Verses AI Inc 10-Q for FY2026 Q2
Verses AI Inc. (VRSSF)
About this 10-Q
Verses AI Inc filed this 10-Q on November 14, 2025, covering the quarter ended September 30, 2025 (FY2026 Q2).
Headline figures
Quarter ended September 30, 2025, as reported in this filing, compared with the same period a year earlier where the filing states it.
- Revenue
- $100.7K
- down 35.0% from $155K a year earlier
- Net loss
- $9.87M
- compared with a net loss of $8.57M a year earlier
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
(Mark One)
For
the Quarterly Period Ended:
For the transition period from:
Commission
File Number:
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of | (I.R.S. Employer | |
| incorporation or organization) | Identification No.) |
| (Address of principal executive offices) | (Zip Code) |
(Registrant’s telephone number, including area code)
Not applicable
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act: None.
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days.
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer | ☐ | Accelerated filer | ☐ |
| ☒ | Smaller reporting company | ||
| Emerging growth company |
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No
The number of the issuer’s Class A Subordinate Voting Shares, without par value, outstanding at November 13, 2025 was .
Table of Contents
| i |
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS AND INDUSTRY DATA
This Quarterly Report on Form 10-Q contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Any statements in this Quarterly Report on Form 10-Q about our expectations, beliefs, plans, objectives, assumptions or future events or performance are not historical facts and are forward-looking statements. These statements are often, but not always, made through the use of words or phrases such as “believe,” “will,” “expect,” “anticipate,” “estimate,” “intend,” “plan” and “would.” For example, statements concerning financial condition, possible or assumed future results of operations, growth opportunities, industry ranking, plans and objectives of management, markets for our Class A Subordinate Voting Shares and future management and organizational structure are all forward-looking statements. Forward-looking statements are not guarantees of performance. They involve known and unknown risks, uncertainties and assumptions that may cause actual results, levels of activity, performance or achievements to differ materially from any results, levels of activity, performance or achievements expressed or implied by any forward-looking statement.
Any forward-looking statements are qualified in their entirety by reference to the risk factors discussed in this Quarterly Report on Form 10-Q. Some of the risks, uncertainties and assumptions that could cause actual results to differ materially from estimates or projections contained in the forward-looking statements include, but are not limited to:
| ● | the competitive and business strategies of the Company (as defined below); | |
| ● | the Company’s research roadmap and expectations regarding the Company’s development of artificial intelligence (“AI”); | |
| ● | the Company’s participation in AI benchmark challenges and expectations regarding the public release timeline of Genius (as defined herein); | |
| ● | market prices, values and other economic indicators; | |
| ● | receipt and timing of any required governmental, regulatory and third-party approvals, licenses and permits; | |
| ● | the performance of the Company’s business and operations; | |
| ● | the intention to grow the business, operations and potential activities of the Company; | |
| ● | the Company’s competitive positioning; | |
| ● | the Company’s anticipated partnerships and agreements with third parties and the expected outcomes of such partnerships and agreements; | |
| ● | possible events, conditions or financial performance that is based on assumptions about future economic conditions and courses of action; | |
| ● | timing, costs and potential success of future activities on the Company’s facilities and projects; | |
| ● | future outlook and goals relating to the Company’s strategy; | |
| ● | whether the Company will have sufficient working capital and its ability to raise additional financing required in order to continue development of its business and continue operations; | |
| ● | the Company’s expected reliance on key management personnel, advisors and consultants; | |
| ● | the Company’s intended compensation policy and practices and compensation structure; | |
| ● | the capabilities of Genius and Genius-based applications; | |
| ● | the development and roll-out of Genius and Genius-based applications; | |
| ● | the expected competitive aspects of Genius and Genius-based applications in the market; | |
| ● | the scalability of the Spatial Web (as defined herein) and Genius; | |
| ● | beliefs and intentions regarding the ownership or potential ownership of any material patents, trademarks and domain names used in connection with the Company’s products and services; | |
| ● | analyses and other information based on expectations of future performance and planned products; | |
| ● | planned expenditures and budgets and the execution thereof; and | |
| ● | anticipated results and developments in the Company’s operations in future periods and other matters which may occur in the future. |
| -1- |
Forward-looking information is not a guarantee of future performance and is based upon a number of estimates and assumptions of management in light of management’s experience and perception of trends, current conditions and expected developments, as well as other factors that management believes to be relevant and reasonable in the circumstances, including, without limitation, assumptions about:
| ● | possible events, conditions or financial performance that is based on assumptions about future economic conditions and courses of action; | |
| ● | general economic, financial market, regulatory and political conditions in which the Company operates; | |
| ● | general demand and consumer interest in the Company’s products; | |
| ● | the competitive environment in which the Company operate; | |
| ● | the ability of the Company to grow its market share and the Company’s growth outlook; | |
| ● | anticipated and unanticipated costs that the Company may face; | |
| ● | estimated contracted revenue, revenue structures and revenue from operations; | |
| ● | there being no significant delays in the development and commercialization of Genius and other products and services; | |
| ● | the ability of the Company to raise any necessary capital on acceptable terms; | |
| ● | the ability of the Company to anticipate future needs of clients and partners; | |
| ● | the ability of the Company to maintain and effect sufficient research and development capabilities; | |
| ● | the ability of the Company to execute the Company’s growth, sales and customer acquisition strategies; | |
| ● | the ability of the Company to attract and retain skilled personnel; | |
| ● | the ability of the Company to obtain qualified staff and in a timely and cost-efficient manner; | |
| ● | there being no significant barriers to the acceptance of the Company’s products and services; | |
| ● | the continued adoption and acceptance of the Spatial Web; | |
| ● | stability in financial and capital markets; | |
| ● | fluctuations in capital markets and share prices; | |
| ● | the accuracy of budgeted costs and expenditures; | |
| ● | future currency exchange rates and interest rates; | |
| ● | the timely receipt of any required governmental, regulatory and third-party approvals, license and permits on favorable terms and any required renewals of the same; | |
| ● | legislation and regulation favoring the furtherance of AI applications; and | |
| ● | requirements under applicable laws. |
While the Company considers these assumptions to be reasonable, the assumptions are inherently subject to significant business, social, economic, political, regulatory, competitive and other risks and uncertainties, contingencies and other factors that could cause actual actions, events, conditions, results, performance or achievements to be materially different from those projected in the forward-looking information. Many assumptions are based on factors and events that are not within the control of the Company and there is no assurance they will prove to be correct.
Furthermore, by their very nature, forward-looking information involves a variety of known and unknown risks, uncertainties and other factors which may cause the actual plans, intentions, events, results, performance or achievements of the Company to be materially different from those expressed or implied by such forward-looking information. Such risks, uncertainties and other factors include, without limitation: industry-wide risks; fluctuations in capital markets and share prices; price volatility; risks related to the ability to obtain financing needed to fund the continued development of the Company’s business; changes in the Company’s business plans; risks related to the Company’s limited operating history; the Company requiring additional funding to maintain operations; risks related to the Company’s negative cashflow from operating activities; the Company’s failure to implement its growth strategy; risks related to conflicts of interest involving the Company’s management; risks related to the uncertainty of the Company’s use of available funds; risks related to proprietary AI algorithms; the failure of the Company to manage its growth; risks related to the Company’s reliance on strategic partnerships; risk associated with security breaches; risk associated with software errors or defects; risks associated with insufficient insurance coverage; the Company’s failure to maintain, promote and enhance its brand; the Company’s dependence on customer Internet access and use of Internet for commerce; risks associated with privacy and security of sensitive information; risks associated with changes in technology affecting the Company’s business and products; risks associated with the competitive environment of the Company’s industry; risks associated with the uncertainty of market opportunity estimates and growth forecasts; risks associated with reputational damage; the Company’s inability to protect its intellectual property; the volatility of the global economy; the Company’s dependence on management and key personnel; risks associated with government regulation affecting the Company; the Company being subject to civil or other legal proceedings; risks related to reporting requirements arising from the Company’s reporting issuer status; risks associated with future acquisitions; risks related to the maintenance of effective internal controls by the Company; the potential that no active or liquid market for the Class A Subordinate Voting Shares may develop or be sustained; the speculative nature of an investment in the Class A Subordinate Voting Shares; risk that the market price of the Class A Subordinate Voting Shares may not represent the Company’s performance or intrinsic value; risks associated with the influence of reports published by securities or industry analysts on the trading market of the Class A Subordinate Voting Shares; risks associated with price volatility of publicly traded securities; risks associated with the future dilution of the Company’s securities; risks associated the payment of dividends; and other risks discussed under “Risk Factors” below.
| -2- |
The foregoing is not an exhaustive list of the risks and factors that may affect the Company’s forward-looking information. Although the Company has attempted to identify important factors that could affect the Company and may cause actual actions, events, conditions, results, performance or achievements to differ materially from those described in the forward-looking information, there may be other factors that cause actions, events, conditions, results, performance or achievements not to be as anticipated, estimated or intended. In addition, we cannot assess the impact of each factor on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.
