Korth Direct Mortgage 10-Q 2024 Q2 Quarterly report

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended June 30, 2024

or

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

For the transition period from _______________________________________to _______________________________________

Commission File Number: 000-1695962

KORTH DIRECT MORTGAGE INC.

(Exact name of registrant as specified in its charter)

Florida	27-0644172
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

135 San Lorenzo Avenue, Suite 600, Coral Gables, FL 33146

(Address of principal executive offices)

(305) 668-8485

(Registrant’s telephone number, including area code)

_________________________________ ___________________________________

(Former name, former address and formal fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. x Yes ¨ No

The Registrant voluntarily files Exchange Act Reports and has filed all Exchange Act reports for the preceding 12 months.

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

x Yes   ¨ No

The Registrant voluntarily files Exchange Act Reports and has filed all Exchange Act reports for the preceding 12 months.

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer	¨	Accelerated filer	¨
Non-accelerated filer	¨	Smaller Reporting company	x
		Emerging growth company	x

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

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

1

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

As of June 30, 2024, there were 5,000,000 shares of common stock of Korth Direct Mortgage Inc. outstanding.

2

TABLE OF CONTENTS

PART I – FINANCIAL INFORMATION
Item 1.	Consolidated Financial Statements
	Unaudited Consolidated Statements of Financial Condition	4
	Unaudited Consolidated Statements of Operations	5
	Unaudited Consolidated Statements of Changes in Stockholders’ Equity	6
	Unaudited Consolidated Statements of Cash Flows	7
	Notes to Unaudited Consolidated Financial Statements	8
Item 2.	Management’s Discussion and Analysis of Consolidated Financial Condition and Results of Consolidated Operations	20
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	21
Item 4.	Controls and Procedures	21
PART II – OTHER INFORMATION
Item 1.	Legal Proceedings	22
Item 1A.	Risk Factors	22
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	22
Item 3.	Defaults Upon Senior Securities	22
Item 4.	Mine Safety Disclosures	22
Item 5.	Other Information	22
Item 6.	Exhibits	23
SIGNATURES		25

3

PART I—FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements.

KORTH DIRECT MORTGAGE INC.

UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

	June 30, 2024			December 31, 2023
ASSETS
Cash and Cash Equivalents	$	3,521,162		$	4,844,873
Restricted Cash		14,509,587			16,856,935
Restricted Investment		1,158,247			-
Mortgages Owned		456,742,692			484,484,408
Mortgage Servicing Rights, at Fair Value		8,108,634			9,245,877
Portfolio Loans		5,147,805			7,674,198
Loans Held for Sale		524,258			6,074,927
Securities		56,280			85,000
ROU Leased Asset		387,304			501,715
Goodwill		110,000			110,000
Property and equipment, net of depreciation		32,334,966			17,674,959
Other Assets		2,991,198			1,784,370
TOTAL ASSETS	$	525,592,133		$	549,337,262
LIABILITIES AND  STOCKHOLDERS' EQUITY
LIABILITIES
Escrows Payable	$	14,408,018		$	14,884,214
Lease Liability		419,054			540,266
Deferred Revenue, net		1,600,348			1,725,803
Deferred Tax Liability, net		1,529,562			2,012,419
Contingent Liability, net		164,644			164,644
Securities Sold Short		-			2,565,082
Mortgage Secured Notes Payable		467,548,877			485,154,510
Warehouse Line of Credit, net		9,260,720			10,191,104
Other Liabilities and Payables		2,986,503			2,030,662
Total Liabilities		497,917,726			519,268,704
STOCKHOLDERS' EQUITY
Accumulated (Deficit)/Earnings		(2,102,980	)		293,220
Additional Paid-in Capital		29,605,484			29,578,706
Common Stock, $0.001 par value, 60,000,000 shares authorized 5,000,000 shares issued and outstanding at June 30, 2024 and December 31, 2023		5,000			5,000
Series A Preferred Stock, $0.001 par value, 460,000 shares authorized, 460,000 shares issued and outstanding at June 30, 2024 and December 31, 2023, respectively		460			460
Series B Preferred Stock, $0.001 par value, 20,000 shares authorized, 19,000 issued and outstanding at June 30, 2024 and December 31, 2023		19			19
Non-Controlling Interest		166,424			191,153
Total Stockholders' Equity		27,674,407			30,068,558
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$	525,592,133		$	549,337,262

See accompanying notes to the unaudited consolidated financial statements.

4

KORTH DIRECT MORTGAGE INC.

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE PERIOD FROM JANUARY 1 THROUGH JUNE 30

	For the Six Months Ended			For the Six Months Ended
	June 30, 2024			June 30, 2023
REVENUES
Origination Revenue, Net	$	820,154		$	729,507
Servicing Revenue		2,499,354			2,807,076
Underwriting Income		40,000			229,000
Leasing Revenue		1,451,188			596,782
Other Revenue		372,868			499,931
Total Revenues		5,183,564			4,862,296
COST OF REVENUES
Broker Underwriting Expense		768,292			924,880
Administrative Expenses		729,422			723,630
Total Cost of Revenues		1,497,714			1,648,510
GROSS PROFIT		3,685,850			3,213,786
OPERATING EXPENSES
Office		847,392			422,163
Compensation and Related Benefits		2,306,493			2,120,429
Professional & Legal		843,775			263,460
Advertising		113,506			179,901
Depreciation		571,042			332,159
Total Expenses		4,682,208			3,318,112
Loss From Operations		(996,358	)		(104,326	)
Other (Expenses)/Income
Unrealized (Loss)/Gain on Mortgages		(1,137,243	)		90,290
Unrealized (Loss)/Gain on Mortgage Secured Notes		(888	)		66,470
Interest Expense		(709,778	)		(793,307	)
Realized Gain on Foreclosure		1,045,062			-
Realized Loss on Mortgage Secured Notes		(434	)		-
Realized Loss on Loans Held for Sale		(141,647	)		-
Change in Fair Value of Mortgage Secured Notes		12,660,000			-
Loss on Foreclosures		(12,660,000	)		-
Total Other (Expenses)/Income		(944,928	)		(636,547	)
Loss before provision for income taxes		(1,941,286	)		(740,873	)
Income tax benefit		(482,857	)		(171,913	)
Net Loss before non-controlling interest		(1,458,429	)		(568,960	)
Less: Net Loss attributable to non-controlling interest		(24,729	)		(17,875	)
Net Loss		(1,433,700	)		(551,085	)
Series A Preferred Dividends		345,000			285,000
Series B Preferred Dividends		617,500			617,500
Net loss attributable to common stockholders	$	(2,396,200	)	$	(1,453,585	)

See accompanying notes to the unaudited consolidated financial statements.

5

KORTH DIRECT MORTGAGE INC.

UNAUDITED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

FOR SIX MONTHS ENDED JUNE 30, 2024 AND 2023

	Series A Preferred Stock			Series B Preferred Stock			Common Stock				Additional Paid		Accumulated			Non-Controlling
	Shares		Amount	Shares		Amount	Shares		Amount		in Capital		Earnings/(Deficit)			Interest			Totals
Balance at January 1, 2023	300,000	$	300	19,000	$	19	5,000,000	$	5,000	$	25,626,614	$	6,493,385		$	238,643		$	32,363,961
Share-based compensation	-		-	-		-	-		-		29,474		-			-			29,474
Issuance of Series A preferred stock	160,000		160	-		-	-		-		3,895,840		-			-			3,896,000
Series A & Series B preferred stock dividends declared	-		-	-		-	-		-		-		(902,500	)		-			(902,500	)
Net Loss	-		-	-		-	-		-		-		(551,085	)		(17,875	)		(568,960	)
Balance at June 30, 2023	460,000	$	460	19,000	$	19	5,000,000	$	5,000	$	29,551,928	$	5,039,800		$	220,768		$	34,817,975
Balance at January 1, 2024	460,000		460	19,000		19	5,000,000		5,000		29,578,706		293,220			191,153		$	30,068,558
Share-based compensation	-		-	-		-	-		-		26,778		-			-			26,778
Series A & Series B preferred stock dividends declared	-		-	-		-	-		-		-		(962,500	)		-			(962,500	)
Net loss	-		-	-		-	-		-		-		(1,433,700	)		(24,729	)		(1,458,429	)
Balance at June 30, 2024	460,000	$	460	19,000	$	19	5,000,000	$	5,000	$	29,605,484	$	(2,102,980	)	$	166,424		$	27,674,407

See accompanying notes to the unaudited consolidated financial statements.

