XNASVSSYW
Market cap5mUSD
Jan 10, Last price
0.05USD
1D
5.00%
1Q
12.18%
Name
Versus Systems Inc
Chart & Performance
P/E
—
P/S
0.53
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
20.46%
Rev. gr., 5y
%
Revenues
271k
-75.54%
Net income
-11m
L-64.50%
CFO
-6m
L-39.69%
Earnings
May 30, 2025
Profile
Versus Systems Inc. develops and operates a business-to-business software platform in the United States and Canada. The company operates eXtreme Engagement Online, a platform that allows live event producers, professional sports franchises, video game publishers and developers, live event producers, and professional sports franchises, as well as other interactive media content creators, to offer in-game prizing and rewards based on the completion of in-content challenges alongside other user engagement tools. It primarily sells its access to platform and service offerings through its direct sales organization. Versus Systems Inc. is headquartered in Vancouver, Canada.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
| Income | |||||||||
Revenues | 271 -75.54% | 1,109 44.26% | |||||||
Cost of revenue | 6,801 | 19,125,206,250 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (6,530) | (19,125,205,141) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | 7,847 | ||||||||
Tax Rate | |||||||||
NOPAT | (6,530) | (19,125,212,988) | |||||||
Net income | (10,512) -64.50% | (29,609) 64.48% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 7,813 | 13,252 | |||||||
BB yield | -282.50% | -26,302.62% | |||||||
| Debt | |||||||||
Debt current | 2,733 | ||||||||
Long-term debt | 2,237,751,129 | ||||||||
Deferred revenue | |||||||||
Other long-term liabilities | (2,237,748,059) | ||||||||
Net debt | (4,698) | 2,237,752,674 | |||||||
| Cash flow | |||||||||
Cash from operating activities | (5,521) | (9,154) | |||||||
CAPEX | (2,537) | ||||||||
Cash from investing activities | (15) | (2,537) | |||||||
Cash from financing activities | 9,046 | 11,191 | |||||||
FCF | (6,359) | (19,125,212,834) | |||||||
| Balance | |||||||||
Cash | 4,689 | 1,179 | |||||||
Long term investments | 9 | 8 | |||||||
Excess cash | 4,684 | 1,132 | |||||||
Stockholders' equity | 4,557 | 5,516 | |||||||
Invested Capital | 7,079 | ||||||||
ROIC | |||||||||
ROCE | |||||||||
| EV | |||||||||
Common stock shares outstanding | 913 | 104 | |||||||
Price | 3.03 524.10% | 0.49 -98.46% | |||||||
Market cap | 2,766 5,389.15% | 50 -99.83% | |||||||
EV | (9,320) | 2,237,746,380 | |||||||
EBITDA | (4,062) | (19,125,201,930) | |||||||
EV/EBITDA | 2.29 | ||||||||
Interest | 123 | ||||||||
Interest/NOPBT | |||||||||