STOCK TITAN

VERSES AI INC (VRSSF) Financials

VRSSF
FY2025 annual
Revenue $155K -92.1% YoY
Net Income Not reported for FY2025
EPS (Diluted) Not reported for FY2025
Gross Profit -$477K -278.2% YoY
Market Cap $3.5M as of Oct 9, 2026
Price / Sales 22.7x on $155K revenue, FY2025
Price / Earnings n/m no net income reported
Price / Book n/m negative shareholder equity, so no book multiple, Q3 FY2026

A multiple compares the market's price with a filed figure; it says what the market pays, not how the business is doing. The market capitalization is the vendor's as of Oct 9, 2026; every other figure is from the SEC filings on this page. Not financial advice.

Source SEC Filings (10-K/10-Q) Latest period Q3 FY2026, ended Dec 31, 2025 Reported Currency USD FYE March

Newest figures come from the 10-Q for Q3 FY2026, filed Feb 20, 2026. Each column of the statement tables below links to the filing it was taken from, and every filing is listed on the VRSSF SEC filings page.

VERSES AI INC (VRSSF) reported $155K in revenue for fiscal year 2025, down 92.1% from the prior fiscal year. This page shows its income statement, balance sheet, cash flow statement, and key financial ratios. View 2 years of annual fundamentals and quarterly data, with year-over-year growth rates and compound annual growth rates (CAGR). All figures are derived from SEC filings (10-K and 10-Q reports).

Rhea AI VRSSF FY2025

Revenue collapsed from $1.97M to $155K, while costs exceeded sales and the balance sheet remained heavily burdened.

Balance-sheet expansion did not translate into operating scale: assets increased to $6.4M even as revenue fell 92.1%. With liabilities still at $15.2M, the company appears financed more by obligations than by a growing commercial base.

The business moved from a 13.6% gross margin in FY2024 to a -307.5% gross margin in FY2025: it generated $477K of gross loss on $155K of revenue, so its reported sales did not cover direct delivery costs.

Liquidity is structurally tight rather than merely weaker year over year: the current ratio improved from 0.2x to 0.4x, but current liabilities were still $15.1M against $6.2M of current assets. Negative equity of -$8.9M means creditors' claims exceeded recorded assets at FY2025 year-end.

[ NOT FINANCIAL ADVICE ]

Financial Health Signals

Financial health score not available

VERSES AI INC does not currently provide enough eligible data for a peer-relative financial health score, so none is published. The metrics below are current.

Key Financial Metrics

Export CSV

Earnings & Revenue

Revenue
$418K
QoQ+315.0%

VERSES AI INC generated $418K in revenue in Q3 2026. Against the prior quarter it is up 315.0%.

EBITDA
-$5.4M
YoY+59.3%
QoQ+43.9%

VERSES AI INC's EBITDA was -$5.4M in Q3 2026, measuring earnings before interest, taxes, depreciation, and amortization. This represents an increase of 59.3% from the same quarter a year earlier. Against the prior quarter it is up 43.9%.

Net Income
-$5.5M
YoY+67.4%
QoQ+44.5%

VERSES AI INC reported -$5.5M in net income in Q3 2026. This represents an increase of 67.4% from the same quarter a year earlier. Against the prior quarter it is up 44.5%.

EPS (Diluted)

Not reported for Q3 2026.

Cash & Balance Sheet

Free Cash Flow
-$3.5M
YoY+59.4%
QoQ+63.5%

VERSES AI INC recorded an outflow of $3.5M in free cash flow in Q3 2026, representing a cash shortfall after capex. This represents an increase of 59.4% from the same quarter a year earlier. Against the prior quarter it is up 63.5%.

Shares Outstanding
13M
QoQ+0.5%

VERSES AI INC had 13M shares outstanding in Q3 2026. Against the prior quarter it is up 0.5%.

Cash & Debt

Not reported for Q3 2026.

Dividends Per Share

Not reported for Q3 2026.

Margins & Returns

Gross Margin
30.0%
QoQ0.0pp

VERSES AI INC's gross margin was 30.0% in Q3 2026, indicating the percentage of revenue retained after direct costs. It is unchanged from the prior quarter.

Operating Margin

Not shown for Q3 2026: the reported ratio is below -100.0% of revenue, so it does not read as a share of revenue.

Net Margin

Not shown for Q3 2026: the reported ratio is below -100.0% of revenue, so it does not read as a share of revenue.

Return on Equity

Not reported for Q3 2026.