6

KORTH DIRECT MORTGAGE INC.

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

	For the Six Months Ended			For the Six Months Ended
	June 30, 2024			June 30, 2023
CASH FLOWS FROM OPERATING ACTIVITIES
Net Loss	$	(1,458,429	)	$	(568,960	)
Adjustments to Reconcile Net Loss to:
Net Cash Provided by Operating Activities:
Unrealized Loss/(Gain) on Mortgages Owned		1,137,243			(90,290	)
Unrealized Loss/(Gain) on Mortgage Secured Notes		888			(66,470	)
Unrealized Gain on Securities		27,832			-
Realized Gain on Foreclosure		(1,045,062	)		-
Realized Loss on LHS		141,647			-
Change in Fair Value of Mortgage Secured Notes		(12,660,000	)		-
Loss on Foreclosures		12,660,000			-
Stock Compensation Expense		26,778			29,474
Depreciation		571,042			332,159
Amortization of loan costs		720,136			264,966
Deferred rent expense from operating lease		(6,801	)		(3,229	)
Deferred income taxes		(482,857	)		(171,913	)
Changes in Operating Assets and Liabilities:
Mortgage Secured Notes Issued		(4,945,633	)		39,241,375
Mortgage Secured Notes Purchased		-			409,296
Restricted Investment		(1,158,247	)		1,486,207
Warehouse LOC		(1,650,520	)		(591,702	)
Portfolio Loans		2,526,393			(2,294,206	)
Loans Held For Sale, at Fair Value		5,409,022			-
Other Assets		(360,267	)		(1,282,190	)
Deferred Revenue, net		(125,455	)		246,995
Escrow Payable		(476,196	)		7,724,111
Securities Sold Short		(2,565,082	)		-
Other Liabilities and Payables		955,842			143,883
New Mortgage Lending		81,716			(38,093,723	)
Total Adjustments		(1,217,581	)		7,284,743
NET CASH PROVIDED BY OPERATING ACTIVITIES		(2,676,010	)		6,715,783
CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property and equipment		(32,549	)		(24,946	)
NET CASH USED IN INVESTING ACTIVITIES		(32,549	)		(24,946	)
CASH FLOWS FROM FINANCING ACTIVITIES
Payment of Series A/B preferred stock dividends		(962,500	)		(902,500	)
Net proceeds from the sale of Series A preferred stock		-			3,896,000
NET CASH (USED IN)/PROVIDED BY FINANCING ACTIVITIES		(962,500	)		2,993,500
NET (DECREASE)/INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH		(3,671,059	)		9,684,336
CASH, CASH EQUIVALENTS AND RESTRICTED CASH – Beginning of Period		21,701,808			18,360,430
CASH, CASH EQUIVALENTS AND RESTRICTED CASH – End of Period	$	18,030,749		$	28,044,766
SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION
Cash paid during the year for interest	$	-		$	528,341.00
NON-CASH INVESTING AND FINANCING ACTIVITIES
Assets acquired through foreclosure	$	16,045,062			0

See accompanying notes to the unaudited consolidated financial statements.

7

KORTH DIRECT MORTGAGE INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - NATURE OF BUSINESS

Korth Direct Mortgage Inc. (the “Company” or “KDM”) is incorporated in the State of Florida. The Company was created to originate mortgages and fund those mortgages with Notes secured by mortgage loans. J.W. Korth & Company Limited Partnership (“J.W. Korth”) is a wholly owned subsidiary of KDM.

J.W. Korth is a securities broker dealer registered with the Securities Exchange Commission (the “Commission”) and the states of Michigan, Florida, and various other states and an SEC registered investment adviser under the Investment Advisers Act of 1940. J.W. Korth is a licensed member of the Financial Industry Regulatory Authority (FINRA), the Securities Investor Protection Corporation, as well as a Municipal Securities Rulemaking Board (MSRB) registrant.

On July 28, 2022, KDM created a new wholly owned subsidiary, KDM Funding I LLC (“KDMF”), which is an additional issuer of Mortgage Secured Notes (“MSNs”). KDM is the servicer of KDMF’s loans, and all revenue and expenses are passed through to the Company and consolidated within these financial statements. Although KDMF’s deal history is broken out by KDM and KDMF as issuers in KDM’s annual reports on Form 10-K as well as its securities memoranda there are no stand-alone financial statements prepared for KDMF. See the current report Form 8-K filed with the Commission on August 5, 2022, for more information concerning the business of KDMF.

KDM owns a controlling interest in KDM Stafford LLC, KDM Nagog Park LLC, and KDM Cupples REO LLC, which are special purpose entities that own multiple buildings in Stafford, VA, Acton, MA, and St. Louis, MS. KDM also owns Citrus Servicing LLC, which is an entity that is a servicer for our small balance multifamily loan program.

KDM Capital Partners LP (“the Fund”) is a fund that invests in mortgages and other real estate related investments. The Fund primarily invests in mortgages that are originated and serviced by KDM. The Fund launched in June 2024 and is actively raising capital.

The Company may create and operate other special purpose and pass-through entities typically organized as limited liability companies in order to own real estate and issue additional securities. These entities will be consolidated into these unaudited consolidated financial statements and Notes, if and when created.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION

The accompanying unaudited consolidated financial statements include the accounts of the Company and the accounts of the Company’s wholly owned subsidiaries J.W. Korth, KDM MFB LLC, KDM Funding I LLC, KDM Nagog Park LLC, KDM Cupples REO LLC, KDM Capital Management LLC, KDM Capital Partners LP, and KDM Stafford LLC, in which KDM owns a controlling interest.

BASIS OF ACCOUNTING

The accompanying unaudited consolidated financial statements have been prepared on the accrual basis of accounting in accordance with Generally Accepted Accounting Principles (“GAAP”). The accompanying unaudited consolidated financial statements have also been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”).

USE OF ESTIMATES

The preparation of unaudited consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the unaudited consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.

CASH, CASH EQUIVALENTS AND RESTRICTED CASH

For purposes of the statements of cash flows, the Company considers all highly liquid debt instruments purchased with a maturity of three months or less to be cash equivalents.

8

The following table provides a reconciliation of cash, cash equivalents, and restricted cash to amounts shown in the unaudited consolidated statements of cash flows as of June 30, 2024, and 2023:

Schedule of cash and cash equivalents
	2024		2023
Cash and Cash Equivalents	$	3,521,162	$	8,273,944
Restricted Cash		14,509,587		19,770,822
	$	18,030,749	$	28,044,766

The Company maintains cash and restricted cash balances at financial institutions in excess of federally insured limits. The Company has not experienced any losses related to these balances. The Federal Deposit Insurance Corporation insures eligible accounts up to $250,000 per depositor at each financial institution. The Company holds cash and restricted cash at well-known banks and does not believe that it is exposed to any significant credit risk on cash and cash equivalents.

MORTGAGE VALUATION

Mortgages that are current are carried at the principal value owed by the borrower as of the date of the unaudited consolidated financial statements, according to the amortization schedule for the loans, which management believes to be the best estimate of fair value. Mortgages owned as of the date of these unaudited consolidated financial statements are current. The net present value of the servicing revenue is recorded as mortgage servicing rights at fair value on the Unaudited Consolidated Statements of Financial Condition and the change in the fair value is recognized on the Unaudited Consolidated Statements of Operations as an unrealized gain on mortgages.

