OpenWorld, Inc. Reports 2026 Third Quarter Results; First Quarterly Results as a Nasdaq-Listed Company
Sentiment and the balance of points
Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.
Rhea-AI Summary
OpenWorld (NASDAQ: OPNW) reported third-quarter revenue of $7.4 million as its real-world asset platform expanded while total sales declined year over year. Revenue compared with $20.8 million a year earlier; RWA services generated $6.4 million versus zero. Gross margin rose to 84% from 77%, but GAAP results swung to a $10.2 million loss, or $0.93 per share, from $9.9 million profit. Adjusted EBITDA fell to $2.3 million from $18.0 million.
October brought more than $1.1 billion in non-binding financing LOIs, including programs with Meridian and BeyondAI; definitive agreements remain in development. OpenWorld completed the Blocksight acquisition and a $3.5 million registered direct offering in the fourth quarter. September cash was $4.5 million. Quarterly operations primarily reflect legacy OpenWorld, excluding VerifyMe’s pre-transaction results; the September balance sheet includes the combined company.
How this balance works
Rhea-AI gives every point it takes from this document a weight. Minor counts 1, Moderate 3 and Major 9, so one Major point outweighs several Minor ones. The bar adds up the weights on each side, and when neither side holds more than 65% of the total the balance reads Mixed.
It reads the document as published, with the same rules for every company, and it does not look at what the market expected or at how the stock traded, so a point can be objectively good on a day the stock falls.
Rhea-AI Sentiment measures something else, the tone of the wording.
Hollow bars mark forward-looking points. How the balance works
Positive
- Major point$3.5 million registered direct offering completed after quarter-end added funding. 49% of market cap
- Moderate pointRWA services revenue reached $6.4 million in Q3 and $9.1 million over nine months, versus zero a year earlier.
- Moderate pointGross margins rose to 84% in Q3 and 90% over nine months, from 77% and 84%, respectively.
- Moderate pointCash increased to $4.506 million at September 30, 2026, from $730,000 at December 31, 2025.
- Moderate pointWorking capital was positive at approximately $2.6 million on September 30, 2026.
- Moderate point. Forward-looking: it has not happened yet and may not happen.Meridian financing program contemplates up to $1 billion; OpenWorld would advise, structure and administer financing on its platform. 139× market cap
- Moderate point. Forward-looking: it has not happened yet and may not happen.BeyondAI transaction contemplates up to $130 million in financing backed by eligible AI patents and software rights. 18× market cap
- Moderate pointManagement and technology expenses fell to $877,000 from $2.140 million in Q3 and $4.528 million from $5.424 million over nine months.
- Minor point. Forward-looking: it has not happened yet and may not happen.Blocksight acquisition closed in Q4; its AI-agent platform is intended to support OpenWorld Enterprise programs.
Negative
- Major pointQ3 revenue declined to $7.427 million from $20.753 million a year earlier.
- Major pointQ3 GAAP net loss was $10.204 million, versus $9.906 million income; diluted EPS fell to −$0.93 from $1.13.
- Major pointGeneral and administrative expenses rose to $14.642 million from $1.110 million in Q3; nine-month costs reached $21.030 million versus $1.990 million.
- Major pointRegistered direct offering issued equity to raise $3.5 million, diluting existing holders. 49% of market cap
- Moderate pointGross profit fell to $6.257 million from $16.029 million in Q3; nine-month profit fell to $13.679 million from $25.625 million.
- Moderate pointAdjusted EBITDA fell to $2.3 million from $18.0 million in Q3; nine-month results fell to −$3.0 million from $8.5 million.
- Moderate pointRelated-party revenue accounted for $6.635 million of $7.427 million Q3 revenue, creating counterparty concentration.
- Moderate pointRelated-party contract assets stood at $9.090 million on September 30, 2026, versus zero at December 31, 2025.
- Moderate pointRelated-party notes payable reached $1.792 million at September 30, 2026, versus zero at December 31, 2025.
- Moderate pointMore than $1.1 billion in financing LOIs remain non-binding, with definitive agreements still being developed. 153× market cap
4 minor points
- Minor pointNine-month revenue declined to $15.192 million from $30.674 million a year earlier.