The Company cautions that the foregoing lists of important assumptions and factors are not exhaustive. Other events or circumstances could cause actual results to differ materially from those estimated or projected and expressed in, or implied by, the forward-looking information contained in this Quarterly Report on Form 10-Q. You should read this Quarterly Report on Form 10-Q and the documents that we reference herein and have filed as exhibits to the Quarterly Report on Form 10-Q, completely and with the understanding that our actual future results may be materially different from what we expect. There can be no assurance that forward-looking information will prove to be accurate, as actual results and future events could differ materially from those anticipated in such information. You should assume that the information appearing in this Quarterly Report on Form 10-Q is accurate as of the date hereof. Accordingly, readers should not place undue reliance on forward-looking information. Except as required by law, the Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events.
We qualify all of the information presented in this Quarterly Report on Form 10-Q, and particularly our forward-looking statements, by these cautionary statements.
This Quarterly Report on Form 10-Q may include market data and certain industry data and forecasts, which we may obtain from internal surveys, market research, publicly available information and industry publications. Such reports generally state that the information contained therein has been obtained from sources believed to be reliable, but the accuracy or completeness of such information is not guaranteed. Although we believe this information is reliable, we have not independently verified, nor can we guarantee, the accuracy or completeness of that information.
Throughout this Quarterly Report on Form 10-Q, the “Company,” “VERSES,” “we,” “us,” and “our” refers to Verses AI Inc., individually, or as the context requires, collectively with its subsidiaries.
| -3- |
PART I - FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS.
VERSES AI INC.
Condensed Consolidated Interim Balance Sheet
(Expressed in United States dollars)
| September 30, 2025 | March 31, 2025 | |||||||||
| Notes | (Unaudited) | (Audited) | ||||||||
| ASSETS | ||||||||||
| CURRENT | ||||||||||
| Cash and restricted cash | 3 | $ | $ | |||||||
| Accounts receivable | ||||||||||
| Deferred financing costs | ||||||||||
| Work in progress | ||||||||||
| Tax receivable | ||||||||||
| Prepaid expenses | 12 | |||||||||
| Total current assets | ||||||||||
| Due from related parties | 8 | |||||||||
| Equipment | 6, 13 | |||||||||
| TOTAL ASSETS | $ | $ | ||||||||
| LIABILITIES | ||||||||||
| CURRENT | ||||||||||
| Accounts payable | 8 | $ | $ | |||||||
| Accrued liabilities | ||||||||||
| Deferred grant | 3 | |||||||||
| Deferred revenue | ||||||||||
| Provision for legal claim | 19, 20 | |||||||||
| Restricted share unit liability | 7 | |||||||||
| Total current liabilities | ||||||||||
| Loans payable | 6 | |||||||||
| TOTAL LIABILITIES | ||||||||||
| SHAREHOLDERS’ DEFICIENCY | ||||||||||
| Class A Subordinate Voting Shares, par value: authorized; and issued and outstanding, respectively | 10 | |||||||||
| Class B Proportionate Voting Shares, par value: authorized; and issued and outstanding, respectively | 10 | |||||||||
| Voting shares, value | 10 | |||||||||
| Additional paid-in capital | 8, 10, 11 | |||||||||
| Accumulated other comprehensive loss | ( | ) | ( | ) | ||||||
| Deficit | ( | ) | ( | ) | ||||||
| TOTAL SHAREHOLDERS’ DEFICIENCY | ( | ) | ( | ) | ||||||
| TOTAL LIABILITIES AND SHAREHOLDERS’ DEFICIENCY | $ | $ | ||||||||
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
| -4- |
VERSES AI INC.
Unaudited Condensed Consolidated Interim Statements of Operations
For the three and six months ended September 30, 2025 and 2024
(Expressed in United States dollars)
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Three months ended | Six months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| REVENUE | $ | $ | $ | $ | ||||||||||||
| COST OF REVENUE | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| NET REVENUE | ||||||||||||||||
| Operating expenses: | ||||||||||||||||
| Selling, general and administrative expenses | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| OPERATING INCOME (EXPENSE) | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Other income/(expense), net | ( | ) | ( | ) | ||||||||||||
| NET LOSS | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Loss Per Class A Subordinate Voting Shares - Basic and Diluted | $ | ) | $ | ) | $ | ) | $ | ) | ||||||||
| Loss Per Class B Proportionate Voting Shares - Basic and Diluted | $ | ) | $ | ) | ||||||||||||
| Class A Subordinate Voting Shares Shares used in computing earnings per share - Basic and Diluted | ||||||||||||||||
| Class B Proportionate Voting Shares Shares used in computing earnings per share - Basic and Diluted | ||||||||||||||||
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
| -5- |
VERSES AI INC.
Unaudited Condensed Consolidated Interim Statements of Comprehensive Loss
For the three and six months ended September 30, 2025 and 2024
(Expressed in United States dollars)
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Three months ended | Six months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net Loss | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Change in foreign currency translation | ( | ) | ( | ) | ( | ) | ||||||||||
| NET COMPREHENSIVE LOSS | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
The accompanying notes are an integral part of these consolidated financial statements.
| -6- |
VERSES AI INC.
Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency
For the three and six months ended September 30, 2025 and 2024
(Expressed in United States dollars)
| Number of Class B Proportionate Voting Shares | Number of Class A Subordinate Voting Shares | Share Capital | Additional paid-in capital | Obligation to Issue Shares | Accumulated Other Comprehensive Loss | Deficit | Total Shareholders’ Deficiency | |||||||||||||||||||||||||
| Balance, March 31, 2024 | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||||||||||||||||||
| Exercise of options and warrants | - | ( | ) | |||||||||||||||||||||||||||||
| Stock options granted | - | - | ||||||||||||||||||||||||||||||
| Conversion of Class B Proportionate Voting shares into Class A Subordinate Voting shares | ( | ) | ||||||||||||||||||||||||||||||
| Shares issued for services | - | |||||||||||||||||||||||||||||||
| Special warrants proceeds received (net) | - | |||||||||||||||||||||||||||||||
| Foreign exchange difference | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Net loss | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Additional interest convertible debenture | - | |||||||||||||||||||||||||||||||
| RSUs converted | - | |||||||||||||||||||||||||||||||
| Conversion of Class A Subordinate Voting shares into Class B Proportionate Voting shares | 198,517 | ) | ||||||||||||||||||||||||||||||
| Balance, June 30, 2024 | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||||||||||||||||||
| Exercise of options and warrants | - | ( | ) | |||||||||||||||||||||||||||||
| Stock options granted | - | - | ||||||||||||||||||||||||||||||
| Special warrants converted to shares | - | ( | ) | |||||||||||||||||||||||||||||
| Issuance of units for cash (net) | - | |||||||||||||||||||||||||||||||
| Foreign exchange difference | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Net loss | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Balance, September 30, 2024 | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||||||||||||||||||
| Balance, March 31, 2025 | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||||||||||||||||||
| Stock options granted | - | - | ||||||||||||||||||||||||||||||
| Additional interest convertible debenture | - | |||||||||||||||||||||||||||||||
| Issuance of Units for cash (net) | - | |||||||||||||||||||||||||||||||
| Foreign exchange difference | - | - | ||||||||||||||||||||||||||||||
| Net loss | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Balance, June 30, 2025 | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||||||||||||||||||
| Balance | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||||||||||||||||||
| Exercise of options and warrants | - | ( | ) | |||||||||||||||||||||||||||||
| RSUs converted | - | |||||||||||||||||||||||||||||||
| Stock options granted | - | - | ||||||||||||||||||||||||||||||
| Issuance of Units for cash (net) | - | |||||||||||||||||||||||||||||||
| Conversion of Class A Subordinate Voting shares into Class B Proportionate Voting shares | ( | ) | ||||||||||||||||||||||||||||||
| Foreign exchange difference | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Net loss | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Balance, September 30, 2025 | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||||||||||||||||||
| Balance | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||||||||||||||||||
The accompanying notes are an integral part of these consolidated financial statements.
| -7- |
VERSES AI INC.
