UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
Form
10-Q/A
(Amendment No. 1)
☒
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended June 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.)
9100 Fall View Drive Fishers , Indiana
46037
(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 August 14, 2025, was 33,025,649 .
EXPLANATORY NOTE
Arrive AI, Inc. (“we,” “us,”
“our,” “Arrive” and “the Company”) is filing this Amendment No. 1 to the Quarterly Report on Form
10-Q/A (“Form 10-Q/A”), to amend and restate the Company’s Quarterly Report on Form 10-Q for the quarterly period ended
June 30, 2025, as originally filed with the Securities and Exchange Commission (“SEC”) on August, 14 2025 (the “Original
Form 10-Q”).
Background of Restatement
Subsequent
to the filing of the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2025, management, in consultation with
the Company’s independent registered public accounting firm, identified errors in the accounting for certain hybrid financial instruments
issued pursuant to the Securities Purchase Agreement, dated March 21, 2025, with Streeterville Capital, LLC.
Specifically,
the Company determined that certain embedded conversion features should have been bifurcated from the related host instruments and accounted
for as derivative liabilities at fair value in accordance with ASC 815. In addition, the Company determined that the original issue discount
and debt issuance costs associated with the host instruments were not properly accreted using the effective interest method over the
appropriate accretion period.
Accordingly,
the Company is filing this Amendment No. 1 on Form 10-Q/A to restate its unaudited condensed financial statements as of and for the quarter
ended June 30, 2025. The Company’s Audit Committee, in consultation with management, concluded that the previously issued financial
statements included in the Original Form 10-Q should no longer be relied upon. See Note 1 to the unaudited condensed financial statements
for additional information regarding the restatement and its impact on the Company’s financial statements.
See
Part I, Item 4, Controls and Procedures, for information regarding management’s conclusions on disclosure controls and procedures
and internal control over financial reporting.
Items Amended in this Quarterly Report on Form
10-Q/A
This Form 10-Q/A amends and restates the following
items of the Original Form 10-Q:
· Part I, Item 1 – Financial
Statements: The condensed balance sheet as of June 30, 2025, the condensed statements of operations and comprehensive loss, the condensed
statements of stockholders’ equity (deficit), and the condensed statements of cash flows for the three and six months ended June 30,
2025, and the related notes to the condensed financial statements, have each been restated to reflect the corrections described above.
· Part I, Item 2 – Management’s
Discussion and Analysis of Financial Condition and Results of Operations: Updated to reflect and discuss the restated financial results
and the impact of the restatement on the Company’s financial condition, results of operations, and liquidity.
· Part I, Item 4 – Controls
and Procedures: Updated to reflect management’s revised conclusions regarding the effectiveness of disclosure controls and procedures
and ICFR as of June 30, 2025, including disclosure of the material weakness identified in connection with the restatement.
· Part II, Item 6 – Exhibits:
Updated to include currently dated certifications of the Company’s principal executive officer and principal financial officer pursuant
to Sections 302 and 906 of the Sarbanes-Oxley Act of 2002.
Except as described above, this Form 10-Q/A does not
amend, modify, or update any other disclosures contained in the Original Form 10-Q. This Form 10-Q/A continues to speak as of the date
of the Original Form 10-Q, and the Company has not updated the disclosures contained herein to reflect events that occurred after the
filing of the Original Form 10-Q, except as required to reflect the restatement described herein.
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.
ARRIVE
AI INC.
CONDENSED
BALANCE SHEETS
(Unaudited)
June 30, 2025
December 31, 2024
(As Restated)
ASSETS
CURRENT ASSETS
Cash
$ 607,496
$ 129,318
Accounts receivable
89,075
-
Prepaid expenses
197,298
55,867
Deferred offering costs
-
427,898
Other current assets
3,208
4,179
Total current assets
897,077
617,262
LONG-TERM ASSETS
Property and equipment, net
126,586
95,425
Patents, net
273,149
273,601
Deferred offering costs
7,172,455
-
Security deposit
1,500
1,500
Long-term assets
7,573,690
370,526
TOTAL ASSETS
$ 8,470,767
$ 987,788
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
CURRENT LIABILITIES
Accounts payable
$ 965,083
$ 1,868,689
Accrued liabilities
52,311
79,556
Credit card payable
13,579
3,636
Convertible note payable, net of discount and debt issuance costs of $ 3,380,387
and $ 74,132 , respectively
875,482
-
Derivative liabilities
2,060,000
-
Current portion of note payable
8,827
8,524
Total current liabilities
3,975,282
1,960,405
NONCURRENT LIABILITIES
Note payables, net of current portion
6,068
10,558
Total long term liabilities
6,068
10,558
Total liabilities
3,981,350
1,970,963
Commitments and Contingencies (See Note 12)
-
STOCKHOLDERS’ EQUITY (DEFICIT)
Common stock, $ 0.0002 par value, 200,000,000 shares authorized, 33,023,385 shares and 29,120,905 issued and outstanding at June
30, 2025, and December 31, 2024, respectively
6,604
5,822
Additional paid-in capital, net of offering costs
26,075,771
14,984,561
Subscription receivable
( 5,167 )
( 53,003 )
Accumulated deficit
( 21,587,791 )
( 15,920,555 )
Total stockholders’ equity (deficit)
4,489,417
( 983,175 )
TOTAL LIABILITIES AND
STOCKHOLDERS’ EQUITY (DEFICIT)
$ 8,470,767
$ 987,788
See
accompanying condensed notes to unaudited financial statements.
- 3 -
ARRIVE
AI INC.
CONDENSED
STATEMENTS OF OPERATIONS
(Unaudited)
2025
2024
2025
2024
Three Months
Six Months
Ended June 30,
Ended June 30,
2025
2024
2025
2024
(As Restated)
(As Restated)
REVENUE
$ 90,725
$ -
$ 90,725
$ -
OPERATING EXPENSES
General and administrative
3,474,059
803,311
5,369,038
1,604,242
Research and development
293,468
452,538
384,731
540,939
Sales and marketing
49,602
226,289
57,263
252,746
Total operating expenses
3,817,129
1,482,138
5,811,032
2,397,927
OTHER INCOME (EXPENSES)
Other income
43,151
24,089
60,066
24,089
Interest expense and bank charges
( 168,080 )
( 1,053 )
( 169,257 )
( 2,017 )
Change in fair value of derivative liabilities
190,000
-
190,000
-
Amortization of debt discount
( 27,738 )
-
( 27,738 )
-
Total other income (expenses)
37,333
23,036
53,071
22,072
NET LOSS BEFORE TAXES
( 3,689,071 )
( 1,459,102 )
( 5,667,236 )
( 2,375,855 )
PROVISION FOR INCOME TAXES
-
-
-
-
NET LOSS
$ ( 3,689,071
)
$ ( 1,459,102 )
$ ( 5,667,236 )
$ ( 2,375,855 )
NET LOSS PER SHARE:
Basic and diluted
$ ( 0.12 )
$ ( 0.05 )
$ ( 0.18 )
$ ( 0.08 )
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:
Basic and diluted
31,543,921
28,950,088
30,637,620
28,903,132
See
accompanying condensed notes to unaudited financial statements.
- 4 -
ARRIVE
AI INC.
CONDENSED
STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)
For
the Six Months Ended June 30, 2025 and 2024 (Unaudited)
Number
of
Common
Shares
Common
Stock ($)
Number of
Treasury
Shares
Treasury
Stock ($)
Additional
Paid-In Capital,
Net of Offering
Costs ($)
Subscription
Receivable ($)
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
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
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 )
Issuance of common stock for commitment fee
62,500
12
-
-
828,113
-
-
828,125
Stock-based
compensation
33,125
7
-
-
675,501
-
-
675,508
Net
loss
-
-
-
-
-
-
( 3,689,071 )
( 3,689,071 )
BALANCE,
JUNE 30, 2025 (As Restated)
33,023,385
$ 6,604
-
$ -
$ 26,075,771
$ ( 5,167 )
$ ( 21,587,791 )
$ 4,489,417
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 )
Balance
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 )
See
accompanying condensed notes to unaudited financial statements.
- 5 -
ARRIVE
AI INC.