- Minor pointNine-month GAAP net loss was $16.064 million, versus $1 million income; diluted EPS fell to −$1.58 from $0.11.
- Minor pointResearch and development expense reached $424,000 in Q3 and $425,000 over nine months, versus zero in both prior-year periods.
- Minor pointSales and marketing expense rose to $461,000 from $58,000 in Q3 and $597,000 from $61,000 over nine months.
News Explained
On
Details
Market Reaction – OPNW
On Nov 12, the day this news came out, the latest delayed price for OPNW is 5.95% above the previous close. Our momentum scanner has recorded 29 alerts for this stock so far that day. The latest delayed price is $0.57. Relative volume is very high at 4.3x what this stock usually trades by this time of day.
Data tracked by StockTitan Argus (15 min delayed). Upgrade to Gold for real-time data.
Key Figures
- Revenue
- $7.4 million
- Q3 2026; compared with $20.8 million in Q3 2025
- RWA infrastructure revenue
- $6.4 million
- Q3 2026; versus zero in Q3 2025
- RWA infrastructure revenue
- $9.1 million
- Nine months ended September 30, 2026; versus zero in the prior-year period
- Gross margin
- 84%
- Q3 2026; compared with 77% in the prior-year period
- GAAP net loss
- $10.2 million
- Q3 2026
- Adjusted EBITDA
- $2.3 million
- Q3 2026; compared with $18.0 million in the prior-year period
- Proposed tokenized financing programs
- More than $1.1 billion
- Non-binding LOIs entered into in October 2026
- Registered direct offering
- $3.5 million
- Completed subsequent to Q3 quarter-end
Historical Context
-
Preliminary Q3 estimates set ranges later exceeded for revenue, gross margin and adjusted EBITDA.
-
Priced a $3.5 million registered direct offering; this release reports the offering completed.
24h Move is the share-price change in the day after each event; other market factors may also have contributed.
Key Terms
non-gaap financial
registered direct offering financial
letter of intent financial
tokenization technical
AI-generated analysis. How Rhea-AI works. Not financial advice.
Q3 Marked Pivotal Shift to High-Margin RWA Platform and Major Deal Origination Business
LAKE MARY, Fla., Nov. 12, 2026 (GLOBE NEWSWIRE) --
- Real-world assets (“RWA”) revenue increased to approximately
$6 million in Q3 2026 from zero in Q3 2025 - Achieved Gross margins of approximately
80% - Secured
$1.1 billion in non-binding letter of intent (“LOI”) signings subsequent to Q3 Quarter-end with definitive agreements and DeFi capital formation now underway
OpenWorld, Inc. (NASDAQ: OPNW) (“OpenWorld” or the “Company”), a technology-powered digital assets and blockchain innovation company focused on real-world asset (“RWA”) tokenization, today reported financial results for the third quarter ended September 30, 2026. The third quarter financial results presented in this press release primarily reflect the operating results of legacy OpenWorld, the accounting acquirer in the reverse takeover transaction with VerifyMe, Inc. (“VerifyMe”) completed on September 30, 2026. The Company's third quarter operating results do not include VerifyMe’s pre-transaction operating results, while the September 30, 2026 consolidated balance sheet reflects the combined entity.
2026 Third Quarter and Nine-Month Highlights
- Revenue was
$7.4 million for the quarter ended September 30, 2026, compared with$20.8 million in the prior-year period.- RWA infrastructure and platform services revenue was
$6.4 million in the third quarter and$9.1 million for the nine months ended September 30, 2026, versus zero in both corresponding prior-year periods. Digital assets and capital markets infrastructure, and advisory and onboarding contributed to the balance.
