UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
Form
10-Q
☒
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended March 31, 2026
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 May 15, 2026, was 51,859,347 .
TABLE
OF CONTENTS
Page(s)
PART I. FINANCIAL INFORMATION
4
Item 1. Financial Statements (unaudited)
4
Condensed Balance Sheets
4
Condensed Statements of Operations
5
Condensed Statements of Changes in Stockholders’ Equity
6
Condensed Statements of Cash Flows
7
Condensed Notes to Unaudited Financial Statements
8-33
Item 2. Management’s Discussion and Analysis of Financial Conditions and Results of Operations
34
Item 3. Quantitative and Qualitative Disclosures About Market Risk
44
Item 4. Controls and Procedures
44
PART II. OTHER INFORMATION
44
Item 1. Legal Proceedings
44
Item 1A. Risk Factors
45
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
45
Item 3. Defaults Upon Senior Securities
45
Item 4. Mine Safety Disclosures
45
Item 5. Other Information
45
Item 6. Exhibits
45
- 2 -
CAUTIONARY
NOTE REGARDING FORWARD-LOOKING STATEMENTS
This
Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of the Private Securities Litigation
Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the
Securities Exchange Act of 1934, as amended (the “Exchange Act”). We have based these forward-looking statements largely
on our current expectations and projections about future events and financial trends impacting the financial condition of our business.
Forward-looking statements should not be read as a guarantee of future performance or results and will not necessarily be accurate indications
of the times at, or by, which such performance or results will be achieved. Forward-looking statements are based on information available
at the time those statements are made and/or management’s good faith belief as of that time with respect to future events and are
subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in or suggested
by the forward-looking statements.
Forward-looking
statements include all statements that are not historical facts. In some cases, you can identify forward-looking statements by terms
such as “may,” “will,” “should,” “could,” “would,” “expect,”
“intend,” “seek,” “plan,” “anticipate,” “believe,” “estimate,”
“project,” “predict,” “potential,” “might,” “forecast,” “continue,”
or the negative of those terms, and similar expressions and comparable terminology intended to reference future periods. Forward-looking
statements include, but are not limited to, statements about:
●
our ability
to protect and enforce our intellectual property protection and the scope and duration of such protection;
●
our reliance on third parties,
including suppliers, delivery platforms, brand sponsors, software providers and service providers;
●
our ability to commercialize
our products at a large scale;
●
the competitive industry
in which we operate, which is subject to rapid technological change;
●
our ability to access the
full funds under the existing convertible note payable facility;
●
our ability to raise additional
capital to develop our technology and scale our operations;
●
developments and projections
relating to our competitors and our industry;
●
our ability to adequately
control the costs associated with our operations;
●
the impact of current and
future laws and regulations, especially those related to autonomous delivery;
●
potential cybersecurity
risks to our operational systems, infrastructure, and integrated software by us or third-party vendors; and
●
other risks and uncertainties,
including those listed in our Annual Report on Form 10-K for the year ended December 31, 2025, including the factors described in
the section entitled “Item 1A – Risk Factors.”
Should
one or more of these risks or uncertainties materialize, or should the underlying assumptions prove incorrect, actual results may differ
significantly from those anticipated, believed, estimated, expected, intended or planned.
Factors
or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of
them. We cannot guarantee future results, levels of activity, performance or achievements. Accordingly, the forward-looking statements
in this Quarterly Report on Form 10-Q should not be regarded as representations that the results or conditions described in such statements
will occur or that our objectives and plans will be achieved, and we do not assume any responsibility for the accuracy or completeness
of any of these forward-looking statements.
- 3 -
PART
I - FINANCIAL INFORMATION
Item
1. Financial Statements.
ARRIVE
AI INC.
CONDENSED
BALANCE SHEETS
March 31, 2026
December 31, 2025
(Unaudited)
ASSETS
CURRENT ASSETS
Cash and cash equivalents
$ 5,667,553
$ 2,104,004
Investments at fair value
2,802,060
-
Accounts receivable, net of allowance
-
4,975
Prepaid expenses
280,102
189,878
Other current assets
12,325
12,325
Total current assets
8,762,040
2,311,182
OTHER ASSETS
Property and equipment, net
679,333
514,684
Right of use assets - operating leases
2,023,420
2,117,284
Patents, net of accumulated amortization of $ 3,120 and $ 2,603
271,580
272,097
Deferred offering costs
3,475,514
5,650,185
Other assets
279,187
65,633
Total other assets
6,729,034
8,619,883
TOTAL ASSETS
$ 15,491,074
$ 10,931,065
LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable
$ 227,909
$ 183,993
Accrued expenses
1,490,720
538,234
Operating lease liability
408,345
392,950
Derivative liabilities
1,440,000
1,460,000
Convertible note payable, net of discount and debt issuance costs of $ 4,507,852 and $ 350,794 , and $ 3,379,447 and $ 240,896 , respectively
7,681,354
4,144,657
Note payable
8,336
9,140
Total current liabilities
11,256,664
6,728,974
LONG TERM LIABILITIES
Operating lease liability
1,616,553
1,725,073
Note payables, net of current portion
-
1,418
Total long term liabilities
1,616,553
1,726,491
Total liabilities
12,873,217
8,455,465
Commitments and Contingencies (See Note 16)
STOCKHOLDERS’ EQUITY
Common stock, $ 0.0002 par value, 200,000,000 authorized, 37,731,391 and 34,213,387 issued and outstanding at March 31, 2026 and December 31, 2025
7,545
6,841
Additional paid-in capital
37,834,831
31,215,698
Deferred compensation
( 107,334 )
-
Accumulated deficit
( 35,117,185 )
( 28,746,939 )
Total stockholders’ equity
2,617,857
2,475,600
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 15,491,074
$ 10,931,065
See accompanying notes to these condensed financial statements.
- 4 -
ARRIVE
AI INC.
CONDENSED
STATEMENTS OF OPERATIONS
(Unaudited)
Three Months Ended
Three Months Ended
March 31, 2026
March 31, 2025
REVENUE
$ 14,925
$ -
OPERATING EXPENSES
General and administrative
4,210,066
1,894,981
Research and development
357,073
91,263
Sales and marketing
111,350
7,661
Total operating expenses
4,678,489
1,993,905
OTHER INCOME (EXPENSES)
Interest expense
( 361,870 )
( 1,175 )
Other income
177,789
16,915
Change in fair value of derivative liabilities
1,129,769
-
Accretion of debt discount
( 250,969 )
-
Loss on conversion of convertible notes payable
( 2,345,613 )
-
Realized gain on investments
446,324
-
Unrealized loss on investments
( 502,112 )
-
Total other income (expenses)
( 1,706,682 )
15,740
NET LOSS BEFORE TAXES
( 6,370,246 )
( 1,978,165 )
PROVISION (BENEFIT) FOR INCOME TAXES
-
-
NET LOSS
$ ( 6,370,246 )
$ ( 1,978,165 )
NET LOSS PER SHARE:
Basic and diluted
$ ( 0.18 )
$ ( 0.07 )
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:
Basic and diluted
36,167,200
29,721,248
See accompanying notes to these condensed financial statements.
- 5 -
ARRIVE
AI INC.
CONDENSED
STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)
For
the Three Months Ended March 31, 2026 and 2025 (Unaudited)
Number of
Additional
Total
Common
Common
Paid-In
Subscription
Deferred
Accumulated
Stockholders’
Shares
Stock ($)
Capital ($)
Receivable ($)
Compensation ($)
Deficit ($)
Equity (Deficit) ($)
BALANCE, JANUARY 1, 2025
26,620,905
$ 5,822
$ 14,984,561
$ ( 53,003 )
$
-
$ ( 15,920,555 )
$ ( 983,175 )
Issuance of common stock and warrants for cash
96,346
19
677,390
40,219
-
717,628
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
27,335,038
$ 5,965
$ 23,937,941
$ ( 12,784 )
$
-
$ ( 17,898,720 )
$ 6,032,402
BALANCE, JANUARY 1, 2026
34,213,387
$ 6,841
$ 31,215,698
$ -
$
-
$ ( 28,746,939 )
$ 2,475,600
Issuance of common stock for deferred compensation
118,343
24
160,976
-
( 161,000
)
-
-
Issuance of common stock under stock plans
102,492
20
( 20 )
-
-
-
-
Shares withheld for taxes upon vesting of restricted stock units
( 32,308 )
( 6 )
( 25,743 )
-
-
-
( 25,749 )
Issuance of common stock for the conversion of convertible notes payable
3,329,477
666
6,468,237
-
-
-
6,468,903
Reclassification of derivative liabilities upon conversion of convertible notes payable
-
-
1,200,231
-
-
-
1,200,231
Reclassification of deferred offering costs upon financing drawdown
-
-
( 2,174,671 )
-
-
-
( 2,174,671 )
Stock-based compensation
-
-
990,123
-
53,666
-
1,043,789
Net loss
-
-
-
-
( 6,370,246 )
( 6,370,246 )
BALANCE, MARCH 31, 2026
37,731,391
7,545
37,834,831
-
( 107,334
)
( 35,117,185 )
2,617,857
See accompanying notes to these condensed financial statements.
- 6 -
ARRIVE
AI INC.
CONDENSED
STATEMENTS OF CASH FLOWS
For
the Three Months Ended March 31, 2026 and 2025 (Unaudited)
2026
2025
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss
$ ( 6,370,246 )
$ ( 1,978,165 )
Adjustments to reconcile net loss to net cash used in operating activities
Stock-based compensation
1,043,789
1,348,245
Depreciation and amortization
56,214
7,391
Credit loss expense
300
-
Operating lease liability - non-cash adjustment
739
-
Change in fair value of derivative liability
( 1,129,769 )
-
Loss on conversion of convertible notes payable
2,345,613
-
Accretion of discount on convertible note payable
250,969
-
Accretion of issuance costs on convertible note payable
119,018
-
Realized gain on investments
( 446,324 )
-
Unrealized loss on investments
502,112
-
Changes in operating assets and liabilities
(Increase) decrease in
Accounts receivable
4,675
-
Prepaid expenses
( 90,224 )
7,081
Other current assets
-
1,412
Other assets
( 213,554 )
-
Increase (decrease) in
Accounts payable
43,916
( 66,262 )
Accrued expenses
952,486
133,627
Net cash used in operating activities
( 2,930,286 )
( 546,671 )
CASH FLOWS FROM INVESTING ACTIVITIES
Capital expenditures
( 220,346 )
( 2,832 )
Proceeds from sales of investments
8,893,827
-
Purchase of investments
( 11,751,675 )
-
Net cash used in investing activities
( 3,078,194 )
( 2,832 )
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from sale of common stock, net
-
420,753
Taxes paid for shares withheld upon vesting of restricted stock units
( 25,749 )
-
Proceeds from the exercise of warrants, net
-
296,875
Repayments of note payables
( 2,222 )
( 2,075 )
Proceeds from issuance of convertible notes payable
10,000,000
-
Debt issuance costs
( 400,000 )
-
Net cash provided by financing activities
9,572,029
715,553
NET INCREASE IN CASH AND CASH EQUIVALENTS
3,563,549
166,050
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
2,104,004
129,318
CASH AND CASH EQUIVALENTS, END OF PERIOD
$ 5,667,553
$ 295,368
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid for:
Interest
$ 1,064
$ 321
Income taxes
$ -
$ -
SUPPLEMENTAL DISCLOSURE OF NONCASH INFORMATION
Common stock issued as payment of offering costs
$ -
$ 6,927,869
Common stock issued for deferred compensation
$ 161,000
$ -
Common stock issued for conversion of convertible notes payable
$ 6,468,903
$ -
Derivative liabilities reclassified as additional paid-in capital upon conversion of convertible notes
payable
$ 1,200,231
$ -
Deferred offering costs recognized as additional paid-in capital upon financing drawdown
$ 2,174,671
$ -
See accompanying notes to these condensed financial statements.
- 7 -
ARRIVE
AI INC.
