Biggest changeOther expense Other expense is mainly driven by miscellaneous expenses unrelated to the main focus of the Company’s business. 40 Table of Contents Results of Operations The following table summarizes our consolidated statements of operations for the Years Ended December 31, 2024 and 2023 For the years ended December 31, 2024 2023 Net revenue $ 3,082,348 $ 4,560,275 Operating Expenses: Cost of services (exclusive of depreciation and amortization shown separately below) 1,067,450 914,176 Research and development 2,139,727 2,350,677 Selling, general, and administrative 8,513,188 8,395,638 Depreciation and amortization 729,400 789,586 Total Operating Expenses 12,449,765 12,450,077 Operating Loss (9,367,417) (7,889,802) Non-Operating Income (Expense): Interest expense, net (509,784) (73,273) Change in fair value of warrant liability 1,497 5,033 Other income 805,876 309,896 Other expense (1,527,520) (2,981) Total Other Income (Expense), Net (1,229,931) 238,675 Net Loss before Taxes (10,597,348) (7,651,127) Income tax (expense) benefit (7,806) 13,485 Deemed dividend (1,939,439) — Net loss before non-controlling interest (12,544,593) (7,637,642) Net loss attributable to non-controlling interest — — Net loss attributable to T Stamp Inc. $ (12,544,593) $ (7,637,642) Basic and diluted net loss per share attributable to T Stamp Inc. $ (11.36) $ (16.07) Weighted-average shares used to compute basic and diluted net loss per share 1,104,225 475,171 Comparison of the Years Ended December 31, 2024 and 2023 Net revenue For the years ended December 31, 2024 2023 $ Change % Change Net revenue $ 3,082,348 $ 4,560,275 $ (1,477,927) (32.41) % During the year ended December 31, 2024, Net revenue decreased to $3.08 million from Net revenue of $4.56 million for the year ended December 31, 2023, with $1,497,195 coming in the fourth quarter of 2024.
Biggest changeFor the years ended December 31, 2025 2024 Net revenue (includes related party revenue of $600,391 and $1,000,000 during the years ended December 31, 2025 and 2024, respectively) $ 3,139,488 $ 3,082,348 Operating expenses: Cost of services (exclusive of depreciation and amortization shown separately below) 1,385,196 1,067,450 Research and development 2,173,222 2,139,727 Selling, general, and administrative 6,474,437 8,513,188 Depreciation and amortization 767,074 729,400 Total operating expenses 10,799,929 12,449,765 Operating loss (7,660,441) (9,367,417) Non-Operating Income (Expense): Interest expense, net (146,312) (509,784) Change in fair value of warrant liability 3,574 1,497 Other income 87,448 805,876 Other expense (361,528) (1,527,520) Total other income (expense), net (416,818) (1,229,931) Net loss before taxes and equity method investment (8,077,259) (10,597,348) Income tax expense (13,775) (7,806) Net loss from equity method investment, related party (75,030) — Loss on extinguishment of debt (159,035) — Net loss (8,325,099) (10,605,154) Deemed dividend — (1,939,439) Net loss before non-controlling interest (8,325,099) (12,544,593) Net loss attributable to non-controlling interest — — Net loss attributable to T Stamp Inc. $ (8,325,099) $ (12,544,593) Basic and diluted net loss per share attributable to T Stamp Inc. $ (2.67) $ (11.36) Weighted-average shares used to compute basic and diluted net loss per share adjusted retroactively for reverse stock splits, see Note 1 3,112,440 1,104,225 42 Table of Contents Comparison of the Years Ended December 31, 2025 and 2024 Net revenue For the years ended December 31, 2025 2024 $ Change % Change Net revenue $ 3,139,488 $ 3,082,348 $ 57,140 1.85 % During the year ended December 31, 2025, Net revenue increased to $3.14 million, or an 1.85% increase from Net revenue of $3.08 million for the year ended December 31, 2024.
Due to these limitations, Adjusted EBITDA should not be considered as a measure of discretionary cash available to us to invest in the growth of our business. We compensate for these limitations by relying primarily on our U.S. GAAP results and using Adjusted EBITDA only as a supplement to our U.S. GAAP results.
Due to these limitations, Adjusted EBITDA should not be considered as a measure of discretionary cash available to us to invest in the growth of our business. We compensate for these limitations by relying primarily on our U.S. GAAP results and using Adjusted EBITDA only as a supplement to our U.S.
