Go Pro

VerifyMe (VRME) Financials

VerifyMe logo
$0.80 +0.03 (+3.90%)
Closing price 09/18/2026 04:00 PM Eastern
Extended Trading
$0.91 +0.11 (+13.88%)
As of 09/18/2026 07:59 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for VerifyMe

Annual Income Statements for VerifyMe

This table shows VerifyMe's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/30/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-2.30 -1.65 -3.98 -2.94 -2.38 -5.90 3.61 -14 -3.39 -3.82 -4.91
Consolidated Net Income / (Loss)
-2.30 -1.65 -3.39 -2.91 -2.51 -5.90 3.61 -14 -3.39 -3.82 -4.91
Net Income / (Loss) Continuing Operations
-2.30 -1.65 -3.39 -2.91 -2.38 -5.90 3.61 -14 -3.39 -3.82 -4.91
Total Pre-Tax Income
-2.30 -1.65 -3.39 -2.91 -2.31 -5.90 3.61 -14 -3.39 -3.82 -4.91
Total Revenue
0.16 0.02 -0.22 0.07 0.45 0.06 0.87 9.00 25 24 16
Net Interest Income / (Expense)
-0.06 -0.01 -0.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Interest Income
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Interest Expense
0.06 0.01 0.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Non-Interest Income
0.22 0.03 0.00 0.07 0.45 0.06 0.87 9.00 25 24 16
Other Service Charges
- 0.00 0.00 - - - - 0.03 -0.00 -0.00 -0.05
Net Realized & Unrealized Capital Gains on Investments
0.20 0.03 - - - -0.28 0.00 -11 -0.10 -0.15 0.00
Other Non-Interest Income
0.02 0.00 0.00 0.07 0.25 0.34 0.87 20 25 24 16
Total Non-Interest Expense
5.13 3.77 2.84 2.64 2.68 3.91 5.70 23 28 28 21
Marketing Expense
2.61 0.53 0.13 0.32 0.56 0.67 1.21 1.81 1.75 1.43 0.99
Other Operating Expenses
2.85 3.24 2.70 2.32 2.12 3.24 4.48 22 27 25 17
Impairment Charge
- - - - - - - - 0.09 2.32 3.85
Restructuring Charge
- - - - - - - 0.00 -0.20 -0.84 0.00
Nonoperating Income / (Expense), net
2.67 2.11 -0.33 -0.34 -0.08 -2.05 8.44 -0.08 -0.16 -0.13 0.21
Basic Earnings per Share
($0.47) ($0.24) ($0.14) ($0.03) ($1.17) ($1.48) $0.51 ($1.70) ($0.35) ($0.37) ($0.39)
Weighted Average Basic Shares Outstanding
4.85M 6.86M 28.24M 93.85M 2.15M 3.98M 7.11M 8.47M 9.77M 10.40M 12.62M
Diluted Earnings per Share
($0.47) ($0.24) ($0.14) ($0.03) ($1.17) ($1.48) $0.49 ($1.70) ($0.35) ($0.37) ($0.39)
Weighted Average Diluted Shares Outstanding
4.85M 6.86M 28.24M 93.85M 2.15M 3.98M 7.38M 8.47M 9.77M 10.40M 12.62M
Weighted Average Basic & Diluted Shares Outstanding
6.59M 8.99M - 103.96M 112.57M 7.36M 7.26M 9.36M 10.14M 12.35M 13.12M

Quarterly Income Statements for VerifyMe

This table shows VerifyMe's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
0.00 -0.55 -0.35 -2.42 -0.50 -0.57 -0.29 -3.36 -0.69 -0.68 -0.51
Consolidated Net Income / (Loss)
0.00 -0.55 -0.35 -2.42 -0.50 -0.57 -0.29 -3.36 -0.69 -0.68 -0.51
Net Income / (Loss) Continuing Operations
0.00 -0.55 -0.35 -2.42 -0.50 -0.57 -0.29 -3.36 -0.69 -0.68 -0.51
Total Pre-Tax Income
0.00 -0.55 -0.35 -2.42 -0.50 -0.57 -0.29 -3.36 -0.69 -0.68 -0.51
Total Revenue
8.61 5.76 5.35 5.44 7.51 4.46 4.52 5.04 2.33 1.77 1.91
Net Interest Income / (Expense)
- 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Interest Income
- 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Interest Expense
- 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Non-Interest Income
8.61 5.76 5.35 5.44 7.51 4.46 4.52 5.04 2.33 1.77 1.91
Other Non-Interest Income
8.71 5.76 5.35 5.44 7.66 4.46 4.52 5.03 2.39 1.77 1.91
Total Non-Interest Expense
8.58 6.27 5.66 7.83 7.99 5.05 4.84 8.47 3.11 2.54 2.46
Marketing Expense
0.33 0.41 0.22 0.41 0.41 0.30 0.28 0.24 0.17 0.14 0.16
Other Operating Expenses
8.23 6.00 5.67 5.65 7.53 4.75 4.57 4.37 2.95 2.40 2.31
Nonoperating Income / (Expense), net
-0.03 -0.04 -0.04 -0.03 -0.02 0.02 0.03 0.07 0.09 0.09 0.05
Basic Earnings per Share
- ($0.05) ($0.03) ($0.23) ($0.06) ($0.05) ($0.02) ($0.26) ($0.06) ($0.05) ($0.04)
Weighted Average Basic Shares Outstanding
9.77M 10.07M 10.24M 10.60M 10.40M 12.29M 12.64M 12.68M 12.62M 13.35M 13.36M
Diluted Earnings per Share
- ($0.05) ($0.03) ($0.23) ($0.06) ($0.05) ($0.02) ($0.26) ($0.06) ($0.05) ($0.04)
Weighted Average Diluted Shares Outstanding
9.77M 10.07M 10.24M 10.60M 10.40M 12.29M 12.64M 12.68M 12.62M 13.35M 13.36M
Weighted Average Basic & Diluted Shares Outstanding
10.14M 10.18M 10.38M 10.50M 12.35M 12.42M 12.32M 12.44M 13.12M 13.12M 13.17M