- RWA infrastructure and platform services revenue was
- Gross profit was
$6.3 million in the quarter ended September 30, 2026 representing a gross margin of84% , and was$13.7 million for the nine months ended September 30, 2026, representing a gross margin of90% . This compares with77% and84% gross margins, respectively, in the prior-year periods. The improvement reflects a favorable revenue mix driven by the shift to high-margin RWA business. - GAAP net loss was
$10.2 million , or$0.93 per basic and diluted share, for the quarter ended September 30, 2026, and$16.1 million , or$1.58 per basic and diluted share, for the nine months ended September 30, 2026. Net income and earnings per share were significantly impacted by non-recurring items related to the merger, public listing, and equity compensation (detailed below). - Adjusted EBITDA (a non-GAAP measure) was
$2.3 million in the third quarter of 2026 and$(3.0) million for the first nine months of 2026. This compares to Adjusted EBITDA of$18.0 million and$8.5 million in the corresponding prior-year periods. - Cash was
$4.5 million at September 30, 2026, with positive working capital of approximately$2.6 million .- Subsequent to quarter-end, the Company completed a
$3.5 million registered direct offering.
- Subsequent to quarter-end, the Company completed a
“Q3 2026 was a defining quarter as we completed our transition to the public markets and accelerated our evolution into a high-margin RWA platform and major deal-origination company,” said Matthew Shaw, Chairman and Chief Executive Officer of OpenWorld. “Revenue from our RWA business grew from zero a year ago to more than
“We see growing interest in RWA tokenization from some of the largest companies in the world and we expect to make consistent progress on advancing our discussions into definitive agreements. We are off to a strong start with our third quarter revenue growth, strong gross margins, and positive Adjusted EBITDA representing just the starting point for what we believe our business model can deliver.”
Business Evolution, Strategic Pipeline and Recent Developments
- During the quarter ended September 30, 2026, the Company completed the reverse takeover with the predecessor company and began trading on Nasdaq under the ticker “OPNW” on October 1, 2026. The Company is organized around three complementary verticals, Digital Assets & Capital Markets, Advisory & Onboarding (OpenWorld Labs), and OpenWorld Enterprise, with the latter focused on designing, structuring, deploying, and administering enterprise-grade blockchain initiatives across RWAs, sovereign infrastructure, and financial services.
- In October 2026, the Company entered into non-binding LOIs for more than
$1.1 billion in proposed tokenized financing programs. These non-binding LOIs illustrate OpenWorld’s model of converting real-world assets - whether physical infrastructure or specialized intellectual property - into financeable, on-chain instruments at institutional scale. The company is working on definitive agreements for these LOIs and DeFi capital formation is now underway. - The LOIs announced to date are:
- An up to
$1 billion program with Meridian to fund the purchase and deployment of a distributed AI inference computing network powered by on-site solar energy and residential Tesla Powerwall battery storage. Meridian holds purchase rights to Tesla Powerwall systems. The initial deployment is planned for 10,000 homes, with testing targeted to begin in Q4 2026 and the first commercial site in Q1 2027. OpenWorld will serve as advisor, structuring agent, and services provider, with the financing administered on the OpenWorld Enterprise platform. - An up to
$130 million intellectual-property-backed transaction with BeyondAI involving the tokenization of highly specialized AI IP (eligible patents and software rights). Tokens will provide access to payments backed by the IP, while BeyondAI retains control of its technology.
- An up to
- On November 10, 2026, tokenized OPNW shares went live on Solana via Sunrise (Wormhole Labs) and Backpack Securities. The tokenized equity complements the Company’s Nasdaq listing, supports 24/7 trading and self-custody for eligible investors, and does not involve the issuance of new shares or a capital raise by the Company.
- In the fourth quarter of 2026, the Company closed the acquisition of Blocksight Holdings Co. (an AI-agent platform intended to support deal structuring, asset verification, investor onboarding, and reporting across OpenWorld Enterprise programs), and completed a
$3.5 million overnight registered direct offering. These actions further strengthen the Company’s platform capabilities and balance sheet as it executes on its RWA pipeline.
2026 Third Quarter Non-Recurring Cash and Non-Cash Expenses
The reported GAAP net losses for the third quarter and first nine months of 2026 were driven primarily by non-recurring items associated with the reverse takeover, public-company transition, and equity awards granted in connection with the Company’s growth and listing:
- Non-recurring cash expenses: Approximately
$6.0 million of professional fees for the nine months ended September 30, 2026, related to the merger and Nasdaq listing. These costs are not expected to recur at comparable levels in future periods. - Non-cash expenses: Stock-based compensation of
$6.4 million for the three months ended September 30, 2026, and$7.0 million for the nine months ended September 30, 2026, primarily related to options and restricted shares granted in late 2025 and the third quarter of 2026. There was no stock-based compensation in the prior-year periods.