During the year ended December 31, 2024, the Company signed a license agreement with Boumarang in exchange for 5,000,000 prepaid warrants from Boumarang that were valued at $1.00 per warrant or $5.00 million and accounted for by recording as an investment and other income.
During the year ended December 31, 2024, the Company signed a license agreement with Boumarang in exchange for 5,000,000 prepaid warrants from Boumarang that were valued at $1.00 per warrant or $5.00 million and accounted for by recording as an investment and other income.
In addition, the Company (through its subsidiary, Trust Stamp Malta Ltd.) and QID agreed to enter into a Master Technology Services Agreement, under which QID will contract with the Company for business development, product development, and product operations for identity and privacy services and solutions in return for monthly service fees starting January 1, 2025, and capped at $3.6 million annually.
The Company (through its subsidiary, Trust Stamp Malta Ltd.) and QID agreed to enter into a Master Technology Services Agreement, under which QID will contract with the Company for business development, product development, and product operations for identity and privacy services and solutions in return for monthly service fees starting January 1, 2025, and capped at $3.6 million annually.
During the year ended December 31, 2024, the Company entered into a number of financing arrangements with institutional investors pursuant to which it raised capital from the (registered and unregistered) sale of its Class A Common Stock, as well as warrants convertible into shares of its Class A Common Stock, to help support its operations.
During the year ended December 31, 2025, the Company entered into a number of financing arrangements with institutional investors pursuant to which it raised capital from the (registered and unregistered) sale of its Class A Common Stock, as well as warrants convertible into shares of its Class A Common Stock, to help support its operations.
The preparation of these consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, and expenses, as well as related disclosures. Our significant accounting policies are disclosed in Note 1 to our 46 Table of Contents consolidated financial statements in this Annual Report on Form 10-K.
The preparation of these consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, and expenses, as well as related disclosures. Our significant accounting policies are disclosed in Note 1 to our consolidated financial statements in this Annual Report on Form 10-K.
Adjusted EBITDA is presented because management believes it provides additional information with respect to the performance of our fundamental business activities and is also frequently used by securities analysts, investors and other interested parties in the evaluation of 37 Table of Contents comparable companies.
Adjusted EBITDA is presented because management believes it provides additional information with respect to the performance of our fundamental business activities and is also frequently used by securities analysts, investors and other interested parties in the evaluation of comparable companies.
The Company earned interest income in the form of interest on employee stock loans. Other income Other income is mainly driven by miscellaneous income earned that is unrelated to the main focus of the Company’s business including the gain or loss on sale of assets.
The Company earned interest income in the form of interest on employee stock loans. 41 Table of Contents Other income Other income is mainly driven by miscellaneous income earned that is unrelated to the main focus of the Company’s business operations including the gain or loss on sale of assets.
Depreciation and amortization The increase in depreciation and amortization is primarily due to a continued investment in internally developed software and patent registrations which will be used for future productization. Interest expense, net Interest expense, net consists primarily of interest expense accrued on a promissory note payable.
Depreciation and amortization The increase in depreciation and amortization is primarily due to a continued investment in internally developed software and patent registrations which will be used for future productization. Interest expense, net Interest expense, net consists primarily of interest expense paid or accrued for promissory notes payable.
Investing Activities Net cash used in investing activities during the year ended December 31, 2024 was $907 thousand, compared to net cash of $402 thousand used in the year ended December 31, 2023.
Investing Activities Net cash used in investing activities during the year ended December 31, 2025 was $929 thousand, compared to net cash of $907 thousand used in the year ended December 31, 2024.
Subsequently, the Company recorded a $4.38 million impairment to other income for the Boumarang prepaid warrants as a result of a change in fair value identified by an observable market transaction. The net impact to other income, $705 thousand,.
Subsequently, the Company recorded a $4.38 million impairment to other income for the Boumarang prepaid warrants as a result of a change in fair value identified by an observable market transaction. The net impact to Other income during the year ended December 31, 2024 was $705 thousand.
During the year ended December 31, 2024, the Company incurred a $1.17 million loss during the year ended December 31, 2024 due to the Company entering into a Termination and Release Agreement between the Company and an institutional investor that terminated the remaining stock purchase warrants in exchange for the Company making a $1,650,000 payment to the institutional investor.
Other expenses during the year ended December 31, 2024 were significantly higher due to the Company incurring $1.17 million during the year ended December 31, 2024 due to the Company entering into a Termination and Release Agreement between the Company and an institutional investor that terminated the remaining stock purchase warrants in exchange for the Company making a $1,650,000 payment to the institutional investor.
