VerifyMe, Inc. VRME
"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. We operate a Precision Logistics segment which includes the operations
of our subsidiary PeriShip Global LLC ("PeriShip Global")and accounts for nearly all VerifyMe revenue, and an Authentication
segment. Through our Precision Logistics segment, we provide value-added service for sensitive parcel management driven by a proprietary
Last close
8.98
2026-09-30
Market cap
$118.2M
2026-06-30 share count
52-week range
0.59 - 19.50
Valuation FY2025 figures against the last close
P/S7.2x
P/E—
P/FCF202.1x
EV/EBITDA—
Dividend yield—
Diluted EPS-0.39
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $16.4M | $24.2M | $25.3M | $19.6M | $867.0K | $343.0K | $245.0K | $74.9K | — | $37.1K |
| Cost of revenue | $10.1M | $15.5M | $17.3M | $13.1M | $268.0K | $62.0K | $45.0K | $28.8K | — | $24.4K |
| Gross profit | $6.3M | $8.7M | $8.0M | $6.5M | $599.0K | $281.0K | $200.0K | $46.1K | — | $12.7K |
| R&D | $20.0K | $70.0K | $107.0K | $89.0K | $51.0K | $19.0K | $5.0K | $187.7K | $128.0K | $250.2K |
| SG&A | $3.4M | $3.9M | $4.4M | $8.4M | $4.2M | $2.1M | $1.4M | $1.6M | $1.7M | $1.0M |
| Total operating expenses | $11.4M | $13.1M | $11.4M | $10.2M | $5.4M | $3.8M | $2.6M | $2.6M | $2.8M | $3.7M |
| Operating income | -$5.1M | -$4.4M | -$3.3M | -$3.7M | -$4.8M | -$3.6M | -$2.4M | -$2.6M | -$2.8M | -$3.7M |
| Interest expense | $214.0K | $130.0K | $161.0K | $88.0K | $2.0K | $2.1M | $97.0K | $6.7K | $218.3K | $12.9K |
| Pre-tax income | -$4.9M | -$3.9M | -$3.4M | -$14.4M | -$3.6M | -$5.9M | -$2.5M | -$2.9K | -$3.4K | -$1.6K |
| Income tax | $1.1M | $1.2M | $0 | — | — | — | — | — | — | — |
| Net income | -$4.9M | -$3.8M | -$3.4M | -$14.4M | $3.6M | -$5.9M | -$2.5M | -$2.9M | -$3.4M | -$1.6M |
| EPS, basic | -0.39 | -0.37 | -0.35 | -1.70 | 0.51 | -1.48 | -1.17 | -0.03 | -0.14 | -0.24 |
| EPS, diluted | -0.39 | -0.37 | -0.35 | -1.70 | 0.49 | -1.48 | -1.17 | -0.03 | -0.14 | -0.24 |
| Shares, diluted (wtd. avg.) | 12.6M | 10.4M | 9.8M | 8.5M | 7.4M | 4.0M | 2.1M | 93.9M | 28.2M | 6.9M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $4.4M | $2.8M | $3.1M | $3.4M | $9.4M | $7.9M | $253.0K | $1.7M | $693.0K | $22.6K |
| Receivables | $857.0K | $2.6M | $3.0M | $4.4M | $297.0K | $31.0K | $81.0K | $30.4K | — | — |
| Inventory | $37.0K | $39.0K | $38.0K | $81.0K | $52.0K | $54.0K | $30.0K | $42.0K | — | $17.1K |
| Total current assets | $7.7M | $6.4M | $7.7M | $9.5M | $10.0M | $8.2M | $447.0K | $1.8M | $711.7K | $49.2K |
| Property, plant and equipment | $20.0K | $116.0K | $240.0K | $292.0K | $204.0K | $73.0K | — | — | — | — |
| Goodwill | $2.9M | $4.0M | $5.4M | $4.0M | — | — | — | — | — | — |
| Other intangibles | $2.3M | $5.4M | $6.9M | $6.5M | $509.0K | $293.0K | $219.0K | $209.0K | $191.5K | $232.0K |
| Total assets | $13.0M | $16.1M | $20.7M | $20.8M | $21.7M | $8.8M | $943.0K | $2.1M | $903.2K | $281.1K |
| Accounts payable | $745.0K | $3.0M | $3.3M | $3.9M | $341.0K | $383.0K | $422.0K | $411.2K | $923.2K | $867.4K |
