UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark one)
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 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 001-39332
VERIFYME, INC.
(Exact Name of Registrant as Specified in Its Charter)
Nevada
23-3023677
(State or Other Jurisdiction of
Incorporation or Organization)
(I.R.S. Employer
Identification No.)
801 International Parkway , Fifth Floor
Lake Mary , FL
32746
(Address of Principal Executive Offices)
(Zip Code)
( 585 ) 736-9400
(Registrant’s Telephone Number, Including Area Code)
(Former Name, Former Address and Former Fiscal
year, if Changed Since Last Report)
Securities registered pursuant to Section 12(b)
of the Act:
Title of each class
Trading Symbol(s)
Name of each exchange on which
Registered
Common Stock, par value $0.001 per share
VRME
The Nasdaq Capital Market
Indicate by check mark whether the registrant:
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes x
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 such files).
Yes x No ¨
Indicate by check mark whether the registrant
is a large accelerated filer, an accelerated filer, 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
x
Smaller reporting company
x
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 x
Indicate the number of shares outstanding of each
of the issuer’s classes of common stock, as of the latest practicable date: 13,165,196 shares of common stock outstanding at August
7, 2026.
2
PART I - FINANCIAL INFORMATION
ITEM 1.
Financial Statements
4
Consolidated Balance Sheets (Unaudited)
4
Consolidated Statements of Operations (Unaudited)
6
Consolidated Statements of Comprehensive Loss (Unaudited)
7
Consolidated Statements of Cash Flows (Unaudited)
8
Consolidated Statements of Stockholders' Equity (Unaudited)
10
Notes to Consolidated Financial Statements (Unaudited)
12
ITEM 2.
Management's Discussion and Analysis of Financial Condition and Results of Operations
24
ITEM 3.
Quantitative and Qualitative Disclosures about Market Risk
32
ITEM 4.
Controls and Procedures
32
PART II - OTHER INFORMATION
ITEM 1.
Legal Proceedings
33
ITEM 1A.
Risk Factors
33
ITEM 2.
Unregistered Sales of Equity Securities and Use of Proceeds
33
ITEM 3.
Defaults Upon Senior Securities
33
ITEM 4.
Mine Safety Disclosures
33
ITEM 5.
Other Information
33
ITEM 6.
Exhibits
34
SIGNATURES
35
3
Table of Contents
PART I - FINANCIAL STATEMENTS
ITEM 1.
VerifyMe, Inc.
Consolidated Balance Sheets
(In thousands, except share data)
June 30, 2026
December 31, 2025
(Unaudited)
ASSETS
CURRENT ASSETS
Cash and cash equivalents
$ 5,092
$ 4,353
Accounts receivable, net of allowance for credit loss reserve, $ 21 and $ 10 as of June 30, 2026 and December 31, 2025, respectively
558
857
Note receivable, net of allowance for credit loss reserve, $ 0 and $ 12 as of June 30, 2026 and December 31, 2025, respectively
-
1,988
Unbilled revenue
290
338
Prepaid expenses and other current assets
168
154
Inventory
41
37
TOTAL CURRENT ASSETS
6,149
7,727
PROPERTY AND EQUIPMENT, NET
$ 13
$ 20
INTANGIBLE ASSETS, NET
2,304
2,345
GOODWILL
2,926
2,926
TOTAL ASSETS
$ 11,392
$ 13,018
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts payable
$ 342
$ 745
Other accrued expense
331
530
Convertible note – related party, current
400
400
Convertible note, current
350
350
TOTAL CURRENT LIABILITIES
1,423
2,025
TOTAL LIABILITIES
$ 1,423
$ 2,025
STOCKHOLDERS' EQUITY
Series A Convertible Preferred Stock, $ 0.001 par value, 37,564,767 shares authorized; 0 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively
-
-
Series B Convertible Preferred Stock, $ 0.001 par value; 85 shares authorized; 0.85 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively
-
-
4
Table of Contents
Common stock, $ 0.001 par value; 675,000,000 shares authorized; 13,626,076 and 13,553,049 shares issued, 13,165,196 and 13,071,601 shares outstanding as of June 30, 2026 and December 31, 2025, respectively
14
14
Additional paid in capital
102,192
102,059
Treasury stock at cost; 460,880 and 481,448 shares at June 30, 2026 and December 31, 2025, respectively
( 475 )
( 502 )
Accumulated deficit
( 91,762 )
( 90,578 )
STOCKHOLDERS' EQUITY
9,969
10,993
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$ 11,392
$ 13,018
The accompanying notes are an integral part of
these unaudited consolidated financial statements.
5
Table of Contents
VerifyMe, Inc.
Consolidated Statements of Operations
(Unaudited)
(In thousands, except share data)
Three Months Ended
Six Months Ended
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
NET REVENUE
$ 1,908
$ 4,520
$ 3,680
$ 8,975
COST OF REVENUE
887
2,929
1,699
5,894
GROSS PROFIT
1,021
1,591
1,981
3,081
OPERATING EXPENSES
Management and Technology (a)
607
920
1,177
1,846
General and administrative (a)
815
716
1,831
1,572
Research and development
-
5
-
10
Sales and marketing (a)
155
272
296
568
Total Operating expenses
1,577
1,913
3,304
3,996
LOSS BEFORE OTHER INCOME (EXPENSE)
( 556 )
( 322 )
( 1,323 )
( 915 )
OTHER INCOME (EXPENSE)
Interest income, net
51
32
139
54
Other expense, net
-
( 1 )
-
( 1 )
TOTAL OTHER INCOME, NET
51
31
139
53
NET LOSS
$ ( 505 )
$ ( 291 )
$ ( 1,184 )
$ ( 862 )
LOSS PER SHARE
BASIC
( 0.04 )
( 0.02 )
( 0.09 )
( 0.07 )
DILUTED
( 0.04 )
( 0.02 )
( 0.09 )
( 0.07 )
WEIGHTED AVERAGE COMMON SHARE OUTSTANDING
BASIC
13,359,887
12,643,791
13,356,338
12,469,118
DILUTED
13,359,887
12,643,791
13,356,338
12,469,118
(a) Includes share-based compensation of $111 thousand and $188 thousand for the three and six months ended June 30, 2026, respectively,
and $259 thousand and $592 thousand for the three and six months ended June 30, 2025, respectively.
The accompanying notes are an integral part of
these unaudited consolidated financial statements.
6
Table of Contents
VerifyMe, Inc.
Consolidated Statements of Comprehensive
Loss
(Unaudited)
(In thousands)
Three Months Ended
Six Months Ended
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
NET LOSS
$ ( 505 )
$ ( 291 )
$ ( 1,184 )
$ ( 862 )
Change in fair value of interest rate, Swap
-
-
-
( 12 )
Total Comprehensive Loss
$ ( 505 )
$ ( 291 )
$ ( 1,184 )
$ ( 874 )
The accompanying notes are an integral
part of these unaudited consolidated financial statements.
7
Table of Contents
VerifyMe, Inc.
Consolidated Statements of Cash Flows
(Unaudited)
(In thousands)
Six months ended
June 30, 2026
June 30, 2025
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss
$ ( 1,184 )
$ ( 862 )
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:
Allowance for expected credit losses
-
( 5 )
Stock based compensation
-
86
Fair value of restricted stock awards and restricted stock units issued in exchange for services
188
506
Loss on disposal of equipment
-
1
Amortization and depreciation
280
572
Gain on partial lease termination
-
( 6 )
Changes in operating assets and liabilities:
Accounts receivable
287
1,541
Unbilled revenue
48
409
Inventory
( 4 )
13
Prepaid expenses and other current assets
( 15 )
( 216 )
Accounts payable, other accrued expenses and net change in operating leases
( 602 )
( 1,733 )
Net cash (used in) provided by operating activities
( 1,002 )
306
CASH FLOWS FROM INVESTING ACTIVITIES
Collections on Note Receivable
2,000
-
Leasehold Improvements
-
( 6 )
Capitalized software costs
( 232 )
( 326 )
Net cash (used in) provided by investing activities
1,768
( 332 )
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from Warrants Exercise
-
4,348
Tax withholding payments for employee stock-based compensation in exchange for shares surrendered
( 27 )
( 50 )
Increase in treasury shares (share repurchase program)
-
( 153 )
Repayment of debt and line of credit
-
( 875 )
Net cash (used in) provided by financing activities
( 27 )
3,270
NET INCREASE IN CASH AND CASH EQUIVALENTS
739
3,244
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
4,353
2,823
CASH AND CASH EQUIVALENTS - END OF PERIOD
$ 5,092
$ 6,067
8
Table of Contents
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid during the period for:
Interest
$ 30
$ 40
Income taxes
$ -
$ -
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES
Lease modification
$ -
$ 7
Conversion of convertible note and accrued interest
$ -
$ 360
Change in fair value of interest rate, swap
$ -
$ 12
The accompanying notes are an integral
part of these unaudited consolidated financial statements.
9
Table of Contents
VerifyMe, Inc.
Consolidated Statements of Stockholders'
Equity
(Unaudited)
(In thousands, except share data)
Series A
Series B
Convertible
Convertible
Preferred
Preferred
Common
Treasury
Stock
Stock
Stock
Additional
Stock
Accumulated
Other
Number of
Number of
Number of
Paid-In
Number of
Comprehensive
Accumulated
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Shares
Amount
Loss
Deficit
Total
Balance at March 31, 2025
-
-
0.85
-
12,414,772
13
101,225
251,120
( 351 )
-
( 86,244 )
14,643
Restricted stock awards
-
-
-
-
-
-
41
-
-
-
-
41
Restricted stock units, net of shares
withheld for
employee tax
-
-
-
-
50,382
-
81
( 41,849 )
70
-
-
151
Common stock issued for services
-
-
-
-
60,000
-
45
-
-
-
-
45
Repurchase of Common Stock
-
-
-
-
( 201,486 )
-
-
201,486
( 153 )
-
-
( 153 )
Net loss
-
-
-
-
-
-
-
-
-
-
( 291 )
( 291 )
Balance at June 30, 2025
-
-
0.85
-
12,323,668
13
101,392
410,757
( 434 )
-
( 86,535 )
14,436
Series A
Series B
Convertible
Convertible
Preferred
Preferred
Common
Treasury
Stock
Stock
Stock
Additional
Stock
Number of
Number of
Number of
Paid-In
Number of
Accumulated
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Shares
Amount
Deficit
Total
Balance at March 31, 2026
-
-
0.85
-
13,119,065
14
102,096
462,177
( 476 )
( 91,257 )
10,377
Restricted stock awards
-
-
-
-
-
-
18
-
-
-
18
Restricted stock units, net of shares
withheld for
employee tax
-
-
-
-
46,131
-
78
( 1,297 )
1
-
79
Net loss
-
-
-
-
-
-
-
-
-
( 505 )
( 505 )
Balance at June 30, 2026
-
-
0.85
-
13,165,196
14
102,192
460,880
( 475 )
( 91,762 )
9,969
10
Table of Contents
VerifyMe, Inc.