CONDENSED
NOTES TO FINANCIAL STATEMENTS
NOTE
1 - NATURE OF OPERATIONS
Arrive
AI Inc. (the Company) was incorporated on April 30, 2020, in the State of Delaware as Dronedek Corporation. On July 27, 2023, Dronedek
Corporation changed its name to Arrive Technology Inc. On September 27, 2024, Arrive Technology Inc. changed its name to Arrive AI Inc.
The Company is an early-stage 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 risks 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.
The
Company is an emerging growth company as the term is used in The Jumpstart Our Business Startups Act (JOBS Act), enacted on April 5,
2012 and has elected to comply with certain reduced public company reporting requirements.
NOTE
2 - SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying financial statements of the Company have been prepared in accordance with accounting principles generally accepted in
the United States of America (“US GAAP”). These statements include all adjustments which management believes are
necessary for a fair presentation of the statements and have been prepared on a consistent basis using the accounting policies
described in the Significant Accounting Policies included in the Company’s Annual Report on Form 10-K for the year ended
December 31, 2025 as originally filed with the Securities and Exchange Commission on April 15, 2026 (“the 2025 Annual
Report”). Certain financial information and footnote disclosures normally included in financial statements prepared in
accordance with accounting principles generally accepted in the United States have been condensed or omitted pursuant to the rules
and regulations of the Securities and Exchange Commission, although the Company firmly believes that the accompanying disclosures
are adequate to make the information presented not misleading. The financial statements should be read in conjunction with the
financial statements and notes thereto included in the 2025 Annual Report. The interim operating results for the three months ended
March 31, 2026 may not be indicative of operating results expected for the full year.
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.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with an original maturity of three months or less at the time of purchase to be cash
equivalents, including money market accounts held at financial institutions. The Company had cash equivalents of $ 5,118,225 at March
31, 2026, and $ 0 at December 31, 2025.
Concentration
of Credit Risk
The
Company’s policy is to maintain its cash balances in accounts insured by the Federal Deposit Insurance Corporation (the “FDIC”)
or by the Securities Investor Protection Corporation (the “SIPC”). The Company may periodically have cash balances in financial
institutions in excess of FDIC and SIPC insurance limits. At March 31, 2026, and December 31, 2025, the Company had approximately $ 5,167,553
and $ 1,604,004 of cash in excess of insured limits, respectively.
- 8 -
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.
Investments
at Fair Value
During
the three months ended March 31, 2026, the Company invested a portion of its excess cash in exchange-traded equity securities. The Company
accounts for these investments in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification
(“ASC”) ASC 321, Investments—Equity Securities . Equity securities with readily determinable fair values are
measured at fair value at each reporting date, with changes in fair value recognized in the statement of operations as unrealized gains
or losses. Realized gains and losses on the sale or disposition of equity securities are also recognized in the statement of operations
in the period of sale. The Company classifies the fair value of these securities within Level 1 of the fair value hierarchy established
under ASC 820, Fair Value Measurement , as the securities are exchange-traded with quoted prices in active markets. As of March
31, 2026 the company had equity securities. At December 31, 2025, the Company held no equity securities.
During
the three months ended March 31, 2026 and the year ended December 31, 2025, the Company wrote covered call options against its long
equity security positions to generate income from option premiums. Written call options are recognized as liabilities at fair value
in accordance with ASC 815, Derivatives and Hedging , and are remeasured at fair value at each reporting date. The Company
does not designate these instruments as accounting hedges; accordingly, changes in fair value are recognized in the statement of
operations within other income (expense). These instruments are classified within Level 1 of the fair value hierarchy, as they are
exchange-traded and valued using quoted market prices in active markets. Premiums received are reflected in the initial fair value
of the derivative liability and are subsequently recognized in earnings through changes in fair value over the life of the contract,
as the options are traded on recognized national exchanges with quoted prices in active markets. Option premium income received at
the time of writing is initially recorded as a liability representing the fair value of the written option and is recognized in
earnings upon settlement or expiration of the contract.
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 an evaluation of a customer’s financial condition and collateral is not required. Accounts receivable are
stated as 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 credit 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. The Company recorded an allowance for credit losses
at March 31, 2026 of $ 300 . At December 31, 2025, management determined that substantially all outstanding receivables were fully collectible.
The Company did not incur material write-offs during the three months ended March 31, 2026 and year ended December 31, 2025.
Property
and Equipment
Property
and equipment is recorded at cost. Depreciation is computed using the straight-line method over the estimated useful life of the asset
ranging from 2 two to five years . The cost of leasehold improvements is amortized over the lesser of the length of the related leases or
the estimated useful lives of the assets.
Maintenance
and repairs of property are charged to operations, and major improvements are capitalized. Upon retirement, sale, or other disposition
of property and equipment, the costs and accumulated depreciation are eliminated from the accounts, and any resulting gain or loss is
included in operations.
- 9 -
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. Amortization commences when the patent is granted and placed in service and is calculated on a straight-line
basis over the remaining legal life of the patent. Costs associated with pending applications are capitalized but not amortized until
issuance. Maintenance patent fees are paid to a government patent authority to maintain a granted patent in force. Some countries require
the payment of maintenance fees for pending patent applications; these are expensed as incurred. Maintenance fees paid after a patent
is granted are expensed, as these are considered ongoing costs to “maintain a patent.” The Company expenses costs associated
with maintaining and defending patents subsequent to issuance in the period incurred. 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
The
Company evaluates the recoverability of its long-lived assets in accordance with ASC 360, Property, Plant, and Equipment. The
Company reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an
asset may not be recoverable. Recoverability of long-lived assets are measured by a comparison of the carrying amount of an asset to
future cashflows expected to be generated by the asset, undiscounted and without interest or independent appraisals. If such assets are
considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the asset exceeds
the fair value of the assets.
The
Company has three types of long-lived assets: property and equipment, including vehicles, equipment, and leasehold improvements; construction-in-progress
(CIP), and intangible patent assets including those acquired by the acquisition of Airbox Technology in 2023. No impairments of long-lived
assets were considered necessary as of March 31, 2026 and December 31, 2025.
Revenue
Recognition
The
Company recognizes revenue in accordance with ASC 606, Revenue from Contracts with Customers . The Company generates revenue from
consulting and implementation services and recurring subscription services for access to the Arrive Point network. The Company identifies
performance obligations in its contracts with customers, which generally consist of consulting services, installation services, and subscription
services. The transaction price is allocated to each distinct performance obligation based on relative standalone selling prices. Contracts
are typically short-term in nature and generally do not include significant variable consideration or financing components.
Consulting
and subscription services are recognized over time as the customer simultaneously receives and consumes the benefits of the services
in accordance with ASC 606-10-25-27(a). Revenue is recognized using an appropriate measure of progress that reflects the transfer of
control to the customer, generally based on time elapsed or services performed.
Installation
services are generally recognized at a point in time when control of the service is transferred to the customer, which typically occurs
upon completion of installation and customer acceptance, if applicable.
Contract
Balances
The
timing of revenue recognition, billings and cash collections results in billed accounts receivable, and, when applicable, 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 disclosed in NOTE 3, the Company did not have any contract assets or contract liabilities
recorded on the balance sheet as of March 31, 2026 and December 31, 2025.
- 10 -
Leases
The
Company accounts for leases in accordance with ASC 842, Leases . The Company determines whether an arrangement is a lease at contract
inception. The Company classifies leases as operating or finance leases at commencement; however, all of the Company’s leases are
currently classified as operating leases. Operating leases are included in “Right-of-use assets – operating leases”
and “Operating lease liabilities” in the Company’s balance sheets.
Right-of-use
(“ROU”) assets represent the Company’s right to use the underlying asset for the lease term, and lease liabilities
represent the Company’s obligation to make lease payments arising from the lease. Operating lease ROU assets and lease liabilities
are recognized at the commencement date based on the present value of lease payments over the lease term. Lease payments included in
the measurement of the lease liability consist of fixed payments and variable payments that depend on an index or rate, as applicable.
Variable lease payments that do not depend on an index or rate are expensed as incurred.
The
Company uses the rate implicit in the lease when that rate is readily determinable. If the implicit rate is not readily determinable,
the Company uses its incremental borrowing rate at the commencement date, which reflects the rate of interest the Company would pay to
borrow on a collateralized basis over a similar term in a similar economic environment. The lease term includes options to extend or
terminate the lease when it is reasonably certain that the Company will exercise such options. Lease and non-lease components are generally
accounted for separately. The Company has elected the short-term lease exemption and does not recognize ROU assets or lease liabilities
for leases with an initial term of 12 months or less. Lease expense for operating leases is recognized on a straight-line basis over
the lease term.
Equity
Financing
The
Company has entered into equity financing transactions to obtain the funds necessary to continue operations and develop a commercially
viable smart mailbox system for drone, robotic and human package receiving and storage. These transactions have included the issuance
of common stock and warrants to purchase common stock.
The
Company evaluates warrants issued in connection with equity financing transactions under ASC 480, Distinguishing Liabilities from
Equity , and, if the warrants are not required to be classified as liabilities under ASC 480, the Company then evaluates them under
ASC 815-40, Derivatives and Hedging , to determine whether they are indexed to the Company’s own stock and meet the criteria
for equity classification. The Company concluded that the warrants meet the criteria for equity classification and are accounted for
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 ASC 260, Earnings per Share , resulting in the presentation of basic and diluted earnings per share. Basic loss
per share is computed by dividing net loss by weighted average number of shares of common stock outstanding during each period. Diluted
loss per share is computed by dividing net loss by the weighted average number of shares of common stock, common stock equivalents, and
potentially dilutive securities outstanding during the period. Because the Company reported a net loss for the three months ended March
31, 2026 and 2025, common stock equivalents, including stock options and warrants, were anti-dilutive; therefore, the amounts reported
for basic and diluted loss per share were the same.
- 11 -
The
following securities were excluded from the computation of diluted loss per share because their effect would have been anti-dilutive:
SCHEDULE OF DILUTIVE SECURITIES
March 31, 2026
March 31, 2025
Convertible notes payable (1)
19,055,032
-
Warrants (2)
-
172,739
Stock options
607,493
613,201
Restricted stock units
4,024,760
-
Total excluded shares
23,687,285
785,940
(1) Amount assumes
conversion of convertibles notes payable outstanding principal and interest as of March 31, 2026, using the conversion price calculated
from the minimum 10-day volume weighted average price at March 31, 2026.
(2) Warrants outstanding
as of March 31, 2026 were out of the money and therefore excluded.
Comprehensive
Loss
The
Company follows 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. The Company had no items of other comprehensive income (loss) for three months ended March 31, 2026 and 2025. Accordingly,
comprehensive loss equals net loss for those periods.
Offering
Costs
The
Company accounts for offering costs in accordance with ASC 340-10-S99-1, Other Assets and Deferred Costs and SAB Topic 5A, Expenses
of Offering . Costs that are directly attributable to proposed or actual equity offerings are capitalized as deferred offering costs
until the offering is completed. Deferred offering costs consist of underwriting, legal, accounting, and other expenses. Upon completion
of an equity offering, such costs are recorded as a reduction of the related proceeds and reflected as a reduction of additional paid-in
capital. If an offering is abandoned, the related deferred offering costs are expensed.
Research
and Development
Research
and Development (“R&D”) costs are expensed as incurred in accordance with ASC 730, Research and Development . R&D
expenses primarily consist of fees paid to third-party consultants and other costs incurred in the development of the Company’s
proprietary technology.
For
the three months ended March 31, 2026 and 2025, the Company recognized R&D expense of $ 357,073 and $ 91,263 , respectively.
Advertising
Costs
Advertising
costs are expensed as incurred. Advertising costs were $ 28,028 and $ 1,256 for the three months ended March 31, 2026 and 2025. These costs
when incurred are included in sales and marketing expenses.