Capital Allocation

Capital Expenditures
$25K
YoY+2479500.0%
QoQ+2.3%

VERSES AI INC invested $25K in capex in Q3 2026, funding long-term assets and infrastructure. This represents an increase of 2479500.0% from the same quarter a year earlier. Against the prior quarter it is up 2.3%.

R&D Spending

Not reported for Q3 2026.

Share Buybacks

Not reported for Q3 2026.

VRSSF Income Statement

Figures in USD, abbreviated K (thousand), M (million), B (billion), T (trillion). Negative values carry a minus sign and red type. Each change compares the year with the year before it, and each quarter with the same quarter a year earlier.

VRSSF quarterly income statement
MetricQ3'2610-QQ2'2610-QQ1'2610-QQ4'2510-QQ3'2510-QQ2'2510-QQ1'2510-QQ4'2410-K
Revenue$418K$101K-35.0%$300KN/AN/A$155KN/AN/A
Cost of Revenue$293K$70K-51.4%$184KN/AN/A$145KN/AN/A
Gross Profit$125K$30K+202.1%$116KN/AN/A$10KN/AN/A
SG&A Expenses$5.5M-58.3%$9.7M-6.0%$10.0M-3.0%N/A$13.3M$10.3M$10.3MN/A
Operating Income-$5.4M+59.2%-$9.6M+6.2%-$9.9M+4.2%N/A-$13.3M-$10.3M-$10.3MN/A
EBITDA-$5.4M+59.3%-$9.6M+6.0%-$9.8M+4.0%N/A-$13.2M-$10.2M-$10.3MN/A
Interest Expense$13K-94.8%$7K-96.7%$1K-98.2%N/A$252K$222K$71KN/A
Net Income-$5.5M+67.4%-$9.9M-15.2%-$9.6M+8.7%N/A-$16.8M-$8.6M-$10.6MN/A

Not reported in any period shown, so not listed: R&D Expenses, Income Tax, EPS (Basic), EPS (Diluted), Diluted Shares (Avg).

VRSSF Balance Sheet

Figures in USD, abbreviated K (thousand), M (million), B (billion), T (trillion). Negative values carry a minus sign and red type. Each change compares the year with the year before it, and each quarter with the same quarter a year earlier.

VRSSF quarterly balance sheet
MetricQ3'2610-QQ2'2610-QQ1'2610-QQ4'2510-QQ3'2510-QQ2'2510-QQ1'2510-QQ4'2410-K
Total Assets$2.3M$3.6M$5.0M$6.4M+66.6%N/AN/AN/A$3.8M
Current Assets$2.1M$3.5M$4.8M$6.2M+76.9%N/AN/AN/A$3.5M
Cash & EquivalentsN/AN/A$292K$576KN/AN/AN/AN/A
Short-Term InvestmentsN/AN/A$0$0N/AN/AN/AN/A
Accounts Receivable$164K$297K$200KN/AN/AN/AN/A$100K
Long-Term InvestmentsN/AN/A$0$0N/AN/AN/AN/A
Total Liabilities$15.5M$13.0M$15.6M$15.2M-1.7%N/AN/AN/A$15.5M
Current Liabilities$15.3M$12.8M$15.5M$15.1M-1.7%N/AN/AN/A$15.4M
Non-Current Liabilities$141K$140K$140K$139K-1.3%N/AN/AN/A$141K
Total Equity-$13.2M+53.6%-$9.3M+46.9%-$10.7M+22.9%-$8.9M+24.0%-$28.4M-$17.6M-$13.8M-$11.7M
Retained Earnings-$154.5M-$149.1M-$139.2M-$129.6M-49.7%N/AN/AN/A-$86.6M

Not reported in any period shown, so not listed: Inventory, Goodwill, Long-Term Debt.

VRSSF Cash Flow Statement

Figures in USD, abbreviated K (thousand), M (million), B (billion), T (trillion). Negative values carry a minus sign and red type. Each change compares the year with the year before it, and each quarter with the same quarter a year earlier.

VRSSF quarterly cash flow statement
MetricQ3'2610-QQ2'2610-QQ1'2610-QQ4'2510-QQ3'2510-QQ2'2510-QQ1'2510-QQ4'2410-K
Operating Cash Flow-$3.5M+59.7%-$9.5M-5.0%-$8.8M-24.0%-$8.3M-$8.6M-$9.1M-$7.1MN/A
Depreciation & Amortization$25K-44.5%$23K-53.0%$23K-49.2%$34K$44K$48K$46KN/A
Stock-Based CompensationN/AN/A$557K+65.3%N/AN/AN/A$337KN/A
Capital Expenditures$25K+2479500.0%$24K+288.2%$16K-33.2%-$1$1$6K$24KN/A
Free Cash Flow-$3.5M+59.4%-$9.6M-5.2%-$8.8M-23.8%-$8.3M-$8.6M-$9.1M-$7.1MN/A
Investing Cash Flow-$25K-106.2%-$24K+90.0%-$16K+91.2%-$480K$398K-$243K-$185KN/A
Financing Cash Flow$2.4M-62.6%$7.6M+286.2%$7.1M-56.4%$13.2M$6.3M$2.0M$16.2MN/A

Not reported in any period shown, so not listed: Dividends Paid, Share Buybacks.

