- Quarterly revenue of $5.6
million in Q3 2023, compared to $5.2
million in Q3 2022
- Gross Profit of $2.3 million
or 41% in Q3 2023, compared to $1.9
million or 36% in Q3 2022
- Net loss of ($0.9) million in
Q3 2023, compared to a net loss of ($0.6)
million in Q3 2022
- Adjusted EBITDA(1) of $0.2
million in Q3 2023, compared to Adjusted EBITDA loss of
($0.2) million in Q3 2022
- Cash of $3.0 million as of
September 30, 2023
LAKE
MARY, Fla., Nov. 8, 2023
/PRNewswire/ -- VerifyMe, Inc. (NASDAQ: VRME) together with
its subsidiaries, Trust Codes Global Limited ("Trust Codes Global")
and PeriShip Global LLC ("PeriShip Global"), (together "VerifyMe,"
"we," "our," or the "Company") provides brand owners time and
temperature sensitive logistics, supply chain traceability,
authentication, anti-counterfeiting, and data-rich brand
enhancement services, announced today the Company's financial
results for its third quarter ended September 30, 2023 ("Q3 2023").
Key Financial Highlights for Q3 2023:
- Quarterly consolidated revenue of $5.6
million for the three months ended September 30, 2023, an increase of 7% compared to
$5.2 million for the three months
ended September 30, 2022, primarily
attributable to growth in our premium services in our Precision
Logistics segment
- Gross profit of $2.3 million or
41% for the three months ended September 30,
2023, compared to $1.9 million
or 36% for the three months ended September
30, 2022
- Net loss of $0.9 million or
($0.09) per diluted share for the
three months ended September 30,
2023, compared to a net loss of $0.6
million or ($0.06) per diluted
share for the three months ended September
30, 2022
- Adjusted net loss per diluted share ("Adjusted
EPS")(1) of ($0.06), for
the three months ended September 30,
2023, and ($0.10) for the
three months ended September 30,
2022, after adjusting for severance expense, loss on equity
investment, change in fair value of contingent consideration and
acquisition-related costs
- Adjusted EBITDA(1) of $0.2 million in Q3 2023, compared to Adjusted
EBITDA loss of ($0.2) million in Q3
2022
- Cash of $3.0 million as of
September 30, 2023
(1)
|
Adjusted EBITDA and
Adjusted EPS are non-GAAP financial measures. See "Use of Non-GAAP
Financial Measures" below for information about these non-GAAP
measures. A reconciliation to the most directly comparable GAAP
measure, net loss, and net loss per diluted share, respectively,
are included as a schedule to this release.
|
Adam Stedham, VerifyMe's CEO and
President stated, "I am pleased with the progress we made in Q3.
The positive adjusted EBITDA was due to increased revenue and an
improvement in our gross margin percentage. In addition, the
Company strengthened our balance sheet, and solidified its
operating strategy for both segments going forward. Our Precision
Logistics segment increased revenue and gross margin percentages
compared to Q3 2022. The Authentication segment's pivot continues
to progress, and the pipeline is growing. We are excited about the
future prospects of the Company."
Recent Business Highlights
- Continued organic growth and margin expansion in Precision
Logistics
- Launched new ink strategy, which has resulted in growing sales
pipeline
- Convertible note capital raise of $1.1
million led by CEO and Board of Directors
Financial Results for the Three Months Ended September 30, 2023:
Revenue for the three months ended September 30, 2023, was $5.6 million, a 7% increase as compared to
$5.2 million for the three months
ended September 30, 2022. The
increase in revenue was primarily attributable to growth in our
premium services in our Precision Logistics segment. This segment
accounted for 97% of the revenue for the quarter.
Gross profit for the three months ended September 30, 2023, was $2.3 million, compared to $1.9 million for the three months ended
September 30, 2022. The resulting
gross margin percentage was 41% for the three months ended
September 30, 2023, compared to 36%
for the three months ended September 30,
2022, principally due to the increased premium services
revenue in the Precision Logistics segment which has higher
margins. With the acquisition of Trust Codes in March 2023, providing custom software, our
margins in the Authentication segment also increased.