- 12 -
Stock-Based
Compensation
The
Company accounts for stock-based compensation under the provisions of ASC 718, Compensation—Stock Compensation, which requires
the measurement and recognition of compensation expense for all stock-based awards made to employees and directors based on estimated
fair values on the grant date. The Company estimates the fair value of stock option awards on the date of grant using the Black-Scholes
model. The fair value of restricted stock units is measured at the market price of the Company’s stock on the date of grant. The
value of the portion of the award that is ultimately expected to vest is recognized as expense over the requisite service periods using
the straight-line method.
In
accordance with Accounting Standards Update (“ASU”) No. 2018-07, Compensation—Stock Compensation (Topic 718), Improvements
to Nonemployee Share-Based Payment Accounting , the Company accounts for share-based payment transactions for acquiring goods and
services from nonemployees in a manner consistent with employee awards. Such awards are measured at the grant-date fair value of the
equity instruments issued and recognized as expense when the goods are delivered or services are rendered, unless the awards are subject
to vesting conditions, in which case expense is recognized over the requisite service period.
The
Company has elected to account for forfeiture of stock-based awards as they occur.
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. On May 15, 2025, the Company completed its direct listing, 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 was determined using the prior transaction method, which considers actual transactions
in the Company’s non-controlling, non-marketable private company equity interests. This method reflects the value of a non-controlling,
non-marketable interest; however, management concluded that no additional discount for lack of control or marketability was necessary
based on the specific facts and circumstances. 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. Prior to
May 15, 2025, because the Company’s stock was not publicly traded, expected volatility was estimated based on the historical and
implied volatility of comparable publicly traded companies, considering factors such as industry, stage of the life cycle, size, market
capitalization, and financial leverage.
Convertible
Notes Payable and Derivative Liabilities
The
Company accounts for convertible notes 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 the derivative liability 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 the derivative liability
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.
- 13 -
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 liability 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 notes 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.
- 14 -
Income
Taxes
The
Company recognizes current and deferred tax assets and liabilities for temporary differences between the financial reporting and tax
bases of assets and liabilities and for operating loss carryforwards in accordance with ASC 740, Income Taxes . A valuation allowance
is established when, based on the weight of available evidence, it is more-likely-than-not that some or all of the deferred tax assets
will not be realized. The Company has recorded no current or deferred income tax benefit primarily due to losses and a full valuation
allowance on deferred tax assets.
Recently
Adopted Accounting Pronouncements
In
December 2023, the FASB issued ASU 2023-09, Improvements to Income Tax Disclosures (“ASU 2023-09”), which requires
the disclosure of a tabular reconciliation for state and local income tax, tax credits, and changes in valuation allowance. The requirements
are effective for annual reporting periods beginning after December 15, 2024, and may be applied prospectively or retrospectively. The
Company has adopted the additional disclosure requirements under ASU 2023-09. The additional requirements did not have a material impact
on the financial statements.
In
July 2025, the FASB issued ASU 2025-05, Measurement of Credit Losses for Accounts Receivable and Contract Assets . The amendments
provide a practical expedient allowing entities to assume that conditions existing at the balance sheet date are expected to remain unchanged
over the life of current accounts receivable when estimating expected credit losses. The amendments are effective for annual reporting
periods beginning after December 15, 2025, including interim periods within those fiscal years. The impact of adopting this standard
was immaterial to the Company.
Recently
Issued Accounting Pronouncements 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.
NOTE
3 – REVENUE
During
the three months ended March 31, 2026, subscription fees of $ 14,925 were recognized as services were transferred over time.
- 15 -
NOTE
4 - LIQUIDITY AND GOING CONCERN
Liquidity
As
of March 31, 2026, the Company had cash and cash equivalents of approximately $ 5,667,553 and short-term investments of $ 2,802,060 .
As
disclosed in Note 10, the Company is party to a convertible note payable financing arrangement
with Streeterville (the “Streeterville Facility”), which initially provided a maximum facility of up to $ 40,000,000 in gross
borrowings, subject to the terms and conditions of the agreement. 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. Availability under this facility is subject to the
Company’s ability to satisfy these conditions, or the investor’s continued practice of extending funds, despite certain conditions
not being met.
Going
Concern
The
accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction
of liabilities in the normal course of business.
In
accordance with ASC 205-40, Presentation of Financial Statements — Going Concern , management evaluated whether conditions
or events, considered in the aggregate, raise substantial doubt about the Company’s ability to continue as a going concern within
one year after the date that these financial statements are available to be issued.
The
Company has incurred recurring operating losses and negative cash flows from operations since inception and expects to continue to do
so as it invests in product development, commercialization, and infrastructure. These conditions, considered in the aggregate, raise
substantial doubt about the Company’s ability to continue as a going concern.
Management
has developed plans to address these conditions, which include the following:
●
Utilizing existing cash
and cash equivalents of approximately $ 5,667,553 as of March 31, 2026;
●
Liquidate approximately
$ 2,802,060 of existing short-term investments;
●
Potentially drawing additional
amounts under the Securities Purchase Agreement with Streeterville, which provides up to an additional $ 19.0 million in gross borrowings,
subject to certain conditions including a limitation on total outstanding indebtedness, a minimum market capitalization of $ 100 million
and a minimum book value of $ 4 million at the time of each draw. The Company’s ability to access these funds is dependent on
satisfying these conditions and on Streeterville’s willingness to continue funding draws.
- 16 -
The
Company’s continued existence is dependent on its ability to continue its operating plan and to access remaining funds under the
Securities Purchase Agreement (“SPA”) or obtain additional debt or equity financing. There can be no assurance that the Company
will be able to access funds under the SPA or obtain additional debt or equity financing. Accordingly, substantial doubt about the Company’s
ability to continue as a going concern is not alleviated by management’s plans. These financial statements do not include any adjustment
that might result from the Company’s inability to continue as a going concern.
As
of May 12, 2026, the Company’s cash, cash equivalents, and short-term investments were approximately $ 7.1 million.
NOTE
5 - FAIR VALUE MEASUREMENTS
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 10. 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 FINANCE LIABILITIES MEASURED AT FAIR VALUE
Description
Level
March 31, 2026
December 31, 2025
Investments at fair value
1
$ 2,802,060
$ -
Derivative liabilities
3
$ 1,440,000
$ 1,460,000
The
carrying amounts of cash, accounts receivable, accounts payable, and accrued liabilities approximate fair value due to their short-term
nature.
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.
Derivative
Liabilities
In
connection with the convertible notes issued under the Securities Purchase Agreement with Streeterville Capital, LLC, as described in
NOTE 10, the Company bifurcated the embedded conversion feature from each note and recognized it as a derivative liability under ASC
815. Each derivative liability is initially recognized at fair value on the issuance date of the respective 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.
- 17 -
The
Company estimates the fair value of each 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 at each instrument inception measurement date:
SCHEDULE OF VALUATION OF MEASUREMENT INPUT
Input
Derivative 1
(Convertible Note 1)
Derivative 2
(Convertible Note 2)
Derivative 3
(Convertible Note 3)
Derivative 4
(Convertible Note 4)
Assumed instrument term
3.0 years
3.0
years
3.0 years
2.93 years
Stock price
$ 13.25
$ 6.78
$ 3.90
$ 2.40
Selected equity volatility
135 %
130 %
150 %
140 %
Risk-free rate (continuous compounded)
3.91 %
3.68 %
3.47 %
3.62 %
Debt discount rate
25.72 %
28.69 %
27.06 %
27.94 %
The
following inputs were used in the Monte Carlo simulation to remeasure the derivative liabilities at each reporting date:
Input
12/31/2025
3/31/2026
Assumed instrument term
3.0 years
2.75 years
Stock price
$ 2.63
$ 0.80
Selected equity volatility
150 %
135.0 %
Risk-free rate (continuous compounded)
3.52 %
3.77 %
Debt discount rate
27.10 %
28.70 %
The
following range of inputs were used in the Monte Carlo simulation to remeasure the derivative liabilities at conversion dates (derivatives
with multiple conversions are presented with the range of inputs):
Input
Derivative 4
(Convertible Note 4)
Assumed instrument term
2.79 - 2.93
Stock price
$ 0.94 - 2.40
Selected equity volatility
130 – 145 %
Risk-free rate (continuous compounded)
3.47 – 3.73 %
Debt discount rate
27.94 – 28.97 %
- 18 -
As
described in NOTE 10, the convertible notes have no stated maturity. The Company estimated an expected term 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.
In
the above table, the Company disclosed a range of closing day stock prices, historical volatilities, risk-free rates, and debt discount
rates used as model inputs for conversion calculations, if the note had multiple conversions during the period Convertible Note 4 had multiple conversions which fell on the
following dates: January 26, 2026, February 18, 2026, March 3, 2026, and March 18, 2026.
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 notes.
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.
Sensitivity
of Level 3 Fair Value Measurements
Because
the 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.
- 19 -
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 the derivative liabilities measured at fair value using Level 3 inputs for the three months
ended March 31, 2026:
SCHEDULE
OF RECONCILIATION OF THE DERIVATIVE LIABILITIES MEASURED AT FAIR VALUE
Convertible Note 1
Convertible Note 2
Convertible Note 3
Convertible Note 4
Total
Balance on December 31, 2025
$ 280,000
$ 580,000
$ 600,000
$ —
$ 1,460,000
Derivative liability recognized upon issuance of convertible note payable at fair value
-
-
-
2,310,000
2,310,000
Reclassification of derivative liabilities upon conversion of convertible notes payable
-
-
-
( 1,200,231 )
( 1,200,231 )
Change in fair value of derivative liabilities – conversion remeasurement
-
-
-
( 460,917 )
( 460,917 )
Change in fair value — period-end remeasurement (March 31, 2026)
( 110,000 )
( 210,000 )
( 210,000 )
( 138,852 )
( 668,852 )
BALANCE AT MARCH 31, 2026
$ 170,000
$ 370,000
$ 390,000
$ 510,000
$ 1,440,000
The
total net change in fair value of derivative liabilities recognized in the statement of operations for the three months ended March 31,
2026 was a gain of $ 1,129,769 , presented within “Change in fair value of derivative liabilities” in the accompanying statement
of operations. There was no comparable activity during the three months ended March 31, 2025.
Amounts
reclassified upon conversion represent the fair value of the pro-rata portion of each derivative liability, 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 derivative liabilities - conversion remeasurement” in the table
above. For a description of the full conversion accounting policy, including the treatment of the host debt component upon conversion,
see NOTE 10.
Investments
During
the three months ended March 31, 2026, the Company held exchange-traded equity securities and written call options that were measured
at fair value on a recurring basis and classified within Level 1 of the fair value hierarchy.
During the three months ended March 31,
2026, the Company recognized a realized gain of $ 446,324 and an unrealized loss of $ 502,112 related to equity securities and written
call option activity, which is included in other income (expense) in the statement of operations.
As of March 31, 2026, the Company held
exchange-traded equity securities and no written call options. At December 31, 2025, the Company held no equity securities or written
call option positions.
- 20 -
NOTE
6 - PROPERTY AND EQUIPMENT
Property
and equipment consist of the following:
SCHEDULE OF PROPERTY
AND EQUIPMENT
March 31,
December 31,
2026
2025
Vehicles
$ 94,751
$ 94,751
Equipment
496,756
308,330
Leasehold improvements
186,294
154,375
Construction in progress
73,787
73,787
Total property and equipment
851,588
631,243
Less: accumulated depreciation
( 172,255 )
( 116,559 )
TOTAL PROPERTY AND EQUIPMENT, NET
$ 679,333
$ 514,684
For
the three months ended March 31, 2026 and 2025, total depreciation expense was $ 55,697 and $ 7,089 , respectively.
NOTE
7 – LEASES
The
Company leases office space and ground robots under noncancelable operating lease agreements.
Office
Space – Related Party Lease
The
office space is leased from an entity owned by the Company’s Chief Executive Officer and principal shareholder and is therefore
considered a related-party lease. The lease is an operating lease with an initial term of five years commencing on October 1, 2025. The
lease includes an option to renew upon expiration of the initial term; however, renewal periods were not included in the measurement
of the right-of-use asset or lease liability because the Company has determined that exercise of the renewal option is not reasonably
certain at this time.