Unaudited Condensed Consolidated Interim Statements of Cash Flows
For the six months ended September 30, 2025 and 2024
(Expressed in United States dollars)
| For the period ended | September 30, 2025 | September 30, 2024 | ||||||
| Cash provided by (used in): | ||||||||
| OPERATING ACTIVITIES | ||||||||
| Cash provided by (used in): OPERATING ACTIVITIES | ||||||||
| Net loss | $ | ( | ) | $ | ( | ) | ||
| Adjustments to reconcile net losses to net cash used in operating activities: | ||||||||
| Depreciation | ||||||||
| Interest due from related parties loan | ( | ) | ||||||
| Fair value gain on derivative liability | ( | ) | ||||||
| Foreign exchange effect on convertible debenture | ||||||||
| Provision for legal claim | ||||||||
| Provision for contract settlement | ||||||||
| Provision for losses on related party transactions | ||||||||
| Accretion expense | ||||||||
| Interest expense | ||||||||
| Issuance of shares for services | ||||||||
| Restricted shares units | ( | ) | ||||||
| Share based payments | ||||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | ( | ) | ( | ) | ||||
| Contract assets and unbilled revenue | ||||||||
| Tax receivable | ( | ) | ( | ) | ||||
| Prepaid expenses | ( | ) | ( | ) | ||||
| Deferred financing costs | ||||||||
| Accounts payable and accrued liabilities | ( | ) | ||||||
| Deferred revenue | ( | ) | ||||||
| Net cash used in operating activities | ( | ) | ( | ) | ||||
| INVESTING ACTIVITIES | ||||||||
| Due from related parties | ( | ) | ||||||
| Investment in equipment | ( | ) | ( | ) | ||||
| Net cash used in investing activities | ( | ) | ( | ) | ||||
| FINANCING ACTIVITIES | ||||||||
| Deferred grant | ( | ) | ||||||
| Repayments of loans | ( | ) | ( | ) | ||||
| Proceeds from issuance of special warrants | ||||||||
| Special warrant issuance costs | ( | ) | ||||||
| Proceeds from issuance of equity instruments | ||||||||
| Proceeds from issuance of Units | ||||||||
| Private placement issuance costs | ( | ) | ( | ) | ||||
| Proceeds from issuance of convertible debentures | ||||||||
| Net cash provided by financing activities | ||||||||
| Foreign exchange effect on cash | ( | ) | ||||||
| Net change in cash during the period | ( | ) | ||||||
| Cash, beginning of the period | ||||||||
| Cash, end of the period | $ | $ | ||||||
Supplemental cash flow information (Note 16).
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
| -8- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 1. | NATURE OF BUSINESS AND GOING CONCERN |
VERSES is a cognitive computing company specializing in next generation intelligence software systems. We are primarily focused on developing an intelligence-as-a-service smart software platform. Our business is based on the vision of the “Spatial Web” - an open, hyper-connected, context-aware, governance-based network of humans, machines and intelligent agents. We also intend to build tools that enable the Spatial Web and to become a leader in the transition from the information age to the intelligence age.
In early 2024, we launched a private beta program of our software platform with a few select users with whom we had existing business relationships. During the second half of 2024, we launched a public beta program for a broader number of developers.
On April 30, 2025, we announced the commercial launch of our flagship software platform, called Genius, which is designed to enable agentic intelligence for enterprises. Genius is designed to provide the tools necessary to build domain-specific models that are intended to improve decision-making (inference as a service) for third-party agents through our software development kits/application programming interfaces and model editor. We are implementing a “Lighthouse” go to market strategy that will focus on working with a small number of high-value, high-impact clients in sectors where success will have broad applicability, such as financial services, robotics, and smart cities. Each client will allow us to continue to develop and validate our Genius model that can then be applied to other clients in the same sector. During the coming quarters, we plan to expand from these initial sectors into others, such as logistics and infrastructure management.
On June 28, 2022, the Subordinate Class A shares of the Company were listed and started trading on the NEO Exchange in Canada (“NEO”) (“Listing”) under the symbol “VERS”.
On October 4, 2022, the Company announced that the Company’s Class A shares have commenced trading on the OTCQX® Best Market, an over-the-counter public market in the United States, under the ticker symbol “VRSSF”. VERSES will continue to trade on the NEO Exchange in Canada, as its primary listing.
On July 20, 2023, the Company was downgraded from the OTCQX and started trading on OTCQB® Venture Market under the same ticker symbol “VRSSF”.
The Company’s head office and registered and records office is located at 1111 West Hastings Street, 15th Floor, Vancouver, British Columbia, V6E 2J3, Canada.
For
the six-month period ending September 30, 2025, the Company incurred a net loss of $
The ability of the Company to raise additional capital sufficient to continue operations is dependant, in part, on the progress of its technology development and continued investor support. The material uncertainty of these items raise substantial doubt about the Company’s ability to continue as a going concern. These consolidated financial statements do not give effect to any adjustments, which would be necessary should the Company be unable to raise additional capital to continue as a going concern. In such circumstances, the Company would be required to realize its assets and discharge its liabilities outside of the normal course of business, and the amounts realized could differ materially from those reflected in these consolidated financial statements.
| -9- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
| a) | Basis of presentation |
The condensed consolidated interim financial statements include the accounts of VERSES AI Inc. and its wholly owned subsidiaries (“Subsidiaries”) (collectively “VERSES” or the “Company”) have been prepared in accordance with U.S generally accepted accounting principles (“GAAP”) as defined by the Financial Accounting Standards Board (FASB).
| b) | Consolidation |
These consolidated financial statements include the accounts of the Company and its wholly owned Subsidiaries. The results of the Subsidiaries will continue to be included in the consolidated financial statements of the Company until the date that the Company’s control over the Subsidiaries ceases. Control exists when the Company has the power, directly or indirectly, to govern the financial and operating policies of an entity so as to obtain benefits from its activities. All intercompany transactions are eliminated on these consolidated financial statements.
Details of the Company’s Subsidiaries at September 30, 2025 and March 31, 2025 are as follows:
SCHEDULE OF SUBSIDIARIES
| Name | Place of Incorporation | September 30, 2025 Interest | March 31, 2025 Interest | |||||
Verses Technologies USA, Inc. (formerly Verses Labs Inc.) (“VTU”) | ||||||||
| Verses Operations Canada Inc. (“VOC”) | ||||||||
| Verses Logistics Inc. (“VLOG”) | ||||||||
| Verses Realities Inc. (“VRI”) | ||||||||
| Verses Inc. (“VINC”) | ||||||||
| Verses Health Inc. (“VHE”) | ||||||||
| Verses Global BV (“VBV”) | ||||||||
| Verses Solutions Inc (“VSI”) | ||||||||
| c) | Significant accounting estimates and judgments |
The preparation of these condensed consolidated interim financial statements requires management to make certain estimates, judgments and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and reported amounts of expenses during the reporting period. These consolidated financial statements include estimates that, by their nature, are uncertain. The impacts of such estimates are pervasive throughout the consolidated financial statements, and may require accounting adjustments based on future occurrences. Revisions to accounting estimates are recognized in the period in which the estimate is revised and future periods if the revision affects both current and future periods. These estimates are based on historical experience, current and future economic conditions, and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Actual outcomes could differ from these estimates.
The significant judgements made by management in the Company’s accounting policies and key sources of estimation uncertainty were the same as those applied in the annual audited consolidated financial statements for the year ended March 31, 2025.
| -10- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 3. | DEFERRED GRANT |
The Company’s subsidiary, VBV, entered into a grant agreement (along with other beneficiaries) with the Horizon Europe, which is a program delegated under the European Commission, to provide technical expertise on artificial intelligence.
Under
the grant agreement, VBV received $
Of
the expenses incurred in connection with the grant agreement, $
SCHEDULE OF DEFERRED GRANT
| September 30, 2025 | March 31, 2025 | |||||||
| Balance, beginning of the year | $ | $ | ||||||
| Grant received | ||||||||
| Expenses on the project | ( | ) | ( | ) | ||||
| Exchange difference | ( | ) | ||||||
| Balance, end of the period | $ | $ | ||||||
| 4. | REVENUE |
The Company recognized revenues from contracts with customers in accordance with the following timing under ASC 606 Revenue from Contracts with Customers.
SCHEDULE OF REVENUE FROM CONTACT WITH CUSTOMERS
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
Three months ended September 30, | Six months ended September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Recognized at a point in time (1) | $ | $ | $ | $ | ||||||||||||
| Recognized over the duration of contracts (2) | ||||||||||||||||
| Total | $ | $ | $ | $ | ||||||||||||
| (1) | ||
| (2) |
On
August 14, 2024, the Company announced the existing SaaS contract with its customer was terminated by both parties. As a result, the
Company has recorded a provision for the contract settlement for $
| 5. | COST OF REVENUE |
The Company’s cost of revenue is summarized as follows:
SCHEDULE OF COST OF REVENUE
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Three months ended | Six months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Cost of Revenue from POCs and software implementation | $ | $ | $ | $ | ||||||||||||
| Cost of Revenue from SaaS | ||||||||||||||||
| Total | $ | $ | $ | $ | ||||||||||||
| -11- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 6. | LOANS PAYABLE |
Loan activity consisted of the following:
SCHEDULE OF LOANS PAYABLE
| For the period ended | September 30, 2025 | March 31, 2025 | ||||||
| Balance, beginning of the year | $ | $ | ||||||
| Repayment | ( | ) | ( | ) | ||||
| Interest expense | ||||||||
| Balance, end of the period | $ | $ | ||||||
On
June 5, 2020, the Company received a $
| 7. | SHARE BASED PAYMENTS |
| a) | Stock Options |
The Company has an Omnibus Equity Incentive Plan (the “Plan”) available to employees, directors, officers, and consultants with grants under the Plan approved from time to time by the Board of Directors. Under the Plan, the Company is authorized to issue options (“Options”) to purchase an aggregate of up to % of the Company’s issued and outstanding Subordinate Voting Shares. Each option can be exercised to acquire one Subordinate Voting Share of the Company (“Share”). The exercise price for an option granted under the Plan may not be less than the prevailing market price at the date of grant.