Operating loss for the three months ended September 30, 2023, and 2022, was $0.9 million. The results for 2023 included
incremental expenses related to the Trust Codes Global acquisition
in March 2023, severance expense and
additional stock compensation, partially offset by the improvement
in gross margin.
Our net loss for the three months ended September 30, 2023, was $0.9 million, compared to $0.6 million for the three months ended
September 30, 2022, due to the gain
on extinguishment of debt in 2022. The resulting loss for the three
months ended September 30, 2023, was
($0.09) per diluted share, compared
to a loss per diluted share of ($0.06) for the three months ended September 30, 2022. After accounting for special
items, which are set forth in the Non-GAAP Reconciliation –
Adjusted EPS below, Adjusted EPS was ($0.06) for the three months ended September 30, 2023, and ($0.10) for the three months ended September 30, 2022.
Adjusted EBITDA for the three months ended September 30, 2023, was $0.2 million, an increase of $0.4 million, compared to an adjusted EBITDA loss
of ($0.2) million for the three
months ended September 30, 2022.
Adjusted EBITDA and Adjusted EPS are non-GAAP financial measures.
Please see "Use of Non-GAAP Financial Measures" for a discussion of
these non-GAAP measures. A reconciliation to the most directly
comparable GAAP measure, net loss and net loss per diluted share,
is included as a schedule to this release.
At September 30, 2023, VerifyMe
had a $3.0 million cash balance and
$2.0 million in working capital.
At September 30, 2023, VerifyMe
had 10,270,400 shares issued and 9,935,534 shares outstanding.
Earnings Call
The Company has scheduled an earnings conference call and
webcast for 11:00 a.m. ET on Wednesday
November 8, 2023. Prepared remarks regarding the company's
financial and operational results will be followed by a question
and answer period with VerifyMe's executive team. The
conference call may be accessed via webcast
at: https://event.choruscall.com/mediaframe/webcast.html?webcastid=Bjn13iwR or
by calling +1 (844) 282-4569 within the US, or +1 (412) 317-5614
internationally, and requesting the "VerifyMe Call." The
presentation slides broadcast via the webcast will also be
available on the Investors section of the VerifyMe website the
morning of the call. Participants must be logged in via telephone
to submit a question to management during the call. Participants
may optionally pre-register for the conference call and webcast at:
https://dpregister.com/sreg/10183716/facf83072c.
The webcast and presentation will be archived on the Investors
section of VerifyMe's website and will remain available for 90
days.
About VerifyMe, Inc.
VerifyMe, Inc. (NASDAQ: VRME),
together with its subsidiaries, PeriShip Global and Trust Codes
Global, provides traceability, and brand solutions. The company
operates an Authentication Segment and a Precision Logistics
Segment to provide item-level traceability, anti-diversion and
anti-counterfeit protection, brand protection and enhancement
technology solutions, as well as specialized logistics for time and
temperature sensitive products. VerifyMe serves customers
worldwide. To learn more, visit https://www.verifyme.com.
Cautionary Note Regarding Forward-Looking
Statements
This release contains forward-looking statements
regarding our segments and our sales pipeline and opportunities.
