Symbols / VS Stock $1.17 +2.80% Versus Systems Inc.

Technology • Software - Application • United States • NCM
VS (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
About

Versus Systems Inc. provides a business-to-business software platform to drive user engagement through gamification and rewards. The company offers the eXtreme Engagement Online platform, which is designed primarily for main-board work in stadiums and arenas; the Filter Fan Cam platform, an augmented reality filtering tool that can be used for mobile and venue applications; and Winfinite, an interactive advertising tool that allows content creators, marketers, agencies, and other advertisers to increase customer acquisition and loyalty through a combination of games and rewards. Versus Systems Inc. was incorporated in 1988 and is headquartered in Dover, Delaware.

Stock Fundamentals
Scroll to Statements
Market Cap 5.72M Enterprise Value -3.08M Income -1.79M Sales 2.18M Book/sh 2.27 Cash/sh 0.11
Dividend Yield — Payout 0.00% Employees — IPO — P/E — Forward P/E -0.68
PEG — P/S 2.62 P/B 0.51 P/C — EV/EBITDA 1.43 EV/Sales -1.41
Quick Ratio 9.55 Current Ratio 10.17 Debt/Eq — LT Debt/Eq — EPS (ttm) -0.37 EPS next Y -1.72
EPS Growth — Revenue Growth — Earnings 2024-11-14 ROA -48.27% ROE -79.03% ROIC —
Gross Margin 99.25% Oper. Margin -287.91% Profit Margin -82.08% Shs Outstand 4.90M Shs Float 1.76M Short Float 0.81%
Short Ratio 0.56 Short Interest — 52W High 2.83 52W Low 0.75 Beta 1.39 Avg Volume 42.58K
Volume 14.45K Target Price — Recom None Prev Close $1.14 Price $1.17 Change 2.80%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$1.17
Latest analyst target
3. DCF / Fair value
$-6.86
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.17
Low
—
High
—
Mean
—

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2024-12-11 reit HC Wainwright & Co. Neutral → Neutral $2
2024-10-22 main HC Wainwright & Co. Neutral → Neutral $3
2024-08-27 main HC Wainwright & Co. Neutral → Neutral $2
2024-07-03 main HC Wainwright & Co. Neutral → Neutral $2
2024-05-23 main HC Wainwright & Co. Neutral → Neutral $2
News
RSS: Latest VS news
Insider Transactions
Filed Date Insider Relationship Transaction Shares Price Value SEC
2022-11-16 Chin (Kelsey) Senior Officer of Issuer — 116,666 — —
2022-11-16 Peachey (Jon Alexander) Senior Officer of Issuer — 13,515 — —
2022-11-16 Vlasic (Paul A) Director of Issuer — 58,333 — —
2022-11-16 Vlasic (Paul A) Director of Issuer — 303,333 — —
2022-11-16 Vlasic (Paul A) Director of Issuer — 107,362 — —
2022-11-16 Finster (Craig) Senior Officer of Issuer — 9,844 — —
2022-11-16 Tingle (Brian) Director of Issuer — 40,058 — —
2022-11-16 Tingle (Brian) Director of Issuer — 937,012 — —
2022-11-16 Gahagan (Michelle) Director of Issuer — 11,667 — —
2022-11-16 Pierce (Matthew) Director of Issuer — 432,475 — —
Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
