant will be cancelled and extinguished if the note is fully paid on or before the note maturity date. The Company also agreed to register the securities issued to the investor by filing a registration statement with the U.S. Securities and Exchange Commission within ninety (90) calendar days from the date of the agreement. The investor also has a security interest in certain property of the Company and its subsidiaries to secure the prompt payment, performance, and discharge in full of all of the Company’s obligations under the note. The principal amount and interest under the note are convertible into shares of the Company’s common stock at a conversion price of $2.50 per share unless the Company fails to make an amortization payment when due, in which case the conversion price shall be the lower of $2.50 or 85% of the lowest VWAP of the shares prior to five days of the conversion. The securities purchase agreement contains customary representations and warranties and agreements and obligations of the parties. The proceeds of the note will be used for business development and general working capital purposes. Debt Conversion to Common Stock During July 2024, the accredited investor holding the February 20, 2024 senior secured promissory note decided to convert all accrued and unpaid interest and a portion of the principal into common stock. The Company issued 98,893 shares of common stock, which reduced accrued interest and principal of $59,986 and $52,265, respectively. Equity Issuance On August 7, 2024, the Company entered into a securities purchase agreement with an institutional accredited investor, Brown Stone Capital Ltd., a corporation organized under the laws of England and Wales, pursuant to which the Company agreed to issue and sell to the Buyer, upon the terms and conditions set forth in the securities purchase agreement, up to 3,051,336 shares of the Company’s common stock and pre-funded warrants to purchase shares of common stock at a price equal to $0.59 per share. The first closing took place on August 12, 2024, and the Company issued 761,689 shares of common stock and a pre-funded warrant to purchase 509,498 shares of common stock. The Company received net proceeds of $725,000 after deducting offering expenses.

Pay vs Performance Disclosure

Pay vs Performance Disclosure - USD ($)	3 Months Ended		6 Months Ended
Pay vs Performance Disclosure - USD ($)	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Pay vs Performance Disclosure
Net Income (Loss)	$ (2,320,072)	$ (403,494)	$ (6,918,868)	$ (1,392,445)

Insider Trading Arrangements

Insider Trading Arrangements	3 Months Ended
Insider Trading Arrangements	Jun. 30, 2024
Trading Arrangements, by Individual
Rule 10b5-1 Arrangement Adopted	false
Non-Rule 10b5-1 Arrangement Adopted	false
Rule 10b5-1 Arrangement Terminated	false
Non-Rule 10b5-1 Arrangement Terminated	false

Accounting Policies, by Policy

Accounting Policies, by Policy (Policies)	6 Months Ended
Accounting Policies, by Policy (Policies)	Jun. 30, 2024
Basis of Presentation and Summary of Significant Accounting Policies [Abstract]
Basis of Presentation and Consolidation	Basis of Presentation and Consolidation The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and Regulation S-X and do not include all the information and disclosures required by accounting principles generally accepted in the United States of America (“GAAP”). The Company has made estimates and judgements affecting the amounts reported in the Company’s condensed consolidated financial statements and the accompanying notes. The actual results experienced by the Company may differ materially from the Company’s estimates. The condensed consolidated financial information is unaudited and reflects all normal adjustments that are, in the opinion of management, necessary to provide a fair statement of results for the interim periods presented, which contemplate continuation of the Company as a going concern and realization of assets and satisfaction of liabilities in the normal course of business and do not include any adjustments that might result from the outcome of any uncertainties related to the Company’s going concern assessment. The carrying amounts of assets and liabilities presented in the unaudited condensed financial statements do not necessarily purport to represent realizable or settlement values. The unaudited condensed consolidated financial statements include the financial statements of the Company, all entities that are wholly-owned by the Company, and all entities in which the Company has a controlling financial interest. All intercompany transactions and balances have been eliminated. Business combinations consummated during the reporting period are reflected in the Company’s results effective from the date of acquisition through the end of the reporting period. Results of the three- and six-month periods ended June 30, 2024 are not necessarily indicative of the results to be expected for the full year ending December 31, 2024. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements for the Company as of and for the year ended December 31, 2023, included in the Company’s Annual Report on Form 10-K. The condensed consolidated balance sheet as of December 31, 2023 was derived from the Company’s audited financial statements referred to above.
Liquidity – Going Concern and Management’s Plans	Liquidity – Going Concern and Management’s Plans On June 30, 2024, the Company had a cash balance of $1.6 million and negative working capital of $1.4 million. On July 16, 2024, the Company entered into a securities purchase agreement with an accredited investor for the issuance of a 13% senior secured promissory note with a principal amount of $468,000 and a purchase price of $444,600 after an original issue discount of $23,400. The note is convertible into shares of the Company’s common stock at the option of the lender. The promissory note begins amortizing five months after the date of the loan, with full maturity occurring twelve months after the date of each loan. See Note 11 — Subsequent Events for additional information. The Company is subject to the risks and challenges associated with companies at a similar stage of development. These include dependence on key individuals, successful development and marketing of its offerings, and competition with larger companies with greater financial, technical, and marketing resources. Furthermore, during the period required to achieve substantially higher revenue in order to become profitable, the Company will require additional funds that might not be readily available or might not be on terms that are acceptable to the Company. Until such time that the Company fully implements its growth strategy, it expects to continue to generate operating losses in the foreseeable future, mostly due to corporate overhead and costs of being a public company. As such, the Company anticipates that its existing working capital, including cash on hand, and cash generated from operations will not be sufficient to meet projected operating expenses for the foreseeable future through at least twelve months from the issuance of the consolidated financial statements. The Company will be required to raise additional capital to service its promissory notes, to repay the principal balance of each of the notes, and to fund ongoing operations. The Company has incurred recurring net losses, and the Company’s operations have not provided net positive cash flows. In view of these matters, there is substantial doubt about the Company’s ability to continue as a going concern. The Company plans on continuing to expand via acquisition, which will help achieve future profitability, and the Company has plans to raise capital from outside investors, as it has done in the past, to fund operating losses and to provide capital for further business acquisitions. There can be no assurance the Company can successfully raise the capital needed.
Reclassifications	Reclassifications Certain items in the prior period’s condensed consolidated financial statements have been reclassified to conform to the current year presentation reflected in the financial statements. Specifically, stock-based compensation was separated from general and administrative expenses on the condensed consolidated statements of operations.
Recently Adopted Accounting Standards	Recently Adopted Accounting Standards In June 2022, the FASB issued ASU 2022-03, Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions,
Recently Issued Accounting Standards Not Yet Adopted	Recently Issued Accounting Standards Not Yet Adopted In October 2023, the FASB issued ASU 2023-06, Disclosure Improvements: Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative, which incorporates certain SEC disclosure requirements into the FASB Accounting Standards Codification (“Codification”) In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures

Business Combinations (Tables)