The words "believe," "may," "will," "continues," and similar
expressions, as they relate to us, are intended to identify
forward-looking statements. We have based these forward-looking
statements largely on our current expectations and projections
about future events and financial trends that we believe may affect
our financial condition, results of operations, business strategy
and financial needs. Important factors that could cause actual
results to differ from those in the forward-looking statements
include our engagement in future acquisitions or strategic
partnerships that increase our capital requirements or cause us to
incur debt or assume contingent liabilities, the successful
integration of our acquisitions (including the assets of PeriShip
Global and Trust Codes Global), our reliance on one key strategic
partner for shipping services in our Precision Logistics segment,
competition including by our key strategic partner, seasonal trends
in our business, severe climate conditions, the highly competitive
nature of the industry in which we operate, our brand image and
corporate reputation, impairments related to our goodwill and other
intangible assets, economic and other factors such as recessions,
downturns in the economy, inflation, global uncertainty and
instability, the effects of pandemics, changes in United States social, political, and
regulatory conditions and/or a disruption of financial markets,
reduced freight volumes due to economic conditions, reduced
discretionary spending in a recessionary environment, global
supply-chain delays or shortages, fluctuations in labor costs, raw
materials, and changes in the availability of key suppliers, our
history of losses, our ability to use our net operating losses to
offset future taxable income, the confusion of our name brand with
other brands, the ability of our technology to work as anticipated
and to successfully provide analytics logistics management, our
ability to manage our growth effectively, our ability to
successfully develop and expand our sales and marketing
capabilities, risks related to doing business outside of the U.S.,
intellectual property litigation, our ability to successfully
develop, implement, maintain, upgrade, enhance, and protect our
information technology systems, our reliance on third-party
information technology service providers, our ability to respond to
evolving laws related to information technology such as privacy
laws, risks related to deriving revenue from some clients in the
cannabis industry, our ability to retain key management personnel,
our ability to work with partners in selling our technologies to
businesses, production difficulties, our inability to enter into
contracts and arrangements with future partners, our ability to
acquire new customers, issues which may affect the reluctance of
large companies to change their purchasing of products, acceptance
of our technologies and the efficiency of our authenticators in the
field, our ability to comply with the continued listing standards
of the Nasdaq Capital Market, and our ability to timely pay amounts
due and comply with the covenants under our debt facilities. These
risk factors and uncertainties include those more fully described
in VerifyMe's Annual Report and Quarterly Reports filed with the
Securities and Exchange Commission, including under the heading
entitled "Risk Factors." Should one or more of these risks or
uncertainties materialize, or should any of our underlying
assumptions prove incorrect, actual results may vary materially
from those currently anticipated. Any forward-looking statement
made by us herein speaks only as of the date on which it is made.
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 any
forward-looking statement, whether as a result of new information,
future developments or otherwise, except as may be required by
law.
Use of Non-GAAP Financial Measures
This press release
includes both financial measures in accordance with U.S. generally
accepted accounting principles ("GAAP"), as well as non-GAAP
financial measures. Generally, a non-GAAP financial measure is a
numerical measure of a company's performance, financial position or
cash flows that either excludes or includes amounts that are not
normally included or excluded in the most directly comparable
measure calculated and presented in accordance with GAAP. Non-GAAP
financial measures should be viewed as supplemental to and should
not be considered as alternatives to any other GAAP financial
measures. They may not be indicative of the historical operating
results of VerifyMe nor are they intended to be predictive of
potential future results. Investors should not consider non-GAAP
financial measures in isolation or as substitutes for performance
measures calculated in accordance with GAAP.
VerifyMe's management uses and relies on EBITDA and Adjusted
EBITDA, which are non-GAAP financial measures. The Company believes
that both management and shareholders benefit from referring to
EBITDA and Adjusted EBITDA in planning, forecasting and analyzing
future periods. Additionally, the Company believes Adjusted EBITDA
is useful to investors to evaluate its results because it excludes
certain items that are not directly related to the Company's core
operating performance. In particular, with regard to our comparison
of Adjusted EBITDA for the three and nine months ended September 30, 2023, to the three and nine months
ended September 30, 2022, we believe
is useful to investors than a comparison of net loss in the
corresponding periods, in understanding the results of operations.
The Company's management uses these non-GAAP financial measures in
evaluating its financial and operational decision making and as a
means to evaluate period-to-period comparison. The Company's
management recognizes that EBITDA and Adjusted EBITDA, as non-GAAP
financial measures, have inherent limitations because of the
described excluded items.
The Company defines EBITDA as net income (loss) before interest
expense, extinguishment of debt, income tax expense (benefit), and
depreciation and amortization. Adjusted EBITDA represents EBITDA
plus non-cash stock compensation expense, severance expense,
unrealized (loss) gain on equity investment, loss on equity
investment, impairment of intangibles, change in fair value of
contingent consideration and one-time professional expenses for
acquisitions. VerifyMe believes EBITDA and Adjusted EBITDA are
important measures of VerifyMe's operating performance because they
allow management, investors and analysts to evaluate and assess
VerifyMe's core operating results from period-to-period after
removing the impact of items of a non-operational nature that
affect comparability.
