VERSES AI Inc. (VRSSF)

VERSES AI Cash Flow Statement

Financials in millions USD. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	-32.11	-42.99	-52.09	-19.46	-8.88	-2.53
Depreciation & Amortization	0.1	0.17	0.26	0.24	0.03	-
Asset Writedown & Restructuring Costs	-	-	-	0.02	-	-
Stock-Based Compensation	4.79	7.73	7.91	3.08	-	0.3
Other Operating Activities	-2.95	2.83	12.35	0.15	5.02	0.27
Change in Accounts Receivable	0.08	0.09	0.03	0.16	-1.54	-0.02
Change in Accounts Payable	0.18	-0.79	1.62	0.63	-0.2	0.47
Change in Unearned Revenue	-0.15	0.1	-0.07	-0.26	-0.3	0.63
Change in Other Net Operating Assets	-0.43	-0.23	0.4	-1.27	-0.48	0.23
Operating Cash Flow	-30.65	-33.09	-29.59	-16.71	-6.36	-0.66
Capital Expenditures	-0.07	-0.03	-0.19	-0.15	-0.25	-
Cash Acquisitions	-	-	-	-	1.3	-
Other Investing Activities	0	-0.48	-1.07	-0.68	-	-
Investing Cash Flow	-0.06	-0.51	-1.26	-0.83	1.04	-
Short-Term Debt Issued	-	-	2	-	-	-
Long-Term Debt Issued	-	10	-	5.55	0.28	0.44
Total Debt Issued	-4.76	10	2	5.55	0.28	0.44
Long-Term Debt Repaid	-	-2.01	-0.12	-0.14	-2.44	-0.65
Net Debt Issued (Repaid)	-4.76	7.99	1.88	5.41	-2.16	-0.21
Issuance of Common Stock	46.71	32.22	27.36	11.77	13.21	1.73
Other Financing Activities	-11.66	-2.56	-1.7	-1.31	0.09	-
Financing Cash Flow	30.29	37.66	27.54	15.87	11.14	1.53
Foreign Exchange Rate Adjustments	-0.38	-0.13	-0.19	-0.4	-0.23	-
Net Cash Flow	-0.81	3.92	-3.5	-2.07	5.59	0.87
Free Cash Flow	-30.71	-33.12	-29.78	-16.86	-6.61	-0.66
Free Cash Flow Margin	-3751.98%	-21368.82%	-1514.12%	-1050.13%	-238.28%	-677.24%
Free Cash Flow Per Share	-2.75	-4.23	-8.33	-4.05	-2.29	-0.28
Cash Interest Paid	-	0.01	0.01	0.01	0.15	-
Levered Free Cash Flow	-24.41	-14.55	-1.33	-9	-7.38	1.27
Unlevered Free Cash Flow	-23.81	-13.33	-0.98	-8.94	-7.28	1.45
Change in Working Capital	-0.48	-0.83	1.98	-0.74	-2.52	1.3

Source: S&P Global Market Intelligence. Standard template. Financial Sources.