- Cash of $3.1 million as of
December 31, 2023 (with cash flow
provided by operations of $0.8
million in Q4 2023 and $0.2
million in the year ended December
31, 2023)
- 2023 annual revenue of $25.3
million, compared to $19.6
million in 2022, an increase of 29%; with fourth quarter
revenue of $8.7 million in Q4 2023,
compared to $9.7 million in Q4
2022
- 2023 annual gross profit of $9.0
million or 36%, compared to $6.5
million or 33% in 2022; Gross Profit of $3.1 million or 36% in Q4 2023, compared to
$2.8 million or 29% in Q4
2022
- 2023 annual net loss of $3.4
million, compared to a net loss of $14.4 million in 2022 (which includes the loss on
the SPAC of 10.9 million); Net income of less than $0.1 million in Q4 2023, compared to net income
of $0.1 million in Q4
2022
- Adjusted EBITDA(1) of $1.1 million in Q4 2023, compared to Adjusted
EBITDA of $0.7 million in Q4
2022
LAKE
MARY, Fla., March 21,
2024 /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 full year and fourth quarter ended
December 31, 2023 ("Q4 2023").
Key Financial Highlights for Q4 2023:
- Cash flow from operations was $0.8
million in Q4 2023
- Quarterly consolidated revenue of $8.7
million in Q4 2023, compared to $9.7
million for the three months ended December 31, 2022 ("Q4 2022"), approximately 56%
of the reduction is attributable to a large order in the
Authentication segment in 2022 that did not recur in 2023,
approximately 40% of the reduction was in the Precision Logistics
segment due to reduced proactive shipments with low margin
customers
- Gross profit of $3.1 million or
36% in Q4 2023, compared to $2.8
million or 29% in Q4 2022
- Net income of less than $0.1
million or ($0.00) per diluted
share in Q4 2023, compared to a net income of $0.1 million or $0.01 per diluted share in Q4 2022
- Adjusted net income per diluted share ("Adjusted
EPS")(1) of $0.02, in Q4 2023, and $0.01 in Q4 2022, after adjusting for severance
expense, loss on equity investment, impairments and
acquisition-related costs
- Adjusted EBITDA(1) of
$1.1 million in Q4 2023, compared to
Adjusted EBITDA of $0.7 million in Q4
2022
- Cash of $3.1 million as of
December 31, 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 our efficiency gains and
margin improvements in Q4. We are enthusiastic about the
strategy we articulated during the Investor Day, on February 6th. We have a strong
balance sheet and 2023 was the company's first year with positive
cash flow from operations. Despite the reduced Q4 revenue,
the Authentication segment's pivot continues to progress. We
are excited about our growth prospects in 2024 and believe the
revenue growth will further increase our positive cash flow and
create shareholder value."
Recent Business Highlights
- Manuka Health uses VerifyMe's traceability platform integrated
with Amazon Transparency
- Announced Share Repurchase Plan and Reductions to Board
Compensation Program
- Hosted Investor Day in February to provide an overview of
strategic objectives, operating model and business development
plans. A replay can be viewed on our website.
Financial Results for the Three Months Ended December 31, 2023:
Revenue in Q4 2023 was $8.7
million, compared to $9.7
million in Q4 2022. Approximately 56% of the reduction is
attributable to a large order in the Authentication segment in 2022
that did not recur in 2023, approximately 40% of the reduction was
due to reduced proactive shipments with low margin customers in our
Precision Logistics segment. The Precision Logistics segment
accounted for 98% of the revenue for the quarter.
Gross profit in Q4 2023 was $3.1
million, compared to $2.8
million in Q4 2022. The resulting gross margin percentage
was 36% for the three months ended December
31, 2023, compared to 29% for the three months ended
December 31, 2022, principally due to
process improvements and increased premium services revenue in the
Precision Logistics segment which has higher margins.
Operating income in Q4 2023, and Q4 2022, was $0.1 million. The results for 2023 included
incremental expenses related to the Trust Codes Global acquisition
in March 2023, and additional stock
compensation, partially offset by the improvement in gross
margin.
