UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
Form
10-Q
☒
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended September 30, 2025
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 001-42645
Arrive
AI Inc.
(Exact
name of registrant as specified in its charter)
Delaware
85-0935006
(State
or other jurisdiction
of
incorporation or organization)
(I.R.S.
Employer
Identification
No.)
12175
Visionary Way Fishers , Indiana
46038
(Address
of principal executive offices)
(Zip
code)
(463)
270-0092
(Registrant’s
telephone number, including area code)
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 the filing requirements for at least the past 90 days.
Yes
☒
No
☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit and post such files).
Yes
☒
No
☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large
Accelerated Filer
☐
Accelerated
filer
☐
Non-accelerated
filer
☒
Smaller
Reporting Company
☒
Emerging
growth company
☒
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes
☐
No
☒
Securities
registered pursuant to Section 12(b) of the Exchange Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
Common
stock, par value $0.0002 per share
ARAI
The
Nasdaq Stock Market LLC
The
number of shares of the registrant’s common stock, par value $ 0.0002 per share, outstanding as of November 14, 2025, was 34,213,387 .
TABLE
OF CONTENTS
Page(s)
PART I. FINANCIAL INFORMATION
3
Item 1. Financial Statements (unaudited)
3
Condensed Balance Sheets
3
Condensed Statements of Operations
4
Condensed Statements of Changes in Stockholders’ Equity (Deficit)
5
Condensed Statements of Cash Flows
6
Condensed Notes to Unaudited Financial Statements
7-27
Item 2. Management’s Discussion and Analysis of Financial Conditions and Results of Operations
28
Item 3. Quantitative and Qualitative Disclosures About Market Risk
33
Item 4. Controls and Procedures
33
PART II. OTHER INFORMATION
34
Item 1. Legal Proceedings
34
Item 1A. Risk Factors
35
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
35
Item 3. Defaults Upon Senior Securities
35
Item 4. Mine Safety Disclosures
35
Item 5. Other Information
36
Item 6. Exhibits
36
- 2 -
PART
I - FINANCIAL INFORMATION
Item
1. Financial Statements.
CONDENSED
FINANCIAL STATEMENTS
ARRIVE
AI INC.
CONDENSED
BALANCE SHEETS
(Unaudited)
September
30, 2025
December
31, 2024
ASSETS
CURRENT ASSETS
Cash
$ 816,715
$ 129,318
Accounts receivable
4,900
-
Prepaid expenses
164,777
55,867
Deferred offering costs
6,312,586
427,898
Investments at fair value
1,918,995
-
Other current assets
721
4,179
Total current assets
9,218,694
617,262
LONG-TERM ASSETS
Property and equipment,
net
152,915
95,425
Right of use assets - operating
leases
73,041
-
Patents, net
272,914
273,601
Security deposit
1,500
1,500
Long-term assets
500,370
370,526
TOTAL
ASSETS
$ 9,719,064
$ 987,788
LIABILITIES AND STOCKHOLDERS’
EQUITY (DEFICIT)
CURRENT LIABILITIES
Accounts payable
$ 707,100
$ 1,868,689
Accrued liabilities
205,398
79,556
Credit card payable
8,574
3,636
Current portion of operating
lease liability
38,041
-
Convertible note payable,
net of discount of $ 282,667 and issuance costs of $ 240,000
4,002,333
-
Current portion of note
payable
8,982
8,524
Total current liabilities
4,970,428
1,960,405
NONCURRENT LIABILITIES
Noncurrent portion of operating
lease liability
35,000
-
Note payables, net of current
portion
3,763
10,558
Total liabilities
5,009,191
1,970,963
Commitments and Contingencies
(See Note 13)
-
-
STOCKHOLDERS’ EQUITY (DEFICIT)
Common stock, $ 0.0002 par
value, 200,000,000 shares
authorized, 34,233,087 issued
and 34,213,387 outstanding as at September 30,
2025, and 29,120,905 issued
and outstanding at December 31, 2024
6,845
5,822
Treasury stock, at cost, 19,700 and - 0 -
shares as of September 30, 2025, and December 31, 2024
( 74,743 )
-
Additional paid-in capital
29,602,998
14,984,561
Subscription receivable
-
( 53,003 )
Accumulated deficit
( 24,825,227 )
( 15,920,555 )
Total stockholders’ equity
(deficit)
4,709,873
( 983,175 )
TOTAL LIABILITIES AND STOCKHOLDERS’
EQUITY (DEFICIT)
$ 9,719,064
$ 987,788
See
accompanying condensed notes to unaudited financial statements.
- 3 -
ARRIVE
AI INC.
CONDENSED
STATEMENTS OF OPERATIONS
(Unaudited)
Three
Months
Nine
Months
Ended September 30,
Ended September 30,
2025
2024
2025
2024
REVENUE
$ 7,450
$ -
$ 98,175
$ -
OPERATING EXPENSES
General and administrative
1,370,347
791,639
7,551,884
2,395,881
Research and development
179,854
7,940
564,585
548,879
Sales and marketing
107,530
28,414
164,793
281,160
Total operating expenses
1,657,731
827,993
8,281,262
3,225,920
OTHER INCOME (EXPENSES)
Other income
23,388
5,434
83,454
29,523
Interest expense and bank
charges
( 580,021 )
( 1,192 )
( 775,410 )
( 3,209 )
Realized gain on investments
46,491
-
46,491
-
Unrealized loss on investments
( 76,120 )
-
( 76,120 )
-
Total other income (expenses)
( 586,262 )
4,242
( 721,585 )
26,314
NET LOSS BEFORE TAXES
( 2,236,543 )
( 823,751 )
( 8,904,672 )
( 3,199,606 )
PROVISION FOR INCOME TAXES
-
-
-
-
NET LOSS
$ ( 2,236,543 )
$ ( 823,751 )
$ ( 8,904,672 )
$ ( 3,199,606 )
NET LOSS PER SHARE:
Basic and diluted
$ ( 0.07 )
$ ( 0.03 )
$ ( 0.28 )
$ ( 0.11 )
WEIGHTED-AVERAGE COMMON
SHARES OUTSTANDING:
Basic and diluted
33,241,510
29,000,241
31,515,121
28,935,738
See
accompanying condensed notes to unaudited financial statements.
- 4 -
ARRIVE
AI INC.
CONDENSED
STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)
For
the Nine Months Ended September 30, 2025 and 2024 (Unaudited)
Number
of Common Shares
Common
Stock ($)
Number
of Treasury Shares
Treasury
Stock ($)
Additional
Paid-In Capital,
Subscription
Receivable ($)
Accumulated
Deficit ($)
Total
Stockholders’ Equity (Deficit) ($)
BALANCE, JANUARY 1, 2025
29,120,905
$ 5,822
-
$ -
$ 14,984,561
$ ( 53,003 )
$ ( 15,920,555 )
$ ( 983,175 )
Issuance of common stock,
net
33,846
6
-
-
380,527
40,219
-
420,752
Issuance of common stock
upon exercise of warrants, net
62,500
13
-
-
296,863
-
-
296,876
Issuance of common stock
for deferred offering costs
532,913
107
-
-
6,927,762
-
-
6,927,869
Stock-based compensation
84,874
17
-
-
1,348,228
-
-
1,348,245
Net loss
-
-
-
-
-
-
( 1,978,165 )
( 1,978,165 )
BALANCE, MARCH 31, 2025
29,835,038
$ 5,965
-
$ -
$ 23,937,941
$ ( 12,784 )
$ ( 17,898,720 )
$ 6,032,402
Issuance of common stock,
net
2,941,039
589
-
-
15,402
7,617
-
23,608
Issuance of common stock
upon exercise of warrants, net
58,320
12
-
-
277,008
-
-
277,020
Issuance of common stock
for options exercise
690
-
-
-
8,970
-
-
8,970
Issuance of common stock
for settlement of debt
92,673
19
-
-
1,204,718
-
-
1,204,737
Reclassification of deferred
offering costs
-
-
-
-
( 871,882 )
-
-
( 871,882 )
Stock-based compensation
95,625
19
-
-
1,487,989
-
-
1,488,008
Net loss
-
-
-
-
-
-
( 4,689,964 )
( 4,689,964 )
BALANCE, JUNE 30, 2025
33,023,385
$ 6,604
-
$ -
$ 26,060,146
$ ( 5,167 )
$ ( 22,588,684 )
$ 3,472,899
Issuance of common stock,
net
-
-
-
-
( 1,471 )
5,167
-
3,696
Issuance of common stock
for options exercise
83
-
-
-
299
-
-
299
Issuance of common stock
for the conversion of convertible notes
1,207,355
241
-
-
4,124,759
-
-
4,125,000
Repurchase of common stock
-
-
19,700
( 74,743 )
-
-
-
( 74,743 )
Reclassification of deferred
offering costs
-
-
-
-
( 869,868 )
-
-
( 869,868 )
Stock-based compensation
2,264
-
-
-
289,133
-
-
289,133
Net loss
-
-
-
-
-
-
( 2,236,543 )
( 2,236,543 )
BALANCE, SEPTEMBER 30, 2025
34,233,087
6,845
19,700
( 74,743 )
29,602,998
-
( 24,825,227 )
4,709,873
BALANCE, JANUARY 1, 2024
28,844,643
$ 5,769
-
$ 10,924,624
$ ( 25,505 )
$ ( 11,382,654 )
$ ( 477,766 )
Issuance of common stock,
net
75,343
15
-
-
824,603
( 50,260 )
-
774,358
Stock-based compensation
-
-
-
-
246,612
-
-
246,612
Net loss
-
-
-
-
-
-
( 916,753 )
( 916,753 )
BALANCE, MARCH 31, 2024
28,919,986
$ 5,784
-
-
$ 11,995,839
$ ( 75,765 )
$ ( 12,299,407 )
$ ( 373,549 )
Issuance of common stock
and warrants for cash, net
33,997
6
-
-
356,650
70,219
-
426,875
Stock-based compensation
11,787
2
-
-
359,001
-
-
359,003
Net loss
-
-
-
-
-
-
( 1,459,102 )
( 1,459,102 )
BALANCE, JUNE 30, 2024
28,965,770
$ 5,792
-
-
$ 12,711,490
$ ( 5,546 )
$ ( 13,758,509 )
$ ( 1,046,773 )
Balance
28,965,770
$ 5,792
-
-
$ 12,711,490
$ ( 5,546 )
$ ( 13,758,509 )
$ ( 1,046,773 )
Issuance of common stock
and warrants
76,661
15
-
-
848,852
( 18,418 )
-
830,449
Stock-based compensation
- stock awards
375
-
-
-
4,494
-
-
4,494
Stock-based compensation
- stock options
-
-
-
-
270,011
-
-
270,011
Net loss
-
-
-
-
-
-
( 823,751 )
( 823,751 )
BALANCE, SEPTEMBER 30, 2024
29,042,806
$ 5,807
-
-
$ 13,834,847
$ ( 23,964 )
$ ( 14,582,260 )
$ ( 765,570 )
Balance
29,042,806
$ 5,807
-
-
$ 13,834,847
$ ( 23,964 )
$ ( 14,582,260 )
$ ( 765,570 )
See
accompanying condensed notes to unaudited financial statements.