CONDENSED
STATEMENTS OF CASH FLOWS
For
the Six Months Ended June 30, 2025 and 2024 (Unaudited)
2025
2024
(As Restated)
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss
$ ( 5,667,236 )
$ ( 2,375,855 )
Adjustments to reconcile net loss to net cash used in operating activities
Adjustments to reconcile net loss to net cash used in operating activities
Stock-based compensation
2,032,723
605,615
Depreciation and amortization
17,118
14,469
Change in fair value of derivative liabilities
( 190,000 )
-
Amortization of discount on convertible debt
27,738
-
Amortization of debt issuance costs
165,869
-
Changes in operating assets and liabilities
(Increase) decrease in
Accounts receivable
( 89,075 )
-
Prepaid expenses
( 141,431 )
( 3,381 )
Other current assets
971
-
Increase (decrease) in
Accounts payable
61,131
344,817
Accrued liabilities
( 27,245 )
85,136
Credit card payable
9,943
( 24,786 )
Net cash used in operating activities
( 3,799,494 )
( 1,353,985 )
CASH FLOWS FROM INVESTING ACTIVITIES
Construction in progress
( 47,827 )
-
Net cash used in investing activities
( 47,827 )
-
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from sale of common stock, net
444,360
1,201,233
Proceeds from the exercise of warrants, net
573,896
-
Repayments of note payables
( 4,187 )
( 3,905 )
Proceeds from issuance of convertible debt
4,000,000
-
Debt issuance costs
-
-
Deferred offering costs
( 688,570 )
-
Net cash provided by financing activities
4,325,499
1,197,328
NET INCREASE (DECREASE) IN CASH
478,178
( 156,657 )
CASH, BEGINNING OF PERIOD
129,318
325,472
CASH, END OF PERIOD
$ 607,496
$ 168,815
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid for:
Interest
$ 1,939
$ 888
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
$ -
Deferred offering costs recognized as additional paid-in capital
$ 871,882
$ -
Cashless exercise of stock options
$ 8,970
$ -
See
accompanying condensed notes to unaudited financial statements.
- 6 -
ARRIVE
AI INC.
CONDENSED NOTES
TO FINANCIAL STATEMENTS
For the six
months ended June 30, 2025
(Unaudited)
1. NATURE OF OPERATIONS (AS RESTATED)
Business and 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.
Restatement
of previously issued financial statements
Subsequent
to the filing of the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2025, management, in consultation with
the Company’s independent registered public accounting firm, identified errors in the accounting for certain hybrid financial instruments
issued pursuant to the Securities Purchase Agreement, dated March 21, 2025, by and between the Company and Streeterville Capital, LLC.
Specifically,
management determined that certain embedded conversion features contained in the Pre-Paid Purchases issued under the Securities Purchase
Agreement should have been bifurcated from the related host instruments and accounted for as derivative liabilities at fair value at
inception in accordance with ASC 815. In addition, management determined that the original issue discount and debt issuance costs associated
with the host instruments were not properly accreted using the effective interest method over the appropriate accretion period. Management
also determined that Commitment Shares issued in connection with the Pre-Paid Purchases should have been reflected in the determination
of the carrying value of the related host instruments, rather than recognized immediately as general and administrative expense.
As
a result of these errors, the Company understated derivative liabilities, misstated the carrying amount of the related host instruments,
and incorrectly recorded certain related non-cash expenses in its previously issued unaudited condensed financial statements as of and
for the quarter ended June 30, 2025. Accordingly, the Company has restated its unaudited condensed financial statements as of June 30,
2025 and for the three and six months then ended.
The
following tables summarize the effect of the restatement on the Company’s previously issued unaudited condensed financial statements
for the periods presented.
CONDENSED
BALANCE SHEETS — Effect of Restatement as of June 30, 2025
SCHEDULE OF ERROR CORRECTION FOR
FINANCIAL STATEMENTS
As Reported
Adjustments
As Restated
ASSETS
Deferred offering costs
$ 7,182,455
$ —
$ —
Total current assets
8,079,532
( 7,182,455 )
897,077
Deferred offering costs
—
7,172,455
7,172,455
Long-term assets
401,235
7,172,455
7,573,690
Total assets
8,480,767
( 10,000 )
8,470,767
LIABILITIES
Accounts payable
725,083
240,000
965,083
Convertible note payable, net of discount and debt issuance costs of $ 3,380,387 and $ 74,132 , respectively
4,202,000
( 3,326,518 )
875,482
Derivative liabilities
—
2,060,000
2,060,000
Total current liabilities
5,001,800
( 1,026,518 )
3,975,282
Total liabilities
5,007,868
( 1,026,518 )
3,981,350
STOCKHOLDERS’ EQUITY (DEFICIT)
Additional paid-in capital, net of offering costs
26,060,146
15,625
26,075,771
Accumulated deficit
( 22,588,684 )
1,000,893
( 21,587,791 )
Total stockholders’ equity (deficit)
3,472,899
1,016,518
4,489,417
Total liabilities and stockholders’ equity (deficit)
8,480,767
( 10,000 )
8,470,767
CONDENSED
STATEMENTS OF OPERATIONS — Effect of Restatement For the Three Months Ended June 30, 2025
As Reported
Adjustments
As Restated
General and administrative
$ 4,286,558
$ ( 812,499 )
$ 3,474,059
Total operating expenses
4,629,628
( 812,499 )
3,817,129
Interest expense and bank charges
( 194,212 )
26,132
( 168,080 )
Change in fair value of derivative liabilities
—
190,000
190,000
Amortization of debt discount
—
( 27,738 )
( 27,738 )
Total other income (expense), net
( 151,061 )
188,394
37,333
Net loss before income taxes
( 4,689,964 )
1,000,893
( 3,689,071 )
Net loss
( 4,689,964 )
1,000,893
( 3,689,071 )
Net loss per share — basic and diluted
( 0.15 )
0.03
( 0.12 )
- 7 -
ARRIVE AI INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
1.
NATURE
OF OPERATIONS (AS RESTATED) (Continued)
CONDENSED
STATEMENTS OF OPERATIONS — For the Six Months Ended June 30, 2025
As Reported
Adjustments
As Restated
General and administrative
$ 6,181,537
$ ( 812,499 )
$ 5,369,038
Total operating expenses
6,623,531
( 812,499 )
5,811,032
Interest expense and bank charges
( 195,389 )
26,132
( 169,257 )
Change in fair value of derivative liabilities
—
190,000
190,000
Amortization of debt discount
—
( 27,738 )
( 27,738 )
Total other income (expense), net
( 135,323 )
188,394
53,071
Net loss before income taxes
( 6,668,129 )
1,000,893
( 5,667,236 )
Net loss
( 6,668,129 )
1,000,893
( 5,667,236 )
Net loss per share — basic and diluted
( 0.22 )
0.04
( 0.18 )
CONDENSED
STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT) — Effect of Restatement For the Three and Six Months Ended June
30, 2025
Additional paid-in capital, net of offering costs
$ 26,060,146
$ 15,625
$ 26,075,771
Accumulated deficit
( 22,588,684 )
1,000,893
( 21,587,791 )
Total stockholders’ equity (deficit)
3,472,899
1,016,518
4,489,417
CONDENSED
STATEMENTS OF CASH FLOWS — Effect of Restatement For the Six Months Ended June 30, 2025
As Reported
Adjustments
As Restated
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss
$ ( 6,668,129 )
$ 1,000,893
$ ( 5,667,236 )
Stock-based compensation
2,845,223
( 812,500 )
2,032,723
Change in fair value of derivative liabilities
—
( 190,000 )
( 190,000 )
Amortization of discount on convertible debt
192,000
( 164,262 )
27,738
Amortization of debt issuance costs
—
165,869
165,869
Net cash used in operating activities
( 3,799,494 )
—
( 3,799,494 )
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from issuance of convertible debt
4,010,000
( 10,000 )
4,000,000
Deferred offering costs
( 698,570 )
10,000
( 688,570 )
Net cash provided by financing activities
4,325,499
—
4,325,499
There
was no impact to total cash and cash equivalents as of June 30, 2025 as a result of the restatement. The restatement had no effect on
the Company’s revenue for any period presented.
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.
- 8 -
ARRIVE AI INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
2. SIGNIFICANT ACCOUNTING POLICIES (Continued)
Concentration of
Credit Risk
The Company maintains
its cash balances at one financial institution. The account is 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 June 30, 2025 and December
31, 2024, the Company’s uninsured cash balances totalled approximately $ 357,500 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 six months ended June 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 the vehicle). The useful life of the property and equipment for purposes of computing depreciation
is:
SCHEDULE
OF PROPERTY AND EQUIPMENT USEFUL LIFE
Useful Life
Vehicle and Equipment
2 - 5 years
- 9 -
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 a vehicle, aerial drones; construction-in-progress (CIP), and intangible
patent assets including those acquired by the acquisition of Airbox Technology in 2023. The vehicle and drone hexacopter were evaluated
for impairment, and no impairments were considered necessary as of June 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, one of which has been
placed into revenue service in April 2025 and is being depreciated on a straight-lined basis over two years. No impairment loss on these
units was recognized as of June 30, 2025.
