Versus Systems Inc.

NASDAQ

VS

Stock

Yield per half year: +26.8%
Dividend yield: 0%
Sector: Technology

Reporting Versus Systems Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2007	2008	2009	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд $				0.0000	0.0000	0.0000	0.000117	0.0001	0.00011	0.000553	0.0057	0.004	0.0012		0.0023	61.27
Выручка, млрд $	0.000386	0.000689	0					0	0.000376	0.0011	0.000568	0.000818	0.000196	0.000271	0.0006	-12.22
Чистая прибыль, млрд $					-0.000645	-0.0027	-0.0034	-0.0025	-0.0041	-0.0047	-0.0133	-0.0219	-0.0076	-0.0095	-0.0103	13.14
EV, млрд $								0.2372	0.2621	1.85	0.4428	0.0012	0.0324	0.033	0.5177	-34.17
EBIT, млрд $					-0.00065	-0.0033	-0.0055	-0.005	-0.0052	-0.0049	-0.0114	-0.0154	-0.0076	-0.0069	-0.0089	7.89
EBITDA, млрд $					-0.000645	-0.0025	-0.0036	-0.0033	-0.0036	-0.0037	-0.009	-0.0132	-0.0058	-0.0044	-0.0071	10.01
OIBDA, млрд $									-0.0046	-0.0044	-0.0107	-0.0075	-0.006		-0.0066	5.46
Баланс стоимость, млрд $					0.000314	0.0035	0.0039	0.0027	0.0018	0.0035	0.0167	0.0088	0.0086	0.0119	0.0079	36.72
FCF, млрд $					-0.00067	-0.0016	-0.0038	-0.0038	-0.0042	-0.0038	-0.0113	-0.0086	-0.004	-0.0055	-0.0064	-0.97
Операционный денежный поток, млрд $					-0.000535	-0.0012	-0.0025	-0.0028	-0.0031	-0.003	-0.0095	-0.0068	-0.004	-0.0055	-0.0053	5.23
Операционная прибыль, млрд $					-0.00065	-0.0033	-0.0055	-0.005	-0.0052	-0.0049	-0.0114	-0.0163	-0.0078	-0.0069	-0.0091	8.45
Операционные расходы, млрд $					0.000645	0.0033	0.0055	0.0049	0.0055	0.0057	0.0111	0.011	0.0079	0.0046	0.0082	7.51
CAPEX, млрд $					0.000135	0.000405	0.0013	0.001	0.0011	0.000818	0.0018	0.0019	0.0000	0.0000	0.0013	13.70

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд $	0.0046	0.0029	0.0017	0.0011	0.000587	0.0037	0.006	0.0064	0.0037	0.000579				0.0041	-30.99
Выручка, млрд $				0.000251	0.000234	0.000161	0.000117	0.0000	0.0000	0.0000	0.0000	0.0000	0	0.0002	-17.37
Чистая прибыль, млрд $				-0.0026	-0.0028	-0.0147	-0.000992	-0.0017	-0.0011	-0.0051	-0.000958	-0.0011	-0.000381	-0.0017	-19.11
EV, млрд $			0.003	0.0022	0.0741	0.002	0.0819	0.0741	0.0432		0.003	0.0028	0.0026	0.0251	-48.83
EBIT, млрд $			-0.0031	-0.0033	-0.0024	-0.0088	-0.000982	-0.0012	-0.0011		-0.0011	-0.0011	-0.000381	-0.0010	-20.50
EBITDA, млрд $			-0.0024	-0.0028	-0.0021	-0.0017	-0.000391	-0.0011	-0.000665		-0.0011	-0.0011	-0.00038	-0.0009	-19.15
OIBDA, млрд $									-0.000987		-0.0012	-0.0011	-0.00038	-0.0009	-21.23
Баланс стоимость, млрд $				0.0208	0.0148	0.0088	0.0118	0.0106	0.0088	0.0114	0.0077	0.0069	0.000877	0.0071	-36.95
FCF, млрд $				-0.0034	-0.0018	-0.0018	-0.0017	-0.000953	-0.000593	-0.0011	-0.0013	-0.0014	-0.00034	-0.0009	-10.53
Операционный денежный поток, млрд $				-0.0029	-0.0012	-0.0015	-0.0017	-0.000949	-0.00059	-0.0011	-0.0013	-0.0014	-0.00034	-0.0009	-10.44
Операционная прибыль, млрд $				-0.0033	-0.0024	-0.0088	-0.000982	-0.0017	-0.0013	-0.0014	-0.0011	-0.0011	-0.000381	-0.0011	-21.77
Операционные расходы, млрд $				0.0037	0.0027	0.0028	0.0011	0.0017	0.0011	0.0014	0.0011	0.0011	0.000384	0.0010	-18.98
CAPEX, млрд $		0.0014	0.0014	0.000541	0.000592	0.000295	0	0	0	0	0			0.0008	-26.76

