Exhibit 99.3

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

Introduction 

 

As previously disclosed in the Current Report on Form 8-K filed on February 12, 2026, by OpenWorld Inc., a Nevada corporation (f/k/a VerifyMe, Inc.) (the “Company”), on February 11, 2026, the Company, VRME Subsidiary Corp., a Nevada corporation and wholly owned subsidiary of the Company (“Merger Sub”) and Open World Ltd., a Cayman Islands exempted company (“Legacy OpenWorld”) entered into an Agreement and Plan of Merger (as subsequently amended, the “Merger Agreement”) which provided for, among other things, the merger of Merger Sub with and into Legacy OpenWorld, with Legacy OpenWorld continuing as the surviving corporation and a wholly owned subsidiary of the Company, upon the terms and conditions set forth in the Merger Agreement and the other transactions contemplated by the Merger Agreement (the “Merger”). As previously disclosed in the Current Report on Form 8-K filed on September 30, 2026, the closing of the Merger (the "Closing") occurred on September 30, 2026. The Company prior to the consummation of the Merger is referred to in these unaudited pro forma condensed combined financial statements as “VerifyMe” and, following the consummation of the Merger, is referred to as the “Combined Company.”

 

At the effective time of the Merger, each outstanding ordinary share of Legacy OpenWorld was converted into a share of Company common stock at an exchange ratio of 1:77.27 (the “Exchange Ratio”). As a result of the Merger and the issuance of the merger consideration, immediately upon the effective time of the Merger: (i) holders of equity interests in Legacy OpenWorld were issued 11,686,124 shares of common stock, held options assumed by the Combined Company exercisable for an additional 2,096,093 shares of common stock, and owned approximately 85.48% of the fully diluted equity of the Combined Company; (ii) certain business partners and consultants Legacy OpenWorld was contractually obligated to issue warrants upon the Combined Company’s successful listing on Nasdaq were issued warrants exercisable for an aggregate of 300,000 shares of common stock (the “OpenWorld Warrants”); (iii) Maxim Partners LLC (“Maxim”), who served as financial advisor to Legacy OpenWorld, was issued 361,082 shares of common stock and owned approximately 2.25% of the fully diluted equity of the Combined Company; and (iv) holders of equity interests in VerifyMe prior to the consummation of the Merger continued to hold 1,425,154 shares of common stock, equity interest convertible into an aggregate of 179,657 share of common stock, and owned approximately 10% of the fully diluted equity of the Combined Company. Immediately after giving effect to the Merger, there were approximately 13,407,360 shares of Combined Company common stock issued and outstanding with an aggregate of 16,048,110 shares issuable on a fully diluted basis. These numbers include shares of common stock that we issued upon vesting and settlement of certain outstanding VerifyMe equity awards at the effective time of the Merger.

 

In addition, at the Closing, VerifyMe assumed each outstanding option for Legacy OpenWorld ordinary shares, whether vested or unvested, which automatically converted into an option to purchase shares of VerifyMe common stock (the “Assumed Options”). Each Assumed Option will continue to be subject to substantially the same terms and conditions that applied to such option before the effective time of the Merger, except that (i) the number of shares of our common stock issuable under the Assumed Options shall equal the product of (x) the number of shares underlying the option immediately prior to the effective time multiplied by (y) the Exchange Ratio (rounded down to the nearest whole share), (ii) the exercise price per share of such Assumed Option shall equal the quotient obtained by dividing (x) the exercise price of such option immediately prior to the effective time by (y) the Exchange Ratio (rounded up to the nearest whole cent), and (iii) each Assumed Option shall be governed by the VerifyMe, Inc. 2020 Equity Incentive Plan.