VRSSF Financial Ratios

Margins and returns are percentages; the remaining ratios are unitless multiples. Each change compares the year with the year before it, and each quarter with the same quarter a year earlier.

VRSSF quarterly financial ratios
MetricQ3'2610-QQ2'2610-QQ1'2610-QQ4'2510-QQ3'2510-QQ2'2510-QQ1'2510-QQ4'2410-K
Gross Margin30.0%30.0%+23.5pp38.6%N/AN/A6.5%N/AN/A
Operating Margin-1294.3%-9554.7%-3291.0%N/AN/A-6616.7%N/AN/A
Net Margin-1310.4%-9798.5%-3212.9%N/AN/A-5528.2%N/AN/A
Return on Assets-239.1%-271.1%-193.5%N/AN/AN/AN/AN/A
Current Ratio0.140.270.310.41+0.2xN/AN/AN/A0.23
Asset Turnover0.180.030.06N/AN/AN/AN/AN/A
FCF Margin-835.1%-9503.8%-2931.1%N/AN/A-5868.5%N/AN/A

Not reported in any period shown, so not listed: Return on Equity, Debt-to-Equity.

Reported as filed but not readable as a share of revenue in the periods where the ratio runs further from zero than a revenue base allows; no change figure is given where either compared period is one of those: Operating Margin, Net Margin, FCF Margin.

Note: Shareholder equity is negative (-$8.9M), which causes debt-to-equity and return on equity ratios to appear negative or not meaningful. This can occur from accumulated losses or large share buyback programs.

Note: The current ratio is below 1.0 (0.41), indicating current liabilities exceed current assets, which may suggest potential short-term liquidity concerns.

Similar Companies

Newest fiscal year on record for each company. The health score is the peer-relative Financial Health Score for that year; a dash means no score is published for it.

Company Fiscal year Revenue Net income Net margin Market cap Health score
VERSES AI INC VRSSF FY2025 $155K N/A N/A $3.5M —
Eva Live Inc. GOAI FY2025 $17.0M -$8.1M -47.7% $69.2M 33/100
RMX INDUSTRIES A RMXI FY2025 N/A -$24.3M N/A $48.6M —

Frequently Asked Questions

What is VERSES AI INC's annual revenue?

VERSES AI INC (VRSSF) reported $155K in total revenue for fiscal year 2025. This represents a -92.1% change compared to the previous fiscal year. Revenue measures the total income earned from the company's primary business operations before any expenses are deducted.

How fast is VERSES AI INC's revenue growing?

VERSES AI INC (VRSSF) revenue declined by 92.1% year-over-year, from $2.0M to $155K in fiscal year 2025.

What are VERSES AI INC's total assets?

VERSES AI INC (VRSSF) had $6.4M in total assets as of fiscal year 2025, including both current and long-term assets.

VERSES AI INC (VRSSF) invested $31K in capital expenditures during fiscal year 2025, funding long-term assets and infrastructure.

VERSES AI INC (VRSSF) had 10M shares outstanding as of fiscal year 2025.

VERSES AI INC (VRSSF) had a current ratio of 0.41 as of fiscal year 2025, which is below 1.0, which may suggest potential liquidity concerns.

VERSES AI INC (VRSSF) has no price-to-earnings ratio at the moment: no net income reported. The market capitalization is $3.5M as of Oct 9, 2026; a multiple compares that price with a filed figure and says nothing about the quality of the business.

VERSES AI INC (VRSSF) trades at 22.7x sales, its market capitalization divided by revenue of $155K revenue, FY2025. The market capitalization is $3.5M as of Oct 9, 2026; a multiple compares that price with a filed figure and says nothing about the quality of the business.

VERSES AI INC (VRSSF) has negative shareholder equity of -$8.9M as of fiscal year 2025, so no debt-to-equity ratio is reported: dividing debt by equity that is not positive produces a number that cannot be read as leverage. This can occur when accumulated losses exceed invested capital, or after large share buyback programs. Other solvency metrics like the current ratio or interest coverage may be more informative.

Back to top