Our net income in Q4 2023 was less than $0.1 million, compared to net income of
$0.1 million in Q4 2022, primarily
due to the realized loss on equity investment and impairment of
inventory in 2023. The resulting earnings per diluted share in Q4
2023 was ($0.00), compared to
earnings per diluted share of $0.01
in Q4 2022. After accounting for special items, which are set
forth in the Non-GAAP Reconciliation – Adjusted EPS below, Adjusted
EPS was $0.02 in Q4 2023, and
$0.01 in Q4 2022.
Adjusted EBITDA in Q4 2023 was $1.1
million, an increase of $0.4
million, compared to an adjusted EBITDA of $0.7 million in Q4 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 December 31, 2023, VerifyMe had
a $3.1 million cash balance and
$2.5 million in working capital.
At December 31, 2023, VerifyMe had
10,453,315 shares issued and 10,123,964 shares outstanding.
Earnings Call
The Company has scheduled an earnings conference call and
webcast for 11:00 a.m. ET on Thursday
March 21, 2024. 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=M0oIhG8d
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/10186772/fbaf662250.
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, is a traceability and customer support services provider
using specialized software and process technology. The company
operates a Precision Logistics Segment and an Authentication
Segment to provide specialized logistics for
time-and-temperature sensitive products, as well as item level
traceability, anti-diversion and anti-counterfeit protection, brand
protection and enhancement technology solutions. 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 twelve months ended
December 31, 2023, to the three and
twelve months ended December 31,
2022, we believe is useful to investors than a comparison of
net income (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 gain on equity investment, loss on equity investment,
impairments, 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. impairments 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 income (loss), and net
income (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)
|
|
|
|
December 31,
2023
|
|
|
December 31,
2022
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS
|
|
|
|
|
|
Cash and cash
equivalents including restricted cash
|
|
$
|
3,095
|
|
|
$
|
3,411
|
Accounts
receivable, net of allowance for credit loss reserve, $165 and $37
as of
December 31, 2023 and December 31, 2022,
respectively
|
|
|
3,017
|
|
|
|
4,448
|
Unbilled
revenue
|
|
|
1,282
|
|
|
|
1,185
|
Prepaid expenses
and other current assets
|
|
|
254
|
|
|
|
333
|
Inventory
|
|
|
38
|
|
|
|
81
|
TOTAL CURRENT
ASSETS
|
|
|
7,686
|
|
|
|
9,458
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT,
NET
|
|
$
|
240
|
|
|
$
|
292
|
|
|
|
|
|
|
|
|
RIGHT OF USE
ASSET
|
|
|
468
|
|
|
|
469
|
|
|
|
|
|
|
|
|
INTANGIBLE ASSETS,
NET
|
|
|
6,927
|
|
|
|
6,545
|
|
|
|
|
|
|
|
|
GOODWILL
|
|
|
5,384
|
|
|
|
3,988
|
TOTAL ASSETS
|
|
$
|
20,705
|
|
|
$
|
20,752
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES
|
|
|
|
|
|
|
|
Term note,
current
|
|
$
|
500
|
|
|
$
|
500
|
Accounts
payable
|
|
|
3,310
|
|
|
|
3,912
|
Other accrued
expense
|
|
|
988
|
|
|
|
902
|
Lease liability-
current
|
|
|
170
|
|
|
|
115
|
Contingent
liability-current
|
|
|
173
|
|
|
|
-
|
TOTAL CURRENT
LIABILITIES
|
|
|
5,141
|
|
|
|
5,429
|
|
|
|
|
|
|
|
|
LONG-TERM
LIABILITIES
|
|
|
|
|
|
|
|
Contingent
liability, non-current
|
|
$
|
751
|
|
|
$
|
-
|
Long-term lease
liability
|
|
|
307
|
|
|
|
359
|
Long-term
derivative liability
|
|
|
-
|
|
|
|
3
|
Term
note
|
|
|
875
|
|
|
|
1,375
|
Convertible note
– related party
|
|
|
475
|
|
|
|
-
|
Convertible
note
|
|
|
625
|
|
|
|
-
|
TOTAL
LIABILITIES
|
|
$
|
8,174
|
|
|
$
|
7,166
|
|
|
|
|
|
|
|
|
STOCKHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
Series A
Convertible Preferred Stock, $0.001 par value, 37,564,767 shares
authorized;
0
shares issued and outstanding as of December 31, 2023 and December
31, 2022,
respectively
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
Series B
Convertible Preferred Stock, $0.001 par value; 85 shares
authorized; 0.85 shares
issued and outstanding as of December 31, 2023 and December
31, 2022, respectively
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
Common stock,
$0.001 par value; 675,000,000 shares authorized;10,453,315 and
9,341,002
shares issued, 10,123,964 and 8,951,035 shares outstanding as
of December 31, 2023 and
December 31, 2022, respectively
|
|
|
10
|
|
|
|
10
|
|
|
|
|
|
|
|
|
Additional paid
in capital
|
|
|
95,031
|
|
|
|
92,987
|
|
|
|
|
|
|
|
|
Treasury stock
as cost; 329,351 and 389,967 shares at December 31, 2023 and
December 31,
2022, respectively
|
|
|
(659)
|
|
|
|
(949)
|
|
|
|
|
|
|
|
|
Accumulated
deficit
|
|
|
(81,849)
|
|
|
|
(78,459)
|
|
|
|
|
|
|
|
|
Accumulated
other comprehensive loss
|
|
|
(2)
|
|
|
|
(3)
|
|
|
|
|
|
|
|
|
STOCKHOLDERS'
EQUITY
|
|
|
12,531
|
|
|
|
13,586
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
$
|
20,705
|
|
|
$
|
20,752
|
VerifyMe,
Inc.