SCHEDULE OF OPTIONS TO PURCHASE SUBORDINATE VOTING SHARES
| Expiry date | Average Remaining Contractual Life in Years | Exercise Price (CAD$) | Exercise Price (USD$ equivalent) (1) | Outstanding | ||||||||||||
| June 16, 2027 | ||||||||||||||||
| September 4, 2027 | ||||||||||||||||
| September 16, 2027 | ||||||||||||||||
| April 28, 2028 | ||||||||||||||||
| December 15, 2028 | ||||||||||||||||
| December 23, 2028 | ||||||||||||||||
| April 15, 2029 | ||||||||||||||||
| July 3, 2029 | ||||||||||||||||
| May 26, 2030 | ||||||||||||||||
| September 19, 2030 | ||||||||||||||||
| (1) |
| -12- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 7. | SHARE BASED PAYMENTS (continued) |
| a) | Stock Options (continued) |
SUMMARY OF OPTIONS
Number of stock options | Weighted Average Exercise Price (CAD$) | Weighted Average Exercise Price (USD$ equivalent) (1) | ||||||||||
| Outstanding, March 31, 2024 | $ | $ | ||||||||||
| Granted | ||||||||||||
| Exercised | ( | ) | ||||||||||
| Cancelled | ( | ) | ||||||||||
| Outstanding, March 31, 2025 | ||||||||||||
| Granted | ||||||||||||
| Exercised | ( | ) | ||||||||||
| Expired | ( | ) | ||||||||||
| Outstanding, September 30, 2025 | ||||||||||||
| Exercisable, September 30, 2025 | $ | $ | ||||||||||
| (1) |
During the six month period ended September 30, 2025:
| - | Options at an average exercise price of CAD$ ($ at balance sheet rate) belonging to inactive employees expired according to the Plan. | |
| - |
Options, which were granted on July 24, 2025 to Consultant “B”, were exercised at an exercise price of CAD$
for the net proceeds of $ |
On September 19, 2025, the Company granted Options to employees and independent contractors of the Company with an exercise price of CAD$ ($ at balance sheet rate), expiring in years, of which will vest to the vesting start date, and with vest .
These Options were fair valued at $ using the Black-Scholes option pricing model with the following assumptions:
| CAD$ | $ | |||||||
| Share price at grant date | $ | $ | ||||||
| Risk-free interest rate | % | % | ||||||
| Expected life | years | years | ||||||
| Expected volatility | % | % | ||||||
| Expected forfeitures | % | % | ||||||
| Expected dividends | ||||||||
| Grant date fair value per option | $ | $ | ||||||
During the six month period ended September 30, 2025, the Company recognized $ as share-based payment for these Options using the graded vesting method over the vesting period.
| -13- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 7. | SHARE BASED PAYMENTS (continued) |
| a) | Stock Options (continued) |
On September 4, 2025, the Company granted Options to the consultant “B” with an exercise price of CAD$ ($ at balance sheet rate), expiring in years, and vesting on the grant date. These Options were fair valued at $ using the Black-Scholes option pricing model with the following assumptions:
| CAD$ | $ | |||||||
| Share price at grant date | $ | $ | ||||||
| Risk-free interest rate | % | % | ||||||
| Expected life | years | years | ||||||
| Expected volatility | % | % | ||||||
| Expected forfeitures | % | % | ||||||
| Expected dividends | ||||||||
| Grant date fair value per option | $ | $ | ||||||
On July 24, 2025, the Company granted Options to the consultant “B” with an exercise price of CAD$($ at balance sheet rate), expiring in years, and vesting on the grant date. These Options were fair valued at $ using the Black-Scholes option pricing model with the following assumptions:
| CAD$ | $ | |||||||
| Share price at grant date | $ | $ | ||||||
| Risk-free interest rate | % | % | ||||||
| Expected life | years | years | ||||||
| Expected volatility | % | % | ||||||
| Expected forfeitures | % | % | ||||||
| Expected dividends | ||||||||
| Grant date fair value per option | $ | $ | ||||||
On May 26, 2025, the Company granted Options to the consultant “E” and Options to the consultant “F” with an exercise price of CAD$ ($ at balance sheet rate), expiring in years, and vesting on the grant date. These Options were fair valued at $ using the Black-Scholes option pricing model with the following assumptions:
| CAD$ | $ | |||||||
| Share price at grant date | $ | $ | ||||||
| Risk-free interest rate | % | % | ||||||
| Expected life | years | years | ||||||
| Expected volatility | % | % | ||||||
| Expected forfeitures | % | % | ||||||
| Expected dividends | ||||||||
| Grant date fair value per option | $ | $ | ||||||
| -14- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 7. | SHARE BASED PAYMENTS (continued) |
| a) | Stock Options (continued) |
On December 23, 2024, the Company granted Options to employees and independent contractors of the Company with an exercise price of CAD$($ at balance sheet rate), expiring in years, with .
During the six month period ended September 30, 2025, the Company recognized $ as share-based payment for these Options using the graded vesting method over the vesting period.
On December 23, 2024, the Company granted Options to consultants of the Company with an exercise price of CAD$ ($ at balance sheet rate), expiring in years, where .
During the six month period ended September 30, 2025, the Company recognized $ as share-based payment for these Options using the graded vesting method over the vesting period.
On July 3, 2024, the Company granted Options to employees and independent contractors of the Company with a weighted average exercise price of CAD$ ($ at balance sheet rate), expiring in years, with .
During the six month period ended September 30, 2025, the Company recognized $ as share-based payment for these Options using the graded vesting method over the vesting period.
On April 15, 2024, the Company granted Options to employees and independent contractors of the Company with a weighted average exercise price of CAD$ ($ at balance sheet rate), expiring in years, with .
During the six month period ended September 30, 2025, the Company recognized $ as share-based payment for these Options using the graded vesting method over the vesting period.
On December 15, 2023, the Company granted Options to employees and independent contractors of the Company with an exercise price of CAD$ ($ at balance sheet rate), expiring in years, where of these Options vest on the grant date, .
During the six month period ended September 30, 2025, the Company recognized $ as share-based payment for these Options using the graded vesting method over the vesting period.
| -15- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 7. | SHARE BASED PAYMENTS (continued) |
| a) | Stock Options (continued) |
SCHEDULE OF CONSOLIDATES THE POSITION OF OPTIONS GRANTED RELATED TO STRATEGIC CONSULTANTS
| Consultant | Total granted amount | Exercised - Inception to March 31, 2025 | Outstanding March 31, 2025 | Granted Q2-2026 (ytd) | Exercised Q2-2026 (ytd) | Cancelled Q2-2026 (ytd) | Outstanding September 30, 2025 | % of the total | ||||||||||||||||||||||||
| A | ( | ) | % | |||||||||||||||||||||||||||||
| B | ( | ) | ( | ) | % | |||||||||||||||||||||||||||
| C | ( | ) | % | |||||||||||||||||||||||||||||
| D | % | |||||||||||||||||||||||||||||||
| E | % | |||||||||||||||||||||||||||||||
| F | % | |||||||||||||||||||||||||||||||
| G | ( | ) | % | |||||||||||||||||||||||||||||
| H | % | |||||||||||||||||||||||||||||||
| I | % | |||||||||||||||||||||||||||||||
| J | ( | ) | % | |||||||||||||||||||||||||||||
| K | ( | ) | % | |||||||||||||||||||||||||||||
| L | % | |||||||||||||||||||||||||||||||
| M | % | |||||||||||||||||||||||||||||||
| N | % | |||||||||||||||||||||||||||||||
| O | % | |||||||||||||||||||||||||||||||
| P | % | |||||||||||||||||||||||||||||||
| Q | % | |||||||||||||||||||||||||||||||
| Others | ( | ) | ( | ) | % | |||||||||||||||||||||||||||
| Total | ( | ) | ( | ) | ( | ) | % | |||||||||||||||||||||||||
| -16- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 7. | SHARE BASED PAYMENTS (continued) |
| b) | Restricted Shares Units |
Pursuant to the Plan, the Company may grant RSUs to employees, directors, officers, and consultants. The RSUs can be settled at the election of the holder for Subordinate Voting Shares (“Shares”), cash, or a combination of Shares and cash. The RSUs are determined to be a liability instrument, and the fair value will be recognized as an expense using the graded vesting method over the vesting period.
On September 19, 2025, the Company granted RSUs to independent contractors of the Company, expiring in years, which vest 25% every quarter after the grant date. These RSUs were fair valued based on the prevailing market price of one Share on the balance sheet date. The Company recognized $ as share-based payment during the six month period ended September 30, 2025.
On July 28, 2025, the Company converted RSUs, of which RSUs to consultant “E” and RSUs to consultant “F” based on the completion of the milestones of funding the company in aggregate greater than CAD million. The Company also converted to other consultants. These RSUs were valued based on the prevailing market price of one Share on the completion date, and the Company recognized an expense of $ during the six month period ended September 30, 2025.