MORTGAGE SECURED NOTES

The Company primarily funds the mortgage loans (”CM Loans”) that it makes by issuing MSNs in series, each of which MSN series is secured by the mortgage or mortgages funded from proceeds of the MSN series. Our MSNs have been funded in multiple ways, including private placements, SEC registered offerings, loan participations, and Rule 144A offerings. As of June 30, 2024, the Company has issued MSNs secured by these loans in the amount of $597,471,250 since inception and has redeemed $140,728,558 of its MSNs since inception.

PORTFOLIO LOANS

The Company recognizes loans made with its own capital, or pieces of those not securitized or sold via participation, under the caption “Portfolio Loans” on the unaudited consolidated statements of financial condition. This number also includes the cash we have invested in loans on our warehouse line as “haircut capital.” As of June 30, 2024, the Company had issued Portfolio Loans in the amount of $49,589,472 and currently holds $5,147,805 of Portfolio Loans, which management believes to be the best estimate of fair value.

LOANS HELD FOR SALE

The Company purchases small balance commercial loans classified as held for sale which are carried at the lower of amortized cost basis or market value, where gains and losses are recognized upon sale as realized loss on loans held for sale on the Statements of Operations which is $141,647 as of June 30, 2024. We determine the fair value of mortgage loans held for sale by using a yield based pricing or discounted cash flow model.

PARTICIPATIONS

From time to time the Company sells all or part of its mortgage loans as loan participations to banks or other lending institutions that prefer to hold their mortgage investments in that manner. As of June 30, 2024, the Company had issued loan participations in the amount of $52,930,000 all of which are still outstanding. These participations are included in the Mortgages Owned number and Mortgage Secured Notes Payable.

GOODWILL

Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Section 350 requires an annual assessment of the recoverability of goodwill using a two-step process. The first step of the impairment test involves a comparison of the fair value of the reporting unit to its carrying value. If the carrying value is higher than the fair value or there is an indication that impairment may exist, a second step must be performed to compute the amount of the impairment. Management conducted its annual assessment of goodwill impairment and determined that there were no indicators of goodwill impairment and therefore did not record an impairment loss for the period ended June 30, 2024.

9

REVENUE RECOGNITION

The Company’s primary sources of revenue are origination fees, servicing fees, underwriting income, and leasing revenue.

Origination Fees

Loan origination fees represent revenue earned from originating mortgage loans; net of any credits given to the borrower. Loan origination fees generally represent flat, per-loan fee amounts and are deferred and recognized as revenue over the life of the loan. The associated loan origination costs are also deferred and recognized as expense over the life of the loan. The deferred portion of the loan origination fees is netted against the deferred portion of the loan origination costs, which include mortgage broker expenses, and reported as a net deferred revenue liability on the Company’s unaudited consolidated statements of financial condition.

Servicing Fees

Loan servicing fees represent revenue earned for servicing loans for various investors. Loan servicing fees are a percentage of the outstanding unpaid principal balance and represent the difference between the interest received from our CM Loans and the MSN interest payable. Servicing fees are recognized as revenue as the related mortgage payments are received; similarly, loan servicing expenses are charged to operations as incurred.

Underwriting Income

Underwriting income represents revenue earned by J.W. Korth for underwriting and distribution of the Company’s securities. Revenues from underwriting income are recognized on the settlement date of the trades.

Leasing Revenue

Leasing revenue represents revenues generated through KDM Stafford, KDM Nagog Park, and KDM Cupples REO for rental income earned from operating leases at rental properties majority-owned and controlled by KDM. Leasing revenue generated from operating leases are recognized over the lease term on a straight-line basis. We recorded rental revenue of $1,451,188 for the six months ended June 30, 2024.

LEASES

In February 2016, the FASB issued Accounting Standards Update (“ASU”) No. 2016-02, “Leases (Topic 842).” The standard requires organizations to recognize right-of-use (“ROU”) assets and lease liabilities on the unaudited consolidated statements of financial condition and disclose key information about leases that were historically classified as operating leases under previous GAAP. As part of the adoption of this standard, the Company recognizes lease liabilities with a corresponding ROU leased asset of approximately the same amount based on the present value of the remaining lease payments pursuant to current leasing standards for existing operating leases.

STOCK-BASED COMPENSATION

The Company estimates the fair value of share-based payments on the date of grant using a Black-Scholes option pricing model. Compensation cost is recognized over the required service period, generally defined as the vesting period. For awards with graded vesting, compensation cost is recognized on a straight-line basis over the requisite service period for the entire award. The Company’s accounting policy is to recognize forfeitures as they occur.

The Black-Scholes option pricing model requires assumptions for the expected volatility of the share price of our common stock, the expected dividend yield, and a risk-free interest rate over the expected term of the stock-based award. The assumptions used in calculating the fair value of stock-based awards represent our best estimates, but these estimates involve inherent uncertainties and the application of management judgment. As a result, if factors change and we use different assumptions, our stock-based compensation expense could be materially different in the future.

Unrealized Gain on Mortgages

The net present value of the servicing income is recognized at the time the mortgage is initiated. The changes to the net present value which is determined by the determination of the fair value of the assets are recognized through an adjustment to the unrealized gain/loss in each reporting period This value uses several inputs that are highly subjective including: discount rate, prepayment rate, the current interest rate environment, and default rate assumptions. We use a third-party to calculate this value.

DUE TO CLEARINGHOUSE BROKERS

J.W. Korth operates as an SEC and FINRA registered securities broker dealer. The securities transactions are traded through broker clearinghouses and, upon settlement, funds are transferred in and out of the Company’s bank accounts. Unsettled transactions create short-term payables and receivables due to and from the broker clearinghouses. As of June 30, 2024, the Company had a net amount due to the clearinghouse brokers of $0.

DEPRECIATION

Depreciation is provided on a straight-line basis using estimated useful lives of three to thirty-nine years.

10

INCOME TAXES

Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the unaudited consolidated financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance on deferred tax assets is established when management considers it is more likely than not that some portion or all of the deferred tax assets will not be realized.

Tax benefits from an uncertain tax position are only recognized if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the unaudited consolidated financial statements from such position are measured by the largest benefit that has a greater than fifty percent likelihood of being realized upon ultimate resolution. Interest and penalties related to unrecognized tax benefits are recorded as incurred as a component of income tax expense.

DEBT ISSUANCE COSTS

Debt issuance costs are amortized over the term of the respective obligation, using the straight-line method. Amortization expense of debt issuance costs is recorded in interest expense in the unaudited consolidated statements of operations.

NOTE 3 – CONTINGENT LIABILITY

As part of the acquisition of J. W. Korth, the Company agreed to pay (i) the Preferred Capital Interest partners of J.W. Korth accrued and unpaid dividends of 6% per annum through July 31, 2020; (ii) the J.W. Korth Preferred Capital Interest Partners quarterly dividends concurrently with its payment of the Company’s Series A Preferred Stock dividends at least annually; and (iii) in such years as it pays Series A Preferred Stock dividends, redeem 25% annually of the J.W. Korth Preferred Capital Interest partners through a capital contribution to J. W. Korth.

The following table summarizes the unpaid Contingent Liability outstanding as of June 30, 2024:

Schedule of unpaid contingent liability outstanding
Contingent liability to redeem J.W. Korth Preferred Capital Interest Partners	$	320,500
Contingent liability payment		(160,250	)
Accrued quarterly dividends recorded as interest expense through June 30, 2024		4,394
Contingent Liability, net	$	164,644

NOTE 4 – MORTGAGE SECURED NOTES PAYABLE

As stated in Note 2 the Company funds the majority of the mortgage loans that it makes by issuing MSNs, which are secured by those same mortgages. As of June 30, 2024, and December 31, 2023, the Company had outstanding loans securing MSNs totaling $456,742,692 and $484,484,408, respectively, and issued MSNs secured by those loans in the amount of $467,548,877 and $485,154,510, respectively. The MSNs have been funded in multiple ways, including private placements, loan participations, and 144A offerings exempt from registration, and through SEC registered offerings.