 

Anticipated Accounting Treatment of the Merger

 

The unaudited pro forma condensed combined balance sheet data assumes that the Merger took place on June 30, 2026 and combines the historical balance sheets of VerifyMe and Legacy OpenWorld as of such date. The unaudited pro forma condensed combined statement of operations and comprehensive loss for the six months ended June 30, 2026 and year ended December 31, 2025 assumes that the Merger took place as of January 1, 2025 and combines the historical results of VerifyMe and Legacy OpenWorld for the six months and year then ended. The unaudited pro forma condensed combined financial information was prepared in accordance with GAAP and pursuant to the rules and regulations of Article 11 of SEC Regulation S-X. The historical financial statements of VerifyMe and Legacy OpenWorld have been adjusted to give pro forma effect to events that are (i) directly attributable to the Merger Agreement and the other transactions contemplated by the Merger Agreement, (ii) factually supportable, and (iii) with respect to the unaudited pro forma condensed combined statement of operations and comprehensive loss, expected to have a continuing impact on the Combined Company’s results.

 

  
 

 

The following unaudited pro forma condensed combined financial information is being provided to aid you in your analysis of the financial aspects of the business combination. The following unaudited pro forma condensed combined financial information of VerifyMe and Legacy OpenWorld has been prepared in accordance with Article 11 of Regulation S-X, Pro Forma Financial Information. No management adjustments by VerifyMe’s management have been included by VerifyMe and, therefore, only transaction accounting adjustments are included in the following unaudited pro forma condensed combined financial information, which presents the combination of the historical financial information of VerifyMe and Legacy OpenWorld, adjusted to give effect to the Merger and certain other related events contemplated by the Merger. 

 

The following unaudited pro forma condensed combined balance sheet as of June 30, 2026, and the unaudited pro forma condensed combined statement of operations and comprehensive loss for the six months ended June 30, 2026 and the year ended December 31, 2025, have been prepared using and combining, and should be read in conjunction with, the following, in the case of the balance sheet, giving effect to the Merger as if it had been consummated as of June 30, 2026, and in the case of the statement of operations and comprehensive loss, giving effect to the Merger as if it had been consummated as of January 1, 2025:

  

  ● VerifyMe’s historical unaudited consolidated financial statements as of and for the six months ended June 30, 2026, included in VerifyMe’s Form 10-Q as filed with the SEC on August 14, 2026; 

 

  ● Legacy OpenWorld’s historical unaudited consolidated financial statements as of and for the six months ended June 30, 2026, included as an exhibit to the Company’s Form 8-K filed with the SEC on October 13, 2026, to which these unaudited pro forma condensed combined financials statements are also attached (the “Form 8-K”); 

  

  ● VerifyMe’s historical audited consolidated statement of operations and comprehensive loss for the year ended December 31, 2025, included in VerifyMe’s Form 10-K as filed with the SEC on March 31, 2026; and

 

  ● Legacy OpenWorld’s historical audited consolidated statement of operations and comprehensive loss for the year ended December 31, 2025 included as an exhibit to the Form 8-K. 

 

The unaudited pro forma condensed combined financial information has been presented for informational purposes only and is not necessarily indicative of what the Combined Company’s financial condition or results of operations would have been had the Merger been completed as of the date indicated. The unaudited pro forma combined condensed financial information also may not be useful in predicting the future financial condition and results of operations of the Combined Company. The unaudited pro forma adjustments represent the estimates of VerifyMe’s and Legacy OpenWorld’s management, as applicable, based on information available as of the date of these unaudited pro forma condensed combined financial statements. 

 

Actual results may differ materially from the assumptions used to present the unaudited pro forma condensed combined financial information. Management of VerifyMe and Legacy OpenWorld have made significant estimates and assumptions in the determination of the pro forma adjustments. As the unaudited pro forma condensed combined financial information has been prepared based on these preliminary estimates, the final amounts recorded may differ materially from the information presented and are subject to change as additional information becomes available and analyses are performed. The actual financial position and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors. 

 

The unaudited pro forma condensed combined financial information should be read together with VerifyMe’s and Legacy OpenWorld’s historical financial statements and related notes thereto, as applicable, and the sections titled “VerifyMe Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and “OpenWorld Management’s Discussion and Analysis of Financial Condition and Results of Operations” and other financial information included  in VerifyMe’s Form 10-K and Form 10-Q filed with the SEC on March 31, 2026 and August 14, 2026, respectively, and Legacy OpenWorld’s historical financial statements included as an exhibit to the Form 8-K.  