Excluding these non-recurring items, the underlying operating performance reflected the contribution of the high-margin RWA business that scaled from zero earlier in the year.
Conference Call
OpenWorld management will host a conference call at 4:30 p.m. ET on Thursday, November 12, 2026. To listen to the audio-only webcast, please use the following link: webcast link. If you would like to participate and ask questions during the call, please register here: registration link. After registering, you will receive an email with dial-in details along with a unique access code required to join the live call.
A replay of the webcast will be available on the Investors section of the Company’s website at Investors | OpenWorld following the call.
Use of Non-GAAP Financial Measures
This press release includes Adjusted EBITDA, a non-GAAP financial measure. The Company defines Adjusted EBITDA as net income (loss) before interest, taxes, depreciation and amortization, further adjusted to exclude certain nonrecurring stock-based compensation expenses and merger-related transaction fees. Management believes Adjusted EBITDA provides useful supplemental information about the Company’s operating performance. Adjusted EBITDA should not be considered in isolation or as a substitute for measures prepared in accordance with U.S. GAAP. A reconciliation of preliminary GAAP net loss to Adjusted EBITDA is included in this press release.
Cautionary Note Regarding Forward-Looking Statements
This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The words “believe,” “continue,” “may,” “should,” "will," and similar expressions, as they relate to us, are intended to identify forward-looking statements. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy and financial needs. Important factors that could cause actual results to differ from those in the forward-looking statements include our engagement in future acquisitions or strategic partnerships that increase our capital requirements or cause us to incur debt or assume contingent liabilities, our ability to enter into definitive agreements or consummate the transactions contemplated by our non-binding term sheets, the highly competitive nature of the industry in which we operate, our brand image and corporate reputation, impairments related to our goodwill and other intangible assets, economic and other factors such as recessions, downturns in the economy, inflation, global uncertainty and instability, the effects of pandemics, changes in United States social, political, and regulatory conditions and/or a disruption of financial markets, our history of losses, our ability to use our net operating losses to offset future taxable income, our ability to manage our growth effectively, our ability to successfully develop and expand our sales and marketing capabilities, risks related to doing business outside of the U.S., our ability to respond to evolving laws related to tokenized securities, retain and develop successors for management, our inability to enter into contracts and arrangements with future partners, and our ability to comply with the continued listing standards of the Nasdaq Capital Market. These risk factors and uncertainties include those more fully described in OpenWorld’s Quarterly Reports filed with the Securities and Exchange Commission, including under the heading entitled “Risk Factors.” Should one or more of these risks or uncertainties materialize, or should any of our underlying assumptions prove incorrect, actual results may vary materially from those currently anticipated. Any forward-looking statement made by us herein speaks only as of the date on which it is made. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.
About OpenWorld
OpenWorld, Inc. (NASDAQ: OPNW) is a digital assets and blockchain technology company. Through its OpenWorld Enterprise platform, the Company provides financial structuring and blockchain infrastructure for the issuance and distribution of tokenized real-world assets to institutional and retail investors. To learn more, visit openworld.dev.