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2007	2008	2009	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд $								0.0000	0.000901	0.000183	0.0000	0.0001	0.0017	0.0012	0.00087	0.0034	0.0047	0.0015	102.44
Total Receivables $								0	0	0	0	0.0000	0.00035	0.0001	0.0000	0.0000	0.0000	0.0002	-46.55
Total Current Assets $								0.0000	0.000933	0.000217	0.0001	0.0001	0.0024	0.0017	0.0011	0.0035	0.0049	0.0018	103.62
Чистые активы, млрд $									0.0000	0.0001	0.0000	0.000701	0.000463	0.000242	0.000128			0.0003	5.06
Активы, млрд $								0.00069	0.005	0.004	0.002	0.0023	0.0041	0.0137	0.0065	0.0035	0.0049	0.0060	8.76
Short Term Debt $				0.000116	0.000224	0.000296	0.0001	0.0000		0.000594		0.000185	0.0019	0.0017	0.002			0.0013	27.48
Long Term Debt $											0.0026	0.0036	0.0021	0.000501				0.0022	-33.75
Задолженность, млрд $								0.000376	0.000244	0.000976	0.0024	0.0039	0.005	0.0034	0.0025	0.000232	0.000321	0.0030	-43.13
Чистый долг, млрд $								0.000165	-0.000901	0.000411	0.0019	0.0033	0.0022	0.0011	0.0011	-0.0034	-0.0047	0.0009	-200.60
Долг, млрд $											0.0019	0.0034	0.0039	0.0023	0.002			0.0027	1.03
Расходы на обслуживание долга $					0.0000	0.0000	0.0000	0.0000		0	0.0000	0.000187	0.000182	0.000113	0.0001			0.0001	-14.49
Чист. проц. доходы, млрд $										0	-0.000204	-0.000587	-0.000685	-0.000379	-0.000184			-0.0004	-2.04
Goodwill $											-0.000896			0.0066				0.0029	-371.41
Амортизация, млрд $								0	0.00079	0.0019	0.0016	0.0016	0.0012	0.0025	0.0022	0.0018	0.0025	0.0019	2.38
Себестоимость, млрд $	0.0001	0.000295	0.0000								0	0.000239	1 706.97	0.000778	14 115.58	0.0001	0.0026	3164.51	-15.99
Товарно материальные запасы $								0	0.0000	0	0.0000	0	0	0.000129	0	0	0	0.0001	0.00