 

  
 

 

The Merger will be accounted for as a reverse merger using the acquisition method of accounting under the provisions of ASC Topic 805, Business Combinations. Under this method of accounting, VerifyMe will be treated as the “acquired” company for financial reporting purposes. Accordingly, the Merger will be treated as the equivalent of Legacy OpenWorld issuing shares at the Closing for the net assets of VerifyMe as of the Closing, accompanied by a recapitalization. The net assets of VerifyMe will be stated at fair value, with goodwill recorded, as VerifyMe continues as a business. 

 

Legacy OpenWorld has been determined to be the accounting acquirer based on the following: 

 

●Legacy OpenWorld’s stockholders own a substantial majority of the voting rights of the Combined Company; 

 

●Legacy OpenWorld designated a majority of the members of the board of directors of the Combined Company; and

 

●Legacy OpenWorld’s senior management holds the majority of key positions in senior management of the Combined Company.

 

  
 

 

Unaudited Pro Forma Condensed Combined Balance Sheet
As of June 30, 2026
(in thousands)

 

   Historical             
   Open World
Ltd.
   VerifyMe
Inc.
   Accounting  
Adjustments
   Notes   Pro Forma
Combined
 
ASSETS                    
Current Assets                         
Cash and cash equivalents  $620   $5,092   $-        $5,712 
Accounts receivable, net   1,358    558    -         1,916 
Prepayments and other current assets   2,828    499    -         3,327 
Shares and warrants receivable   41    -    -         41 
Loans receivable, net   334    -    -         334 
Investments (current)   52    -    -         52 
Total current assets  $5,233   $6,149   $-        $11,382 
Non-Current assets                         
Investments (non-current)  $100   $-   $-        $100 
Property and equipment, net   -    13    -         13 
Operating lease right-of-use assets, net   841    -    -         841 
Crypto assets   1,610                   1,610 
Intangible assets, net        2,304    -         2,304 
Goodwill   -    2,926    4,442    3, 4B    7,368 
Interco - Due from WAS Inc. and WH Inc.   -    -    -         - 
Total Assets  $7,784   $11,392   $4,442        $23,618 
                          
LIABILITIES AND STOCKHOLDER'S EQUITY                         
Current Liabilities                         
Accounts Payable  $4,693   $342   $-        $5,035 
Notes Payable – related party   1,523    -    -         1,523 
Accrued expenses and other current liabilities   650    331    -         981 
Current portion of operating lease liabilities   296                   296 
Convertible Note - related party, current   -    400    -         400 
Convertible Note, current   -    350    -         350 
Total current liabilities  $7,162   $1,423   $-        $8,585 
Non-Current liabilities                       - 
         -    -           
Non-current portion of operating lease liabilities   573    -    -         573 
Total non-current liabilities  $573   $-   $-        $573 
Total Liabilities  $7,735   $1,423   $-        $9,158 
                          
Common Stock  $-   $14   $2    4A, 4D   $16 
Additional paid-in-capital   4,984    102,192    (81,870)   4A, 4J    25,306 
Treasury Stock   -    (475)   475    4A    - 
Simple Agreements for Future Equity (SAFEs)   3,550    -    (3,550)   4D    - 
Dividends   (9,450)   -    -         (9,450)
Retained Earnings (Accumulated Deficit)   965    (91,762)   89,385    4A, 4K    (1,412)
Total Equity  $49   $9,969   $4,442    4A   $14,460 
Total Liabilities and Stockholders’ Equity  $7,784   $11,392   $4,442        $23,618 

 

The accompanying notes are an integral part of this unaudited pro forma condensed combined financial information.