The MSNs are typically five-year interest-only notes with the principal balance due at maturity, but terms can vary. Interest rates on the senior MSNs have ranged from 4.25% to 9.25% and mature at various dates from January 2024 to June 2037. The MSNs are non-recourse to KDM and are payable to the extent that the Company receives payment from the borrower of the borrower’s mortgage loans. Payments made to KDM by borrowers are distributed by KDM to MSN noteholders in accordance with the terms of their MSN Notes.

11

The following table presents the future scheduled principal payments on the Company’s MSNs:

Schedule of future maturities
Years ending December 31	Future Maturities of Debt
Last 6 months of 2024	$	96,949,637
2025		83,936,469
2026		104,671,015
2027		74,484,870
2028		74,927,323
Thereafter		32,579,565
Total	$	467,548,879

NOTE 5 - RESTRICTED CASH

The Company maintains multiple segregated accounts in trust for borrowers and investors. The value of these accounts is carried under the asset “Restricted Cash.”

The “In Trust for 1” account holds the monthly tax and insurance payments collected from borrowers and distributes payments annually, on behalf of borrowers, to the appropriate tax authorities and insurance companies. This account corresponds to the Escrow Payable liability. As of June 30, 2024, and December 31, 2023, this account had balances of $997,240 and $151,376, respectively.

The “In Trust for 2” account receives payments from borrowers, distributes payments to investors, and pays the servicing fees to the Company. This account corresponds to the Due to Investors liability, which is included in other liabilities and payables. As of June 30, 2024, and December 31, 2023, this account had balances of $931,128 and $638,032, respectively.

The Company maintains an account for payment of quarterly Preferred Series B dividends that has balances of $308,750 as of June 30, 2024, and December 31, 2023, respectively.

The Company maintains a cash management account that holds a portion of the restricted cash, which is swept on a regular basis. The account had balances of $4,200,000 and $4,550,000 as of June 30, 2024, and December 31, 2023, respectively. This account is included as part of the Escrow Payable liability account.

The Company invests a portion of the restricted cash collected from borrowers in U.S. Treasury Bills with maturities of twelve months or less. The Restricted Investment account had a balance of $1,158,247 and $0 as of June 30, 2024, and December 31, 2023, respectively. This account is included as part of the Escrow Payable liability account.

The Company invests a portion of restricted cash from borrowers in a savings account with a balance of $250,000 as of June 30, 2024, and December 31,2023, respectively.

The Company has opened two cash management accounts at J.W. Korth & Company that hold a portion of restricted cash. The balances as of June 30, 2024, were $4,930,441 and $2,876,380 and December 31, 2023, were $6,299,514 and $3,556,615 respectively.

NOTE 6 – ACQUISITION OF RENTAL PROPERTY

In November 2022, through a Settlement in Lieu of Foreclosure Agreement, the Company obtained majority ownership and the controlling interest in rental property located in Stafford, Virginia. As part of the agreement, a $9.5 million mortgage held by the Company was assigned to a newly created special-purpose entity, KDM Stafford LLC, which is majority owned and controlled by the Company. The original borrower maintains a minority interest in the special-purpose entity. For the six months ended June 30, 2024, the Company recorded a net loss attributable to the non-controlling interest of $24,729. In addition, a portfolio loan held by the Company in the amount of $7.5 million was classified as an investment in the special-purpose entity.

In March 2024, through foreclosure and via a special-purpose entity named KDM Nagog Park LLC, KDM now owns a 3 building office park in Acton, Massachusetts. Similarly, via deed in lieu of foreclosure in April 2024, KDM took ownership of an office in St. Louis, Missouri through a wholly owned subsidiary named KDM Cupples REO LLC. The activity of the wholly owned subsidiaries, KDM Nagog Park LLC and KDM Cupples REO LLC, are included in the Company’s consolidated financial statements beginning in the current quarter.

12

As part of the transaction, the Company recognized a gain of $1,045,062 which was the difference between the fair value of the net assets acquired, the mortgage liability assumed, and the consideration paid on the transaction date. The following table summarizes the transaction:

Schedule of fair value of net assets acquired
Fair value of Net Assets Acquired:
Building and land	$	15,000,000
Acquired operating leases		1,045,062
Mortgage liability assumed		(15,000,000	)
Gain on Settlement Agreement	$	1,045,062

NOTE 7 - COMMITMENTS

The Company maintains office space in Coral Gables, Florida. In November 2020, the Company signed a lease for office space in Miami, Florida, for a term of sixty-two months with the right to extend the term of the lease for two additional, successive terms of two years upon the same terms and conditions as the initial term.

The Company also maintains an office in Lansing, Michigan for J.W. Korth.

The net present value of future lease payments pursuant to the operating lease agreements are included in the ROU Leased Asset and the Lease Liability accounts on the unaudited consolidated statements of financial condition. The ROU Leased Asset represents the right to use an underlying asset for the remaining lease term. The Lease Liability represents the obligation to make lease payments pursuant to the terms of the lease agreements.

Rental expense for the six months ended June 30, 2024, was $148,185 compared to $131,128 for the six months ended June 30, 2023, this includes additional expenses for common area, direct operating expense, utilities, parking, and taxes.

As of June 30, 2024, the net present value of the future lease liabilities, using the weighted-average discount rate of 4.24%, which is commensurate with the Company’s secured borrowing rate, over the weighted average remaining life of 1.7 years was $419,054.

The following is a schedule of the maturities of future lease payments over the remaining life of the operating leases, reconciled to the net present value as of June 30, 2024:

Schedule of future minimum rental payments for operating leases
	Future Lease Payments
2024	$	132,452
2025		271,470
2026		30,504
Total Lease Payments		434,426
Less: Imputed Interest		(15,372	)
Present Value of Lease Liabilities	$	419,054

NOTE 8 - INDEMNIFICATIONS

The Company provides representations and warranties to counterparties in connection with a variety of commercial transactions and occasionally indemnifies them against potential losses caused by the breach of those representations and warranties. These indemnifications generally are standard contractual terms and are entered into in the normal course of business. The maximum potential amount of future payments that the Company could be required to make under these indemnifications cannot be estimated. However, the Company believes that it is unlikely the Company will have to make material payments under these indemnification arrangements, and it has not recorded any contingent liability in the unaudited consolidated financial statements for these indemnifications.

NOTE 9 – RELATED PARTY TRANSACTIONS

From time to time the Company purchases MSNs and holds them in its brokerage account. These MSNs are included on the unaudited consolidated statements of financial condition as mortgages owned. Also, from time to time second lien or balance sheet loans may be all or partially funded by entities controlled by KDM directors or employees and are serviced by KDM. In some circumstances where MSNs are in default, in the event a foreclosure becomes necessary, KDM may acquire properties as a deed in lieu of foreclosure. KDM may create special purpose entities to take title to such properties, liquidate them to satisfy any debts due under an MSN, or keep such properties and repay the MSN from its own funds. In addition to KDM Stafford, the Company recently created KDM Nagog Park LLC and KDM Cupples REO, LLC in order to acquire two properties via foreclosure and deed in lieu of foreclosure, respectively.

The Company launched a debt fund called KDM Capital Partners LP (“the Fund”) in June of 2024. The general partner of the Fund is KDM Capital Management LLC. The Company has invested $2,000,000 in the Fund. The Fund invests primarily in mortgages that the Company originates and services.

13

NOTE 10 – DEFERRED REVENUE, NET

Loan origination fees are deferred and recognized as revenue over the life of the respective loan. The associated loan origination costs are also deferred and recognized as expense over the life of the loan. The deferred portion of the loan origination fees is netted against the deferred portion of the loan origination costs and reported as a net deferred revenue liability on the Company’s unaudited consolidated statements of financial condition.

