VerifyMe, Inc. (FRA:LT1B)

VerifyMe Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	4.01	2.82	3.1	3.41	9.42	7.94
Short-Term Investments	-	-	-	0.1	0.09	-
Cash & Short-Term Investments	4.01	2.82	3.1	3.51	9.51	7.94
Cash Growth	53.52%	-8.79%	-11.85%	-63.08%	19.79%	3037.94%
Receivables	3.5	3.37	4.3	5.63	0.3	0.03
Inventory	0.03	0.04	0.04	0.08	0.05	0.05
Prepaid Expenses	0.34	0.13	0.25	0.23	0.15	0.18
Total Current Assets	7.87	6.36	7.69	9.46	10.01	8.2
Property, Plant & Equipment	0.15	0.35	0.71	0.76	0.2	0.2
Long-Term Investments	-	-	-	-	10.96	-
Goodwill	2.93	3.99	5.38	3.99	-	-
Other Intangible Assets	2.32	5.26	6.75	6.41	0.51	0.37
Long-Term Deferred Charges	-	0.11	0.17	0.13	-	-
Total Assets	13.26	16.07	20.71	20.75	21.69	8.77
Accounts Payable	0.98	2.97	3.31	3.91	0.34	0.38
Accrued Expenses	0.35	0.66	0.99	0.9	0.11	-
Current Portion of Long-Term Debt	0.75	0.5	0.5	0.5	-	-
Current Portion of Leases	0.05	0.11	0.17	0.12	-	-
Other Current Liabilities	-	-	0.17	-	-	-
Total Current Liabilities	2.13	4.24	5.14	5.43	0.45	0.38
Long-Term Debt	-	1.48	1.98	1.38	-	0.07
Long-Term Leases	0.03	0.14	0.31	0.36	-	-
Other Long-Term Liabilities	-	-	0.75	-	0.07	-
Total Liabilities	2.16	5.85	8.17	7.17	0.52	0.46
Common Stock	0.01	0.01	0.01	0.01	0.01	0.01
Additional Paid-In Capital	101.48	96.34	95.03	92.99	86.06	76.1
Retained Earnings	-89.89	-85.67	-81.85	-78.46	-64.06	-67.67
Treasury Stock	-0.5	-0.48	-0.66	-0.95	-0.84	-0.11
Comprehensive Income & Other	-	0.01	-0	-0	-	-
Total Common Equity	11.1	10.21	12.53	13.59	21.17	8.32
Shareholders' Equity	11.1	10.21	12.53	13.59	21.17	8.32
Total Liabilities & Equity	13.26	16.07	20.71	20.75	21.69	8.77
Total Debt	0.83	2.22	2.95	2.35	-	0.07
Net Cash (Debt)	3.17	0.6	0.14	1.16	9.51	7.87
Net Cash Growth	1883.75%	320.28%	-87.66%	-87.81%	20.89%	-
Net Cash Per Share	0.26	0.06	0.01	0.14	1.29	1.98
Filing Date Shares Outstanding	12.44	12.35	10.14	9.36	7.26	7.36
Total Common Shares Outstanding	12.25	10.54	10.12	8.95	7.2	5.6
Working Capital	5.75	2.12	2.55	4.03	9.56	7.82
Book Value Per Share	0.91	0.97	1.24	1.52	2.94	1.49
Tangible Book Value	5.86	0.97	0.39	3.19	20.66	7.95
Tangible Book Value Per Share	0.48	0.09	0.04	0.36	2.87	1.42

Source: S&P Global Market Intelligence. Standard template. Financial Sources.