On July 3, 2025, the Company granted converted a total of RSUs, of which RSUs to consultant “B”, RSUs to consultant “E”, RSUs to consultant “F”, to other consultants, and to directors and officers of the Company. These RSUs were valued based on the prevailing market price of one Share on the conversion date, and the Company recognized $ as share capital.
On May 26, 2025, the Company granted RSUs to consultant “B”, expiring in years, and vest on July 1, 2025. These RSUs were fair valued based on the market price of one Share on the balance sheet date. The Company recognized $ as share-based payment during the six month period ended September 30, 2025.
SCHEDULE OF POSITION OF THE RSUS GRANTED RELATED TO STRATEGIC CONSULTANTS
| Consultant | Total granted amount | Converted - Inception to March 31, 2025 | Outstanding March 31, 2025 | Granted Q2-2026 (ydt) | Converted Q2-2026 (ytd) | Outstanding September 30, 2025 | % of the total | |||||||||||||||||||||
| A | ( | ) | % | |||||||||||||||||||||||||
| B | ( | ) | ( | ) | % | |||||||||||||||||||||||
| E | ( | ) | ( | ) | % | |||||||||||||||||||||||
| F | ( | ) | ( | ) | % | |||||||||||||||||||||||
| L | % | |||||||||||||||||||||||||||
| Others | ( | ) | ( | ) | % | |||||||||||||||||||||||
| Total | ( | ) | ( | ) | % | |||||||||||||||||||||||
On September 30, 2025, the balance of RSUs granted in the previous periods, were revalued based on the prevailing market price of one Share on the revaluation date, and the Company derecognized $ as share-based payment for RSUs during the six month period ended September 30, 2025.
| -17- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 7. | SHARE BASED PAYMENTS (continued) |
| b) | Restricted Shares Units |
SCHEDULE OF RESTRICTED SHARES
| Number of RSUs | ||||
| Balance, March 31, 2024 | ||||
| Issued, April 15, 2024 | ||||
| Issued, June 20, 2024 | ||||
| Issued, July 3, 2024 | ||||
| Issued, September 13, 2024 | ||||
| Issued, December 23, 2024 | ||||
| Cancelled | ( | ) | ||
| Converted | ( | ) | ||
| Balance, March 31, 2025 | ||||
| Issued, May 26, 2025 | ||||
| Issued, September 19, 2025 | ||||
| Issued | ||||
| Converted | ( | ) | ||
| Balance, September 30, 2025 | ||||
| Exercisable, September 30, 2025 | ||||
SCHEDULE OF RECONCILIATION SHARE BASED PAYMENTS
| Share based payments | Stock Options | RSUs | Total | |||||||||
| Previous years graded vesting | ||||||||||||
| Previous years RSUs revaluation | ( | ) | ( | ) | ||||||||
| New grants Q1 2025 | ||||||||||||
| New grants Q2 2025 | ||||||||||||
| Cancelled options | ( | ) | ( | ) | ||||||||
| Balance, September 30, 2024 | $ | $ | $ | |||||||||
| Previous years graded vesting | ||||||||||||
| Previous years RSUs revaluation | ( | ) | ( | ) | ||||||||
| New grants Q1 2026 | ||||||||||||
| New grants Q2 2026 | ||||||||||||
| RSU milestone conversion | ||||||||||||
| Balance, September 30, 2025 | $ | $ | ( | ) | $ | |||||||
As of September 30, 2025, the fair value of RSUs was $ (March 31, 2025 - $).
| -18- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 8. | RELATED PARTY TRANSACTIONS AND BALANCES |
The Company’s related parties consist of the directors, executive officers and key management personnel, who have authority and responsibility for planning, directing, and controlling the Company’s activity and companies controlled by them. Parties are considered to be related if one party has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operating decisions. Parties are also considered to be related if they are subject to common control or common significant influence. Related parties may be individuals or corporate entities. A transaction is considered to be a related party transaction when there is a transfer of resources, services, or obligations between related parties.
Transactions are measured at the exchange amount, which is the amount agreed to by the parties.
Key management personnel include those with authority and responsibility for planning, directing, and controlling the company’s activities. The Company has determined that key management personnel consist of executive and non-executive members of its Board of Directors and senior officers.
During the three and six month periods ended September 30, 2025 and 2024, related party transactions were as follows:
SCHEDULE OF RELATED PARTY TRANSACTIONS
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Three months ended | Six months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Management fees | $ | $ | $ | $ | ||||||||||||
| Management salaries and benefits included in personnel expenses | ||||||||||||||||
| Share-based payments | ( | ) | ( | ) | ( | ) | ||||||||||
| $ | $ | $ | $ | |||||||||||||
Included
in accounts payable as due from related parties at September 30, 2025, were amounts totaling $
Also
included as due from related parties at September 30, 2025, is an unsecured loan made on April 28, 2023 of $
On December 23, 2024, the Company granted Options to James Hendrickson, the Chief Operating Officer, with an exercise price of CAD$ ($ at balance sheet rate), expiring in years, where .
During the six month period ended September 30, 2025, the Company recognized $ as share-based payment for stock these Options using the graded vesting method over the vesting period.
On December 23, 2024, the Company granted RSUs to two independent directors of the Company, to Gordon Scott Paterson and to Jonathan de Vos. These RSUs have exercise price and expire in years. . The Company revalued the RSUs based on the prevailing market price of one Share on the revaluation date. The Company derecognized $ as share-based payment for these RSUs during the six month period ended September 30, 2025.
| -19- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 8. | RELATED PARTY TRANSACTIONS AND BALANCES (continued) |
On September 13, 2024, the Company granted RSUs to Michael Blum, the Chairman, with exercise price and expire in years. RSUs vest 12 months after the grant date and % every three months afterwards. During the period ended September 30, 2025, the Company revalued these RSUs based on the prevailing market price of one Share on the revaluation date. The Company derecognized $ as share-based payment for RSUs during the six month period ended September 30, 2025.
On July 3, 2024, the Company granted Options to James Hendrickson, the Chief Operating Officer and to Kevin Wilson, its Chief Financial Officer. The Options have an exercise price of CAD$ ($ at balance sheet rate) and expire in years. .
During the six month period ended September 30, 2025, the Company recognized $ as share-based payment for these stock options using the graded vesting method over the vesting period.
On July 3, 2024, the Company granted RSUs to Kevin Wilson, its Chief Financial Officer and to the three independent directors of the Company, to Gordon Scott Paterson, to Jonathan de Vos, and to Jay Samit. The RSUs have exercise price and expire in . The Company revalued the RSUs based on the prevailing market price of one Share on the revaluation date. The Company derecognized $ as share-based payment for during the six month period ended September 30, 2025.
On December 23, 2023, the Company granted stock options to Kevin Wilson, its Chief Financial Officer and stock options to James Hendrickson, its Chief Operating Officer with an exercise price of CAD$ ($at balance sheet rate), expiring in years, where vested on the grant date, and will vest .
During the six month period ended September 30, 2025, the Company recognized $ as share-based payment for these Options using the graded vesting method over the vesting period.
On September 30, 2025, the remaining unvested RSUs granted to Gordon Scott Paterson, a director of the Company, in the year ended March 31, 2023, were valued based on the market price of one Subordinate Voting Share on the revaluation date, of which $ is derecognized in the six month period ended September 30, 2025.
| -20- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 9. | COMMITMENTS |
The Company has an obligation to pay royalties to Cyberlab, LLC (“Cyberlab”) (a company controlled by Dan Mapes, a director and officer). Cyberlab shall be entitled to receive a share of the gross revenue derived from the sales, licensing, and other commercial activities involving Spatial Domain Names, pursuant to the following schedule:
| - | ||
| - | ||
| - | ||
| - | ||
| - |
As of September 30, 2025, no amounts are payable under the royalty agreement.
The
Company may grant stock options (“Options”), deferred share units (“DSU”), or restricted stock units
(“RSU”) to qualifying consultants and employees based on their respective contracts, to be determined at the grant date
based on the prevailing market price of the Company’s shares. As of September 30, 2025, the outstanding commitment balance is
(March 31, 2025 – )
to be granted as Options,
The Company has entered into severance agreements with Gabriel Rene (Chief Executive Officer and Director), Dan Mapes (President Emeritus and Global Ambassador and Director), James Christodoulou (Chief Financial Officer), Kevin Wilson (Chief Accounting Officer), Donald Moody (General Counsel and Chief Legal Officer), Capm Petersen (Chief Innovation Officer), Steven Swanson (Chief Experience Officer), and Michael Wadden (Chief Commercial Officer). In the case of involuntary termination or a change in control, the executives are entitled to a monetary payment of base salary, continuation of medical and dental insurance, and immediate, accelerated vesting of all stock options, equity, and related compensation.
| 10. | SHARE CAPITAL |
| a) | Authorized shares |
Effective
July 20, 2021,
On May 30, 2024, all Class B Proportionate Voting Shares were converted to Class A Subordinate Voting Shares.
On September 26, 2025, Class A Subordinate Voting Shares were converted to Class B Proportionate Voting Shares.
| -21- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 10. | SHARE CAPITAL (continued) |
| b) | Issued |
On July 29 and August 13, 2025, a total of options were exercised.
