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 | |