Under
this lease, the base rent is $ 44,481 per month for the first twelve months, increasing 3 % for each twelve-month period thereafter. The
lease is structured as a triple-net arrangement under which the Company also pays taxes, insurance, and common area maintenance charges
directly. These triple-net lease (“NNN”) costs are variable in nature and are not included in the measurement of the right-of-use
asset or lease liability; they are expensed as incurred. Based on current estimates, NNN costs are approximately $ 9,885 per month. Total
variable lease costs recognized under this arrangement during the 3 months ended March 31, 2026 were approximately $ 29,655 . The estimated
all-in monthly occupancy cost is approximately $ 54,366 . This lease arrangement is also disclosed in NOTE 12.
Ground
Robot Leases
The
Company also leases ground robots used in delivery operations to transport goods between Arrive Point units. These leases have initial
terms of two years commencing on July 31, 2025 . Lease payments are approximately $ 4,200 per month. Total lease costs recognized under
this arrangement during the 3 months ended March 31, 2026 were approximately $ 12,600 . The lease includes renewal options; however, renewal
periods were not included in the measurement of the right-of-use assets or lease liabilities because the Company has determined that
exercise of the renewal options is not reasonably certain at this time.
- 21 -
The
ground robot leases and the office space lease have been aggregated in the disclosures below as they share similar remaining terms, discount
rates, and lease structures. Management has evaluated the leases and concluded that separate presentation is not necessary to provide
a meaningful understanding of the Company’s lease obligations.
Right-of-Use
Assets and Lease Liabilities
The
following summarizes the right-of-use assets and lease liabilities recorded on the Company’s balance sheet as of March 31, 2026:
SCHEDULE
OF RIGHT-OF-USE ASSETS AND LEASE LIABILITIES
March 31,
December 31,
2026
2025
Right-of-use assets, net
$ 2,023,420
$ 2,117,284
Operating lease liabilities – current portion
408,345
392,950
Operating lease liabilities – long-term portion
1,616,553
1,725,073
Lease
Cost
The
following is a summary of the lease cost of operating leases recognized in the Company’s statement of operations:
SCHEDULE
OF LEASE COST
Three Months Ended March 31,
2026
2025
Operating lease cost included in general and administrative expense
$ 176,437
$ -
Supplemental
Cash Flow Information
The
following is a summary of the supplemental information related to the Company’s operating leases included in the statements of
cash flows:
SCHEDULE OF SUPPLEMENTAL CASH FLOW INFORMATION
Three Months Ended March 31,
2026
2025
Cash paid for amounts included in the measurement of operating lease liabilities
$ 175,698
$ -
Right-of-use assets obtained in exchange for lease obligations
-
-
Discount
Rate and Lease Term
As the rate implicit in the Company’s office lease was not readily determinable, the Company used its incremental
borrowing rate to discount future lease payments. The Company’s incremental borrowing rate represents the rate of interest that
it would have to pay to borrow, on a collateralized basis and over a similar term, an amount equal to the lease payments in a similar
economic environment.
The
weighted-average remaining lease term and weighted-average discount rate for operating leases at March 31, 2026 were 4.41 years and 10.37 %,
respectively.
- 22 -
Future Lease Payments
The
future lease payments required under the Company’s leases as of March 31, 2026 for the years ending December 31 are as
follows:
SCHEDULE
OF FUTURE MINIMUM LEASE PAYMENTS
Future minimum lease payments
Remainder of 2026
$ 442,131
2027
579,102
2028
570,516
2029
587,634
2030
300,378
Total future lease payments
2,479,761
Less: Amount representing interest
( 454,863 )
Present value of lease liabilities
2,024,898
Less: current portion
( 408,345 )
Long-term portion
$ 1,616,553
Scheduled
amounts represent contractual base rent only and exclude variable NNN costs. Variable lease costs associated with the ground robot leases,
if any, were not material for the three months ended March 31, 2026. Based on current estimates, NNN costs are approximately $ 9,885 per
month and are expensed as incurred.
NOTE
8 - PATENTS, NET
Patents
consist of the following:
SCHEDULE OF PATENTS
March 31,
December 31,
2026
2025
Patents
$ 274,700
$ 274,700
Less: accumulated amortization
( 3,120 )
( 2,603 )
TOTAL PATENTS
$ 271,580
$ 272,097
- 23 -
As
of March 31, 2026, eight of the Company’s international patent applications were issued and began being amortized over the
remaining legal life up to 16 years .
The Company did not file for any patents during the three months ended March 31, 2026. Amortization expense was $ 517
and $ 302
for the three months ended March 31, 2026 and 2025, respectively. Estimated amortization expense on the existing intangible patent
assets for the next five years is $ 2,066
per year.
NOTE
9 - DEFERRED OFFERING COSTS
Upon
completion of an equity offering, including all pre-paid advances under the Securities Purchase Agreement discussed in NOTE 10, such
costs are recorded as a reduction of the related proceeds and reflected as a reduction of additional paid-in capital. The deferred offering
costs related to the SPA are recorded pro rata based on the pre-paid advance compared to the maximum facility.
During
the three months ended March 31, 2026, the Company raised gross proceeds of $ 10,000,000 , consisting of $ 10,000,000 under pre-paid purchase
agreements pursuant to the public offering.
The
following summarizes the deferred offering balances as of and for the three months ended March 31, 2026:
SCHEDULE OF DEFERRED OFFERING COSTS
March 31, 2026
Beginning balance
$ 5,650,185
Costs related to public offering
-
Costs related to crowdfunding
-
Reclassification to additional paid-in capital
( 2,174,671 )
OUTSTANDING BALANCE
$ 3,475,514
During
the three months ended March 31, 2026, the Company recorded $ 2,174,671 of deferred offering costs as a reduction of additional paid-in
capital in connection with the convertible note financing transaction discussed in Note 4. As of March 31, 2026, the Company had remaining
deferred offering costs of $ 3,475,514 related to equity financing transactions under the Securities Purchase Agreement discussed in NOTE
10, which are expected to be recorded as a reduction of additional paid-in capital upon completion of the related transactions.
- 24 -
NOTE
10 - CONVERTIBLE NOTES PAYABLE
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 conditions precedent. The SPA provides for a maximum facility of $ 40,000,000 ,
under which three draws were completed during 2025, resulting in aggregate cash proceeds of $ 11,000,000 and the issuance of convertible
notes with an aggregate face amount of $ 11,890,000 . One draw was completed in the first quarter of 2026 resulting in cash proceeds of
$ 10,000,000 . As of March 31, 2026, the remaining undrawn capacity under the facility is $ 19,000,000 ; however, any future draws remain
subject to the satisfaction of conditions precedent set forth in the SPA, and 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 December 31, 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 each note.
Note
Issuance Summary
The
convertible notes issued were 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 4 %
in 2026 that are allocated to the host debt instrument, as described below.
- 25 -
In
connection with the issuance of the convertible note 4 during the three months ended March 31, 2026, the Company incurred debt
issuance costs equal to 4 %
of cash proceeds in 2026 which was $ 400,000 for
Convertible Note 4. 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, $ 92,400 of
the total $ 400,000 in
issuance costs was allocated to the derivative components and expensed immediately within the statement of operations for the three
months ended March 31, 2026, as such costs cannot be deferred against a liability measured at fair value through earnings under ASC
815-15. The remaining $ 307,600 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, 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 each note.
Although
the notes have 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 expected term in both the EIM accretion model and the
Monte Carlo valuation model based on its estimate of the period over which the notes are expected to remain outstanding. The
expected term assumption will be reassessed each reporting period in connection with the fair value remeasurement of the derivative
liability. The following table shows the initial host carrying value of convertible note 4 at inception:
SCHEDULE OF FAIR VALUE REMEASUREMENT OF THE DERIVATIVE LIABILITY
Convertible Note 4
Issuance date
Jan 26, 2026
Face amount
$ 10,800,000
Original issue discount
( 800,000 )
Cash proceeds
10,000,000
Debt issuance costs (contra-liability)
( 307,600 )
Derivative discount (initial fair value of bifurcated derivatives)
( 2,310,000 )
Commitment shares (discount)
-
INITIAL HOST CARRYING VALUE
$ 7,382,400
Host
Convertible Notes Roll-Forward
The
following table sets forth the activity in the carrying value of the host portion of the convertible notes for the three months ended March 31, 2026. Discount accretion is computed using the EIM applied to the initial carrying value of
each 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.
- 26 -
SCHEDULE OF CONVERTIBLE NOTE PAYABLE
Convertible Note 1
Convertible Note 2
Convertible Note 3
Convertible Note 4
Total
Balance at January 1, 2026
$ 367,275
$ 1,639,474
$ 2,137,908
$ —
$ 4,144,657
Note issuance — initial host carrying value
—
—
—
7,382,400
7,382,400
EIM accretion of debt discount and issuance costs
47,077
89,915
71,070
69,525
277,587
Conversions — face amount
—
—
—
( 6,025,000 )
( 6,025,000 )
Conversions — issuance costs
—
—
—
1,730,626
1,730,626
Conversions — unamortized discount
—
—
—
171,084
171,084
HOST CARRYING VALUE AT MARCH 31, 2026
$ 414,352
$ 1,729,389
$ 2,208,978
$ 3,328,635
$ 7,681,354
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 2026, including amounts derecognized upon conversion, refer to NOTE 5.
Other
income and expenses related to convertible notes
Other
income and expenses related to the convertible notes recognized during the three months ended March 31, 2026 consisted of the following,
presented in the income statement line items indicated:
SCHEDULE OF OTHER INCOME AND EXPENSES RELATED TO THE CONVERTIBLE NOTES
Three Months Ended
March 31, 2026
Three Months Ended
March 31, 2025
Stated interest at 8 % per annum
$ 239,866
$ —
Accretion of debt discount
250,969
—
Accretion of debt issuance costs
26,618
—
Loss on conversion of convertible notes payable
2,345,613
—
- 27 -
NOTE
11 - NOTE PAYABLE
Note
payable consists of the following:
SCHEDULE OF
NOTES PAYABLE
March 31,
December 31,
2026
2025
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.
$ 8,336
$ 10,558
Less current portion
( 8,336 )
( 9,140 )
LONG-TERM PORTION
$ —
$ 1,418
At
March 31, 2026 aggregate future principal payments on the note payable are as follows:
SCHEDULE
OF MATURITIES OF LONG-TERM DEBT
2026
$ 6,918
2027
1,418
TOTAL
$ 8,336
Interest
expense related to this note payable for the three months ended March 31, 2026 and 2025, was $ 172 and $ 321 , respectively.
NOTE
12 - RELATED-PARTY TRANSACTIONS
On
May 26, 2020, the Company entered into an initial three-year agreement with the Company’s Chief Executive Officer, Daniel O’Toole,
for the use of a patent. Beginning June 1, 2020, the Company began paying Mr. O’Toole 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.
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 provides for cure provisions 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.
For the three months ended March 31, 2026 and 2025, the Company recorded licensing fee costs in the amount of $ 30,000 each period, respectively.
Effective
October 1, 2025, the Company entered into a noncancelable lease for an office space with an entity owned by the Company’s Chief
Executive Officer and principal shareholder. The lease terms are described in NOTE 7 and
were evaluated for reasonableness using prevailing market rates for similar properties.
- 28 -
NOTE
13 - STOCKHOLDERS’ EQUITY (DEFICIT)
Common
Stock
During
the three months ended March 31, 2026, the Company issued in the aggregate 3,518,004 shares of common stock as follows:
●
118,343
restricted shares issued to a vendor in exchange for marketing services under an agreement which includes a buyback provision, with
a fair value of $ 161,000 recorded to deferred compensation. The related expense is recorded on a straight-line basis over the term of the agreement. During the first three months ended March 31, 2026, compensation expense of $ 53,666 was recorded.
●
102,492 shares of restricted
stock units vested under the 2023 Equity Incentive Plan. Of these shares, 32,308 were withheld for payroll taxes of $ 25,749 .