Consolidated Statements
of Operations
(Unaudited)
(In thousands, except
share data)
|
|
|
|
Three months
ended
|
|
|
Year Ended
|
|
|
December 31,
2023
|
|
|
December 30,
2022
|
|
|
December 31,
2023
|
|
|
December 31,
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET REVENUE
|
|
$
|
8,713
|
|
|
$
|
9,703
|
|
|
$
|
25,313
|
|
|
$
|
19,576
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COST OF
REVENUE
|
|
|
5,576
|
|
|
|
6,878
|
|
|
|
16,310
|
|
|
|
13,088
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
3,137
|
|
|
|
2,825
|
|
|
|
9,003
|
|
|
|
6,488
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and
administrative (a)
|
|
|
2,734
|
|
|
|
2,215
|
|
|
|
10,586
|
|
|
|
8,428
|
Research and
development
|
|
|
84
|
|
|
|
16
|
|
|
|
107
|
|
|
|
89
|
Sales and marketing
(a)
|
|
|
250
|
|
|
|
494
|
|
|
|
1,638
|
|
|
|
1,718
|
Total Operating
expenses
|
|
|
3,068
|
|
|
|
2,725
|
|
|
|
12,331
|
|
|
|
10,235
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME (LOSS) BEFORE
OTHER (EXPENSE) INCOME
|
|
|
69
|
|
|
|
100
|
|
|
|
(3,328)
|
|
|
|
(3,747)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER (EXPENSE)
INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expenses,
net
|
|
|
(34)
|
|
|
|
(34)
|
|
|
|
(161)
|
|
|
|
(88)
|
Loss on equity
investment
|
|
|
(100)
|
|
|
|
27
|
|
|
|
(100)
|
|
|
|
(10,932)
|
Unrealized (loss) gain
on equity investment
|
|
|
2
|
|
|
|
12
|
|
|
|
-
|
|
|
|
12
|
Change in fair value of
contingent consideration
|
|
|
65
|
|
|
|
-
|
|
|
|
201
|
|
|
|
-
|
Other income (expense),
net
|
|
|
-
|
|
|
|
3
|
|
|
|
(2)
|
|
|
|
31
|
Gain on extinguishment
of debt
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
326
|
TOTAL OTHER (EXPENSE)
INCOME, NET
|
|
|
(67)
|
|
|
|
8
|
|
|
|
(62)
|
|
|
|
(10,651)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME
(LOSS)
|
|
$
|
2
|
|
|
$
|
108
|
|
|
$
|
(3,390)
|
|
|
$
|
(14,398)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS (LOSS) PER
SHARE:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC
|
|
|
0.00
|
|
|
|
0.01
|
|
|
|
(0.35)
|
|
|
|
(1.70)
|
DILUTED
|
|
|
0.00
|
|
|
|
0.01
|
|
|
|
(0.35)
|
|
|
|
(1.70)
|
WEIGHTED AVERAGE COMMON
SHARE OUTSTANDING
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC
|
|
|
9,912,505
|
|
|
|
9,158,580
|
|
|
|
9,766,469
|
|
|
|
8,466,075
|
DILUTED
|
|
|
9,912,505
|
|
|
|
9,540,600
|
|
|
|
9,766,469
|
|
|
|
8,466,075
|
|
|
(a)
|
Includes share-based
compensation of $576 thousand and $1,675 thousand for the three and
twelve months ended December 31, 2023, respectively, and $373
thousand $1,468 thousand for the three and twelve months ended
December 31, 2022.
|
VerifyMe,
Inc.