A patent for “Interoperable Biometric Representations” that potentially breaks vendor lock-in by allowing users of biometric technologies to compare like-modality templates from different sources. 31 Table of Contents • Strengthening our international 3rd party cybersecurity and data handling certifications by adding SOC2 certification to our NCSC Cyberessentials Plus certification and obtaining a renewed D-Seal certification (the world’s first certification that includes not just data security but also the ethical and responsible use of data). • Opening an office in Tokyo (with funding from the City of Tokyo and the Japanese government) to pursue opportunities in the APAC region. • Retaining an investment bank to explore strategic partnership and M&A opportunities across multiple sectors.
A patent for “Interoperable Biometric Representations” that potentially breaks vendor lock-in by allowing users of biometric technologies to compare like-modality templates from different sources. 36 Table of Contents • Strengthening our international 3rd party cybersecurity and data handling certifications by adding Cyber Essentials, certified by The IASME Consortium Ltd, to our SOC2 certification to our NCSC Cyberessentials Plus certification and obtaining a renewed D-Seal certification (the world’s first certification that includes not just data security but also the ethical and responsible use of data). • Opening an office in Tokyo (with funding from the City of Tokyo and the Japanese government) to pursue opportunities in the APAC region. • Retaining an investment bank to explore strategic partnership and M&A opportunities across multiple sectors, two of which were consummated in February and March 2026 when our Company acquired Lexverify and Cyberfish.
Financing Activities During the year ended December 31, 2024, Net cash flows from financing activities was $9.49 million, compared to Net cash flows from financing activities of $10.21 million for the year ended December 31, 2023.
Financing Activities During the year ended December 31, 2025 , Net cash flows from financing activities was $9.89 million , compared to Net cash flows from financing activities of $9.49 million for the year ended December 31, 2025 .
The Company is generating revenues, but has not yet generated profits, with a net loss for the year ended December 31, 2024 of $10.61 million, Net operating cash outflows of $8.92 million for the same period, and an accumulated deficit of $61.46 million as of December 31, 2024.
The Company is generating revenues, but has not yet generated profits, with a net loss for the year ended December 31, 2025 of $8.33 million, Net operating cash outflows of $5.69 million for the same period, and an accumulated deficit of $69.78 million as of December 31, 2025.
The Company is a business that has not yet generated profits, with a Net loss in the year ended December 31, 2024 of $12.54 million, Net operating cash outflows of $8.92 million for the same period, and an Accumulated deficit of $61.46 million as of December 31, 2024.
The Company is a business that has not yet generated profits, with a Net loss in the year ended December 31, 2025 of $8.33 million, Net operating cash outflows of $5.69 million for the same period, and an Accumulated deficit of $69.78 million as of December 31, 2025.
The Company is not currently generating sufficient amounts of cash to meet its requirements for the next 12 months. The Company anticipates that it will need to raise capital from equity and/or debt financings within the next six (6) months in order to fund its operations.
The Company is not currently generating sufficient cash to meet its requirements for the next 12 months. The Company anticipates that it will need to raise capital from equity and/or debt financings within the next twelve (12) months in order to fund its operations unless it receives additional revenue from sales in progress but not currently booked.
Subsequently, the Company recorded a $4.38 million impairment to other income for the Boumarang prepaid warrants as a result of a change in fair value identified by an observable market transaction.
Subsequently, the Company recorded a $4.38 million impairment to Other income for the Boumarang prepaid warrants as a result of a change in fair value identified by an observable market transaction. The net impact to Other income was an increase of $705 thousand during the year ended December 31, 2024.
The increase in interest expense is primarily due to an increase of $429 thousand as a result of TSI entering into two subordinated business loans and security agreements during the year ended December 31, 2024.
The decrease in interest expense is primarily due to a decrease of $372 thousand as a result of the Company entering into two subordinated business loans and security agreements during the year ended December 31, 2024. Both loans were fully settled by December 31, 2025.
GAAP net income (loss) adjusted to exclude (1) other expense, (2) other income, (3) gain on sale of mobile hardware, (4) interest expense, (5) interest income, (6) stock-based compensation, (7) change in fair value of warrant liabilities (8) impairment of assets, (9) non-cash expenses for in-kind services, (10) depreciation, and (11) certain other items management believes affect the comparability of operating results.