On
July 28, 2025,
RSUs were settled into Shares with a value of $
On
July 11, 2025, the Company closed an offering by way of prospectus supplement. Pursuant to the Offering, the Company raised gross
proceeds of approximately CAD$
Each Unit is comprised of one Class A Subordinate Voting Share of the Company (a “Share”) and one-half of one Share purchase warrant (each whole Share purchase warrant, a “Warrant”). Each Warrant entitles the holder to purchase one Share of the Company (a “Warrant Share”) at an exercise price of CAD$ ($ at balance sheet rate) per Warrant Share at any time until the date that is 36-month from the date of issuance, subject to adjustment in certain events.
The Offering was completed pursuant to an agency agreement dated July 9, 2025 between the Company, A.G.P. Canada Investments ULC and A.G.P./Alliance Global Partners. Each of A.G.P. Canada Investments ULC and A.G.P./Alliance Global Partners acted as co-lead agents, on behalf of a syndicate of agents including Imperial Capital, LLC and Haywood Securities Inc.
In
connection with the Offering, the Company agreed to pay the agents a cash commission of CAD$
On
July 3, 2025,
On May 9, 2025, in connection with the conversion of the convertible debentures, the Company issued Shares as an interest remainder.
On
April 28, 2025, the Company closed an offering by way of prospectus supplement (the “Offering”). Pursuant to the Offering,
the Company raised gross proceeds of $
Each Unit is comprised of one Class A Subordinate Voting Share of the Company (a “Share”) and one-half of one Share purchase warrant (each whole Share purchase warrant, a “Warrant”). Each Warrant entitles the holder to purchase one Share of the Company (a “Warrant Share”) at an exercise price of CAD$ ($ at balance sheet rate) per Warrant Share at any time until the date that is 36-month from the date of issuance, subject to adjustment in certain events.
The Offering was completed pursuant to an agency agreement dated April 23, 2025 between the Company, A.G.P. Canada Investments ULC, Clear Street LLC and A.G.P./Alliance Global Partners.
| -22- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 10. | SHARE CAPITAL (continued) |
| b) | Issued |
In
connection with the Offering, the Company agreed to pay the agents a cash commission equal to $
The Offering was completed in Canada pursuant to a prospectus supplement dated April 25, 2025 (the “Supplement”) to the Company’s base shelf prospectus receipted on September 26, 2024 (the “Base Shelf Prospectus”).
| 11. | WARRANTS |
On
July 11, 2025, in connection with the Prospectus Supplement offering closed, the Company issued
The
total fair value of these Compensation Warrants was $
SCHEDULE OF WEIGHTED AVERAGE ASSUMPTIONS
| CAD$ | $ | |||||||
| Share price at grant date | $ | $ | ||||||
| Risk-free interest rate | % | % | ||||||
| Expected life | ||||||||
| Expected volatility | % | % | ||||||
| Expected dividends | Nil | Nil | ||||||
| Grant date fair value per warrant | $ | $ | ||||||
On
May 9, 2025, in connection with the Prospectus Supplement offering closed, the Company issued
The
total fair value of these Compensation Warrants was $
| CAD$ | $ | |||||||
| Share price at grant date | $ | $ | ||||||
| Risk-free interest rate | % | % | ||||||
| Expected life | ||||||||
| Expected volatility | % | % | ||||||
| Expected dividends | Nil | Nil | ||||||
| Grant date fair value per warrant | $ | $ | ||||||
Warrants outstanding as at September 30, 2025 are summarized below:
SCHEDULE OF WARRANTS OUTSTANDING
| Number of warrants | Weighted Average Exercise Price (CAD$) | Exercise Price (USD$ equivalent) (1) | ||||||||||
| Balance, March 31, 2024 | $ | $ | ||||||||||
| Issued | ||||||||||||
| Exercised | ( | ) | ||||||||||
| Expired | ( | ) | ||||||||||
| Balance, March 31, 2025 | $ | $ | ||||||||||
| Issued | ||||||||||||
| Expired | ( | ) | ||||||||||
| Balance, September 30, 2025 | $ | $ | ||||||||||
| (1) |
| -23- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 11. | WARRANTS (continued) |
SCHEDULE OF OUTSTANDING SHARE PURCHASE WARRANTS EXPIRE
| Expiry date | Weighted Average Remaining Contractual Life in Years | Exercise Price (CAD$) | Exercise Price (USD$ equivalent) (1) | Outstanding | ||||||||||||
| $ | $ | |||||||||||||||
Notes:
| (1) |
sheet rate) = 1 New Class A Subordinate Voting share.
| (2) |
For presentation purposes, the Company divided the total outstanding warrants by 27 to reflect 1 warrant + CAD$68.85 ($49.46 at balance sheet rate) = 1 New Class A Subordinate Voting share.
| -24- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 12. | PREPAID EXPENSES |
Prepaid expenses consisted of the following:
SCHEDULE OF PREPAID EXPENSES
| September 30, 2025 | March 31, 2025 | |||||||
| Deposit | $ | $ | ||||||
| Retainer | ||||||||
| Prepaid insurance | ||||||||
| Subscriptions | ||||||||
| Balance, end of the period | $ | $ | ||||||
| Prepaid expenses | $ | $ | ||||||
| 13. | EQUIPMENT |
SCHEDULE OF EQUIPMENT
| Cost | Equipment | |||
| Balance, March 31, 2025 | $ | |||
| Additions | ||||
| Balance, September 30, 2025 | $ | |||
| Accumulated depreciation | Equipment | |||
| Balance, March 31, 2025 | $ | |||
| Additions | ||||
| Balance, September 30, 2025 | $ | |||
| Net book value, March 31, 2025 | $ | |||
| Net book value, September 30, 2025 | $ | |||
| 14. | FINANCIAL INSTRUMENTS |
As of September 30, 2025, the Company’s financial instruments consist of cash and restricted cash, accounts receivable, accounts payable and accrued liabilities, restricted share unit liability, provision for legal claim, convertible debenture, and loans payable.
In accordance with ASC 820, Fair Value Measurement, the Company categorizes financial assets and liabilities measured at fair value into a three-level hierarchy based on the inputs used in the valuation techniques. The hierarchy gives the highest priority to quoted prices in active markets (Level 1) and the lowest priority to unobservable inputs (Level 3).
The levels of the fair value hierarchy are defined as follows:
| ● | Level 1 – Quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company can access at the measurement date. |
| ● | Level 2 – Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, such as quoted prices for similar assets or liabilities in active or inactive markets. |
| -25- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 14. | FINANCIAL INSTRUMENTS (continued) |
| ● | Level 3 – Unobservable inputs for the asset or liability, which are used to measure fair value to the extent that observable inputs are not available, and which are significant to the overall fair value measurement. |
SCHEDULE OF FAIR VALUE HIERARCHY
| As of September 30, 2025 | Level 1 ($) | Level 2 ($) | Level 3 ($) | Total ($) | ||||||||||||
| Assets: | ||||||||||||||||
| Cash and restricted cash | ||||||||||||||||
| Accounts receivable | ||||||||||||||||
| Due from related parties | ||||||||||||||||
| Liabilities: | ||||||||||||||||
| Accounts payable | ||||||||||||||||
| Accrued liabilities | ||||||||||||||||
| Provision for legal claim | ||||||||||||||||
| Restricted share unit liability | ||||||||||||||||
| Loans payable | ||||||||||||||||
| As of March 31, 2025 | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
| Assets: | ||||||||||||||||
| Cash and restricted cash | ||||||||||||||||
| Due from related parties | ||||||||||||||||
| Liabilities: | ||||||||||||||||
| Accounts payable | ||||||||||||||||
| Accrued liabilities | ||||||||||||||||
| Provision for legal claim | ||||||||||||||||
| Restricted share unit liability | ||||||||||||||||
| Loans payable |
Credit risk
Credit risk is the risk of loss associated with a counterparty’s inability to fulfill its payment obligations. The financial instrument that potentially subjects the Company to concentrations of credit risk consists principally of cash, accounts receivable, and due from related parties. To minimize the credit risk, the Company places its cash with large financial institutions.
Amounts
due from related parties of $
As of September 30, 2025, management assessed that there is no need to provide a credit loss allowance.
Liquidity risk
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they become due. The Company has a planning and budgeting process in place to help determine the funds required to support the Company’s operations on an ongoing basis. The Company strives to ensure that there are sufficient funds to meet its short-term business requirements, taking into account its anticipated cash flows from operations, cash holdings, and anticipated future financing transactions.
| -26- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 14. | FINANCIAL INSTRUMENTS (continued) |
Liquidity risk (continued)
The Company has historically raised capital to fund operations, primarily through debt and equity investors, although there is no assurance that it will be able to raise funds in the future. The Company will continue to rely on such financings to generate sufficient amounts of cash and cash equivalents to cover its operating costs, satisfy short and long term capital requirements, and meet growth objectives.