 

  
 

 

Unaudited Pro Forma Condensed Combined Statement of Operations
For the Six months Ended June 30, 2026
(in thousands, except share and per share data)

 

   Historical             
   Open World
Ltd.
   VerifyMe Inc.   Accounting  
Adjustments
   Notes   Pro Forma
Combined
 
Revenue                    
Revenue  $7,765   $3,680   $-        $11,445 
Cost of sales                         
Cost of Sales  $343   $1,699   $-        $2,042 
Gross profit  $7,422   $1,981   $-        $9,403 
Operating expenses                       - 
Management and technology   3,652    1,177    (264)   4H    4,565 
General and administrative   6,524    1,831    (748)   4I    7,607 
Sales and marketing   -    296    -         296 
Total operating expenses  $10,176   $3,304   $(1,012)       $12,468 
Income (loss) from operations  $(2,754)  $(1,323)  $1,012        $(3,065)
Other income (expense)                         
Interest and other income (expense), net   (8)   139    -         131 
Change in fair value of shares and warrants receivable   (1,491)   -    -         (1,491)
Change in fair value of investments   (656)   -    -         (656)
Realized gain (loss) on digital assets   88    -    -         88 
Unrealized gain (loss) on digital assets   (510)   -    -         (510)
Change in fair value of accounts and loans receivable   (530)   -    -         (530)
Total other income (expense)  $(3,107)  $139   $-        $(2,968)
Net loss  $(5,860)  $(1,184)  $1,012        $(6,033)
                          
Net loss per share:                         
Basic and diluted  $(46.49)  $(0.89)  $         $(0.54)
                          
Weighted average common shares outstanding                         
Basic and diluted   126,038    1,335,989    9,612,874    4L    11,074,900 

 

The accompanying notes are an integral part of this unaudited pro forma condensed combined financial information.

 

  
 

 

Unaudited Pro Forma Condensed Statement of Operations and Comprehensive Loss
For the Year Ended December 31, 2025
(in thousands, except share and per share data)

 

   Historical             
   Open World
Ltd.
   VerifyMe Inc.   Accounting  
Adjustments
   Notes   Pro Forma
Combined
 
Revenue                    
Revenue  $35,748   $16,398   $-        $52,146 
Cost of sales                         
Cost of Sales  $5,235   $10,077   $-         15,312 
Gross profit  $30,513   $6,321   $-        $36,834 
Operating expenses                         
Segment management and technology   7,793    3,138    (367)   4G    10,564 
General and administrative   7,456    3,416    748    4I    11,620 
Sales and marketing   -    987    -         987 
Goodwill and intangible asset impairment   -    3,850    (1,062)   4F    2,788 
Total operating expenses  $15,249   $11,391   $(863)       $25,959 
Income (loss) from operations  $15,264   $(5,070)  $681        $10,875 
Other income (expense)                         
Interest and other income (expense), net   (47)   165    -         118 
Change in fair value of shares and warrants receivable   (3,529)   -    -         (3,529)
Change in fair value of investments   (3,639)   -    -         (3,639)
Realized gain (loss) on digital assets   (4,375)   -    -         (4,375)
Unrealized gain (loss) on digital assets   (8,155)   -    -         (8,155)
Change in fair value of accounts and loans receivable   (15,749)   -    -         (15,749)
Total other income (expense)  $(35,494)  $165   $-        $(35,329)
Net loss  $(20,230)  $(4,905)  $863        $(24,454)
                          
Change in fair value of interest rate, swap  $-   $(12)  $-        $(12)
                          
Total Comprehensive Loss  $(20,230)  $(4,917)  $863        $(24,466)
                          
Net loss per share:                         
Basic and diluted  $(188.99)  $(3.89)            $(2.12)
                          
Weighted average common share outstanding                         
Basic and diluted   107,042    1,261,952    10,157,215    4L    11,526,209 

 

The accompanying notes are an integral part of this unaudited pro forma condensed combined financial information.  

 

  
 

 

NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

Note 1: Basis of presentation 

 

The historical financial information and statements of operations and comprehensive loss for both VerifyMe and Legacy OpenWorld as of and for the six months ended June 30, 2026 and the year ended December 31, 2025, was prepared in accordance with US GAAP. The two companies will combine through a reverse merger transaction. As a result, the Merger adjustments included in the unaudited pro forma condensed combined balance sheet and statements of operations and comprehensive loss as of and for the six months ended June 30, 2026 and the year ended December 31, 2025, reflect the impact of the Merger transaction, and align VerifyMe’s historical financial statement balances with the presentation of Legacy OpenWorld’s historical consolidated financial statements. In preparing the unaudited pro forma condensed combined financial statements, certain reclassifications have been made to the historical financial statements of VerifyMe and Legacy OpenWorld to conform presentation. These reclassifications had no impact on total assets, total liabilities, total stockholders' equity, or net loss, but were made to align financial statement line items and disclosures for consistency.