Adjusted EBITDA is a non-GAAP financial measure that represents U.S. GAAP net income (loss) adjusted to exclude (1) other expense, (2) other income, (3) interest expense, (4) interest income, (5) stock-based compensation, (6) change in fair value of warrant liabilities (7) impairment of assets, (8) depreciation, and (9) certain other items management believes affect the comparability of operating results.
Change in fair value of warrant liability For the years ended December 31, 2024 2023 $ Change % Change Change in fair value of warrant liability $ 1,497 $ 5,033 $ (3,536) (70.26) % The Company recognized a gain in Change in fair value of warrant liability during the year ended December 31, 2024 of $1 thousand compared to a gain of $5 thousand during the year ended December 31, 2023.
Change in fair value of warrant liability For the years ended December 31, 2025 2024 $ Change % Change Change in fair value of warrant liability 3,574 1,497 $ 2,077 138.74 % The Company recognized a gain in Change in fair value of warrant liability during the year ended December 31, 2025 of $4 thousand compared to a gain of $1 thousand during the year ended December 31, 2024.
In addition, the Company recorded a $360 thousand inducement expense as a result of the Company entering into a securities purchase agreement on September 10, 2024 as an inducement to a previously executed securities purchase agreement dated July 13, 2024. Liquidity and Capital Resources As of December 31, 2024, the Company had approximately $2.78 million cash in its banking accounts.
In addition, the Company recorded a $360 thousand inducement expense during the year ended December 31, 2024 as a result of the Company entering into a securities purchase agreement on September 10, 2024 as an inducement to a previously executed securities purchase agreement dated July 13, 2024.
On the other hand, less development hours were charged directly to cost of sales for the year ended December 31, 2024 when compared to the year ended December 31, 2023 resulting in a decrease of $133 thousand in cost of services. This was mainly due to less work being requested from one of our major customers.
Moreover, more development hours were charged directly to COS for the year ended December 31, 2025 when compared to the year ended December 31, 2024 resulting in an increase of $44 thousand in COS. This was mainly due to less work being requested from one of our major customers.
Of the $10.61 million net loss for the year ended December 31, 2024, there were various cash and non-cash adjustments that were added back or deducted to the Net loss to arrive at $8.92 million cash used for operating activities for the year ended December 31, 2024.
Of the $8.33 million Net loss for the year ended December 31, 2025, there were various cash and non-cash adjustments that were added back or deducted to the Net loss to arrive at $5.69 million cash used for operating activities for the year ended December 31, 2025. Those adjustments included the add back of $971 thousand related to stock-based compensation.
During the year ended December 31, 2024, the $3.08 million in Net revenue consisted of $1.35 million from an S&P bank, $1.00 million license fee from QID under the license and assignment agreement between the Company and QID, $424 thousand from Mastercard, $193 thousand from Triton, $89 thousand from FIS and various other customers for the remaining $22 thousand.
During the year ended December 31, 2025, the $3.14 million in Net revenue consisted of $2.02 million from an S&P bank, $600 thousand license fee from QID under the license and assignment agreement between the Company and QID, $151 thousand from Triton, $141 thousand from FIS, $137 thousand from Mastercard, $69 thousand from ID Dataweb, Inc and various other customers for the remaining $20 thousand.
Operating loss For the years ended December 31, 2024 2023 $ Change % Change Operating loss $ (9,367,417) $ (7,889,802) $ (1,477,615) 18.73 % The Company’s Operating loss increased by $1.48 million or 18.73% for the year ended December 31, 2024, compared to the year ended December 31, 2023.
Operating loss For the years ended December 31, 2025 2024 $ Change % Change Operating loss (7,660,441) (9,367,417) $ 1,706,976 (18.22) % The Company’s Operating loss decreased by $1.71 million or 18.22% for the year ended December 31, 2025 compared to the year ended December 31, 2024.
Research and development For the years ended December 31, 2024 2023 $ Change % Change Research and development $ 2,139,727 $ 2,350,677 $ (210,950) (8.97) % Research and development (“R&D”) expenses decreased by $211 thousand, or 8.97% for the year ended December 31, 2024, compared to the year ended December 31, 2023.
Research and development For the years ended December 31, 2025 2024 $ Change % Change Research and development 2,173,222 2,139,727 $ 33,495 1.57 % Research and development (“R&D”) expenses increased by $33 thousand , or 1.57% for the year ended December 31, 2025 , compared to the year ended December 31, 2024 .
