Versarien plc
VRSRF · OTC
3/31/2025 | 9/30/2024 | 3/31/2024 | 9/30/2023 | |
|---|---|---|---|---|
| Revenue | $1,466 | $1,086 | $1,338 | $2,827 |
| % Growth | 35% | -18.8% | -52.7% | – |
| Cost of Goods Sold | $949 | $537 | $1,193 | $2,875 |
| Gross Profit | $517 | $549 | $145 | -$48 |
| % Margin | 35.3% | 50.6% | 10.8% | -1.7% |
| R&D Expenses | $0 | $384 | $0 | $0 |
| G&A Expenses | $0 | $165 | $0 | $0 |
| SG&A Expenses | $1,991 | $1,605 | $1,494 | $1,963 |
| Sales & Mktg Exp. | $0 | $2,934 | $0 | $0 |
| Other Operating Expenses | -$233 | $1,249 | -$205 | -$81 |
| Operating Expenses | $1,758 | $3,238 | $1,289 | $1,882 |
| Operating Income | -$1,241 | -$2,689 | -$1,144 | -$1,930 |
| % Margin | -84.7% | -247.6% | -85.5% | -68.3% |
| Other Income/Exp. Net | -$244 | -$1 | -$461 | -$8,935 |
| Pre-Tax Income | -$1,485 | -$2,690 | -$1,605 | -$10,865 |
| Tax Expense | $96 | $0 | -$133 | -$86 |
| Net Income | -$1,316 | -$2,465 | -$1,656 | -$10,326 |
| % Margin | -89.8% | -227% | -123.8% | -365.3% |
| EPS | -0 | 0.003 | -0.006 | -0.039 |
| % Growth | -111.5% | 144.8% | 85.3% | – |
| EPS Diluted | -0 | 0.003 | -0.006 | -0.039 |
| Weighted Avg Shares Out | 3,859,238 | 1,289,021 | 286,820 | 262,349 |
| Weighted Avg Shares Out Dil | 3,858,807 | 1,247,787 | 286,820 | 262,349 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $244 | -$232 | $232 | $0 |
| Depreciation & Amortization | $424 | -$141 | $359 | $727 |
| EBITDA | -$817 | -$1,581 | -$1,014 | -$9,843 |
| % Margin | -55.7% | -145.6% | -75.8% | -348.2% |