- 5 -
ARRIVE
AI INC.
CONDENSED
STATEMENTS OF CASH FLOWS
For
the Nine Months Ended September 30, 2025 and 2024 (Unaudited)
2025
2024
CASH FLOWS FROM OPERATING
ACTIVITIES
Net loss
$ ( 8,904,672 )
$ ( 3,199,606 )
Adjustments to reconcile
net loss to net cash used in operating activities
Stock-based compensation
3,134,655
880,120
Depreciation and amortization
31,048
21,792
Amortization of discount
on convertible debt
357,333
-
Amortization of issuance
costs on convertible debt
240,000
-
Realized gain on investments
( 46,491 )
-
Unrealized depreciation
on investments
76,120
-
Changes in operating assets
and liabilities
(Increase) decrease in
Accounts receivable
( 4,900 )
-
Prepaid expenses
( 108,910 )
( 63,407 )
Other current assets
3,458
-
Increase (decrease) in
Accounts payable
43,148
408,485
Accrued liabilities
125,842
21,889
Credit card payable
4,938
( 28,720 )
Net cash used in operating activities
( 5,048,431 )
( 1,959,447 )
CASH FLOWS FROM INVESTING
ACTIVITIES
Construction in progress
( 87,850 )
-
Proceeds from sales of
investments
3,018,635
-
Purchase of investments
( 4,967,259 )
-
Net cash used in investing
activities
( 2,036,474 )
-
CASH FLOWS FROM FINANCING
ACTIVITIES
Proceeds from sale of common
stock, net
448,056
2,031,682
Purchase of treasury stock
( 74,743 )
-
Proceeds from the exercise
of warrants, net
573,896
-
Repayments of note payables
( 6,337 )
( 5,914 )
Proceeds from issuance
of convertible debt
7,530,000
-
Deferred offering costs
( 698,570 )
( 100,000 )
Net cash provided by financing
activities
7,772,302
1,925,768
NET INCREASE (DECREASE) IN CASH
687,397
( 33,679 )
CASH, BEGINNING OF PERIOD
129,318
325,472
CASH, END OF PERIOD
$ 816,715
$ 291,793
SUPPLEMENTAL DISCLOSURE
OF CASH FLOW INFORMATION
Cash paid for:
Interest
$ 175,640
$ 1,277
Income taxes
$ -
$ -
SUPPLEMENTAL DISCLOSURE OF NONCASH INFORMATION
Common stock issued as
payment of offering costs
$ 6,927,869
$ -
Common stock issued as
settlement of legal expenses
$ 1,204,737
$ -
Conversion of notes payable
to common stock
$ 4,125,000
$ -
Deferred offering costs
recognized as additional paid-in capital
$ 1,741,750
$ -
Cashless exercise of stock options
$ 9,269
$ -
See
accompanying condensed notes to unaudited financial statements.
- 6 -
ARRIVE
AI INC.
CONDENSED
NOTES TO FINANCIAL STATEMENTS
For
the nine months ended September 30, 2025
(Unaudited)
1. NATURE
OF OPERATIONS
Arrive
AI Inc. (the Company) was incorporated on April 30, 2020, in the State of Delaware as Dronedek Corporation. On July 27, 2023, Dronedek
Corporation changed its name to Arrive Technology Inc. On September 27, 2024, Arrive Technology Inc. changed its name to Arrive AI Inc.
The Company is a developmental technology company with a focus on designing and implementing a commercially viable smart mailbox for
drone, robotic and human package receiving and storage.
The
Company is subject to a number of risk similar to those of other companies of similar size in its industry, including, but not limited
to, the need for successful development of products, the need for additional capital (or financing) to fund operating losses, competition
from substitute products and services from larger companies, protection of proprietary technology, patent litigation, dependence on key
individuals, and risks associated with changes in information technology.
2. SIGNIFICANT
ACCOUNTING POLICIES
Basis
of Accounting
The
financial statements (unaudited) have been prepared in accordance with accounting principles generally accepted in the United States
of America (US GAAP) and with the instructions to Form 10-Q of Regulation S-K. These unaudited financial statements should be read in
conjunction with the Company’s audited financial statements and related notes thereto for the year ended December 31, 2024. In
the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial
position and the results of operations for the interim periods presented have been reflected herein. The results of operations for the
interim periods are not necessarily indicative of the results to be expected for the full year. Notes to the financial statements that
would substantially duplicate the disclosures contained in the audited financial statements for the fiscal year ended December 31, 2024,
have been omitted.
Use
of Estimates
The
preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates. Management evaluates its estimates and assumptions on
an ongoing basis using historical experience and other factors, including the current economic environment and makes adjustments when
facts and circumstances dictate. These estimates are based on information available as of the date of the financial statements; therefore,
actual results could differ from those estimates.
- 7 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
2.
SIGNIFICANT ACCOUNTING
POLICIES (Continued)
Concentration
of Credit Risk
The
Company maintains its cash balances at two financial institutions. The accounts are insured by the Federal Deposit Insurance Corporation
(FDIC) up to a specified limit. The Company’s balances at the financial institutions periodically exceed federally insured limits.
At September 30, 2025 and December 31, 2024, the Company’s uninsured cash balances totaled approximately $ 541,775 and $ 0 , respectively.
Management
believes that the Company is not exposed to any significant risk concerning its cash balances. To date, the Company has not recognized
any losses caused by uninsured balances.
Accounts
Receivable and Allowance for Credit Losses
Accounts
receivable are customer obligations due under normal trade terms, which are typically due upon receipt of the invoice. Credit is extended
based on evaluation of a customer’s financial condition and collateral is not required. Accounts receivable are stated at amounts
due from customers net of an allowance for credit losses. The Company recognizes an allowance for expected credit losses at each balance
sheet date. This estimate is derived from a review of the Company’s historical losses based on the aging of receivables. Receivables
with similar risk characteristics are pooled for the estimation of expected credits losses. Management adjusts its historical estimate
based on its assessment of current conditions, reasonable and supportable forecasts regarding future events, and any other factors deemed
relevant by the Company. At each reporting date, the Company updates its estimate of expected credit losses to reflect any changes in
credit risk since the receivable was initially recorded.
The
Company writes off receivables when there is information that indicates the debtor is facing significant financial difficulty and there
is no possibility of recovery. If any recoveries are made from any accounts previously written off, they will be recognized in earnings
in the year of recovery, in accordance with the entity’s accounting policy election. The Company has not incurred material write-offs
as a whole for the nine months ended September 30, 2025. Based upon the information available, no allowances for credit losses has been
recorded as the Company believes the balance is fully collectable.
Property
and Equipment
The
property and equipment is recorded at cost. The Company’s policy is to depreciate the cost of the property and equipment using
the straight-line method over the estimated useful life of the asset. The costs of maintenance and repairs are charged to expense when
incurred (none noted in the current or prior year as it relates to vehicles). The useful life of the property and equipment for purposes
of computing depreciation is:
SCHEDULE
OF PROPERTY AND EQUIPMENT USEFUL LIFE
Useful
Life
Vehicles
and Equipment
2 - 5
years
- 8 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
2.
SIGNIFICANT ACCOUNTING
POLICIES (Continued)
Intangible
Assets – Patents
The
Company capitalizes external costs, such as filing fees, registration documentation, and attorney fees associated with the application
and issuance of patents. The Company expenses costs associated with maintaining and defending patents subsequent to issuance in the period
incurred. The Company amortizes capitalized patent costs for internally generated patents on a straight-line basis over 20 years or the
period in which the goods associated with the patent will be revenue-generating, which represents the estimated useful lives of the patents.
The estimated useful lives for internally generated patents are based on the assessment of the following factors: the integrated nature
of the patent portfolios being licensed (including the ability of the patent to generate viable goods and revenues), the overall makeup
of the patent portfolio over time, and the length of license agreements for such patents. The Company assesses the potential impairment
of all capitalized patent costs when events or changes in circumstances indicate that the carrying amount of the Company’s patent
portfolio may not be recoverable.
Impairment
of Long-Lived Assets
Intangibles
and other long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount
of any long-lived asset may not be fully recoverable. In the event that facts and circumstances indicate that the carrying amount of
any long-lived assets may be impaired, an evaluation of recoverability is performed. If an evaluation was required, the estimated future
undiscounted cash flows associated with the asset (or group of assets) would be compared to the assets’ (or group of assets’)
carrying amount to determine if a write-down to fair value is required on the basis of the assets’ associated undiscounted cash
flows.
The
Company has three types of long-lived assets: property and equipment, including operational Arrive Point units, vehicles, office equipment,
and aerial drones; construction-in-progress (CIP), and intangible patent assets including those acquired by the acquisition of Airbox
Technology in 2023. The vehicles and drone hexacopter were evaluated for impairment, and no impairments were considered necessary as
of September 30, 2025.
The
Company acquired three “Gen 3” (or “AP3”) Arrive Point units in December 2024, and four in April 2025. These
units are recorded as construction in progress until they are placed into service. Six units have been delivered to customer sites, four
of which have been placed into revenue service and are being depreciated on a straight-lined basis over two years. One unit not yet entered
into service was damaged beyond repair. An impairment loss of $ 10,541 was recognized as of September 30, 2025. No impairment loss on
these units was recognized as of September 30, 2024.
- 9 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
2.
SIGNIFICANT ACCOUNTING
POLICIES (Continued)
Revenue
Recognition
The
Company recognizes revenue in accordance with ASC 606, Revenue from Contracts with Customers . Revenue is derived from consulting
and implementation services provided to clients and recurring subscription services for access to the Arrive Point network. Revenue is
recognized over time as services are performed, based on the transfer of control to the customer. Contracts are typically short-term
in nature and do not contain significant variable consideration or multiple performance obligations.
Disaggregated
revenue as of the three and nine months ended September 30, 2025 is as follows:
SCHEDULE
OF DISAGGREGATED REVENUE
Three
Months
Nine
Months
Ended
September 30
Ended
September 30
Revenue source
Consulting services
$ -
$ 89,000
Installation services
2,175
3,675
Subscription fees
5,275
5,500
TOTAL REVENUE
$ 7,450
$ 98,175
Timing of Revenue Recognition
Services transferred over time
$ 5,275
$ 94,500
Services transferred at a point in time
2,175
3,675
TOTAL REVENUE
$ 7,450
$ 98,175
The
Company did no t generate revenue during the three and nine months ended September 30, 2024.