The following is a summary of the loan origination fees and costs deferred and amortized for the six months ended June 30, 2024:

Schedule of loan originating fees and costs deferred and amortized
		Deferred Origination Fees			Deferred Origination Costs			Deferred Revenue, Net
Deferred Revenue at December 31, 2023	$	4,980,490		$	(3,254,687	)	$	1,725,803
New loan deferrals		429,817			(252,292	)		177,525
								-
Amortization of deferrals		(820,154	)		517,174			(302,980	)
Deferred Revenue at June 30, 2024	$	4,590,153		$	(2,989,805	)	$	1,600,348

NOTE 11 – EMPLOYEE AND DIRECTOR STOCK OPTIONS

On June 28, 2019, the Company’s Board of Directors adopted the 2019 Stock Option Plan (the “Incentive Plan”). The Incentive Plan provides for the grant of both incentive and non-statutory stock options to key employees, directors or other persons having a service relationship with the Company. Effective December 8, 2022, the Incentive Plan was amended to increase the number of authorized option shares to 3,000,000 shares of the Company’s unissued, or reacquired, common stock, $0.001 par value. The Plan is administered by the Board of Directors.

During the quarter ended June 30, 2023, the Company issued options to purchase 15,000 shares of the Company’s common stock at an exercise price of $3.00 per share. The weighted-average grant date fair values of options granted during the fiscal year 2023 were $1.22992 per share. The fair values of the stock-based awards granted were calculated with the following weighted-average assumptions:

Schedule of estimated fair value of stock options weighted-average assumptions
	2023
Risk-free interest rate:	3.62%
Expected term:	5.75 years
Expected dividend yield:	0%
Expected volatility:	52.17%

For the six months ended June 30, 2024, and June 30, 2023, the Company recorded $26,778 and $29,474, respectively of stock-based compensation expense. Stock options vest 50% at issuance and then ratably over the remaining three years vesting period until they are fully vested. As of June 30, 2024, there were 1,905,000 shares of the Company’s common stock available to be issued pursuant to the Incentive Plan.

Stock option activity for the six months ended June 30, 2024, is summarized as follows:

Schedule of stock option activity
2019 Stock Option Plan:	Shares		Weighted Average Exercise Price		Weighted Remaining Contractual Life (Years)
Options outstanding at January 1, 2024		1,095,000	$	1.47		7.64
Granted		-		-		-
Exercised
Expired or forfeited		-		-		-
Options outstanding at June 30, 2024		1,095,000	$	1.47		7.32
Options exercisable at June 30, 2024		960,000	$	1.12		7.3
Options expected to vest at June 30, 2024		135,000	$	3.00		9.0

14

NOTE 12 – PREFERRED EQUITY

On September 27, 2019, the Company issued 200,000 shares of its Series A 6% Cumulative Perpetual Convertible Preferred Stock, par value $0.001 per share, for net proceeds of $4,750,000. The Company paid $250,000 in expenses related to the preferred stock issuance to J. W. Korth as underwriter and distributor. Each share was sold for $25 and is convertible into common stock at a ratio of 5 shares of common stock for each share of Series A Preferred Stock. On September 15, 2021, June 28, 2022, and March 23, 2023, the Company sold an additional 100,000, 480,000, and 160,000 shares, respectively, of its Series A 6% Cumulative Perpetual Convertible Preferred Stock for net proceeds of $2,375,000, $11,856,480, and $3,896,000.

On August 12, 2022, the Company repurchased and retired 480,000 shares of its Series A 6% Cumulative Perpetual Convertible Preferred Stock at a price of $25.25 per share, for a total of $12,120,480. The Company paid $640,000 in interest expense.

On June 29, 2021, the Company issued 19,000 shares of its Series B 6.50% Cumulative Non-Voting Redeemable Secured Preferred Stock, with a liquidation preference of $1,000 per share, for net proceeds of $18,302,500. The Company paid $697,500 in expenses related to the preferred stock issuance to its financial advisor and placement agent.

The Series B preferred stock is non-convertible and pays cumulative dividends, if and when declared by the Company’s Board of Directors, at a rate of 6.50% per annum. Dividends declared will be payable quarterly in arrears on the 15th day of January, April, July and October of each year. The Series B preferred stock ranks senior to KDM’s common stock and Series A 6% Cumulative Preferred Stock in dividend rights and upon liquidation, winding up or dissolution, and will rank pari passu with, or senior to, all future issuances of preferred stock of KDM.

The Company is required to use commercially reasonable efforts to maintain a nationally recognized statistical ratings organization, or NRSRO, rating for so long as any shares of Series B preferred stock remain outstanding. If the Company fails to maintain an NRSRO rating for the Series B preferred stock of at least BBB (or the equivalent thereof), the dividend rate applicable to the Series B preferred stock will be increased by 25 basis points, and in the event the Company fails to maintain an NRSRO rating of at least BBB- (or the equivalent thereof), the dividend rate applicable to the Series B preferred stock will be increased by an additional 25 basis points. The Company’s current corporate rating is BBB.

The Series B preferred stock is redeemable at the Company’s option, in whole or in part, on or after June 29, 2026, at a redemption price per share equal to $1,000 per share, plus accrued and unpaid dividends, if any. Subject to applicable law, the Company is required to redeem the Series B preferred stock, in each case at a redemption price equal to $1,000 per share, plus accrued and unpaid dividends, as follows:

· 10% of the originally-issued shares of Series B preferred stock on June 29, 2027;

· 10% of the originally-issued shares of Series B preferred stock on June 29, 2028;

· 10% of the originally-issued shares of Series B preferred stock on June 29, 2029;

· 20% of the originally-issued shares of Series B preferred stock on June 29, 2030; and

· 50% of the originally-issued shares of Series B preferred stock on June 29, 2031.

The Company’s obligations to redeem the Series B preferred stock are secured by a security interest on servicing fees, as specified in each mortgage secured note issued by the Company, which is the difference between the interest payable pursuant to the mortgage secured note and the interest receivable pursuant to the related commercial real estate mortgage loan. The requisite holders of Series B preferred stock will be entitled to exercise rights and remedies pursuant to such security interest in the event that the Company does not pay the relevant mandatory redemption price (inclusive of any accrued and unpaid dividends) within thirty (30) days of the applicable redemption date, except with respect to the final redemption date, which is not subject to a thirty (30)-day grace period.

NOTE 13 – FAIR VALUE

FASB ASC 820, Fair Value Measurements and Disclosures (“ASC 820”), defines fair value as the price that would be received upon sale of an asset or paid upon transfer of a liability in an orderly transaction between market participants at the measurement date and in the principal or most advantageous market for that asset or liability. The fair value should be calculated based on assumptions that market participants would use in pricing the asset or liability, not assumptions specific to the entity.

ASC 820 establishes a hierarchy of valuation techniques based on the observability of inputs utilized in measuring financial assets and liabilities at fair value. GAAP establishes market-based or observable inputs as the preferred source of values, followed by valuation models using management assumptions in the absence of market inputs. The three levels of the hierarchy are described below:

Level I—Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.

15

Level II—Inputs (other than quoted prices included in Level I) are either directly or indirectly observable for the asset or liability through correlation with market data at the measurement date and for the duration of the instrument’s anticipated life.

Level III—Inputs reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date. Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs to the model.

ASC 820 requires the use of observable market data, when available, in making fair value measurements. When inputs used to measure fair value fall within different levels of the hierarchy, the level within which the fair value measurement is categorized is based on the lowest level input that is significant to the fair value measurements. Valuation techniques used need to maximize the use of observable inputs and minimize the use of unobservable inputs.

Valuation Process

Mortgages Owned and Mortgage Secured Notes Payable:

Mortgage loans for which the Company has the intention and ability to hold for the foreseeable future, or until maturity or payoff, are reported at their outstanding principal balances, net of any unearned income, premiums or discounts. If a decline in fair value below the carrying balance is other-than-temporary, an unrealized impairment loss is recorded, and the loan is recorded at the lower fair value at each reporting period.