| Short-term debt | — | $500.0K | $500.0K | $500.0K | — | — | $600.0K | — | — | — |
| Total current liabilities | $2.0M | $4.2M | $5.1M | $5.4M | $450.0K | $383.0K | $1.0M | $480.3K | $1.1M | $1.6M |
| Long-term debt | — | — | $875.0K | $1.4M | — | — | — | — | — | — |
| Total liabilities | $2.0M | $5.9M | $8.2M | $7.2M | $521.0K | $455.0K | $1.0M | — | — | — |
| Retained earnings | -$90.6M | -$85.7M | -$81.8M | -$78.5M | -$64.1M | -$67.7M | -$61.8M | -$59.3M | -$56.3M | -$41.6M |
| Total equity | $11.0M | $10.2M | $12.5M | $13.6M | $21.2M | $8.3M | -$67.0K | $1.6M | -$192.5K | -$1.3M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $603.0K | $871.0K | $244.0K | -$2.6M | -$3.3M | -$2.3M | -$1.6M | -$2.4M | -$935.9K | -$1.3M |
| Depreciation and amortisation | — | — | — | — | — | $50.0K | $0 | $0 | $0 | $2.9K |
| Stock-based compensation | — | — | — | $96.0K | $39.0K | — | — | — | — | — |
| Capital expenditure | $18.0K | $7.0K | $27.0K | — | $12.0K | — | — | — | — | — |
| Investing cash flow | -$2.7M | -$575.0K | -$1.2M | -$7.9M | -$2.9M | -$125.0K | -$302.0K | -$108.7K | -$2.6K | — |
| Financing cash flow | $3.7M | -$616.0K | $634.0K | $4.4M | $7.6M | $10.1M | $461.0K | $3.5M | $1.6M | $1.4M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001214659-26-009911.
Plot the figures US dollars
Income statement
Revenue
Cost of revenue
Gross profit
R&D
SG&A
Total operating expenses
Operating income
Interest expense
Pre-tax income
Income tax
Net income
EPS, basic
EPS, diluted
Shares, diluted (wtd. avg.)
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $37.1K | — | $74.9K | $245.0K | $343.0K | $867.0K | $19.6M | $25.3M | $24.2M | $16.4M |
| Gross profit | $12.7K | — | $46.1K | $200.0K | $281.0K | $599.0K | $6.5M | $8.0M | $8.7M | $6.3M |
| Net income | -$1.6M | -$3.4M | -$2.9M | -$2.5M | -$5.9M | $3.6M | -$14.4M | -$3.4M | -$3.8M | -$4.9M |
Recent filings and events
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
- Material agreement signed Item 1.01
- Results announced Item 2.02
- Delisting notice The exchange has told the company it no longer meets the rules for staying listed - usually price, market cap, or filings that are late. Item 3.01
- Material agreement signed Item 1.01
- Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
- Results announced Item 2.02
- Material agreement signed Item 1.01
- Material agreement terminated An agreement that mattered has ended. Often the other half of a deal that fell through. Item 1.02
- Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
- Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 6199
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| AXP | AMERICAN EXPRESS CO | $211.52B | 20.4x | 6.4% |
| MSTR | Strategy Inc | $51.47B | — | 3.0% |
| COIN | Coinbase Global, Inc. | $43.32B | 37.0x | 9.4% |
| SYF | Synchrony Financial | $23.96B | 7.9x | — |
| CRCL | Circle Internet Group, Inc. | $21.32B | — | 624.0% |
| SOFI | SoFi Technologies, Inc. | $18.88B | 37.5x | 23.1% |
| BMNR | BITMINE IMMERSION TECHNOLOGIES, INC. | $13.51B | 1.7x | 84.1% |
| CHYM | Chime Financial, Inc. | $11.23B | — | 30.7% |