This decrease from the IGS contract was partially offset by the $1.00 million in revenue recognized for a non-exclusive software license issued to QID during the year ended December 31, 2024.
The gains in Net revenue during the year ended December 31, 2025 were partially offset by the non-exclusive software license issued to QID during the year ended December 31, 2024 that resulted in the recognition of $1.00 million in Net revenue.
The Company expects this platform to accelerate its evolution, from being exclusively a custom solutions provider, to also offering a modular and highly scalable SaaS model with low-code implementation. Furthermore, on November 12, 2024, the Company entered into a business arrangement with Qenta.
The Company expects this platform to accelerate its evolution, from being exclusively a custom solutions provider, to also offering a modular and highly scalable SaaS model with low-code implementation. Cost of services provided Cost of services provided generally consists of the cost of hosting fees and cost of labor associated with professional services rendered.
During the year ended December 31, 2023 we planned to continue to invest in personnel to support our research and development efforts. As a result, research and development expenses increased in absolute dollars.
During the year ended December 31, 2025, we continued to invest in internal personnel to support our research and development efforts. As a result, research and development expenses increased in absolute dollars. Selling, general, and administrative Selling, general, and administrative (“SG&A”) expenses were generally composed of payroll, legal, and professional fees.
Depreciation and amortization For the years ended December 31, 2024 2023 $ Change % Change Depreciation and amortization $ 729,400 $ 789,586 $ (60,186) (7.62) % Depreciation and amortization (“D&A”) decreased by $60 thousand, or 7.62% for the year ended December 31, 2024, compared to the year ended December 31, 2023.
Depreciation and amortization For the years ended December 31, 2025 2024 $ Change % Change Depreciation and amortization 767,074 729,400 $ 37,674 5.17 % Depreciation and amortization (“D&A”) increased by $38 thousand, or 5.17% for the year ended December 31, 2025, compared to the year ended December 31, 2024.
Interest expense, net For the years ended December 31, 2024 2023 $ Change % Change Interest expense, net (509,784) (73,273) $ (436,511) 595.73 % Interest expense, net increased by $437 thousand, or 595.73% for the year ended December 31, 2024, compared to the year ended December 31, 2023.
Interest expense, net For the years ended December 31, 2025 2024 $ Change % Change Interest expense, net (146,312) (509,784) $ 363,472 (71.30) % Interest expense, net decreased by $363 thousand, or 71.30% for the year ended December 31, 2025, compared to the year ended December 31, 2024.
In addition to revenue from Mastercard and our S&P 500 bank customer, the Company also continued to expand the Orchestration Layer platform, which is being utilized by several customers including FIS’ new global identity authentication system.
The Company recognized $600 thousand in revenues from this agreement for the year ended December 31, 2025. The Company also continued to expand the Orchestration Layer platform, which is being utilized by several customers including FIS’ new global identity authentication system.
Since its launch in the third quarter of 2022, there have been 79 enterprise customers on the Orchestration Layer platform, including 66 financial institutions, as of December 31, 2024. Additionally, revenue from the Orchestration Layer's flagship enterprise customer grew 176% between the comparative periods as a result of transitioning and launching the customer on the Orchestration Layer platform.
Since its launch in the third quarter of 2022, there have been 110 enterprise customers on the Orchestration Layer platform, including 97 financial institutions, as of December 31, 2025.
Selling, general, and administrative For the years ended December 31, 2024 2023 $ Change % Change Selling, general, and administrative $ 8,513,188 $ 8,395,638 $ 117,550 1.40 % Selling, general, and administrative expense (“SG&A”) increased by $118 thousand, or 1.40%, for the year ended December 31, 2024, compared to the year ended December 31, 2023.
Selling, general, and administrative For the years ended December 31, 2025 2024 $ Change % Change Selling, general, and administrative 6,474,437 8,513,188 $ (2,038,751) (23.95) % Selling, general, and administrative expense (“SG&A”) decreased by $2.04 million, or 23.95%, for the year ended December 31, 2025, compared to the year ended December 31, 2024.
Furthermore, interest expense was also increased by a further $22 thousand as a result of the Malta loan interest rate increasing from 4.5% for the year ended December 31, 2023 to 6.5% for the year ended December 31, 2024.
Additionally, the Company had a $14 thousand decrease during the year ended December 31, 2025 as a result of the Malta loan interest rate decreasing from 6.5% for the year ended December 31, 2024 to 5.15% for the year ended December 31, 2025.