- 10 -
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 six months ended June 30, 2025 is as follows:
SCHEDULE
OF DISAGGREGATED REVENUE
Revenue source
Consulting services
$ 89,000
Installation services
1,500
Subscription fees
225
TOTAL REVENUE
$ 90,725
Timing of Revenue Recognition
Services transferred over time
$ 89,225
Services transferred at a point in time
1,500
TOTAL REVENUE
$ 90,725
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 six months ended June 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. As of June 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
June 30, 2025
January 1, 2025
Accounts receivable
$ 89,075
$ -
- 11 -
ARRIVE AI INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
2. SIGNIFICANT ACCOUNTING POLICIES (Continued)
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.
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 in 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.
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.
- 12 -
ARRIVE AI INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
2. SIGNIFICANT ACCOUNTING POLICIES (Continued)
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 six months ended June 30, 2025, the Company recognized $ 698,570 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 six months
ended June 30, 2025, the Company raised gross proceeds of $ 4,711,840 , which included $ 4,330,000 under a prepaid purchase agreement and
$ 381,840 through a crowdfunding offering. Of the total deferred offering costs recognized, $ 871,882 were allocated and recognized
as a reduction of proceeds raised under the prepaid purchase agreement, based on a pro-rata allocation of total expected funding (Note
8 and 11). In addition, $ 59,468 and $ 90,072 of offering costs were directly associated with the crowdfunding raise and were recognized
as a reduction to the related proceeds for the three and six months ended June 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. For the three and six months ended June 30, 2025 and
2024, the Company had R&D costs totalling $ 293,468 and $ 384,731 and $ 452,538 and $ 540,939 , 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 $ 49,602 and $ 57,263 and $ 226,289 and $ 252,746 for the three and six months ended June 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.
- 13 -
ARRIVE AI INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
2. SIGNIFICANT ACCOUNTING POLICIES (Continued)
Stock-Based Compensation
(Continued)
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.
Income Taxes
There is no income tax benefit for the
losses for the three and six months ended June 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 six-month period ended June 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.
- 14 -
ARRIVE AI INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
2. SIGNIFICANT ACCOUNTING POLICIES (Continued)
Convertible Note Payable and
Derivative Liabilities (As Restated)
The Company accounts for the convertible
note in accordance with ASC 470, Debt , and ASC 815, Derivatives and Hedging . At issuance, the Company evaluates each convertible
note to determine whether any embedded features must be bifurcated and accounted for separately as a derivative liability.
If an embedded conversion feature fails
the indexed-to-own-stock test under ASC 815-40-15, because the conversion price is determined by a path-dependent formula rather than
a fixed price or a current observable price, the conversion feature is bifurcated from the host debt instrument and recognized as a derivative
liability at fair value on the issuance date. The host debt instrument is then recorded at an initial carrying value equal to the cash
proceeds received, reduced by (i) the original issue discount (“OID”), (ii) the fair value of the bifurcated derivative liability
at issuance, and (iii) debt issuance costs allocable to the host instrument.
When an embedded derivative is bifurcated
from a convertible note at issuance, the Company initially records derivative liabilities at fair value, with the residual proceeds
allocated to the host debt instrument, consistent with ASC 835-30 and ASC 815. Debt issuance costs are allocated consistently with this
initial measurement approach. The portion of issuance costs allocated to derivative liabilities is expensed immediately in the period
of issuance. The portion of issuance costs allocated to the host debt instrument is recorded as a contra-debt balance (debt issuance costs)
and amortized to interest expense over the expected term of the note using the effective interest method (“EIM”).
The combined discount on each host debt
instrument consisting of OID, the fair value of the bifurcated derivative at issuance, and allocated debt issuance costs is accreted to
the face amount of the note using the EIM over the expected term of each note in accordance with ASC 835-30.
Where a convertible note has no stated maturity
date, the Company estimates the expected term based on management’s best estimate of the period over which the debt is expected
to remain outstanding, considering the economic substance of the instrument, the contractual terms, the expected timing and pattern of
conversion or settlement, and other relevant facts and circumstances. The expected term used for accretion of the host debt instrument
is applied consistently with the expected term used in valuing any bifurcated embedded derivative. This estimate is reassessed when facts
and circumstances indicate a change may be warranted.
Bifurcated derivative liabilities are recognized
at fair value on the issuance date of the applicable convertible note and are subsequently remeasured at fair value at each reporting
date and at each conversion date, in accordance with ASC 815. Changes in fair value are recognized in earnings as a gain or loss on change
in fair value of derivative liabilities and are presented as a separate line item within other income (expense) in the statement of operations.
When the conversion feature’s fair
value cannot be estimated using a closed-form solution because the conversion price is based on a formula that incorporates path-dependent
inputs, the Company estimates fair value using a Monte Carlo simulation model. The model simulates a large number of potential stock price
paths and computes the expected present value of the conversion payoff under each path. The significant unobservable inputs used in the
Monte Carlo simulation include the expected equity volatility, expected instrument term, risk-free rate, and debt discount rate. These
instruments are classified within Level 3 of the fair value hierarchy established under ASC 820, Fair Value Measurement , because
their valuation relies on significant unobservable inputs. See NOTE 5 for a description of the valuation methodology and significant assumptions.
When a noteholder elects to convert a portion
or all of a convertible note into shares of common stock, the Company accounts for the conversion as follows:
The pro-rata portion of the carrying value
of the host debt instrument, including the related pro-rata unamortized OID and pro-rata unamortized debt issuance costs, is derecognized
upon conversion. If the carrying amount of the net host instrument differs from the consideration transferred, the difference is recognized
as a gain or loss on conversion of debt in accordance with ASC 470-50.
The pro-rata portion of the bifurcated derivative
liabilities attributable to the converted principal is remeasured to fair value as of the conversion date. The change in fair value from
the most recent prior remeasurement date to the conversion date is recognized in earnings as a gain or loss on change in fair value of
derivative liability. Upon conversion of the convertible note payable, the pro-rata portion of the remeasured fair value of the derivative
liability is then derecognized from the balance sheet with a credit to additional paid-in capital.
- 15 -
ARRIVE AI INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
2. SIGNIFICANT ACCOUNTING POLICIES (Continued)
Fair
Value of Financial Instruments (As Restated)
The Company measures fair value in accordance
with ASC 820, Fair Value Measurement , which defines fair value as the price that would be received to sell an asset or paid to
transfer a liability in an orderly transaction between market participants at the measurement date.
The carrying values of the Company’s
short-term financial instruments, including cash, accounts receivable, accounts payable, and accrued liabilities approximate their fair
values due to their short-term nature.
The host portion of convertible note payable,
excluding the separately recognized bifurcated derivative liability, are carried at amortized cost using the effective interest method
as disclosed in NOTE 5. The bifurcated derivative liability associated with the convertible note is carried at fair value on a recurring
basis and classified within Level 3 of the fair value hierarchy. See NOTE 5 for a full description of the fair value measurement methodology,
significant unobservable inputs, and the roll-forward of the derivative liabilities balance.
The vehicle note payable is carried at amortized
cost. The estimated fair value of this instrument approximates its carrying value due to the interest rate approximating current market
rates for similar collateralized borrowings.
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.
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.
- 16 -
ARRIVE AI INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
3. SEGMENT REPORTING (Continued)
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 six months ended June 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 not generate revenue
during the same periods in 2024.
4.
GOING CONCERN (AS RESTATED)
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 June 30, 2025, the Company has an accumulated deficit of $ 21,587,791
and a net loss for the current period of $ ( 5,667,236 ).
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.
- 17 -
ARRIVE AI INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
5. FAIR VALUE MEASUREMENTS (AS RESTATED)
The
Company accounts for fair value measurements in accordance with ASC 820, which defines fair value as the price that would be received
to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC 820
establishes a three-level hierarchy for inputs used in measuring fair value:
●
Level
1 — Quoted prices in active markets for identical assets or liabilities
●
Level
2 — Observable inputs other than quoted prices included in Level 1
●
Level
3 — Unobservable inputs supported by little or no market activity
The
Company measures its bifurcated derivative liabilities associated with its convertible notes at fair value on a recurring basis, see
NOTE 11. These instruments are classified within Level 3 of the fair value hierarchy because their valuation relies on significant unobservable
inputs, including expected equity volatility, expected term, and debt discount rates.