Annual Cash Flow Statements for VerifyMe

This table details how cash moves in and out of VerifyMe's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/30/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-0.06 0.02 0.67 0.98 -1.42 7.69 1.48 -6.01 -0.32 -0.27 1.53
Net Cash From Operating Activities
-1.50 -1.34 -0.94 -2.38 -1.58 -2.28 -3.25 -2.55 0.24 0.87 0.60
Net Cash From Continuing Operating Activities
-1.50 -1.34 -0.94 -2.38 -1.58 -2.28 -3.25 -2.55 0.24 0.87 0.60
Net Income / (Loss) Continuing Operations
-2.30 -1.65 -3.39 -2.93 -2.51 -5.90 3.61 -14 -3.39 -3.82 -4.91
Consolidated Net Income / (Loss)
-2.30 -1.65 -3.39 -2.93 -2.51 -5.90 3.61 -14 -3.39 -3.82 -4.91
Provision For Loan Losses
- - - - - - 0.00 0.04 0.14 0.05 0.01
Depreciation Expense
0.09 0.03 0.04 0.02 0.03 0.10 0.12 0.77 1.13 1.21 0.98
Non-Cash Adjustments to Reconcile Net Income
-0.17 0.74 1.83 0.67 0.78 1.69 -6.73 12 1.74 3.13 4.70
Changes in Operating Assets and Liabilities, net
0.39 -1.15 0.40 -0.14 0.02 -0.16 -0.26 -1.02 0.62 0.30 -0.19
Net Cash From Investing Activities
-0.00 0.00 -0.00 -0.11 -0.30 -0.13 -2.85 -7.88 -1.20 -0.58 -2.73
Net Cash From Continuing Investing Activities
-0.00 0.00 -0.00 -0.11 -0.30 -0.13 -2.85 -7.88 -1.20 -0.58 -2.73
Purchase of Property, Leasehold Improvements and Equipment
-0.00 0.00 0.00 -0.07 -0.21 -0.02 -0.16 -0.24 -0.71 -0.51 -0.73
Acquisitions
- - - - - - - - 0.00 -0.05 0.00
Purchase of Investment Securities
-0.00 0.00 -0.00 -0.04 -0.04 -0.10 -2.69 -7.54 -0.43 -0.01 0.00
Other Investing Activities, net
- - - - -0.05 - 0.00 -0.14 -0.06 0.00 -2.00
Net Cash From Financing Activities
1.44 1.36 1.61 3.47 0.46 10 7.59 4.42 0.63 -0.62 3.66
Net Cash From Continuing Financing Activities
1.44 1.36 1.61 3.47 0.46 10 7.59 4.42 0.63 -0.62 3.66
Issuance of Debt
0.16 0.08 0.28 0.00 0.46 1.82 -0.00 2.00 2.90 0.00 4.82
Repayment of Debt
-0.05 - - - 0.00 -0.75 0.00 -1.88 -2.30 -0.50 -0.88
Repurchase of Common Equity
- -0.02 - - - - -0.73 -0.29 -0.01 -0.02 -0.22
Other Financing Activities, Net
1.28 - - - - 0.00 -0.13 0.07 0.04 -0.10 -0.07
Effect of Exchange Rate Changes
- - - - - - - 0.00 0.00 0.05 0.00
Cash Interest Paid
0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.17 0.18 0.07
Cash Income Taxes Paid
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.02

Quarterly Cash Flow Statements for VerifyMe

This table details how cash moves in and out of VerifyMe's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
0.09 -0.28 0.08 -0.29 0.21 2.88 0.36 -2.06 0.35 -0.83 1.57
Net Cash From Operating Activities
0.84 -0.06 0.37 -0.01 0.57 -0.40 0.71 0.24 0.05 -0.71 -0.29
Net Cash From Continuing Operating Activities
0.84 -0.06 0.37 -0.01 0.57 -0.40 0.71 0.24 0.05 -0.71 -0.29
Net Income / (Loss) Continuing Operations
0.00 -0.55 -0.35 -2.42 -0.50 -0.57 -0.29 -3.36 -0.69 -0.68 -0.51
Consolidated Net Income / (Loss)
0.00 -0.55 -0.35 -2.42 -0.50 -0.57 -0.29 -3.36 -0.69 -0.68 -0.51
Provision For Loan Losses
0.09 0.01 -0.00 -0.00 0.04 0.00 -0.01 0.01 - 0.01 -0.01
Depreciation Expense
0.30 0.30 0.30 0.31 0.31 0.29 0.29 0.28 0.13 0.13 0.15
Non-Cash Adjustments to Reconcile Net Income
0.72 0.38 -0.01 2.19 0.57 0.33 0.26 3.94 0.17 0.08 0.11
Changes in Operating Assets and Liabilities, net
-0.27 -0.20 0.43 -0.08 0.16 -0.45 0.46 -0.64 0.44 -0.25 -0.03
Net Cash From Investing Activities
-0.12 -0.11 -0.08 -0.16 -0.22 -0.16 -0.18 -2.23 -0.17 -0.11 1.88
Net Cash From Continuing Investing Activities
-0.12 -0.11 -0.08 -0.16 -0.22 -0.16 -0.18 -2.23 -0.17 -0.11 1.88
Purchase of Property, Leasehold Improvements and Equipment
-0.10 -0.10 -0.08 -0.16 -0.17 -0.16 -0.18 -0.23 -0.17 -0.11 -0.12
Net Cash From Financing Activities
-0.64 -0.11 -0.21 -0.13 -0.18 3.44 -0.17 -0.07 0.46 -0.01 -0.01
Net Cash From Continuing Financing Activities
-0.64 -0.11 -0.21 -0.13 -0.18 3.44 -0.17 -0.07 0.46 -0.01 -0.01
Other Financing Activities, Net
-0.02 0.02 -0.08 - -0.04 4.32 -0.02 -0.00 -4.36 -0.01 -0.01