 

The unaudited pro forma condensed combined balance sheet and statements of operations and comprehensive loss assume the Merger has occurred as of June 30, 2026 and January 1, 2025, respectively, and any transactions which are triggered by the Merger (Note 4) are also included in the presentation. In addition, certain components of Legacy OpenWorld’s results, including changes in the fair value of digital assets, receivables, investments, and derivative instruments, are non-cash in nature and may introduce significant volatility to reported earnings. VerifyMe’s management believes that separating operating results from these non-cash fair value changes provides additional context for understanding the Company’s performance on a pro forma basis.

 

Note 2: Accounting Policies 

 

Accounting rules require evaluation of certain assumptions, estimates, or determination of financial statement classifications. The accounting policies of VerifyMe may materially vary from those of Legacy OpenWorld. During preparation of the unaudited pro forma condensed combined financial information, VerifyMe’s management has performed a preliminary analysis and is not aware of any material differences, and accordingly, this unaudited pro forma condensed combined financial information assumes no material differences in accounting policies. Following the Closing, a more detailed review and comparison of the two companies’ accounting policies will be performed. As a result, additional differences between the accounting policies of the two companies may be identified that, when conformed, could have had a material impact on the accompanying unaudited pro forma condensed combined financial information.

 

Note 3: Preliminary Purchase Consideration Allocation

 

Because Legacy OpenWorld is treated as the acquiring company for accounting purposes, Legacy OpenWorld’s assets and liabilities are recorded at their carrying amounts prior to the Closing and the historical operations that are reflected in the unaudited pro forma condensed combined financial information are those of Legacy OpenWorld. VerifyMe’s assets and liabilities are measured and recognized at their fair values as of the date of the Closing and combined with the assets, liabilities and results of operations of Legacy OpenWorld following the Closing. The purchase consideration has been determined using the share price of VerifyMe common stock on September 30, 2026 of $8.98. If the transaction had occurred on June 30, 2026, the estimated preliminary fair values of the identifiable assets and liabilities (and related tax impacts) of the Combined Company and the purchase consideration would be as follows (in thousands):

 

Assets acquired:    
Cash and cash equivalents  $5,092 
Accounts receivable, net   558 
Prepaids and other current assets   499 
Property and equipment, net   13 
Intangible assets, net   2,304 
Total assets   8,466 
      
Total liabilities assumed:  $(1,423)
Net assets acquired  $7,043 
Estimated purchase consideration  $14,411 
Goodwill  $7,368 

 

  
 

 

The consideration for the Merger is summarized below, assuming the Merger occurred on January 1, 2025:

 

Shares of Combined Company common stock issued to Legacy OpenWorld Shareholders, or issuable to holders of Assumed Options, in connection with the Merger at the Exchange Ratio resulting in Legacy OpenWorld securityholders collectively owning approximately 85.48% of the Combined Company common stock, on a fully diluted basis   13,782,217 
Shares of Combined Company common stock issued to Maxim in connection with the Merger at an Exchange Ratio resulting in Maxim collectively owning approximately 2.25% of the Combined Company common stock, on a fully diluted basis   361,082 
Shares of Combined Company common stock issuable to certain business partners and consultants Legacy OpenWorld was contractually obligated to issue warrants upon the Combined Company’s successful listing on Nasdaq, representing approximately 1.87% of the Combined Company common stock, on a fully diluted basis   300,000 
Shares of Combined Company common stock held by VerifyMe stockholders, or issuable to holders of VerifyMe equity interests convertible into Combined Company common stock, upon the effectiveness of the Merger, collectively representing approximately 10.0% of the Combined Company common stock, on a fully diluted basis   1,604,811 
Total shares of Combined Company common stock   16,048,110 
VerifyMe stock price on September 30, 2026  $8.98 
Total Combined Company market cap  $144,112,028 
Purchase consideration to VerifyMe stockholders (10% of Combined Company market cap)  $14,411,203 

 

Note 4. Adjustments to the Unaudited Pro Forma Condensed Combined Financial Statements

 

Adjustments included in the column under the heading “Accounting Adjustments” are primarily based on information contained within the Merger Agreement. Further analysis will be performed after the completion of the Merger to confirm these estimates or make adjustments in the final purchase price allocation, as necessary.