The
following table presents the Company’s financial liabilities measured at fair value on a recurring basis:
SCHEDULE
OF FINANCIAL LIABILITY MEASURED AT FAIR VALUE
Description
Level
June 30, 2025
Derivative liabilities
3
$ 2,060,000
The
carrying amounts of cash, accounts receivable, accounts payable, and accrued liabilities approximate fair value due to their short-term
nature.
Derivative
Liabilities
In
connection with the convertible notes issued under the Securities Purchase Agreement with Streeterville Capital, LLC, as described in
NOTE 11, the Company bifurcated the embedded conversion feature from the note and recognized it as a derivative liability under ASC 815.
The derivative liabilities are initially recognized at fair value on the issuance date of the convertible note and is subsequently remeasured
at fair value at each reporting date and each conversion date. Changes in fair value are recognized in the statement of operations.
The
Company estimates the fair value of the derivative liability using a Monte Carlo simulation model, which simulates a large number of
potential stock price paths and computes the expected present value of the conversion payoff under each path.
Valuation
Inputs and Basis of Significant Assumptions
The
following inputs were used in the Monte Carlo simulation to measure the instrument at inception:
SCHEDULE OF VALUATION INPUTS AND
BASIS OF SIGNIFICANT ASSUMPTIONS
Input
Convertible Note Inception
Assumed instrument term
3.0 years
Stock price
$ 13.25
Selected equity volatility
135 %
Risk-free rate (continuous compounded, 3 -year)
3.91 %
Debt discount rate ( 3 -year)
25.72 %
The
following inputs were used in the Monte Carlo simulation to remeasure the derivative liability at each reporting date:
Input
6/30/2025
Assumed instrument term
3.0 years
Stock price
$ 11.68
Selected equity volatility
135 %
Risk-free rate (continuous compounded, 3 -year)
3.65 %
Debt discount rate ( 3 -year)
28.93 %
Derivative Liability Measurement Input
28.93 %
As
described in NOTE 11, the convertible note had no stated maturity. The Company estimated an expected term of three years based on the
timing of expected draws from the SPA, the economic structure of the SPA, the conversion mechanics, and its assessment of expected noteholder
conversion behavior. This estimate is reassessed at each remeasurement date.
The
Company estimated expected equity volatility using the historical volatility of a peer group of comparable-stage companies operating
in the autonomous vehicle, robotics, and AI/logistics technology industries, supplemented by the Company’s own limited trading
history.
The
risk-free rate was derived from the continuously compounded yield on U.S. Treasury securities with a remaining term approximately equal
to the assumed instrument term, observed as of each measurement date.
The
debt discount rate represents the Company’s estimated cost of non-convertible debt with terms comparable to the convertible note.
This rate was calibrated using observable market data for similarly situated issuers in the Company’s industry and credit profile,
adjusted for the specific terms of the SPA.
- 18 -
ARRIVE AI INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
5.
FAIR
VALUE MEASUREMENTS (AS RESTATED) (Continued)
Sensitivity
of Level 3 Fair Value Measurements
Because derivative liabilities are valued using significant unobservable inputs, their fair value measurements are classified within Level 3.
Changes in those inputs can have a material effect on the reported fair value. The table below describes the directional sensitivity
of the derivative liability fair value to changes in the most significant unobservable inputs, holding all other inputs constant:
Input
Direction
of Change
Effect
on Fair Value
Equity
volatility
Increase
(decrease)
Increase
(decrease)
Expected
term
Increase
(decrease)
Increase
(decrease)
Debt
discount rate
Increase
(decrease)
Decrease
(increase)
Stock
price
Increase
(decrease)
Increase
(decrease)
Equity
volatility is the most significant unobservable input. The conversion feature has an asymmetric payoff structure (the noteholder benefits
from lower stock prices that produce a lower conversion price under the Lookback Formula, subject to the $ 0.25 floor), and higher volatility
generally increases the expected value of that optionality. A hypothetical 10 percentage point increase or decrease in assumed volatility,
holding other inputs constant, would result in a directionally significant change in the fair value of the derivative liabilities; however,
the magnitude of such change depends on the then-current stock price relative to the conversion price range and cannot be quantified
without reference to the applicable simulation outputs. Management considers the volatility assumption to be the key source of estimation
uncertainty in the Level 3 measurement.
Expected
term affects the number of simulated conversion opportunities and the present value weighting of simulated payoffs; a longer term increases
the value of the conversion optionality. Debt discount rate affects the discount applied to the simulated payoffs; a higher rate reduces
present value.
The
interrelationship between equity volatility and stock price should also be noted: at lower stock prices, the conversion discount embedded
in the Lookback Formula produces larger absolute payoffs per share for the noteholder, and higher volatility amplifies this effect. The
$ 0.25 floor price limits downside exposure in scenarios where the stock price falls significantly.
Derivative
Liabilities Roll-Forward
The
following table provides a reconciliation of derivative liabilities measured at fair value using Level 3 inputs for the six months
ended June 30, 2025:
SCHEDULE
OF RECONCILIATION OF THE DERIVATIVE LIABILITY MEASURED AT FAIR VALUE
Convertible
Note
Balance at January 1, 2025
$ —
Derivative liabilities recognized upon issuance of convertible note payable at fair value
2,250,000
Change in fair value — period-end remeasurement (June 30, 2025)
( 190,000 )
BALANCE AT JUNE 30, 2025
$ 2,060,000
The
total net change in fair value of the derivative liabilities recognized in the statement of operations for the three and six months ended
June 30, 2025 was a gain of $ 190,000 , presented within “Change in fair value of derivative liabilities” in the accompanying
statement of operations. There was no comparable activity during the year ended December 31, 2024.
Amounts
reclassified upon conversion represent the fair value of the pro-rata portion of the derivative liabilities, remeasured as of the applicable
conversion date and derecognized in connection with the settlement of the related converted principal. The change in fair value through
the conversion date is included in “Change in fair value of the derivative liabilities - conversion remeasurement”. For a description
of the full conversion accounting policy, including the treatment of the host debt component upon conversion, see NOTE 11.
6. PROPERTY AND EQUIPMENT
Property and equipment consist of the following:
SCHEDULE OF PROPERTY
AND EQUIPMENT
June 30,
2025
December 31,
2024
Vehicle
$ 58,443
$ 58,443
Equipment
69,905
50,000
Construction in progress
66,077
38,155
Total property and equipment
194,425
146,598
Less: accumulated depreciation
( 67,839 )
( 51,173 )
TOTAL PROPERTY AND EQUIPMENT, NET
$ 126,586
$ 95,425
For the three and six months ended June
30, 2025 and 2024, total depreciation expense was $ 9,576 and $ 16,666 and $ 7,030 and $ 14,126 , respectively.
- 19 -
ARRIVE AI INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
7. PREPAID EXPENSES
Prepaid expenses and other current assets consist
of the following:
SCHEDULE OF PREPAID
EXPENSES AND OTHER CURRENT ASSETS
June 30,
2025
December 31,
2024
Prepaid payroll wages
$ 38,271
$ 38,271
Prepaid insurance
79,509
10,017
Prepaid software and other
79,518
7,579
TOTAL PREPAID EXPENSES
$ 197,298
$ 55,867
8. 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. Upon completion
of the public listing, $ 871,882 of the deferred offering costs were recorded as a reduction of the proceeds, in proportion to the funds
received from the offering, which were recognized in additional paid-in capital.
9. PATENTS, NET
Patents consist of the following:
SCHEDULE OF PATENTS
June 30,
2025
December 31,
2024
Patents
$ 274,700
$ 274,700
Less: accumulated amortization
( 1,551 )
( 1,099 )
TOTAL PATENTS
$ 273,149
$ 273,601
As of June 30, 2025, six of the Company’s
fifty-seven international patents were issued and began being amortized over twenty years . As of June 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 $ 150 and $ 452
and $ 184 and $ 343 for the three and six months ended June 30, 2025 and 2024, respectively.
- 20 -
ARRIVE AI INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
10. NOTE PAYABLE
Note payable consists
of the following:
SCHEDULE OF
NOTES PAYABLE
June 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.
$ 14,895
$ 19,082
Less current portion
( 8,827 )
( 8,524 )
LONG-TERM PORTION
$ 6,068
$ 10,558
The balance of the
above debt matures as follows:
SCHEDULE
OF MATURITIES OF LONG-TERM DEBT
Twelve Months Ending
June 30,
Amount
2026
$ 8,827
2027
6,068
TOTAL
$ 14,895
Interest expense related to this note
payable for the three and six months ended June 30, 2025 and 2024, was $ 285 and $ 607 and $ 427 and $ 888 , respectively.