2.18
+3711.30%
0.06
-78.87%
0.27
-75.54%
1.11
Operating Revenue
2.18
+3711.30%
0.06
-78.87%
0.27
-75.54%
1.11
Cost Of Revenue
0.02
-59.17%
0.04
-60.92%
0.10
-83.30%
0.62
Reconciled Cost Of Revenue
0.02
-59.17%
0.04
-60.92%
0.10
-83.30%
0.62
Gross Profit
2.17
+12638.63%
0.02
-89.88%
0.17
-65.82%
0.49
Operating Expense
4.33
-5.00%
4.56
-31.98%
6.70
-52.98%
14.24
Research And Development
0.05
-80.46%
0.25
-77.78%
1.11
-53.98%
2.41
Selling General And Administration
4.28
-0.70%
4.31
-22.91%
5.59
-52.77%
11.84
Selling And Marketing Expense
—
—
5.94
-49.78%
11.84
General And Administrative Expense
4.28
-0.70%
4.31
-22.91%
5.59
-46.27%
10.41
Salaries And Wages
—
0.00
+100.00%
-0.35
0.00
Other Gand A
4.28
-0.70%
4.31
-27.50%
5.94
+103.95%
2.91
Other Operating Expenses
—
—
—
1.08
Total Expenses
4.34
-5.48%
4.60
-32.42%
6.80
-54.24%
14.86
Operating Income
-2.16
+52.39%
-4.54
+30.49%
-6.53
+52.52%
-13.75
Total Operating Income As Reported
-2.16
+52.39%
-4.54
+58.17%
-10.85
+52.13%
-22.67
EBITDA
-2.16
+52.37%
-4.54
-11.71%
-4.06
+62.12%
-10.72
Normalized EBITDA
-2.16
+52.37%
-4.54
-4757.87%
-0.09
+95.68%
-2.16
Reconciled Depreciation
0.00
-100.00%
0.00
-99.93%
2.47
-18.57%
3.03
EBIT
-2.16
+52.39%
-4.54
+30.49%
-6.53
+52.52%
-13.75
Total Unusual Items
—
0.00
+100.00%
-3.97
+53.63%
-8.56
Total Unusual Items Excluding Goodwill
—
0.00
+100.00%
-3.97
+53.63%
-8.56
Special Income Charges
—
0.00
+100.00%
-3.97
+55.51%
-8.92
Impairment Of Capital Assets
—
0.00
-100.00%
3.97
-55.51%
8.92
Net Income
-1.79
+55.67%
-4.04
+57.57%
-9.53
+57.61%
-22.47
Pretax Income
-2.14
+52.90%
-4.55
+56.71%
-10.51
+53.22%
-22.47
Net Non Operating Interest Income Expense
—
—
—
-0.18
Interest Expense Non Operating
—
—
—
0.12
Interest Expense
—
—
—
0.12
Other Income Expense
0.02
+259.64%
-0.01
+99.71%
-3.98
+54.34%
-8.72
Other Non Operating Income Expenses
0.02
+259.64%
-0.01
+18.03%
-0.01
+91.47%
-0.16
Gain On Sale Of Security
—
—
—
0.36
Tax Provision
0.00
-93.41%
0.02
0.00
0.00
Tax Rate For Calcs
0.00
+0.00%
0.00
0.00
0.00
Tax Effect Of Unusual Items
0.00
0.00
0.00
0.00
Net Income Including Noncontrolling Interests
-2.14
+53.12%
-4.57
+56.48%
-10.51
+53.22%
-22.47
Net Income From Continuing Operation Net Minority Interest
-1.79
+55.67%
-4.04
+57.57%
-9.53
+57.61%
-22.47
Net Income From Continuing And Discontinued Operation
-1.79
+55.67%
-4.04
+57.57%
-9.53
+57.61%
-22.47
Net Income Continuous Operations
-2.14
+53.12%
-4.57
+56.48%
-10.51
+53.22%
-22.47
Minority Interests
0.35
-33.79%
0.53
-45.95%
0.99
—
Normalized Income
-1.79
+55.67%
-4.04
+27.28%
-5.56
+60.05%
-13.92
Net Income Common Stockholders
-1.79
+55.67%
-4.04
+57.57%
-9.53
+57.61%
-22.47
Diluted EPS
—
-1.54
+85.25%
-10.44
+94.59%
-192.89
Basic EPS
—
-1.54
+85.25%
-10.44
+94.59%
-192.89
Basic Average Shares
—
2.63
+187.96%
0.91
+779.53%
0.10
Diluted Average Shares
—
2.63