Various
economic factors affect the recognition of revenue and cash flows including availability of skilled labor and prompt payment by customers.
The Company did not generate revenue during the three or nine months ended September 30, 2024. As such, no comparative disaggregation
is presented for that period.
Contract
Balances
The
timing of revenue recognition, billings and cash collections results in billed accounts receivable, unbilled receivables (contract assets),
and customer advances and deposits (contract liabilities) on the balance sheet. The Company may request advances or deposits from customers
before revenue is recognized, which results in contract liabilities. These contract liabilities are released as the performance obligations
are satisfied.
- 10 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
2. SIGNIFICANT
ACCOUNTING POLICIES (Continued)
Contract
Balances (continued)
As
of September 30, 2025, there were no such liabilities or contract assets included within the balance sheet. The beginning and ending
contract balances were as follows:
SCHEDULE
OF CONTRACT ASSETS/LIABILITIES
September
30, 2025
January
1, 2025
Accounts receivable
$ 4,900
$ -
Significant
Judgments and Estimates
There
are no significant judgments involved in the recognition of revenue from the services provided by the Company.
Equity
Financing
The
Company engages in equity financing transactions to obtain the funds necessary to continue operations and develop a commercially viable
drone delivery system. These equity financing transactions involve the issuance of common stock and may include equity warrants.
Equity
warrants are instruments that bestow upon the holder of the instrument the right to buy a particular stock at a predetermined price within
a stipulated time frame. Under Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 480, the Company classified
the warrants as equity instruments.
Depending
on the terms and conditions of each equity financing transaction, the warrants are exercisable into additional common shares at an agreed-upon
price, as defined in the Stock and Warrant Purchase Agreement (“the agreement”) prior to the expiration of the warrants as
stipulated by the terms of the transaction in the agreement.
The
shares eligible for issuance under the outstanding warrants were registered under the Securities Act of 1933 on July 28, 2025.
Treasury
Stock
In
September 2025, the Board of Directors authorized the Company to repurchase shares of common stock. The Company repurchased 19,700 shares
for $ 74,743 during the nine months ended September 30, 2025. The stock is held in Treasury and recorded using the cost method.
- 11 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
2. SIGNIFICANT
ACCOUNTING POLICIES (Continued)
Loss
per share
The
Company follows FASB ASC 260, “Earnings per Share,” resulting in the presentation of basic and diluted earnings per
share. Because the Company reported a net loss for the three and nine months ended September 30, 2025 and 2024, common stock
equivalents, including stock options and warrants were anti-dilutive; therefore, the amounts reported for basic and dilutive loss
per share were the same. See footnotes 16 and 17 for the details on these instruments.
Comprehensive
Loss
The
Company follows FASB ASC 220.10, “Reporting Comprehensive Income (Loss).” Comprehensive loss is a more inclusive financial
reporting methodology that includes disclosure of certain financial information that historically has not been recognized in the calculation
of net loss. Since the Company has no items of other comprehensive loss, comprehensive loss is equal to net loss.
Offering
Costs
The
Company complies with the requirements of FASB ASC 340-10-S99-1 and SEC Staff Accounting Bulletin (“SAB”) Topic 5A - Expenses
of Offering . During the three and nine months ended September 30, 2025, the Company recognized $ 0 and $ 7,626,439 , respectively, in
deferred offering costs related to ongoing and anticipated capital raising activities. These costs primarily consisted of legal, advisory,
and other professional service fees incurred in connection with financing efforts.
During
the nine months ended September 30, 2025, the Company raised gross proceeds of $ 9,037,007 , which included $ 8,650,000 under prepaid purchase
agreements and $ 387,007 through a crowdfunding offering. Of the total deferred offering costs recognized, $ 869,868 and $ 1,741,750 were
allocated and recognized as a reduction of proceeds raised under the prepaid purchase agreements for the three and nine months ended
September 30, 2025, respectively, based on a pro-rata allocation of total expected funding (Note 9 and 12). In addition, $ 1,471 and $ 91,543
of offering costs were directly associated with the crowdfunding raise and were recognized as a reduction to the related proceeds for
the three and nine months ended September 30, 2025, respectively.
The
remaining deferred offering costs are included as current asset on the balance sheet and will be recognized as a reduction to additional
paid-in capital upon completion of the related equity offerings.
Research
and Development
Research
and development (R&D) costs, that do not meet the criteria for capitalization are expensed as incurred. Research and development
expenses include fees paid to outside consultants for the Company’s proprietary technology.
- 12 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
2. SIGNIFICANT
ACCOUNTING POLICIES (Continued)
Research
and Development (Continued)
For
the three and nine months ended September 30, 2025, and 2024, the Company had R&D costs totaling $ 179,854 and $ 564,585 and $ 7,940
and $ 548,879 , respectively.
Marketing
Expenses
The
Company uses various marketing methods to create brand awareness to promote and alert the public about future product and service offerings
to generate future capital or revenue when a viable product is created. The Company’s policy is to charge marketing costs to expenses
in the period they are incurred.
Marketing
expenses were $ 107,530 and $ 164,793 and $ 28,414 and $ 281,160 for the three and nine months ended September 30, 2025 and 2024, respectively.
Stock-Based
Compensation
The
Company measures and records the expense related to stock-based payment awards based on the fair value of those awards as determined
on the date of the grant. The Company recognizes stock-based compensation expense over the requisite service period of the individual
grant, generally equal to the vesting period, and uses the straight-line method to recognize stock-based compensation, as applicable.
For stock-based compensation with performance conditions, the Company records compensation expenses when the performance condition is
met. The Company uses the Black-Scholes model to estimate the fair value of stock options and forfeitures are accounted for when incurred.
The
average fair value of one (1) share of the Company’s common stock was determined to be $ 13.00 for the period of January 1, 2025
to May 15, 2025 and $ 12.71 as of December 31, 2024. On May 15, 2025, the Company completed its initial public offering and its common
stock began trading on the Nasdaq Stock Exchange. Subsequent to May 15, 2025, the price of the Company’s common stock was determined
by the Nasdaq daily closing stock price.
Prior
to May 15, 2025, the fair value of common stock is based on the prior Company’s transaction method. The prior company transaction
method utilizes actual transactions in the Company’s non-controlling, non-marketable private company equity interests. Therefore,
the result is reflective of a non-controlling, non-marketable private company value and no discount for lack of control or marketability
was considered necessary in the application of this methodology. As part of this methodology, there are a number of limiting assumptions,
however, management believes it appropriately represents the fair market value indication for one (1) share of the Company’s common
stock. Since, prior to May 15, 2025, the Company’s stock was not publicly traded, the expected volatility is based on the historical
and implied volatility of similar companies whose stock or option prices are publicly available, after considering the industry, stage
of the life cycle, size, market capitalization, and financial leverage of the other companies.
- 13 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
2. SIGNIFICANT
ACCOUNTING POLICIES (Continued)
Income
Taxes
There
is no income tax benefit for the losses for the three and nine months ended September 30, 2025 and 2024 since management has determined
that the realization of the net deferred tax asset is not assured and has created a valuation allowance for the entire amount of such
benefits.
The
Company’s policy is to record interest and penalties associated with unrecognized tax benefits as additional income taxes in the
statement of operations. As of January 1, 2025, the Company had no unrecognized tax benefits, or any tax related interest or penalties,
and it does not expect significant changes in the amount of unrecognized tax benefits to occur within the next twelve months. There were
no changes in the Company’s unrecognized tax benefits during the three and nine month period ended September 30, 2025. The Company
did no t recognize any interest or penalties during 2025 related to unrecognized tax benefits.
With
few exceptions, the U.S. and state income tax returns filed for the tax years ending on December 31, 2021 and thereafter are subject
to examination by the relevant taxing authorities. Net operating loss (NOL) carryforwards are subject to examination in the year they
are utilized regardless of whether the tax year in which they are generated has been closed by the statute. The amount subject to disallowance
is limited to the NOL utilized. Accordingly, the Company may be subject to examination for prior NOLs generated as such NOLs are utilized.
Fair
Value of Financial Instruments
The
carrying value of the Company’s short-term financial instruments such as cash, accounts receivable, prepaid expenses, accounts
payable and accrued expenses approximate their fair values because of their short maturities. The estimated fair value of the Company’s
debt approximates the carrying value due to the interest rates on the debt approximating current market interest rates.
Recently
Adopted Accounting Standard
In
November 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-07,
Improvements to Reportable Segment Disclosures (“ASU 2023-07”), which requires incremental disclosures about reportable segments
but does not change the definition of a segment or the guidance for determining reportable segments. The requirements are effective for
annual reporting periods beginning on January 1, 2024, and are required to be applied retrospectively. The Company has adopted the additional
disclosure requirements under ASU 2023-07. The additional requirements did not have a material impact on the financial statements.
- 14 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
2. SIGNIFICANT
ACCOUNTING POLICIES (Continued)
Recently
Issued Accounting Standard Not Yet Adopted
In
November 2024, the FASB issued ASU 2024-03, ASC Subtopic “Disaggregation of Income Statement Expenses (ASC 220-40): Income Statement—Reporting
Comprehensive Income—Expense Disaggregation Disclosures”. The amendments require additional disclosure of the nature of expenses
included in the income statement. The amendments in this update are effective for public business entities for fiscal years, beginning
after December 15, 2026. Early adoption is permitted. The Company is currently assessing the impact of the adoption of this standard
on its financial statements.
3.
SEGMENT REPORTING
The
Company’s principal business is described in Note 1. The Company has determined that it operates in a 1 single
operating and reportable segment. The Company’s Chief Financial Officer is designated as the chief operating decision maker (“CODM”).
The CODM evaluates the business as a whole and does not receive discrete financial information for separate business units. The CODM
is responsible for evaluating financial results and making resource allocation decisions.
Significant
Segment Expenses
The
Company considers the following as significant expenses in evaluating its segment performance:
● Research
and Development: Includes costs related to materials and supplies, prototype hardware development,
and third-party consulting costs.
● General
and Administrative: Includes personnel costs, contractor expenses, and other overhead expenses.
● Legal
and Professional Fees: Includes the cost of legal services to expand and maintain the Company’s
patent portfolio, fees associated with various business transactions, and compliance with
regulatory requirements.
Entity-Wide
Disclosures
● Geographic
Revenue Information: For both the three and nine months ended September 30, 2025, 100 % of
the Company’s net sales were generated in the United States.
● Major
Customers: The Company has one customer that accounted for 10 % or more of total revenue.
The
Company did no t generate revenue during the three and nine months ended September 30, 2024.
- 15 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
4.
GOING CONCERN
The
Company’s financial statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction
of liabilities in the normal course of business. The financial statements do not include any adjustment relating to recoverability and
classification of recorded amounts of assets and liabilities that might be necessary if the Company is unable to continue as a going
concern.
