VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
VSVersus Systems Inc.
$1.25$6M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksVSCash Flow

Versus Systems Inc. (VS) Cash Flow Statement

26Y historyFree accessUpdated daily

Persistent free cash flow deficits, highlighted by an $877.6K outflow in 2025Q4, underscore a reliance on external financing as the company struggles with unpredictable capital expenditure requirements.

VS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00
Cash from Operations-1.29M-2.05M-4.97M-5.58M-9.15M-12.89M-3.8M-4.12M-3.73M-3.14M-1.24M-534.68K-288.36K-65.79K-76.78K-299.15K-406.6K-981.17K-2.98M-2.22M-1.55M-707.57K-379.03K-505.19K-221.21K-90.29K-5.77K
Operating CF Margin %--94.02%-8684.78%-2062.68%-824.37%-1678.26%-214.71%-633.25%-218705.93%---------20305.75%-432.68%-575.48%-677.25%----3760.17%-298.23%-32.92%
Operating CF Growth %304.32%58.71%10.93%39.02%29%-239.52%7.85%-10.57%-18.59%-154.23%-131.19%-85.42%-338.28%14.31%74.33%26.43%58.56%67.08%-34.01%-43.73%-118.66%-86.68%24.97%-128.38%-145.01%-1463.94%-
Net Income-2.09M-2.14M-4.57M-10.51M-22.47M-17.85M-5.78M-5.18M-6.88M-5.55M-3.72M-645.24K-297.8K-113.95K-248.93K-412.34K-658.45K-8.45M-20.9M-5.9M-8.81M-394.49K-393.68K-555.87K-214.15K-138.3K-6.57K
Depreciation & Amortization001.69K2.47M3.03M2.35M1.51M2.15M2.2M1.93M790.24K00041339840741.03K95.81K251.28K35.12K000000
Stock-Based Compensation42.95K430.43K160.87K-1.45M1.57M2.15M00478.19K1.1M1.17M57.28K00000174.91K1.72M00000000
Deferred Taxes00000877.93K0000365.39K000000-104.33K-40.63K000-362.28K0000
Other Non-Cash Items-51.17K017.8K3.98M8.69M471.65K510.17K-1.11M7.91K-492.97K186K58.88K72.83K47.02K167.33K35.87K170.99K7.02M15.86M1.92M8.04M47.63K393.39K278.4K000
Working Capital Changes439.6K-338.56K-577.46K-68.02K32.23K-886.25K-44.22K13.39K470.22K-129.41K-29.59K-5.61K-63.39K1.14K4.41K76.92K80.44K342.17K278.89K1.51M-810.21K-360.71K-16.46K-227.72K-7.06K48.02K797
Change in Receivables-211.04K-836K18.22K42.53K62.87K378.98B-417.11K-29.86K5.73K0-1.25K1.2K-6.39K2.39K4.41K-1.86K00845.19K-9.79K-462.93K-176.32K-193.34K-112.2K-4.93K2.76K-1.12K
Change in Inventory00000773.19B000000000006.43K13.72K-23.66K0000000
Change in Payables316.64K116.47K-260.14K00-1.15T369.66K17.35K000000058.48K-35.76K-59.83K308.42K00000000
Cash from Investing-940.57K-609K0-14.51K-2.54M-2.51M-910.61K-1.46M-1.35M-1.61M-2.06M-377.01K-99.07K62.92K75.39K195.89K249.96K797.5K-3.98M-21.34M-4.04M-1.81M-1.17M-580.67K-415.39K27.94K-18.21K
Capital Expenditures-940.56K-609K0-19.41K-40.21K-2.43M-1.05M-1.46M-1.35M-1.28M-405.19K-134.97K-99.07K0000-244.48K-5.04M-21.34M-4.07M-1.81M-1.17M-580.67K-331.19K-85.42K0
CapEx % of Revenue47.13%27.89%0%7.17%3.62%315.88%59.51%224.66%79395.48%--------5059.58%732.33%5523.2%1781.84%---5629.54%282.16%-
Acquisitions00000-85.1K000037.13K00000000030.53K000-84.2K00
Investments---------------------------
Other Investing0004.9K-2.5M0000-329.72K137.98K-242.04K062.92K75.39K97.94K249.96K1.04M1.07M000000113.36K-18.21K
Cash from Financing003.28M9.05M11.19M14.8M6.85M5.63M4.94M3.77M4.18M927K386.1K67K74.87K205.42K249.96K03.11M27.54M6.26M2.62M1.57M1.13M768.86K79.58K12.03K
Debt Issued (Net)002.5M-2.65M-324K-744.32K689.82K1.04M5.26M881.46K-175.58K94.76K57.92K074.87K-154.06K249.96K00-669.67K290.22K-11.43K0-17.77K2.74K2.63K2.03K
Equity Issued (Net)00778.24K7.81M13.25M11.04M5.95M4.87M3.8M2.29M4.41M889.97K341.13K00359.48K003.11M28.21M5.82M2.63M1.55M1.15M819.44K76.95K10K
Dividends Paid000000000000000000000000000
Share Repurchases000000000000000000000000000
Other Financing0003.88M-1.74M4.5M205.8K-270.64K-4.13M604.07K-54.9K-57.73K-12.95K67K000000148.84K012.48K0-53.31K00
Net Change in Cash-2.01M-2.54M-1.62M3.51M-499.31K-649.91K2.25M51.61K-144.45K-979.66K883.56K15.3K-1.33K1.13K-1.39K-103.26K-156.64K-183.67K-3.85M3.97M667.91K96.66K14.44K45.4K132.26K17.23K-11.95K
Free Cash Flow-1.6M-2.66M-4.97M-5.6M-11.69M-15.32M-3.8M-4.12M-5.08M-3.78M-1.64M-669.66K-387.43K-61.79K-76.78K-299.15K-406.6K-1.23M-8.02M-23.57M-5.62M-2.52M-1.55M-1.09M-552.4K-175.71K-5.77K
FCF Margin %-80.12%-121.91%-8684.78%-2069.86%-1052.84%-1994.14%-214.71%-633.25%-298101.47%---------25365.34%-1165.01%-6098.68%-2459.09%----9389.72%-580.39%-32.92%
FCF Growth %58.11%46.46%11.24%52.08%23.69%-303.42%7.85%18.88%-34.4%-130.27%-145.1%-72.85%-527%19.53%74.33%26.43%66.83%84.73%65.95%-319.5%-123.05%-62.34%-42.88%-96.57%-214.38%-2943.62%-
FCF per Share-0.33-0.54-1.89-6.14-112.65-257.26-93.72-140.64-225.83-198.93-121.55-77.59-117.65-27.30-33.93-173.72-249.91-754.25-4956.29-19097.86-9799.85-523.75-393.38-502.72---
FCF Conversion (FCF/Net Income)0.77x1.15x1.23x0.59x0.41x0.72x0.43x0.44x0.76x0.93x0.46x0.83x0.97x0.61x0.31x0.73x0.62x0.12x0.14x0.38x0.18x1.79x0.96x0.91x0.71x0.65x0.88x
Interest Paid000000000000000000000000000
Taxes Paid000000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Imminent liquidity and dilution