Reconciliation of Net Loss to Adjusted EBITDA For the year ended December 31, 2024 2023 Net loss before taxes $ (10,597,348) $ (7,651,127) Add: Other expense 1,527,520 2,981 Less: Other income (805,876) (309,896) Less: Gain on sale of mobile hardware — (216,189) Add: Interest expense, net 509,784 73,273 Add: Stock-based compensation 1,315,923 763,288 Add: Change in fair value of warrant liability (1,497) (5,033) Add: Impairment loss of assets 27,590 31,474 Add: Non-cash expenses for in-kind services — 18,547 Add: Depreciation and amortization 729,400 789,586 Adjusted EBITDA loss (non-GAAP) $ (7,294,504) $ (6,503,096) Adjusted EBITDA loss (non-GAAP) for the year ended December 31, 2024, increased by 12.17%, to $7.29 million from $6.50 million for the year ended December 31, 2023.
GAAP results. 39 Table of Contents Reconciliation of Net Loss to Adjusted EBITDA For the year ended December 31, 2025 2024 Net loss before taxes and equity method investment $ (8,077,259) $ (10,597,348) Add: Other expense 1,922 1,527,520 Less: Other income (87,448) (805,876) Add: Interest expense, net 146,312 509,784 Add: Stock-based compensation 1,102,145 1,315,923 Add: Change in fair value of warrant liability 3,574 (1,497) Add: Impairment loss of assets 375,859 27,590 Add: Depreciation and amortization 767,074 729,400 Adjusted EBITDA loss (non-GAAP) $ (5,767,821) $ (7,294,504) Adjusted EBITDA loss (non-GAAP) for the year ended December 31, 2025, decreased by 20.93%, to $5.77 million from $7.29 million for the year ended December 31, 2024.
Andrew Scott Francis will be a member of the “Class III” directors of the Company. Key Business Measures In addition to the measures presented in our consolidated financial statements, we use the following key non-GAAP business measures to help us evaluate our business, identify trends affecting our business, formulate business plans and financial projections, and make strategic decisions.
The foregoing description of the SPA is intended to be a summary, and is qualified by reference to the full text of the SPA, filed as an exhibit to this Annual Report on Form 10-K. 38 Table of Contents Key Business Measures In addition to the measures presented in our consolidated financial statements, we use the following key non-GAAP business measures to help us evaluate our business, identify trends affecting our business, formulate business plans and financial projections, and make strategic decisions.
The increase in SG&A expense was driven by a $840 thousand increase in salaries and stock-based compensation ("SBC") during the year ended December 31, 2024. Included in the $840 thousand increase in salaries and stock-based compensation is an increase of $630 thousand in SBC during the year ended December 31, 2024 due to the timing of stock-based compensation awards.
The decrease in SG&A expense was driven by a $1.68 million decrease in salaries, stock-based compensation, payroll costs, and sales commissions during the year ended December 31, 2025, compared to the year ended December 31, 2024. The $1.68 million decrease includes a $324 thousand reduction in stock-based compensation awards during the year ended December 31, 2025.
Recent Developments Equity Distribution Agreement with Maxim On February 25, 2025, the Company entered into an Equity Distribution Agreement (the “Agreement”), with Maxim Group LLC (“Maxim”), pursuant to which the Company may offer and sell, from time to time, through Maxim, as sales agent or principal, shares of its common stock, $0.01 par value per share (the “Common Stock”).
The Company also successfully raised funds under the Equity Distribution Agreement with Maxim Group LLC (pursuant to which the Company may offer and sell, from time to time, through Maxim, as sales agent or principal up to $6,196,000 worth of its shares of Common Stock) totaling $6.01 million in net proceeds.
The Company raised $8.57 million in net proceeds from multiple security purchase agreements with institutional investors for the issuance of Class A Common Stock, pre-funded warrants, and common stock warrants. The Company took out $3.85 million in loans payable and repaid $1.22 million in principal and interest during the year ended December 31, 2024.
During the year ended December 31, 2025 , the Company raised net proceeds of $3.21 million on January 6, 2025 and $4.02 million on October 31, 2025, respectively, from two separate securities purchase agreements with an institutional investor for the issuance of Class A Common Stock, pre-funded warrants, and common stock warrants.
Depreciation and amortization expense is not included in cost of services provided. During the year ended December 31, 2023, we expected that cost of services provided will continue to decrease in absolute dollars until the transition to primarily SaaS revenue is complete.