Business Combinations (Tables)	6 Months Ended
Business Combinations (Tables)	Jun. 30, 2024
Business Combinations [Abstract]
Schedule of Estimated Fair Values of the Identifiable Assets Acquired and Liabilities Assumed	The following table summarizes the purchase consideration and the purchase price allocation to the estimated fair values of the identifiable assets acquired and liabilities assumed for the five acquisitions. Winter Garden Georgia California Lakeland Success Total Acquired ownership 100 % 51 % 51 % 51 % 51 % Acquisition date 2/21/2024 3/7/2024 3/15/2024 4/18/2024 5/24/2024 Common stock issued 268,858 276,178 1,387 514,939 56,375 1,117,737 Cash consideration $ — $ — $ — $ 50,000 $ 10,000 $ 60,000 Equity consideration 352,204 516,453 123,113 823,903 68,778 1,884,451 Total purchase price 352,204 516,453 123,113 873,903 78,778 1,944,451 Noncontrolling interest — 496,200 118,285 839,632 75,689 1,529,806 Acquisition date fair value $ 352,204 $ 1,012,653 $ 241,398 $ 1,713,535 $ 154,467 $ 3,474,257 Purchase price allocation $ 352,204 $ 1,012,653 $ 241,398 $ 1,713,535 $ 154,467 $ 3,474,257 Less fair value of net assets acquired: Cash 17,623 79,553 1,436 32,935 171 131,718 Working capital (less cash) (17,148 ) (54,991 ) (45,027 ) (59,325 ) (21,323 ) (197,814 ) Intangible assets 171,767 446,657 111,202 815,411 104,798 1,649,835 Long-term assets — 91,118 106,542 129,521 22,697 349,878 Long-term liabilities — (98,641 ) (69,449 ) (94,591 ) (8,236 ) (270,917 ) Net assets acquired 172,242 463,696 104,704 823,951 98,107 1,662,700 Goodwill $ 179,962 $ 548,957 $ 136,694 $ 889,584 $ 56,360 $ 1,811,557
Schedule of Intangible Assets Acquired and the Estimated Useful Life	The classes of intangible identifiable assets acquired and the estimated useful life of each class is presented in the table below for the five acquisitions: Winter Garden Georgia California Lakeland Success Total Franchise agreement (10 to 11 years) $ 146,990 $ 356,200 $ 92,367 $ 511,453 $ 48,302 $1,155,312 Agent relationships (8 to 11 years) — 43,447 7,657 147,455 — 198,559 Real estate listings (1 year) 22,239 37,310 10,417 129,847 55,228 255,041 Non-compete agreements (4 years) 2,538 9,700 761 26,656 1,268 40,923 Total identifiable intangible assets acquired $ 171,767 $ 446,657 $ 111,202 $ 815,411 $ 104,798 $1,649,835
Schedule of Pro Forma Financial Information	The amounts of revenue, cost of revenue, gross profit, and loss from operations before income taxes of the five acquisitions included in the Company’s condensed consolidated statement of operations from the date of the acquisition for the three- and six-month periods ended June 30, 2024 is as follows: Three Months Six Months Ended Ended June 30, June 30, 2024 2024 Revenue $ 3,007,645 $ 3,253,081 Cost of revenue $ 2,752,472 $ 2,982,184 Gross profit $ 255,173 $ 270,898 Loss before provision for income taxes $ 94,571 $ 90,142 Six Months Ended June 30, 2024 2023 Revenue $ 34,498,209 $ 18,255,643 Cost of revenue $ 31,622,251 $ 16,552,159 Gross profit $ 2,875,959 $ 1,703,484 Loss before provision for income taxes $ (6,020,765 ) $ (3,022,871 ) Loss per share of common stock attributable to common stockholders, basic and diluted $ (0.42 ) $ (0.33 ) Weighted average shares used in computing net loss per share of common stock attributable to common stockholders 14,849,626 9,299,830

Assets (Tables)

Assets (Tables)	6 Months Ended
Assets (Tables)	Jun. 30, 2024
Assets [Abstract]
Schedule of Components of Purchased intangible Assets	The components of purchased intangible assets were as follows: Weighted Average Remaining June 30, 2024 December 31, 2023 Amortization Gross Gross Period Carrying Amount Accumulated Net Carrying Accumulated Net Franchise agreement 10 $ 4,898,393 $ 233,212 $ 4,665,181 $ 3,743,081 $ 32,334 $ 3,710,747 Agent relationships 8 721,339 45,193 676,146 522,780 8,692 514,088 Real estate listings 1 553,839 209,170 344,669 298,798 28,366 270,432 Non-compete agreements 3 181,847 23,189 158,658 140,924 3,742 137,182 Total 9 $ 6,355,418 $ 510,764 $ 5,844,654 $ 4,705,583 $ 73,134 $ 4,632,449
Schedule of Estimated Amortization Expense	Based on the intangible assets recorded at June 30, 2024, and assuming no subsequent additions or impairment of the underlying assets, the remaining estimated amortization expense is expected to be as follows: Amortization 2024 – remainder of year $ 563,140 2025 682,740 2026 600,808 2027 597,241 2028 557,314 Thereafter 2,843,411 Total $ 5,844,654

Liabilities (Tables)

Liabilities (Tables)	6 Months Ended
Liabilities (Tables)	Jun. 30, 2024
Liabilities [Abstract]
Schedule of Company’s Liabilities Measured at Fair Value on a Recurring Basis	A summary of the Company’s liabilities measured at fair value on a recurring basis is as follows: June 30, 2024 December 31, 2023 Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3 Total Liabilities Derivative liability (See Note 5) $ — $ — $ 317,400 $ 317,400 $ — $ — $ — $ —
Schedule of Summary of Changes in Fair Value Associated With the Level 3 Liabilities	The following table provides a summary of changes in fair value associated with the Level 3 liabilities for the three-month periods ended June 30, 2024 and 2023: 2024 2023 Balance – March 31, $ 122,300 $ 668,492 Issuance of derivative liability 112,000 7,500 Extinguishment of derivative liability — (71,680 ) Change in fair market value 83,100 (17,306 ) Balance – June 30, $ 317,400 $ 587,006 2024 2023 Balance – January 1, $ — $ 1,022,879 Issuance of derivative liability 229,300 7,500 Extinguishment of derivative liability — (314,589 ) Change in fair market value 88,100 (128,784 ) Balance – June 30, $ 317,400 $ 587,006
Schedule of Weighted Average Fair Value of Warrants Granted	The fair value of the derivative liabilities on the issuance dates and the balance sheet date and the assumptions used in the Black-Scholes model are set forth in the table below. February 20, April 1, June 30, 2024 2024 2024 Weighted average fair value $ 0.78 $ 0.91 $1.18 Stock Price $ 1.50 $ 1.66 $2.11 Strike Price $ 3.00 $ 3.00 $3.00 Dividend yield — — — Expected volatility factor 77.5 % 78.5 % 75.3% Risk-free interest rate 4.3 % 4.3 % 4.3% Expected life (in years) 5.0 5.0 4.7

Borrowings (Tables)