Annual Balance Sheets for VerifyMe

This table presents VerifyMe's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
0.34 0.28 0.90 2.05 0.94 8.77 22 21 21 16 13
Cash and Due from Banks
0.00 0.02 0.69 1.67 0.25 7.94 9.42 3.41 3.10 2.82 4.35
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net
0.01 0.00 - 0.00 0.18 0.20 0.20 0.29 0.24 0.12 0.02
Goodwill
- - - - - - 0.00 3.99 5.38 3.99 2.93
Intangible Assets
0.26 0.23 0.19 0.28 0.32 0.29 0.51 6.55 6.93 5.37 2.35
Other Assets
0.03 0.03 0.02 0.10 0.14 0.26 0.54 6.52 5.06 3.78 3.37
Total Liabilities & Shareholders' Equity
0.34 0.28 0.90 2.05 0.94 8.77 22 21 21 16 13
Total Liabilities
2.51 1.56 1.10 0.48 1.01 0.46 0.00 7.17 8.17 5.85 2.03
Short-Term Debt
0.05 0.07 0.17 - 0.30 - - 4.53 3.81 3.47 0.75
Accrued Interest Payable
- - 0.00 0.07 0.12 - - 0.90 0.99 0.66 0.53
Long-Term Debt
- - - - 0.00 0.07 - 1.38 1.98 1.48 0.75
Total Equity & Noncontrolling Interests
-2.17 -1.28 -0.19 1.57 -0.07 8.32 21 14 13 10 11
Total Preferred & Common Equity
-2.17 -1.28 -0.19 1.57 -0.07 8.32 21 14 13 10 11
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-2.17 -1.28 -0.19 1.57 -0.07 8.32 21 14 13 10 11
Common Stock
40 40 56 61 62 76 86 93 95 96 102
Retained Earnings
-40 -42 -56 -59 -62 -68 -64 -78 -82 -86 -91
Treasury Stock
-0.11 -0.11 -0.11 -0.11 -0.11 -0.11 -0.84 -0.95 -0.66 -0.48 -0.50

Quarterly Balance Sheets for VerifyMe

This table presents VerifyMe's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
19 18 18 15 17 17 13 12 11
Cash and Due from Banks
3.01 2.82 2.90 2.61 5.71 6.07 4.01 3.52 5.09
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net
0.27 0.21 0.18 0.16 0.09 0.08 0.07 0.02 0.01
Goodwill
5.31 5.31 5.33 3.99 3.99 3.99 2.93 2.93 2.93
Intangible Assets
7.11 6.73 6.54 5.52 5.25 5.14 2.32 2.33 2.30
Other Assets
3.11 2.83 2.58 2.55 2.07 1.89 3.95 3.33 1.06
Total Liabilities & Shareholders' Equity
19 18 18 15 17 17 13 12 11
Total Liabilities
6.91 5.50 5.28 4.55 2.45 2.73 2.16 1.74 1.42
Short-Term Debt
2.66 1.88 1.83 2.12 1.30 1.56 1.73 0.53 0.34
Accrued Interest Payable
0.82 0.72 0.81 0.46 0.31 0.33 0.35 0.46 0.33
Long-Term Debt
2.10 1.85 1.73 1.60 0.75 0.75 0.00 0.75 0.75
Total Equity & Noncontrolling Interests
12 12 12 10 15 14 11 10 9.97
Total Preferred & Common Equity
12 12 12 10 15 14 11 10 9.97
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
12 12 12 10 15 14 11 10 9.97
Common Stock
95 95 96 96 101 101 101 102 102
Retained Earnings
-82 -82 -83 -85 -86 -87 -90 -91 -92
Treasury Stock
-0.75 -0.59 -0.46 -0.46 -0.35 -0.43 -0.50 -0.48 -0.48