●
3,329,477 shares issued,
with a fair value of $ 6,468,903 , as a conversion of convertible notes payable, as described in NOTE 10.
During
the three months ended March 31, 2025, the Company issued in the aggregate 714,133 shares of common stock as follows:
●
11,692 shares to accredited
investors in exchange for aggregate cash proceeds of $ 152,000 at an average share price of $ 13.00 per share. Of these shares, 7,692
were issued with warrants and classified as equity
●
62,500 shares upon the
exercise of warrants for aggregate cash proceeds of $ 296,875 .
●
22,154 shares issued through
a crowdfunding campaign with other investors in exchange for net cash of $ 268,753 , at an average of $ 12.13 per share after platform
fees.
●
84,874 shares issued with
employees or consultants via stock awards, recognized as compensation expense, fair valued at $ 13.00 per share, for a total of $ 1,103,362 ,
based on the price per stock issued to investors for cash during the three months ended March 31, 2025.
●
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 during the three months ended March 31, 2025.
Share
Repurchase Program
On
September 8, 2025, the Company announced a new share repurchase program (the “Repurchase Program”), pursuant to which the
Company may purchase up to $ 10 million of its common stock through March 31, 2026.
Share
repurchases under the Repurchase Program may be made from time to time through various means, including open market purchases, privately
negotiated transactions, and/or pursuant to Rule 10b5-1 trading plans, in each case in accordance with Rule 10b-18 under the Securities
Exchange Act of 1934. The timing, volume, and nature of share repurchases pursuant to the Repurchase Program are at the discretion of
management and may be suspended or discontinued at any time.
There were no shares repurchased
during the three months ended March 31, 2026. As of March
31, 2026, the end date of the repurchase program, 19,700
shares were repurchased in 2025 totaling $ 74,743 . The 19,700 shares were fully retired as of December 31, 2025, which reduced the number of issued shares of common
stock.
- 29 -
NOTE
14 - WARRANTS
The
following table summarizes the warrants outstanding as of March 31, 2026 and changes during the three months ended March 31, 2026:
SCHEDULE
OF WARRANTS OUTSTANDING
Number of Warrants
Weighted Average Exercise Price
Weighted Average Grant Date Fair Value
Weighted Average Remaining Contractual Term (years)
Aggregate Intrinsic Value
OUTSTANDING, DECEMBER 31, 2025
107,741
$ 10.80
$ 6.09
1.02
$ —
Granted
—
—
—
—
—
Exercised
—
—
—
—
—
Cancelled/Expired
—
—
—
—
—
OUTSTANDING MARCH 31, 2026
107,741
10.80
6.09
0.77
—
EXERCISABLE, MARCH 31, 2026
107,741
$ 10.80
$ 6.09
0.77
$ —
The
aggregate intrinsic value represents the excess, if any, of the Company’s common stock price over the exercise price of in-the-money
warrants as of the applicable reporting date. The stock prices used were $ 2.63 and $ 0.797 as of December 31, 2025 and March 31, 2026, respectively.
NOTE
15 - STOCK-BASED COMPENSATION
The
Company created the 2023 Equity Incentive Plan (the “Plan”) on April 27, 2023, under which stock options, restricted stock
awards (“RSAs”), restricted stock units (“RSUs”), and other stock-based awards became available for issuance
not to exceed 1,500,000 . On November 6, 2025, the Board of Directors resolved to increase the share pool under the Plan to 7,000,000
shares. The 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. Options 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 five or ten years. There are certain situations that may accelerate
the vesting or termination of all outstanding options, such as a change in control. Vesting of RSUs awarded to employees may be time-
or performance-based. As of March 31, 2026, 2,228,615 shares were available for grant under the Plan. The compensation expense related
to stock-based awards is included in general and administrative expenses with a corresponding increase to additional paid-in capital.
The
following table summarizes the share options outstanding as of March 31, 2026 and changes during the three months ended March 31, 2026:
SCHEDULE
OF SHARE OPTIONS OUTSTANDING
Number of Options
Weighted Average Exercise Price
Weighted Average Grant Date Fair Value
Weighted Average Remaining Contractual Term (years)
Aggregate Intrinsic Value
OUTSTANDING, DECEMBER 31, 2025
609,318
$ 0.80
$ 10.87
4.90
$ 1,116,368
Granted
-
-
-
-
-
Exercised
-
-
-
Canceled/Expired
( 1,825 )
0.76
11.56
-
-
OUTSTANDING, MARCH 31, 2026
607,493
$ 0.80
$ 10.87
4.64
$ 8,259
VESTED AND EXPECTED TO VEST, MARCH 31, 2026
607,493
0.80
10.87
4.64
8,259
EXERCISABLE, MARCH 31, 2026
269,317
$ 0.80
$ 10.87
6.69
$ 3,300
- 30 -
The
following table summarizes the nonvested share options for the three months ended March 31, 2026 and activity during the three months ending
March 31, 2026:
SCHEDULE
OF NONVESTED SHARE OPTION
Number of Shares
Weighted Average Exercise Price
Weighted Average Grant Date Fair Value
Weighted Average Remaining Contractual Term (years)
Aggregate Intrinsic Value
OUTSTANDING, DECEMBER 31, 2025
361,327
$ 0.80
$ 10.99
3.54
$ 662,712
Granted
-
-
-
-
-
Vested
( 22,129 )
0.79
10.92
6.89
374
Canceled/Expired
( 1,022 )
0.76
11.68
-
-
OUTSTANDING MARCH 31, 2026
338,176
$ 0.80
$ 10.87
3.01
$ 4,959
The aggregate intrinsic value represents the excess, if any, of the Company’s common stock price over the exercise price of in-the-money
options as of the applicable reporting date. The stock prices used were $ 2.63 and $ 0.797 as of December 31, 2025 and March 31, 2026, respectively
As
of March 31, 2026, there was $ 3,637,317
unrecognized compensation expense related to nonvested stock
options to be recognized through June 30, 2028. Total compensation expense related to stock options during the three months ended March
31, 2026 and 2025 was $ 241,210
and $ 244,883 , respectively.
The
following table summarizes the restricted stock units (“RSUs”) outstanding as of March 31, 2026 and activity during the
three months ended March 31, 2026:
SCHEDULE
OF RESTRICTED STOCK UNITS OUTSTANDING
Number of Restricted Stock Units
Weighted Average Grant
Date Fair Value
OUTSTANDING, DECEMBER 31, 2025
1,693,202
$ 3.07
Granted
2,542,982
0.81
Vested
( 102,492 )
2.63
Canceled/Expired
( 108,932 )
3.16
OUTSTANDING, MARCH 31, 2026
4,024,760
$ 1.65
- 31 -
During
the three months ended March 31, 2026, RSUs of 2,542,982
shares were issued under the plan to employees with a total fair value of $ 2,055,383 ,
based on grant date fair value. Of those shares, 1,398,643
vest and are expensed on a straight line basis over a period of three months to four years. There were 102,492
shares vested and 72,253
canceled during the three months ended March 31, 2026. Total compensation expense related to time-based RSUs during the three months
ended March 31, 2026 and 2025 was $ 513,182
and $ 0 , respectively.
During
the three months ended March 31, 2026, the remaining 1,144,339
shares vest over terms up to 3
years upon the satisfaction of certain operational goals specified in the underlying agreements. Compensation expense for these
performance-based restricted stock units is recognized in accordance with ASC 718 over the requisite service period, when
achievement of the performance condition is considered probable. The Company reassesses the probability of achieving such
performance conditions at each reporting period and adjusts compensation expense accordingly. To the extent applicable, compensation
cost is recognized using an accelerated attribution method for awards with graded vesting features. There were 36,679
performance-based restricted stock units canceled during the three months ended March 31, 2026. Total compensation expense related
to performance-based RSUs during the three months ended March 31, 2026 and 2025 was $ 235,731
and $ 0 , respectively.
As
of March 31, 2026, there was $ 6,070,525 unrecognized compensation expense related to nonvested RSUs to be recognized through January
31, 2030.
NOTE
16 - COMMITMENTS AND CONTINGENCIES
Litigation
The
Company accounts for loss contingencies in accordance with ASC 450-20, Contingencies — Loss Contingencies . A liability is
accrued when a loss is probable and the amount can be reasonably estimated. When a loss is reasonably possible but not probable, or when
a probable loss cannot be reasonably estimated, the Company discloses the nature of the contingency and, where determinable, an estimate
of the possible loss or range of loss.
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. Legal fees are expensed as incurred.
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.
On
March 15, 2023, the Company was named as a defendant in CAUSE NO. 29 D05-2303-PL-002478, originally filed in Hamilton County, Indiana
and subsequently moved to Marion County as CAUSE NO. 49 D02-2305-PL-020604. This is an employment action alleging breach of employment
agreement; breach of stock purchase agreement; breach of fiduciary duties and non-payment of salary, bonuses, and benefits. Although
the settlement demand includes unpaid salary and stock awards of approximately $ 29 million, the Company does not believe a loss is probable,
and the Company is unable to estimate a reasonably possible loss, or range of loss, at this time. No motions are pending, and depositions
are underway. No accrual has been recorded as of March 31, 2026.
On
September 9, 2025, John Doan and Jami Town named the Company as a defendant in Case No. 3:2025cv00721, pending in U.S. District Court
for the Eastern District of Virginia. Doan and Town claim the Company is in breach of contract for loans made to AirBox. The loans were
extended to AirBox before the Company purchased its assets in 2023. The Company explicitly acquired only the assets of AirBox and therefore
does not believe it is liable for any of its previous liabilities. The Plaintiff’s alleged damages and fees total $ 45,082 . The
Company has filed for removal from the claim. The plaintiffs have filed to have the case remanded to Virginia state court, where it was
originally filed on August 13, 2025. Since this matter is still in its initial stages, the Company is unable to predict the outcome at
this time. No accrual has been recorded as of March 31, 2026.
- 32 -
On
October 2, 2025, the Company was the plaintiff in a lawsuit Case No. 1:2025cv02026 filed in federal court in the Southern District of
Indiana for misappropriation of US federal and Indiana trade secrets. The defendants are former consultants, Myron Wright, an individual,
and Wright Flyer Consulting Group Inc., a Kentucky corporation. The Company is seeking compensatory and punitive damages, attorney fees
and costs as well as permanent injunctive relief against the defendants requiring the immediate cessation of all transactions utilizing
the Company’s Trade Secrets and return of materials constituting the Trade Secrets. Taft, Stettinius & Hollister, LLP is representing
the Company in the matter. Settlement negotiations are scheduled, and because the Company is the plaintiff in this matter, no loss contingency
has been recorded.
NOTE
17 - SEGMENT REPORTING
The
Company determines its operating segments in accordance with ASC 280, Segment Reporting , based on the information reviewed by
the Chief Operating Decision Maker (“CODM”) for purposes of allocating resources and assessing performance. The Company operates
as a 1 single reportable segment, as the CODM, the Chief Executive Officer (“CEO”), evaluates the business as a whole and does
not receive discrete financial information for multiple business units. The CODM assesses the Company’s financial performance based
on net loss, as presented in the statements of operations, and uses net loss to evaluate operating results and make resource allocation
decisions.
The
Company has determined that there are no significant segment expense categories or other segment items that are regularly provided to
the CODM and included in the measure of segment profit or loss.
Entity-Wide
Disclosures
●
Geographic Revenue Information:
For the three months ended March 31, 2026, 100 % of the Company’s revenue was generated in the United States. The Company did
not generate revenue during the three months ended March 31, 2025.
●
Major Customers: The Company
has one customer that accounted for more than 90 % of total revenue.
●
Geographic Asset Information:
Substantially all of the Company’s assets are located in the United States.
NOTE
18 - SUBSEQUENT EVENTS
On
April 9, 2026, Streeterville converted $ 5,319,001
of principal under note 3 and 4 into 10,000,000
shares of common stock. On April 16, 2026, Streeterville converted $ 1,350,000
of principal under note 1 into 2,538,071
shares of common stock. On April 21, 2026, Streeterville converted $ 845,661
of principal under note 1 and 2 into 1,589,885
shares of common stock. In aggregate, $ 7,514,662 of principal has been converted into 14,127,956 shares of common stock subsequent to March
31, 2026.