	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд $									0.0019	0.000761	0.000871	0.0039	0.0024	0.0015	0.0045	0.0021	0.000653	0.00034	0.0018	-25.68
Total Receivables $									0.0000	0.0001	0.0000	0.0000	0.0000	0.0000	0	0.0000	0.0000	0	0.0001	0.00
Total Current Assets $									0.0025	0.0011	0.0011	0.0042	0.0028	0.0018	0.0046	0.0024	0.0013	0.000896	0.0022	-13.02
Чистые активы, млрд $			0.000626	0.000542	0.000473	0.000355	0.000327	0.000291	0.000269	0.000167	0.000128	0.0001							0.0002	-19.24
Активы, млрд $									0.0188	0.0131	0.0065	0.0091	0.0072	0.0054	0.0047	0.0024	0.0013	0.000896	0.0029	-30.18
Short Term Debt $					0.0021	0.0019	0.0023	0.0023	0.0023	0.002	0.002	0.0019	0.0015	0.0013					0.0017	-8.25
Long Term Debt $	0.0061	0.004	0.0029	0.0021	0.0013	0.001	0.000679	0.000646	0.000635	0									0.0009	-13.35
Задолженность, млрд $									0.0036	0.0027	0.0025	0.0022	0.0017	0.0015	0.000307	0.000129	0.0000	0.0000	0.0012	-43.29
Чистый долг, млрд $								0.0015	0.0011	0.0013	0.0011	-0.002	-0.000914	-0.000263		-0.0021	-0.000653	-0.00034	-0.0009	-17.94
Долг, млрд $					0.0034	0.003	0.003	0.003	0.003	0.002	0.002	0.0019	0.0015	0.0013					0.0017	-8.25
Расходы на обслуживание долга $					0.0000	0.0000	0	0	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000
Чист. проц. доходы, млрд $					-0.00011	-0.0001	0.0000	-0.0001	-0.0001	0.0000	0.0000	0.0000	0.0000	0.0000					-0.0001	-2.35
Goodwill $					0.0065	0.0066	0.0066	0.0066	0.0066	0.0066									0.0066	0.00
Амортизация, млрд $								0.000649	0.000551	0.000364	0.0071	0.000591	0.0001	0.000443		0	0	0	0.0017	4.01
Себестоимость, млрд $			-0.000307	0.000107					0.00047	0.000362	19 125.2	0.000213	0.000548	0.000443		0.0000	0.0000		3825.04	4.12
Товарно материальные запасы $		0	-0.000117	-0.000117	-0.000124				0		0	0	0	0.000108		0			-0.0001	-198.02

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-4.54	-12.93	-8.68	-6.98	-8.69	-7.19	-13.96	-210.59	-8.3			-10.44	-49.7460	-0.91
Цена акции ао			0.3146	0.2241	0.1882	0.7724	5.94	0.9493	3.03	2.2	1.98	1.98	2.82	-19.73
Число акций ао, млн	0.1532	0.2788	0.3732	0.266	0.3464	0.4791	0.7041	0.1038	0.658			0.9127	0.4583	13.69
FCF/акцию	-4.37	-5.89	-10.13	-14.11	-12.1	-7.87	-16.08	-83.15	-6.07			-6.07	-25.0540	-12.89

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS				-2.49	-1.72	-8.88	-0.1204	-0.1629	-0.1026	-2.02	-0.3822	-0.4315	-0.1522			-0.6177	8.21
Цена акции ао			1.76	0.8009	0.3672	0.8916	0.7256	0.5946	0.3497	0.2309				2.35	1.98	1.10	27.20
Число акций ао, млн	1.01	0.9528	0.9528	1.38	1.6	4.17	8.24	10.71	10.71	2.51						7.27	-9.65
FCF/акцию				-2.46	-1.54	-1.5	-0.2035	-0.0889	-0.0793	-0.6145	-0.7169	-0.7927	-0.1884			-0.4784	18.89

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2007	2008	2009	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %					-205.42	-76.56	-85.88	-89.16	-179.85	-175.85	-131.47	-164.89	-88.32			-79.76	37.18	-148.0760	-13.26
ROA, %					-93.53	-54.23	-84.59	-101.88	-190.17	-145.21	-149.16	-207.66	-153.68			-195.29	15.00	-169.1760	-4.17
ROS, %			-168499.43					-285893.91	-1082.66	-431.38	-2341.94	-2670.29	-3877.55	-3513.31	-3513.31	-3513.31	22.00	-3183.2800	8.45
ROCE, %						-70.73	-184.66	-346.08	-338.1	-422.75	-102.05	-381.41	-230.69		-151.07	-151.07	42.99	-257.5940	-18.60
Ebit margin, %									-1392.51	-492.08	-2560.28	-1884.28	-3877.55		-2538.65	-2538.65		-2270.5680	38.84
Рентаб EBITDA, %		1512.33	113997.62					-379849.24	-962.71	-342.46	-1576.95	-1610.93	-2959.18		-1628.45	-1628.45	33.44	-1623.5940	36.59
Чистая рентаб, %	-1528.01	-3034.17	-168499.43					-285893.91	-1082.66	-431.38	-2341.94	-2670.29	-3877.55			-3513.31	22.00	-2080.7640	29.07
Operation Margin, %			-25655.09					-570894.79	-1392.51	-451.33	-2014.18	-1989.7	-3979.59	-2538.65	-2538.65	-2538.65	25.67	-2612.1540	4.74
Доходность FCF, %				-2684.91	-5348.29	-4466.79	-3218.89	-5633.68	-5151.1	-922.99	-270.68	-295.17	-466.7					-1421.3280	-38.14