Consolidated EBITDA and
Adjusted EBITDA Reconciliation Table (Unaudited)
(In thousands)
|
|
|
|
Three months ended
December 31,
|
|
|
Year ended
December 31,
|
|
|
|
2023
|
|
|
|
2022
|
|
|
|
2023
|
|
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
(GAAP)
|
|
$
|
2
|
|
|
$
|
108
|
|
|
$
|
(3,390)
|
|
|
$
|
(14,398)
|
Interest expense,
net
|
|
|
34
|
|
|
|
34
|
|
|
|
161
|
|
|
|
88
|
Gain on extinguishment
of debt
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(326)
|
Amortization and
depreciation
|
|
|
299
|
|
|
|
266
|
|
|
|
1,134
|
|
|
|
770
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total EBITDA
(Non-GAAP)
|
|
|
335
|
|
|
|
408
|
|
|
|
(2,095)
|
|
|
|
(13,866)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based
compensation
|
|
|
154
|
|
|
|
22
|
|
|
|
200
|
|
|
|
145
|
Fair value of
restricted stock and restricted stock units issued in exchange for
services
|
|
|
422
|
|
|
|
351
|
|
|
|
1,354
|
|
|
|
1,323
|
Severance
expense
|
|
|
11
|
|
|
|
-
|
|
|
|
590
|
|
|
|
-
|
Loss (gain) on equity
investment
|
|
|
100
|
|
|
|
(27)
|
|
|
|
100
|
|
|
|
10,932
|
Change in fair value of
contingent consideration
|
|
|
(65)
|
|
|
|
-
|
|
|
|
(201)
|
|
|
|
-
|
Unrealized gain on
equity investment
|
|
|
(2)
|
|
|
|
(12)
|
|
|
|
-
|
|
|
|
(12)
|
Impairments
|
|
|
156
|
|
|
|
-
|
|
|
|
190
|
|
|
|
-
|
One-time professional
expenses for acquisitions
|
|
|
-
|
|
|
|
-
|
|
|
|
278
|
|
|
|
661
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Adjusted
EBITDA (Non-GAAP)
|
|
$
|
1,111
|
|
|
$
|
742
|
|
|
$
|
416
|
|
|
$
|
(817)
|
VerifyMe,
Inc.
Consolidated EPS and
Adjusted EPS Reconciliation Table
(Unaudited)
|
|
|
|
Three months ended
December 31,
|
|
|
Year ended
December 31,
|
|
|
|
2023
|
|
|
|
2022
|
|
|
|
2023
|
|
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) per
share (GAAP)
|
|
$
|
-
|
|
|
$
|
0.01
|
|
|
$
|
(0.35)
|
|
|
$
|
(1.70)
|
Severance expense, per
share
|
|
|
-
|
|
|
|
-
|
|
|
|
0.06
|
|
|
|
-
|
Loss on equity
investment, per share
|
|
|
0.01
|
|
|
|
-
|
|
|
|
0.01
|
|
|
|
1.29
|
Change in fair value of
contingent consideration, per share
|
|
|
(0.01)
|
|
|
|
-
|
|
|
|
(0.02)
|
|
|
|
-
|
Gain on extinguishment
of debt, per share
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.04)
|
Impairments
|
|
|
0.02
|
|
|
|
-
|
|
|
|
0.02
|
|
|
|
-
|
One-time professional
expenses for acquisitions, per share
|
|
|
-
|
|
|
|
-
|
|
|
|
0.03
|
|
|
|
0.08
|
Total Adjusted EPS
(Non-GAAP)
|
|
$
|
0.02
|
|
|
$
|
0.01
|
|
|
$
|
(0.25)
|
|
|
$
|
(0.37)
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/verifyme-reports-full-year-and-fourth-quarter-2023-financial-results-302094921.html
SOURCE VerifyMe, Inc.