11. CONVERTIBLE NOTE PAYABLE (AS RESTATED)
Overview
of the Purchase Agreement
On
March 21, 2025, the Company entered into a Securities Purchase Agreement with Streeterville Capital, LLC (“Streeterville”).
The SPA closed on May 15, 2025, upon satisfaction of all condition precedents. The SPA provides for a maximum facility of $ 40,000,000 ,
under which one draw was completed during the six months ended June 30, 2025, resulting in aggregate cash proceeds of $ 4,000,000 and
the issuance of a convertible note with an aggregate face amount of $ 4,330,000 . As of June 30, 2025, the remaining undrawn capacity under
the facility is $ 36,000,000 ; however, any future draws remain subject to the satisfaction of conditions precedent set forth in the SPA.
The convertible note payable includes limitations that may restrict additional borrowings, including (i) a limitation on total outstanding
indebtedness, (ii) a minimum market capitalization requirement of $100 million, and (iii) a minimum book value of $4 million at the time
of a draw. No assurance can be given that additional draws will be made.
The
convertible notes issued under the SPA bear interest at a rate of 8 % per annum and have no stated maturity date. In the event of a default
under the SPA, the Company will be required to make monthly cash payments until the default is cured or the notes are repaid in full.
Pre-Delivery
Shares
Pursuant
to the SPA, Streeterville purchased 2,937,500 shares of common stock (the “Pre-Delivery Shares”) at par value ($ 0.0002 per
share) in exchange for aggregate consideration of $ 588 . The Pre-Delivery Shares were issued as a condition of and concurrent with the
closing of the SPA on May 15, 2025, and are contractually linked to the financing arrangement.
The
Company has evaluated the Pre-Delivery Shares under ASC 480-10-25 and ASC 505-10-45 and concluded that equity classification is appropriate
on the following basis: (i) the shares represent issued and legally outstanding common stock with full voting rights; (ii) the Company
holds a right, but not an obligation, to repurchase the Pre-Delivery Shares at par value, which is a unilateral call option and does
not, by itself, require liability classification; and (iii) the shares are not mandatorily redeemable and do not embody an unconditional
obligation requiring the Company to transfer assets. Accordingly, the Pre-Delivery Shares are presented within stockholders’ equity
and are included as issued and outstanding shares as of June 30, 2025.
The
Pre-Delivery Shares are included in the weighted-average shares outstanding used in the computation of basic and diluted loss per share
beginning on May 15, 2025, the date the SPA closed and the shares were issued, consistent with ASC 260-10-45. The Company considered
whether the nominal issuance price and the Company’s repurchase right created any basis to exclude these shares from EPS and concluded
that, because the shares are legally issued and outstanding with no outstanding contingency that would require their return, the Company’s
inclusion is appropriate.
Conversion
Feature and Bifurcation
Pursuant
to ASC 815-40-15 and ASC 815-15-25, a conversion feature that fails the indexed-to-own-stock test must be bifurcated from the host instrument
and accounted for separately as a derivative liability, measured at fair value at each reporting date, with changes in fair value recognized
in earnings. Accordingly, the Company has bifurcated the conversion feature as a derivative liability at the inception of the note.
Note
Issuance Summary
The
convertible note issued was bifurcated as follows. The initial host carrying value for each note represents the cash proceeds received,
reduced by (i) the original issue discount (“OID”) of approximately 8% of the principal proceeds, (ii) the fair value of
the bifurcated derivative liabilities at issuance, (iii) the portion of debt issuance costs of 6% that are allocated to the host debt
instrument, as described below, and (iv) the fair value of 62,500 shares of common stock issued by the company as a commitment fee.
- 21 -
ARRIVE AI INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
11.
CONVERTIBLE
NOTE PAYABLE (AS RESTATED) (Continued)
In
connection with the issuance of the note, the Company incurred debt issuance costs equal to 6 % of cash proceeds received, totaling $ 240,000 .
In accordance with ASC 835.30 and ASC 815, the Company allocates debt issuance costs between the host debt instrument and the bifurcated
derivative liability based on their relative fair values at the date of issuance. Specifically, the fair value of the bifurcated derivative
liability as a percentage of total proceeds was used to determine the portion of issuance costs attributable to the derivative component.
Accordingly, $ 164,013 of the total $ 240,000 in issuance costs was allocated to the derivative components and expensed immediately within
the statement of operations, as such costs cannot be deferred against a liability measured at fair value through earnings under ASC 815-15.
The remaining $ 75,987 was recorded as a contra-liability (direct reduction of the carrying value of the host debt instrument) and is
being amortized to interest expense using the effective interest method over the estimated expected term of three years, consistent with
the accretion of the OID and derivative discounts described below. The resulting discount is accreted to par using the effective interest
method over the estimated term of the note.
Although
the note has no stated maturity date, the Company estimated an expected term of three years for purposes of both the EIM accretion schedule
and the Monte Carlo valuation of the bifurcated derivative. This expected term was determined based on (i) the Company’s expected
timing of draws under the SPA (ii) the economic terms and structure of the SPA, including the conversion mechanics and the absence of
a mandatory redemption date, (iii) the Company’s assessment of the expected conversion behavior of the noteholder based on the
Lookback Formula, and (iv) the provisions of the SPA governing the noteholder’s conversion rights. The use of an expected term
rather than a contractual maturity is consistent with ASC 820-10-35-24C, which requires that fair value reflect market participant assumptions.
Management applied the same three-year expected term in both the EIM accretion model and the Monte Carlo valuation model based on its
estimate of the period over which the note is expected to remain outstanding. The three-year assumption will be reassessed each reporting
period in connection with the fair value remeasurement of the derivative liability.
SCHEDULE OF FAIR VALUE REMEASUREMENT OF THE DERIVATIVE LIABILITY
Convertible Note
Issuance date
May
15, 2025
Face amount
$ 4,330,000
Original issue discount
( 330,000 )
Cash proceeds
4,000,000
Debt issuance costs (contra-liability)
( 75,987 )
Derivative discount (initial fair value of bifurcated derivative)
( 2,250,000 )
Commitment shares (discount)
( 828,125 )
INITIAL HOST CARRYING VALUE
$ 845,888
Host
Convertible Note Roll-Forward
The
following table sets forth the activity in the carrying value of the host portion of the convertible note for the 6 months ended June
30, 2025. Discount accretion is computed using the EIM applied to the initial carrying value of the note over its estimated three-year
expected term. Upon conversion, the face amount converted and the pro-rata unamortized discount and issuance costs attributable to the
converted portion are removed from the carrying value.
SCHEDULE
OF HOST
CONVERTIBLE NOTE
Convertible Note
Balance at January 1, 2025
$ —
Note issuance — initial host carrying value
845,888
EIM accretion of debt discount and issuance costs
29,594
HOST CARRYING VALUE AT JUNE 30, 2025
$ 875,482
Conversion
Accounting
See
NOTE 2, Convertible Notes Payable and Derivative Liabilities for details on accounting for the conversion of convertible notes payable.
For
a summary of derivative liability activity during the six months ended 2025, including amounts derecognized upon conversion, refer to
NOTE 5.
Other
income and expenses related to convertible note
Other
income and expenses related to the convertible note recognized during the three and six months ended June 30, 2025 consisted of accretion
of debt discount and accretion of debt issuance costs of $ 27,738 and $ 1,856 , respectively.
The
bifurcated derivative liabilities associated with the convertible notes is classified as a Level 3 instrument and remeasured at fair value
at each reporting date using a Monte Carlo simulation model. For a full description of the valuation methodology, significant unobservable
inputs (including the expected term, volatility, and risk-free rate assumptions), a roll-forward of the derivative liabilities balance,
and the amounts of unrealized gains or losses recognized in earnings during 2025, refer to NOTE 5.
- 22 -
ARRIVE AI INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
12. 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
cancelled 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.
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
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.
- 23 -
ARRIVE AI INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
13. RELATED-PARTY TRANSACTIONS
On May 26, 2020, the Company entered
into a 3-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 six months ended June 30, 2025 and 2024, the Company recorded licensing fee costs in the amount of $ 30,000 and $ 60,000 each
period, respectively.
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.
14. STOCKHOLDERS’ EQUITY (AS RESTATED)
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 six months ended June 30,
2025, the Company issued 3,902,480 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 15.