Consolidated Statements of Stockholders' Equity
(Unaudited)
(In thousands, except share data)
Series A
Series B
Convertible
Convertible
Preferred
Preferred
Common
Treasury
Stock
Stock
Stock
Additional
Stock
Accumulated
Other
Number of
Number of
Number of
Paid-In
Number of
Comprehensive
Accumulated
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Shares
Amount
Loss
Deficit
Total
Balance at December 31, 2024
-
-
0.85
-
10,539,441
11
96,344
290,467
( 480 )
12
( 85,673 )
10,214
Warrants exercise
-
-
-
-
1,461,896
2
4,346
-
-
-
-
4,348
Convertible note
-
-
-
-
313,520
-
285
( 22,359 )
75
-
-
360
Restricted stock awards
-
-
-
-
-
-
96
-
-
-
-
96
Restricted stock units, net of shares
withheld for employee tax
-
-
-
-
90,297
-
235
( 58,837 )
124
-
-
359
Common stock issued for services
-
-
-
-
120,000
-
86
-
-
-
-
86
Repurchase of Common Stock
-
-
-
-
( 201,486 )
-
-
201,486
( 153 )
-
-
( 153 )
Accumulated other comprehensive loss
-
-
-
-
-
-
-
-
-
( 12 )
-
( 12 )
Net loss
-
-
-
-
-
-
-
-
-
-
( 862 )
( 862 )
Balance at June 30, 2025
-
-
0.85
-
12,323,668
13
101,392
410,757
( 434 )
-
( 86,535 )
14,436
Series A
Series B
Convertible
Convertible
Preferred
Preferred
Common
Treasury
Stock
Stock
Stock
Stock
Additional
Number of
Number of
Number of
Paid-In
Number of
Accumulated
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Shares
Amount
Deficit
Total
Balance at December 31, 2025
-
-
0.85
-
13,071,601
14
102,059
481,448
( 502 )
( 90,578 )
10,993
Restricted stock awards
-
-
-
-
-
-
36
-
-
-
36
Restricted stock units, net of shares
withheld for employee tax
-
-
-
-
93,595
-
97
( 20,568 )
27
-
124
Net loss
-
-
-
-
-
-
-
-
-
( 1,184 )
( 1,184 )
Balance at June 30, 2026
-
-
0.85
-
13,165,196
14
102,192
460,880
( 475 )
( 91,762 )
9,969
The accompanying notes are an integral
part of these unaudited consolidated financial statements.
11
Table of Contents
VerifyMe, Inc.
Notes to the Consolidated Financial Statements
(unaudited)
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Nature of the Business
VerifyMe, Inc. (“VerifyMe,” “we,”
“us,” “our,” or the “Company”) was incorporated in the State of Nevada on November 10, 1999 . VerifyMe,
is based in Lake Mary, Florida and its common stock, par value $ 0.001 per share is traded on The Nasdaq Capital Market (“Nasdaq”)
under the trading symbol “VRME”.
The Company is a logistics company that specializes
in time and temperature sensitive products, as well as providing brand protection and enhancement solutions. The Company operates a single
consolidated Precision Logistics segment which includes the operations of our subsidiary PeriShip Global, LLC (“PeriShip Global”)
in which we provide a value-added service for sensitive parcel management driven by a proprietary software platform that provides predictive
analytics from key metrics such as pre-shipment weather analysis, flight-tracking, sort volumes, and traffic, delivered to customers via
a secure portal. The portal provides real-time visibility into shipment transit and last-mile events which is supported by a service center.
The Company’s activities are subject to significant risks and uncertainties. See the “Risk Factors” and “Management’s
Discussion and Analysis of Financial Condition and Results of Operations” sections in this report.
Reclassifications
Certain amounts presented
for the three and six months ended June 30, 2025, reflect reclassifications made to conform to the presentation in our current
reporting period. These reclassifications had no effect on the previously reported net loss.
Basis of Presentation
The accompanying consolidated
financial statements include the accounts of VerifyMe and its wholly owned subsidiaries PeriShip Global LLC and VRME Subsidiary Corp.
All significant intercompany balances and transactions have been eliminated upon consolidation. The consolidated financial statements
are presented in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).
Use of Estimates
The preparation of financial statements in conformity
with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
of contingent 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 these estimates.
Recent Accounting Pronouncements
In December 2025, the Financial Accounting Standards
Board (“FASB”) issued Accounting Standards Update (“ASU”) 2025-11, Interim Reporting (Topic 270): Narrow-Scope
Improvements, which clarifies the applicability of the interim reporting guidance, the types of interim reporting, and the form and content
of interim financial statements in accordance with U.S. GAAP. Per the FASB, the amendment does not intend to change the fundamental nature
of interim reporting or expand or reduce current interim disclosure requirements but rather provide clarity and improve navigability of
the existing interim reporting requirements. The update will be effective for interim reporting periods within annual reporting periods
beginning after December 15, 2027. We are assessing the effect of this update on our consolidated financial statements and related disclosures.
In November 2025, the FASB issued ASU 2025-09,
Derivatives and Hedging (Topic 815): Hedge Accounting Improvements, which introduces five targeted improvements to better align hedge
accounting with entities’ risk management activities. The update will be effective for annual reporting periods beginning after
December 15, 2026, and interim periods within those annual reporting periods. Early adoption is permitted. We are assessing the effect
of this update on our consolidated financial statements and related disclosures.
In July 2025, the FASB issued ASU 2025-05, Financial
Instruments—Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets, which simplifies
the application of the current expected credit loss model for current accounts receivable and current contract assets under Accounting
Standards Codification 606. The Company adopted ASU 2025-05 effective January 1, 2026. The adoption did not have a material impact on
the Company’s consolidated financial statements.
12
Table of Contents
Notes to the Consolidated Financial Statements
(unaudited)
In November 2024, the FASB issued ASU 2024-03,
Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Topic 220). This standard requires
disclosure of specific information about costs and expenses. ASU 2024-03 is effective for fiscal years beginning after December 15, 2026
and interim reporting periods beginning after December 15, 2027. The Company is currently evaluating the potential effect that the updated
standard will have on their financial statement disclosures.
Fair Value of Financial Instruments
The Company’s financial instruments consist
of accounts receivable, unbilled revenue, accounts payable, notes payable and accrued expenses. The carrying value of accounts receivable,
unbilled revenue, accounts payable and accrued expenses approximate their fair value because of their short maturities. The Company
believes the carrying amount of its notes payable approximates fair value based on rates and other terms currently available to the Company
for similar debt instruments.
The Company follows FASB Accounting Standard Codification
(“ASC”) Topic 820, Fair Value Measurements and Disclosures, and applies it to all assets and liabilities that are being measured
and reported on a fair value basis. The statement requires that assets and liabilities carried at fair value will be classified and disclosed
in one of the following three categories:
Level 1: Quoted market prices in active markets
for identical assets or liabilities
Level 2: Observable market-based inputs or unobservable
inputs that are corroborated by market data
Level 3: Unobservable inputs that are not corroborated
by market data
The level in the fair value within which a fair
value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety.
Segment Reporting
Operating segments are defined as components of
an enterprise for which separate financial information is available and evaluated regularly by the chief operating decision maker, or
decision-making group, in deciding the method by which to allocate resources and assess performance. Prior to 2026, we reported
two operating segments: Precision Logistics and Authentication. We are not actively pursuing authentication business but continue to service
existing customers. As a result, beginning in the first quarter of 2026, we changed our internal reporting to the chief operating decision
maker (“CODM”), who is our Chief Executive Officer, and combined Precision Logistics and Authentication into a single segment,
leaving Precision Logistics. See Note 2 – Segment Reporting, for further discussion of the Company’s segment reporting structure.
Revenue Recognition
The Company accounts for revenues according to
ASC Topic 606, Revenue from Contracts with Customers which establishes principles for reporting information about the
nature, amount, timing and uncertainty of revenue and cash flows arising from the entity's contracts to provide goods or services to customers.
The Company applies the following five steps to
determine the appropriate amount of revenue to be recognized as it fulfills its obligations under each of its agreements.
· identify the contract with a customer;
· identify the performance obligations in the contract;
· determine the transaction price;
· allocate the transaction price to performance obligations in the contract; and
· recognize revenue as the performance obligation is satisfied.
The Company generally considers completion
of an agreement, or Statement of Work (“SOW”) and/or purchase order as a customer contract, provided collection
is considered probable.
Our Precision Logistics segment consists of
two service lines, ProActive and Premium. Under our ProActive service line, clients pay us directly for carrier service coupled with
our proactive logistics service. Terms typically range from 7 days to no longer than 30 days. The Company
has determined it is the principal and recognizes shipment fees in gross revenue. Under our Premium service line, clients use
our shipping monitoring, predictive analytics, or exception management services. Shippers use their own transportation rates,
provided and charged directly by their carrier, with our added services charged (i) directly by the carrier, under a
“white label” arrangement, which we refer to as our Premium service, or (ii) by us, which we refer to as our Direct
Premium service. These services include customer web portal access, weather monitoring, temperature control, full-service
center support, and last mile resolution.
13
Table of Contents
Notes to the Consolidated Financial Statements
(unaudited)
Under both service lines in our Precision Logistics
segment, our performance obligation is met, and revenue is recognized when the packages are delivered. The transaction fees consist of
fixed consideration made up of amounts contractually billed to the customer. There are no variable considerations in the transaction fee,
in either service line.
Beginning in 2026, the Company included Authentication
revenue in the Precision Logistics segment. The Company is no longer actively pursuing the Authentication business but continues to service
existing customers. Authentication revenue primarily consists of anti-counterfeit and brand protection. Terms typically range
between 30 and 60 days. Our performance obligation is met, and revenue is recognized when our products are shipped or delivered
depending on the specific agreement with the customer. The transaction fee is made up of fixed consideration based on the related purchase
order or agreement.
Goodwill
Goodwill represents the excess of purchase price
over the fair value of net assets acquired in business combinations. Pursuant to ASC Topic 350, Intangibles-Goodwill and Other ,
the Company tests goodwill for impairment on an annual basis in the fourth quarter, or between annual tests, in certain circumstances.
Under authoritative guidance, the Company first assessed qualitative factors to determine whether it was necessary to perform the quantitative goodwill impairment
test. The assessment considers factors such as, but not limited to, macroeconomic conditions, data showing other companies in the industry
and our share price. An entity is not required to calculate the fair value of a reporting unit unless the entity determines, based on
a qualitative assessment, that it is more likely than not that its fair value is less than its carrying amount. Events or changes in circumstances
which could trigger an impairment review include macroeconomic conditions, industry and market conditions, cost factors, overall financial
performance, other entity specific events, and sustained decrease in share price.
Basic and Diluted Net Loss per Share
of Common Stock
The Company follows ASC Topic 260, Earnings
Per Share , when reporting earnings per share resulting in the presentation of basic and diluted earnings per share. Because
the Company reported a net loss for each of the periods presented, common stock equivalents, including preferred stock, stock options
and warrants were anti-dilutive; therefore, the amounts reported for basic and diluted loss per share were the same.