Annual Metrics And Ratios for VerifyMe

This table displays calculated financial ratios and metrics derived from VerifyMe's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/30/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
5,976,687.00 8,515,207.00 49,648,497.00 102,203,166.00 111,215,166.00 5,600,703.00 7,297,270.00 9,035,411.00 9,991,806.00 10,499,541.00 12,443,169.00
DEI Adjusted Shares Outstanding
119,534.00 170,304.00 992,970.00 2,044,063.00 2,224,303.00 5,600,703.00 7,297,270.00 9,035,411.00 9,991,806.00 10,499,541.00 12,443,169.00
DEI Earnings Per Adjusted Shares Outstanding
-19.26 -9.67 -3.41 -1.42 -1.13 -1.05 0.50 -1.59 -0.34 -0.36 -0.39
Growth Metrics
- - - - - - - - - - -
Revenue Growth
308.42% -87.68% -1,234.84% 271.78% 494.25% -86.07% 1,298.39% 938.18% 180.09% -4.57% -32.05%
EBITDA Growth
84.09% 30.60% -259.93% 20.67% 58.80% 16.16% -167.99% -187.48% 84.54% -18.47% -66.60%
EBIT Growth
82.05% 24.52% -125.51% 48.23% 56.47% -72.45% -25.51% -196.46% 77.45% -14.40% -38.58%
NOPAT Growth
64.10% 24.52% 18.62% -204.42% 56.53% -72.45% -79.30% -107.52% 77.45% -14.40% -38.58%
Net Income Growth
70.93% 28.48% -105.64% 28.06% 13.86% -135.42% 161.20% -498.62% 76.46% -12.80% -28.27%
EPS Growth
78.83% 48.94% 154.17% 235.71% 13.86% -26.50% 133.11% -446.94% 79.41% -5.71% -5.41%
Operating Cash Flow Growth
25.98% 10.07% 168.00% -461.83% 33.56% -44.46% -42.66% 21.60% 109.56% 256.97% -30.77%
Free Cash Flow Firm Growth
-267.63% 85.12% 11.76% -3.01% 119.95% -905.62% -67.01% 56.83% 86.09% 152.39% -259.82%
Invested Capital Growth
90.54% 42.89% 98.34% 23,824.89% -92.65% 3,532.47% 158.47% -10.14% -6.01% -17.23% -17.63%
Revenue Q/Q Growth
115.40% 186.36% -16.71% 2,834.97% 110.99% -89.10% 113.55% 1,864.90% -4.38% -4.36% -24.07%
EBITDA Q/Q Growth
67.08% 5.47% 77.85% -70.05% 8.20% -228.61% 6.86% 10.31% -4.91% -25.48% -13.07%
EBIT Q/Q Growth
63.41% 9.08% -908.16% -70.24% 3.65% -42.28% 6.61% 8.47% -4.23% -16.09% -6.27%
NOPAT Q/Q Growth
63.41% 9.08% -61.87% -70.59% 6.08% -38.77% -556.19% 8.47% -4.23% -16.09% -6.27%
Net Income Q/Q Growth
69.02% 47.37% -398.55% 73.45% -5.49% -98.48% 241.08% 7.17% -3.23% -15.15% -3.94%
EPS Q/Q Growth
84.23% 61.29% -366.67% 80.00% -5.49% -184.62% 226.67% 1.73% -16.67% -19.35% 0.00%
Operating Cash Flow Q/Q Growth
-14.22% 9.69% -71.23% -6.97% 9.48% -50.28% 3.01% 28.22% 150.62% -23.93% -46.06%
Free Cash Flow Firm Q/Q Growth
-32.39% -55.49% 106.40% -106.10% 349.56% -5.41% -52.60% -49.66% 54.49% 33.66% 58.61%
Invested Capital Q/Q Growth
-35.36% 44.51% -108.17% 116.25% -73.22% -8.97% -2.12% 18.59% 9.97% 8.27% -2.68%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
-2,809.77% -15,824.30% 0.00% -6,513.93% -471.46% -2,837.10% -543.71% -150.56% -8.31% -10.32% -25.29%
EBIT Margin
-3,190.27% -19,539.60% 0.00% -6,855.93% -501.57% -6,208.06% -557.21% -159.12% -12.81% -15.35% -31.31%
Profit (Net Income) Margin
-1,477.18% -8,572.91% 0.00% -11,436.16% -563.37% -9,519.35% 416.61% -159.96% -13.45% -15.89% -30.00%
Tax Burden Percent
100.00% 100.00% 300.00% 300.00% 108.67% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
46.30% 43.87% 332.61% 346.73% 103.36% 153.34% -74.77% 100.53% 104.99% 103.52% 95.82%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% -463.61% -92.68% -62.50% -32.12% -48.70% -11.96% -15.45% -25.92%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% -3,176.03% -727.94% -1,796.39% 2,815.43% -184.85% -31.29% -38.53% -66.96%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% -385.06% -143.97% -80.55% 56.62% -34.16% -14.00% -18.18% -20.34%
Return on Equity (ROE)
32.21% 95.54% 1,841.91% -1,267.04% -236.64% -143.04% 24.50% -82.86% -25.96% -33.63% -46.26%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% -430.13% 79.92% -251.78% -120.54% -38.01% -5.76% 3.41% -6.59%
Operating Return on Assets (OROA)
-1,105.77% -1,213.75% 0.00% -520.98% -149.12% -79.22% -31.72% -67.49% -15.58% -20.09% -35.20%
Return on Assets (ROA)
-512.00% -532.53% 0.00% -394.11% -167.49% -121.48% 23.71% -67.85% -16.35% -20.80% -33.73%
Return on Common Equity (ROCE)
33.64% 95.63% 1,384.07% -1,266.18% -236.55% -143.04% 24.50% -82.86% -25.96% -33.63% -46.26%
Return on Equity Simple (ROE_SIMPLE)
106.17% 128.83% 1,758.58% -185.29% 3,741.79% -70.95% 17.06% -105.98% -27.05% -37.44% -44.62%
Net Operating Profit after Tax (NOPAT)
-3.48 -2.63 -2.14 -3.59 -1.56 -2.69 -4.83 -10 -2.26 -2.59 -3.58
NOPAT Margin
-2,233.19% -13,677.72% 0.00% -4,799.15% -351.10% -4,345.65% -557.21% -111.38% -8.97% -10.75% -21.92%
Net Nonoperating Expense Percent (NNEP)
-123.81% -1,660.52% 2,075.17% 2,586.76% 635.26% 1,733.89% -2,847.55% 136.15% 19.33% 23.08% 41.04%
SG&A Expenses to Revenue
1,675.07% 2,775.85% 0.00% 1,293.78% 125.39% 1,080.65% 140.02% 20.08% 6.95% 5.95% 6.04%
Operating Expenses to Revenue
3,290.27% 19,639.60% 0.00% 10,583.90% 601.57% 6,308.06% 657.21% 259.12% 112.81% 115.35% 131.31%
Earnings before Interest and Taxes (EBIT)
-4.97 -3.75 -6.11 -5.13 -2.23 -3.85 -4.83 -14 -3.23 -3.69 -5.12
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-4.38 -3.04 -5.67 -5.09 -2.10 -1.76 -4.71 -14 -2.10 -2.48 -4.14
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 40.08 0.00 2.50 1.09 0.77 0.89 1.40 0.68
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 48.76 0.00 2.59 1.12 3.43 50.87 16.58 1.31
Price to Revenue (P/Rev)
0.00 0.00 0.00 1,242.72 17.47 335.14 26.72 1.16 0.44 0.59 0.46