Contacts
Investors: OpenWorldIR@allianceadvisors.com
Media: Aayushi@allianceadvisors.com
| –Financial Tables Follow– |
| OPENWORLD, INC. Condensed Consolidated Balance Sheets (Unaudited, in thousands, except share data) | ||||||||
| September 30, 2026 (Unaudited) | December 31, 2025 (as revised) | |||||||
| ASSETS | ||||||||
| CURRENT ASSETS | ||||||||
| Cash | $ | 4,506 | $ | 730 | ||||
| Accounts receivable | 1,483 | 599 | ||||||
| Accounts receivable – related party | 450 | – | ||||||
| Crypto assets | 641 | 923 | ||||||
| Contract assets | 398 | – | ||||||
| Contract assets – related party | 9,090 | – | ||||||
| Investments | – | 539 | ||||||
| Loans receivable – related party | – | 814 | ||||||
| Notes receivable | 127 | – | ||||||
| Notes receivable – related party | 373 | – | ||||||
| Shares and warrants receivable | 1 | 586 | ||||||
| Prepaids and deposits | 381 | 89 | ||||||
| Due from related parties | – | 15 | ||||||
| TOTAL CURRENT ASSETS | $ | 17,450 | $ | 4,295 | ||||
| NON-CURRENT ASSETS | ||||||||
| Accounts receivable | 220 | 667 | ||||||
| Right-of-use assets, net | 768 | 983 | ||||||
| Investments | 100 | 100 | ||||||
| Intangible assets | 6,837 | – | ||||||
| Goodwill | 7,318 | – | ||||||
| TOTAL NON-CURRENT ASSETS | $ | 15,243 | $ | 1,750 | ||||
| TOTAL ASSETS | $ | 32,693 | $ | 6,045 | ||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
| CURRENT LIABILITIES | ||||||||
| Accounts payable and accrued liabilities | $ | 9,547 | 1,157 | |||||
| Contract liabilities | 85 | 126 | ||||||
| Dividends payable | 2,231 | – | ||||||
| Notes payable – related party | 1,792 | – | ||||||
| Warrant liability | 891 | – | ||||||
| Lease liabilities | 301 | 284 | ||||||
| TOTAL CURRENT LIABILITIES | $ | 14,847 | $ | 1,567 | ||||
| Lease liabilities (non-current) | 495 | 724 | ||||||
| Deferred tax liability | 993 | – | ||||||
| TOTAL NON-CURRENT LIABILITIES | $ | 1,488 | $ | 724 | ||||
| TOTAL LIABILITIES | $ | 16,335 | $ | 2,291 | ||||
| STOCKHOLDERS' EQUITY | ||||||||
| Series B Convertible Preferred Stock, | – | – | ||||||
| Common stock, | 13 | 10 | ||||||
| Additional paid-in capital | 35,234 | 4,369 | ||||||
| Simple agreements for future equity | – | 2,000 | ||||||
| Subscriptions receivable | (200 | ) | – | |||||
| Accumulated deficit | (18,689 | ) | (2,625 | ) | ||||
| TOTAL STOCKHOLDERS' EQUITY | $ | 16,358 | $ | 3,754 | ||||
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 32,693 | $ | 6,045 | ||||
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.Historical share and per-share amounts of Legacy OpenWorld have been retrospectively adjusted to reflect the 77.27 exchange ratio applied in connection with the reverse acquisition completed on September 30, 2026. | ||||||||
| OPENWORLD, INC. Condensed Consolidated Statements of Operations (Unaudited, in thousands, except share and per-share data) | ||||||||||||||||
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 (as revised) | |||||||||||||
| Revenue from contracts with customers | $ | 792 | $ | 20,753 | $ | 5,632 | $ | 30,674 | ||||||||
| Revenue from contracts with customers – related party (a) | 6,635 | – | 9,560 | – | ||||||||||||
| TOTAL REVENUES | $ | 7,427 | $ | 20,753 | $ | 15,192 | $ | 30,674 | ||||||||
| COST OF SALES (a) | $ | 1,170 | $ | 4,724 | $ | 1,513 | $ | 5,049 | ||||||||
| GROSS PROFIT | $ | 6,257 | $ | 16,029 | $ | 13,679 | $ | 25,625 | ||||||||
| OPERATING EXPENSES | ||||||||||||||||
| Management and technology (b) | 877 | 2,140 | 4,528 | 5,424 | ||||||||||||
| General and administrative (c) | 14,642 | 1,110 | 21,030 | 1,990 | ||||||||||||
| Research and development | 424 | – | 425 | – | ||||||||||||
| Sales and marketing (b) | 461 | 58 | 597 | 61 | ||||||||||||
| TOTAL OPERATING EXPENSES | $ | 16,404 | 3,308 | 26,580 | 7,475 | |||||||||||
| NET (LOSS) INCOME BEFORE OTHER INCOME (EXPENSE) | $ | (10,147 | ) | $ | 12,721 | $ | (12,901 | ) | $ | 18,150 | ||||||
| OTHER INCOME (EXPENSE) | ||||||||||||||||
| Gain (loss) on crypto asset sales | – | $ | (3,921 | ) | $ | 88 | $ | (3,873 | ) | |||||||
| Change in fair value, net | (42 | ) | 1,106 | (3,229 | ) | (13,277 | ) | |||||||||