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %				-12.64	-16.97	-98.87	-7.3	-16.54	-10.84	-49.88	-9.54	-11.78	-4.92		37.18	-17.3920	-14.61
ROA, %				-13.94	-20.35	-150.35	-12.71	-24.4	-18.34	-99.21	-27.06	-57.84	-34.42		15.00	-47.3740	13.42
ROS, %					-1174.92	-9169.78	-849.16	-4122.27	-6875	-15454.55	-5042.11	-5789.47	-13746.13	-3513.31	22.00	-8709.1140	-25.64
ROCE, %				-21.85	-21.84	-93.59	-11.69	-22.56	-22.95		-27.31	-36.05	-17.24	-151.07	42.99	-50.9240	45.77
Ebit margin, %									-6875		-5789.47	-5789.47	-13748.02	-2538.65		-6948.1220	-18.07
Рентаб EBITDA, %				-1112.44	-885.45	-1039.54	-334.26	-2673.15	-4156.25		-5789.47	-5789.47	-13704.16	-1628.45	33.44	-6213.5600	-17.09
Чистая рентаб, %				-1048.2	-1174.92	-9169.78	-849.16	-4122.27	-6875	-15454.55	-5042.11	-5789.47	-13746.13		22.00	-9381.4520	14.86
Operation Margin, %					-1040.9	-5453.17	-840.07	-4122.27	-8125	-4242.42	-5789.47	-5789.47	-13748.02	-2538.65	25.67	-6421.6060	-9.76
Доходность FCF, %	-78.06	-85.6	-150.29	-307.59	-419.99	-66.73	-37.9	-19.8	-22.67	-200.89						-69.5980	24.66

Coefficients

IFRS

Reporting Annual Quarterly

	2007	2008	2009	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E				-0.0485	-0.0194	-0.0137	-0.0349	-0.0265	-0.02	-0.0876	-0.3144	-0.1338	-0.1246				52.42	-0.1361	44.18
P/BV					0.0399	0.0105	0.03	-519.21	-159.4	-2156.65	42.69	0.0128	10.9			8.26	13.27	-452.4894	-158.48
P/S	0.0142	0.011	0.0415					267798.44	688.06	1708.68	777.7	0.0633	183.18			138.81	9.62	671.54	-23.25
P/FCF							-0.0311	-0.0178	-0.0194	-0.1083	-0.3694	-0.3388	-0.2143	0	0	0	51.22	-0.2100	61.68
E/P							-28.63	-37.71	-50.06	-11.41	-3.18	-7.48	-8.03	0	0	0	0.03	-16.0320	-30.65
EV/EBIT									-49.75	-344.59	-30.28	-0.0778	-4.26	-4.79	-4.79	-4.79		-8.8396	-30.84
EV/EBITDA								-71.06	-72.38	-499.53	-49.44	-0.0909	-5.59			-7.46	39.13	-125.4062	-40.08
EV/S									10.02	2.52	9.12	1.47	165.31	121.52	121.52	121.52	9.80	83.79	67.85
EV/FCF									-0.8994	-0.7214	-0.4574	-0.139	-8.1	-5.95	-5.95	-5.95	75.52	-4.1193	67.05
Debt/EBITDA									-1.03	-1.09	-0.2496	-0.153		0	0	0	3.00	-0.6307	-37.92
Netdebt/Ebitda							-0.1139	-0.5598	-0.912	-0.5872	-0.1218	-0.087	0.5862	1.06	1.06	1.06	1.76	0.4995	-254.15
Debt/Ratio									1.64	0.9749	0.1632	0.3105		0	0	0	0.21	0.7722	-34.04
Debt/Equity									2.1	1.15	0.1337	0.2304		0	0.0705	0.0705	1.54	0.7369	-49.28
Debt/Net Income									-0.9193	-0.8645	-0.1681	-0.0923		0	0	0	2.49	-0.5111	-43.71
PEG															0	0
Бета														5.71	-1.69	-1.69	0.61	2.01	-154.40
Индекс Альтмана								-7.23	-7.38	-4.03	-2.98	-7.94		-5.23	-5.99	-5.99	8.99	-5.2340	8.25