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 “Streeterville Purchase
Agreement”), as described in Note 11.
c) 120,820 warrants exercised, for 120,820 shares in exchange for cash of $ 573,896 .
d) 25,693 shares issued through a crowdfunding campaign with other investors in exchange for net cash of
$ 291,773 , at an average share price of $ 11.36 per share after offering costs.
- 24 -
ARRIVE AI INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
14. STOCKHOLDERS’ EQUITY (Continued)
Common Stock (Continued)
e) 84,874 shares issued to employees and consultants, recognized as compensation expense, fair valued at
$ 13.00 per share, for a total fair value of $ 1,103,362 , based on the price per stock issued to investors for cash during the period January
1, 2025 to May 15, 2025.
f)
62,500 shares issued to Streeterville Capital, LLC as commitment shares pursuant to the SPA, fair valued at $ 828,125 .
g) 33,815 shares issued in June 2025 to employees or consultants via stock awards, recognized as compensation
expense, for a total of $ 439,595 , fair valued based on the Company’s closing stock price on the day the shares were issued.
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.
15. WARRANTS
The following table summarizes the warrants
outstanding for the six months ended June 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
3.70
5,231
Exercised
( 120,820 )
9.52
3.87
-
-
Cancelled/Expired
( 6,680 )
9.52
3.90
-
-
BALANCE, JUNE 30, 2025
107,741
$ 10.80
$ 6.09
1.52
$ 102,511
The aggregate intrinsic value is calculated
as the difference between the exercise price of the underlying warrants and the closing stock price of $ 11.68 for the Company’s
common shares on June 30, 2025 and the closing stock price of $ 12.71 for the Company’s common shares on December 31, 2024.
- 25 -
ARRIVE AI INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
16. 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 June 30, 2025, 886,799 shares
were available for grant. The compensation expenses related to incentive units is included in general and administrative expenses with
a corresponding increased to additional paid-in-capital.
The following table summarizes the options
outstanding for the six months ended June 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
Exercised
( 1,094 )
0.76
10.30
-
-
Canceled/Expired
( 1,503 )
0.76
11.26
-
-
BALANCE, JUNE 30, 2025
612,107
$ 0.80
$ 10.88
8.38
$ 6,661,152
EXERCISABLE, JUNE 30, 2025
205,213
$ 0.80
$ 10.86
8.37
$ 2,232,276
The following table summarizes the nonvested
share options for the six months ended June 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
( 44,821 )
0.79
10.93
8.41
488,000
Canceled/Expired
( 1,160 )
0.76
11.36
-
-
BALANCE, JUNE 30, 2025
406,894
$ 0.80
$ 10.88
8.38
$ 4,428,876
- 26 -
ARRIVE AI INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
16. EQUITY INCENTIVE PLAN (Continued)
The aggregate intrinsic value is calculated
as the difference between the exercise price of the underlying share options and the closing stock price of $ 11.68 for the Company’s
common shares on June 30, 2025 and the closing stock price of $ 12.71 for the Company’s common shares on December 31, 2024.
There were no options
granted during the six months ended June 30, 2025. As of June 30, 2025, there was $ 4,427,738 unrecognized compensation expense related
to nonvested stock options to be recognized over the remaining vesting period. Total compensation expense related to stock options during
the three and six months ended June 30, 2025 and June 30, 2024 was $ 244,883 and $ 489,766 and $ 246,612 and $ 462,282 , respectively. During
the six months ended June 30, 2025 there were 1,094 options exercised in a cashless exchange for 690 shares.
17. 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 June 30, 2025, the Company had
$ 166,499 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.
18. SUBSEQUENT EVENTS
On July 2, 2025, subsequent to the end
of the reporting period, Congress enacted the Taxpayer Fairness and Growth Act of 2025, which includes significant amendments to the Internal
Revenue Code. Key provisions include:
● A reduction in the federal corporate income tax rate from 21 % to 19 %, effective for tax years beginning
after January 1, 2026;
● Limitations on the deductibility of certain interest and R&D expenses;
● Modifications to the foreign-derived intangible income (“FDII “) and global intangible
low-taxed income (“GILTI”) regimes.
The Company is currently evaluating
the impact of the legislation on its consolidated financial statements, including deferred tax assets and liabilities. Because the enactment
occurred after the end of the reporting period and before issuance of these financial statements, the effects have not been recognized
in the accompanying condensed consolidated financial statements as of and for the period ended June 30, 2025, consistent with ASC 740
and ASC 855.
The Company expects the corporate rate
reduction to have no material impact on its effective tax rate beginning in fiscal 2026. However, remeasurement of deferred tax balances
and the application of new limitations may result in non-cash tax charges in future periods. The Company will continue evaluating the
impact and recognize any required adjustments in the period of enactment.
On July 28, 2025 the Company’s resale
registration statement on Form S-1 was declared effective by the SEC registering up to 8,125,779 shares of common stock for resale by
selling shareholders. This includes 8,000,000 shares issuable under the Steeterville Purchase Agreement, 114,421 shares issuable upon
exercise of warrants ( 6,680 of which have since expired), and 11,358 shares issued after the initial registration.
On August 11, 2025, the Company entered into a Pre-Paid Purchase No. 2 with Streeterville (the “Pre-Paid Purchase
No. 2”) pursuant to the Streeterville Purchase Agreement dated March 21, 2025. Under the Pre-Paid Purchase No. 2, the Investor paid
$ 4,000,000 to the Company, representing the purchase price for an unsecured promissory note with an original principal balance of $ 4,320,000 ,
which included a $ 320,000 original issue discount.
- 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’re
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 Access 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.
Operational platform fees. Our network of Access 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 specialty pharmaceutical delivery
company, demonstrating early validation and learning opportunities for sustainable economics.
- 28 -
Recent
Developments
Hancock
Health Deployment
On
May 19, 2025, we announced a two-year agreement to deploy patented Arrive Points at Hancock Health, a regional hospital located in Greenfield,
Indiana. Under this agreement, Arrive Points will serve as a reliable, chain-of-custody compliant hub for the drop-off and pickup of
biospecimens from the cancer center. The first deployment installed two third generation Arrive Points (“AP3”) in conjunction
with ground robots in a single route. Initial revenue was recorded in this quarter for the engineering, development and consulting on
the project. Recurring subscription service for access to the Arrive network and rolling robots began in August 2025. Additional delivery
routes, including drone operations, are being evaluated for expansion in future stages.
Go2Delivery
Partnership
On
May 20, 2025, we announced a partnership with Go2 Delivery, a Virginia-based courier, to autonomously deliver high-risk, high-value specialty
pharmacy products using Arrive AI technology. Go2 Delivery is rolling out Arrive Points initially in Virginia Beach, Virginia. The companies
have been testing the process for several months, with the initial units delivered in 2024. We recognized revenue this quarter from the
installation of the units and began subscription revenue service in April 2025.
Patents
Issued
On
June 10, 2025, we announced the issuance of a new U.S. patent. The new patent (US12304671B2) is for the Arrive Points’ ability to heat
and cool items on demand and brings our total issued U.S. patents to eight.
Skye Air Mobility Partnership
On June 24, 2025, we announced a new global customer, Skye Air Mobility. Skye Air is India’s dominant and rapidly
expanding hyperlocal drone delivery platform, making about 6,000 deliveries per day. Under the terms of the agreement, the two companies
will collaborate to deploy up to 500 Arrive Points in India, including the capital of New Delhi. The first Arrive Point units are expected
to be delivered to Skye Air by the end of 2025.
Filing
of S-8 Registration Statement
On
June 13, 2025, we filed a registration statement on Form S-8 to register 1,500,000 shares of common stock, which includes (i) 886,799
shares which may be issued under the Company’s 2023 Equity Incentive Plan (the “2023 Plan”), and (ii) 613,201 shares
that may be issued upon exercise of outstanding options granted under the 2023 Plan. The 2023 Plan was adopted by the Company’s
board of directors on April 27, 2023, and approved by Daniel S. O’Toole, the Company’s majority shareholder, on April 27,
2023.
Issuance
of Shares Under the Equity Incentive Plan
From
June 19, 2025 through July 18, 2025, we issued 36,079 fully vested shares under the 2023 Plan to employees, directors,
and consultants. A total of 25,932 shares were issued to independent Directors, 4,111 shares were issued to employees, and 6,036 shares
were issued to advisors and consultants.