Contractual cash flow requirements as of September 30, 2025, were as follows:
SCHEDULE OF CONTRACTUAL CASH FLOW REQUIREMENT
<1 year $ | 1-2 years $ | 2-5 years $ | >5 years $ | Total $ | ||||||||||||||||
| Accounts payable | ||||||||||||||||||||
| Accrued liabilities | ||||||||||||||||||||
| Loans payable | ||||||||||||||||||||
| Total | ||||||||||||||||||||
As
of September 30, 2025, the Company had a working capital deficit of $
Foreign exchange risk
Foreign
exchange risk is the risk that the fair value or future cash flows will fluctuate due to changes in foreign exchange rates. The Company
has financial assets denominated in Euros and Canadian dollars and is therefore exposed to exchange rate fluctuations. As of September
30, 2025, the Company had the equivalent of $
The foreign exchange risk exposure of the Company financial instruments as at September 30, 2025 is as below:
SCHEDULE OF FOREIGN EXCHANGE RISK EXPOSURE OF FINANCIAL INSTRUMENTS
| +/- 10% fluctuation | ||||||||||||||||
| Currency | Increase/(decrease) | |||||||||||||||
| Financial Instrument Type | CAD$ | $ | $ impact | |||||||||||||
| Cash | ( | ) | ||||||||||||||
| Tax receivable | ( | ) | ||||||||||||||
| Prepaid expenses | ( | ) | ||||||||||||||
| Accounts payable | ( | ) | ( | ) | ( | ) | ||||||||||
| Accrued liabilities | ( | ) | ( | ) | ( | ) | ||||||||||
| Restricted share unit liability | ( | ) | ( | ) | ( | ) | ||||||||||
| Foreign currency future instrument | ( | ) | ( | ) | ( | ) | ||||||||||
| +/- 10% fluctuation | ||||||||||||||||
| Currency | Increase/(decrease) | |||||||||||||||
| Financial Instrument Type | EURO | $ | $ impact | |||||||||||||
| Restricted cash | ( | ) | ||||||||||||||
| Tax receivable | ( | ) | ||||||||||||||
| Accounts payable | ( | ) | ( | ) | ( | ) | ||||||||||
| Foreign currency future instrument | ( | ) | ( | ) | ( | ) | ||||||||||
| -27- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 14. | FINANCIAL INSTRUMENTS (continued) |
Interest rate risk
Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate due to changes in market interest rates. The interest earned on cash balances approximate fair value rates, and the Company is not subject to significant risk due to fluctuating interest rates. As of September 30, 2025, the Company does not hold any liabilities that are subject to fluctuations in market interest rates.
Price risk
Price risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate due to changes in market prices, other than those arising from interest rate risk or currency risk. The Company is not exposed to other price risk.
| 15. | MANAGEMENT OF CAPITAL |
The Company’s objectives when managing capital are to safeguard the Company’s ability to continue as a going concern in order to pursue the development of their technology. The Company considers the items in shareholders’ equity as capital. There has been no change to what the Company considers capital from the prior year. The Company does not have any externally imposed capital requirements to which it is subject to.
The Company manages the capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets. To maintain or adjust the capital structure, the Company may issue Subordinate Voting Shares, dispose of assets or adjust the amount of cash. There has been no change to how capital is managed from the prior year.
| 16. | SUPPLEMENTAL CASH FLOW INFORMATION |
The supplemental cash paid and received by the Company as of September 30, 2025 is as below:
SCHEDULE OF SUPPLEMENTAL CASH PAID AND RECEIVED BY THE COMPANY
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| For three months ended | For Six months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Cash paid for interest | $ | $ | $ | $ | ||||||||||||
| Cash received for interest | $ | $ | $ | $ | ||||||||||||
| 17. | SEGMENT REPORTING |
Operating segments comprised of the components of an entity in which separate information is available for evaluation by the Company’s Chief Operating Decision Maker (“CODM”), the Company’s Chief Executive Officer, or group of decision makers, in determining how to allocate resources in evaluating performance.
The CODM has determined that the Company consists of a single reporting segment providing Software as a Service, which includes proof of concept and software implementation services.
The accounting policies of the services segment are as described in the summary of significant accounting policies. The CODM evaluates the performance of the services segment based on the Company’s net income (loss) as reported in the Statements of Operations.
The CODM reviews performance based on gross profit, operating profit, and net earnings. Operating profit is reviewed to monitor the operating and administrative expenses of the Company. The Company does not have any operations or sources of revenue outside of the United States. Accordingly, the CODM considers the revenue, operating expenses, and other income (expenses) of our single operating segment as reported on the statement of operations and considers our current and total assets as recorded on the balance sheet. There are no additional expense or asset information that are supplemental to those disclosed in these consolidated financial statements that are regularly provided to the CODM.
| -28- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 18. | OTHER INCOME |
Other income consisted of the following:
SCHEDULE OF OTHER INCOME
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| For three months ended | For Six months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Accretion expense | $ | $ | ( | ) | $ | $ | ( | ) | ||||||||
| Grant Income | ||||||||||||||||
| Interest earned | ||||||||||||||||
| Gain on derivative liability | ||||||||||||||||
| Interest expense | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Legal claim expense | ( | ) | ( | ) | ||||||||||||
| Provision for losses on related party transactions | ( | ) | ( | ) | ||||||||||||
| R&D tax credits | ||||||||||||||||
| Other income | $ | ( | ) | $ | $ | ( | ) | $ | ||||||||
| 19. | PROVISION FOR LEGAL CLAIM |
On
July 13, 2022, David Thomson, a former independent contractor, filed a lawsuit against VTU, Cyberlab LLC, and two directors/officers
of the Company in Los Angeles Superior Court. The claim alleged violations of various sections of the California Corporations code, breach
of contract, breach of the implied covenant of good faith and fair dealing, and unjust enrichment. Plaintiff claimed as much as $
On September 1, 2022, the Company filed an answer denying any wrongdoing, and also made its own counterclaim against Mr. Thomson. The cross-claims against David Thomson included: (i) misappropriation of trade secrets; (ii) breach of contract; (iii) violation of the California Computer Data Access and Fraud Act
(“CDAFA”); and (iv) violation of the Economic Espionage Act, along with three additional cross-claims (alleging violation of the Computer Fraud and Abuse Act, conversion, violation of the Stored Communications Act, respectively) that were subsequently dismissed by the Court. The Company, for its part, sought to recover both compensatory and punitive damages from Mr. Thomson, as well as restitution of any ill-gotten gains and an award of reasonable attorneys’ fees.
The arbitration was conducted for a total of 13 days over a period from February 5 through April 3, 2024, via a single arbitrator at the American Arbitration Association. The CDAFA claim was dismissed by the Arbitrator, but the claims for trade secret misappropriation, breach of contract and unjust enrichment were allowed to move forward.
A
final arbitration award was issued on May 17, 2024. It imposed liability against: (i) Verses Technologies USA, Inc. (VTU), a subsidiary
of the Company, jointly and severally with Cyberlab, LLC (a company owned by the Company’s president, Dan Mapes), in the amount
of $
On January 24, 2025, Mr. Thompson filed a Petition to Confirm the Arbitration Award with the Los Angeles Superior Court. This is a necessary “first step” that must be undertaken before an arbitration award can be converted into an enforceable judgment. A hearing on the Petition was set for April 29, 2025. On May 8, 2025, the Petition was confirmed for the amounts listed below, including interest from the date of the Arbitration Award.
On or about August 12, 2025, attorneys for Mr. Thomson served VTU with several collections-related discovery requests asking, inter alia, the company to identify assets and property that it holds. The company responded to these requests within the allotted time-frame.
A reconciliation of the legal claim provision is provided in the table below:
SCHEDULE OF SETTLEMENT DISCUSSIONS ARE ONGOING
| September 30, 2025 | March 31, 2025 | |||||||
| Beginning of the year | ||||||||
| Provision for legal claim | ||||||||
| Payments in the year | ( | ) | ||||||
| Interest | ||||||||
| Balance, end of the period | ||||||||
| Provision for legal claim | ||||||||
| -29- |
VERSES AI INC. Unaudited Condensed Consolidated Interim Statements of Shareholders’ Deficiency For the three and six months ended September 30, 2025 and 2024 (Expressed in United States dollars) |
| 20. | SUBSEQUENT EVENTS |
On October 1, 2025, the Company granted RSUs to consultant “P” vesting on the grant date and Option to the consultants listed bellow at an exercise price of CAD$ ($ at balance sheet rate), vesting on the grant date, that expire years after the date of grant.
| ● | Consultant “E” | |
| ● | Consultant “F” | |
| ● | Consultant “P” | |
| ● | Consultant “I” |
On October 1, 2025, what remains subject to shareholder approval, the Company repriced outstanding Options to acquire Class A Common shares of the Company to an exercise price of CAD$ ($ at balance sheet rate).
Original vesting terms and expiry date of the repriced stock options were maintained according to the original certificate agreement.
On
October 1, 2025, the Company cancelled of an aggregate
Options and
A total of Options (the “Replacement Options”) and RSUs (the “Replacement RSUs”) were granted on the same date to individuals related to the original entities. Original vesting terms and exercise price Replacement Options and Replacement RSUs where maintained according to the original certificate agreement. The Replacement Options have a year expiry.