Each
conversion requires remeasurement of the pro-rata portion of the bifurcated derivative liability to fair value as of the applicable conversion
date, with the resulting change in fair value recognized in earnings, and derecognition of both the host carrying value and derivative
fair value attributable to the converted principal. The fair value of the bifurcated derivative at each post-balance sheet conversion
date has not been determined as of the date these financial statements were issued.
On
April 16, 2026 and April 21, 2026, conversions related to convertible notes 1 and 2 exceeded shares registered under our current S-1
registration statements. As a result, we issued Streeterville approximately 4,127,956 of unregistered shares eligible to be resold under
the Rule 144 Safe Harbor Provision.
- 33 -
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 our Annual Report on Form
10-K for the year ended December 31, 2025. Please also see the note entitled “Cautionary Note Regarding Forward-Looking Statements”
elsewhere in this Quarterly Report on Form 10-Q.
Company
Overview
Arrive
AI pioneered the smart mailbox for drone deliveries, evolving into a leader in the Autonomous Last Mile (“ALM”). Today, we
are transforming last-mile logistics by enabling secure, seamless exchanges between drones, robots, and people. Our mission is to connect
these systems through a universal ALM network of Arrive Points™—smart lockers and mini-cross-docks—powered by an AI-driven
ALM platform. This network unlocks exceptional efficiency, accelerating adoption in medical, retail, e-commerce, and beyond, making Arrive
AI the intelligent choice for the final inch of automated delivery.
Our
patented Arrive Points™ deliver a smart, secure, and seamless solution for automated last-mile delivery. These innovative docks
streamline exchanges by eliminating manual intervention and technical barriers, ensuring efficient data validation and synchronization.
With robust security, precise tracking, and support for diverse goods—including temperature-controlled options for food and medicine—Arrive
Points enhance chain of custody and product integrity. By bridging physical and digital interfaces, they are paving the way for scalable,
fully autonomous delivery networks.
We
expect to have three primary revenue streams:
1.
The Company is currently generating revenue through subscription services for Arrive Points, along with installation, support, and infrastructure
agreements with customers. We intend to 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. Our third-generation Arrive Points (“AP3” units), 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 expected to be deployed in our fourth and fifth-generation Arrive Points (“AP4” and “AP5”
units) for local IoT (Internet of Things) data processing, edge computing (inferencing) for environment and transactional models, and
interactions models for drones and robots.
b.
Artificial intelligence: Used more broadly to analyze and derive insights from our network’s transactional and environmental data
through complex AI models, but we will also leverage foundational AI models like ChatGPT or LLaMa for device-based human interactions.
3.
ALM Marketplace. Our network of Arrive Points, the supporting software and AI plus ML, collectively create a platform that is intended
to provide valuable services and insights to all stakeholders in the ALM ecosystem. For example, our automated delivery marketplace (“ADM”)
will use a Google-AdSense-like market to help prioritize and optimize high-demand access schedules and space availability for our access
point network. This platform will provide a broad array of critical functions for the ALM ecosystem including arrival/departure scheduling,
space optimization, smart delivery notifications, micro weather conditions, local restrictions, transactional status updates, and automation
issues/obstacles. These advanced capabilities will be introduced in our AP5 development and pilot program currently in development.
We
differentiate ourselves through a comprehensive, integrated solution:
●
Universal Compatibility: Our multi-generational Arrive Points (AP3, AP4, AP5) are being developed for universal support of all drone
and robotic delivery systems, overcoming a major hurdle for widespread ALM adoption.
●
End-to-End Solution: We will combine advanced hardware with a powerful software platform and AI/ML capabilities, offering a complete
ecosystem for automated exchange.
●
Early Market Penetration: We have already secured pilot programs with significant customers, including a regional hospital and a specialty
pharmaceutical delivery company, demonstrating early validation and learning opportunities for sustainable economics.
- 34 -
Capitalization
and Dilution
As
of March 31, 2026, we had 37,731,391 shares outstanding. On a fully diluted basis, including outstanding warrants (exercisable for 107,741
shares), options (exercisable for 607,493 shares), and restricted stock units (4,024,760 shares) our total share count is 42,471,385.
Additionally, under the Streeterville Purchase Agreement (the “Purchase Agreement”), approximately 19,055,032 shares may
be issuable at a discount to the market price upon conversion of the outstanding principal and interest as of March 31, 2026. The Purchase
Agreement also specifies the re-purchase of 2,937,500 outstanding pre-delivery shares at par value upon expiration or termination of
the agreement.
The
table below illustrates potential dilution under different conversion scenarios (unaudited):
Scenario
Shares Outstanding
% Increase
Current Outstanding (3/31/2026)
37,731,391
- %
With all options, warrants, and RSUs exercised
42,471,385
13 %
With conversion of Streeterville balance at March 31
61,526,417 (1)
63 %
With re-purchase of pre-delivery shares
58,588,917
55 %
(1) Amount
assumes conversion of outstanding principal and interest as of March 31, 2026, using the
conversion price calculated from the minimum ten-day volume-weighted average price on March
31, 2026.
The
share amounts shown above represent the period-end shares on a fully diluted basis. These potential issuances could materially dilute
existing stockholders, particularly if conversion occurs at depressed share prices.
Recent
Developments
Shares
Issued Under Purchase Agreement and Other Shares Issued
Streeterville
elected additional conversions as follows:
● On
April 9, 2026, $5,319,001 of principal was converted into 10,000,000 shares of common stock.
● On
April 16, 2026, $1,350,000 of principal was converted into 2,538,071 shares of common stock.
● On
April 21, 2026, $845,661 of principal was converted into 1,589,885 shares of common stock.
In
aggregate, $7,514,662 of principal was converted into 14,127,956 shares of common stock since March 31, 2026.
Share
Repurchase Program
On
September 8, 2025, we announced a share repurchase program of up to $10 million of the Company’s common stock, par value $0.0002
per share, which expired March 31, 2026.
Outlook
And Challenges Facing Our Business
Dependence
on Streeterville Financing
Our
recent financings with Streeterville Capital involve pre-paid purchase agreements that permit the investor to acquire our common shares
at a discount to market price. These arrangements may cause significant shareholder dilution and could exert downward pressure on our
stock price. Certain triggers, including sustained declines in our share price, could accelerate cash repayment obligations, which we
may not be able to meet.
- 35 -
Nasdaq
Listing Compliance
On
March 31, 2026, we received two separate notification letters from The Nasdaq Stock Market LLC (“Nasdaq”) indicating that
we were not in compliance with certain continued listing requirements of The Nasdaq Global Market.
The
first notification letter advised that we were not in compliance with Nasdaq Listing Rule 5450(b)(2)(C), which requires a minimum Market
Value of Publicly Held Shares (“MVPHS Requirement”) of $15,000,000 for continued listing on The Nasdaq Global Market, as
we failed to meet the MVPHS requirement for a period of 30 consecutive business days from February 11, 2026 to March 31, 2026. The second
notification letter advised that we were not in compliance with Nasdaq Listing Rule 5450(b)(2)(A), which requires a minimum Market Value
of Listed Securities (“MVLS Requirement”) of $50,000,000 for continued listing on The Nasdaq Global Market, as we failed
to meet the MVLS requirement for a period of 30 consecutive business days from February 10, 2026 to March 30, 2026.
Both
notification letters afforded us 180 calendar days, or until September 28, 2026, to regain compliance. The notification letters were
previously described in Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2025, filed with the SEC on
April 15, 2026.
Both
deficiencies were outstanding as of March 31, 2026. Subsequent to March 31, 2026, we regained compliance with the MVPHS Requirement.
On April 24, 2026, Nasdaq notified us that we had regained compliance with Nasdaq Listing Rule 5450(b)(2)(C), and that this matter is
now closed. We disclosed this development in a Current Report on Form 8-K filed with the SEC on April 28, 2026.
The
MVLS deficiency remains outstanding as of the date of this filing. We continue to monitor our MVLS and intend to regain compliance prior
to the September 28, 2026 deadline, though there can be no assurance that we will be able to do so. If we do not regain compliance by
September 28, 2026, Nasdaq may initiate delisting proceedings, and our common stock could be subject to suspension and delisting from
The Nasdaq Global Market. Our common stock continues to trade on Nasdaq under the symbol “ARAI,” and the outstanding MVLS
deficiency notice has no immediate effect on the listing or trading of our common stock.
Customer
Concentration
Our
revenues to date have been derived from a limited number of customers. In the three months ended March 31, 2026, more than 90% of our
total revenue came from a single customer. If we are unable to expand our customer base and generate recurring subscription
revenue, our results of operations will remain highly volatile.
Intellectual
Property
We
rely on patented and non-patented proprietary information relating to product development, manufacturing capabilities, and other core
competencies of our business. Protection of intellectual property is critical. Therefore, steps such as additional patent applications,
confidentiality, and non-disclosure agreements, as well as other security measures are important. While we believe we have a strong patent
portfolio and there is no actual or, to our knowledge, threatened litigation against us for patent-related matters, litigation or threatened
litigation is a common method to effectively enforce or protect intellectual property rights. Such action may be initiated by or against
us and would require significant management time and expenses.
- 36 -
Supply
Chain Constraints
We
cannot be sure whether global supply chain shortages will impact our future plans. In order to mitigate supply chain risks, we may need
to incur higher costs to secure available inventory and place non-cancelable purchase commitments with our suppliers, which could introduce
inventory risk if our forecasts and assumptions prove inaccurate. Higher costs of components would impact our cash runway and delays
in the manufacturing of our Arrive Points would push out our revenue forecasts.
Governmental
and Regulatory Conditions
Our
potential for growth depends on continued permission and acceptance by local governments and municipalities of autonomous robot and drone
deliveries. Changes in regulations such as restrictions on autonomous vehicle operation or technical requirements such as size and weight
restrictions or limitations on autonomy within a certain geographic area could reduce or limit our ability to generate revenues and/or
impact our unit economics in those markets.
Components
of Results of Operations
Revenue.
Revenue currently consists of consulting services, installation services and subscription fees. Consulting services, and installation
fees are typically project-based and non-recurring in nature. Subscription services are recurring and paid either up-front or monthly
for an annual term. We anticipate these revenue streams to continue in future quarters while we develop new revenue models for the autonomous
delivery marketplace and AI data insight monetization.
General
and Administrative Expenses . General and administrative expenses primarily consist of personnel-related costs, legal and
professional services, rent, information technology expenses, insurance, general corporate expenses as well as depreciation on property
and equipment as well as amortization of right of use assets.
Research
and Development Expenses. Costs incurred in the research and development of the Company’s products are expensed as incurred.
Research and development costs include product design, hardware and software costs.
Sales
and Marketing Expenses. Sales and marketing expenses include advertising, marketing, trade shows and travel.
Interest
Expense. Interest expense consists of interest on notes payable, finance and leasing instruments, and amortization of debt issuance
costs.
Other
Income, Net. Other income includes payroll tax refunds earned under the federal research and development (“R&D”)
tax credit program, state tax refunds from Indiana EDGE tax credits, funds from grants, and dividend and interest income.
Change
in Fair Value of Derivative Liabilities. Change in fair value of derivative liabilities consists of non-cash gains and losses
arising from the remeasurement of bifurcated derivative liabilities associated with the Company’s convertible notes at each reporting
date and conversion date using a Monte Carlo simulation model.
Accretion
of Debt Discount. Accretion of debt discount consists of the non-cash accretion of the combined discount on the host convertible
note instruments, comprising original issue discount, the fair value of each bifurcated derivative at issuance, and allocable debt issuance
costs, recognized using the effective interest method over the estimated term of the notes.
Loss
on Conversion of Convertible Notes Payable. Loss on conversion of convertible notes payable consists of losses recognized upon
the conversion of convertible notes principal into common stock, representing the difference between the net carrying value of the debt
retired less consideration transferred.