For the three and six months ended June 30, 2026,
and 2025, there were shares potentially issuable, that could dilute basic earnings per share in the future that were excluded from the
calculation of diluted earnings per share because their inclusion would have been anti-dilutive to the Company’s losses during the
periods presented. For the three and six months ended June 30, 2026, there were approximately 3,668,000 anti-dilutive shares consisting
of 1,153,000 unvested performance restricted stock units, 164,000 restricted stock units and restricted stock awards, 1,555,000 shares
issuable upon exercise of warrants, 652,000 shares issuable upon conversion of convertible debt, and 144,000 shares issuable upon conversion
of preferred stock. For the three and six months ended June 30, 2025, there were approximately 4,037,000 anti-dilutive shares consisting
of 1,322,000 unvested performance restricted stock units, 224,000 restricted stock units and restricted stock awards, 140,000 shares issuable
upon exercise of stock options, 1,555,000 shares issuable upon exercise of warrants, 652,000 shares issuable upon conversion of convertible
debt, and 144,000 shares issuable upon conversion of preferred stock.
Stock-Based Compensation
We account for stock-based compensation under
the provisions of ASC Topic 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. We estimate the fair
value of stock-based awards on the date of grant using the Black-Scholes model. The assumptions used in the Black-Scholes option pricing
model include risk-free interest rates, expected volatility, and expected life of the stock options. Changes in these assumptions can
materially affect estimates of fair value stock-based compensation, and the compensation expense recorded in future periods. The value
of the portion of the award that is ultimately expected to vest is recognized as an expense over the requisite service periods using the
straight-line method. We recognize forfeitures as they occur with a reduction in compensation expense in the period of forfeiture. For
performance restricted stock units (“RSU”) with stock price appreciation targets (see Note 6 – Stock Options, Restricted
Stock and Warrants), we applied a lattice approach that incorporated a Monte Carlo simulation, which involved random iterations that took
different future price paths over the RSU’s contractual life based on the appropriate probability distributions (which are based
on commonly applied Black Scholes inputs). The fair value was determined by taking the average of the grant date fair values under each
Monte Carlo simulation trial. We recognize compensation expense on a straight-line basis over the performance period and there is no ongoing
adjustment or reversal based on actual achievement during the period.
14
Table of Contents
Notes to the Consolidated Financial Statements
(unaudited)
We account for stock-based compensation awards
to non-employees in accordance with ASU No. 2018-07, Compensation – Stock Based Compensation (Topic 718): Improvements to
Nonemployee Share-Based Payment Accounting, which aligns accounting for share-based payments issued to nonemployees to that of employees
under the existing guidance of Topic 718, with certain exceptions.
All issuances of stock options or other equity
instruments to non-employees as consideration for goods or services received by the Company are accounted for based on the fair value
of the equity instruments issued. Non-employee equity-based payments are recorded as an expense over the service period, as if we had
paid cash for the services.
Merger Agreement
On February 11, 2026, we entered into an Agreement
and Plan of Merger, as subsequently amended by the First Amendment to Agreement and Plan of Merger, effective April 13, 2026 (the “First
Amendment”), and the Second Amendment to Agreement and Plan of Merger, effective June 4, 2026 (the “Second Amendment”),
and collectively with the First Amendment and the Agreement and Plan of Merger (the “Merger Agreement”) with VRME Subsidiary
Corp., a Nevada corporation, and our wholly owned subsidiary (the “Merger Sub”) and Open World Ltd., a Cayman Islands exempted
company (“Open World”). Upon the terms and subject to the satisfaction of the conditions described in the Merger Agreement,
Merger Sub will merge with and into Open World, Merger Sub will cease to exist and Open World will become our wholly-owned subsidiary
(the “Merger”). At the effective time of the Merger (the “Effective Time”), (i) each holder of ordinary shares
of Open World outstanding immediately prior to the Effective Time (excluding holders of Excluding Shares and Dissenting Shares, as defined
in the Merger Agreement) will be entitled to receive the number of shares of our common stock, based on the Exchange Ratio as defined
in the Merger Agreement (the “Exchange Ratio”), (ii) each investor in Open World Simple Agreements for Future Equity (“Open
World SAFEs”) outstanding immediately prior to the Effective Time will be entitled to receive a right to a number of shares of our
common stock based on the Exchange Ratio and (iii) any outstanding option to purchase shares of Open World shall be converted into an
option to purchase the number of shares of our common stock based on the Exchange Ratio.
Immediately following the closing of the Merger
(the “Closing”), our pre-Closing stockholders are expected to collectively retain approximately 10% of the post-Closing aggregate
number of shares of our common stock and holders of Open World ordinary shares and Open World SAFEs will receive as merger consideration
newly issued shares of our common stock representing approximately 87.75% and Maxim Group LLC, (“Maxim Group”), financial
advisor to Open World, will hold approximately 2.25% of the post-Closing aggregate number of shares of our common stock (to the extent
any portion of the advisory fee due to Maxim Group by OpenWorld exceeding the required upfront cash fee, if any, is paid in shares of
common stock of the combined company and assuming a $200 million enterprise value for the combined company pursuant to the M&A Advisory
Agreement between Maxim Group and Open World dated October 26, 2025).
The Merger Agreement contains customary representations,
warranties and covenants, including, among others, (i) covenants requiring each of us and Open World to conduct its business in the ordinary
course during the period between the execution of the Merger Agreement and the Closing or earlier termination of the Merger Agreement,
subject to certain exceptions, (ii) covenants prohibiting us and Open World from engaging in certain kinds of transactions during such
period (without the prior written consent of the other), and (iii) a covenant restricting us and Open World from activities relating to
the soliciting, initiating, encouraging, inducing or facilitating the communication, making, submission or announcement of any alternative
acquisition proposals or inquiries.
Closing of the Merger is subject to various customary
closing conditions, including, but not limited to, us causing our PeriShip subsidiary to terminate its current credit facility and us
effectuating a reverse stock split upon the request of Open World. Open World’s obligations to effect the Merger and otherwise consummate
the contemplated transactions thereunder are further conditioned upon customary closing conditions as well as (i) us having Closing Net
Cash, as defined in the Merger Agreement, of no less than $1 million, and (ii) our common stock having not been delisted from Nasdaq.
In connection with and subject to the Closing
of the Merger, outstanding time-based and performance-based restricted stock awards and restricted stock units held by certain of our
employees and directors at Closing will accelerate and vest, regardless of any performance conditions, at the Effective Time.
On April 15, 2026, we entered into the First Amendment, effective as
of April 13, 2026, pursuant to which the outside date set forth in the Merger Agreement was extended from June 30, 2026 to August 31,
2026.
On June 4, 2026, we entered into the Second Amendment effective as
of June 4, 2026, pursuant to which the definition of Fully Diluted Company Shares in the Merger
Agreement was revised to include the aggregate number of Open World ordinary shares issuable in connection with any existing agreement
by Open World to issue Equity Interests (as such term is defined in the Merger Agreement) of Open World .
On August 10, 2026, we entered into the Third Amendment, effective as of August 10, 2026, pursuant
to which the outside date set forth in the Merger Agreement was extended from August 31, 2026 to October 31, 2026.
For additional details regarding the Merger Agreement,
see the “Recent Developments” section in this report. The foregoing description of the Merger Agreement, First Amendment,
and Second Amendment, does not purport to be complete and is subject to, and is qualified in its entirety by reference to, the full text
of the Merger Agreement, First Amendment, and Second Amendment.
15
Table of Contents
Notes to the Consolidated Financial Statements
(unaudited)
NOTE 2 - SEGMENT REPORTING
Prior to 2026, we reported two operating segments:
Precision Logistics and Authentication. We are not actively pursuing authentication business but continue to service existing customers.
As of January 1, 2026, the Authentication segment falls below segment reporting quantitative thresholds, and is therefore not required
to be presented as a separate reportable segment. As a result, beginning in the first quarter of 2026, we changed our internal reporting
to the CODM and combined Precision Logistics and Authentication into a single segment, leaving Precision Logistics. This represents a
reduction in the number of reportable segments by aggregation, not a re-labeling. Following this change, the Company has one reportable
consolidated segment. The CODM evaluates consolidated segment performance and makes resource allocation decisions based on consolidated
results. Since the Company operates as one operating segment, financial segment information, including
profit or loss and asset information, can be found in the consolidated financial statements.
NOTE 3 – REVENUE
Revenue by Category
The following table presents our revenue disaggregated by service lines
(dollars in thousands)
Schedule of disaggregation of revenue
Consolidated
Consolidated
Revenue
Three Months Ended
June 30,
Six Months Ended
June 30,
2026
2025
2026
2025
Proactive services
$ 1,120
$ 3,829
$ 2,160
$ 7,523
Premium services
754
664
1,462
1,399
Other
34
27
58
53
$ 1,908
$ 4,520
$ 3,680
$ 8,975
Contract Balances
The timing of revenue recognition, billings and
cash collections results in unbilled revenue (contract assets) and deferred revenue (contract liabilities) on the consolidated balance
sheets. Amounts charged to our clients become billable according to the contract terms, which usually consider the delivery completion.
Unbilled amounts will generally be billed and collected within 30 days but typically no longer than 60 days. When we advance
bill clients prior to the work being performed, generally, such amounts will be earned and recognized in revenue within twelve months.
These assets and liabilities are reported on the consolidated balance sheets on a contract-by-contract basis at the end of each reporting
period. Changes in the contract asset and liability balances during the six-month period ended June 30, 2026, were not materially impacted
by any other factors.
Applying the practical expedient in ASC Topic
606, we recognize the incremental costs of obtaining contracts (sales commissions) as an expense when incurred if the amortization period
of the assets that we otherwise would have recognized is one year or less. As of June 30, 2026, we did not have any capitalized sales
commissions.
For all periods presented, contract liabilities
were not significant.
The following table provides information about
contract assets from contracts with customers (dollars in thousands):
Schedule of contract assets from contracts with customers
Contract Asset
June 30,
2026
2025
Beginning balance, January 1
$ 338
$ 733
Contract asset additions
575
3,290
Reclassification to accounts receivable, billed to customers
( 623 )
( 3,699 )
Ending balance, June 30 (1)
$ 290
$ 324
______________
(1) Included within "Unbilled revenue" on the accompanying Consolidated Balance Sheets.
16
Table of Contents
Notes to the Consolidated Financial Statements
(unaudited)
NOTE 4 – INTANGIBLE ASSETS AND GOODWILL
Goodwill
Goodwill represents costs in excess of values
assigned to the underlying net assets of acquired businesses. Intangible assets acquired are recorded at estimated fair value. Goodwill
is deemed to have an indefinite life and is not amortized but is tested for impairment annually, and at any time when events suggest an
impairment more likely than not has occurred. We test goodwill at the reporting unit level.
ASC Topic 350, “ Intangibles -
Goodwill and Other” (“Topic 350”), permits an entity to first assess qualitative factors to determine
whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis for
determining whether it is necessary to perform a quantitative goodwill impairment test. Under Topic 350, an entity is not
required to perform a quantitative goodwill impairment test for a reporting unit if it is more likely than not that its fair value
is greater than its carrying amount. A reporting unit is an operating segment, or one level below an operating segment, as defined
by U.S. GAAP.