+187.96%
0.91
+779.53%
0.10
Diluted NI Availto Com Stockholders
-1.79
+55.67%
-4.04
+57.57%
-9.53
+57.61%
-22.47
Amortization
—
—
—
2.94
Amortization Of Intangibles Income Statement
—
—
—
2.94
Depreciation Amortization Depletion Income Statement
—
—
—
3.21
Depreciation And Amortization In Income Statement
—
—
—
3.21
Depreciation Income Statement
—
—
—
0.27
Total Other Finance Cost
—
—
—
0.06
Line Item Trend 2023-12-31
Total Assets
4.88
Current Assets
4.87
Cash Cash Equivalents And Short Term Investments
4.69
Cash And Cash Equivalents
4.69
Cash Financial
4.69
Receivables
0.02
Accounts Receivable
0.02
Gross Accounts Receivable
0.01
Allowance For Doubtful Accounts Receivable
-0.00
Taxes Receivable
0.01
Prepaid Assets
—
Current Deferred Assets
—
Other Current Assets
0.16
Total Non Current Assets
0.01
Net PPE
0.00
Gross PPE
0.02
Accumulated Depreciation
-0.02
Machinery Furniture Equipment
0.02
Other Properties
0.75
Goodwill And Other Intangible Assets
0.00
Goodwill
—
Other Intangible Assets
—
Non Current Prepaid Assets
0.00
Other Non Current Assets
0.01
Total Liabilities Net Minority Interest
0.32
Current Liabilities
0.32
Payables And Accrued Expenses
0.29
Payables
0.26
Accounts Payable
0.08
Current Accrued Expenses
0.03
Current Debt And Capital Lease Obligation
—
Current Debt
—
Other Current Borrowings
—
Current Capital Lease Obligation
0.00
Current Deferred Liabilities
0.04
Current Deferred Revenue
0.04
Total Non Current Liabilities Net Minority Interest
0.00
Long Term Debt And Capital Lease Obligation
—
Long Term Debt
—
Long Term Capital Lease Obligation
—
Stockholders Equity
11.94
Common Stock Equity
11.94
Capital Stock
147.13
Common Stock
147.13
Share Issued
2.51
Ordinary Shares Number
2.51
Treasury Shares Number
0.00
Retained Earnings
-135.43
Gains Losses Not Affecting Retained Earnings
0.25
Minority Interest
-7.39
Other Equity Adjustments
0.25
Total Equity Gross Minority Interest
4.56
Total Capitalization
11.94
Working Capital
4.55
Invested Capital
11.94
Total Debt
0.00
Net Debt
—
Capital Lease Obligations
0.00
Net Tangible Assets
11.94
Tangible Book Value
11.94
Current Notes Payable
0.00
Derivative Product Liabilities
—
Dueto Related Parties Current
0.18
Foreign Currency Translation Adjustments
—
Other Equity Interest
—
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
-2.05
+58.71%
-4.97
+10.93%
-5.58
+39.02%
-9.15
Cash Flow From Continuing Operating Activities
-2.05
+58.71%
-4.97
+10.93%
-5.58
+39.02%
-9.15
Net Income From Continuing Operations
-2.14
+53.12%
-4.57
+56.48%
-10.51
+53.22%
-22.47
Depreciation Amortization Depletion
0.00
-100.00%
0.00
-99.93%
2.47
-18.57%
3.03
Depreciation
0.00
-100.00%
0.00
-92.89%
0.02
—
Amortization Cash Flow
—
0.00
-100.00%
2.44
-19.35%
3.03
Depreciation And Amortization
0.00
-100.00%
0.00
-99.93%
2.47
-18.57%
3.03
Amortization Of Intangibles
—
0.00
-100.00%
2.44
-19.35%