On March 5, 2024, through a full credit bid in the foreclosure auction, KDM, via its subsidiary KDM Nagog Park LLC, took ownership of the office property securing KDM2021-N015. In April 2024, via a deed in lieu of foreclosure, a wholly owned subsidiary of KDM named KDM Cupples REO LLC took title to the office property securing KDM2021-N022. Both loans went into default in late 2023 due to the departure of major tenants. As of June 30, 2024, it was determined that the value of these two mortgages were impaired and recorded on the Statement of Operations in the amount of $12,660,000. The foreclosed properties in the amount of $15,000,000 are included in the property and equipment. The carrying value of the properties was determined by third party appraisals near the time of acquisition.

Due to the fact that the Company issues notes secured directly by underlying loans, our assets and liabilities in this category have similar values and assets have offsetting balances.

Mortgage Servicing: 

The net present value of the servicing income is recognized at the time the mortgage is initiated as an unrealized gain, which is being recognized through net income at each reporting period This value uses several inputs that are highly subjective including: discount rate, constant prepayment rate, the current interest rate environment, and default rate assumptions. Since the Company has limited operating history and a small amount of loans outstanding, it has a limited basis to predict prepayment rates and default rates, but have engaged a third party, MIAC Analytics, to assist us in our valuation of this asset. The amount is included on the unaudited consolidated statements of financial condition as “Mortgage Servicing Rights, at Fair Value.”

Securities

J. W. Korth owns 225,000, $1 par of defaulted Banco Cruzeiro del Sur bonds. As of June 30, 2024, the value of these bonds was $56,280, which management believes to be the fair value expected to be received from the receiver handling the liquidation of the company in Brazil. Local counsel has informed us that the bank has sufficient cash to pay off the fair value of our bonds. We have received payment of $28,720 to date.

KDM also holds a small amount of its own MSNs in an account in which it will hold MSNs it may buy from time to time to provide liquidity to clients of J.W. Korth. These bonds are carried at the published statement values.

16

Fair Value Disclosure

The following tables display the Company’s assets and liabilities measured at fair value on a recurring basis:

Schedule of fair value, assets and liabilities measured on recurring basis
	June 30, 2024
	Total		Level I		Level II		Level III
Financial Assets
Mortgages Owned	$	456,742,692	$	-	$	456,742,692	$	-
Mortgage Servicing		8,108,634		-		-		8,108,634
Portfolio Loans		5,147,805		-		5,147,805		-
Non-MSN Securities		56,280		-		-		56,280
Total Financial Assets	$	470,055,411	$	-	$	461,890,497	$	8,164,914
Financial Liabilities
Mortgage Secured Notes Payable	$	467,548,877	$	-	$	467,548,877	$	-
Warehouse Line of Credit		9,542,997		-		9,542,997		-
Total Financial Liabilities	$	477,091,874	$	-	$	477,091,874	$	-

	December 31, 2023
Financial Assets
Mortgages Owned	$	484,484,408	$	-	$	484,484,408	$	-
Mortgage Servicing		9,245,877		-		-		9,245,877
Portfolio Loans		7,674,198		-		7,674,198		-
Non-MSN Securities		85,000		-		-		85,000
Total Financial Assets	$	501,489,483	$	-	$	492,158,606	$	9,330,877
Financial Liabilities
Mortgage Secured Notes Payable	$	485,154,510	$	-	$	485,154,510	$	-
Securities Sold Short		2,565,082				2,565,082
Warehouse Line of Credit		11,264,436		-		11,264,436		-
Total Financial Liabilities	$	498,984,028	$	-	$	498,984,028	$	-

Fair Value Measurements

Changes in Fair Value Measurements for the six months ended June 30, 2024

The following table presents a reconciliation of changes in Level 3 assets and liabilities reported in the unaudited consolidated statement of financial condition for June 30, 2024:

Schedule of statements of financial condition
Changes in assets:
Period ended June 30, 2024	Mortgage Servicing Value			Non-MSN Securities			Total Value
Beginning balance at January 1, 2024	$	9,245,877		$	85,000		$	9,330,877
Sales		-			-			-
Unrealized Gain from newly issued mortgages		400,256			-			400,256
Fair Value adjustment		(1,537,499	)		(28,720	)		(1,566,219	)
Ending balance at June 30, 2024	$	8,108,634		$	56,280		$	8,164,914

The Company’s policy for recording transfers between levels of the fair value hierarchy is to recognize such transfers as of the

financial statement date. For the six months ended June 30, 2024, there were no transfers between levels.

17

The Company has established valuation processes and policies for its Level 3 investments to ensure that the methods used are fair and consistent in accordance with ASC 820 – Fair Value Measurements and Disclosures. The Company’s valuation committee performs reviews of the Level 3 investments’ valuations, which include reviewing any significant price changes reported from the prior period. When a Level 3 investment has a significant price change, the valuation committee reviews relevant market data to substantiate the price change.

The following table presents quantitative information regarding the significant unobservable inputs the Company uses to determine the fair value of Level 3 investments held as of June 30, 2024:

Schedule of quantitative information
Investment type	Fair Value		Valuation technique	Unobservable inputs	Values
Mortgage servicing	$	8,108,634	Net Present Value	Prepayment Discount		10.55	%
Non-MSN Securities	$	56,280	Net Present Value	Discount rate		15.00	%

NOTE 14 – INCOME TAXES

The income tax benefit was $482,857 for the six months ended June 30, 2024. The effective tax rate was 24.9% of the loss before income taxes of $1,941,286, which differs from the federal statutory rate of 21% due to state income taxes and certain of the Company’s expenses that are not deductible for tax purposes.

The income tax benefit was $171,913 for the six months ended June 30, 2023. The effective tax rate was 23% of the loss before income taxes of $740,873, which differs from the federal statutory rate of 21% due to state income taxes and certain of the Company’s expenses that are not deductible for tax purposes.

NOTE 15 – PROPERTY AND EQUIPMENT

Property and Equipment are summarized as follows:

Schedule of property, plant and equipment
June 30, 2024
Land & Building	$	32,900,000
Equipment		324,381
Furniture and fixtures		193,230
		33,417,611
Accumulated depreciation		(1,082,645	)
Net Property Equipment	$	32,334,966

December 31, 2023
Land & Building	$	17,900,000
Equipment		300,472
Furniture and fixtures		184,591
		18,385,063
Accumulated depreciation		(710,104	)
Net Property Equipment	$	17,674,959

Depreciation expenses for the periods ending June 30, 2024, and June 30, 2023, were $571,042 and $332,159, respectively.

18

NOTE 16 – WAREHOUSE LINE OF CREDIT

On March 31, 2022, The Company entered into a Master Repurchase Agreement and Securities Contract (the “Agreement”) with Signature Bank (“Signature”) for the provision of an uncommitted warehouse facility of up to $100,000,000 (the “Line”). The Agreement provides for approximately a three-year term and may be terminated in accordance with the Agreement.

The Agreement provides that from time to time the Company may receive proceeds under the Line to originate first priority lien mortgages on real property. Signature will purchase the first lien commercial real estate mortgage loans (the “Loans”) pursuant to the Agreement. Each of the Loans will be originated in accordance with the underwriting and ratings criteria of the Company as further described in the Agreement. The Company will repurchase the Loans from Signature coincident with securitization or other disposition or pooling of the Loans under the terms and timeframes set forth in more detail in the Agreement.

The Line has a back-up security interest grant secured by collateral specified in the Agreement in the event the Agreement is recharacterized as a secured loan. The Agreement contains financial covenants of the Company, including limitations on the Company’s incurrence of certain debt and requirements that the Company maintain certain financial ratios and minimum net worth.