The
Company has a minimum cash balance available for payment of ongoing operating expenses. As of September 30, 2025, the Company has an
accumulated deficit of $ 24,825,227 and a net loss for the current period of $ 8,904,672 . These conditions raise substantial doubt about
the Company’s ability to continue as a going concern for a period of twelve months from the issuance date of this report.
The
Company’s continued existence is dependent upon its ability to continue to execute its operating plan and to obtain additional
debt or equity financing. There can be no assurance that the necessary debt or equity financing will be available or will be available
on terms acceptable to the Company. These financial statements do not include any adjustments that might result from the Company’s
inability to continue as a going concern
5.
FAIR VALUE MEASUREMENTS
The
Company measures the fair value of financial assets and liabilities based on the guidance of ASC 820 “Fair Value Measurements and
Disclosures” (“ASC 820”) which defines fair value, establishes a framework for measuring fair value, and expands disclosures
about fair value measurements.
ASC
820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the
principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement
date. ASC 820 also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize
the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs that may be used to measure fair value:
Level
1 — Quoted prices in active markets for identical assets or liabilities
Level
2 — Quoted prices for similar assets and liabilities in active markets or inputs that are observable
Level
3 — Inputs that are unobservable (for example, cash flow modeling inputs based on assumptions)
- 16 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
5.
FAIR VALUE MEASUREMENTS
(Continued)
The
following table sets forth by level, within the fair value hierarchy, the Company’s assets at fair value as of September 30, 2025:
SCHEDULE
OF FAIR VALUE MEASUREMENTS
Fair
Value of September 30, 2025
Level
1
Level
2
Level
3
Total
Money market funds
$ -
$ 24,940
$ -
$ 24,940
Common stock and Mutual funds
1,918,995
-
-
1,918,995
TOTAL INVESTMENTS AT FAIR VALUE
$ 1,918,995
$ 24,940
$ -
$ 1,943,935
6.
PROPERTY AND EQUIPMENT
Property
and equipment consist of the following:
SCHEDULE OF PROPERTY
AND EQUIPMENT
September
30,
2025
December
31,
2024
Vehicles
$ 94,751
$ 58,443
Equipment
115,784
50,000
Construction in progress
23,914
38,155
Total property and equipment
234,449
146,598
Less: accumulated depreciation
( 81,534 )
( 51,173 )
TOTAL PROPERTY AND EQUIPMENT, NET
$ 152,915
$ 95,425
For
the three and nine months ended September 30, 2025 and 2024, total depreciation expense was $ 13,695 and $ 30,360 and $ 7,089 and $ 21,215 ,
respectively.
7.
PREPAID EXPENSES
Prepaid
expenses and other current assets consist of the following:
SCHEDULE OF PREPAID
EXPENSES AND OTHER CURRENT ASSETS
September
30,
2025
December
31,
2024
Prepaid payroll wages
$ 38,271
$ 38,271
Prepaid insurance
74,929
10,017
Prepaid software and other
51,577
7,579
TOTAL PREPAID EXPENSES
$ 164,777
$ 55,867
- 17 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
8.
LEASES
The
Company leases ground robots from a third-party, which are implemented in customer solutions. The robots are used on delivery routes
to transport goods between Arrive Point units.
At
the inception of a contract, the Company assesses whether the contract is, or contains, a lease. The Company’s assessment is based
on: (1) whether the contract involves the use of a distinct identified asset, (2) whether the Company obtains the right to substantially
all the economic benefit from the use of the asset throughout the term, and (3) whether the Company has the right to direct the use of
the asset. The Company allocates the consideration in the contract to each lease and non-lease component based on the component’s
relative stand-alone price to determine the lease payments. Lease and non-lease components are accounted for separately.
Leases
are classified as either finance leases or operating leases based on criteria in Topic 842. The Company has operating leases which are
generally comprised of distinctly identified assets (ground robots) whereby the Company derives all economic benefits through customer
contracts for use of the service through the term of the contract. The Company may elect to purchase the assets for a residual value
at the end of the lease term.
At
lease commencement, the Company records a lease liability equal to the present value of the remaining lease payments, discounted using
the rate implicit in the lease or, if that rate cannot be readily determined, the Company’s incremental borrowing rate. A corresponding
right-of-use asset (“ROU asset”) is recorded, measured based on the initial measurement of the lease liability. ROU assets
also include any lease payments made and exclude lease incentives. Lease terms may include options to extend or terminate the lease when
it is reasonably certain that the Company will exercise that option.
Lease
expense for operating leases, consisting of lease payments, is recognized on a straight-line basis over the lease term. Included in lease
expense are any variable lease payments incurred in the period that were not included in the initial lease liability. Lease expense for
finance leases consists of the amortization of the ROU asset on a straight-line basis over the shorter of the useful life of the asset
or the lease term, and interest expense is calculated using the effective interest rate method.
The
following is a summary of the lease cost recognized in the Company’s consolidated statement of operations:
SCHEDULE
OF LEASE COST
Operating Leases
Three
months
ended
September
30,
2025
Nine
months
ended
September
30,
2025
Lease cost in general and administrative
expense
Operating
lease expense
$ 8,195
$ 8,195
Total lease cost in general and administrative
expense
$ 8,195
$ 8,195
- 18 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
8.
LEASES (Continued)
The
following is a summary of the impact of the Company’s leases on the statements of cash flows:
Three
months
ended
September
30,
2025
Nine
months
ended
September
30,
2025
Leasing activity in cash flows from operating
activities
Operating
leases
$ 12,600
$ 12,600
Total leasing activity in cash flows from operating
activities
$ 12,600
$ 12,600
The
weighted-average remaining lease term in years and weighted-average discount rate for operating leases at September 30, 2025 is 1.75
and 23.70 %.
The
future minimum lease payments required under the Company’s leases as of September 30, 2025 are as follows:
SCHEDULE
OF FUTURE MINIMUM LEASE PAYMENTS
Future minimum lease payments
2025
$ 50,400
2026
37,800
Toal future minimum lease payments
88,200
Less: Amount representing interest
( 15,159 )
Present value of lease liabilities
73,041
Less: current portion
( 38,041 )
Long-term portion
$ 35,000
9.
DEFERRED OFFERING COSTS
Pursuant
to ASC 340-10-S99-1, costs directly attributable to an offering of equity securities are deferred and would be charged against the gross
proceeds of the offering. Deferred offering costs consist of underwriting, legal, accounting, and other expenses incurred through the
balance sheet date that are directly related to the proposed public offering. The Company’s registration statement was declared
effective and the stock began trading on May 15, 2025. During the three months ended March 31, 2025, the Company issued 532,913 shares
of common stock in exchange for investment banking advisory services with a fair value of $ 6,927,869 , which was recorded as deferred
offering costs. During the six months ended June 30, 2025, the Company recorded an additional $ 698,570 for filing and legal fees
related to the transaction. As of September 30, 2025, $ 1,741,750 of the deferred offering costs have been recorded as a reduction of
the proceeds, in proportion to the funds received from the offering, which were recognized in additional paid-in capital.
- 19 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
10.
PATENTS, NET
Patents
consist of the following:
SCHEDULE OF PATENTS
September
30,
2025
December
31,
2024
Patents
$ 274,700
$ 274,700
Less: accumulated amortization
( 1,786 )
( 1,099 )
TOTAL PATENTS
$ 272,914
$ 273,601
As
of September 30, 2025, six of the Company’s fifty-seven international patents were issued and began being amortized over twenty
years . As of September 30, 2024, five of the Company’s forty-four patents were approved by the countries in which the patent applications
were filed. Amortization expense was $ 235 and $ 688 and $ 234 and $ 577 for the three and nine months ended September 30, 2025 and 2024,
respectively.
11.
NOTE PAYABLE
Note
payable consists of the following:
SCHEDULE OF
NOTES PAYABLE
September
30,
2025
December
31,
2024
Vehicle note
payable for $ 40,248 with monthly installment payments of $ 799 , including interest at 6.99 % per annum. The loan is collateralized
by the respective vehicle and is due in February 2027.
$ 12,745
$ 19,082
Less current portion
( 8,982 )
( 8,524 )
LONG-TERM PORTION
$ 3,763
$ 10,558
The
balance of the above debt matures as follows:
SCHEDULE
OF MATURITIES OF LONG-TERM DEBT
Twelve Months
Ending
September 30,
Amount
2026
$ 8,982
2027
3,763
TOTAL
$ 12,745
Interest
expense related to this note payable for the three and nine months ended September 30, 2025 and 2024, was $ 248 and $ 855 and $ 389 and
$ 1,277 , respectively.
- 20 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
12.
CONVERTIBLE NOTE PAYABLE
On
March 21, 2025, the Company issued a convertible promissory note with a face amount of $ 4,330,000 , with a $ 4,000,000 initial purchase
price and a $ 320,000 original issue discount, to Streeterville Capital LLC (“Streeterville”). On August 11, 2025 the Company
issued a second convertible promissory note with a face amount $ 4,320,000 , with a $ 4,000,000 initial purchase price and a $ 320,000 original
issue discount, to Streeterville. The notes bear interest at a rate of 8 % per annum and are pursuant to a Securities Purchase Agreement
(the “Purchase Agreement”) dated March 21, 2025. Under the purchase agreement, Streeterville agrees to purchase an amount
of up to $ 40,000,000 in pre-paid purchases of the Company’s common stock, $ 0.0002 par value per share. The original principal amount
is a $ 8,650,000 pre-paid purchase with a $ 8,000,000 initial purchase price and $ 640,000 original issue discount. In addition, the Company
paid $ 10,000 to cover Streeterville’s transaction expenses, along with 62,500 shares of common stock issued as a commitment fee
at closing, with a fair value of $ 812,500 . The commitment fee was recorded as stock based compensation. A 6% fee on gross proceeds due
to the Company’s investment banker of $ 480,000 has been capitalized in the notes payable as issuance costs. The original issue
discount and issuance costs are amortized to interest expense using the effective method over a period of six months. In May 2025, Streeterville
purchased 2,937,500 shares of common stock, at par value, in exchange for $ 588 . The Company has the right to repurchase these pre-delivery
shares at par value.
SCHEDULE
OF CONVERTIBLE NOTE PAYABLE
September
30,
2025
December
31,
2024
March 21, 2025 issuance
$ 4,330,000
$ -
August 11, 2025 issuance
4,320,000
-
Discount
( 640,000 )
-
Issuance costs
( 480,000 )
-
Amortization of discount and issuance costs
597,333
-
Conversion of note
( 4,125,000 )
-
TOTAL BALANCE
$ 4,002,333
$ -
During
the three months ended September 30, 2025, Streeterville converted $ 4,125,000 of the notes payable for 1,207,355 shares of common stock.