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 6.41 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15.59% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 56.06 33.63 1.54 0.63 0.67 0.76 1.08 0.37
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 1,175.70 17.46 208.25 15.86 1.44 0.55 0.68 0.28
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 56.89 18.83 7.66
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 5.77 0.00 0.00 0.00 0.00 28.77 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-0.02 -0.05 -2.69 0.00 -4.45 0.01 0.00 0.43 0.46 0.48 0.14
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.10 0.16 0.14 0.07
Financial Leverage
-0.13 -0.03 -0.16 0.25 0.20 0.04 0.02 0.18 0.45 0.47 0.30
Leverage Ratio
-0.06 -0.18 -2.42 6.43 1.99 1.18 1.03 1.22 1.59 1.62 1.37
Compound Leverage Factor
-0.03 -0.08 -3.57 7.43 2.06 1.81 -0.77 1.23 1.67 1.67 1.31
Debt to Total Capital
-2.36% -5.63% -2,583.81% 0.00% 129.00% 0.86% 0.00% 30.29% 31.58% 32.63% 11.97%
Short-Term Debt to Total Capital
-2.36% -5.63% -1,722.54% 0.00% 129.00% 0.00% 0.00% 23.23% 20.80% 22.90% 5.97%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.86% 0.00% 7.06% 10.78% 9.73% 6.01%
Preferred Equity to Total Capital
-0.02% 0.00% 0.00% 0.08% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
102.38% 105.83% 2,888.68% 199.94% -29.00% 99.14% 100.00% 69.71% 68.42% 67.37% 88.03%
Debt to EBITDA
-0.01 -0.02 -0.12 0.00 -0.14 -0.04 0.00 -0.44 -2.76 -1.99 -0.36
Net Debt to EBITDA
0.00 -0.01 0.55 0.00 0.00 4.47 0.00 -0.18 -1.28 -0.86 0.69
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 -0.04 0.00 -0.10 -0.94 -0.59 -0.18
Debt to NOPAT
-0.01 -0.03 -0.19 0.00 -0.19 -0.03 0.00 -0.59 -2.56 -1.91 -0.42
Net Debt to NOPAT
0.00 -0.02 0.73 0.00 0.00 2.92 0.00 -0.25 -1.19 -0.82 0.80
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 -0.03 0.00 -0.14 -0.87 -0.57 -0.21
Noncontrolling Interest Sharing Ratio
-4.43% -0.08% -0.76% 0.20% 0.04% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-24 -3.53 -6.65 -6.75 1.35 -11 -18 -7.83 -1.09 0.57 -0.91
Operating Cash Flow to CapEx
-61,484.99% 0.00% 0.00% -10,152.41% -762.80% -10,368.18% -1,996.32% -1,080.93% 34.27% 170.45% 82.26%
Free Cash Flow to Firm to Interest Expense
-386.74 -274.64 -45.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
-24.34 -104.48 -12.86 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-24.38 -104.48 -12.86 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.35 0.06 0.00 0.16 0.30 0.01 0.06 0.42 1.22 1.31 1.12
Fixed Asset Turnover
3.77 0.00 0.00 0.00 0.00 0.33 4.29 36.29 94.78 135.16 240.43
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-2.12 -1.21 -0.02 3.14 0.23 8.39 22 19 18 15 12
Invested Capital Turnover
-0.01 -0.01 0.00 0.30 0.26 0.01 0.06 0.44 1.33 1.44 1.18
Increase / (Decrease) in Invested Capital
20 0.91 2.38 6.32 -2.91 8.16 13 -2.20 -1.17 -3.16 -2.67
Enterprise Value (EV)
0.00 0.00 0.00 31 7.77 13 14 13 14 16 4.62
Market Capitalization
0.00 0.00 0.00 33 7.77 21 23 10 11 14 7.48
Book Value per Share
($0.36) ($0.15) ($0.01) $0.03 $0.00 $1.49 $2.90 $1.50 $1.25 $0.97 $0.88
Tangible Book Value per Share
($0.41) ($0.18) ($0.02) $0.03 $0.00 $1.43 $2.83 $0.34 $0.02 $0.08 $0.46
Total Capital
-2.12 -1.21 -0.02 1.57 0.23 8.39 21 19 18 15 12
Total Debt
0.05 0.07 0.34 0.00 0.30 0.07 0.00 5.90 5.79 4.95 1.50
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.07 0.00 1.38 1.98 1.48 0.75
Net Debt
0.01 0.05 -1.04 -3.35 -0.01 -7.87 -9.42 2.49 2.69 2.12 -2.86
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.07 0.21 0.02 0.16 0.24 0.71 0.51 0.73
Net Nonoperating Expense (NNE)
-1.18 -0.98 1.25 2.23 0.94 3.21 -8.44 4.37 1.13 1.24 1.32
Net Nonoperating Obligations (NNO)
0.05 0.07 0.17 -0.00 0.30 0.07 0.52 5.90 5.79 4.95 1.50
Total Depreciation and Amortization (D&A)
0.59 0.71 0.44 0.04 0.13 2.09 0.12 0.77 1.13 1.21 0.98
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($23.50) ($12.00) ($14.00) ($1.50) ($1.00) ($1.48) $0.51 ($1.70) ($0.35) ($0.37) ($0.39)
Adjusted Weighted Average Basic Shares Outstanding
96.98K 137.22K 1.13M 1.88M 2.15M 3.98M 7.11M 8.47M 9.77M 10.40M 12.62M
Adjusted Diluted Earnings per Share
($23.50) ($12.00) ($14.00) ($1.50) ($1.00) ($1.48) $0.49 ($1.70) ($0.35) ($0.37) ($0.39)
Adjusted Weighted Average Diluted Shares Outstanding
96.98K 137.22K 1.13M 1.88M 2.15M 3.98M 7.38M 8.47M 9.77M 10.40M 12.62M
Adjusted Basic & Diluted Earnings per Share
($23.50) $0.00 $0.00 ($1.50) ($1.00) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
131.73K 179.81K 0.00 2.08M 2.25M 7.36M 7.26M 9.36M 10.14M 12.35M 13.12M
Normalized Net Operating Profit after Tax (NOPAT)
-3.71 -2.63 -2.14 -3.59 -1.56 -2.69 -3.38 -10 -2.34 -1.56 -0.89
Normalized NOPAT Margin
-2,382.56% -13,677.72% 0.00% -4,799.15% -351.10% -4,345.65% -390.05% -111.38% -9.27% -6.47% -5.43%
Pre Tax Income Margin
-1,477.18% -8,572.91% 0.00% -7,772.89% -518.43% -9,519.35% 416.61% -159.96% -13.45% -15.89% -30.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-80.92 -291.52 -41.96 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
-56.64 -204.07 -29.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
-80.96 -291.52 -27.97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
-56.68 -204.07 -29.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% -1.06% 0.00% 0.00% 0.00% 0.00% 20.07% -2.02% -0.30% -0.47% -4.51%