Depreciation and amortization expense is not included in cost of services provided. During the year ended December 31, 2025, Cost of services increased in absolute dollars primarily as a result of increased service requests by our S&P 500 bank customer. We expect the margin will continue to improve until it stabilizes over time.
Components of Results of Operations Net revenue We derive our revenue primarily from professional services though our business model is transitioning to focus on recurring Software-as-a-Service (SaaS) revenue.
Components of Results of Operations Net revenue We derive our revenue primarily from professional services, although our business model continues transitioning to focus on recurring Software-as-a-Service ("SaaS") revenue streams. Historically, the Company generated most of its income through long-term partnerships, comprising a relationship with an S&P 500 bank customer and a relationship with Mastercard International (“Mastercard”).
Cash used in investing activities during the year ended December 31, 2024 related primarily to new and continued investments in technologies that we intend to capitalize and monetize over time totaling $792 thousand for capitalized software, patents, and trademarks.
Cash used in investing activities during the year ended December 31, 2025 related primarily to continued investments in technologies intended to be capitalized and monetized over time, as well as, an increase in purchases of equipment used during the year ended December 31, 2025.
During the first six months of this agreement, the service fee shall be a minimum $100 thousand per month. Thereafter, the service fee payable shall be up to $300 thousand per month. Cost of services provided Cost of services provided generally consists of the cost of hosting fees and cost of labor associated with professional services rendered.
The new Statement of Work with QID provides for service fees payable to the Company of a minimum $100,000 per month during the first six months, and up to $300,000 per month thereafter.
These factors, among others, raise substantial doubt about the ability of the Company to continue as a going concern for 12 months since issuance date. 45 Table of Contents Cash Flows The following table summarizes our cash flows for the years ended December 31, 2024 and 2023: For the years ended December 31, 2024 2023 Net cash flows from operating activities $ (8,919,422) $ (7,852,546) Net cash flows from investing activities $ (906,671) $ (401,680) Net cash flows from financing activities $ 9,492,022 $ 10,213,410 Operating Activities Net cash flows used in operating activities increased by 13.59% from $7.85 million during the year ended December 31, 2023, compared to $8.92 million during the year ended December 31, 2024.
Cash Flows The following table summarizes our cash flows for the year ended December 31, 2025 and 2024: For the years ended December 31, 2025 2024 Net cash flows from operating activities $ (5,685,150) $ (8,919,422) Net cash flows from investing activities $ (929,478) $ (906,671) Net cash flows from financing activities $ 9,893,005 $ 9,492,022 47 Table of Contents Operating Activities Net cash flows used in operating activities decreased by 36.26% from $8.92 million during the year ended December 31, 2024, compared to $5.69 million during the year ended December 31, 2025.
The foregoing description of the Agreement is intended to be a summary, and is qualified in its entirety by reference to the Agreement itself, a copy of which was filed as Exhibit 10.1 to the Company's Current Report on Form 8-K filed with the SEC on January 21, 2025.
The Company offered a Letter of Appointment to Mr. Curmi that was executed on March 21, 2026. The foregoing description of the Letter of Appointment is intended to be a summary, and is qualified by reference to the full text of the Letter of Appointment filed as an exhibit to this Annual Report on Form 10-K.
Other income For the years ended December 31, 2024 2023 $ Change % Change Other income $ 805,876 $ 309,896 $ 495,980 160.05 % Other income increased by $0.50 million for the year ended December 31, 2024, compared to the year ended December 31, 2023.
Other income For the years ended December 31, 2025 2024 $ Change % Change Other income 87,448 805,876 $ (718,428) (89.15) % Other income decreased by $718 thousand for the year ended December 31, 2025, compared to the year ended December 31, 2024.
The decrease in R&D expense during the year ended December 31, 2024 was primarily driven by a decrease in outsourced software development during the year ended December 31, 2024 as the Company continued to transition this work internally, as well as, a decrease in salaries related to R&D from the Malta office, together resulting in a decrease of $140 thousand collectively.
The increases in R&D expense were partially offset by decreases in R&D expenses during the year ended December 31, 2025 primarily driven by a $69 thousand decrease in outsourced software development with 10Clouds as the Company transitioned this work internally resulting in cost savings as internal work is more cost effective.
Cost of services For the years ended December 31, 2024 2023 $ Change % Change Cost of services $ 1,067,450 $ 914,176 $ 153,274 16.77 % Cost of services (“COS”) increased by $153 thousand or 16.77% for the year ended December 31, 2024, compared to the year ended December 31, 2023.