Determining the fair value of a reporting unit
is judgmental in nature and involves the use of significant estimates and assumptions. These estimates and assumptions include revenue
growth rates and operating margins used to calculate projected future cash flows, risk-adjusted discount rates, future economic and market
conditions, and determination of appropriate market comparables. We base our fair value estimates on assumptions we believe to be reasonable
but are unpredictable and inherently uncertain. Actual future results may differ from those estimates. The timing and frequency of our
goodwill impairment tests are based on an ongoing assessment of events and circumstances that would indicate a possible impairment. No
impairment was recognized for the three and six months ended June 30, 2026 and 2025. We continue to monitor our goodwill for impairment
and conduct formal tests when impairment indicators are present.
Intangible Assets Subject to Amortization
Our intangible assets include amounts recognized
in connection with patents and trademarks, capitalized software and acquisitions, including tradenames, and developed technology. Intangible
assets are initially valued at fair market value using generally accepted valuation methods appropriate for the type of intangible asset.
Amortization is recognized on a straight-line basis over the estimated useful life of the intangible assets. Intangible assets with definite
lives are reviewed for impairment if indicators of impairment arise. Except for goodwill, we do not have any intangible assets with indefinite
useful lives.
ASC Topic 360-10, “ Impairment or disposal
of long-lived assets” (“Topic 360”) provides guidance on accounting for the impairment and disposal of long-lived
assets, covering both tangible and intangible finite-lived assets. The standard ensures that financial statements reflect the economic
reality of assets by properly accounting for declines in value or disposals. Under Topic 360, an entity must perform an analysis to determine
whether it is more likely than not that the fair value of a long-lived asset is less than its carrying amount based on estimates of future
cash flows.
Determining the fair value of long-lived assets
is judgmental in nature and involves the use of significant estimates and assumptions. These estimates and assumptions include revenue
growth rates and operating margins used to calculate projected future cash flows, risk-adjusted discount rates, future economic and market
conditions, and determination of appropriate market comparables. Our fair value estimates are based on assumptions that we believe to
be reasonable but are unpredictable and inherently uncertain. Actual future results may differ from those estimates. The timing and frequency
of our long-lived asset impairment tests are based on an ongoing assessment of events and circumstances that would indicate a possible
impairment. No impairment was recognized for the three and six months ended June 30, 2026 and 2025. We continue to monitor our intangible
assets for impairment and conduct formal tests when impairment indicators are present.
Intangible assets with finite lives are subject
to amortization over their estimated useful lives. The primary assets included in this category and their respective balances were as
follows (in thousands):
Schedule of intangible assets subject to amortization
June 30, 2026
Gross
Carrying
Amount
Accumulated
Amortization
Net Carrying Amount
Weighted
Average
Remaining
Useful
Life (Years)
Patents and Trademarks
$ 699
$ ( 55 )
$ 644
9
Developed Technology
795
( 233 )
562
2
Internally Used Software
1,211
( 113 )
1,098
5
Total Intangible Assets
$ 2,705
$ ( 401 )
$ 2,304
December 31, 2025
Patents and Trademarks
$ 699
$ ( 18 )
$ 681
9
Developed Technology
795
( 78 )
717
2
Internally Used Software
979
( 32 )
947
5
Total Intangible Assets
$ 2,473
$ ( 128 )
$ 2,345
17
Table of Contents
Notes to the Consolidated Financial Statements
(unaudited)
Amortization expense for intangible assets was $ 273 thousand and $ 548
thousand for the six months ended June 30, 2026, and 2025, respectively.
Patents and Trademarks
As of June 30, 2026, our current patent and trademark
portfolios consist of six granted U.S. patents and several U.S. and foreign trademarks.
The Company expects to record amortization expense
of intangible assets over the next 5 years and thereafter as follows (in thousands):
Schedule of future amortization expense
Fiscal Year ending December 31,
2026 (six months remaining)
$ 289
2027
578
2028
362
2029
267
2030
267
Thereafter
541
Total
$ 2,304
NOTE 5 – STOCKHOLDERS’ EQUITY
The Company expensed $ 18 thousand and $ 36 thousand
related to restricted stock awards for the three and six months ended June 30, 2026, respectively. The Company expensed $ 41 thousand and
$ 96 thousand related to restricted stock awards for the three and six months ended June 30, 2025, respectively.
The Company expensed $ 93 thousand and $ 152 thousand
related to restricted stock units for the three and six months ended June 30, 2026, respectively. The Company expensed $ 173 thousand and
$ 410 thousand related to restricted stock units for the three and six months ended June 30, 2025, respectively.
On January 2, 2026, the Company issued 47,464
shares of common stock, of which 19,271 were issued from treasury, upon vesting of 70,773 restricted stock units, net of 23,309 shares
withheld for taxes related to stock grants on January 1, 2025.
On June 19, 2026, the Company issued 46,131 shares of common stock,
of which 1,297 were issued from treasury, upon vesting of 68,028 restricted stock units, net of 21,897 shares withheld for taxes related
to a stock grant on June 19, 2023.
Shares Held in Treasury
As of June 30, 2026, and December 31, 2025, the
Company had 460,880 and 481,448 shares, respectively, held in treasury with a value of approximately $ 475 thousand and $ 502 thousand,
respectively.
NOTE 6 – RESTRICTED STOCK AND WARRANTS
On November 14, 2017, the Executive Committee
of the Company’s Board of Directors adopted the 2017 Equity Incentive Plan (the “2017 Plan”) which covered the potential
issuance of 260,000 shares of common stock. The 2017 Plan provided that directors, officers, employees, and consultants of the Company
were eligible to receive equity incentives under the 2017 Plan at the discretion of the Board or the Board’s Compensation Committee.
On August 14, 2020, the Company’s Board
of Directors adopted the 2020 Equity Incentive Plan (the “2020 Plan”) and on September 30, 2020, the Company’s stockholders
approved the 2020 Plan, which authorizes the potential issuance of up to 1,069,110 shares of common stock. Upon effectiveness of the 2020
Plan, the 2017 Plan was terminated. Shares of common stock underlying existing awards under the 2017 Plan may become available for issuance
pursuant to the terms of the 2020 Plan under certain circumstances. Employees and non-employee directors of the Company or its affiliates,
and other individuals who perform services for the Company or any of its affiliates, are eligible to receive awards under the 2020 Plan
at the discretion of the Board of Directors or the Board’s Compensation Committee.
18
Table of Contents
Notes to the Consolidated Financial Statements
(unaudited)
On March 28, 2022, the Company’s Board
of Directors adopted the First Amendment to the 2020 Plan and on June 9, 2022, the Company’s stockholders approved the First
Amendment to the 2020 Plan, which increased the shares authorized for potential issuance under the 2020 Plan to 2,069,100 shares of
common stock and extended the term of the 2020 Plan to June 9, 2023. On April 17, 2023, the Company’s Board of Directors
adopted the Second Amendment to the 2020 Plan and on June 6, 2023, the Company’s stockholders approved the Second Amendment to
the 2020 Plan, which increased the shares authorized for potential issuance under the 2020 Plan to 3,069,110 shares of common stock
and extended the term of the 2020 Plan to June 6, 2033, and increased the annual cap on director compensation by $50 thousand. On
March 18, 2024, the Company’s Board of Directors adopted the Third Amendment to the 2020 Plan, which on June 4, 2024, was
approved by the Company’s stockholders, which increased the shares authorized for potential issuance under the 2020 Plan to
4,069,100 shares of common stock and extended the term of the 2020 Plan to June 4, 2034. On April 13, 2026, the Company’s
Board of Directors adopted the Fourth Amendment to the 2020 Plan, which will not be effected unless it is approved by the
Company’s stockholders. If effected, the Fourth Amendment would increase the shares authorized for potential issuance under
the 2020 Plan by 16,182,541 shares of common stock and would extend the term of the 2020 Plan to the 10th anniversary of the date
stockholder approval is obtained.
The 2020 Plan, as amended, is administered by the Compensation Committee
which determines the persons to whom awards will be granted, the number of awards to be granted and the specific terms of each grant,
including the vesting thereof, subject to the provisions of the plan.
Restricted Stock Awards and Restricted Stock
Units
The following table summarizes the unvested restricted
stock awards as of June 30, 2026:
Schedule of unvested restricted stock awards
Weighted -
Average
Number of
Grant
Award Shares
Date Fair Value
Unvested at December 31, 2025
70,000
$ 1.04
Granted
-
-
Vested
-
-
Forfeited
-
-
Balance at June 30, 2026
70,000
$ 1.04
As of June 30, 2026, total unrecognized share-based
compensation cost related to unvested restricted stock awards is $ 20 thousand.
The following table summarizes the unvested restricted
stock units as of June 30, 2026:
Schedule of unvested restricted stock units
Weighted -
Average
Number of
Grant
Unit Shares
Date Fair Value
Unvested at December 31, 2025
232,801
$ 1.32
Granted
-
-
Vested
( 138,801 )
1.57
Forfeited
-
-
Balance at June 30, 2026
94,000
$ 0.95
As of June 30, 2026, total unrecognized share-based
compensation cost related to unvested time-based restricted stock units was $ 25 thousand, which is expected to be recognized over a weighted-average
period of less than one 1 year.
19
Table of Contents
Notes to the Consolidated Financial Statements
(unaudited)
The following table summarizes the unvested performance-based
restricted stock units as of June 30, 2026:
Schedule of unvested performance restricted stock units
Weighted -
Average
Number of
Number of
Unit Shares
Unit Shares
Unvested at December 31, 2025
1,321,591
$ 1.15
Granted
-
-
Forfeited/Cancelled
( 168,183 )
1.55
Balance at June 30, 2026
1,153,408
$ 1.10
As of June 30, 2026, total unrecognized share-based
compensation cost related to unvested performance based restricted stock units was $ 64 thousand, which is expected to be recognized over
a weighted-average period of less than one 1 year.
Warrants
The following table summarizes the activities
for the Company’s warrants as of June 30, 2026:
Schedule of warrants outstanding
Number of
Warrant Shares
Weighted-
Average
Exercise
Price
Weighted -
Average
Remaining
Contractual
Term
(in years)
Aggregate
Intrinsic
Value
(in thousands) (1)
Balance as of December 31, 2025
1,555,207
3.95
4.4
Issued
-
-
Exercised
-
-
Expired
-
-
Balance as of June 30, 2026
1,555,207
$ 3.95
3.9
Exercisable as of June 30, 2026
1,555,207
$ 3.95
3.9 $
-
(1) The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying
warrants and the closing stock price of $0.614 for our common stock on June 30, 2026.
20
Table of Contents
Notes to the Consolidated Financial Statements
(unaudited)
At-the-Market Equity Offering Program
On March 6, 2025, the Company entered into a now
terminated At-The-Market Sales Agreement (“Sales Agreement”) with Roth Capital Partners, LLC (“Roth”), pursuant
to which the Company could issue and sell, from time to time, shares of its common stock up to an aggregate offering price of $ 15.8 million
(“ATM Program”). Roth acted as the Company’s sales agent and was entitled to a 3.0 % commission on gross proceeds from
sales under the ATM Program.
During the year ended December 31, 2025, and through
the termination of the ATM Program, the Company sold an aggregate of 628,432 shares of its common stock pursuant to the ATM program for
net proceeds of $ 483 thousand, after deducting $ 15 thousand in offering costs. On February 11, 2026,
the Company provided Roth written notice of its decision to terminate the ATM Program and pursuant to Section 12(b) of the Sales
Agreement, the ATM Program and Sales Agreement terminated on February 16, 2026.