Upon conversion, the Company immediately expensed to interest expense the remaining unamortized discount and issuance costs relative
to the proportion of notes converted to total outstanding notes. During the three and nine months ended September 30, 2025 and 2024,
the Company recognized interest expense associated with the amortization of the discount and issuance costs of $ 405,333 and $ 597,333
and $ 0 and $ 0 , respectively. During the three and nine months ended September 30, 2025, the Company also recognized interest expense
of $ 165,823 and $ 0 , respectively.
13.
COMMITMENTS AND CONTINGENCIES
Lease
Obligation
Effective
April 1, 2024, the Company expanded its leased office space. The new term is nine months , and thereafter a month-to-month lease which
can be canceled with a 90-day written notice and agreement to suitable terms by both parties. Under this lease, base rent is $ 3,600 per
month. The Company is required to pay insurance, listing the property owner as an additional insured, and normal maintenance costs for
certain of this leased property. Additionally, the Company rents a warehouse from an officer and shareholder for $ 2,250 per month on
a month-to-month basis.
- 21 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
13.
COMMITMENTS AND CONTINGENCIES
(Continued)
Lease
Obligation (Continued)
FASB
ASU No. 2016-02, Topic 842, Leases, allows companies to elect certain policies for short-term leases. The Company has elected not to
recognize right-of-use assets and lease liabilities arising from short-term leases with an initial term of 12 months or less.
Litigation
On
September 9, 2025, John Doan and Jami Town named the Company as a defendant in Case No. 3:2025cv00721, pending in U.S. District Court
for the Eastern District of Virginia. Doan and Town claim the Company is in breach of contract for loans made to AirBox. The loans were
extended to AirBox before the Company purchased its assets in 2023. The Company explicitly acquired only the assets of AirBox and therefore
does not believe it is liable for any of its previous liabilities. The Company has filed for removal from the claim. The plaintiffs have
filed to have the case remanded to Virginia state court, where it was originally filed on August 13, 2025. Since this matter is still
in its initial stages, the Company is unable to predict the outcome at this time.
From
time to time, the Company may become involved in various legal proceedings in the ordinary course of its business and may be subject
to third-party infringement claims. In the normal course of business, the Company may agree to indemnify third parties with whom it enters
into contractual relationships, including customers, lessors, and parties to other transactions with the Company, with respect to certain
matters.
The
Company has agreed, under certain conditions, to hold these third parties harmless against specified losses, such as those arising from
a breach of representations or covenants, other third-party claims that the Company’s products, when used for their intended purposes,
infringe the intellectual property rights of such other third parties, or other claims made against certain parties. It is not possible
to determine the maximum potential amount of liability under these indemnification obligations due to the Company’s limited history
of prior indemnification claims and the unique facts and circumstances that are likely to be involved in each particular claim.
14.
RELATED-PARTY TRANSACTIONS
On
May 26, 2020, the Company entered into a three year agreement with a stockholder of the Company for the use of a patent. Beginning June
1, 2020, the Company began paying the stockholder a monthly license fee of $ 10,000 . Once revenue from sales, rentals, and leases begins,
the Company is required to pay $ 25.00 per unit sold. If the Company does not sell 400 units per month (or $10,000), the original fixed
$10,000 is paid. Accordingly, for the three and nine months ended September 30, 2025 and 2024, the Company recorded licensing fee costs
in the amount of $ 30,000 and $ 90,000 each period, respectively.
- 22 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
14.
RELATED-PARTY TRANSACTIONS
(Continued)
On
March 10, 2025, the Company entered into the second amendment to the Exclusive Patent License Agreement of May 26, 2020. The Second Amendment
extends the license to perpetuity, covering the full term and life of the patents, and cures in the event of default. The Second Amendment
also removes prior restrictions on the Company’s use, sale, or commercialization of the technology after termination, permitting
the sale of remaining inventory for up to 90 days post-termination, provided all required reports and payments are made under the Agreement.
15.
STOCKHOLDERS’ EQUITY
Common
Stock
As
of April 30, 2020 (date of incorporation), the Company had 100,000,000 shares of common stock, with a par value of $ 0.0001 , authorized
and available to issue for purposes of satisfying any future transactions. No other class of stock has been authorized or is available
for issuance.
Effective
September 15, 2021, the Company authorized a 2-for-1 stock split, with 200,000,000 shares authorized and available, with a par value
of $ 0.00005 , to issue for purposes of satisfying any future transactions. Effective November 25, 2024, the Company authorized a 1-for-4
reverse stock split, with 200,000,000 shares authorized and available to issue for purposes of satisfying any future transactions. The
par value is now $ 0.0002 .
During
the nine months ended September 30, 2025, the Company issued 5,112,182 shares of common stock as follows:
a) 11,692
shares with accredited investors in exchange for cash of $ 152,000 at an average share price
of $ 13.00 per share. 7,692 of the shares were issued with warrants and deemed as equity,
as described in Note 16.
b) 2,937,500
shares with an accredited investor in exchange for cash of $ 588 . The shares were issued at
par value, subject to the securities purchase agreement, dated March 21, 2025, by and between
Streeterville Capital, LLC and the Company (the “Purchase Agreement”), as described
in Note 12.
c) 120,820
warrants exercised, for 120,820 shares in exchange for cash of $ 573,895 .
d) 25,693
shares issued through a crowdfunding campaign with other investors in exchange for net cash
of $ 295,469 , at an average share price of $ 11.50 per share net of offering costs.
e) 147,374
shares issued to employees and consultants, recognized as compensation expense, fair valued
at $ 13.00 per share, for a total fair value of $ 1,915,862 , based on the price per stock issued
to investors for cash during the period January 1, 2025 to May 15, 2025.
f) 35,389
shares issued to employees or consultants via stock awards, recognized as compensation expense,
for a total of $ 451,567 , fair valued based on the Company’s closing stock price on
the day the shares were issued.
g) 773
shares issued for the cashless exercise of vested options under the 2023 equity incentive
plan, for a total of $ 9,269 , fair value based on the Company’s closing stock price
on the day the shares were exercised.
- 23 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
15.
STOCKHOLDERS’ EQUITY
(Continued)
Common
Stock (Continued)
h) 532,913
shares issued to a consultant via stock awards, recognized as deferred offering costs, fair
valued at $ 13.00 per share, for a total of $ 6,927,869 , based on the price per stock issued
to investors for cash.
i) 92,673
shares issued with a consultant as settlement of legal expenses incurred in prior periods,
fair valued at $ 13.00 per share, for a total of $ 1,204,737 , based on the price per stock
issued to investors for cash.
j) 1,207,355
shares issued, with a fair value of $ 4,125,000 , as a conversion of $ 4,125,000 notes payable,
as described in Note 12.
,
Share
Repurchase Program
On
September 8, 2025, the Company announced a new share repurchase program (the “Repurchase Program”), pursuant to which the
Company may purchase up to $ 10 million of its common stock through March 31, 2026.
Share
repurchases under the Repurchase Program may be made from time to time through various means, including open market purchases, privately
negotiated transactions, and/or pursuant to Rule 10b5-1 trading plans, in each case in accordance with Rule 10b-18 under the Securities
Exchange Act of 1934. The timing, volume, and nature of share repurchases pursuant to the Repurchase Program are at the discretion of
management and may be suspended or discontinued at any time. Shares repurchased under the Repurchase Program are held for sale and are
included in the category of treasury stock.
The
following table sets forth the Company’s share repurchases:
SCHEDULE OF SHARES REPURCHASE
Three
and nine months ended September 30, 2025
Total number of shares repurchased
19,700
Amount repurchased
$ 74,743
Average price per share
$ 3.79
Share
repurchases for the three months ended September 30, 2025 were made on the open market subject to regulatory constraints. As of September
30, 2025, the Company had approximately $ 9.925 million available for repurchase remaining under the repurchase program.
- 24 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
16.
WARRANTS
The
following table summarizes the warrants outstanding as of September 30, 2025:
SCHEDULE
OF WARRANTS OUTSTANDING
Warrants
Outstanding
Weighted
Average Exercise Price
Weighted
Average Grant Date Fair Value
Weighted
Average Remaining Contractual Term (years)
Aggregate
Intrinsic Value
BALANCE, DECEMBER 31, 2024
227,549
$ 10.08
$ 4.76
0.97
$ 598,996
Granted
7,692
11.00
8.55
3.45
-
Exercised
( 120,820 )
9.52
3.87
-
-
Cancelled/Expired
( 6,680 )
9.52
3.90
-
-
BALANCE, SEPTEMBER 30, 2025
107,741
$ 10.80
$ 6.09
1.27
$ -
The
aggregate intrinsic value is calculated as the difference between the exercise price of the underlying warrants and the closing stock
price of $ 3.64 for the Company’s common shares on September 30, 2025 and the closing stock price of $ 12.71 for the Company’s
common shares on December 31, 2024.
17. EQUITY
INCENTIVE PLAN
The
Company created the 2023 Equity Incentive Plan (the Plan) on April 27, 2023, under which shares of common stock became available for
issuance not to exceed 1,500,000 . The Stock Plan is designed to attract, retain, and motivate key employees. Currently, the fair value
is recognized as an expense over the vesting period of the award. Option awards are generally granted with an exercise price equal to
the fair market value of the Company’s stock at the date of grant, vest over a four-year period, and expire after ten years. There
are certain situations that may accelerate the vesting or termination of all outstanding options, such as a change in control. As of
September 30, 2025, 854,042 shares were available for grant. The compensation expenses related to incentive units is included in general
and administrative expenses with a corresponding increase to additional paid-in-capital.
- 25 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
17. EQUITY
INCENTIVE PLAN (Continued)
The
following table summarizes the options outstanding as of September 30, 2025:
SCHEDULE
OF SHARE OPTIONS OUTSTANDING
Share
Options Outstanding
Weighted
Average Exercise Price
Weighted
Average Grant Date Fair Value
Weighted
Average Remaining Contractual Term (years)
Aggregate
Intrinsic Value
BALANCE, DECEMBER 31, 2024
614,704
$ 0.80
$ 10.88
8.87
$ 7,322,656
Granted
-
-
-
-
-
Exercised
( 1,251 )
0.76
10.30
-
-
Canceled/Expired
( 4,135 )
0.76
11.69
-
-
BALANCE, SEPTEMBER 30, 2025
609,318
$ 0.80
$ 10.87
8.12
$ 1,731,782
EXERCISABLE, SEPTEMBER 30, 2025
226,590
$ 0.80
$ 10.87
8.12
$ 643,211
The
following table summarizes the nonvested share options for the nine months ended September 30, 2025:
SCHEDULE
OF NONVESTED SHARE OPTION
Nonvested
Share Options
Weighted
Average Exercise Price
Weighted
Average Grant Date Fair Value
Weighted
Average Remaining Contractual Term (years)
Aggregate
Intrinsic Value
BALANCE, DECEMBER 31, 2024
452,875
$ 0.80
$ 10.89
8.88
$ 5,396,007
Vested
( 66,737 )
0.79
10.92
8.15
190,042
Canceled/Expired
( 3,079 )
0.76
12.38
-
-
BALANCE, SEPTEMBER 30, 2025
382,729
$ 0.80
$ 10.87
8.13
$ 1,088,571
The
aggregate intrinsic value is calculated as the difference between the exercise price of the underlying share options and the closing
stock price of $ 3.64 for the Company’s common shares on September 30, 2025 and the closing stock price of $ 12.71 for the Company’s
common shares on December 31, 2024.