As a result, during the year ended December 31, 2025, the Company recognized $348 thousand for software license fees and -$211 thousand for other services, meanwhile, during the year ended December 31, 2024 the Company recognized $345 thousand for software license fees and $79 thousand for other services. 43 Table of Contents Cost of services For the years ended December 31, 2025 2024 $ Change % Change Cost of services 1,385,196 1,067,450 $ 317,746 29.77 % Cost of services (“COS”) increased by $318 thousand or 29.77% for the year ended December 31, 2025, compared to the year ended December 31, 2024.
Other notable increases in SG&A for the year ended December 31, 2024 included a total increase of $215 thousand in travel costs and accounting, audit fees and taxes.
The decreases in SG&A were partially offset by increases for other operating expenses including accounting and audit fees amounting to $141 thousand during the year ended December 31, 2025.
As of December 31, 2024, the Company had a balance of $3.06 million in Current portion of loans payable. The entire balance was repaid subsequent to December 31, 2024. For more information see Note 2 to the consolidated financial statements provided under Item 1 of this report.
The Company also anticipates it may need to raise capital from equity and/or debt financings beyond the next 12 months to fund its operations. As of December 31, 2025, the Company had no current loans payable. For more information see Note 2 to the consolidated financial statements provided under Item 8 of this report.
In addition, the Company had an increase in dues and subscriptions, due to continued business development and growth, of $50 thousand during the year ended December 31, 2024 when compared to the year ended December 31, 2023.
The Company also had an increase in the number of financial institutions enrolled with the Orchestration Layer increased Net revenue by $52 thousand during the year ended December 31, 2025 when compared to the year ended December 31, 2024.
In addition, there was an increase of $187 thousand for the gain from a settlement of a mobile hardware bill that was outstanding as of December 31, 2023, which we negotiated for a lower payment, and paid during the year ended December 31, 2024. 44 Table of Contents Other expense For the years ended December 31, 2024 2023 $ Change % Change Other expense $ (1,527,520) $ (2,981) $ (1,524,539) 51141.87 % Other expense increased by $1.52 million for the year ended December 31, 2024, compared to the year ended December 31, 2023.
In addition, there was a $187 thousand gain recorded during the year ended December 31, 2024 from a settlement of a mobile hardware bill. The Company negotiated for a lower payment in the settlement resulting in the gain during the year ended December 31, 2024. There was no such gain or impairment during the year ended December 31, 2025.
On January 1, 2025, pursuant and adhering to the Master Technology Services Agreement terms and conditions, a Statement of Work was signed which the Company will provide certain product development and product operations and commercial business development and related services on behalf of QID.
During the year ended December 31, 2025, the Company recognized revenue from services performed under a Statement of Work executed pursuant to the Master Technology Services Agreement ("MTSA") with QID, which became effective on January 1, 2025.
The foregoing description of the December 2024 SPA, December 2024 Pre-Funded Warrants, December 2024 Series A Warrants, and December 2024 Series B Warrants is intended to be a summary, and is qualified by reference to the full text of each of these documents, which were filed as exhibits 10.1, 4.1, 4.2, and 4.3, respectively, to the Company's Current Report on Form 8-K filed with the SEC on December 6, 2024.
The foregoing descriptions of the SPA, Shareholders Agreement, and Consulting Agreement are intended to be summaries, and are qualified by reference to the full text of these agreements filed as exhibits to this Annual Report on Form 10-K. Acquisition of Lexverify Ltd.
Additionally, the Company recorded $12 thousand in interest expense during the year ended December 31, 2024 for interest accrued on payroll tax obligations imposed under the laws of the Republic of Malta.
There was also a decrease of $28 thousand when comparing the year ended December 31, 2025 to the year ended December 31, 2024 due to lower Interest expense accrued for payroll tax obligations during the year ended December 31, 2024, driven by lower overall compensation during the year ended December 31, 2025 compared to the year ended December 31, 2024.
During the year ended 39 Table of Contents December 31, 2024 research and development expenses decreased, primarily driven by a decrease in outsourced software development during the year ended December 31, 2024 as the Company continued to transition this work internally. Selling, general, and administrative Selling, general, and administrative (“SG&A”) expenses were generally composed of payroll, legal, and professional fees.
During the year ended December 31, 2025, the Company had a decrease of $2.05 million in Selling, general, and administrative expenses when comparing the year ended December 31, 2025 to the year ended December 31, 2024.