Borrowings (Tables)	6 Months Ended
Borrowings (Tables)	Jun. 30, 2024
Borrowings [Abstract]
Schedule of Total Term Debt	Total EIDL Loans are comprised of the following: June 30, December 31, 2024 2023 Economic Injury Disaster Loans $ 650,794 $ 619,527 Less: current portion (5,500 ) (4,400 ) Notes payable, net of current $ 645,294 $ 615,127
Schedule of Future Maturities of Term Debt	Future maturities of term debt as of June 30, 2024, were as follows: June 30, 2024 2024 – remainder of year $ 2,750 2025 5,500 2026 5,500 2027 5,500 2028 5,500 2029 5,500 Thereafter 620,544 Total $ 650,794
Schedule of Total Convertible Notes	The convertible notes are comprised of the following: June 30, 2024 Principal amount $ 2,368,631 Unamortized debt discount (575,965 ) Net carrying value $ 1,792,666

Commitments and Contingencies (

Commitments and Contingencies (Tables)	6 Months Ended
Commitments and Contingencies (Tables)	Jun. 30, 2024
Commitments and Contingencies [Abstract]
Schedule of Supplemental Cash Flow Information Related to Leases	Supplemental cash flow information related to leases is as follows: Six Months Ended June 30, 2024 2023 Cash paid for amounts included in the measurement of lease liabilities $ 249,176 $ — Right-of-use assets obtained in exchange for lease liabilities $ 609,049 $ —
Schedule of Supplemental Balnace Sheet Information Related to Leases	Supplemental balance sheet information related to leases is as follows: June 30, December 31, 2024 2023 Assets: Right-of-use assets $ 1,107,751 $ 687,570 Liabilities: Lease liability, current $ 459,122 $ 340,566 Lease liability, noncurrent 670,032 363,029 $ 1,129,154 $ 703,595
Schedule of Future maturities on lease liabilities	Future maturities on lease liabilities as of June 30, 2024, are as follows: June 30, 2024 2024 – remainder of year $ 305,316 2025 438,907 2026 342,062 2027 184,864 2028 16,639 Total minimum lease payments 1,287,788 Less: imputed interest (158,634 ) Present value of lease obligations 1,129,154 Less: current portion (459,122 ) Long-term portion of lease obligations $ 670,032

Warrants (Tables)

Warrants (Tables)	6 Months Ended
Warrants (Tables)	Jun. 30, 2024
Warrants [Abstract]
Schedule of Warrants Outstanding	At June 30, 2024, warrants outstanding that have vested and are expected to vest are as follows: Weighted Average Weighted Remaining Average Contractual Aggregate Number of Exercise Life Intrinsic Shares Price (in years) Value Vested 714,387 $ 3.38 3.91 $ 216,174 Expected to vest 247,300 2.25 5.72 — Total 961,687 $ 3.09 4.37 $ 216,174
Schedule of Additional Information with Respect to Warrant Activity	Additional information with respect to warrant activity: Weighted Average Number of Exercise Shares Price Balance — December 31, 2023 423,334 $ 3.72 Granted 538,353 2.60 Balance — June 30, 2024 961,687 $ 3.09
Schedule of Weighted Average Fair Value of Warrants Granted	The weighted average fair value of warrants granted in the first half of 2024 and the assumptions used in the Black-Scholes model are set forth in the table below. June 30, 2024 Weighted average fair value $ 0.90 Dividend yield — Expected volatility factor 74.4 % Risk-free interest rate 4.3 % Expected life (in years) 5.5

Stockholders' Equity (Tables)

Stockholders' Equity (Tables)	6 Months Ended
Stockholders' Equity (Tables)	Jun. 30, 2024
Stockholders' Equity [Abstract]
Schedule of Options Outstanding that Have Vested and are Expected to Vest	At June 30, 2024, options outstanding that have vested and are expected to vest are as follows: Weighted Average Weighted Remaining Average Contractual Aggregate Number of Exercise Life Intrinsic Shares Price (in years) Value Vested 3,785,310 $ 1.75 9.51 $ 1,582,856 Expected to vest 90,000 1.20 9.88 82,100 Total 3,875,310 $ 1.74 9.52 $ 1,664,956
Schedule of Stock Option Activity	Additional information with respect to stock option activity: Weighted Average Number of Exercise Shares Price Balance — December 31, 2023 1,392,125 $ 2.02 Granted 2,483,185 1.58 Balance — June 30, 2024 3,875,310 $ 1.74
Schedule of Weighted Average Fair Value of Stock Options Granted	The weighted average fair value of stock options granted in the first half of 2024 and the assumptions used in the Black-Scholes model are set forth in the table below. June 30, 2024 Weighted average fair value $ 1.22 Dividend yield — Expected volatility factor 67.9 % Risk-free interest rate 4.0 % Expected life (in years) 10.0

Earnings Per Share (Tables)

Earnings Per Share (Tables)	6 Months Ended
Earnings Per Share (Tables)	Jun. 30, 2024
Earnings Per Share [Abstract]
Schedule of Computation of Dilutive Weighted Average Shares Outstanding	The following table sets forth common stock equivalents that have been excluded from the computation of dilutive weighted average shares outstanding as their inclusion would have been antidilutive: Six Months Ended June 30, 2024 2023 Warrants 961,687 373,334 Options 3,875,310 80,000 Restricted stock units 26,941 4,000 Future equity shares — 90,000 Total 4,863,938 547,334

Segments (Tables)

Segments (Tables)	6 Months Ended
Segments (Tables)	Jun. 30, 2024
Segments [Abstract]
Schedule of Information about Reportable Segments	The following represents the information for the Company’s reportable segments for the three and six months ended June 30, 2024 and 2023, respectively. Three Months Ended Six Months Ended June 30, June 30, 2024 2023 2024 2023 Revenue by segment Real estate brokerage services (residential) $ 15,858,414 $ 4,712,706 $ 26,096,163 $ 8,002,687 Franchising services 68,808 212,141 213,189 516,785 Coaching services 211,024 150,673 344,017 282,210 Property management 2,757,680 2,382,383 5,302,267 4,656,976 Real estate brokerage services (commercial) 155,494 28,817 184,683 69,698 $ 19,051,420 $ 7,486,720 $ 32,140,319 $ 13,528,356 Cost of goods sold by segment Real estate brokerage services (residential) $ 14,470,016 $ 4,369,028 $ 23,674,037 $ 7,361,001 Franchising services 123,453 109,414 253,542 218,582 Coaching services 111,659 76,970 184,664 143,869 Property management 2,630,472 2,263,483 5,145,440 4,509,369 Real estate brokerage services (commercial) 129,509 590 134,328 590 $ 17,465,109 $ 6,819,485 $ 29,392,011 $ 12,233,411 Gross profit by segment Real estate brokerage services (residential) $ 1,388,398 $ 343,678 $ 2,422,126 $ 641,686 Franchising services (54,645 ) 102,727 (40,353 ) 298,203 Coaching services 99,365 73,703 159,353 138,341 Property management 127,208 118,900 156,827 147,607 Real estate brokerage services (commercial) 25,985 28,227 50,355 69,108 $ 1,586,311 $ 667,235 $ 2,748,308 $ 1,294,945
Schedule of Disaggregation of Revenue and Timing of Satisfaction of Performance Obligation	The following table disaggregates the Company’s revenue based on the type of sale or service and the timing of satisfaction of performance obligations for the three and six months ended June 30, 2024 and 2023, respectively. Three Months Ended Six Months Ended June 30, June 30, 2024 2023 2024 2023 Performance obligations satisfied at a point in time $ 15,783,451 $ 4,954,340 $ 25,775,770 $ 8,157,733 Performance obligations satisfied over time 3,267,969 2,532,380 6,364,549 5,370,623 $ 19,051,420 $ 7,486,720 $ 32,140,319 $ 13,528,356