- 26 -
ARRIVE
AI INC.
NOTES
TO FINANCIAL STATEMENTS (Continued)
17. EQUITY
INCENTIVE PLAN (Continued)
There
were no options granted during the nine months ended September 30, 2025. As of September 30, 2025, there was $ 4,161,913 unrecognized
compensation expense related to nonvested stock options to be recognized through June 30, 2028. Total compensation expense related to
stock options during the three and nine months ended September 30, 2025 and September 30, 2024 was $ 268,191 and $ 757,957 and $ 270,011
and $ 732,293 , respectively. During the nine months ended September 30, 2025 there were 1,251 options exercised in a cashless exchange
for 773 shares.
Additionally,
fully vested stock awards of 2,264 and 35,389
shares were issued under the Plan to employees during the three and nine months ended September 30, 2025 resulting in compensation
expense of $ 20,942 and $ 541,567 , respectively.
18. RESEARCH
AND DEVELOPMENT TAX CREDITS
The
Company qualifies as a small business under Internal Revenue Code Section 41(h) and has elected to apply a portion of its federal research
and development (R&D) credit against the employer portion of Social Security payroll taxes, in accordance with IRS Form 6765.
As
of September 30, 2025, the Company had $ 226,011 of unused payroll tax credits. These credits are being applied as an offset to the Company’s
payroll tax liability and are recognized as a reduction of payroll tax expense in the period the benefit is realized.
19.
SUBSEQUENT EVENTS
On
October 1, 2025, the Company signed a new five-year lease agreement for office space in Fishers Indiana. The lessor and building
owner is a related party owned by the Company’s CEO Dan O’Toole. Under the triple-net lease, the Company is responsible
for monthly rent expense plus taxes, insurance and common area maintenance. The lease term is October 1, 2025 through September 30,
2030, with a monthly rent payment of $ 54,366 .
On
October 2, 2025 the Company was the plaintiff in a lawsuit filed in federal court in the Southern District of Indiana for misappropriation
of trade secrets. Taft, Stettinius & Hollister, LLP is representing the Company in the matter. Since this matter is still in its
initial stages, the Company is unable to predict the outcome at this time.
On
October 6, 2025, the Company awarded 21,876 restricted stock units with a fair value of $ 108,942 to three independent board members for
their services during the third quarter of 2025. These shares vest on September 30, 2026 and are expensed as compensation expense over the
vesting period.
- 27 -
Item
2. Management’s Discussion and Analysis of Financial Conditions and Results of Operations
The
following discussion and analysis is intended as a review of significant factors affecting our financial condition and results of operations
for the periods indicated. The discussion should be read in conjunction with our unaudited financial statements and the notes presented
herein included in this Form 10-Q and the audited financial statements and the other information set forth in the Prospectus that forms
a part of our Registration Statement on Form S-1 (File No. 333-284042) which was filed with the Securities and Exchange Commission on
December 23, 2024 and amended on Form S-1/A on May 13, 2025. In addition to historical information, the following Management’s
Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements that involve risks and uncertainties.
Company
Overview
Arrive
AI pioneered the smart mailbox for drone deliveries, evolving into a leader in the Autonomous Last Mile (“ALM”). Today, we
are transforming last-mile logistics by enabling secure, seamless exchanges between drones, robots, and people. Our mission is to connect
these systems through a universal ALM network of Arrive Points™—smart lockers and mini-cross-docks—powered by an AI-driven
ALM platform. This network unlocks exceptional efficiency, accelerating adoption in medical, retail, e-commerce, and beyond, making Arrive
AI the intelligent choice for the final inch of automated delivery.
Our
patented Arrive Points™ deliver a smart, secure, and seamless solution for automated last-mile delivery. These innovative docks
streamline exchanges by eliminating manual intervention and technical barriers, ensuring efficient data validation and synchronization.
With robust security, precise tracking, and support for diverse goods—including temperature-controlled options for food and medicine—Arrive
Points enhance chain of custody and product integrity. By bridging physical and digital interfaces, they are paving the way for scalable,
fully autonomous delivery networks.
We
expect to have three primary revenue streams:
1.
The Company is currently generating revenue through subscription services for Arrive Points, along with installation, support, and infrastructure
agreements with customers. We provide our ALM access points to both businesses and consumers through monthly and annual subscription
fees. This turnkey service includes hardware, software, support, maintenance, installation/uninstallation, and financing for long-term
deployed assets. In Q4 of 2024 we installed third-generation Arrive Points (“AP3” units), which began revenue operation in
2025.
2.
Data monetization via models and insights generated by machine learning and artificial intelligence (“ML” and “AI”).
Machine learning facilitates our systems’ ability to learn and improve from experience using data patterns, while artificial intelligence
encompasses broader capabilities and models to simulate human intelligence and decision-making. We plan to use both technologies distinctly:
a.
Machine learning: Primarily deployed in our fourth and fifth-generation Arrive Points (“AP4” and “AP5” units)
for local IoT (Internet of Things) data processing, edge computing (inferencing) for environment and transactional models, and interactions
models for drones and robots.
b.
Artificial intelligence: Used more broadly to analyze and derive insights from our network’s transactional and environmental data
through complex AI models, but we will also leverage foundational AI models like ChatGPT or LAMA for device-based human interactions.
3.
ALM Marketplace. Our network of Arrive Points, the supporting software and AI plus ML, collectively create a platform that is intended
to provide valuable services and insights to all stakeholders in the ALM ecosystem. For example, our automated delivery marketplace (“ADM”)
will use a Google-AdSense-like market to help prioritize and optimize high-demand access schedules and space availability for our access
point network. This platform will provide a broad array of critical functions for the ALM ecosystem including arrival/departure scheduling,
space optimization, smart delivery notifications, micro weather conditions, local restrictions, transactional status updates, and automation
issues/obstacles. These advanced capabilities will be introduced in our AP5 development and pilot program currently in development.
We
differentiate ourselves through a comprehensive, integrated solution:
●
Universal Compatibility: Our multi-generational Arrive Points (AP3, AP4, AP5) are being developed for universal support of all drone
and robotic delivery systems, overcoming a major hurdle for widespread ALM adoption.
●
End-to-End Solution: We combine advanced hardware with a powerful software platform and AI/ML capabilities, offering a complete ecosystem
for automated exchange.
●
Early Market Penetration: We have already secured pilot programs with significant customers, including a regional hospital and a specialty
pharmaceutical delivery company, demonstrating early validation and learning opportunities for sustainable economics.
- 28 -
Capitalization
and Dilution
As
of September 30, 2025, we had 34,213,387 shares outstanding. On a fully diluted basis, including outstanding warrants (exercisable for
107,741 shares) and options (exercisable for 609,318 shares), our total share count is 34,930,446. Additionally, under the Streeterville
Purchase Agreement (the “Purchase Agreement”), up to 6,792,645 remaining shares may be issuable at a discount to the market
price. The Purchase Agreement also specifies the re-purchase of 2,937,500 outstanding pre-delivery shares at par value upon expiration
or termination of the agreement.
The
table below illustrates potential dilution under different conversion scenarios (unaudited):
Scenario
Shares Outstanding
% Increase
Current Outstanding (9/30/2025)
34,213,387
- %
With all options and warrants exercised
34,930,446
2 %
With maximum Streeterville issuance
41,723,091
22 %
With re-purchase of pre-delivery shares
38,785,591
13 %
These
potential issuances could materially dilute existing stockholders, particularly if conversion occurs at depressed share prices.
Recent
Developments
Share
Repurchase Program
On
September 8, 2025, we announced a share repurchase program of up to $10 million of the Company’s common stock, par value $0.0002
per share, from September 8, 2025 through March 31, 2026. Repurchases may be made from time to time in the open market, through privately
negotiated transactions, or under Rule 10b5-1 trading plans, in each case in accordance with Rule 10b-18 under the Securities Exchange
Act of 1934, as amended, and subject to market conditions and other factors, including customary blackout periods. The program may be
modified, suspended, or terminated at any time at the Company’s discretion. The timing and actual number of shares repurchased,
if any, will depend on a variety of factors, including price, liquidity, and alternative uses of capital.
The
Company repurchased 9,700 shares on the open market on September 9, 2025, in multiple lots at an average price of $3.54 per share, and
10,000 shares on the open market on September 11, 2025, in multiple lots at an average price of $4.04 per share.
Issuance
of Shares Under the Equity Incentive Plan
On
July 18, 2025, we issued 2,264 fully vested shares under the 2023 Equity Incentive Plan to a consultant. On October 6, 2025, we issued
21,876 restricted stock units under the plan to three independent directors, subject to a one-year vesting.
- 29 -
Results
of Operations
Comparison
of the Three Months Ended September 30, 2025, and September 30, 2024
Revenues:
Three Months Ended
September 30,
$
%
2025
2024
Change
Change
Consulting services
$ -
$ -
$ -
NM %
Installation
2,175
-
2,175
NM
Subscription
5,275
-
5,275
NM
$ 7,450
$ -
$ 7,450
NM %
During
the three months ended September 30, 2025, we recognized total revenues of $7,450. Of this, $5,275 was for monthly subscriptions, and
$2,175 was for installation fees. Consulting services, and installation fees are typically project-based and non-recurring in nature.
Subscription services are recurring and paid either up-front or monthly for an annual term. We anticipate these revenue streams to continue
in future quarters while we develop new revenue models for the autonomous delivery marketplace and AI data insight monetization.
As
a development stage company, during the three months ended September 30, 2024, we had no revenues. Percentage change from the prior year
period is therefore not meaningful (“NM”).
Operating
Expenses:
Three Months Ended
September 30,
$
%
2025
2024
Change
Change
General and administrative
$ 1,370,347
$ 791,639
$ 578,708
73 %
Research and development
179,854
7,940
171,914
2,165
Sales and marketing
107,530
28,414
79,116
278
$ 1,657,731
$ 827,993
$ 829,738
100 %
Our
third quarter results reflect growing investment in the team size, product development and marketing activities.
General
and administrative expenses increased by $578,708 to $1,370,347 for the three months ended September 30, 2025, as compared to the three
months ended September 30, 2024. Primary components of general and administrative expenses were:
●
Salaries
and benefits in total were $855,046, an increase of $338,796 from the prior year period, reflecting new hiring in product development,
engineering and sales and marketing.
