Versus Systems Inc
NASDAQ:VS
Income Statement
Earnings Waterfall
Versus Systems Inc
Revenue
|
271.2k
USD
|
Cost of Revenue
|
-103.1k
USD
|
Gross Profit
|
168.1k
USD
|
Operating Expenses
|
-7.1m
USD
|
Operating Income
|
-6.9m
USD
|
Other Expenses
|
-3.6m
USD
|
Net Income
|
-10.5m
USD
|
Income Statement
Versus Systems Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+188%
|
0
N/A
|
1
+2%
|
0
-34%
|
0
+36%
|
1
+124%
|
1
+38%
|
1
-1%
|
1
-27%
|
1
-26%
|
1
+4%
|
1
+40%
|
1
+17%
|
1
+2%
|
1
-13%
|
1
-14%
|
1
-20%
|
0
-39%
|
0
-41%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(8)
|
(8)
|
(7)
|
(7)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(11)
|
(14)
|
(15)
|
(16)
|
(15)
|
(15)
|
(15)
|
(21)
|
(19)
|
(18)
|
(7)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(7)
|
(10)
|
(12)
|
(13)
|
(14)
|
(12)
|
(12)
|
(12)
|
(9)
|
(8)
|
(6)
|
(7)
|
|
Research & Development |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
0
|
|
Operating Income |
(0)
N/A
|
(0)
+20%
|
(0)
+13%
|
(0)
-43%
|
(0)
-140%
|
(0)
-58%
|
(1)
-47%
|
(1)
-18%
|
(1)
-6%
|
(1)
-16%
|
(1)
-62%
|
(2)
-79%
|
(3)
-44%
|
(5)
-43%
|
(5)
-6%
|
(5)
-4%
|
(5)
-1%
|
(6)
-16%
|
(8)
-22%
|
(8)
-5%
|
(7)
+12%
|
(7)
+5%
|
(5)
+25%
|
(6)
-19%
|
(7)
-15%
|
(7)
-1%
|
(7)
-6%
|
(6)
+24%
|
(6)
-9%
|
(7)
-17%
|
(10)
-44%
|
(13)
-27%
|
(14)
-11%
|
(15)
-5%
|
(14)
+8%
|
(13)
+3%
|
(14)
-3%
|
(20)
-45%
|
(19)
+6%
|
(17)
+7%
|
(7)
+60%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(4)
|
(4)
|
(3)
|
3
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(4)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
|
Pre-Tax Income |
(0)
N/A
|
(0)
+10%
|
(0)
N/A
|
(0)
-44%
|
(0)
-138%
|
(0)
-29%
|
(1)
-43%
|
(1)
-25%
|
(1)
+1%
|
(1)
-19%
|
(2)
-112%
|
(3)
-56%
|
(4)
-38%
|
(5)
-27%
|
(5)
-7%
|
(5)
-4%
|
(5)
-1%
|
(6)
-17%
|
(8)
-21%
|
(8)
-8%
|
(7)
+12%
|
(7)
+4%
|
(5)
+22%
|
(6)
-16%
|
(7)
-16%
|
(8)
-3%
|
(8)
-11%
|
(7)
+20%
|
(7)
-4%
|
(8)
-12%
|
(17)
-115%
|
(17)
-2%
|
(18)
-5%
|
(18)
-3%
|
(11)
+42%
|
(13)
-18%
|
(22)
-73%
|
(20)
+9%
|
(19)
+5%
|
(17)
+10%
|
(11)
+38%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(8)
|
(8)
|
(7)
|
(7)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(17)
|
(17)
|
(18)
|
(18)
|
(11)
|
(13)
|
(22)
|
(20)
|
(19)
|
(17)
|
(11)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
2
|
2
|
1
|
0
|
1
|
1
|
2
|
3
|
3
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(0)
N/A
|
(0)
+10%
|
(0)
N/A
|
(0)
-44%
|
(0)
-138%
|
(0)
-29%
|
(1)
-43%
|
(1)
-25%
|
(1)
+1%
|
(1)
-19%
|
(2)
-112%
|
(2)
-41%
|
(3)
-10%
|
(3)
-21%
|
(3)
+9%
|
(3)
+9%
|
(3)
-20%
|
(4)
-13%
|
(4)
-18%
|
(5)
-10%
|
(4)
+25%
|
(3)
+6%
|
(2)
+26%
|
(3)
-15%
|
(5)
-81%
|
(6)
-8%
|
(7)
-22%
|
(6)
+6%
|
(5)
+15%
|
(7)
-24%
|
(14)
-113%
|
(14)
+3%
|
(14)
-3%
|
(14)
+0%
|
(9)
+38%
|
(12)
-33%
|
(22)
-85%
|
(21)
+6%
|
(19)
+8%
|
(17)
+10%
|
(11)
+38%
|
|
EPS (Diluted) |
-2.5
N/A
|
-2.25
+10%
|
-2.25
N/A
|
-2.6
-16%
|
-6.19
-138%
|
-2
+68%
|
-3.8
-90%
|
-4.73
-24%
|
-4.99
-5%
|
-5.53
-11%
|
-9.77
-77%
|
-9.22
+6%
|
-12.4
-34%
|
-11.74
+5%
|
-9.64
+18%
|
-8.77
+9%
|
-10.86
-24%
|
-11.56
-6%
|
-11.81
-2%
|
-12.94
-10%
|
-9.93
+23%
|
-8.42
+15%
|
-5.65
+33%
|
-5.39
+5%
|
-11.02
-104%
|
-9.49
+14%
|
-11.18
-18%
|
-10.3
+8%
|
-8.4
+18%
|
-9.37
-12%
|
-11.71
-25%
|
-13.82
-18%
|
-15.15
-10%
|
-11.29
+25%
|
-4.85
+57%
|
-7.09
-46%
|
-13.11
-85%
|
-2.48
+81%
|
-1.75
+29%
|
-1.57
+10%
|
-11.52
-634%
|