Basis of Presentation and Sum_2

Basis of Presentation and Summary of Significant Accounting Policies (Details) - USD ($)				6 Months Ended
	Jul. 16, 2024	Apr. 01, 2024	Feb. 20, 2024	Jun. 30, 2024	Dec. 31, 2023	Jun. 30, 2023
Basis of Presentation and Summary of Significant Accounting Policies [Line Items]
Cash balance				$ 1,551,135	$ 959,604	$ 292,725
Negative working capital				$ 1,400,000
Issuance of secured promissory note, percentage	13%
Senior Secured Promissory Note [Member]
Basis of Presentation and Summary of Significant Accounting Policies [Line Items]
Principal amount	$ 468,000
Purchase price	444,600	$ 468,000	$ 468,000
Debt discount	$ 23,400

Business Combinations (Details)

Business Combinations (Details)	Jun. 30, 2024
La Rosa Realty Winter Garden LLC [Member]
Business Combinations [Line Items]
Interest acquired	100%

Business Combinations (Detail_2

Business Combinations (Details) - Schedule of Estimated Fair Values of the Identifiable Assets Acquired and Liabilities Assumed - Business Acquisition [Member]	6 Months Ended
	Jun. 30, 2024 USD ($) shares
Schedule of Estimated Fair Values of the Identifiable Assets Acquired and Liabilities Assumed [Line Items]
Common stock issued (in Shares) \| shares	1,117,737
Cash consideration	$ 60,000
Equity consideration	1,884,451
Equity consideration — purchase price	1,944,451
Noncontrolling interest	1,529,806
Acquisition date fair value	3,474,257
Purchase price allocation	3,474,257
Less fair value of net assets acquired:
Cash	131,718
Working capital (less cash)	(197,814)
Intangible identifiable assets	1,649,835
Long-term assets	349,878
Long-term liabilities	(270,917)
Net assets acquired	1,662,700
Goodwill	$ 1,811,557
Winter Garden [Member]
Schedule of Estimated Fair Values of the Identifiable Assets Acquired and Liabilities Assumed [Line Items]
Acquired ownership	100%
Acquisition date	Feb. 21, 2024
Common stock issued (in Shares) \| shares	268,858
Cash consideration
Equity consideration	352,204
Equity consideration — purchase price	352,204
Noncontrolling interest
Acquisition date fair value	352,204
Purchase price allocation	352,204
Less fair value of net assets acquired:
Cash	17,623
Working capital (less cash)	(17,148)
Intangible identifiable assets	171,767
Long-term assets
Long-term liabilities
Net assets acquired	172,242
Goodwill	$ 179,962
Georgia [Member]
Schedule of Estimated Fair Values of the Identifiable Assets Acquired and Liabilities Assumed [Line Items]
Acquired ownership	51%
Acquisition date	Mar. 07, 2024
Common stock issued (in Shares) \| shares	276,178
Cash consideration
Equity consideration	516,453
Equity consideration — purchase price	516,453
Noncontrolling interest	496,200
Acquisition date fair value	1,012,653
Purchase price allocation	1,012,653
Less fair value of net assets acquired:
Cash	79,553
Working capital (less cash)	(54,991)
Intangible identifiable assets	446,657
Long-term assets	91,118
Long-term liabilities	(98,641)
Net assets acquired	463,696
Goodwill	$ 548,957
California [Member]
Schedule of Estimated Fair Values of the Identifiable Assets Acquired and Liabilities Assumed [Line Items]
Acquired ownership	51%
Acquisition date	Mar. 15, 2024
Common stock issued (in Shares) \| shares	1,387
Cash consideration
Equity consideration	123,113
Equity consideration — purchase price	123,113
Noncontrolling interest	118,285
Acquisition date fair value	241,398
Purchase price allocation	241,398
Less fair value of net assets acquired:
Cash	1,436
Working capital (less cash)	(45,027)
Intangible identifiable assets	111,202
Long-term assets	106,542
Long-term liabilities	(69,449)
Net assets acquired	104,704
Goodwill	$ 136,694
Lakeland [Member]
Schedule of Estimated Fair Values of the Identifiable Assets Acquired and Liabilities Assumed [Line Items]
Acquired ownership	51%
Acquisition date	Apr. 18, 2024
Common stock issued (in Shares) \| shares	514,939
Cash consideration	$ 50,000
Equity consideration	823,903
Equity consideration — purchase price	873,903
Noncontrolling interest	839,632
Acquisition date fair value	1,713,535
Purchase price allocation	1,713,535
Less fair value of net assets acquired:
Cash	32,935
Working capital (less cash)	(59,325)
Intangible identifiable assets	815,411
Long-term assets	129,521
Long-term liabilities	(94,591)
Net assets acquired	823,951
Goodwill	$ 889,584
Success [Member]
Schedule of Estimated Fair Values of the Identifiable Assets Acquired and Liabilities Assumed [Line Items]
Acquired ownership	51%
Acquisition date	May 24, 2024
Common stock issued (in Shares) \| shares	56,375
Cash consideration	$ 10,000
Equity consideration	68,778
Equity consideration — purchase price	78,778
Noncontrolling interest	75,689
Acquisition date fair value	154,467
Purchase price allocation	154,467
Less fair value of net assets acquired:
Cash	171
Working capital (less cash)	(21,323)
Intangible identifiable assets	104,798
Long-term assets	22,697
Long-term liabilities	(8,236)
Net assets acquired	98,107
Goodwill	$ 56,360

Business Combinations (Detail_3

Business Combinations (Details) - Schedule of Intangible Assets Acquired and the Estimated Useful Life	Jun. 30, 2024 USD ($)
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	$ 1,649,835
Franchise agreement [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	1,155,312
Agent relationships [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	198,559
Real estate listings [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	255,041
Non-compete agreements [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	40,923
Winter Garden [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	171,767
Winter Garden [Member] \| Franchise agreement [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	146,990
Winter Garden [Member] \| Agent relationships [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired
Winter Garden [Member] \| Real estate listings [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	22,239
Winter Garden [Member] \| Non-compete agreements [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	2,538
Georgia [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	446,657
Georgia [Member] \| Franchise agreement [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	356,200
Georgia [Member] \| Agent relationships [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	43,447
Georgia [Member] \| Real estate listings [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	37,310
Georgia [Member] \| Non-compete agreements [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	9,700
California [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	111,202
California [Member] \| Franchise agreement [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	92,367
California [Member] \| Agent relationships [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	7,657
California [Member] \| Real estate listings [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	10,417
California [Member] \| Non-compete agreements [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	761
Lakeland [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	815,411
Lakeland [Member] \| Franchise agreement [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	511,453
Lakeland [Member] \| Agent relationships [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	147,455
Lakeland [Member] \| Real estate listings [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	129,847
Lakeland [Member] \| Non-compete agreements [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	26,656
Success [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	104,798
Success [Member] \| Franchise agreement [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	48,302
Success [Member] \| Agent relationships [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired
Success [Member] \| Real estate listings [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	55,228
Success [Member] \| Non-compete agreements [Member]
Schedule of Intangibles Assets Acquired and the Estimated Useful Life [Line Items]
Total identifiable intangible assets acquired	$ 1,268