●
Base
salaries for the period were $540,323, an increase of $305,639 from the same period in the prior year. As of September 30, 2025,
the Company had 33 full-time salaried employees, compared with 8 in the same period last year.
●
Stock-based
compensation for the period was $289,432, an increase of $14,927 from the same period in the prior year.
●
Legal
and professional service fees were $238,677, an increase of $90,099 from the same period in the prior year due to higher spend on
investor relations ($40,483), patent expenses ($32,716), compliance ($20,495), and litigation ($18,635), offset by lower consulting
services.
●
Insurance
expense was $72,421, an increase of $54,475 from the same period in the prior year, due to higher directors’ and officers’
insurance premiums.
●
●
Information
technology expense was $46,289, an increase of $37,390 from the same period in the prior year, due to onboarding a new service provider.
General
and administrative expense also includes an impairment charge in the current period of $10,541 related to a damaged asset in construction
in process.
- 30 -
Research
and Development expenses were $179,854 for the three months ended September 30, 2025, an increase of $171,914 as compared to the same
period in the prior year. This is primarily due to higher independent contractor spend ($42,911) and a one-time vendor credit in the
prior year period of $129,351.
Marketing
expenses were $107,530 for the three months ended September 30, 2025, an increase of $79,116 from the same period in the prior year.
The increase is due to higher travel expenses ($58,821) and advertising expenses ($20,295) in the current quarter.
Other
Income/Expenses:
Three Months Ended
September 30,
$
%
2025
2024
Change
Change
Other income
$ 23,388
$ 5,434
$ 17,954
330 %
Interest expense and bank charges
(580,021 )
(1,192 )
(578,829 )
48,559
Realized gain (loss) on investments
46,491
-
46,491
NM
Unrealized gain (loss) on investments
(76,120 )
-
(76,120 )
NM
$ (586,262 )
$ 4,242
$ (590,504 )
(13,920 )%
Other
income for the three months ended September 30, 2025, was $23,388. Income was recognized from payroll tax refunds earned under the federal
R&D tax credit program of $18,780, and interest income of $4,608.
Interest
expense of $580,021 was comprised primarily of investment banking charges resulting from the issuance of the convertible note ($240,000),
the amortization of the original issue discount ($165,333), and accrued interest on the note ($165,832). Interest accrued on a right
to use asset was $4,405, and other miscellaneous interest and bank fees was $4,451 in the period.
Realized
gains on investments were $46,491, and unrealized losses were $76,120 for the quarter ended September 30, 2025. During the quarter, the
Company engaged in speculative trading of derivatives, primarily options, resulting in a net realized gain of $104,635. The Company’s
short-term investments, primarily in marketable securities, contributed a realized net loss of $58,144 and unrealized net loss of $76,120
for the quarter. These activities are part of the Company’s strategy to generate short-term returns on excess cash.
During
the three months ended September 30, 2024, we recognized income from a corporate card rebate program ($5,434). Interest expense and bank
fees for the prior-year period were $1,175.
During
the three months ended September 30, 2024, we had no realized or unrealized gains or losses on investments. Percentage change from the
prior year period is therefore not meaningful (“NM”)
Comparison
of the Nine Months Ended September 30, 2025, and September 30, 2024
Revenues:
Nine Months Ended
September 30,
$
%
2025
2024
Change
Change
Consulting services
$ 89,000
$ -
$ 89,000
NM %
Installation
3,675
-
3,675
NM
Subscription
5,500
-
5,500
NM
$ 98,175
$ -
$ 98,175
NM %
During
the nine months ended September 30, 2025, we recognized total revenues of $98,175. Of this, $89,000 was for design and consulting services,
$3,675 for installation fees, and $5,500 for monthly subscriptions.
As
a development stage company, during the nine months ended September 30, 2024, we had no revenues.
Operating
Expenses:
Nine Months Ended
September 30,
$
%
2025
2024
Change
Change
General and administrative
$ 7,551,884
$ 2,395,881
$ 5,156,003
215 %
Research and development
564,585
548,879
15,706
3
Sales and marketing
164,793
281,160
(116,367 )
(41 )
$ 8,281,262
$ 3,225,920
$ 5,055,342
157 %
Our
nine months ended September 30, 2025 results reflect continued investment in product development and marketing activities. General and
administrative expenses include one-time costs related to the direct listing and financing transaction.
General
and administrative expenses increased by $5,156,003 for the nine months ended September 30, 2025, as compared to the nine months ended
September 30, 2024. Primary components of general and administrative expenses were:
●
Salaries
and benefits in total increased by $4,359,704 from the prior year period. This was impacted by $1,866,531 one-time success bonuses
paid upon completion of the public listing in May 2025.
- 31 -
●
Excluding
the one-time bonus costs, base salaries for the period were $730,687, an increase of $208,822 from the same period in the prior year
due to new hiring in product development, engineering and sales and marketing. As of September 30, 2025, the Company had 33 full-time
salaried employees, compared with 8 in the same period last year.
●
Stock-based
compensation for the period was $3,134,655, an increase of $2,254,535 from the same period in the prior year.
●
Legal
and professional service fees were $950,017, an increase of $549,239 from the same period in the prior year due to higher spend on
legal fees related to the direct listing ($260,383), investor relations ($106,298), compensation consulting ($77,140), patent expenses
($54,745), and higher transfer agent fees ($19,869).
●
Insurance
expense was $147,052, an increase of $93,835 from the same period in the prior year, due to higher directors and officers insurance
premiums.
Research
and Development expenses were $564,585 for the nine months ended September 30, 2025, an increase of $15,706 as compared to the same period
in the prior year. This is primarily due to the timing of vendor engineering projects (lower by $258,861), offset by higher independent
contractor spend ($159,342) and one-time success bonuses for independent contractors ($118,250).
Marketing
expenses were $164,793 for the nine months ended September 30, 2025, a decrease of $116,367 from the same period in the prior year. The
decrease is due to one-time expenses in the prior year period for television advertising ($200,000), offset by higher travel, meals and
entertainment expenses ($63,017), and other marketing expenses ($20,616).
Other
Income/Expenses:
Nine Months Ended
September 30,
$
%
2025
2024
Change
Change
Other income
$ 83,454
$ 29,523
$ 53,931
183 %
Interest expense and bank charges
(775,410 )
(3,209 )
(772,201 )
24,064
Realized gain (loss) on investments
46,491
-
46,491
NM
Unrealized gain (loss) on investments
(76,120 )
-
(76,120 )
NM
$ (721,585 )
$ 26,314
$ (747,899 )
(2,842 )%
Other
Income of $83,454 for the nine months ended September 30, 2025 was recognized from payroll tax refunds earned under the federal R&D
tax credit program of $61,637, state tax refund from the EDGE credit of $16,915, and interest income of $4,902.
Interest
expense of $775,410 for the nine months ended September 30, 2025 was comprised primarily of investment banking charges resulting from
the issuance of the convertible note ($240,000), the amortization of the original issue discount ($357,333), and accrued interest on
the note ($165,832). Interest accrued on a right to use asset was $4,405, and other miscellaneous interest and bank fees was $7,840 in
the period.
Realized
gains on investments were $46,491, and unrealized losses were $76,120 for the nine months ended September 30, 2025. During the quarter,
the Company engaged in speculative trading of derivatives, primarily options, resulting in a net realized gain of $104,635. The Company’s
short-term investments, primarily in marketable securities, contributed a realized net loss of $58,144 and unrealized net loss of $76,120
for the nine months ended September 30, 2025. These activities are part of the Company’s strategy to generate short-term returns
on excess cash.
During
the nine months ended September 30, 2024, we recognized income from the Indiana EDGE tax credit of $24,089 and no federal R&D tax
refunds. We also recognized income from a corporate card rebate program ($5,434). Interest expense and bank fees for the prior-year period
was $3,209.
Liquidity
and Capital Resources
Our
primary sources of liquidity are cash on hand, short-term liquid investments, and the Streeterville Purchase Agreement. As of September
30, 2025, our cash was $816,715, and short-term investments were $1,918,995. There is currently $32 million available under the Streeterville
Purchase Agreement.
The
balance of cash on-hand and short-term investments represents approximately three and one-half months of runway based on our current
average operating losses. Including the remaining proceeds from the Purchase Agreement, our currently available funds are sufficient
to fund operations with an increasing burn rate for more than twelve months.
Cash
Flow and Liquidity
Nine Months Ended
September 30,
$
%
2025
2024
Change
Change
Net cash provided by (used in):
Operating activities
$ (5,048,431 )
$ (1,959,447 )
$ (3,088,984 )
(158 )%
Investing activities
(2,036,474 )
-
(2,036,474 )
-
Financing activities
7,772,302
1,925,768
5,846,534
304
Net increase (decrease) in cash
$ 687,397
$ (33,679 )
$ 721,076
(2,141 )%
- 32 -
Operating
Activities
Net
cash used in operating activities was $5,048,431 for the nine months ended September 30, 2025, compared to $1,959,447 for the same period
in 2024. The increase in cash outflows of $3,088,984 was primarily due to our increased net loss.
For
the nine months ended September 30, 2025, our net loss of $8,904,672 was offset by non-cash items of stock-based compensation expense
of $3,134,655, depreciation and amortization expense of $31,048, the amortization of a discount on the convertible debt of $357,333 and
amortization of the $240,000 debt issuance costs.
Other
working capital movements in the period resulted in a net cash inflow of $185,706, primarily due to an increase in accrued liabilities
($125,842), accounts payable ($43,148), credit card payable ($4,938), and other current assets ($3,458). These inflows were offset by
an increase in prepaid expenses of $108,910, accounts receivable of $4,900.
For
the nine months ended September 30, 2024, operating cash flow used of $1,959,447 was comprised of our net loss of $3,199,606, offset
by non-cash items of stock-based compensation expense of $880,120 and depreciation and amortization of $21,792. Working capital movements
in the prior-year period resulted in net cash inflows of $338,247 due to an increase in accounts payable of $408,485, accrued liabilities
of $21,889 offset by outflows due to prepaid expenses ($63,407) and the credit card payable ($28,720).
Investing
Activities
Net
cash used for investing activities was $2,036,474 for the nine months ended September 30, 2025. This was due to an increase in fixed
assets for new Arrive Points placed into service or waiting final installation ($87,850). We also incurred a net cash outflow from sales
and purchases of short-term investments of $1,948,624. No fixed assets or other investing activities were recorded during the nine months
ended September 30, 2024.
Financing
Activities
Net
cash provided by financing activities was $7,772,302 for the nine months ended September 30, 2025. We received $7,530,000 in proceeds
from issuance of convertible debt under the Purchase Agreement. We received net proceeds of $448,056 from other sales of common stock
and $573,896 from exercise of outstanding warrants, prior to the direct listing. These cash inflows were offset by payments made on an
outstanding note payable of $6,337 and payments for deferred offering costs of $698,570. We made purchases of our common stock under
the share repurchase program of $74,743 in the period.