| Interest expense, net | (17 | ) | – | (36 | ) | – | ||||||||||
| Other income | 2 | – | 14 | – | ||||||||||||
| TOTAL OTHER EXPENSE, NET | $ | (57 | ) | $ | (2,815 | ) | $ | (3,163 | ) | $ | (17,150 | ) | ||||
| (LOSS) INCOME BEFORE INCOME TAX EXPENSE | $ | (10,204 | ) | $ | 9,906 | $ | (16,064 | ) | $ | 1,000 | ||||||
| Provision for income taxes | – | $ | – | $ | – | $ | - | |||||||||
| NET (LOSS) INCOME FOR THE PERIOD | $ | (10,204 | ) | $ | 9,906 | (16,064 | ) | 1,000 | ||||||||
| (LOSS) EARNINGS PER SHARE | ||||||||||||||||
| BASIC | (0.93 | ) | 1.26 | (1.58 | ) | 0.12 | ||||||||||
| DILUTED | (0.93 | ) | 1.13 | (1.58 | ) | 0.11 | ||||||||||
| WEIGHTED AVERAGE COMMON STOCK OUTSTANDING | ||||||||||||||||
| BASIC | 10,967,528 | 7,883,858 | 10,152,983 | 8,265,962 | ||||||||||||
| DILUTED | 10,967,528 | 8,759,842 | 10,152,983 | 9,167,661 | ||||||||||||
(a) Revenue from contracts with customers – related party, reflects contracts arranged through a compliant Cayman structure (b) Includes related-party consulting and management fees in management and technology, sales and marketing, and cost of sales. See Note 11. (c) Includes stock-based compensation of The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements. Historical share and per-share amounts of Legacy OpenWorld have been retrospectively adjusted to reflect the 77.27 exchange ratio applied in connection with the reverse acquisition completed on September 30, 2026. | ||||||||||||||||
| OPENWORLD, INC. Condensed Consolidated Statements of Cash Flows (Unaudited, in thousands) | ||||||||
| Nine months ended September 30, 2026 | Nine months ended September 30, 2025 (as revised) | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net (loss) income for the period | $ | (16,064 | ) | $ | 1,000 | |||
| Adjustments to reconcile net (loss) income to net cash flows from operating activities: | ||||||||
| Interest expense on lease liability (non-cash) | 29 | 38 | ||||||
| Amortization of right-of-use assets | 213 | 206 | ||||||
| Gain on sale of crypto assets (non-cash, reclassified) | (88 | ) | 3,873 | |||||
| Change in fair value, net (non-cash) | 3,229 | 13,277 | ||||||
| Stock-based compensation expense | 7,043 | – | ||||||
| Non-cash professional fees and merger expense | 5,164 | – | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | (379 | ) | (7,580 | ) | ||||
| Shares and warrants receivable | (1,250 | ) | (4,115 | ) | ||||
| Prepaid expenses | (147 | ) | 188 | |||||
| Contract assets | (9,090 | ) | (75 | ) | ||||
| Contract liabilities | (40 | ) | – | |||||
| Accounts payable and accrued liabilities | 7,527 | (511 | ) | |||||
| Accrued interest payable | 42 | – | ||||||
| Due from related parties | 15 | (72 | ) | |||||
| Operating lease payments | (241 | ) | (234 | ) | ||||
| Net cash (used in) provided by operating activities | $ | (4,037 | ) | $ | 5,995 | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Purchases of crypto assets | (7,221 | ) | (16,362 | ) | ||||
| Proceeds from sales of crypto assets | 6,331 | 17,194 | ||||||
| Purchase of investments | – | (4,178 | ) | |||||
| Proceeds from repayments of loans receivable | 612 | – | ||||||
| Advances of notes receivable | (500 | ) | – | |||||
| Proceeds from sale of investments | 565 | – | ||||||
| Cash acquired in reverse acquisition | 4,226 | – | ||||||
| Net cash provided by (used in) investing activities | $ | 4,013 | $ | (3,346 | ) | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Proceeds from issuance of SAFEs | 1,550 | – | ||||||
| Proceeds from issuance of common stock, net of share issuance costs | 500 | – | ||||||
| Proceeds from notes payable | 1,750 | – | ||||||
| Dividends paid | – | (4,921 | ) | |||||
| Net cash provided by (used in) financing activities | $ | 3,800 | $ | (4,921 | ) | |||
| NET INCREASE (DECREASE) IN CASH | $ | 3,776 | $ | (2,272 | ) | |||
| CASH – BEGINNING OF PERIOD | $ | 730 | $ | 4,025 | ||||
| CASH – END OF PERIOD | $ | 4,506 | $ | 1,753 | ||||
The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements. | ||||||||
Supplemental disclosure of cash flow information.