Business Combinations (Detail_4

Business Combinations (Details) - Schedule of Pro Forma Financial Information - Pro Forma [Member] - USD ($)	3 Months Ended
	Jun. 30, 2024	Mar. 31, 2024	Jun. 30, 2023	Mar. 31, 2023
Schedule of Pro Forma Financial Information [Line Items]
Revenue	$ 34,498,209	$ 3,007,645	$ 18,255,643	$ 3,253,081
Cost of revenue	31,622,251	2,752,472	16,552,159	2,982,184
Gross profit	2,875,959	255,173	1,703,484	270,898
Loss before provision for income taxes	$ (6,020,765)	$ 94,571	$ (3,022,871)	$ 90,142
Loss per share of common stock attributable to common stockholders, basic (in Dollars per share)	$ (0.42)		$ (0.33)
Weighted average shares used in computing net loss per share of common stock attributable to common stockholders (in Shares)	14,849,626		9,299,830

Business Combinations (Detail_5

Business Combinations (Details) - Schedule of Pro Forma Financial Information (Parentheticals) - $ / shares	3 Months Ended
	Jun. 30, 2024	Jun. 30, 2023
Pro Forma [Member]
Schedule of Pro Forma Financial Information [Line Items]
Loss per share of common stock attributable to common stockholders, diluted	$ (0.42)	$ (0.33)

Assets (Details)

Assets (Details) - USD ($)	3 Months Ended		6 Months Ended
Assets (Details) - USD ($)	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Assets [Abstract]
Impairment charges			$ 0
Amortization expense	$ 254,000		$ 438,000

Assets (Details) - Schedule of

Assets (Details) - Schedule of Components of Purchased intangible Assets - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Schedule of Components of Purchased intangible Assets [Line Items]
Weighted Average Remaining Amortization Period	9 years
Gross Carrying Amount	$ 6,355,418	$ 4,705,583
Accumulated Amortization	510,764	73,134
Net Amount	$ 5,844,654	4,632,449
Franchise Agreement [Member]
Schedule of Components of Purchased intangible Assets [Line Items]
Weighted Average Remaining Amortization Period	10 years
Gross Carrying Amount	$ 4,898,393	3,743,081
Accumulated Amortization	233,212	32,334
Net Amount	$ 4,665,181	3,710,747
Agent Relationships [Member]
Schedule of Components of Purchased intangible Assets [Line Items]
Weighted Average Remaining Amortization Period	8 years
Gross Carrying Amount	$ 721,339	522,780
Accumulated Amortization	45,193	8,692
Net Amount	$ 676,146	514,088
Real Estate Listings [Member]
Schedule of Components of Purchased intangible Assets [Line Items]
Weighted Average Remaining Amortization Period	1 year
Gross Carrying Amount	$ 553,839	298,798
Accumulated Amortization	209,170	28,366
Net Amount	$ 344,669	270,432
Non-Compete Agreements [Member]
Schedule of Components of Purchased intangible Assets [Line Items]
Weighted Average Remaining Amortization Period	3 years
Gross Carrying Amount	$ 181,847	140,924
Accumulated Amortization	23,189	3,742
Net Amount	$ 158,658	$ 137,182

Assets (Details) - Schedule o_2

Assets (Details) - Schedule of Estimated Amortization Expense - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Schedule of Estimated Amortization Expense [Abstract]
2024 – remainder of year	$ 563,140
2025	682,740
2026	600,808
2027	597,241
2028	557,314
Thereafter	2,843,411
Total	$ 5,844,654	$ 4,632,449

Liabilities (Details)

Liabilities (Details) $ in Thousands	Jun. 30, 2024 USD ($)
Liabilities [Abstract]
Revenue remaining performance obligation	$ 121

Liabilities (Details) - Schedul

Liabilities (Details) - Schedule of Company’s Liabilities Measured at Fair Value on a Recurring Basis - Fair Value, Recurring [Member] - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Liabilities
Derivative liability (See Note 5)	$ 317,400
Fair Value, Inputs, Level 1 [Member]
Liabilities
Derivative liability (See Note 5)
Fair Value, Inputs, Level 2 [Member]
Liabilities
Derivative liability (See Note 5)
Fair Value, Inputs, Level 3 [Member]
Liabilities
Derivative liability (See Note 5)	$ 317,400

Liabilities (Details) - Sched_2

Liabilities (Details) - Schedule of Summary of Changes in Fair Value Associated With the Level 3 Liabilities - Fair Value, Inputs, Level 3 [Member] - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Schedule of Summary of Changes in Fair Value Associated With the Level 3 Liabilities [Line Items]
Balance	$ 122,300	$ 668,492		$ 1,022,879
Issuance of derivative liability	112,000	7,500	229,300	7,500
Extinguishment of derivative liability		(71,680)		(314,589)
Change in fair market value	83,100	(17,306)	88,100	(128,784)
Balance	$ 317,400	$ 587,006	$ 317,400	$ 587,006

Liabilities (Details) - Sched_3

Liabilities (Details) - Schedule of Weighted Average Fair Value of Warrants Granted	Jun. 30, 2024	Apr. 01, 2024	Feb. 20, 2024
Weighted average fair value [Member]
Schedule of Weighted Average Fair Value of Warrants Granted [Line items]
Fair value of the derivative liability	1.18	0.91	0.78
Stock Price [Member]
Schedule of Weighted Average Fair Value of Warrants Granted [Line items]
Fair value of the derivative liability	2.11	1.66	1.5
Strike Price [Member]
Schedule of Weighted Average Fair Value of Warrants Granted [Line items]
Fair value of the derivative liability	3	3	3
Dividend yield [Member]
Schedule of Weighted Average Fair Value of Warrants Granted [Line items]
Fair value of the derivative liability
Expected volatility factor [Member]
Schedule of Weighted Average Fair Value of Warrants Granted [Line items]
Fair value of the derivative liability	75.3	78.5	77.5
Risk-free interest rate [Member]
Schedule of Weighted Average Fair Value of Warrants Granted [Line items]
Fair value of the derivative liability	4.3	4.3	4.3
Expected life [Member]
Schedule of Weighted Average Fair Value of Warrants Granted [Line items]
Fair value of the derivative liability	4.7	5	5

Borrowings (Details)