Quarterly Metrics And Ratios for VerifyMe

This table displays calculated financial ratios and metrics derived from VerifyMe's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
9,991,806.00 10,144,853.00 10,176,603.00 10,384,698.00 10,499,541.00 12,354,772.00 12,420,564.00 12,323,666.00 12,443,169.00 13,119,065.00 13,119,065.00
DEI Adjusted Shares Outstanding
9,991,806.00 10,144,853.00 10,176,603.00 10,384,698.00 10,499,541.00 12,354,772.00 12,420,564.00 12,323,666.00 12,443,169.00 13,119,065.00 13,119,065.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 -0.05 -0.03 -0.23 -0.05 -0.05 -0.02 -0.27 -0.06 -0.05 -0.04
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-11.83% 1.73% 0.32% -3.02% -12.75% -22.64% -15.55% -7.23% -68.95% -60.22% -57.79%
EBITDA Growth
-22.84% 82.32% 99.34% -250.50% -152.27% -42.13% -800.00% -50.41% -275.14% -106.84% -1,033.33%
EBIT Growth
-80.37% 65.76% 64.90% -168.80% -1,600.00% -15.15% -5.92% -42.92% -62.50% -29.34% -72.67%
NOPAT Growth
-80.37% 65.76% 64.90% -168.80% -1,150.00% -15.15% -5.92% -42.92% -62.50% -29.34% -72.67%
Net Income Growth
-98.15% 65.00% 60.77% -160.65% -25,150.00% -3.26% 15.90% -38.45% -37.13% -18.91% -73.54%
EPS Growth
0.00% 70.59% 66.67% -155.56% 0.00% 0.00% 33.33% -13.04% 0.00% 0.00% -100.00%
Operating Cash Flow Growth
620.51% 52.38% 210.39% 92.65% -32.50% -573.33% 90.86% 2,530.00% -90.51% -75.99% -140.99%
Free Cash Flow Firm Growth
-49.05% 1,528.26% 909.76% 215.45% 134.22% -139.33% -449.46% -225.43% -24.61% 557.86% 557.47%
Invested Capital Growth
-6.01% -15.04% -3.33% -15.93% -17.23% 3.51% 5.89% -8.36% -17.63% -30.14% -33.94%
Revenue Q/Q Growth
53.66% -33.12% -7.07% 1.55% 38.23% -40.70% 1.46% 11.57% -53.73% -24.05% 7.67%
EBITDA Q/Q Growth
155.54% -165.26% 98.15% -52,125.00% 91.72% -77.46% 88.27% -8,391.89% 79.34% 2.16% 35.75%
EBIT Q/Q Growth
103.59% -1,709.38% 40.97% -687.83% 79.96% -23.54% 45.70% -959.75% 77.21% 1.67% 27.51%
NOPAT Q/Q Growth
105.13% -1,226.56% 40.97% -687.83% 79.96% -23.54% 45.70% -959.75% 77.21% 1.67% 27.51%
Net Income Q/Q Growth
100.22% -27,750.00% 37.43% -600.58% 79.33% -13.97% 49.04% -1,053.26% 79.53% 1.16% 25.63%
EPS Q/Q Growth
0.00% 0.00% 40.00% -666.67% 73.91% 16.67% 60.00% -1,200.00% 76.92% 16.67% 20.00%
Operating Cash Flow Q/Q Growth
719.85% -107.12% 720.00% -102.69% 5,790.00% -171.00% 275.74% -65.77% -77.78% -1,416.67% 59.07%
Free Cash Flow Firm Q/Q Growth
242.20% 107.18% -86.72% 195.14% 188.49% -134.79% -17.97% -5.87% 273.40% 111.29% 17.87%
Invested Capital Q/Q Growth
9.97% -11.98% -1.92% -11.45% 8.27% 10.08% 0.34% -23.37% -2.68% -6.64% -5.13%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
3.84% -3.75% -0.07% -38.44% -2.30% -6.89% -0.80% -62.32% -27.82% -35.84% -21.38%
EBIT Margin
0.37% -8.94% -5.68% -44.07% -6.39% -13.31% -7.12% -67.89% -33.43% -43.28% -29.14%
Profit (Net Income) Margin
0.02% -9.60% -6.46% -44.60% -6.67% -12.82% -6.44% -66.56% -29.45% -38.32% -26.47%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
6.25% 107.38% 113.82% 101.21% 104.38% 96.29% 90.37% 98.04% 88.08% 88.53% 90.83%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.50% -9.03% -6.26% -50.62% -6.43% -12.92% -6.72% -76.26% -27.68% -29.21% -16.22%
ROIC Less NNEP Spread (ROIC-NNEP)
-0.02% -12.98% -9.79% -68.25% -9.50% -18.32% -8.95% -111.49% -32.06% -37.76% -23.03%
Return on Net Nonoperating Assets (RNNOA)
-0.01% -4.99% -3.00% -26.09% -4.48% -3.91% -1.97% -28.41% -9.74% -5.02% -3.21%
Return on Equity (ROE)
0.49% -14.02% -9.26% -76.72% -10.91% -16.84% -8.68% -104.68% -37.41% -34.23% -19.43%
Cash Return on Invested Capital (CROIC)
-5.76% 7.33% -3.92% 2.78% 3.41% -19.55% -22.02% -16.41% -6.59% 9.34% 13.06%
Operating Return on Assets (OROA)
0.45% -12.13% -8.00% -65.92% -8.36% -17.31% -9.00% -104.07% -37.59% -40.50% -22.56%
Return on Assets (ROA)
0.03% -13.03% -9.11% -66.72% -8.73% -16.67% -8.14% -102.03% -33.11% -35.85% -20.49%
Return on Common Equity (ROCE)
0.49% -14.02% -9.26% -76.72% -10.91% -16.84% -8.68% -104.68% -37.41% -34.23% -19.43%
Return on Equity Simple (ROE_SIMPLE)
0.00% -19.07% -14.91% -32.31% 0.00% -26.24% -26.23% -42.50% 0.00% -48.31% -52.43%
Net Operating Profit after Tax (NOPAT)
0.03 -0.36 -0.21 -1.68 -0.34 -0.42 -0.23 -2.40 -0.55 -0.54 -0.39
NOPAT Margin
0.37% -6.26% -3.98% -30.85% -4.47% -9.32% -4.99% -47.52% -23.40% -30.30% -20.40%
Net Nonoperating Expense Percent (NNEP)
0.51% 3.95% 3.53% 17.63% 3.08% 5.40% 2.24% 35.23% 4.38% 8.54% 6.81%
SG&A Expenses to Revenue
3.77% 7.03% 4.02% 7.47% 5.39% 6.76% 6.13% 4.80% 7.16% 7.96% 8.12%
Operating Expenses to Revenue
99.63% 108.94% 105.68% 144.07% 106.39% 113.31% 107.12% 167.89% 133.43% 143.28% 129.14%
Earnings before Interest and Taxes (EBIT)
0.03 -0.52 -0.30 -2.40 -0.48 -0.59 -0.32 -3.42 -0.78 -0.77 -0.56
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