Realized
Gain (Loss) on Investments. Realized gain (loss) on investments consists of net gains and losses recognized upon the sale or
settlement of exchange-traded equity securities and options held as part of the Company’s strategy to generate short-term returns
on excess cash.
Unrealized
Gain (Loss) on Investment. Unrealized gain (loss) on investments consists of net gains and losses on exchange-traded equity securities
and options that have not yet been sold or settled as of period end. These are held as part of the Company’s strategy to generate
short-term returns on excess cash.
- 37 -
Results
of Operations
Comparison
of the Three Months Ended March 31, 2026, and March 31, 2025
2026
2025
Change
REVENUE
$ 14,925
$ -
$ 14,925
OPERATING EXPENSES
General and administrative
4,210,066
1,894,981
2,315,085
Research and development
357,073
91,263
265,810
Sales and marketing
111,350
7,661
103,689
Total operating expenses
4,678,489
1,993,905
2,684,584
OTHER INCOME (EXPENSES)
Interest Expense
(361,870 )
(1,175 )
(360,695 )
Other income
177,789
16,915
160,874
Change in fair value of derivative liabilities
1,129,769
-
1,129,769
Accretion of debt discount
(250,969 )
-
(250,969 )
Loss on conversion of convertible notes payable
(2,345,613 )
-
(2,345,613 )
Realized gain on investments
446,324
-
446,324
Unrealized loss on investments
(502,112 )
(502,112 )
Total other income (expenses)
(1,706,682 )
15,740
(1,722,422 )
NET LOSS BEFORE TAXES
(6,370,246 )
(1,978,165 )
(4,392,081 )
PROVISION FOR INCOME TAXES
-
-
-
NET LOSS
$ (6,370,246 )
$ (1,978,165 )
$ (4,392,081 )
Financial
Overview
For
the three months ended March 31, 2026 and 2025, we generated revenues of $14,925 and $0, respectively, and reported net loss of $6,370,246
and $1,978,165, respectively. During the three months ended March 31, 2026, operating expenses reflect growing investment in the size
of our team for product development, engineering and marketing activities. During the three months ended March 31, 2026, other expenses
reflect the activities associated with our convertible notes payable facility.
Revenues
During
the three months ended March 31, 2026, we recognized total revenues of $14,925 for monthly subscriptions to the Arrive Point network.
As
an early stage company, during the three months ended March 31, 2025, we had no revenues.
Operating
Expenses
General
and administrative expenses were $4,210,066 for the three months ended March 31, 2026, an increase of $2,315,085, as compared to the
three months ended March 31, 2025. Primary components of general and administrative expenses were:
●
Salaries
and benefits in total increased by $1,429,519 from the prior year. Base salaries for the three months ended March 31, 2026 were $1,545,967,
an increase of $1,313,908 from the same period in the prior year due to new hiring in product development, engineering and sales
and marketing. As of March 31, 2026, the Company had 43 full-time salaried employees, compared to six as of March 31, 2025. Bonus expense increased
by $241,400 from the same period in the prior year due to a bonus program being implemented for officers. Benefits and payroll taxes
increased $178,667 due to the increase in employees. Stock-based compensation for the three months ended March 31, 2026 was $1,043,789
an decrease of $304,456 from the same period in the prior year due to option and stock award plans granted to employees, directors,
and consultants.
- 38 -
●
Legal
and professional service fees were $689,248 for the three months ended March 31, 2026, an increase of $489,047 from the same period
in the prior year due to higher legal fees related to being a public company of $72,218, general corporate legal fees of $147,504,
offset by a decrease in legal expenses related to patents of $9,160. Audit, accounting, and related fees increased by $248,287, and
other professional fees increased $30,198.
●
Insurance
expense was $57,106, an increase of $36,970 from the same period in the prior year, due to higher directors and officers insurance
premiums.
●
Rent
increased $160,387 from the same period in the prior year, as a result of entering into a new office building that will accommodate
the increase in employees and growth and the leasing of delivery robots.
●
Information
technology and subscriptions expense was $ 99,951, an increase of $78,717 from the same period in the prior year, due to onboarding
a new service provider as well as the increase in employees.
●
Depreciation
expense increased by $48,607 from the same period in the prior year due to a higher capital expenditures in the last twelve
months.
●
Remaining
increase of $76,321 from the same period in the prior year is made up of immaterial individual increases.
Research
and Development expenses were $357,073 for the three months ended March 31, 2026, an increase of $265,810 as compared to the same period
in the prior year. This is primarily due to the increase of engineering projects resulting in a increase in expense of $196,204, along
with higher independent contractor spend of $69,607.
Sales
and marketing expenses were $111,350 for the three months ended March 31, 2026, an increase of $103,689 from the same period in the prior
year. The increase is due to increased advertising expenses of $26,772, travel and meals and entertainment expense increase of $61,540,
and trade show expense increase of $15,378.
Other
Income/Expenses
Interest
expense of $361,870 for the three months ended March 31, 2026 was comprised primarily of the immediate expensing of the debt issuance
costs associated with the bifurcated derivative of $92,400, stated interest on the convertible note of $239,866, and amortization of
debt issuance costs of the convertible notes payable of $26,618. Other miscellaneous interest expense and bank fees were $2,986 during
the three months ended March 31, 2026. Interest expense and bank fees for the three months ended March 31, 2025 was $1,175.
Other
Income of $177,789 for the three months ended March 31, 2026 was recognized from disgorged short-swing profits from two executive officers
of $129,701 and dividend and interest income of $48,088. Other income of $16,915 for the three months ended March 31, 2025 was recognized
from the Indiana EDGE tax credits.
Change
in fair value of derivative liabilities resulted in a non-cash gain of $1,129,769 in 2026, with no comparable amount in 2025. The embedded
conversion feature of each convertible note was bifurcated as a derivative liability at issuance under ASC 815 due to the path-dependent
lookback formula used to determine the conversion price. 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 each issuance date to March 31, 2026, which reduced the expected value of the noteholder’s conversion optionality.
Accretion
of debt discount resulted in a non-cash charge of $250,969 in 2026, with no comparable amount in 2025, representing EIM accretion 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 notes.
- 39 -
Loss
on conversion of convertible notes payable of $2,345,613 in 2026 resulted from the issuance of common stock for the conversion of convertible
notes payable with no comparable amount in 2025. Under ASC 470-50, each conversion was treated as a debt conversion, and the loss represents
the difference between the net carrying value converted and the fair value of common stock issued.
Realized gains on investments were $446,324, and unrealized losses were
$502,112 for the quarter ended March 31, 2026. During the quarter, the Company engaged in short-term investment activities, primarily
options, resulting in a net realized gain of $576,970. The Company’s short-term investments, primarily in marketable securities,
contributed a realized net loss of $130,646 and an unrealized net loss of $502,112 for the quarter. These activities are part of the Company’s
strategy to generate short-term returns on excess cash.
Liquidity
and Capital Resources
Liquidity
As
of March 31, 2026, the Company had cash and cash equivalents of approximately $5.7 million and short-term investments of approximately
$2.8 million. As disclosed in Note 10 “Convertible Notes Payable” of the financial statements, on January 26, 2026, the Company
received $9.6 million in net proceeds from a convertible note payable financing transaction with Streeterville Capital, LLC (“Streeterville”),
representing $10.0 million in gross proceeds less approximately $0.4 million in banking fees.
As
disclosed in Note 10 of the financial statements, the Company is party to a convertible note payable financing arrangement with Streeterville
(the “Streeterville Facility”), which initially provided a maximum facility of up to $40,000,000 in gross borrowings, subject
to the terms and conditions of the agreement. The convertible note payable includes limitations that may restrict additional borrowings,
including (i) a limitation on total outstanding indebtedness and (ii) a minimum market capitalization requirement of $100 million and
(iii) a minimum book value of $4 million at the time of a draw. Availability under this facility is subject to the Company’s ability
to satisfy these conditions, or the investor’s continued practice of extending funds, despite certain conditions not being met.
Going
Concern
The
accompanying Financial Statements in Appendix A have been prepared on a going concern basis, which contemplates the realization of assets
and the satisfaction of liabilities in the normal course of business. In accordance with ASC 205-40, Presentation of Financial Statements
- Going Concern , management evaluated whether conditions or events, considered in the aggregate, raise substantial doubt about the
Company’s ability to continue as a going concern within one year after the date these financial statements are issued.
The
Company has incurred recurring operating losses and has experienced negative cash flows from operations since inception and expects to
continue to do so as it invests in product development, commercialization, and infrastructure. These conditions, considered in the aggregate,
raise substantial doubt about the Company’s ability to continue as a going concern.
Management’s
plans to address its liquidity needs include: (i) utilizing existing cash and cash equivalents of $5.7 million as of March 31, 2026,
(ii) Liquidating approximately $2.8 million of existing short-term investments, and (iii) potentially drawing additional amounts under
the Securities Purchase Agreement with Streeterville, which provides up to an additional $19.0 million in gross borrowings, subject to
certain conditions including a limitation on total outstanding indebtedness, a minimum market capitalization of $100 million and a minimum
book value of $4 million at the time of each draw. The Company’s ability to access these funds is dependent on satisfying these
conditions and on Streeterville’s willingness to continue funding draws.
The
Company’s continued existence is dependent on its ability to continue its operating plan and to access remaining funds under the
Securities Purchase Agreement (“SPA”) or obtain additional debt or equity financing. Accordingly, substantial doubt about
the Company’s ability to continue as a going concern is not alleviated by management’s plans. The accompanying Financial
Statements do not include any adjustment that might result from the Company’s inability to continue as a going concern.
- 40 -
As
of May 12, 2026, the Company’s cash, cash equivalents, and short-term investments are approximately $7.1 million.
Cash
Flow and Liquidity
Three Months Ended March 31,
$
2026
2025
Change
Net cash provided by (used in):
Operating activities
$ (2,930,286 )
$ (546,671 )
$ (2,383,615 )
Investing activities
(3,078,194 )
(2,832 )
(3,075,362 )
Financing activities
9,572,029
715,553
8,856,476
Net increase (decrease) in cash and cash equivalents
$ 3,563,549
$ 166,050
$ 3,397,499
Operating
Activities
Net
cash used in operating activities was $2,930,286 for the three months ended March 31, 2026, compared to $546,671 for the same period
in 2025. The increase in cash outflows of $2,383,615 was primarily due to our increased net loss.
For
the three months ended March 31, 2026, our net loss of $6,370,246 was offset by non-cash items of stock-based compensation expense
of $1,043,789, depreciation and amortization expense of $56,214, loss on conversion of convertible notes payable of $2,345,613 the accretion of a discount on the convertible notes payable
of $250,969, the accretion of issuance costs on convertible notes payable of $119,018, and unrealized loss on investments of
$502,112. These are offset by the change of derivative liability of $1,129,769 and the realized gain on investments of
$446,324.
Other
working capital movements in the period resulted in a positive net cash adjustment of $697,299, primarily due to an increase in accrued
expenses of $952,486, an increase in accounts payable of $43,916, and a decrease in accounts receivable of $4,675. This positive adjustment
was offset by an increase in other assets of $213,554 and an increase in prepaid expenses of $90,224.
For
the three months ended March 31, 2025, operating cash flow used of $546,671 was composed of our net loss of $1,978,165, offset by non-cash
items of stock-based compensation expense of $1,348,245 and depreciation and amortization of $7,391. Working capital movements in the
prior-year period resulted in a positive net cash adjustment of $75,858 due to an increase in accrued liabilities of $133,627, prepaid
expenses of $7,081, other current assets of $1,412, offset by decrease in accounts payable of $66,262.
Investing
Activities
Net
cash used for investing activities was $3,078,194 for the three months ended March 31, 2026. This was due to capital expenditures of
$220,346. We also incurred a net cash outflow from sales and purchases of short-term investments of $2,857,848.
Net
cash used for investing activities was $2,832 for the three months ended March 31, 2025. This was due to an increase in construction
in progress.