Borrowings (Details) - USD ($)					3 Months Ended	6 Months Ended		12 Months Ended
Borrowings (Details) - USD ($)	May 20, 2024	Apr. 01, 2024	Feb. 20, 2024	Jul. 03, 2023	Jun. 30, 2024	Jun. 30, 2024	Jun. 30, 2023	Dec. 31, 2023
Borrowings [Line Items]
Lowest volume weighted average price		85%	85%
Accrued interest					$ 75,967	$ 75,967
Amortization of debt discount totaling					$ 48,582
Non cash interest expenses						$ 7,420
Warrant [Member]
Borrowings [Line Items]
Warrant shares (in Shares)					95,000	95,000
Economic Injury Disaster Loans [Member]
Borrowings [Line Items]
Outstanding EIDL Loans						$ 34,100		$ 263,000
Percentage of bear interest rate					3.75%	3.75%
Senior Secured Promissory Note [Member]
Borrowings [Line Items]
Original issue discount, percentage		5%	5%
Coupon rate percentage		13%
Issued shares (in Shares)		50,000	67,000
Amortization of debt discount totaling						$ 249,882
Accrued interest						90,922
Convertible Notes [Member]
Borrowings [Line Items]
Coupon rate percentage			13%
Alexander Capital [Member]
Borrowings [Line Items]
Placement fee						202,518
Debt issuance costs					$ 326,879	326,879
Alexander Capital [Member] \| Warrant [Member]
Borrowings [Line Items]
Exercise price per share (in Dollars per share)			$ 1.5
Warrant shares (in Shares)			21,053
Purchase of warrant term			5 years
Unsecured Convertible Promissory Note [Member]
Borrowings [Line Items]
Debt instrument face value					346,248	346,248
Cedar Advance LLC [Member]
Borrowings [Line Items]
Debt issuance costs					26,350	26,350
Sale of future receipts				$ 764,150
Sales				$ 500,650
Debt discount amount					237,150	237,150
2024 Cash Advance [Member]
Borrowings [Line Items]
Debt issuance costs	$ 25,000
Sale of future receipts	761,250
Sales	500,000
Debt discount amount	236,250				198,449	198,449
Purchase price has been repaid	$ 23,000				447,801	447,801
Non-cash interest expense					$ 62,801	62,801
Cash advance remaining gross balance						$ 646,250
Common Stock [Member]
Borrowings [Line Items]
Issued shares (in Shares)		50,000	67,000
Purchase shares of common stock (in Shares)			53,700				4,000
Exercise price per share (in Dollars per share)		$ 2.25	$ 2.25		$ 2.25	$ 2.25
Common Stock [Member] \| Warrant [Member]
Borrowings [Line Items]
Issued shares (in Shares)			29,800
Purchase shares of common stock (in Shares)		150,000	120,000
Exercise price per share (in Dollars per share)		$ 3	$ 3		$ 1.5	$ 1.5
Warrant shares (in Shares)		152,300	54,200		95,000	95,000
Accredited investor [Member] \| Senior Secured Promissory Note [Member]
Borrowings [Line Items]
Debt instrument face value			$ 1,052,632
Securities Purchase Agreement [Member] \| Senior Secured Promissory Note [Member]
Borrowings [Line Items]
Debt instrument face value		$ 1,316,000
Convertible Notes Payable [Member]
Borrowings [Line Items]
Exercise price per share (in Dollars per share)		$ 2.5	$ 2.5
Convertible Notes Payable [Member] \| Common Stock [Member]
Borrowings [Line Items]
Exercise price per share (in Dollars per share)		$ 2.5	$ 2.5
Regions Bank [Member]
Borrowings [Line Items]
Line of credit maximum borrowing capacity					$ 150,000	$ 150,000
Line of credit facility prime rate					4.75%	4.75%
Line of credit facility floor rate					4.75%	4.75%

Borrowings (Details) - Schedule

Borrowings (Details) - Schedule of Total Term Debt - Economic Injury Disaster Loans [Member] - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Debt Instrument [Line Items]
Economic Injury Disaster Loans	$ 650,794	$ 619,527
Less: current portion	(5,500)	(4,400)
Notes payable, net of current	$ 645,294	$ 615,127

Borrowings (Details) - Schedu_2

Borrowings (Details) - Schedule of Future Maturities of Term Debt	Jun. 30, 2024 USD ($)
Schedule of Future Maturities of Term Debt [Abstract]
2024 – remainder of year	$ 2,750
2025	5,500
2026	5,500
2027	5,500
2028	5,500
2029	5,500
Thereafter	620,544
Total	$ 650,794

Borrowings (Details) - Schedu_3

Borrowings (Details) - Schedule of Total Convertible Notes - Convertible Notes [Member]	Jun. 30, 2024 USD ($)
Schedule of Total Convertible Notes [Abstract]
Principal amount	$ 2,368,631
Unamortized debt discount	(575,965)
Net carrying value	$ 1,792,666

Commitments and Contingencies_2

Commitments and Contingencies (Details) - USD ($)	3 Months Ended		6 Months Ended
Commitments and Contingencies (Details) - USD ($)	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023	Dec. 31, 2023
Commitments and Contingencies [Line Items]
Lease costs	$ 212,955	$ 101,975	$ 420,870	$ 133,440
Increase in right-of-use assets			333,509
Weighted average discount rate					9.14%
Wages			$ 249,000
Minimum [Member]
Commitments and Contingencies [Line Items]
Lease term	1 year		1 year
Maximum [Member]
Commitments and Contingencies [Line Items]
Lease term	5 years		5 years

Commitments and Contingencies_3

Commitments and Contingencies (Details) - Schedule of Supplemental Cash Flow Information Related to Leases - USD ($)	6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023
Schedule of Supplemental Cash Flow Information Related to Leases [Abstract]
Cash paid for amounts included in the measurement of lease liabilities	$ 249,176
Right-of-use assets obtained in exchange for lease liabilities	$ 609,049

Commitments and Contingencies_4

Commitments and Contingencies (Details) - Schedule of Supplemental Balance Sheet Information Related to Leases - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Assets:
Right-of-use assets	$ 1,107,751	$ 687,570
Liabilities:
Lease liability, current	459,122	340,566
Lease liability, noncurrent	670,032	363,029
Lease liability	$ 1,129,154	$ 703,595

Commitments and Contingencies_5

Commitments and Contingencies (Details) - Schedule of Future maturities on lease liabilities - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Schedule of Future Maturities on Lease Liabilities [Abstract]
2024 – remainder of year	$ 305,316
2025	438,907
2026	342,062
2027	184,864
2028	16,639
Total minimum lease payments	1,287,788
Less: imputed interest	(158,634)
Present value of lease obligations	1,129,154	$ 703,595
Less: current portion	(459,122)	(340,566)
Long-term portion of lease obligations	$ 670,032	$ 363,029

Warrants (Details)