Adjusted Net loss per Diluted Share ("Adjusted EPS"), which is a
non-GAAP financial measure, is defined as loss per diluted share
excluding severance expense, loss on equity investment, change in
fair value of contingent consideration, gain on extinguishment of
debt and one-time professional expenses for acquisitions.
Management uses Adjusted EPS to assess total Company operating
performance on a consistent basis. We believe that this non-GAAP
financial measure, when considered together with our GAAP financial
results, provides management and investors with an additional
understanding of our business operating results, including
underlying trends.
A reconciliation of EBITDA, Adjusted EBITDA and Adjusted EPS to
the most comparable financial measure, net loss, and net loss per
diluted share, respectively, calculated in accordance with GAAP is
included in a schedule to this press release. The Company believes
that providing the non-GAAP financial measures, together with the
reconciliation to GAAP, helps investors make comparisons between
VerifyMe and other companies. In making any comparisons to other
companies, investors need to be aware that companies use different
non-GAAP measures to evaluate their financial performance.
Investors should pay close attention to the specific definition
being used and to the reconciliation between such measure and the
corresponding GAAP measure provided by each company under
applicable SEC rules as the presentation here may not be comparable
to other similarly titled measures of other companies.
VerifyMe,
Inc.
Consolidated Balance
Sheets
(In thousands, except
share data)
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
|
|
September 30,
2023
|
|
|
December 31,
2022
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents including restricted cash
|
|
$
|
3,007
|
|
|
$
|
3,411
|
|
Accounts receivable,
net of allowance for credit loss reserve, $76 and $37 as of
September
30, 2023 and December 31, 2022, respectively
|
|
|
1,379
|
|
|
|
4,448
|
|
Unbilled
revenue
|
|
|
885
|
|
|
|
1,185
|
|
Prepaid expenses and
other current assets
|
|
|
302
|
|
|
|
333
|
|
Inventory
|
|
|
42
|
|
|
|
81
|
|
TOTAL CURRENT
ASSETS
|
|
|
5,615
|
|
|
|
9,458
|
|
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT,
NET
|
|
$
|
265
|
|
|
$
|
292
|
|
|
|
|
|
|
|
|
|
|
RIGHT OF USE
ASSET
|
|
|
506
|
|
|
|
469
|
|
|
|
|
|
|
|
|
|
|
INTANGIBLE ASSETS,
NET
|
|
|
7,107
|
|
|
|
6,545
|
|
|
|
|
|
|
|
|
|
|
GOODWILL
|
|
|
5,313
|
|
|
|
3,988
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
18,806
|
|
|
$
|
20,752
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES
|
|
|
|
|
|
|
|
|
Debt,
short-term
|
|
$
|
1,000
|
|
|
$
|
500
|
|
Accounts
payable
|
|
|
1,497
|
|
|
|
3,912
|
|
Other accrued
expense
|
|
|
815
|
|
|
|
902
|
|
Lease liability-
current
|
|
|
160
|
|
|
|
115
|
|
Contingent
liability-short term
|
|
|
162
|
|
|
|
-
|
|
TOTAL CURRENT
LIABILITIES
|
|
|
3,634
|
|
|
|
5,429
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM
LIABILITIES
|
|
|
|
|
|
|
|
|
Contingent
liability-long term
|
|
$
|
827
|
|
|
$
|
-
|
|
Long-term lease
liability
|
|
|
346
|
|
|
|
359
|
|
Long-term derivative
liability
|
|
|
-
|
|
|
|
3
|
|
Term note
|
|
|
1,000
|
|
|
|
1,375
|
|
Convertible Note –
related party
|
|
|
425
|
|
|
|
-
|
|
Convertible
Note
|
|
|
675
|
|
|
|
-
|
|
TOTAL
LIABILITIES
|
|
$
|
6,907
|
|
|
$
|
7,166
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
Series A Convertible
Preferred Stock, $.001 par value, 37,564,767 shares authorized;
0
shares issued and outstanding as of September 30, 2023 and December
31, 2022,
respectively
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Series B Convertible
Preferred Stock, $.001 par value; 85 shares authorized; 0.85
shares
issued and outstanding as of September 30, 2023 and December 31,
2022, respectively
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Common stock, $0.001
par value; 675,000,000 authorized; 10,270,400 and 9,341,002
issued, 9,935,534 and 8,951,035 shares outstanding as of September
30, 2023 and
December 31, 2022, respectively
|
|
|
10
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
Additional paid in
capital
|
|
|
94,563
|
|
|
|
92,987
|
|
|
|
|
|
|
|
|
|
|
Treasury stock as cost;
334,866 and 389,967 shares at September 30, 2023 and December
31, 2022, respectively
|
|
|
(748)
|
|
|
|
(949)
|
|
|
|
|
|
|
|
|
|
|
Accumulated
deficit
|
|
|
(81,851)
|
|
|
|
(78,459)
|
|
|
|
|
|
|
|
|
|
|
Accumulated other
comprehensive loss
|
|
|
(75)
|
|
|
|
(3)
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS'
EQUITY
|
|
|
11,899
|
|
|
|
13,586
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
$
|
18,806
|
|
|
$
|
20,752
|
|
VerifyMe,
Inc.