The Line is floating rate and both the haircut percentage and SOFR-linked interest rate spread vary according to property type and time on the line. The Line offers up to 75% leverage on investment grade loans and is designed for 30 to 90 day hold periods but can accommodate up to a 12-month holding period, with decreasing leverage as time passes. 

In connection with entering into the Line, the Company incurred loan fees of approximately $1,589,783 which is netted against the amount drawn on the line and is included in the warehouse line of credit, net in the accompanying unaudited consolidated statements of financial condition. Loans fees associated with the Line will be amortized on a straight-line basis over the term of the Line.

On March 20, 2023, Signature Bank announced that much of its assets, including our warehouse line, would now operate under the New York Community Bancorp’s Flagstar Bank, N.A.

The Agreement was terminated on February 22, 2024. Fees and expenses associated with this transaction that were originally amortized over the 3-year term of the facility were realized upon cancellation and are captured in the Interest Expense caption on the Company’s consolidated statement of operations.

On October 13, 2023, KDM MFB LLC, a Delaware limited liability company (the “KDM MFB”), a newly formed and wholly owned subsidiary of Korth Direct Mortgage Inc. (the “Company”) entered into a $100,000,000 Master Repurchase and Securities Contract credit facility with Churchill MRA Funding I LLC (the “Agreement”). The Company vis a vis KDM MFB, will use the credit facility provided by the Agreement (the “MFB Line”) to finance the Company’s expansion of its lending operations in multi-family and multifamily bridge financing. See Form 8-k filed October 19, 2023 for more information. As of December 31, 2023, the Company had a balance of $600,000 on the MFB Line. Total amortization expense of capitalized loan fees was $57,729 for the six months ended June 30, 2024, and recorded in interest expense.

As of June 30, 2024, the Company had a balance of $9,260,720 on the warehouse line net of the costs associated with the final Agreement which is shown on the audited Consolidated Statements of Financial Condition as Warehouse line of credit, net. In connection with entering into the Line, the Company incurred loan fees of approximately $359,107 which is netted against the amount drawn on the line and is included in the Warehouse line of credit, net in the accompanying unaudited consolidated statements of financial condition. Loans fees associated with the Line will be amortized on a straight-line basis over the term of the Line.

NOTE 17 – SUBSEQUENT EVENTS

The Company has evaluated all events or transactions for potential recognition or disclosure in the unaudited consolidated financial statements through August 14, 2024, which is the date that the unaudited consolidated financial statements were available to be issued. During this period, the following events requiring disclosure.

- The Company paid off its contingent liability of $164,644 to the Preferred Partners of J. W.Korth & Company

- The Company closed an additional $12,500,000 loan

- The Fund received additional $11,700,000 commitments

19

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The following is a discussion of our historical unaudited consolidated financial condition and results of operations, and should be read in conjunction with (i) our historical consolidated financial statements and accompanying notes thereto included elsewhere in this Quarterly Report on Form 10-Q; (ii) our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the Securities and Exchange Commission (the “SEC”) on March 27, 2024; and (iii) our management’s discussion and analysis of financial condition and results of operations included in our 2023 Form 10-K. This discussion includes forward-looking statements that are subject to risk and uncertainties. Actual results may differ substantially from the statements we make in this section due to a number of factors that are discussed in “Part I – Item 1A. Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2023.

Overview

Korth Direct Mortgage Inc. (“KDM,” the “Company,” “we,” or “us”) began operations in October of 2016. We were founded by J. W. Korth & Company, LP, a FINRA and SEC registered broker-dealer, which is now a wholly owned subsidiary.

Our principal executive offices are located at 135 San Lorenzo Avenue, Suite 600, Coral Gables, Florida 33146, and our telephone number is (305) 668-8485. Our website address is www.korthdirect.com. We also operate under the trade name KDM Financial, and our principal subsidiary is J.W. Korth & Company, Limited Partnership (“J. W. Korth”).

We are licensed in Florida as a Mortgage Lender Servicer. Our NMLS License Number is 1579547.

We originate, fund and service loans which are made to commercial borrowers. The loans are held by KDM as the lender. We fund our loans in a variety of ways, including directly in the capital markets through issuance of Mortgage Secured Notes (“MSNs” or “Notes”), which are sold through J.W. Korth as underwriter or placement agent through exemptions from registration available under Rule 144A, Regulation D, and other exemptions from registration. We also fund loans via loan participations and direct investments as well as on our warehouse line.

In July of 2022, we created an additional subsidiary to issue our MSNs, KDM Funding I LLC (“KDMF”). KDMF solely issues the Notes and does not have any other operations and there are no stand-alone financial statements prepared for KDMF. KDM is the servicer of the loans. The revenue and expenses associated with the Note issuance and the underlying loans are consolidated into the Company’s consolidated results of operations. However, when reporting on deal level information, we will break out the deals by issuer.

KDM has a number of special purpose entities that it manages including KDM Capital Management LLC, KDM Stafford LLC, KDM Nagog Park, LLC, KDM Cupples REO, LLC, KDM Asset Management, LLC, and a wholly owned subsidiary named Citrus Servicing LLC which services the loans in our small balance multifamily program.

Results of Operations for the Six Months ended June 30, 2024

The Company generated revenues of $5,183,564 for the six months ended June 30, 2024, an increase of $321,268 compared with revenues of $4,862,296 for the six months ended June 30, 2023 As of June 30, 2024, the Company owned mortgages of $456,742,692 compared with mortgages of $484,484,408 as of December 31, 2023, and $485,500,864 as of June 30, 2023.

Gross profit increased by $472,064 to $3,685,850 during the six months ended June 30, 2024, compared with gross profit of $3,213,786 during the six months ended June 30, 2023. The increase in gross profit was due to additional rental revenues from buildings acquired via workouts; however new lending declined year over year. KDM originated 5 new loans in the first half of 2024 for total loan amount of $22,000,000 vs one loan at $55,000,000 for the same period in 2023.

Operating expenses were $4,682,208 during the six months ended June 30, 2024, which was an increase of $1,364,096 (41%) compared with operating expenses of $3,318,112 during the six months ended June 30, 2023. The increase in operating expenses was driven primarily by the increase of $580,315 in professional and legal due to defaults, foreclosures, and related expenses and includes additional expenses associated with operating the properties in our REO portfolio.

Other (expense)/income decreased by $308,381 to ($944,928) during the six months ended June 30, 2024, compared with other (expense)/income of ($636,547) during the six months ended June 30, 2023. The decline in unrealized gain, as well as the current loss, is due to realizing these future revenues faster than we are making new originations, as well as 24.8% of the decline due to loans paying off.

During the six months ended June 30, 2024, the Company recorded $482,857 in deferred income tax recovery due to increased net loss compared with $171,913 of deferred income tax recovery during the six months ended June 30, 2023.

Net loss is $1,433,700 for the six months ended June 30, 2024, compared with net loss of $551,085 during the six months ended June 30, 2023. The increase in 2024 was primarily attributed to the decrease in unrealized gain on mortgages due to slowed originations.

20

Financial Condition for the six Months Ended June 30, 2024

The Company’s Total Assets were $525,592,133 for the six months ended June 30, 2024, and $549,337,262 as of December 31, 2023. The decline in Total Assets of $23,745,129 is due primarily to $27,741,716 decrease in mortgages owned due to two loans completing foreclosure or deed in lieu of foreclosure and being marked down to management’s estimate of fair value from mortgages owned as well as two additional payoffs of $13,160,000. We also sold $5,550,669 of loans held for sale.

As of June 30, 2024, we had $3,521,162 in cash, $14,509,857 in restricted cash, loans totaling $470,523,389, consisting of $456,742,692 in mortgages and participations, $5,147,805 in portfolio loans and $524,258 in loans held for sale, and Mortgage Servicing Rights with a fair value of $8,108,634 on our unaudited consolidated statement of financial condition.