Warrants (Details) - USD ($)			3 Months Ended		6 Months Ended
Warrants (Details) - USD ($)	Apr. 01, 2024	Feb. 20, 2024	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Warrants [Line Items]
strike price		$ 166,667			$ 5
Deemed dividend (in Dollars)					$ 230,667
Warrant [Member]
Warrants [Line Items]
Warrants covered (in Dollars)					$ 50,000
Warrant shares (in Shares)			95,000		95,000
Alexander Capital [Member]
Warrants [Line Items]
strike price		$ 1.5
Common Stock [Member]
Warrants [Line Items]
Purchase shares of common stock (in Shares)		53,700				4,000
Warrants exercise price	$ 2.25	$ 2.25	$ 2.25		$ 2.25
Common Stock [Member] \| Warrant [Member]
Warrants [Line Items]
Purchase shares of common stock (in Shares)	150,000	120,000
Warrants exercise price	$ 3	$ 3	$ 1.5		$ 1.5
Warrant shares (in Shares)	152,300	54,200	95,000		95,000
Warrant right to purchase shares (in Shares)					21,053

Warrants (Details) - Schedule o

Warrants (Details) - Schedule of Warrants Outstanding - Warrant [Member]	6 Months Ended
	Jun. 30, 2024 USD ($) $ / shares shares
Schedule of Warrants Outstanding [Abstract]
Number of Shares Vested \| shares	714,387
Weighted Average Exercise Price Vested \| $ / shares	$ 3.38
Weighted Average Remaining Contractual Life (in years) Vested	3 years 10 months 28 days
Aggregate Intrinsic Value Vested \| $	$ 216,174
Number of Shares Expected to vest \| shares	247,300
Weighted Average Exercise Price Expected to vest \| $ / shares	$ 2.25
Weighted Average Remaining Contractual Life (in years) Expected to vest	5 years 8 months 19 days
Aggregate Intrinsic Value Expected to vest \| $
Number of Shares Total \| shares	961,687
Weighted Average Exercise Price Total \| $ / shares	$ 3.09
Weighted Average Remaining Contractual Life (in years) Total	4 years 4 months 13 days
Aggregate Intrinsic Value Total \| $	$ 216,174

Warrants (Details) - Schedule_2

Warrants (Details) - Schedule of Additional Information with Respect to Warrant Activity	6 Months Ended
	Jun. 30, 2024 $ / shares shares
Schedule of Additional Information with Respect to Warrant Activity [Abstract]
Number of Shares, begining Balance \| shares	423,334
Weighted Average Exercise Price, begining Balance \| $ / shares	$ 3.72
Number of Shares, Ending Balance \| shares	961,687
Weighted Average Exercise Price, Ending Balance \| $ / shares	$ 3.09
Number of Shares, Granted \| shares	538,353
Weighted Average Exercise Price,Granted \| $ / shares	$ 2.6

Warrants (Details) - Schedule_3

Warrants (Details) - Schedule of Weighted Average Fair Value of Warrants Granted	Jun. 30, 2024
Measurement Input, Exercise Price [Member]
Schedule of Weighted Average Fair Value of Warrants Granted [Line Items]
Fair value of warrants	0.9
Measurement Input, Expected Dividend Rate [Member]
Schedule of Weighted Average Fair Value of Warrants Granted [Line Items]
Fair value of warrants
Measurement Input, Option Volatility [Member]
Schedule of Weighted Average Fair Value of Warrants Granted [Line Items]
Fair value of warrants	74.4
Measurement Input, Risk Free Interest Rate [Member]
Schedule of Weighted Average Fair Value of Warrants Granted [Line Items]
Fair value of warrants	4.3
Measurement Input, Expected Term [Member]
Schedule of Weighted Average Fair Value of Warrants Granted [Line Items]
Fair value of warrants	5.5

Stockholders' Equity (Details)

Stockholders' Equity (Details) - USD ($)							3 Months Ended		6 Months Ended
Stockholders' Equity (Details) - USD ($)	May 17, 2024	Apr. 01, 2024	Mar. 13, 2024	Feb. 22, 2024	Feb. 20, 2024	Feb. 01, 2024	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023	Dec. 31, 2023
Stockholders’ Equity [Line Items]
Restricted common stock (in Shares)									1,117,737
Stock-based compensation employee							$ 162,000		$ 2,950,000	$ 46,000
Total stock option awards							74,729		74,729
Payroll tax (in Shares)						1,187
Shares to the executive (in Shares)						2,813
Unrecognized compensation expense							43,488		43,488
Restricted Stock [Member]
Stockholders’ Equity [Line Items]
Restricted common stock (in Shares)	260,000		225,000	5,000
Issued price per share (in Dollars per share)	$ 1.2		$ 1.76	$ 1.32
Stock based compensation expense	$ 312,000		$ 396,000	$ 6,589
Restricted Stock Unit (“RSU”) [Member]
Stockholders’ Equity [Line Items]
Stock based compensation expense							$ 2,871	$ 4,987	$ 5,514	$ 28,165
Granted shares (in Shares)						4,000
Common Stock [Member]
Stockholders’ Equity [Line Items]
Shares issued (in Shares)		50,000			67,000
Shares to the executive (in Shares)							617		3,430

Stockholders' Equity (Details)

Stockholders' Equity (Details) - Schedule of Options Outstanding that Have Vested and are Expected to Vest	6 Months Ended
	Jun. 30, 2024 USD ($) $ / shares shares
Schedule of Options Outstanding that Have Vested and are Expected to Vest [Abstract]
Number of Shares, Vested \| shares	3,785,310
Weighted Average Exercise Price, Vested \| $ / shares	$ 1.75
Weighted Average Remaining Contractual Life (in years), Vested	9 years 6 months 3 days
Aggregate Intrinsic Value, Vested \| $	$ 1,582,856
Number of shares, Expected to vest \| shares	90,000
Weighted Average Exercise Price, Expected to vest \| $ / shares	$ 1.2
Weighted Average Remaining Contractual Life (in years), Expected to vest	9 years 10 months 17 days
Aggregate Intrinsic Value, Expected to vest \| $	$ 82,100
Number of shares, Total \| shares	3,875,310
Weighted Average Exercise Price, Total \| $ / shares	$ 1.74
Weighted Average Remaining Contractual Life (in years), Expected to vest, Total	9 years 6 months 7 days
Aggregate Intrinsic Value, Total \| $	$ 1,664,956

Stockholders' Equity (Details_2

Stockholders' Equity (Details) - Schedule of Stock Option Activity - Stock option activity [Member]	6 Months Ended
	Jun. 30, 2024 $ / shares shares
Schedule of Stock Option Activity [Line Items]
Number of Shares, Beginning Balance \| shares	1,392,125
Weighted Average Exercise Price, Beginning Balance \| $ / shares	$ 2.02
Number of Shares, Granted \| shares	2,483,185
Weighted Average Exercise Price, Granted \| $ / shares	$ 1.58
Number of Shares, Ending Balance \| shares	3,875,310
Weighted Average Exercise Price, Ending Balance \| $ / shares	$ 1.74

Stockholders' Equity (Details_3

Stockholders' Equity (Details) - Schedule of Weighted Average Fair Value of Stock Options Granted	6 Months Ended
	Jun. 30, 2024 $ / shares
Schedule of Weighted Average Fair Value of Stock Options Granted [Abstract]
Weighted average fair value (in Dollars per share)	$ 1.22
Dividend yield
Expected volatility factor	67.90%
Risk-free interest rate	4%
Expected life (in years)	10 years