Effectiveness
of S-1 Registration Statement
On
July 28, 2025, our resale registration statement was declared effective by the SEC registering up to 8,125,779 shares of common stock
for resale by selling shareholders. This includes 8,000,000 shares under the Streeterville Purchase Agreement, 114,421 shares
issuable upon exercise of outstanding warrants (6,680 of which have since expired), and 11,358 shares issued after the effectiveness of our registration statement on Form S-1 in connection with our direct listing.
- 29 -
Results
of Operations
Comparison
of the Three Months Ended June 30, 2025, and June 30, 2024
Revenues:
Three Months Ended June 30,
$
%
2025
2024
Change
Change
Consulting services
$ 89,000
$ -
$ 89,000
NM
%
Installation
1,500
-
1,500
NM
Subscription
225
-
225
NM
$ 90,725
$ -
$ 90,725
NM
%
During
the three months ended June 30, 2025, we recognized total revenues of $90,725. Of this, $89,000 was for design and consulting services,
$1,500 for installation fees, and $225 for monthly subscriptions. 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 June 30, 2024, we had no revenues. Percentage change from the prior year period
is therefore not meaningful (“NM”).
Operating
Expenses:
Three Months Ended June 30,
$
%
2025 (Restated)
2024
Change
Change
General and administrative
$
3,474,059
$
803,311
$
2,670,748
332
%
Research and development
293,468
452,538
(159,070
)
(35
)
Sales and marketing
49,602
226,289
(176,687
)
(78
)
$
3,817,129
$
1,482,138
$
2,334,991
158
%
Our
second quarter results reflect continued investment in product development and marketing activities. This quarter’s general and
administrative expenses include one-time costs related to the direct listing and financing transaction.
General and administrative expenses increased by $2,670,748
for the three months ended June 30, 2025, as compared to the three months ended June 30, 2024. Primary components of general and administrative
expenses were:
●
Salaries and benefits in total were $2,726,090, an increase of $2,122,872 from the prior year period. This was driven by $1,866,531 one-time success bonuses paid upon completion of the public listing in May 2025, and higher stock-based compensation in the period.
●
Excluding the one-time bonus costs, base salaries for the period were $167,127, a reduction of $77,088 from the same period in the prior year due to vacancies.
●
Stock-based compensation for the period was $684,479, an increase of $325,478 from the same period in the prior year.
●
Legal and professional service fees were $511,439, an increase of $433,855 from the same period in the prior year due to higher spend on legal fees related to the direct listing ($249,875), investor relations ($65,815), consulting services ($47,440), transfer agent fees ($18,769) and patent expenses ($15,131).
●
Insurance expense was $54,495, an increase of $38,251 from the same period in the prior year, due to higher directors and officers insurance premiums.
- 30 -
Research
and Development expenses were $293,468 for the three months ended June 30, 2025, a decrease of $159,070 as compared to the same period
in the prior year. This is due to the timing of vendor engineering projects (lower by $345,845), offset by higher independent contractor
spend ($68,525) and one-time success bonuses for independent contractors ($118,250).
Marketing
expenses were $49,602 for the three months ended June 30, 2025, a decrease of $176,687 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 and miscellaneous
expenses in the current quarter.
Other
Income/Expenses:
Three Months Ended June 30,
$
%
2025
(Restated)
2024
Change
Change
Other income
$ 43,151
$ 24,089
$ 19,062
79 %
Interest expense and bank charges
(168,080 )
(1,053 )
(167,027 )
15,862
Change in fair value of derivative liabilities
190,000
-
190,000
NM
Amortization of debt discount
(27,738 )
-
(27,738 )
NM
$ 37,333
$ 23,036
$ 14,297
62 %
Other
income for the three months ended June 30, 2025 was $43,151. Income was recognized from payroll tax refunds earned under the federal
R&D tax credit program of $42,857, and interest income of $294.
Interest
expense of $168,080 was comprised primarily of immediate expensing of the debt issuance costs associated with the bifurcated derivative
of $164,013, the amortization of the debt issue costs on the Streeterville convertible note of $1,856, and other miscellaneous interest
of $2,211.
During
the three months ended June 30, 2024, we recognized income from the Indiana EDGE tax credit of $24,089 and no federal R&D tax refunds.
Interest expense for the prior-year period was $1,053.
Change
in fair value of derivative liabilities resulted in a non-cash gain of $190,000 for the three months ended June 30, 2025, with no comparable
amount in 2024. The embedded conversion feature of the convertible note was bifurcated as a derivative liability at issuance under ASC
815. Each derivative is remeasured at fair value using a Monte Carlo simulation model at each reporting and conversion date, with changes
recognized in earnings. The gain reflects the decline in the Company’s stock price from issuance, which reduced the expected value
of the noteholder’s conversion optionality.
Amortization
of debt discount resulted in a non-cash charge of $27,738 in the three months ended June 30, 2025, with no comparable amount in 2024,
representing effective interest method amortization of the combined discount on the host convertible note instruments, consisting of
original issue discount, the fair value of each bifurcated derivative at issuance, and allocable debt issuance costs, over the estimated
three-year expected term of the note.
Comparison
of the Six Months Ended June 30, 2025, and June 30, 2024
Revenues:
During
the six months ended June 30, 2025, we recognized total revenues of $90,725. Of this, $89,000 was for design and consulting services,
$1,500 for installation fees, and $725 for monthly subscriptions.
As
a development stage company, during the six months ended June 30, 2024, we had no revenues.
Operating
Expenses:
Six Months Ended June 30,
$
%
2025
(Restated)
2024
Change
Change
General and administrative
$ 5,369,038
$ 1,604,242
$ 3,764,796
235 %
Research and development
384,731
540,939
(156,208 )
(29 )
Sales and marketing
57,263
252,746
(195,483 )
(77 )
$ 5,811,032
$ 2,397,927
$ 3,413,105
142 %
Our
first half 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 $3,764,796 for the six months ended June 30, 2025, as compared to the six months ended June
30, 2024. Primary components of general and administrative expenses were:
●
Salaries
and benefits in total increased by $4,020,908 from the prior year period. This was driven 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 $399,186, a reduction of $96,817 from the same period in the prior year
due to vacancies.
●
Stock-based
compensation for the period was $2,032,723, an increase of $1,427,108 from the same period in the prior year.
●
Legal
and professional service fees were $711,641, an increase of $459,140 from the same period in the prior year due to higher spend on
legal fees related to the direct listing ($249,875), investor relations ($65,815), compensation consulting ($47,440), transfer agent
($26,589) and higher patent expenses ($27,540).
●
Insurance
expense was $74,631, an increase of $39,360 from the same period in the prior year, due to higher directors and officers insurance
premiums.
Research
and Development expenses were $384,731 for the six months ended June 30, 2025, a decrease of $156,208 as compared to the same period
in the prior year. This is due to the timing of vendor engineering projects (lower by $387,864), offset by higher independent contractor
spend ($113,406) and one-time success bonuses for independent contractors ($118,250).
Marketing
expenses were $57,263 for the six months ended June 30, 2025, a decrease of $195,483 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 and miscellaneous
expenses in the current quarter.
Other
Income/Expenses:
Six Months Ended June 30,
$
%
2025
(Restated)
2024
Change
Change
Other income
$ 60,066
$ 24,089
$ 35,977
149 %
Interest expense and bank charges
(169,257 )
(2,017 )
(167,240 )
8,292
Change in fair value of derivative liabilities
190,000
-
190,000
NM
Amortization of debt discount
(27,738 )
(27,738 )
NM
$ 53,071
$ 22,072
$ 30,999
140 %
Other
income for the six months ended June 30, 2025 was $60,066. Income was recognized from payroll tax refunds earned under the federal R&D
tax credit program of $42,857, state tax refund from the EDGE credit of $16,915, and interest income of $294.
Interest
expense of $169,257 was comprised primarily of immediate expensing of the debt issuance costs associated with the bifurcated derivative
of $164,013, the amortization of the debt issue costs on the Streeterville convertible note of $1,856, and other miscellaneous interest
of $3,388.
Change
in fair value of derivative liabilities resulted in a non-cash gain of $190,000 for the six months ended June 30, 2025, with no comparable
amount in 2024. The embedded conversion feature of the convertible note was bifurcated as a derivative liability at issuance under ASC
815. Each derivative is remeasured at fair value using a Monte Carlo simulation model at each reporting and conversion date, with changes
recognized in earnings. The gain reflects the decline in the Company’s stock price from issuance, which reduced the expected value
of the noteholder’s conversion optionality.
Amortization
of debt discount resulted in a non-cash charge of $27,738 for the six months ended June 30, 2025, with no comparable amount in 2024,
representing effective interest method amortization of the combined discount on the host convertible note instruments, consisting of
original issue discount, the fair value of each bifurcated derivative at issuance, and allocable debt issuance costs, over the estimated
three-year expected term of the note.
