XNAS
VRMEW
Market cap9mUSD
Jun 12, Last price
0.02USD
1D
-13.20%
1Q
-56.60%
IPO
-98.03%
Name
VerifyMe Inc
Chart & Performance
Profile
VerifyMe, Inc., a technology solutions provider, provides products to connect brands with consumers in the United States. The company offers VerifyMe Engage services that provides the ability for the brand owner to gather business intelligence and engage with the consumer using authentication test as the initial contact with the consumer. It also offers VerifyMe Authenticate services that provide an assortment of tools through its patented products comprising VerifyInk, a patented invisible ink; VerifyAuthenticator technology, a device used with a smartphone and the VerifyMe app to authenticate and decode VerifyInk codes; VerifyLabel, a tamper proof labels; and VerifyChecker, a handheld device that is tuned to authenticate the unique frequency of VerifyInk invisible ink. In addition, the company provides VerifyMe Track & Trace, a supply chain serialization, track and trace technology utilizing overt dynamic codes, such as VerifyCode, which is tied to cloud-based authentication and track and trace system. Further, it offers VerifyMe Online that includes technologies and services that enable customers to tackle counterfeit websites, domains and e-commerce platforms, and social media sites offering or promoting counterfeit products. VerifyMe, Inc. has a strategic partnership with INX International Ink Company. The company was formerly known as LaserLock Technologies, Inc. and changed its name to VerifyMe, Inc. in July 2015. VerifyMe, Inc. was incorporated in 1999 and is headquartered in Rochester, New York.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 24,207 -4.37% | 25,313 29.31% | 19,576 2,157.90% | |||||||
Cost of revenue | 20,828 | 28,032 | 23,323 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,379 | (2,719) | (3,747) | |||||||
NOPBT Margin | 13.96% | |||||||||
Operating Taxes | 88 | |||||||||
Tax Rate | ||||||||||
NOPAT | 3,379 | (2,719) | (3,835) | |||||||
Net income | (3,824) 12.80% | (3,390) -76.60% | (14,486) -219.01% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 3 | (46) | 4,238 | |||||||
BB yield | -0.02% | 0.42% | -43.15% | |||||||
Debt | ||||||||||
Debt current | 108 | 670 | 615 | |||||||
Long-term debt | 386 | 2,759 | 2,208 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,475 | 751 | 3 | |||||||
Net debt | (2,329) | 334 | (588) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 871 | 244 | (2,551) | |||||||
CAPEX | (35) | (276) | ||||||||
Cash from investing activities | (575) | (1,195) | (7,884) | |||||||
Cash from financing activities | (616) | 634 | 4,424 | |||||||
FCF | 3,855 | (1,553) | (5,486) | |||||||
Balance | ||||||||||
Cash | 2,823 | 3,095 | 3,411 | |||||||
Long term investments | ||||||||||
Excess cash | 1,613 | 1,829 | 2,432 | |||||||
Stockholders' equity | (85,650) | (81,839) | (78,452) | |||||||
Invested Capital | 97,586 | 98,073 | 94,390 | |||||||
ROIC | 3.45% | |||||||||
ROCE | 28.31% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 10,403 | 9,766 | 8,466 | |||||||
Price | 1.36 21.43% | 1.12 -3.45% | 1.16 -63.46% | |||||||
Market cap | 14,147 29.34% | 10,938 11.38% | 9,821 -58.11% | |||||||
EV | 11,818 | 11,272 | 9,233 | |||||||
EBITDA | 4,591 | (1,585) | (2,977) | |||||||
EV/EBITDA | 2.57 | |||||||||
Interest | 161 | 88 | ||||||||
Interest/NOPBT |