NOTE 7— DEBT
PeriShip Global is a party to a debt facility
with PNC Bank, National Association (the “PNC Facility”). The PNC Facility includes a $ 1 million revolving line of credit
(the “RLOC”). The RLOC has no scheduled payments of principal until maturity, and bears interest per annum at a rate equal
to the sum of Daily SOFR plus 2.85% with monthly interest payments.
The PNC Facility includes a number of affirmative
and restrictive covenants applicable to PeriShip Global, including, among others, a financial covenant to maintain a fixed charge coverage
ratio of at least 1.10 to 1.00 at the end of each fiscal year, affirmative covenants regarding delivery of financial statements, payment
of taxes, and establishing primary depository accounts with PNC Bank, and restrictive covenants regarding dispositions of property, acquisitions,
incurrence of additional indebtedness or liens, investments and transactions with affiliates. PeriShip Global is also restricted from
paying dividends or making other distributions or payments on its capital stock if an event of default (as defined in the PNC Facility)
has occurred or would occur upon such declaration of dividend. On August 8, 2025, the Company extended the line of credit to September
30, 2026. On March 26, 2026, we received a waiver as of December 31, 2025, for certain events of default. The PNC Facility includes a
four-year Term Note for $ 2 million which matures in September of 2026 and requires equal quarterly payments of principal and interest.
The Term Note incurs interest per annum at a rate equal to the sum of Daily SOFR plus 3.1%. The PNC Facility is guaranteed by VerifyMe
and secured by the assets of PeriShip Global and VerifyMe. In connection with the Merger Agreement (as defined herein) we have agreed
that PeriShip Global will not utilize the PNC Facility or RLOC from the execution of the Merger Agreement. Additionally, we have agreed
that at least three business days prior to closing of the Merger to cause PeriShip Global to use its reasonable best efforts to obtain
and deliver to Open World, a customary payoff letter with respect to the PNC Facility. As such, we do not expect to be able to utilize
the PNC Facility or RLOC unless the Merger is not completed pursuant to the terms of the Merger Agreement. As of January 21, 2025, the
Term Note balance of $ 875 thousand was paid in full and no future principal payments are due.
As of June 30, 2026, $ 0 was outstanding on the
RLOC.
Convertible Debt
On August 25, 2023, the Company entered into a
Convertible Note Purchase Agreement with certain investors for the sale of convertible promissory notes for the aggregate principal amount
of $ 1,100 thousand of which $ 475 thousand was purchased by related parties including certain members of management and the Board of Directors.
As of June 30, 2026 and December 31, 2025, $ 400 thousand was held by related parties. The notes are subordinated unsecured obligations
of the Company and accrue interest at a rate of 8% per year payable semiannually in arrears on February 25 and August 25 of each year,
beginning on February 25, 2024. The notes will mature on August 25, 2026, unless earlier converted or repurchased at a conversion price
of $1.15 per share of common stock. The Company may not redeem the notes prior to the maturity date. For the six months ended June 30,
2026 and June 30, 2025, interest expense related to the convertible debt was $ 30 thousand and $ 30 thousand, respectively. As of January
21, 2025, $ 350 thousand was converted to common stock, none of which was related parties. As of June 30, 2026 and December 31, 2025, the
amount outstanding on the convertible debt was $ 750 thousand included in Convertible note and Convertible note related party on the accompanying
Consolidated Balance Sheets.
21
Table of Contents
Notes to the Consolidated Financial Statements
(unaudited)
NOTE 8— NOTE RECEIVABLE
ZenCredit Agreement
On August 8, 2025, we entered into a Master Loan
Agreement and Promissory Note (the “Loan Agreement”) with ZenCredit Ventures, LLC (“ZenCredit”). Pursuant to the
Loan Agreement, we agreed to loan ZenCredit up to $2 million. Pursuant to the terms of the Loan Agreement, ZenCredit paid us regular quarterly
interest payments at an annual interest rate of 16 % . The term of the initial promissory note was nine months at which time all accrued
principal and interest is due to us unless we elect to make an Additional Loan (as such term is defined in the Loan Agreement) subject
to the terms of the Loan Agreement. On August 11, 2025, we loaned ZenCredit $ 2 million in exchange for a promissory note issued pursuant
to the Loan Agreement. On May 11, 2026, our $ 2.0 million promissory note issued under our Loan Agreement with ZenCredit matured and became
due and payable. On May 11, 2026, we received from ZenCredit our principal balance of $ 2.0 million plus our final quarterly interest payment
of $ 80 thousand, and we reversed a credit loss reserve of $ 12 thousand.
NOTE 9— INCOME TAXES
There are no taxes payable as of June 30, 2026, or December 31, 2025.
Some of the federal tax carry forwards will expire
at various dates through 2037. Generally, these can be carried forward and applied against future taxable income at the tax rate applicable
at that time. We are currently using an effective income tax rate of 21 % for our projected available net operating loss carry-forward.
No tax benefit has been recognized in the six months ending June 30, 2026, due to the uncertainty surrounding the realizability of the
benefit. As of June 30, 2026, the Company had no unrecognized tax benefits.
Utilization of the net operating losses (NOL)
carryforwards may be subject to a substantial annual limitation as required by Section 382 of the IRC, due to ownership change of the
company that could occur in the future, as well as similar state provisions. In general, an “ownership change” as defined
by Section 382 results from a transaction or series of transactions over a three-year period resulting in an ownership change of more
than 50 percentage points of the outstanding stock of a company by certain stockholders. These ownership changes may limit the amount
of NOL carryforwards that can be utilized annually to offset future taxable income. Assuming the Merger contemplated by the Merger Agreement
is consummated in accordance with the terms of the Merger Agreement, these limitations will apply for tax periods following the Merger.
In accordance with ASC Topic 740, Income Taxes ,
valuation allowances are provided against deferred tax assets, if based on the weight of available evidence, some or all of the deferred
tax assets may or will not be realized. The Company did not utilize any NOL deductions for the three and six months ended June 30, 2026.
NOTE 10– LEASES
The Company accounts for its leases under ASC
Topic 842, Leases . The Company determines at its inception whether an arrangement that provides us control over the use of an asset
is a lease. We recognize at lease commencement a right-of-use (ROU) asset and lease liability based on the present value of the future
lease payments over the lease term. We have elected not to recognize a ROU asset and lease liability for leases with terms of 12 months
or less.
In addition to the base rent, real estate leases
typically contain provisions for common-area maintenance and other similar services, which are considered non-lease components for accounting
purposes. For real estate leases, we apply a practical expedient to include these non-lease components in calculating the ROU asset and
lease liability. For all other types of leases, non-lease components are excluded from our ROU assets and lease liabilities and expensed
as incurred.
22
Table of Contents
Notes to the Consolidated Financial Statements
(unaudited)
During 2025, we maintained operating leases for
office facilities. We do not have any finance leases. In January 2026, we entered into a lease amendment to terminate a facility lease
effective February 15, 2026, and adjusted our right-of-use assets and liabilities.
Lease expense is included in Management and Technology
Expenses on the accompanying Consolidated Statements of Operations. The components of lease expense were as follows (in thousands):
Schedule of components of lease expense
Three months ended June 30,
Six months ended June 30,
2026
2025
2026
2025
Operating lease cost
$ -
$ 13
$ -
$ 39
Short-term lease cost
-
4
-
8
Total lease costs
$ -
$ 17
$ -
$ 47
Supplemental information related to leases was
as follows (dollars in thousands):
Schedule of supplemental information related to leases
June 30, 2026
December 31, 2025
Operating Lease right-of-use asset
$
-
$
-
Current portion of operating lease liabilities
-
-
Non-current portion of operating lease liabilities
-
-
Total operating lease liabilities
$
-
$
-
Cash paid for amounts included in the measurement of operating lease liabilities
$ -
$ 65
Right-of-use assets obtained in exchange for operating lease liabilities
$ -
$ -
Weighted-average remaining lease term for operating leases (years)
-
-
Weighted average discount rate for operating leases
-
-
NOTE 11– CONCENTRATIONS
For the three months ended June 30, 2026 and 2025,
one customer represented 10 % and 11 % of revenues, respectively. For the six months ended June 30, 2026 and 2025, one customer represented
8 % and 13 % of revenues, respectively.
During the six months ended June 30, 2026, and
2025, one vendor accounted for 99 % of transportation cost.
As of June 30, 2026, two customers made up 51 %
of accounts receivable, net. As of December 31, 2025, two customers made up 50 % of accounts receivable.
23
Table of Contents
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS.
The information in this Management’s Discussion
and Analysis should be read in conjunction with the accompanying unaudited consolidated financial statements and notes.
Cautionary Note Regarding Forward-Looking Statements
This report includes forward-looking statements
within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and the Private
Securities Litigation Reform Act of 1995. The words “anticipate,” “believe,” “may,” “estimate,”
“continue,” “could,” “can,” “potential,” “will,” “would,” “expect,”
“shall,” and similar expressions are intended to identify forward-looking statements. All statements other than statements
of historical facts contained in this report, including among others, our strategy, future operations, future financial position, future
revenue, sources of future revenue, projected costs, prospects, plans, objectives of management and expected market growth are forward-looking
statements.
Our actual results and financial condition may
differ materially from those expressed or implied in such forward-looking statements. Therefore, you should not rely on any of these forward-looking
statements.
For a further list and description of various
risks, relevant factors and uncertainties that could cause future results or events to differ materially from those expressed or implied
in our forward-looking statements, see the “Risk Factors” and “Management’s Discussion and Analysis of Financial
Condition and Results of Operations” sections in this report, our Annual Report on Form 10-K for the fiscal year ended December
31, 2025, and our other filings with the Securities and Exchange Commission (the “SEC”). All forward-looking statements in
this report are made only as of the date hereof or as indicated and represent our views as of the date of this report. 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 undertake
no obligation to publicly update or revise any forward-looking statements, whether as the result of new information, future events or
otherwise, except as required by law.
Overview
VerifyMe, Inc. (“VerifyMe,” the “Company,”
“we,” “us,” or “our”), is a logistics company that specializes in time and temperature sensitive products,
as well as providing brand protection and enhancement solutions. Prior to 2026, we reported two operating segments: Precision Logistics
and Authentication. We are not actively pursuing authentication business but continue servicing existing customers. As of January 1, 2026,
the Authentication segment falls below segment reporting quantitative thresholds, and is therefore not required to be presented as a separate
reportable segment. As a result, beginning in 2026, we changed our internal reporting to the chief operating decision maker who is our
Chief Executive Officer, and combined Precision Logistics and Authentication into a single segment, leaving Precision Logistics. This
represents a reduction in the number of reportable segments by aggregation, not a re-labeling. Through our Precision Logistics segment,
we provide a value-added service for sensitive parcel management driven by a proprietary software platform that provides predictive analytics
from key metrics such as pre-shipment weather analysis, flight-tracking, sort volumes, and traffic, delivered to customers via a secure
portal. The portal provides real-time visibility into shipment transit and last-mile events which is supported by a service center.