Consolidated Statements
of Operations
(Unaudited)
(In thousands, except
share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
|
Nine months
ended
|
|
|
|
September 30,
2023
|
|
|
September 30,
2022
|
|
|
September 30,
2023
|
|
|
September 30,
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET REVENUE
|
|
$
|
5,604
|
|
|
$
|
5,215
|
|
|
$
|
16,600
|
|
|
$
|
9,873
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COST OF
REVENUE
|
|
|
3,312
|
|
|
|
3,360
|
|
|
|
10,734
|
|
|
|
6,210
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
2,292
|
|
|
|
1,855
|
|
|
|
5,866
|
|
|
|
3,663
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and
administrative (a)
|
|
|
2,754
|
|
|
|
2,213
|
|
|
|
7,852
|
|
|
|
6,213
|
|
Research and
development
|
|
|
5
|
|
|
|
39
|
|
|
|
23
|
|
|
|
73
|
|
Sales and marketing
(a)
|
|
|
388
|
|
|
|
478
|
|
|
|
1,388
|
|
|
|
1,224
|
|
Total Operating
expenses
|
|
|
3,147
|
|
|
|
2,730
|
|
|
|
9,263
|
|
|
|
7,510
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOSS BEFORE OTHER
(EXPENSE) INCOME
|
|
|
(855)
|
|
|
|
(875)
|
|
|
|
(3,397)
|
|
|
|
(3,847)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER (EXPENSE)
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expenses,
net
|
|
|
(39)
|
|
|
|
(32)
|
|
|
|
(127)
|
|
|
|
(54)
|
|
Loss on equity
investment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(10,964)
|
|
Unrealized (loss) gain
on equity investment
|
|
|
-
|
|
|
|
(1)
|
|
|
|
(2)
|
|
|
|
5
|
|
Change in fair value of
contingent consideration
|
|
|
(36)
|
|
|
|
-
|
|
|
|
136
|
|
|
|
-
|
|
Other income (expense),
net
|
|
|
-
|
|
|
|
25
|
|
|
|
(2)
|
|
|
|
28
|
|
Gain on extinguishment
of debt
|
|
|
-
|
|
|
|
326
|
|
|
|
-
|
|
|
|
326
|
|
TOTAL OTHER (EXPENSE)
INCOME, NET
|
|
|
(75)
|
|
|
|
318
|
|
|
|
5
|
|
|
|
(10,659)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
$
|
(930)
|
|
|
$
|
(557)
|
|
|
$
|
(3,392)
|
|
|
$
|
(14,506)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOSS PER
SHARE:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC
|
|
|
(0.09)
|
|
|
|
(0.06)
|
|
|
|
(0.35)
|
|
|
|
(1.76)
|
|
DILUTED
|
|
|
(0.09)
|
|
|
|
(0.06)
|
|
|
|
(0.35)
|
|
|
|
(1.76)
|
|
WEIGHTED AVERAGE COMMON
SHARE OUTSTANDING
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC
|
|
|
9,879,202
|
|
|
|
8,943,613
|
|
|
|
9,732,619
|
|
|
|
8,219,154
|
|
DILUTED
|
|
|
9,879,202
|
|
|
|
8,943,613
|
|
|
|
9,732,619
|
|
|
|
8,219,154
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Includes share-based
compensation of $498 thousand and $1,099 thousand for the three and
nine months ended September 30, 2023,
respectively, and $354 thousand $1,095 thousand for the three and
nine months ended September 30, 2022.
|
VerifyMe,
Inc.