Financing
Activities
Net
cash provided by financing activities was $9,572,029 for the three months ended March 31, 2026. We received $10,000,000 in proceeds from
issuance of convertible notes payable under the Purchase Agreement. These cash inflows were offset by payments made on an outstanding
note payable of $2,222, payments for tax withholding for vested restricted stock units of $25,749, and payments of debt issuance costs
of $400,000.
- 41 -
For
the three months ended March 31, 2025, net cash provided by financing activities was $715,553, which included $717,628 from sales of
common stock, offset by payments made on the note payable of $2,075.
Capital
Expenditures
Capital
expenditures for the three months ended March 31, 2026 and 2025 were $220,346 and $2,832, respectively. Our future capital expenditures
will depend on many factors, including, but not limited to our growth, our ability to attract and retain customers, market acceptance
of our offerings, the time and extent of spending to support our efforts to develop our platform, the expansion of sales and marketing
activities, and the timing and extent of spending for initiatives. Further, we may in the future enter into arrangements to acquire or
invest in businesses, products, services, and technologies. We may be required to seek additional equity or debt financing. If additional
financing is required from outside sources, we may not be able to raise it on terms acceptable to us or at all. If we are unable to raise
additional capital when desired, our business, financial condition, and results of operations could be adversely affected.
Contractual
Obligations/Indebtedness
To
provide a clear picture of matters potentially impacting our liquidity position, the table below sets forth a summary of our contractual
obligations as of March 31, 2026. Some of the figures included in this table are based on management’s estimates and assumptions
about these obligations, including their duration, the possibility of renewal and other factors. Because these estimates and assumptions
are necessarily subjective, the obligations we may actually pay in future periods could vary from those reflected in the table.
Payments Due by Period
Contractual Obligations
Total
Less than 1 year
1-3 years
3-5 years
More than 5 Years
Convertible notes payable principal (1)
$ 12,540,000
$ 12,540,000
$ -
$ -
$ -
Vehicle note payable (2)
8,336
8,336
-
-
-
Operating leases (3)
2,479,761
592,176
1,145,388
742,197
-
Interest related to notes payable (4)
522,796
522,796
-
-
-
Patent License Agreement (5)
1,690,000
120,000
240,000
240,000
1,090,000
$ 17,240,893
$ 13,783,308
$ 1,385,388
$ 982,197
$ 1,090,000
(1)
Convertible notes payable principal represents borrowings under the Company’s security purchase agreement with Streeterville Capital.
The note bears interest at 8% per annum with no set maturity date. The amounts presented represent outstanding principal as of March
31, 2026. The note is convertible into shares of common stock at a price determined pursuant to the agreement. Upon conversion, the obligation
would be settled in equity rather than cash. As there is no stated maturity for the notes, the payments were presented in the less than
1 year category for this table.
(2)
Vehicle note payable matures in February 2027. The loan is secured by the related vehicle. The amounts presented represent scheduled
principal.
(3)
Operating lease obligations represent undiscounted fixed lease payments under the Company’s office lease in accordance with ASC
842. Variable lease payments and non-lease components are excluded.
(4)
Interest related to notes payable primarily represents accrued interest at March 31, 2026 and projected contractual interest payments
on the convertible note, assuming payment proportionately over 2026.
(5)
The Company is party to an exclusive patent license agreement with its Chief Executive Officer, Daniel O’Toole, providing rights
to certain patented technology through April 2040. The agreement requires fixed payments of $10,000 per month through the patent’s
expiration. As of March 31, 2026, the remaining fixed commitment totals approximately $1,690,000. The agreement also provides for a $25
per unit royalty upon achievement of unit sales revenue milestones in excess of $10,000 a month. No royalties have been incurred to date,
and future royalty obligations are not currently estimable due to the Company’s limited operating history and uncertain future
sales volumes. The License Agreement constitutes a related-party transaction.
- 42 -
Critical
Accounting Estimates
The
preparation of our financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect
reported amounts of assets, liabilities, revenues, and expenses, along with the disclosure of contingent assets and liabilities at the
date of the financial statements. We consider an accounting estimate to be critical if it requires assumptions about highly uncertain
matters and different estimates reasonably could have been used that would have had a material impact on our financial statements. We
have identified the following critical accounting estimate.
Fair
Value of Bifurcated Derivative Liabilities and Carrying Value of the Host Convertible Notes Payable
In
connection with our convertible notes issued under the Securities Purchase Agreement with Streeterville Capital, LLC, we are required
to bifurcate the embedded conversion feature and account for it as a derivative liability measured at fair value at each reporting date,
with changes recognized in earnings. The conversion feature must be bifurcated because it fails the indexed-to-own-stock test under ASC
815-40-15-7. Because this formula does not permit a closed-form solution, we engaged an independent third-party valuation firm to estimate
fair value using a Monte Carlo simulation model. This measurement is classified as Level 3 in the fair value hierarchy, as it relies
on significant unobservable inputs, including expected equity volatility, an estimated instrument term (the notes have no stated maturity,
as they are convertible solely at the discretion of the investor with no fixed repayment date specified in the agreement), and a debt
discount rate calibrated to comparable issuers. Equity volatility is the most sensitive input; the conversion feature’s asymmetric
payoff structure means higher assumed volatility increases the expected value of the noteholder’s conversion optionality.
The
fair value of the bifurcated derivative at issuance also directly determines the initial carrying value of the host debt instrument,
which is measured as cash proceeds received, reduced by the original issue discount, allocated debt issuance costs, and that derivative
fair value. The resulting discount is accreted to par using the effective interest method over the estimated term of each note, the same
expected term assumption used in the Monte Carlo model. A shorter assumed term accelerates interest expense recognition through faster
accretion; a longer term decelerates it.
Because
the derivative valuation and host note carrying value share critical assumptions, particularly expected term and equity volatility, changes
in those assumptions affect both the fair value of the derivative liabilities and the pattern of interest expense recognized on the host
instruments and could have a material effect on our reported net loss in any given period. As of March 31, 2026, the aggregate fair value
of the derivative liabilities was $1,440,000 and the net carrying value of the host instruments was $7,681,354. For the three months
ended March 31, 2026, the net change in fair value of the derivative liabilities recognized in earnings was a gain of $1,129,769, and
interest expense on the convertible notes consisted of stated interest of $239,866, EIM accretion of discount $250,969, and EIM accretion
of debt issuance costs of $26,618.
For
a complete discussion of these estimates, including valuation inputs, sensitivity analysis, and roll-forward schedules, refer to Note
5, Fair Value Measurements , and Note 10, Convertible Notes Payable .
New
Accounting Standards
For
a description of new accounting standards that could affect the Company, reference the “Recently Issued Accounting Standards Not
Yet Adopted” section of Note 2 to the Financial Statements included in this Form 10-Q.
Off
Balance Sheet Arrangements
As
of March 31, 2026, we had no off-balance sheet arrangements pursuant to Item 303 of Regulation S-K under the Securities Exchange Act
of 1934, as amended, that we believe are reasonably likely to have a current or future effect on our financial condition, results of
operations, or cash flows.
- 43 -
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 10-Q, 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 March 31, 2026, our disclosure controls and procedures were
not effective due to the material weakness in our internal control over financial reporting described below.
The
Company did not maintain sufficient controls to ensure the proper identification, bifurcation and fair value measurement of embedded
derivatives in hybrid financial instruments, or to ensure that the effective interest method was applied over the accretion period for
host debt instruments containing a discount. As described in our Annual Report on Form 10-K for the fiscal year ended December 31, 2025,
filed on April 15, 2026, corrective actions have been implemented to address this control weakness; however, as of March 31, 2026, the
material weakness had not yet been fully remediated.
Remediation
Plan for the Material Weakness
Management
has implemented remediation measures to address the material weakness discovered in connection with the preparation of our Annual Report
on Form 10-K, filed on April 15, 2026, including enhancing its technical accounting review procedures for complex financial instruments,
engaging additional external resources with expertise in derivative accounting under ASC 815, and strengthening its controls around the
review and approval of significant accounting estimates and elections. The Company’s Insider Trading Policy has been modified to
emphasize the restrictions on any stock transactions within six months of a previous reported transaction. 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 the applicable controls have operated for a sufficient period of time and management has concluded that
the controls are effective.
On
April 15, 2026, the Company filed amended Quarterly Reports on Form 10-Q/A for the periods ended June 30, 2025 and September 30, 2025,
reflecting restated financial information related to this material weakness.
Changes
in Internal Controls over Financial Reporting
During
the three months ended March 31, 2026, management implemented the corrective actions described above under “Remediation Plan for
the Material Weakness.” Other than those remediation measures, no change in our internal control over financial reporting (as defined
in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) was identified during the quarter ended March 31, 2026 that has materially affected,
or is reasonably likely to materially affect, our internal control over financial reporting.
PART
II — OTHER INFORMATION
Item
1. Legal Proceedings
There
have been no material developments in the Company’s previously disclosed legal proceedings, and no new matters occurring during
the period ended March 31, 2026.
- 44 -
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 Annual Report
on Form 10-K filed on April 15, 2026.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds
On
February 3, 2026, the Company issued 118,343 shares of common stock to a consultant in exchange for services, with a fair value of $161,000.
Purchases
of Equity Securities by the Issuer
Period
Total number of shares purchased
Average price
paid per share
Total number of shares purchased as part of publicly announced plans
Approximate dollar value of shares that may yet be purchased under the plan
January 1 – January 31
-
$ -
-
$ 9,925,257
February 1 – February 28
-
-
-
9,925,257
March 1 – March 31
-
-
-
- (1)
-
$ -
-
$ -
(1)
The Company’s share repurchase program expired on March 31, 2026.
On
September 8, 2025, our Board of Directors authorized the repurchase of up to $10,000,000 of the Company’s common shares under the
Repurchase Program. The plan expired March 31, 2026. During the three months ended March 31, 2026, the Company did not repurchase any
shares of its common stock under the program. As of the program’s expiration, $9,925,257 remained available and unused under the
program.
Item
3. Defaults Upon Senior Securities
None.
Item
4. Mine Safety Disclosures
Not
applicable.
Item
5. Other Information
Insider
Trading Arrangements
On
September 22, 2025 , Mark Hamm , the Company’s Chief Operating Officer , entered into a trading plan intended to satisfy the
affirmative defense conditions of Rule 10b5-1 (c) under the Exchange Act. The plan provides for the sale, subject to certain
price limits, of 144,102 shares vesting between September 22, 2025 and September 21, 2026, pursuant to certain equity
awards granted to Mr. Hamm, excluding any shares withheld by the Company to satisfy income tax withholding and remittance
obligations. Mr. Hamm’s plan will expire on September 21, 2026 , subject to early termination in accordance with the terms
of the plan.
Item
6. Exhibits
The
following exhibits are filed as part of this Report.
EXHIBIT
INDEX
Exhibit
No.
Description
31.1*
Section 302 Certification of Chief Executive Officer
31.2*
Section 302 Certification of Chief Financial Officer
32.1*
Section 906 Certifications of Chief Executive Officer
32.2*
Section 906 Certifications of Chief Financial Officer
101
INS**
INSTANCE
DOCUMENT
101
SCH**
SCHEMA
DOCUMENT
101
CAL**
CALCULATION
LINKBASE DOCUMENT
101
LAB**
LABELS
LINKBASE DOCUMENT
101
PRE**
PRESENTATION
LINKBASE DOCUMENT
101
DEF**
DEFINITION
LINKBASE DOCUMENT
104**
COVER
PAGE INTERACTIVE DATA FILE - THE COVER PAGE XBRL TAGS ARE EMBEDDED WITHIN THE INLINE XBRL DOCUMENT
*
Filed
herewith
**
Submitted
electronically herewith. Attached as Exhibit 101 are the following materials from Quarterly Report on Form 10-Q for the quarter ended
March 31, 2026, 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.
- 45 -
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:
May 15, 2026
ARRIVE
AI INC.
/s/
Todd Pepmeier
Todd
Pepmeier
Chief
Financial Officer
(On
behalf of the Registrant and as principal financial officer)
- 46 -
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.