For
the nine months ended September 30, 2024, net cash provided by financing activities was $1,925,768, which included $2,031,682 from sales
of common stock, offset by payments made on the notes payable of $5,914 and the payment of deferred offering costs of $100,000.
Item
3. Quantitative and Qualitative Disclosures About Market Risk
The
Company is not required to provide the information required by this Item because it is a “smaller reporting company.”
Item
4. Controls and Procedures
Evaluation
of Disclosure Controls and Procedures
Our
management, with the participation of our Chief Executive Officer and our Chief Financial Officer (our principal executive officer and
principal financial officer, respectively), evaluated, as of the end of the period covered by this Quarterly Report on Form 10-Q, the
effectiveness of our disclosure controls and procedures as defined in Rules 13a-15(e) or 15d-15(e) under the Exchange Act. The term “disclosure
controls and procedures,” as defined in the Exchange Act, means controls and other procedures of a company that are designed to
ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded,
processed, summarized, and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms.
Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required
to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the company’s
management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate
to allow timely decisions regarding required disclosures. Management recognizes that any controls and procedures, no matter how well
designed and operated, can provide only reasonable assurance of achieving their objectives, and management necessarily applies its judgment
in evaluating the cost-benefit relationship of possible controls and procedures.
Based
on that evaluation of our disclosure controls and procedures as required by Rules 13a-15(b) or 15d-15(b) under the Exchange Act, as of
September 30, 2025, our Chief Executive Officer and Chief Financial Officer concluded that, as of such date, our disclosure controls
and procedures were effective for the period covered by this report.
Changes
in Internal Controls over Financial Reporting
No
change in our internal control over financial reporting (as defined in Rules 13a-15(f) or 15d-15(f) under the Exchange Act) was identified
in the evaluation required by Rule 13a-15(d) or 15d-15(d) under the Exchange Act during the quarter ended September 30, 2025 that has
materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
- 33 -
PART
II — OTHER INFORMATION
Item
1. Legal Proceedings
From
time to time, Arrive AI Inc. (the “Company) may be subject to various claims, lawsuits and other legal and administrative proceedings
arising in the ordinary course of business. Defending such proceedings is costly and can impose a significant burden on management and
employees. The results of any current or future litigation cannot be predicted with certainty, and regardless of the outcome, litigation
can have an adverse impact on us because of defense and settlement costs, diversion of management resources and other factors. Other
than as set forth below, Arrive AI is not presently a party to any litigation the outcome of which, if determined adversely to us, would
in our estimation, have a material adverse effect on our business, operating results, cash flows or financial condition. The following
is a summary of the Company’s ongoing legal proceedings:
Byfield
Management, Inc. and Ohrn II, Richard B v. Dronedek Corporation . This is an employment action, originally filed in the Hamilton County
Court of the State of Indiana Hamilton Superior Court/File: 5 29 D05-2303-PL-002478. Orhn, working as Byfield Management, Inc., was the
original chief financial officer of the Company under an oral agreement. The amount in dispute includes two years of salary and stock
options. The Company terminated this executive contract for cause. The case was moved to Marion Superior Court No. 2 of the State of
Indiana on March 15, 2023 CAUSE NO. 49D02-2305-PL-020604. Plaintiffs alleged breach of employment agreement; breach of stock purchase
agreement; breach of fiduciary duties and non-payment of salary, bonuses, and benefits. Arrive terminated Ohrn/Byfield’s employment
because of several misrepresentations in connection with the financial stability by Ohrn, including bankruptcy and mortgage foreclosure.
Indiana is an at-will employment state. Affirmative defenses and counterclaims were filed, discovery documents have been exchanged by
the parties, but no further motions are pending. No trial dates or case management plan has been filed. In May 2024, the court asked
for a dismissal which prompted the plaintiff to request some third-party documents. No other motions are pending. The settlement demand
includes unpaid salary and stock awards. Arrive has engaged Taft Stettinius & Hollister LLP as its external counsel to represent
the company in this matter. Although plaintiff’s allegations amount to approximately $29 million in total damages, it is not possible
at this time to ascertain an exact figure upon the outcome of this litigation through a court’s final decision, or if any damages
may be granted at all.
An
initial Cease and Desist letter on Arrive AI’s trademark from Arrive Logistics was received July 19, 2023. An open, positive discussion
is ongoing between counsel.
On
September 9, 2025, the Company was named as a defendant in Case No. 3:2025cv00721, pending in U.S. District Court for the Eastern District
of Virginia. Plaintiffs John Doan and Jami Town claim the Company is in breach of contract for loans made to AirBox Technologies (“AirBox”).
The loans were for $25,000 extended to AirBox before the Company purchased its assets in 2023. Damage claims and fees have increased
that amount to $45,082. The Company explicitly acquired only the assets of AirBox and therefore does not believe it is liable for any
of its previous liabilities. The Company has filed for removal from the claim. The plaintiffs have filed to have the case remanded back
to Virginia state court, where it was originally filed on August 13, 2025. Since this matter is still in its initial stages, the Company
is unable to predict the outcome at this time.
On
October 2, 2025, the Company was the plaintiff in a lawsuit Case No. 1:2025cv02026 filed in federal court in the Southern District of
Indiana for misappropriation of US federal and Indiana trade secrets. The defendants are former consultants, Myron Wright, an individual,
and Wright Flyer Consulting Group Inc., a Kentucky corporation. The Company is seeking compensatory and punitive damages, attorney fees
and costs as well as permanent injunctive relief against the defendants requiring the immediate cessation of all transactions utilizing
the Company’s Trade Secrets and return of materials constituting the Trade Secrets. Taft, Stettinius & Hollister, LLP is representing
the Company in the matter.
- 34 -
Item
1A. Risk Factors
As
a smaller reporting company under Rule 12b-2 of the Exchange Act, the Company is not required to provide risk factors in this report.
For our current risk factors relating to our operations see the section entitled “Risk Factors” contained in our Registration
Statement on Form S-1 filed with the SEC on December 23, 2024, and effective on May 13, 2025, and our Registration Statement on Form
S-1 filed with the SEC on June 17, 2025, and effective on July 28, 2025.
Additional
risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our
business, financial condition or future results.
While
we incorporate the Risk Factors in our previous SEC filings, we note the following material updates since that filing:
Dependence
on Streeterville Financing
Our
recent financings with Streeterville Capital involve pre-paid purchase agreements that permit the investor to acquire our common shares
at a discount to market price. These arrangements may cause significant shareholder dilution and could exert downward pressure on our
stock price. Certain triggers, including sustained declines in our share price, could accelerate cash repayment obligations, which we
may not be able to meet.
Customer
Concentration
Our
revenues to date have been derived from a limited number of customers. In the quarter ended September 30, 2025, more than 10% of our
total revenue came from a single customer. If we are unable to expand our customer base and generate recurring subscription revenue,
our results of operations will remain highly volatile.
Going
Concern
We
have incurred substantial operating losses and had an accumulated deficit of $24.8 million as of September 30, 2025. These factors raise
substantial doubt about our ability to continue as a going concern. We must raise additional capital to fund operations, and such financing
may not be available on acceptable terms, or at all.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds
Purchases
of Equity Securities by the Issuer
Period
Total number of shares purchased
Average price
paid per share
Total number of shares purchased as
part of publicly announced plans
Approximate dollar value of shares that may yet be purchased under the plan (1)
July 1 - July 31
-
$ -
-
$ 10,000,000
August 1 - August 31
-
-
-
-
September 1 - September 30
19,700
3.79
19,700
9,925,257
19,700
$ 3.79
19,700
$ 9,925,257
(1)
In September 2025, our Board of Directors authorized the repurchase of up to $10,000,000 of the Company’s common shares under the Repurchase
Program. The plan expires March 31, 2026 and does not obligate the Company to acquire any particular amount of the Company’s common shares.
Share repurchases may be made from time to time through various means, including open market purchases, privately negotiated transactions,
and/or pursuant to Rule 10b5-1 trading plans, in each case in accordance with Rule 10b-18 under the Securities Exchange Act of 1934.
Item
3. Defaults Upon Senior Securities
None.
Item
4. Mine Safety Disclosures
Not
applicable.
- 35 -
Item
5. Other Information
Insider
Trading Arrangements
On
September 22, 2025, Mark Hamm , the Company’s Chief Operating Officer , entered into a trading plan intended to satisfy the affirmative
defense conditions of Rule 10b5 -1(c) under the Exchange Act. The plan provides for the sale, subject to certain price limits, of 144,102
shares vesting between September 22, 2025 and September 21, 2026, pursuant to certain equity awards granted to Mr. Hamm, excluding any
shares withheld by the Company to satisfy income tax withholding and remittance obligations. Mr. Hamm’s plan will expire on September
21, 2026 , subject to early termination in accordance with the terms of the plan.
Item
6. Exhibits
The
following exhibits are filed as part of this Report.
EXHIBIT
INDEX
Exhibit
No.
Description
31.1*
Section 302 Certification of Chief Executive Officer
31.2*
Section 302 Certification of Chief Financial Officer
32.1*
Section 906 Certifications of Chief Executive Officer
32.2*
Section 906 Certifications of Chief Financial Officer
101
INS**
INSTANCE
DOCUMENT
101
SCH**
SCHEMA
DOCUMENT
101
CAL**
CALCULATION
LINKBASE DOCUMENT
101
LAB**
LABELS
LINKBASE DOCUMENT
101
PRE**
PRESENTATION
LINKBASE DOCUMENT
101
DEF**
DEFINITION
LINKBASE DOCUMENT
104**
COVER
PAGE INTERACTIVE DATA FILE - THE COVER PAGE XBRL TAGS ARE EMBEDDED WITHIN THE INLINE XBRL DOCUMENT
*
Filed
herewith
**
Submitted
electronically herewith. Attached as Exhibit 101 are the following materials from Quarterly Report on Form 10-Q for the quarter ended
September 30, 2025, formatted in Inline eXtensible Business Reporting Language (“iXBRL”): (i) the Condensed Consolidated
Balance Sheets; (ii) the Condensed Consolidated Statements of Operations; (iii) the Condensed Consolidated Statements of Equity;
(iv) the Condensed Consolidated Statements of Cash Flows; (v) notes to these Condensed Consolidated Financial Statements; and (vi)
the Cover Page to Quarterly Report on our Form 10-Q.
- 36 -
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.
Date:
November 14, 2025
ARRIVE
AI INC.
/s/
Todd Pepmeier
Todd
Pepmeier
Chief
Financial Officer
(On
behalf of the Registrant and as principal financial officer)
- 37 -
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.