3.03
Other Non Cash Items
—
0.02
—
0.06
Stock Based Compensation
0.43
+167.57%
0.16
+111.08%
-1.45
-192.65%
1.57
Asset Impairment Charge
—
0.00
-100.00%
3.97
-55.51%
8.92
Operating Gains Losses
—
—
0.01
+104.77%
-0.29
Gain Loss On Investment Securities
—
—
—
-0.36
Net Foreign Currency Exchange Gain Loss
—
—
0.06
-12.72%
0.07
Gain Loss On Sale Of PPE
—
0.00
-100.00%
0.06
0.00
Change In Working Capital
-0.34
+41.37%
-0.58
-748.96%
-0.07
-311.08%
0.03
Change In Receivables
-0.84
-4687.86%
0.02
-57.15%
0.04
-32.36%
0.06
Change In Prepaid Assets
0.38
+226.78%
-0.30
-284.63%
0.16
+5.20%
0.15
Change In Payables And Accrued Expense
0.12
+144.77%
-0.26
-8.81%
-0.24
-291.20%
-0.06
Change In Other Working Capital
—
-0.04
-2.40%
-0.03
+72.45%
-0.12
Investing Cash Flow
-0.61
0.00
+100.00%
-0.01
+99.43%
-2.54
Cash Flow From Continuing Investing Activities
-0.61
0.00
+100.00%
-0.01
+99.43%
-2.54
Net PPE Purchase And Sale
—
0.00
-100.00%
0.00
+112.18%
-0.04
Purchase Of PPE
—
—
0.00
+100.00%
-0.04
Sale Of PPE
—
0.00
-100.00%
0.00
0.00
Capital Expenditure
-0.61
—
-0.02
+99.23%
-2.54
Net Investment Purchase And Sale
—
—
—
0.00
Sale Of Investment
—
—
—
0.00
Net Business Purchase And Sale
—
—
—
0.00
Purchase Of Business
—
—
—
0.00
Net Intangibles Purchase And Sale
-0.61
0.00
+100.00%
-0.02
+99.22%
-2.50
Purchase Of Intangibles
-0.61
0.00
+100.00%
-0.02
+99.22%
-2.50
Financing Cash Flow
0.00
-100.00%
3.28
-63.76%
9.05
-19.17%
11.19
Cash Flow From Continuing Financing Activities
0.00
-100.00%
3.28
-63.76%
9.05
-19.17%
11.19
Net Issuance Payments Of Debt
0.00
-100.00%
2.50
+194.40%
-2.65
-717.40%
-0.32
Issuance Of Debt
0.00
-100.00%
2.50
0.00
0.00
Repayment Of Debt
—
0.00
+100.00%
-2.65
-717.40%
-0.32
Long Term Debt Issuance
—
—
—
0.00
Long Term Debt Payments
—
0.00
+100.00%
-0.13
+50.59%
-0.26
Net Long Term Debt Issuance
—
0.00
+100.00%
-0.13
+50.59%
-0.26
Short Term Debt Issuance
0.00
-100.00%
2.50
0.00
—
Short Term Debt Payments
—
0.00
+100.00%
-2.52
-3848.41%
-0.06
Net Short Term Debt Issuance
0.00
-100.00%
2.50
+199.21%
-2.52
-3848.41%
-0.06
Net Common Stock Issuance
—
0.00
-100.00%
7.81
-41.04%
13.25
Proceeds From Stock Option Exercised
0.00
-100.00%
0.89
-80.60%
4.56
0.00
Net Other Financing Charges
—
-0.11
+84.30%
-0.68
+60.85%
-1.74
Changes In Cash
-2.66
-57.16%
-1.69
-149.11%
3.45
+790.74%
-0.50
Effect Of Exchange Rate Changes
0.12
+74.65%
0.07
+15.33%
0.06
—
Beginning Cash Position
3.07
-34.61%
4.69
+297.76%
1.18
-29.75%
1.68
End Cash Position
0.53
-82.80%
3.07
-34.61%
4.69
+297.76%
1.18
Free Cash Flow
-2.66
+46.46%
-4.97
+11.24%
-5.60
+52.08%
-11.69
Interest Paid Supplemental Data
0.00
0.00
0.00
—
Income Tax Paid Supplemental Data
0.00
0.00
0.00
—
Common Stock Issuance
—
0.00
-100.00%
7.81
-41.04%
13.25
Issuance Of Capital Stock
—
0.00
-100.00%
7.81
-41.04%
13.25
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category