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings and Cash Flow Disconnect

As reported in financial statements, Versus Systems displays a highly erratic relationship between net income and operating cash flow, with the OCF/NI ratio frequently swinging into extreme territory, such as the 1.48x observed in 2024Q2, indicating that accruals dominate the company's reported bottom-line performance.

The lack of a consistent correlation between net income and cash generation suggests that reported earnings are heavily influenced by non-cash items and timing differences rather than operational profitability. Investors should monitor this divergence, as it implies that the company's accounting results may not accurately reflect its underlying cash-burning reality.

Persistent Free Cash Flow Deficits

Based on quarterly data, Versus Systems has struggled to maintain positive free cash flow, with the company recording a significant cash outflow of $877.6K in 2025Q4, underscoring a trajectory that remains heavily dependent on external financing to cover ongoing operational and capital expenditure requirements.

The sporadic nature of positive FCF quarters appears to be driven by working capital fluctuations rather than sustainable business model improvements. This pattern suggests that the company remains in a high-burn phase where cash generation is insufficient to support its current cost structure.

Working Capital Volatility Drives Cash

According to recent filings, working capital changes have been the primary driver of cash flow volatility, exemplified by a $941.2K inflow in 2026Q1 that temporarily masked the underlying operational losses, suggesting that cash management is highly sensitive to the timing of client payments and project milestones.

The reliance on working capital swings to manage liquidity indicates that the company lacks a stable, recurring cash conversion cycle. This volatility warrants further investigation into the aging of accounts receivable, as it may suggest that cash flow is being artificially smoothed by timing shifts.

Capital Intensity Remains Unpredictable

As indicated by the provided data, Versus Systems' capital expenditure profile is highly inconsistent, with CapEx/Revenue ratios spiking to 55.4% in 2025Q4, which suggests that the company's investment in infrastructure is not yet aligned with a predictable or scalable revenue growth trajectory.

The erratic nature of these capital outlays may indicate that the company is still in a heavy development phase, requiring periodic, lumpy investments to maintain its platform. Such capital intensity, when paired with negative operating margins, highlights the significant financial burden of maintaining the eXtreme Engagement platform.

Obscured Cash Burn and Dilution

Based on the provided financial history, the company's cash flow statement obscures the true extent of its operational reliance on equity-based compensation and external funding, as evidenced by the minimal cash balance of $527,388 relative to its historical quarterly cash burn rates.

The financial data suggests that the company's survival is contingent upon its ability to access capital markets, which likely results in recurring shareholder dilution. The lack of clear, self-sustaining cash flow generation suggests that the current business model may be fundamentally misaligned with its cost base.

VS — Frequently Asked Questions

Quick answers to the most common questions about buying VS stock.

How much cash does Versus Systems Inc. (VS) generate from operations?

Versus Systems Inc. (VS) generated $-2.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Versus Systems Inc.'s free cash flow?

Versus Systems Inc. (VS) reported negative free cash flow of $2.7M in 2025, indicating capital requirements exceeded cash from operations.

What is Versus Systems Inc.'s capital expenditure (CapEx)?

Versus Systems Inc. (VS) spent $0.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.