0.33 -0.22 -0.00 -2.09 -0.17 -0.31 -0.04 -3.14 -0.65 -0.64 -0.41
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.89 1.14 1.17 1.44 1.40 0.57 0.65 0.99 0.68 1.02 0.81
Price to Tangible Book Value (P/TBV)
50.87 40.09 37.37 19.31 16.58 1.55 1.76 1.87 1.31 2.07 1.70
Price to Revenue (P/Rev)
0.44 0.56 0.57 0.59 0.59 0.37 0.43 0.51 0.46 0.78 0.73
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.76 0.93 0.95 1.14 1.08 0.28 0.33 0.67 0.37 0.72 0.37
Enterprise Value to Revenue (EV/Rev)
0.55 0.60 0.59 0.63 0.68 0.21 0.26 0.40 0.28 0.61 0.37
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
56.89 48.60 14.73 13.94 18.83 9.00 6.48 7.75 7.66 28.34 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 11.71 0.00 37.42 28.77 0.00 0.00 0.00 0.00 6.34 2.23
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.46 0.30 0.29 0.36 0.48 0.14 0.16 0.16 0.14 0.12 0.11
Long-Term Debt to Equity
0.16 0.15 0.14 0.16 0.14 0.05 0.05 0.00 0.07 0.07 0.08
Financial Leverage
0.45 0.38 0.31 0.38 0.47 0.21 0.22 0.25 0.30 0.13 0.14
Leverage Ratio
1.59 1.47 1.46 1.52 1.62 1.29 1.30 1.31 1.37 1.17 1.17
Compound Leverage Factor
0.10 1.58 1.66 1.53 1.69 1.25 1.17 1.29 1.21 1.03 1.06
Debt to Total Capital
31.58% 23.14% 22.49% 26.58% 32.63% 12.25% 13.79% 13.47% 11.97% 11.00% 9.87%
Short-Term Debt to Total Capital
20.80% 11.67% 11.58% 15.16% 22.90% 7.76% 9.31% 13.47% 5.97% 4.56% 3.09%
Long-Term Debt to Total Capital
10.78% 11.48% 10.91% 11.43% 9.73% 4.49% 4.48% 0.00% 6.01% 6.43% 6.78%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
68.42% 76.86% 77.51% 73.42% 67.37% 87.75% 86.21% 86.53% 88.03% 89.00% 90.13%
Debt to EBITDA
-2.76 -3.43 -7.33 -1.88 -1.99 -0.79 -0.89 -0.47 -0.36 -0.29 -0.23
Net Debt to EBITDA
-1.28 -0.84 -1.35 -0.56 -0.86 1.42 1.44 0.62 0.69 0.50 0.83
Long-Term Debt to EBITDA
-0.94 -1.70 -3.56 -0.81 -0.59 -0.29 -0.29 0.00 -0.18 -0.17 -0.16
Debt to NOPAT
-2.56 -2.38 -3.03 -1.67 -1.91 -0.77 -0.87 -0.51 -0.42 -0.35 -0.28
Net Debt to NOPAT
-1.19 -0.58 -0.56 -0.50 -0.82 1.39 1.42 0.68 0.80 0.60 1.03
Long-Term Debt to NOPAT
-0.87 -1.18 -1.47 -0.72 -0.57 -0.28 -0.28 0.00 -0.21 -0.20 -0.19
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1.20 2.49 0.33 0.98 2.82 -0.98 -1.16 -1.23 2.13 4.49 5.29
Operating Cash Flow to CapEx
810.58% -60.61% 465.00% -6.17% 334.71% -258.97% 403.41% 103.85% 32.34% -652.29% -236.59%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.22 1.36 1.41 1.50 1.31 1.30 1.26 1.53 1.12 0.94 0.77
Fixed Asset Turnover
94.78 100.43 107.31 118.67 135.16 151.70 166.08 189.70 240.43 262.81 237.72
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
18 16 16 14 15 17 17 13 12 12 11
Invested Capital Turnover
1.33 1.44 1.57 1.64 1.44 1.39 1.35 1.60 1.18 0.96 0.80
Increase / (Decrease) in Invested Capital
-1.17 -2.86 -0.54 -2.65 -3.16 0.57 0.93 -1.17 -2.67 -5.03 -5.68
Enterprise Value (EV)
14 15 15 16 16 4.74 5.60 8.66 4.62 8.39 4.06
Market Capitalization
11 14 14 15 14 8.40 9.36 11 7.48 11 8.06
Book Value per Share
$1.25 $1.22 $1.20 $0.99 $0.97 $1.19 $1.16 $0.90 $0.88 $0.83 $0.76
Tangible Book Value per Share
$0.02 $0.03 $0.04 $0.07 $0.08 $0.44 $0.43 $0.48 $0.46 $0.41 $0.36
Total Capital
18 16 16 14 15 17 17 13 12 12 11
Total Debt
5.79 3.73 3.56 3.72 4.95 2.05 2.31 1.73 1.50 1.28 1.09
Total Long-Term Debt
1.98 1.85 1.73 1.60 1.48 0.75 0.75 0.00 0.75 0.75 0.75
Net Debt
2.69 0.91 0.66 1.11 2.12 -3.66 -3.76 -2.28 -2.86 -2.24 -4.00
Capital Expenditures (CapEx)
0.10 0.10 0.08 0.16 0.17 0.16 0.18 0.23 0.17 0.11 0.12
Net Nonoperating Expense (NNE)
0.03 0.19 0.13 0.75 0.17 0.16 0.07 0.96 0.14 0.14 0.12
Net Nonoperating Obligations (NNO)
5.79 3.73 3.56 3.72 4.95 2.05 2.31 1.73 1.50 1.28 1.09
Total Depreciation and Amortization (D&A)
0.30 0.30 0.30 0.31 0.31 0.29 0.29 0.28 0.13 0.13 0.15
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 ($0.05) ($0.03) ($0.23) ($0.06) ($0.05) ($0.02) ($0.26) ($0.06) ($0.05) ($0.04)
Adjusted Weighted Average Basic Shares Outstanding
9.77M 10.07M 10.24M 10.60M 10.40M 12.29M 12.64M 12.68M 12.62M 13.35M 13.36M
Adjusted Diluted Earnings per Share
$0.00 ($0.05) ($0.03) ($0.23) ($0.06) ($0.05) ($0.02) ($0.26) ($0.06) ($0.05) ($0.04)
Adjusted Weighted Average Diluted Shares Outstanding
9.77M 10.07M 10.24M 10.60M 10.40M 12.29M 12.64M 12.68M 12.62M 13.35M 13.36M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
10.14M 10.18M 10.38M 10.50M 12.35M 12.42M 12.32M 12.44M 13.12M 13.12M 13.17M
Normalized Net Operating Profit after Tax (NOPAT)
-0.02 -0.45 -0.38 -0.43 -0.34 -0.42 -0.23 0.30 -0.55 -0.54 -0.39
Normalized NOPAT Margin
-0.27% -7.86% -7.01% -7.96% -4.52% -9.32% -4.99% 5.93% -23.40% -30.30% -20.40%
Pre Tax Income Margin
0.02% -9.60% -6.46% -44.60% -6.67% -12.82% -6.44% -66.56% -29.45% -38.32% -26.47%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-0.30% -0.04% -0.05% -0.03% -0.47% 0.00% -4.49% -5.04% -4.51% 0.00% -1.30%