The Precision Logistics segment specializes in
predictive analytics for optimizing delivery of time and temperature sensitive perishable products. We manage complex industry-specific
shipping logistic processes that require critical time, temperature control, and handling to prevent spoilage and delayed delivery times
and brand impairment. Utilizing predictive analytics from multiple data sources including flight-tracking, weather, traffic, major carrier
feeds, and time of day data, we provide our clients an end-to-end vertical approach for their most critical service delivery needs. Using
our proprietary IT platform, we provide real-time information and analysis to mitigate supply chain flow interruption, as well as delivering
last-mile resolution for key markets, including the perishable healthcare and food industries.
Through our proprietary PeriTrack® customer
dashboard, we provide an integrated tool that gives our customers an in-depth look at their shipping activities and allows them access
to critical information in support of the specific needs of the supply chain stakeholders. We offer post-delivery services such as customized
reporting for trend analysis, system performance reports, power outage maps, and other tailored reports.
Precision Logistics generates revenue from two
business service models.
· ProActive Service – clients pay us directly for carrier service coupled with our proactive
logistics assistance.
· Premium Services – clients use our shipping monitoring,
predictive analytics, or exception management services. Shippers use their own transportation rates, provided and charged directly by
their carrier, with our added services charged (i) directly by the carrier, under a “white label”
arrangement, which we refer to as our Premium service, or (ii) by us, which we refer to as our Direct Premium service. These services
include customer web portal access, weather monitoring, temperature control, full-service center support, and last mile resolution.
24
Table of Contents
As discussed in the section “Partnerships”
below, w e ceased providing ProActive services to our prior carrier partner in September 2025. In February
2026, we ceased providing Premium services to our prior carrier partner. While we no longer provide ProActive and Premium services to
our prior carrier partner, we continue to provide Direct Premium services to our customers who use our prior carrier partner for their
shipping needs.
Beginning in September 2025, we began providing
ProActive services to our new Strategic Partner. In June 2026, we began offering Premium and Direct Premium
services to the customers of our Preferred Shipping Partner.
Products: The Precision Logistics segment
includes the following bundled services as part of our service offerings to our customers:
· PeriTrack® : Our proprietary PeriTrack® customer dashboard was developed utilizing our extensive
logistics operational knowledge. This integrated web portal tool gives our customers an in-depth look at their shipping activities based
on real-time data. The PeriTrack® dashboard was designed to provide critical information in support of the specific needs of supply
chain stakeholders and gives our customer resolution specialists a 360° view of shipping activity. PeriTrack® features tools tailored
for shippers of perishable goods, which includes the In-Transit Shipment Tracker. This tool provides details on the unique shipper’s
in-transit shipments, with the ability to select and analyze data on individual shipments.
· Service Center : We have assembled a team of customer resolution specialists based in the U.S. This
service team resolves shipping problems on behalf of our customers. The service center acts as a help desk and monitors shipping to delivery
for our customers.
· Pre-Transit Service : We help clients prepare their products for shipments by advising clients on
packaging requirements for various types of perishable products. Each product type requires its own particular packaging to protect it
during shipment, and we utilize our extensive knowledge and research to provide our customers with packaging recommendations to meet their
unique needs.
· Post-Delivery : We provide customized reporting for trend analysis, system performance reports,
power outage maps, and many other reports to help our customers improve their processes and customer service outcomes.
· Weather/Traffic Service : We have full-time meteorologists on staff to monitor weather. A package
may experience a variety of weather conditions between the origin and destination, and our team actively monitors these conditions to
maximize the number of timely and safely transmitted shipments. Similarly, traffic and construction also create unpredictable delays which
our team works diligently to mitigate. If delays or other issues occur, we inform clients and work with them to proactively resolve such
shipment issues.
Recent Developments
Nasdaq Delisting Notice
On April 17, 2026, we received a letter from the
Listing Qualifications Staff of The Nasdaq Stock Market LLC (“Nasdaq”) indicating that, based on the closing bid price of
our common stock for 30 consecutive business days, we no longer meet Nasdaq Listing Rule 5550(a)(2), which requires listed companies to
maintain a minimum bid price of at least $1 per share (the “Minimum Bid Price Rule”). The Nasdaq Listing Rules provided us
a compliance period of 180 calendar days, or until October 14, 2026, in which to regain compliance with the Minimum Bid Price Rule. See
the “Risk Factors” section in this report.
Merger Agreement
On February 11, 2026, we entered into the Merger
Agreement with the Merger Sub and Open World. Upon the terms and subject to the satisfaction of the conditions described in the Merger
Agreement, Merger Sub will merge with and into Open World, Merger Sub will cease to exist and Open World will become our wholly-owned
subsidiary. At the Effective Time, (i) each holder of ordinary shares of Open World outstanding immediately prior to the Effective Time
(excluding holders of Excluding Shares and Dissenting Shares, as defined in the Merger Agreement) will be entitled to receive the number
of shares of our common stock, based on the Exchange Ratio, (ii) each investor in Open World SAFEs outstanding immediately prior to the
Effective Time will be entitled to receive a right to a number of shares of our common stock based on the Exchange Ratio and (iii) any
outstanding option to purchase shares of Open World shall be converted into an option to purchase the number of shares of our common stock
based on the Exchange Ratio.
25
Table of Contents
Immediately following the Closing, our pre-Closing
stockholders are expected to collectively retain approximately 10% of the post-Closing aggregate number of shares of our common stock
and holders of Open World ordinary shares and Open World SAFEs will receive as merger consideration newly issued shares of our common
stock representing approximately 87.75% of the post-Closing aggregate number of shares of our common stock and
“Maxim Group”, financial advisor to Open World, will hold approximately 2.25% of the post-Closing aggregate number
of shares of our common stock (to the extent any portion of the advisory fee due to Maxim Group
by OpenWorld exceeding the required upfront cash fee, if any, is paid in shares of common stock of the combined company and assuming a
$200 million enterprise value for the combined company pursuant to the M&A Advisory Agreement between Maxim Group and Open World dated
October 26, 2025).
The Merger Agreement contains customary representations,
warranties and covenants, including, among others, (i) covenants requiring each of us and Open World to conduct its business in the ordinary
course during the period between the execution of the Merger Agreement and the Closing or earlier termination of the Merger Agreement,
subject to certain exceptions, (ii) covenants prohibiting us and Open World from engaging in certain kinds of transactions during such
period (without the prior written consent of the other), and (iii) a covenant restricting us and Open World from activities relating to
the soliciting, initiating, encouraging, inducing or facilitating the communication, making, submission or announcement of any alternative
acquisition proposals or inquiries.
The Merger Agreement also requires us, in cooperation
with the Open World, to prepare and file with the SEC a registration statement on Form S-4 that will contain a proxy statement relating
to our stockholder meeting to be held in connection with the Merger (the “Registration Statement”) and pursuant to which our
shares of common stock will be registered under the Securities Act of 1933, as amended (the “Securities Act”), to be issued
by virtue of the Merger and the contemplated transactions thereunder. We shall use our reasonable best efforts to (i) cause the Registration
Statement to comply with applicable rules and regulations promulgated by the SEC, (ii) cause the Registration Statement to become effective
as promptly as practicable, and (iii) keep the Registration Statement effective as long as is necessary to consummate the Merger and the
contemplated transactions thereunder. In addition, under the Merger Agreement, the parties agreed to other customary provisions including
(i) obtaining requisite stockholder approval to consummate the Merger and the contemplated transactions thereunder, (ii) obtaining regulatory
approvals from relevant governmental authorities, (iii) indemnifying our directors and officers for a period of six years following the
Closing, (iv) completing certain disclosure obligations required by the SEC and listing requirements promulgated by the Nasdaq Capital
Market (“Nasdaq”), (v) electing or appointing to the positions of officers and directors of Company and the surviving corporation
certain persons designated by Open World, and (vi) executing employment agreements between us and Adam Stedham and Jennifer Cola.
Pursuant to Merger Agreement, we have also agreed
to enter into a Registration Rights Agreement and an Exchange Agent Agreement in forms reasonably acceptable to us and Open World at Closing.
Closing of the Merger is subject to various customary
closing conditions. Each party’s obligations to effect the Merger and otherwise consummate the contemplated transactions thereunder
are conditioned upon (i) the effectiveness of the Registration Statement on Form S-4, (ii) expiration or termination of applicable regulatory
waiting periods, (iii) no restraints from any governmental authority preventing the consummation of the contemplated transactions under
the Merger Agreement, (iv) us and Open World obtaining the respective requisite stockholder votes to consummate the transactions contemplated
by the Merger Agreement, (v) us causing our PeriShip subsidiary to terminate its current credit facility, (vi) us effectuating a reverse
stock split upon the request of Open World, (vii) Nasdaq’s approval of our Nasdaq listing application for the post-Merger entity,
(viii) receipt of written approval of the Merger by the Cayman Islands Trade and Business Licensing Board, and (ix) execution of the Registration
Rights Agreement. Our and Merger Sub’s obligations to effect the Merger and otherwise consummate the contemplated transactions thereunder
are further conditioned upon customary closing conditions. Open World’s obligations to effect the Merger and otherwise consummate
the contemplated transactions thereunder are further conditioned upon customary closing conditions as well as (i) us having Closing Net
Cash, as defined in the Merger Agreement, of no less than $1 million, and (ii) our common stock having not been delisted from Nasdaq.
In connection with and subject to the Closing
of the Merger, outstanding time-based and performance-based restricted stock awards and restricted stock units held by certain of our
employees and directors at Closing will accelerate and vest, regardless of any performance conditions, at the Effective Time.
At the Closing of the Merger, pursuant to the
Merger Agreement, each of David Edmonds, Marshall Geller, Howard Goldberg, and Adam Stedham are expected to resign as directors of our
Board of Directors.
On April 15, 2026, we entered into the First Amendment , effective
as of April 13, 2026 pursuant to which the outside date in the Merger Agreement was extended from June 30, 2026 to August 31, 2026.
On June 4, 2026, we entered into the Second Amendment, effective as
of June 4, 2026, pursuant to which the definition of Fully Diluted Company Shares in the Merger Agreement was
revised to include the aggregate number of Open World ordinary shares issuable in connection with any existing agreement to issue Equity
Interests (as such term is defined in the Merger Agreement) of Open World.
On August 10, 2026, we entered into the Third Amendment, effective as of August 10, 2026, pursuant
to which the outside date set forth in the Merger Agreement was extended from August 31, 2026 to October 31, 2026.
26
Table of Contents
The foregoing description of the Merger Agreement,
First Amendment, and Second Amendment does not purport to be complete and is subject to, and is qualified in its entirety by reference
to, the full text of the Merger Agreement, First Amendment, and Second Amendment.
Opportunities
Traditionally, most shipping businesses utilize
the carrier’s data platform for tracking which generally informs the shipping enterprise, and their customers, when a package is
in transit, when a package has been delivered, and some level of detail of the path which a package traveled. We believe taking the data
feeds from a carrier and adding real-time visibility with predictive analytics and the human intervention factor of our service center
agents give us a competitive advantage against other third-party platforms that solely rely on the carrier’s data feeds. We utilize
a variety of input sources beyond the carrier’s data feed. Our proprietary “Predictive Analytics” technology is fed
real-time meteorology data, traffic and road construction data, and power grid information to help predict issues before they happen.
If an alert is created the shipper and our service center agents work to address the issue saving the perishable product from spoiling,
while saving the shipper significant costs and reducing the need to replace products that are no longer viable. We have meteorologists
on staff that track world-wide weather patterns to address predicted issues before they happen. We believe the company has two significant
areas of opportunity. First, our services are specifically designed to address the needs of small and medium-sized health care, agriculture,
food and beverage companies. Second, the pharmaceutical and healthcare industries represent significant opportunities due to the enhanced
tracking and customer service associated with distribution of these products. We are focusing our sales emphasis on those industries and
discovering other industries that need a “high touch”, “white glove” exception management team.
Building logistics infrastructure is a capital-intensive
process as the investment is locked in for a considerably long period. Due to the current economic environment, and our cost competitive
offering, we believe companies may opt to outsource their precision logistics services to reduce their operational costs. The outsourcing
of supply chain related and other logistics operations to service providers such as ours allows companies to improve the efficiency of
their businesses by focusing their resources on core competencies. We believe outsourcing this function to our Precision Logistics segment
provides the ideal solution for all parties involved.
Partnerships
On August 26, 2025, our prior carrier partner,
notified providers, including PeriShip Global, that it would be providing preferred shipping services through its own internal platform
and that the providers would no longer be approved as preferred shippers effective September 24, 2025. As such, PeriShip Global is no
longer a preferred shipper for our prior carrier partner and our Precision Logistics segment ceased providing ProActive services to our
prior carrier partner’s customers in September 2025. We continued to provide Premium
services to our prior carrier partner until we ceased providing Premium services in February 2026. While we no longer provide ProActive
and Premium services to our prior carrier partner, we continue to provide Direct Premium services to our customers who use our prior carrier
partner for their shipping needs.
On September
24, 2025, we began offering ProActive services to the customers of an alternative Preferred Shipping Partner .
In June 2026, we began offering Premium and Direct Premium services to the customers of our Preferred Shipping Partner.
Current Economic Environment
We have seen a softening in demand for some services
related to high-end perishable items which seem to be impacted by reduced discretionary spending by U.S. consumers. In response to uncertainty
in the global market and lower demand some carriers have implemented strategies to address a potential global recession. Additional changes
in U.S. or international trade policy, along with continued uncertainty surrounding such policies, could lead to further weakened business
conditions. Additionally, inflation and uncertainty and instability in the global economy and geopolitical events such as the war in Iran
and unrest in areas of the world that are dependent upon fuel production can negatively affect transportation costs and further reduce
consumer spending leading to fewer goods being transported globally. We can provide no assurances that a decline in discretionary consumer
spending for these or any reasons will not have a negative impact on our revenues and results of operations.
Seasonality
We typically experience seasonal fluctuations
in our net revenues from sales in our Precision Logistics segment. Revenues from sales are generally higher in the fourth quarter than
in other quarters due to increased holiday shipments. While the fourth quarter is historically our highest revenue quarter, revenues from
ProActive services declined in the quarter ended December 31, 2025 as compared to the quarter ended December 31, 2024 due to the previously
disclosed loss of our prior carrier partner as a shipping supplier integrating our service offerings, and larger shippers not wanting
to change shipping suppliers during the peak season. We anticipate that the historical seasonality trends of the business will return
in 2026. The seasonality of our business may cause fluctuations in our quarterly operating results.
27
Table of Contents
Results of Operations
Comparison of the three months ended June 30, 2026, and 2025
The following discussion analyzes our results
of operations for the three months ended June 30, 2026 and 2025.
Three Months Ended
June 30,
2026
2025
NET REVENUE
$ 1,908
$ 4,520
COST OF REVENUE
887
2,929
GROSS PROFIT
1,021
1,591
OPERATING EXPENSES
Management and technology
607
920
General and administrative
815
716
Research and development
-
5
Sales and marketing
155
272
Total Operating expenses
1,577
1,913
LOSS BEFORE OTHER INCOME
(556 )
(322 )
TOTAL OTHER INCOME, NET
$ 51
$ 31
NET LOSS
$ (505 )
$ (291 )
Revenue
Revenue decreased $2,612 thousand or 58% during
the second quarter of 2026 compared to the second quarter of 2025. The decrease primarily relates
to the termination of our agreement, effective September 24, 2025, with our prior carrier partner to offer our ProActive services which
resulted in erosion of our customer base, as previously disclosed, compared to the same period in the prior year.
Gross Profit
Gross profit for the three months ended June 30,
2026, was $1,021 thousand, compared to $1,591 thousand for the three months ended June 30, 2025. The resulting gross margin was 54% for
the three months ended June 30, 2026, compared to 35% for the three months ended June 30, 2025. The gross profit percentage increase relates
to the mix of ProActive and Premium services provided during the current quarter.
Management and Technology
Management and technology expenses decreased by
$313 thousand to $607 thousand for the three months ended June 30, 2026, compared to $920 thousand for the three months ended June 30,
2025. The decrease primarily relates to lower amortization of intangible assets as a result of the previously reported asset impairment
in the third quarter of 2025, and a decrease in wages from reduced headcount.
General and Administrative Expenses
General and administrative expenses increased
by $99 thousand to $815 thousand for the three months ended June 30, 2026, compared to $716 thousand for the three months ended June 30,
2025. The increase relates to an increase in legal expenses associated with the Company’s proposed merger with Open World,
partially offset by a decrease in stock compensation and wages.
Research and Development
Research and development expenses were $0 and
$5 thousand for the three months ended June 30, 2026 and June 30, 2025, respectively.
28
Table of Contents
Sales and Marketing
Sales and marketing expenses decreased by $117
thousand to $155 thousand for the three months ended June 30, 2026, compared to $272 thousand for the three months ended June 30, 2025.
The decrease primarily relates to a decrease in headcount.
Interest Income, net
Interest income, net was $51 thousand for the
three months ended June 30, 2026, compared to $32 thousand for the three months ended June 30, 2025. The increase primarily relates to
interest earned from the ZenCredit promissory note, which matured on May 11, 2026 and was not renewed.
Net Loss
Net loss for the three months ended June 30, 2026
and 2025 was $505 thousand and $291 thousand, respectively. The increased loss primarily relates to the decrease in revenues resulting
from the previously disclosed loss of the Company’s former carrier partner. The resulting consolidated loss per share for the three
months ended June 30, 2026, and three months ended June 30, 2025, was $0.04 and $0.02 per basic and diluted share, respectively.
Comparison of the six months ended June 30, 2026, and 2025
The following discussion analyzes our results
of operations for the six months ended June 30, 2026 and 2025.
Six Months Ended
June 30,
2026
2025
NET REVENUE
$ 3,680
$ 8,975
COST OF REVENUE
1,699
5,894
GROSS PROFIT
1,981
3,081
OPERATING EXPENSES
Management and technology
1,177
1,846
General and administrative
1,831
1,572
Research and development
-
10
Sales and marketing
296
568
Total Operating expenses
3,304
3,996
LOSS BEFORE OTHER INCOME
(1,323 )
(915 )
TOTAL OTHER INCOME, NET
$ 139
$ 53
NET LOSS
$ (1,184 )
$ (862 )
Revenue
Consolidated revenue decreased $5,295 thousand
for the six months ended June 30, 2026, compared to the six months ended June 30, 2025. The decrease primarily
relates to the termination of the agreement, effective September 24, 2025, with our prior carrier partner to offer our ProActive services
which resulted in erosion of our customer base, as previously disclosed, compared to the same period in the prior year.
Gross Profit
Consolidated gross profit for the six months ended June 30, 2026, was
$1,981 thousand, compared to $3,081 thousand for the six months ended June 30, 2025. The resulting gross margin was 54% for the six months
ended June 30, 2026, compared to 35% for the six months ended June 30, 2025. The gross profit percentage increase relates to the mix of ProActive and
Premium services provided during the current period, and process improvements previously implemented to increase ProActive services
margins.
29
Table of Contents
Management and Technology
Management and technology expenses decreased by
$669 thousand to $1,177 thousand for the six months ended June 30, 2026, compared to $1,846 thousand for the six months ended June 30,
2025. The decrease primarily relates to lower amortization of intangible assets as a result of the previously reported asset
impairment in the third quarter of 2025, and a decrease in wages from reduced headcount.
General and Administrative Expenses
General and administrative expenses increased
by $259 thousand to $1,831 thousand for the six months ended June 30, 2026, compared to $1,572 thousand for the six months ended June
30, 2025. The increase relates to legal expenses associated with the Company’s proposed merger with Open World, partially offset
by a decrease in stock compensation and wages.
Research and Development
Research and development expenses were $0 thousand
and $10 thousand for the six months ended June 30, 2026, and 2025, respectively.
Sales and Marketing
Sales and marketing expenses decreased by $272 thousand to $296 thousand
for the six months ended June 30, 2026, compared to $568 thousand for the six months ended June 30, 2025. The decrease primarily relates
to a decrease in headcount.
Interest Income, net
Net interest income was $139 thousand for the
six months ended June 30, 2026, compared to net interest income of $54 thousand for the six months ended June 30, 2025. The increase primarily
relates to interest earned from the ZenCredit promissory note, which matured on May 11, 2026 and was not renewed.
Net Loss
Consolidated net loss for the six months ended
June 30, 2026, and 2025 was $1,184 thousand and $862 thousand, respectively. The increased loss primarily relates to the decrease in revenues
resulting from the previously disclosed loss of the Company’s former carrier partner. The resulting consolidated loss per share
for the six months ended June 30, 2026, and six months ended June 30, 2025, was $0.09 and $0.07 per basic and diluted share, respectively.
Liquidity and Capital Resources
Cash used in operations was $1,002 thousand during
the six months ended June 30, 2026, compared to $306 thousand provided by operations during the six months ended June 30, 2025. The increase
in cash used in operating activities was primarily attributable to lower revenue and gross profit following the previously disclosed termination
of our former partner agreement, as well as increased legal and other expenses related to the proposed merger with OpenWorld.
Cash provided by investing activities was $1,768
thousand during the six months ended June 30, 2026, compared to $332 thousand used in investing activities during the six months ended
June 30, 2025. The increase was primarily attributable to the collection of the ZenCredit promissory note receivable on May 11, 2026.
Cash used in financing activities during the six
months ended June 30, 2026, was $27 thousand, compared to cash provided by financing activities during the six months ended June 30, 2025,
of $3,270 thousand. The change was primarily attributable to one-time proceeds received from the exercise of warrants during the six months
ended June 30, 2025, with no comparable proceeds received in 2026.
On August
8, 2025, we entered into the Loan Agreement with ZenCredit. Pursuant to the Loan Agreement, we agreed to loan ZenCredit up to $2 million
and on August 11, 2025, we loaned ZenCredit $2 million in exchange for a promissory note issued pursuant to the Loan Agreement.
On May 11, 2026, our $2.0 million promissory note issued under our Loan Agreement with ZenCredit matured and became due and payable. On
May 11, 2026, we received from ZenCredit our principal balance of $2.0 million plus our final quarterly interest payment of $80 thousand,
and we reversed a credit loss reserve of $12 thousand.