 

Given VerifyMe’s history of net losses and valuation allowance, management assumed a statutory tax rate of 0%. Therefore, the pro forma adjustments to the condensed combined statements of operations and comprehensive loss resulted in no additional income tax adjustment to the pro forma financials. Certain components of Legacy OpenWorld’s results, including changes in the fair value of digital assets, receivables, investments, and derivative instruments, are non-cash in nature and may introduce significant volatility to reported earnings.

 

The unaudited pro forma adjustments included in the unaudited pro forma condensed combined financial information are as follows:

 

Adjustments to the Unaudited Pro Forma Condensed Combined Balance Sheet as of June 30, 2026:

 

A.To eliminate VerifyMe’s pre-Merger equity balances including preferred and common stock, treasury stock, additional paid-in capital, and accumulated deficit.

 

B.To record a preliminary estimate of goodwill arising from the excess of the estimated purchase consideration over the fair value of VerifyMe assets acquired and liabilities assumed by Legacy OpenWorld.

 

  
 

 

C.To record VerifyMe non-recurring share based compensation expense related to the acceleration of vesting upon change of control. This pro forma adjustment is not reflected in the unaudited pro forma condensed combined statement of operations and comprehensive loss because these amounts are not expected to have a continuing effect on the operating results of the Combined Company.

 

D.To record the adjustments for (i) VerifyMe’s weighted-average common stock outstanding, (ii) the conversion of VerifyMe convertible preferred stock to common stock, and (iii) the conversion of Legacy OpenWorld shares, options, warrants and SAFEs for the purchase of Legacy OpenWorld shares to VerifyMe common stock.

 

To record the following adjustments to Legacy OpenWorld and Verify Me stock based on the Exchange Ratio and the pro forma capitalization of the Combined Company on a fully diluted basis:

 

As of September 30, 2026  Pre-Merger
Shares
    Exchange
Ratio
   Post-Merger
Shares
   Post-Merger
Percentage of
Shares
 
Legacy OpenWorld Shareholders   151,238     77.27    11,686,124    72.82%
Holders of Legacy OpenWorld Options   27,127     77.27    2,096,093    13.06%
Holders of Legacy OpenWorld Warrants   3,883     77.27    300,000    1.87%
Maxim fee upon Effective Time   4,673     77.27    361,082    2.25%
    186,921          14,443,299    90.0%
                      
VerifyMe Shareholders   1,317,657     1.00    1,317,657    8.2%
VerifyMe Preferred Shareholders   14,445     1.00    14,445    0.1%
Holders of VerifyMe Restricted Stock Units   109,028     1.00    109,028    0.7%
Holders of VerifyMe Warrants   155,522     1.00    155,522    1.0%
                      
Restricted Stock Award upon Effective Time   8,159     1.00    8,159    0.1%
    1,604,811          1,604,811    10.0%
                      
Total Common Stock of combined
company at $0.001 par value per Share
              16,048,110   $16,048 

 

E.To record share-based compensation expense resulting from the issuance of warrants in connection with certain consulting agreements, to be effective upon Closing of the Merger. This pro forma adjustment is not reflected in the unaudited pro forma condensed combined statements of operations and comprehensive loss because these amounts are not expected to have a continuing effect on the operating results of the Combined Company.

 

  
 

 

Adjustments to the Unaudited Pro Forma Condensed Combined Statement of Operations and Comprehensive Loss for the year ended December 31, 2025:

  

F.To eliminate VerifyMe’s one-time expense and write-off related to the goodwill impairment recorded in the historical audited statement of operations and comprehensive loss. This expense will not have a continuing effect on the operating results of the Combined Company.