Cash paid for interest and for income taxes was $nil in both the nine months ended September 30, 2026 and 2025.
Supplemental schedule of non-cash activities.
- In connection with the reverse acquisition of VerifyMe, Inc., the Company recognized approximately
$14,412 thousand in equity consideration and assumed liabilities, including a dividend payable of$2,231 thousand and a warrant liability of$891 thousand . - The Company converted
$3,550 thousand of outstanding SAFEs into common stock. - Non-cash imputed interest on lease liabilities was
$29 thousand in 2026 (2025:$38 thousand ), included in operating activities. - The Company recognized non-cash stock-based compensation expense of
$7,043 thousand (2025:$0 ) and professional fees of$5,164 thousand related to common shares issued for services (2025:$0 ), reflected as non-cash adjustments within operating activities. - The Company recognized no new right-of-use assets or lease liabilities in the nine months ended September 30, 2026.
- The Company received shares of IP Strategy Holdings, Inc. ("IPST") with a carrying value of
$169 thousand in settlement of a share receivable, a non-cash investing activity. Additionally, warrants with a carrying value of$235 thousand were exercised in exchange for IPST shares. There was no comparable activity in 2025. These transactions represent non-cash investing activities. - The Company received non-cash consideration from customers, including digital assets totaling
$2,419 thousand in settlement of accounts receivables; and IPST warrants totaling$1,250 thousand , which were recognized as revenue.
The Company recognized a
| OPENWORLD, INC. Limitations of Adjusted EBITDA | ||||||||
| ($ in thousand dollars) | Three Months Ended September 30, | |||||||
| 2026 | 2025 | |||||||
| Net loss | $ | (10,204 | ) | $ | 9,906 | |||
| Adjusted to exclude the following: | ||||||||
| Interest expense, net | 17 | 11 | ||||||
| Cost of sales, contractual adjustment (non-cash) | - | 4,550 | ||||||
| Crypto asset fair value change (distributions) | - | 3,537 | ||||||
| Transaction-related advisory fees | 6,000 | - | ||||||
| Stock-based compensation (non-cash) | 6,438 | - | ||||||
| Adjusted EBITDA | $ | 2,251 | $ | 18,004 | ||||
| ($ in thousand dollars) | Nine Months Ended September 30, | |||||||
| 2026 | 2025 | |||||||
| Net (loss) income | $ | (16,064 | ) | $ | 1,000 | |||
| Adjusted to exclude the following: | ||||||||
| Interest expense, net | 36 | 38 | ||||||
| Cost of sales, contractual adjustment (non-cash) | - | 4,550 | ||||||
| Crypto asset fair value change (distributions) | - | 2,929 | ||||||
| Transaction-related advisory fees | 6,000 | - | ||||||
| Stock-based compensation (non-cash) | 7,043 | - | ||||||
| Adjusted EBITDA | $ | (2,985 | ) | $ | 8,517 | |||
FAQ
AI-generated questions and answers. How Rhea-AI works. Not financial advice.