On January 13, 2025,
we entered into an Inducement Letter Agreement with an institutional investor and holder of existing warrants to purchase up to 1,461,896
shares of our common stock for $4.7 million in gross proceeds. The existing warrants were originally issued on April 14, 2022, with an
exercise price of $3.215 per share, and became exercisable six months following issuance. Pursuant to the Inducement Letter Agreement,
the holder agreed to exercise the existing warrants for cash at the exercise price of $3.215 per share in consideration for our agreement
to issue a new unregistered warrant to purchase up to an aggregate of 1,461,896 shares of common stock at an exercise price of $4.00 per
share. The new warrant was immediately exercisable upon issuance and has a term of five and one-half years from the issuance date.
30
Table of Contents
The Company recognized
the fair value of the new warrants, calculated using the Black-Scholes option pricing model, as $3,971 thousand. The transaction was treated
as an equity issuance, and the fair value of the new warrants was recorded in additional paid-in capital. Direct transaction costs totaling
approximately $352 thousand, including legal fees and placement agent commissions, were also recorded as a reduction to additional paid-in
capital.
On August 25, 2023, the
Company entered into a Convertible Note Purchase Agreement with certain investors for the sale of convertible promissory notes for the
aggregate principal amount of $1,100 thousand of which $475 thousand was purchased by related parties including certain members of management
and the Board of Directors. As of December 31, 2025, $400 thousand was held by related parties. The notes are subordinated unsecured obligations
of the Company and accrue interest at a rate of 8% per year payable semiannually in arrears on February 25 and August 25 of each year,
beginning on February 25, 2024. The notes will mature on August 25, 2026, unless earlier converted or repurchased at a conversion price
of $1.15 per share of common stock. The Company may not redeem the notes prior to the maturity date. For the year ended December 31, 2025,
interest expense related to the convertible debt was $61 thousand. As of January 21, 2025, $350 thousand was converted to common stock,
none of which was related parties. As of June 30, 2026, the amount outstanding on the convertible debt was $750 thousand and included
in Convertible note and Convertible note related party on the accompanying Consolidated Balance Sheets.
On September 22, 2022,
we entered into the PNC Facility with PNC Bank, National Association. The PNC Facility includes a $1 million RLOC. The RLOC has no scheduled
payments of principal until maturity, and bears interest per annum at a rate equal to the sum of Daily SOFR plus 2.85% with monthly interest
payments. The RLOC is guaranteed by the Company and secured by the assets of PeriShip Global and the Company. On August 8, 2025, the Company
extended the line of credit to September 30, 2026. As of June 30, 2026, $0 was outstanding on the RLOC.
The PNC Facility included
a four-year Term Note for $2 million which matured in September of 2026 and required equal quarterly payments of principal and interest.
The Term Note incurred interest per annum at a rate equal to the sum of Daily SOFR plus 3.1%. The PNC Facility is guaranteed by VerifyMe
and secured by the assets of PeriShip Global and VerifyMe. As of January 21, 2025, the Term Note was paid in full and no future principal
payments are due.
In
connection with the Merger Agreement, we have agreed that PeriShip Global will not utilize the PNC Facility or RLOC from the execution
of the Merger Agreement. Additionally, we have agreed that at least three business days prior to closing of the Merger to cause PeriShip
Global to use its reasonable best efforts to obtain and deliver to Open World, a customary payoff letter with respect to the PNC Facility.
As such, we do not expect to be able to utilize the PNC Facility or RLOC unless the Merger is not completed pursuant to the terms of the
Merger Agreement.
We believe that our cash and cash equivalents,
together with the proceeds from the warrant inducement and loan agreement, will fund our operations for the next 12 months including expected
capital expenditures.
Off-Balance Sheet Arrangements
None.
Critical Accounting Policies and Estimates
Our financial statements are impacted by the accounting
policies used and the estimates and assumptions made by management during their preparation. Management has determined that there are
no critical accounting estimates that require disclosure.
We have identified below the critical accounting
policies that are of particular importance in the presentation of our financial position, results of operations and cash flows and which
require the application of significant judgment by management. We believe estimates and assumptions related to these accounting policies
are appropriate under the circumstances; however, should future events or occurrences result in unanticipated consequences, there could
be a material impact on our future financial position, results of operations or cash flows.
Revenue Recognition
We recognize revenue based on the principals established
in the Financial Accounting Standards Board Accounting Standard Codification (“ASC”) Topic 606, Revenue from Contracts
with Customers . The timing of revenue recognition, billings and cash collections results in unbilled revenue (contract assets) and
deferred revenue (contract liabilities) on the consolidated balance sheets. Amounts charged to our clients become billable according to
the contract terms, which usually consider the delivery completion. Unbilled amounts will generally be billed and collected within 30 days
but typically no longer than 60 days. When we advance bill clients prior to the work being performed, generally, such amounts will be
earned and recognized in revenue within twelve months. These assets and liabilities are reported on the consolidated balance sheets on
a contract-by-contract basis at the end of each reporting period. Changes in the contract asset and liability balances during the six-month
period ended June 30, 2026, were not materially impacted by any other factors.
31
Table of Contents
Applying the practical expedient in ASC Topic
606, we recognize the incremental costs of obtaining contracts (sales commissions) as an expense when incurred if the amortization period
of the assets that we otherwise would have recognized is one year or less. As of June 30, 2026, we did not have any capitalized sales
commissions.
Recently Adopted Accounting Pronouncements
Recently adopted accounting pronouncements are
discussed in Note 1 – Summary of Significant Accounting Policies in the notes accompanying the financial statements.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES
ABOUT MARKET RISK.
Not Applicable.
ITEM 4. CONTROLS AND PROCEDURES.
(a) Evaluation of Disclosure Controls and Procedures
Our disclosure controls and procedures are designed
to ensure information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934,
as amended (the “Exchange Act”) is recorded, processed, summarized, and reported, within the time periods specified in the
SEC’s rules and forms. The Company’s Chief Executive Officer, our principal executive officer, and Chief Financial Officer,
our principal financial officer, have evaluated the effectiveness of the design and operation of the Company’s disclosure controls
and procedures as of June 30, 2026, the end of the fiscal quarter covered by this Quarterly Report on Form 10-Q. Based on that evaluation,
the Company’s Chief Executive Officer and Chief Financial Officer have concluded that, as of June 30, 2026, our disclosure
controls and procedures were effective to ensure that information we are required to disclose in reports that we file or submit under
the Exchange Act is: (i) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules
and forms, and (ii) accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer,
as appropriate to allow timely decisions regarding required disclosure.
(b) Changes in Internal Control over Financial
Reporting
There have
been no changes in our internal controls over financial reporting (as defined in Rules 13a-15(d) and 15d-15(d) under the Exchange Act)
during the three months ended June 30, 2026 that have materially affected, or are reasonably likely to materially affect, the Company’s
internal control over financial reporting.
32
Table of Contents
PART II - OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS.
None.
ITEM 1A. RISK FACTORS.
For a discussion of the Company’s potential
risks or uncertainties, please see “Part I—Item 1A—Risk Factors” and “Part II—Item 7—Management’s
Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s Annual Report on Form 10-K for
the year ended December 31, 2025, filed with the SEC, and “Part I—Item 2—Management’s Discussion and Analysis
of Financial Condition and Results of Operations” herein. There have been no material changes from the risk factors as previously
disclosed in our Annual Report on Form 10-K for the year ended December 31, 2025 and subsequent Quarterly Reports on Form 10-Q.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
None.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES.
None.
ITEM 4. MINE SAFETY DISCLOSURES.
Not applicable.
ITEM 5. OTHER INFORMATION.
During the three months ended June 30, 2026, no director or officer
of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,”
as each term is defined in Item 408(a) of Regulation S-K.
33
Table of Contents
ITEM 6. EXHIBITS
Exhibit No.
Description
2.1+
Agreement and Plan of Merger dated February 11, 2026, by and among VerifyMe, Inc., VRME Subsidiary Corp., and Open World, Ltd. (incorporated herein by reference from Exhibit 2.1 to the Company’s Current Report on Form 8-K filed on February 12, 2026)
2.2
First Amendment to the Agreement and Plan of Merger dated April 13, 2026, by and among VerifyMe, Inc., VRME Subsidiary Corp., and Open World, Ltd., (incorporated herein by reference from Exhibit 2.2 to the Company’s Registration Statement on Form S-4, filed on April 15, 2026).
2.3
Second Amendment to the Agreement and Plan of Merger dated June 4, 2026, by and among VerifyMe, Inc., VRME Subsidiary Corp., and Open World, Ltd., (incorporated herein by reference from Exhibit 2.3 to the Company’s Registration Statement on Form S-4/A, filed on June 8, 2026).
10.1*† +
Digital Channel Program Agreement (incorporated herein by reference from Exhibit 10.1 to the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2025).
10.2* †+
Partner API Access Agreement (incorporated herein by reference from Exhibit 10.2 to the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2025).
10.3*
Master Loan Agreement and Promissory Note with ZenCredit Ventures, LLC (incorporated herein by reference from Exhibit 10.3 to the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2025).
10.4*
Promissory Note to ZenCredit Ventures, LLC (incorporated herein by reference from Exhibit 10.4 to the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2025).
10.5
Letter of Intent, dated January 2, 2026, between VerifyMe, Inc. and Open World Ltd.(incorporated by reference from Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on January 5, 2026).
10.6+
Form of Company Stockholder Support Agreement dated February 11, 2026 (incorporated herein by reference from Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on February 12, 2026).
10.7#+
Amended and Restated Employment Agreement with Adam Stedham dated February 11, 2026 and subject to effectiveness (incorporated herein by reference from Exhibit 10.2 to the Company’s Current Report on Form 8-K filed on February 12, 2026).
10.8#+
Employment Agreement with Jennifer Cola dated February 11, 2026 and subject to effectiveness (incorporated herein by reference from Exhibit 10.3 to the Company’s Current Report on Form 8-K filed on February 12, 2026).
10.9*
Waiver and Amendment to Loan Documents between PeriShip Global LLC and PNC Bank, National Association, effective December 31, 2025 (incorporated herein by reference from Exhibit 10.29 to the Company’s Annual Report on Form 10-K filed on March 31, 2026).
31.1*
Certification of Principal Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*
Certification of Principal Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1**
Certification of Principal Executive Officer and Principal Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS*
XBRL Instance Document. The instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
101.SCH*
Inline XBRL Taxonomy Extension Schema Document.
101.CAL*
Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.LAB*
Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE*
Inline XBRL Taxonomy Extension Presentation Linkbase Document.
101.DEF*
Inline XBRL Taxonomy Extension Definition Linkbase Document.
104*
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
*Filed herewith
**Furnished herewith
+ Schedules and similar attachments
have been omitted pursuant to Item 601(a)(5) of Regulation S-K of the Securities Act of 1933, as amended. The Company will furnish a copy
of any omitted schedule or similar attachment to the Securities and Exchange Commission upon request.
34
Table of Contents
SIGNATURE S
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.
VERIFYME, INC.
Date: August 14, 2026
By: /s/ Adam Stedham
Adam Stedham
Chief Executive Officer
and President
(Principal Executive Officer)
Date: August 14, 2026
By: /s/ Jennifer Cola
Jennifer Cola
Chief Financial Officer
(Principal Financial Officer and Principal Accounting
Officer)
35
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.