 

G.To eliminate VerifyMe’s pre-Merger intangible asset amortization expense and record a preliminary estimate of post-Merger amortization expense based on the acquired fair value of the assets.

 

Adjustments to the Unaudited Pro Forma Condensed Combined Statement of Operations for the six months ended June 30, 2026:

 

H.To record estimated post-Merger amortization expense based on the acquired fair value of the assets.

 

I.To reclassify VerifyMe transaction costs incurred in the quarter ended June 30, 2026 to the period ended December 31, 2025 that are not considered recurring and will not have a continuing effect on the operating results of the Combined Company.

 

Summary of Adjustments to the Unaudited Pro Forma Condensed Combined Balance Sheet and Statement of Operations for the six months ended June 30, 2026:

 

J.The pro forma adjustments to additional paid-in capital noted above include:

 

To record the following adjustments to additional paid-in capital (in thousands):  June 30, 2026 
Elimination of VerifyMe's additional paid-in-capital (A)  $(102,192)
Record purchase of VerifyMe historical net assets and liabilities (B)   7,043 
Reflect VerifyMe's remaining stock post-Merger (B)   7,368 
Acceleration of stock-based compensation for accelerated RSU’s (C)   215 
Record Legacy OpenWorld post-Merger Common Stock (D)   (16)
Reclassify Legacy OpenWorld SAFEs upon issuance of Common Stock (D)   3,550 
Record Legacy OpenWorld warrant expense (E)   469 
Impact of Merger adjustments to FY 2025 income (F, G, I)   681 
Impact of Merger adjustments to Q1 and Q2 2026 income (H, I)   1,012 
Total adjustment to additional paid-in-capital  $(81,870)

 

K.The pro forma adjustments to retained earnings (accumulated deficit) include:

  

To record the following adjustments to accumulated deficit (in thousands):  June 30, 2026 
Elimination of VRME's accumulated deficit (A)  $91,762 
Impact of stock-based compensation expense for accelerated RSU's (C)   (215)
Impact of OW warrant expense (E)   (469)
Elimination of VRME goodwill impairment charge (F)   (1,062)
Impact of VRME amortization expense adjustment (G, H)   (630)
Total adjustment to accumulated deficit  $89,386 

 

  
 

 

L.Calculation of weighted-average shares outstanding to reflect the adjustments for VerifyMe’s weighted-average common stock outstanding and the conversion of VerifyMe’s common and preferred stock outstanding based on the estimated exchange ratio. In the reverse acquisition, Legacy OpenWorld is the accounting acquirer. Accordingly, the pro forma weighted-average shares outstanding reflect the legal capital structure of VerifyMe, adjusted using the exchange ratio as if the shares had been outstanding for all periods presented.

  

   Six months Ended
June 30, 2026
 
Historical OW weighted-average shares of common stock outstanding   126,038 
Application of exchange ratio to historical OW weighted-average shares outstanding   77.17 
Adjusted OW weighted-average shares outstanding   9,738,912 
Historical VRME weighted-average shares of common stock outstanding   1,335,989 
Total weighted-average shares outstanding   11,074,900 

  

  

Year Ended

December 31,

2025

 
Historical Legacy OpenWorld weighted-average shares of common stock outstanding   107,042 
Application of exchange ratio to historical Legacy OpenWorld weighted-average shares outstanding   95.89 
Adjusted Legacy OpenWorld weighted-average shares outstanding   10,264,257 
Historical VerifyMe weighted-average shares of common stock outstanding   1,261,952 
Total weighted-average shares outstanding   11,526,209 

 

  
 

 

Note 5: Pro Forma Earnings (Loss) per Share 

 

The following table sets forth the Combined Company’s pro forma basic and diluted loss per share for the period presented. The pro forma net loss reflects the impact of the business combination between Legacy OpenWorld and VerifyMe, as required under Article 11 of Regulation S-X. Pro forma weighted average shares outstanding give effect to the assumed issuance of VerifyMe common stock, conversion of Legacy OpenWorld equity interests, and other equity-class adjustments as if the transaction had occurred at the beginning of the period presented. Because the Combined Company reported a net loss for the period presented, all potentially dilutive securities were anti-dilutive and therefore excluded from the computation of diluted loss per share. Accordingly, basic and diluted loss per share are the same.