Financials Breakdown Chart

Key Financial Trends

VerifyMe’s latest results show improving losses and a stronger cash balance, but the company remains unprofitable and revenue has declined sharply from prior-year levels. In Q2 2026, revenue was $1.9 million, up approximately 8% from $1.8 million in Q1 2026 but down 58% from $4.5 million in Q2 2025. Revenue was also well below the $7.5 million reported in Q4 2024 and $8.6 million in Q4 2023, indicating a significant deterioration in the company’s top-line performance over the period provided.

Profitability improved sequentially, although it remained negative. VerifyMe reported a net loss of $505,000, or $0.04 per diluted share, compared with a $679,000 loss, or $0.05 per share, in Q1 2026. The improvement was helped by lower operating expenses, which declined to $2.5 million from $2.5 million in Q1, but expenses still exceeded revenue by a wide margin. The company has reported a net loss in every quarter supplied from Q1 2024 through Q2 2026, aside from a nominal $2,000 profit in Q4 2023.

Cash flow remains a key concern. Operating cash flow was negative $291,000 in Q2 2026, an improvement from negative $711,000 in Q1, but a substantial reversal from the $710,000 of operating cash flow generated in Q2 2025. The latest quarter’s $1.6 million increase in cash was primarily driven by $1.9 million of net investing cash flow rather than by the underlying business. As a result, investors should distinguish between the higher cash balance and sustainable operating cash generation.

The balance sheet has become smaller and less leveraged. Cash increased to $5.1 million at June 30, 2026, from $3.5 million at March 31, while total liabilities fell to $1.4 million from $1.7 million. Total debt, including short- and long-term debt, was approximately $1.1 million. However, total assets declined to $11.4 million from $17.2 million a year earlier, and retained earnings remained deeply negative at $91.8 million.

  • Q2 2026 net loss narrowed to $505,000 from $679,000 in Q1 2026, while diluted loss per share improved to $0.04 from $0.05.
  • Operating expenses declined modestly year over year and sequentially, suggesting some progress on cost control despite the revenue contraction.
  • Cash and equivalents rose to $5.1 million in Q2 2026 from $3.5 million in Q1, providing additional near-term liquidity.
  • Total liabilities fell to $1.4 million from $2.7 million in Q2 2025, and total debt declined to approximately $1.1 million.
  • The company’s quarterly cash burn from operations improved to $291,000 in Q2 2026 from $711,000 in Q1 2026.
  • Q2’s $1.9 million of net investing cash inflow was the primary source of the quarterly cash increase, so the improvement may not represent recurring operating strength.
  • Goodwill and intangible assets totaled approximately $5.2 million, or about 46% of total assets, increasing the balance sheet’s exposure to potential impairment charges.
  • Revenue fell approximately 58% year over year to $1.9 million in Q2 2026, continuing a broader decline from the much higher quarterly revenue levels reported in 2023 and 2024.
  • VerifyMe has generated recurring net losses and negative operating cash flow in recent quarters, raising ongoing questions about when the business can reach sustainable profitability.
  • Shareholders’ equity declined to $10.0 million from $14.4 million in Q2 2025, largely reflecting continued accumulated losses and the erosion of retained earnings.
09/19/26 11:41 AM ETAI Generated. May Contain Errors.

VerifyMe Financials - Frequently Asked Questions

According to the most recent income statement we have on file, VerifyMe's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

VerifyMe's net income appears to be on an upward trend, with a most recent value of -$4.91 million in 2025, rising from -$2.30 million in 2015. The previous period was -$3.82 million in 2024. Find out what analysts predict for VerifyMe in the coming months.

Over the last 10 years, VerifyMe's total revenue changed from $155.83 thousand in 2015 to $16.35 million in 2025, a change of 10,391.6%.

VerifyMe's total liabilities were at $2.03 million at the end of 2025, a 65.4% decrease from 2024, and a 19.2% decrease since 2015.

In the past 10 years, VerifyMe's cash and equivalents has ranged from $4.15 thousand in 2015 to $9.42 million in 2021, and is currently $4.35 million as of their latest financial filing in 2025.

Over the last 10 years, VerifyMe's book value per share changed from -0.36 in 2015 to 0.88 in 2025, a change of -343.5%.



Financial statements for NASDAQ:VRME last updated on 9/17/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners