Verses Ai Inc. (VRSSF) intrinsic value & 10-year financials
Verses Ai Inc. (VRSSF) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 4 fiscal years revenue shrank 92.1% a year to $155.0K, with an average return on invested capital of 579.7%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $0.25
- Revenue (FY2025)
- $155.0K
- Revenue growth (4-yr CAGR)
- -92.1%
- ROIC (10-yr avg)
- 579.7%
- Free cash flow (FY2025)
- -$33.1M
VRSSF 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $155.0K | -$43.0M | — | -$33.1M | -26953.5% | 418.5% |
| FY2024 | $2.0M | -$52.1M | — | -$29.8M | -2041.0% | 741.0% |
| FY2023 | — | — | — | — | — | — |
| FY2020 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Verses AI Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Verses AI Inc. has historically struggled to out-earn its cost of capital, averaging just 5.8% ROIC.
Verses AI Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Verses AI Inc. is modeled at -92.1% normalized earnings growth with a 5.1% bond-yield adjustment.