 

Loss per share, basic and diluted (in thousands, except per share data)  Six months Ended
June 30,
2026
 
Pro forma net loss  $(6,033)
Weighted average shares outstanding pro forma, basic and diluted   11,074,900 
Loss per share, basic and diluted  $(0.54)

  

Loss per share, basic and diluted (in thousands, except per share data)  Year Ended
December 31,
2025
 
Pro forma net loss  $(24,454)
Weighted average shares outstanding pro forma, basic and diluted   11,526,209 
Loss per share, basic and diluted  $(2.12)

 

Note 6: Digital Assets and Non-Cash Impact

 

Legacy OpenWorld accounts for its crypto assets in accordance with ASC Topic 350-60, Accounting for and Disclosure of Crypto Assets, which requires measurement at fair value with changes recognized in net income. As a result, the Company’s results of operations include significant non-cash gains and losses driven by changes in market prices of digital assets.

 

For the six months ended June 30, 2026 and the year ended December 31, 2025, the Company recognized the following non-cash gains (losses) related to the fair value measurement of digital assets (in thousands):

 

  

Six months Ended

June 30, 2026

 
Realized gain on crypto assets sales  $88 
Unrealized loss from fair value changes   (510)
Total crypto-related impact to earnings  $(422)

  

  

Year Ended

December 31,

2025

 
Realized loss on crypto assets sales  $(4,375)
Unrealized loss from fair value changes   (8,155)
Total crypto-related impact to earnings  $(12,530)

 

Unrealized gains (losses) are primarily non-cash in nature and are driven by changes in market prices.

 

  
 

 

Note 7: Adjusted EBITDA

 

The following tables provide a reconciliation of Net Loss, the most directly comparable financial measurement calculated and presented in accordance with GAAP, to Adjusted EBITDA for the periods ended June 30, 2026 and December 31, 2025, respectively. 

 

Unaudited Pro Forma Combined Adjusted EBITDA (Non GAAP)
For the Six months Ended June 30, 2026
(in thousands, except share and per share data)

 

   Historical             
   Open
World Ltd.
   VerifyMe Inc.   Accounting  
Adjustments
   Notes   Pro Forma
Combined
 
Net Loss  $(5,860)  $(1,184)  $1,012        $(6,033)
                          
Depreciation & Amortization   $   $132   $(264)   4H   $132 
Interest (Income) Expense   8    (139)             (131)
Stock Based Compensation   605                   605 
Fair value of RSU’s in exchange for services        77              77 
Non-recurring charges related to Merger, net   2,695    474    (748)   4I    2,157 
Change in fair value of investments and share and warrant receivable   2,147                   2,147 
                          
Adjusted EBITDA  $(405)  $(640)  $-        $(1,046)

 

  
 

 

Unaudited Pro Forma Combined Adjusted EBITDA (Non GAAP)
For the Year Ended December 31, 2025
(in thousands, except share and per share data)

 

   Historical             
   Open World
Ltd.
   VerifyMe Inc.   Accounting  
Adjustments
   Notes   Pro Forma
Combined
 
Net Loss  $(20,230)  $(4,905)  $681        $(24,466)
                          
Depreciation & Amortization  $-   $984    $        $984 
Interest (Income) Expense   47    (214)             (167)
Stock Based Compensation   4,378    86              4,464 
Fair value of RSU’s in exchange for services   -    715              715 
Severance   -    112              112 
Impairments   -    3,850    (1,062)   4F    2,788 
Non-recurring charges related to Merger, net   1,603    456    199    4G, 4I    2,258 
Gain on derecognized liability   -    (109)             (109)
Loss on disposal of fixed assets   -    58              58 
Change in fair value of investments and share and warrant receivable   7,168    -              7,168 
Non-cash contractual adjustment   4,550    -              4,550 
Dividend-related  $2,984   $-    $        $2,984 
                          
Adjusted EBITDA  $500   $1,033   $(182)       $1,351