Earnings Per Share (Details)

Earnings Per Share (Details) - USD ($)		3 Months Ended		6 Months Ended
Earnings Per Share (Details) - USD ($)	Feb. 20, 2024	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Earnings Per Share [Line Items]
Number of shares increased	$ 166,667			$ 5
Deemed dividend (in Dollars)				$ 230,667
Minimum [Member]
Earnings Per Share [Line Items]
Strike price				$ 5
Number of shares increased				50,000
Maximum [Member]
Earnings Per Share [Line Items]
Strike price				1.5
Number of shares increased				$ 166,667

Earnings Per Share (Details) -

Earnings Per Share (Details) - Schedule of Computation of Dilutive Weighted Average Shares Outstanding - shares	6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023
Schedule of Computation of Dilutive Weighted Average Shares Outstanding [Line Items]
Antidilutive shares outstanding	4,863,938	547,334
Warrants [Member]
Schedule of Computation of Dilutive Weighted Average Shares Outstanding [Line Items]
Antidilutive shares outstanding	961,687	373,334
Options [Member]
Schedule of Computation of Dilutive Weighted Average Shares Outstanding [Line Items]
Antidilutive shares outstanding	3,875,310	80,000
Restricted Stock Units [Member]
Schedule of Computation of Dilutive Weighted Average Shares Outstanding [Line Items]
Antidilutive shares outstanding	26,941	4,000
Future Equity Shares [Member]
Schedule of Computation of Dilutive Weighted Average Shares Outstanding [Line Items]
Antidilutive shares outstanding		90,000

Segments (Details)

Segments (Details)	6 Months Ended
Segments (Details)	Jun. 30, 2024
Segments [Abstract]
Reportable segment	5
Aggregate revenue percentage	100%

Segments (Details) - Schedule o

Segments (Details) - Schedule of Information about Reportable Segments - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Revenue by segment
Revenue	$ 19,051,420	$ 7,486,720	$ 32,140,319	$ 13,528,356
Cost of goods sold by segment
Cost of goods sold	17,465,109	6,819,485	29,392,011	12,233,411
Gross profit by segment
Gross profit	1,586,311	667,235	2,748,308	1,294,945
Real Estate Brokerage Services (Residential) [Member]
Revenue by segment
Revenue by segment	15,858,414	4,712,706	26,096,163	8,002,687
Cost of goods sold by segment
Cost of goods sold	14,470,016	4,369,028	23,674,037	7,361,001
Gross profit by segment
Gross profit	1,388,398	343,678	2,422,126	641,686
Franchising Services [Member]
Revenue by segment
Revenue by segment	68,808	212,141	213,189	516,785
Cost of goods sold by segment
Cost of goods sold	123,453	109,414	253,542	218,582
Gross profit by segment
Gross profit	(54,645)	102,727	(40,353)	298,203
Coaching Services [Member]
Revenue by segment
Revenue by segment	211,024	150,673	344,017	282,210
Cost of goods sold by segment
Cost of goods sold	111,659	76,970	184,664	143,869
Gross profit by segment
Gross profit	99,365	73,703	159,353	138,341
Property Management [Member]
Revenue by segment
Revenue by segment	2,757,680	2,382,383	5,302,267	4,656,976
Cost of goods sold by segment
Cost of goods sold	2,630,472	2,263,483	5,145,440	4,509,369
Gross profit by segment
Gross profit	127,208	118,900	156,827	147,607
Real Estate Brokerage Services (Commercial) [Member]
Revenue by segment
Revenue by segment	155,494	28,817	184,683	69,698
Cost of goods sold by segment
Cost of goods sold	129,509	590	134,328	590
Gross profit by segment
Gross profit	$ 25,985	$ 28,227	$ 50,355	$ 69,108

Segments (Details) - Schedule_2

Segments (Details) - Schedule of Disaggregation of Revenue and Timing of Satisfaction of Performance Obligation - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Schedule of Disaggregation of Revenue and Timing of Satisfaction of Performance Obligation [Line Items]
Revenue	$ 19,051,420	$ 7,486,720	$ 32,140,319	$ 13,528,356
Performance obligations satisfied at a point in time [Member]
Schedule of Disaggregation of Revenue and Timing of Satisfaction of Performance Obligation [Line Items]
Revenue	15,783,451	4,954,340	25,775,770	8,157,733
Performance obligations satisfied over time [Member]
Schedule of Disaggregation of Revenue and Timing of Satisfaction of Performance Obligation [Line Items]
Revenue	$ 3,267,969	$ 2,532,380	$ 6,364,549	$ 5,370,623

Subsequent Events (Details)

Subsequent Events (Details) - USD ($)						6 Months Ended
Subsequent Events (Details) - USD ($)	Aug. 12, 2024	Jul. 31, 2024	Jul. 16, 2024	Apr. 01, 2024	Feb. 20, 2024	Jun. 30, 2024	Jun. 30, 2023	Aug. 07, 2024	Dec. 31, 2023
Subsequent Events [Line Items]
Discount rate					5%
Coupon rate					13%
Shares of common stock						15,134,647			13,406,480
Warrant [Member]
Subsequent Events [Line Items]
Warrant to purchase						95,000
Senior Secured Promissory Note [Member]
Subsequent Events [Line Items]
Principal amount (in Dollars)			$ 444,600	$ 468,000	$ 468,000
Shares issued				50,000	67,000
Minimum [Member]
Subsequent Events [Line Items]
Conversion price (in Dollars per share)						$ 2.5
Maximum [Member]
Subsequent Events [Line Items]
Conversion price (in Dollars per share)						85
Common Stock [Member]
Subsequent Events [Line Items]
Shares issued				50,000	67,000
Purchase shares					53,700		4,000
Exercise price (in Dollars per share)				$ 2.25	$ 2.25	2.25
Conversion price (in Dollars per share)						2.5
Common Stock [Member] \| Warrant [Member]
Subsequent Events [Line Items]
Shares issued					29,800
Purchase shares				150,000	120,000
Exercise price (in Dollars per share)				$ 3	$ 3	$ 1.5
Warrant to purchase				152,300	54,200	95,000
Subsequent Event [Member]
Subsequent Events [Line Items]
Net proceeds (in Dollars)	$ 725,000
Subsequent Event [Member] \| Pre-Funded Warrant [Member]
Subsequent Events [Line Items]
Purchase of warrant	509,498
Subsequent Event [Member] \| Senior Secured Promissory Note [Member]
Subsequent Events [Line Items]
Principal amount (in Dollars)		$ 52,265
Accrued interest principal amount (in Dollars)		$ 59,986
Subsequent Event [Member] \| Common Stock [Member]
Subsequent Events [Line Items]
Shares issued		98,893
Subsequent Event [Member] \| Brown Stone Capital Ltd. [Member]
Subsequent Events [Line Items]
Shares of common stock								3,051,336
Price per shares (in Dollars per share)								$ 0.59
Common Stock [Member] \| Subsequent Event [Member]
Subsequent Events [Line Items]
Shares of common stock	761,689