Consolidated EBITDA and
Adjusted EBITDA Reconciliation Table (Unaudited)
(In thousands)
|
|
|
|
|
|
|
|
|
Three months ended
September 30,
|
|
|
Nine months ended
September 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023
|
|
|
|
2022
|
|
|
|
2023
|
|
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
(GAAP)
|
|
$
|
(930)
|
|
|
$
|
(557)
|
|
|
$
|
(3,392)
|
|
|
$
|
(14,506)
|
Interest expense,
net
|
|
|
39
|
|
|
|
32
|
|
|
|
127
|
|
|
|
54
|
Gain on extinguishment
of debt
|
|
|
-
|
|
|
|
(326)
|
|
|
|
|
-
|
|
|
(326)
|
Amortization and
depreciation
|
|
|
295
|
|
|
|
261
|
|
|
|
835
|
|
|
|
504
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total EBITDA
(Non-GAAP)
|
|
|
(596)
|
|
|
|
(590)
|
|
|
|
(2,430)
|
|
|
|
(14,274)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based
compensation
|
|
|
5
|
|
|
|
31
|
|
|
|
46
|
|
|
|
123
|
Fair value of
restricted stock and restricted stock units issued in exchange for
services
|
|
|
484
|
|
|
|
322
|
|
|
|
932
|
|
|
|
972
|
Severance
|
|
|
247
|
|
|
|
-
|
|
|
|
579
|
|
|
|
-
|
Unrealized loss (gain)
on equity investment
|
|
|
-
|
|
|
|
1
|
|
|
|
2
|
|
|
|
(5)
|
Loss on equity
investment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,964
|
Change in fair value of
contingent consideration
|
|
|
36
|
|
|
|
-
|
|
|
|
(136)
|
|
|
|
-
|
Impairment of
intangibles
|
|
|
-
|
|
|
|
-
|
|
|
|
34
|
|
|
|
-
|
One-time professional
expenses for acquisitions
|
|
|
-
|
|
|
|
38
|
|
|
|
278
|
|
|
|
661
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Adjusted
EBITDA (Non-GAAP)
|
|
$
|
176
|
|
|
$
|
(198)
|
|
|
$
|
(695)
|
|
|
$
|
(1,559)
|
VerifyMe,
Inc.
Consolidated EPS and
Adjusted EPS Reconciliation Table
(Unaudited)
|
|
|
|
|
|
|
|
|
Three months ended
September 30,
|
|
|
Nine months ended
September 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023
|
|
|
|
2022
|
|
|
|
2023
|
|
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share
(GAAP)
|
|
$
|
(0.09)
|
|
|
$
|
(0.06)
|
|
|
$
|
(0.35)
|
|
|
$
|
(1.76)
|
Severance expense, per
share
|
|
|
0.03
|
|
|
|
-
|
|
|
|
0.06
|
|
|
|
-
|
Loss on equity
investment, per share
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.33
|
Change in fair value of
contingent consideration, per share
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.01)
|
|
|
|
-
|
Gain on extinguishment
of debt, per share
|
|
|
-
|
|
|
|
(0.04)
|
|
|
|
-
|
|
|
|
(0.04)
|
One-time professional
expenses for acquisitions, per share
|
|
|
-
|
|
|
|
-
|
|
|
|
0.03
|
|
|
|
0.08
|
Total Adjusted EPS
(Non-GAAP)
|
|
$
|
(0.06)
|
|
|
$
|
(0.10)
|
|
|
$
|
(0.27)
|
|
|
$
|
(0.39)
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/verifyme-reports-third-quarter-2023-financial-results-301980916.html
SOURCE VerifyMe, Inc.