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E				-8.11	-0.5731	-0.3264	-0.4209	-0.1577	-0.1864	-4.46	-2.76	-2.38	-0.1092						52.42	-1.9791	-10.14
P/BV							0.0532	6.97	0.2055	12.07	13.83	11.11	22.59	2.21	2.63	3.32			13.27	8.37	-21.46
P/S							4.41	51.14	0.734	30.16	35.02	73.87	1219.71	77.65	45.42	39.36			9.62	291.20	-11.83
P/FCF				-1.28	-1.17	-0.6654	-0.3251	-0.2381	-1.5	-2.64	-5.05	-4.41	-0.4978						51.22	-2.8196	-19.80
E/P				-0.1233	-1.75	-3.06	-2.38	-6.34	-5.36	-0.2242	-0.3627	-0.4199	-9.16						0.03	-3.1054	11.31
EV/EBIT												-39.27		-2.73	-2.55	-6.82		-4.79		-11.2320	-34.35
EV/EBITDA						-1.22	-0.7839	-9.56	-0.2601	-13.09	-65.47	-11.81		-1.04	-0.9672	-1.01			39.13	-16.0594	-56.58
EV/S					10.9	7.6	8.72	7.33			1750.08	2700		157.89	147.37	655.78		121.52	9.80	756.51	-46.22
EV/FCF					-1.7	-1.19	-0.6426	-0.9418			-77.79	-72.85		-2.31	-2	-7.65		-5.95	75.52	-18.1520	-39.41
Debt/EBITDA	-3.33	-2.84	-0.8565	-0.9519	-1.24	-1.22	-1.07	-0.9853			-1.32	-1.95							3.00	-1.3091	9.83
Netdebt/Ebitda							-0.3873	-0.6184	-0.6872	5.01	0.8073	0.3955		1.91	0.5936	0.8947		1.06	1.76	0.9708	21.80
Debt/Ratio	0.9749	0.8307	0.1507	0.1412	0.1632	0.1614	0.1578	0.1558			0.2095	0.2407							0.21	0.1850	8.32
Debt/Equity		0.9762	0.1402	0.1269	0.1337	0.1323	0.143	0.1377			0.1421	0.1477						0.0705	1.54	0.1282	-13.19
Debt/Net Income	-2.94	-2.5	-0.5452	-5.18	-0.5898	-0.5834	-1.13	-0.7425			-0.8587	-1.18							2.49	-0.8989	15.13
Бета																	-2.45	-1.69	0.61	-2.0700	-16.95
Индекс Альтмана			-0.7272	-0.4207	-0.4788	-0.5753	-0.4506	-0.6797	-3.42	0.2756							-5.99	-5.99	8.99	-3.1608	54.53

Dividends

IFRS

Reporting Annual

	LTM	Industry average	5 year average	CAGR 5
Дивиденд	0
Див доход, ао, %	0	0.87

	Industry average	5 quarters average	CAGR 5

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	CAGR 5
CAPEX/Выручка, %	299.73	72.55	306.86	225.28	7.14		-52.64
Персонал, чел						39	0.00

	2023Q3	2023Q4	2024Q1	CAGR 5
CAPEX/Выручка, %	0	0	0

	CAGR 5