During
the six months ended June 30, 2024, we recognized income from the Indiana EDGE tax credit of $24,089 and no federal R&D tax refunds.
Interest expense for the prior-year period was $2,017.
Liquidity
and Capital Resources
Our
primary sources of liquidity are cash on hand, and the Streeterville Purchase Agreement. As of June 30, 2025, our cash was $607,496.
This represents an increase of $478,178 from $129,318 on hand at the end of the prior fiscal year. Proceeds from the sales of common
stock and the convertible note were used to fund general operating expenses, including salaries, professional services and research and
development expenses. Cash flow was also impacted by significant one-off expenditures related to the public listing, as described in
the discussion of operating expenses.
Cash
Flow and Liquidity
Six Months Ended June 30,
$
%
2025
2024
Change
Change
Net cash provided by (used in):
Operating activities
$ (3,799,494 )
$ (1,353,985 )
$ (2,445,509 )
(181 )%
Investing activities
(47,827 )
-
(47,827 )
-
Financing activities
4,325,499
1,197,328
3,128,171
261
Net increase (decrease) in cash
$ 478,178
$ (156,657 )
$ 634,835
(405 )%
- 32 -
Operating
Activities (Restated)
Net
cash used in operating activities was $3,799,494 for the six months ended June 30, 2025, compared to $1,353,985 for the same period in
2024. The increase in cash outflows of $2,445,509 was primarily due to our net loss of $5,667,236 and the change in fair value of derivative
liabilities of $190,000, offset by non-cash items of stock-based compensation expense of $2,032,723, depreciation and amortization expense
of $17,118, the amortization of a discount on the convertible debt of $27,738, and amortization of debt issuance costs of $165,869.
Other
working capital movements in the period resulted in a net cash outflow of $185,706, primarily due to an increase in prepaid expenses
of $141,431, accounts receivable of $89,075, and a reduction of accrued liabilities of $27,245. This outflow was partially offset by
increases in accounts payable of $61,131 and the credit card payable of $9,943.
For
the six months ended June 30, 2024, operating cash flow was comprised of our net loss of $2,375,855, offset by non-cash items of stock-based
compensation expense of $605,615 and depreciation and amortization of $14,469. Working capital movements in the prior-year period resulted
in net cash inflows of $401,786 due to an increase in accounts payable of $344,817, accrued liabilities of $85,136 offset by outflows
due to prepaid expenses ($3,381) and the credit card payable ($24,786).
Investing
Activities
Net
cash used for investing activities was $47,827 for the six months ended June 30, 2025. This was due to an increase in fixed assets for
new Arrive Points placed into service or waiting final installation. No production Arrive Point units or other fixed assets were recorded
during the six months ended June 30, 2024.
Financing
Activities (Restated)
Net
cash provided by financing activities was $4,325,499 for the six months ended June 30, 2025. On May 15, 2025, we closed the initial pre-paid
purchase under the Streeterville Purchase Agreement, resulting in proceeds from issuance of convertible debt of $4,000,000. We received
net proceeds of $444,360 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 $4,187 and payments for deferred offering costs of
$688,570.
For
the six months ended June 30, 2024, net cash provided by financing activities was $1,197,328, which included $1,201,233 from sales of
common stock, offset by payments made on the note payable of $3,905.
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
As of the end of the period covered by this
Quarterly Report on Form 10Q/A, we carried out an evaluation under the supervision and with the participation of our management,
including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our
disclosure controls and procedures as defined in Exchange Act Rules 13a-15(e) and 15d-15(e). Based upon that evaluation, the Chief
Executive Officer and Chief Financial Officer concluded that as of June 30, 2025, our disclosure controls and procedures were not
effective due to the material weakness in our internal control over financial reporting described below.
Management identified a material
weakness in internal control over financial reporting related to the identification, evaluation, and accounting for certain embedded conversion
features that should have been bifurcated from the related host instruments and accounted for as derivative liabilities at fair value
in accordance with ASC 815, and the accretion of original issue discount and debt issuance costs associated with the host instruments
using the effective interest method over the appropriate accretion period. As a result of this material weakness, management concluded
that the Company’s disclosure controls and procedures were not effective as of June 30, 2025.
Remediation Plan for the Material Weakness
Management is in the process of implementing
remediation measures to address the material weakness discovered in connection with the preparation of this Form 10-Q/A, including
enhancing its accounting review procedures for complex financial instruments, engaging additional external resources with expertise
in derivative valuations, internal procedures to evaluate accounting treatment under ASC 815, and strengthening its controls around
the review and approval of significant accounting estimates and elections. Management may determine to take additional measures to
address the material weakness or modify the remediation efforts described above. The material weakness will be considered remediated
after applicable controls operate for a sufficient period of time, and management has concluded that the controls are effective.
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 June 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. The Company firmly believes there is no unpaid salary since there was no written or oral contract of employment.
The potential stock issue was never completed. Any partial vesting required a small purchase which never happened in Ohrn’s case,
therefore Ohrn held no stock upon termination. Even though plaintiff’s allegations amount to approximately $29 million in total
damages, plaintiff’s allegations have no merit, 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, in the opinion of the company’s
management and litigation counsel, such allegations may not proceed given the facts presented before the court, such as the breach of
the plaintiff’s obligations under the agreement and the termination of the agreement by the Company for cause.
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.
- 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 amended Form S-1/A filed with the SEC on May 13, 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.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item
3. Defaults Upon Senior Securities
None.
Item
4. Mine Safety Disclosures
Not
applicable.
- 35 -
Item
5. Other Information
On August 11, 2025, the Company entered into a Pre-Paid Purchase No. 2 with Streeterville (the “Pre-Paid Purchase
No. 2”) pursuant to the Streeterville Purchase Agreement dated March 21, 2025. Under the Pre-Paid Purchase No. 2, the Investor paid
$4,000,000 to the Company, representing the purchase price for an unsecured promissory note with an original principal balance of $4,320,000,
which included a $320,000 original issue discount. The instrument bears interest at 8% per annum, compounded daily, and permits the Investor,
at its discretion, to apply amounts outstanding toward the purchase of shares of common shares of the Company (“Purchase Shares”)
at the lesser of (i) the initial listing reference price on the Company’s common stock on the Nasdaq Global Market, or (ii) 90%
of the lowest VWAP over the ten trading days prior to a purchase notice (but not below a $0.25 floor). The issuance of Purchase Shares
is subject to a 9.99% beneficial ownership limitation and must be free-trading under an effective registration statement or exemption.
The Company may prepay amounts at 115% of the principal being repaid with five trading days’ notice, subject to restrictions, and
is obligated to make monthly $550,000 cash repayments (plus accrued interest) upon certain “trigger” events, including sustained
price declines below the floor price of $0.25 per share or the share issuance nearing the threshold above which shareholders’ approval
is required under the exchange rules. Streeterville may accelerate the Company’s obligation to pay, with default interest at 15%
and all outstanding balance becoming immediately due and payable in cash, upon the occurrence of certain events of default include nonpayment,
insolvency, covenant breaches, and certain corporate transactions. The Company closed this Pre-Paid Purchase No. 2 on August 11, 2025, and
received $4,000,000 in proceeds. The foregoing description of the Pre-Paid Purchase No. 2 is not complete
and is qualified in its entirety by reference to the text of such document, which is filed as an exhibit to this quarterly report on Form
10-Q.
Maxim Group LLC (“Maxim”) acted as placement
agent for the Pre-Paid Purchase No. 2 and will receive a cash fee equal to 6.0% of the gross proceeds received by us in connection with
this transaction. Maxim will also receive a cash fee equal to 6.0% of the gross proceeds from any future pre-paid purchases made pursuant
to the Streeterville Purchase Agreement.
Item
6. Exhibits
The
following exhibits are filed as part of this Report.
EXHIBIT
INDEX
Exhibit
No.
Description
4.1
2023 Equity Incentive Plan (incorporated by reference to Exhibit 4.1 to our registration statement on Form S-8 filed on June 13, 2025)
10.1
Securities Purchase Agreement between Arrive AI Inc. and Streeterville Capital LLC (incorporated by reference to Exhibit 10.11 to our registration statement on Form S-1 filed on June 17, 2025)
10.2*
Pre-Paid Purchase No. 2, dated August 11, 2025, by and between Arrive AI Inc. and Streeterville Capital LLC
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 June 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: April 15, 2026
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.