Liquidity and Capital Resources

The Company closed on a $100,000,000 financing repurchase facility on October 13, 2023. From time to time, we may need additional haircut capital to use the repurchase facility, which we may fund in a variety of ways, on either a short or long-term basis. Haircut capital is the cash on hand necessary to fund the portion of the loan not funded by the Line. The Company generates servicing revenues on its Mortgages owned with maturity dates ranging from October 2024 to June 2037 as well as income from its investments and portfolio loans with maturity dates ranging from April 2024 to July 2028.

We anticipate raising additional capital to fund our lending and development in the coming months. Additionally, we are actively raising capital in KDM Capital Partners LP (“the Fund”).

Status of KDM Loans

As of June 30, 2024, there were 3 CM Loans in payment default, and two loans that were foreclosed upon that still have MSNs outstanding. The Company has a creative office/flex space in the process of foreclosure where the owner has declared bankruptcy, a special purpose property that filed an Assignment for the Benefit of Creditors where the Company is a senior secured party, and a third owner occupied property that is behind on payments and we are working with them to get them back in compliance.

The special purpose property is a pool of 4 parcels and 3 are under contract to be sold and we expect the sale to close some time during the third quarter of this year.

Several of KDM’s current borrowers that have loans coming due within the next 12 months have requested loan extensions. For borrowers that have had good payment history, KDM expects to extend these loans at rates slightly higher than their current rate, while allowing the sponsors to wait for rates to move down to refinance. For one property, we will need to lower the rate. We view this as meeting simultaneous goals of not putting sponsors in distress in a difficult refinance during a high rate environment, while also continuing cash flow for our investors. We believe extending maturity is a better outcome than potential maturity defaults.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

We have no material positions subject to market risk.

Item 4. Controls and Procedures.

We are responsible for establishing and maintaining adequate internal control over financial reporting as such item is defined by Securities Exchange Act Rule 13a - 15(f). Our internal controls are designed to provide reasonable assurance as to the reliability of our consolidated financial statements for external purposes in accordance with accounting principles generally accepted in the United States.

Internal control over financial reporting has inherent limitations and may not prevent or detect misstatements. Therefore, even those systems determined to be effective can provide only reasonable, not absolute, assurance with respect to financial statement preparation and presentation. Further, because of changes in conditions, the effectiveness of internal control over financial reporting may vary over time.

A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material misstatement of the Company’s annual or interim consolidated financial statements will not be prevented or detected on a timely basis.

Under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, we have evaluated the effectiveness of our internal control over financial reporting as of June 30, 2024, as required by Securities Exchange Act Rule 13a- 15(c). In making our assessment, we have utilized the criteria set forth by the 2013 Internal Control Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. We concluded that based on our evaluation our internal control over financial reporting was effective as of June 30, 2024.

21

PART II—OTHER INFORMATION

Item 1. Legal Proceedings.

The Company is not currently subject to any material legal proceedings other than in the course of ordinary business which upon the disposition thereof, in the opinion of management are likely to have a material adverse effect on our consolidated financial condition, cash flows, or results of operations.

Item 1A. Risk Factors.

There have been no material changes to the risk factors disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023. Please refer to the “Risks Factors” section in our Annual Report for a discussion of risks to which our business, financial condition, results of operations and cash flows are subject.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

None.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not Applicable.

Item 5. Other Information.

None.

22

Item 6. Exhibits.

Exhibit
Number	Description
1.1	Purchase Agreement for Multiple Series of Mortgage Secured Notes between J.W. Korth & Company Limited Partnership as the initial purchaser, and Korth Direct Mortgage Inc. dated July 29, 2022. (incorporated by reference to Exhibit 1.1 to the Registrant’s report on Form 8-K filed August 4, 2022)
1.2	Purchase Agreement for Multiple Series of Mortgage Secured Notes between J.W. Korth & Company Limited Partnership as the initial purchaser, and KDM Funding I LLC dated July 29, 2022. (incorporated by reference to Exhibit 1.2 to the Registrant’s report on Form 8-K filed August 4, 2022)
3.1	Articles of Conversion, dated May 31, 2019 (incorporated by reference to Exhibit to 3.1 to the Registrant’s Report on Form 8-K filed June 28, 2019)
3.2	Articles of Incorporation of Korth Direct Mortgage Inc., dated May 31, 2019 (incorporated by reference to Exhibit to 3.2 to the Registrant’s Report on Form 8-K filed June 28, 2019)
3.3	Amendment to Articles of Incorporation of Korth Direct Mortgage Inc. and Certificate of Designation of Series A 6% Cumulative Perpetual Convertible Preferred Stock, as filed with the Florida Secretary of State on September 20, 2019 (incorporated by reference to Current Report on Form 8-K filed July 1, 2021)
3.4	Amendment to Articles of Incorporation of Korth Direct Mortgage Inc. and Amended Certificate of Designation of Series A 6% Cumulative Perpetual Convertible Preferred Stock, as filed with the Florida Secretary of State on March 20, 2020 (incorporated by reference to Current Report on Form 8-K filed July 1, 2021)
3.5	Amendment to Articles of Incorporation of Korth Direct Mortgage Inc. and Amendment to Amended Certificate of Designation of Series A 6% Cumulative Perpetual Convertible Preferred Stock, as filed with the Florida Secretary of State on June 25, 2021 (incorporated by reference to Current Report on Form 8-K filed July 1, 2021)
3.6	Articles of Amendment to Articles of Incorporation of Korth Direct Mortgage Inc. and Certificate of Designation of Series B 6.50% Cumulative Non-Voting Redeemable Secured Preferred Stock, as filed with the Florida Secretary of State on June 25, 2021 (incorporated by reference to Current Report on Form 8-K filed July 1, 2021)
3.7	Bylaws of Korth Direct Mortgage Inc., dated May 31, 2019 (incorporated by reference to Exhibit to 3.1 to the Registrant’s Report on Form 8-K filed June 28, 2019)
4.1	Trust Indenture and Security Agreement between Korth Direct Mortgage LLC, and Delaware trust Company dated November 17, 2017 (incorporated by reference to Exhibit 3.4 to registrant’s Registration Statement on Form S-1/A filed November 20, 2017)
4.2	Trust Indenture and Security Agreement (Rule 144A Offerings) between Korth Direct Mortgage LLC, and Delaware Trust Company dated September 20, 2018 (incorporated by reference to Registrant’s Report on Form 10-Q filed November 13, 2018)
4.3	Trust Indenture and Security Agreement Dated September 30, 2020, between Korth Direct Mortgage Inc. and Delaware Trust Company as Trustee (incorporated by reference to Exhibit 4.3 to the Registrant’s report on Form 8-K filed October 6, 2020)
4.4	Trust Indenture and Security Agreement (144A Private Placements) Among KDM Funding I LLC., Delaware Trust Company, and Korth Direct Mortgage Inc. (incorporated by reference to Exhibit 4.3 to the Registrant’s report on Form 8-K filed August 4, 2022)

23

10.1	Korth Direct Mortgage Inc. 2019 Stock Option Plan (incorporated by reference to Exhibit 10.1 to the Registrant’s report on Form 8-K filed June 29, 2019)
10.2	Purchase Agreement dated July 31, 2020, among Korth Direct Mortgage Inc., a Florida corporation; J.W. Korth & Company Limited Partnership, a Michigan limited partnership; and JW Korth LLC, a Florida limited liability company (incorporated by reference to Current Report on Form 8-K filed August 6, 2020)
10.3	First Amendment to Purchase Agreement (incorporated by reference to Registrant’s Report on Form 10-Q filed August 16, 2021)
31.1	Section 302 Certificate of Chief Executive Officer and Chief Financial Officer*
32.1	Section 906 Certificate of Chief Executive Officer and Chief Financial Officer*
101	Interactive Data File
104	Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) *

* Filed herewith.

24

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	KORTH DIRECT MORTGAGE INC.
Dated: August 14, 2024	By:	/s/ Holly MacDonald-Korth
		Holly MacDonald-Korth, Chief Executive Officer and Chief Financial Officer

25