On
October 20, 2025, the Company learned that Philip Plough had filed a claim against XYZ Global Technologies Inc. (“XYZ”)
for an alleged breach of a promissory note (“Note”) related to a $
The Company, for its part, disputes any liability for a loan made to a separate company (XYZ) and if the action continues to be pursued, the Company will vigorously contest Mr. Plough’s claims, including seeking to dismiss VAI, VTU and the individual directors / officers.
As litigation is subject to many uncertainties, it is not possible to predict the ultimate outcome of this claim or to estimate the loss, if any, which may result. Accordingly, the outcome of the claim is not yet determinable, and the extent to which an outflow of funds may be required to settle this possible obligation cannot be reliably determined.
On October 31, 2025, the Company initiated a workforce reduction program designed to streamline operations, reduce costs, and strengthen the Company’s liquidity position. The program is a combination of targeted workforce reductions, furloughs, and executive salary deferrals.
On
November 10, 2025, the Company closed a financing agreement with Sorbie Bornholm LP with a notional value of CAD$
Upon
closing, the Company received CAD$ representing the first tranche of the Offering, and expects to receive eleven additional
tranches expected to be paid monthly subject to the terms of the Sharing Agreement. The Sharing Agreement calculates each additional
tranche, as CAD$ times the percent increase or decrease between the benchmark price of CAD$ and the trailing 20-day
Value Weighted Average Price. The Company anticipates that the additional tranches will begin 30 days after closing and is
responsible to pay
The securities issued under the Offering are subject to a statutory hold period of four months plus a day from the date of issuance in accordance with applicable securities legislation in Canada.
| -30- |
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
You should read the following discussion and analysis of our financial condition and results of operations together with our financial statements and the related notes appearing elsewhere in this Quarterly Report on Form 10-Q. In addition to historical information, this discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. Our actual results may differ materially from those discussed below. Factors that could cause or contribute to such differences include, but are not limited to, those identified below, and those discussed in the section titled “Risk Factors” included in our Annual Report on Form 10-K for the fiscal year ended March 31, 2025 as may be amended, supplemented or superseded from time to time by other reports we file with the SEC. Unless stated otherwise or the context otherwise requires, in this Quarterly Report on Form 10-Q, references to “CAD$” are to Canadian dollars and references to “$” are to United States dollars. On September 30, 2025, the noon buying rates in New York City for cable transfers in foreign currencies as certified for customs purposes by the Federal Reserve Bank of New York, referred to as the “Noon Buying Rate”, for the conversion of Canadian dollars into United States dollars was CAD$1.00 equals $0.7183.
Unless the context otherwise requires, references to “we”, “our”, “us”, the “Company” or “VERSES” mean Verses AI Inc. and its subsidiaries.
Overview
VERSES is a cognitive computing company specializing in next generation intelligence software systems. We are primarily focused on developing an intelligence-as-a-service smart software platform. Our business is based on the vision of the “Spatial Web” - an open, hyper-connected, context-aware, governance-based network of humans, machines and intelligent agents. We also intend to build tools that enable the Spatial Web and to become a leader in the transition from the information age to the intelligence age.
In early 2024, we launched a private beta program of our software platform with a few select users with whom we had existing business relationships. During the second half of 2024, we launched a public beta program for a broader number of developers.
On April 30, 2025, we announced the commercial launch of our flagship software platform, called Genius, which is designed to enable agentic intelligence for enterprises. Genius is designed to provide the tools necessary to build domain-specific models that are intended to improve decision-making (inference as a service) for third-party agents through our software development kits/application programming interfaces and model editor. We are implementing a “Lighthouse” go to market strategy that will focus on working with a small number of high-value, high-impact clients in sectors where success will have broad applicability, such as financial services, robotics, and smart cities. Each client will allow us to continue to develop and validate our Genius model that can then be applied to other clients in the same sector. During the coming quarters, we plan to expand from these initial sectors into others, such logistics, and infrastructure management.
Genius includes:
| ● | Intelligent, autonomous software agents | |
| ● | A visual model editor for building and testing AI models | |
| ● | APIs to integrate with existing enterprise systems | |
| ● | A full-featured developer portal for rapid deployment |
Recent Developments
On July 11, 2025, the Company closed of a public offering of 1,007,764 units at $6.946 (CAD$9.50) per unit for gross proceeds of approximately $7,000,331 (CAD$9,573,758), before deducting commissions and expenses incurred in connection with the offering. Proceeds to the company after deducting commissions and expenses was $6,058,610. Each unit consists of one Class A Subordinate Voting Share (“Share”) of the Company and one-half of one Class A Subordinate Voting Share purchase warrant. Each whole warrant is exercisable to acquire one Class A Subordinate Voting Share at a price of $8.41 (CAD$11.50) per share for a period of 36 months from the date of issuance.
| -31- |
SELECTED FINANCIAL INFORMATION
FINANCIAL RESULTS FOR THE QUARTER ENDED SEPTEMBER 30, 2025, COMPARED TO THE QUARTER ENDED SEPTEMBER 30, 2024
| Quarter ended September 30, | ||||||||||||||||
| 2025 | 2024 | $ Change | % Change | |||||||||||||
| REVENUE | $ | 100,700 | $ | 155,000 | $ | (54,300 | ) | -35 | % | |||||||
| COST OF REVENUE | (70,490 | ) | (145,000 | ) | 74,510 | -51 | % | |||||||||
| NET REVENUE | 30,210 | 10,000 | 20,210 | 202 | % | |||||||||||
| OPERATING EXPENSES | ||||||||||||||||
| Cash expenses | ||||||||||||||||
| Accounting fees | (229,873 | ) | (200,526 | ) | (29,347 | ) | 15 | % | ||||||||
| Consulting fees | (777,873 | ) | (630,846 | ) | (147,027 | ) | 23 | % | ||||||||
| Investor relations and marketing | (561,458 | ) | (1,401,530 | ) | 840,072 | -60 | % | |||||||||
| Legal fees | (663,861 | ) | (426,198 | ) | (237,663 | ) | 56 | % | ||||||||
| Board fees | (60,556 | ) | (59,455 | ) | (1,101 | ) | 2 | % | ||||||||
| Office and general | (636,611 | ) | (508,714 | ) | (127,897 | ) | 25 | % | ||||||||
| Personnel expenses | (908,651 | ) | (908,304 | ) | (347 | ) | 0 | % | ||||||||
| Rent | (5,849 | ) | (24,741 | ) | 18,892 | -76 | % | |||||||||
| Research and development | (4,242,443 | ) | (4,166,763 | ) | (75,680 | ) | 2 | % | ||||||||
| Travel and meals | (122,542 | ) | (150,672 | ) | 28,130 | -19 | % | |||||||||
| (8,209,717 | ) | (8,477,749 | ) | 268,032 | -3 | % | ||||||||||
| Non-cash expenses | ||||||||||||||||
| Depreciation | (22,503 | ) | (47,857 | ) | 25,354 | -53 | % | |||||||||
| Provision for contract settlement | - | - | - | N/A | ||||||||||||
| Share based payments | (1,419,614 | ) | (1,740,224 | ) | 320,610 | -18 | % | |||||||||
| (1,442,117 | ) | (1,788,081 | ) | 345,964 | -19 | % | ||||||||||
| TOTAL EXPENSES | (9,651,834 | ) | (10,265,830 | ) | 613,996 | -6 | % | |||||||||
| OTHER ITEMS: | ||||||||||||||||
| Grant income | 17,720 | 56,034 | (38,314 | ) | -68 | % | ||||||||||
| Other income | 103,288 | 35,147 | 68,141 | 194 | % | |||||||||||
| Gain on derivative liability | - | 2,464,873 | (2,464,873 | ) | -100 | % | ||||||||||
| Accretion expense | - | (411,813 | ) | 411,813 | -100 | % | ||||||||||
| Interest expense | (7,278 | ) | (221,720 | ) | 214,442 | -97 | % | |||||||||
| Legal claim expense | (359,164 | ) | - | (359,164 | ) | N/A | ||||||||||
| Provision for losses on related party transactions | - | (235,413 | ) | 235,413 | -100 | % | ||||||||||
| NET LOSS | (9,867,058 | ) | (8,568,722 | ) | (1,298,336 | ) | 15 | % | ||||||||
| Loss Per Class A Subordinate Voting Shares - Basic and Diluted | $ | (1.00 | ) | $ | (1.48 | ) | $ | 0.49 | -33 | % | ||||||
| Loss Per Class B Proportionate Voting Shares - Basic and Diluted | $ | (6.22 | ) | $ | - | $ | (6.22 | ) | N/A | |||||||
| Class A Subordinate Voting Shares Shares used in computing earnings per share - Basic and Diluted | 9,861,001 | 5,780,312 | 4,080,689 | 71 | % | |||||||||||
| Class B Proportionate Voting Shares Shares used in computing earnings per share - Basic and Diluted | 8,726 | - | 8,726 | N/A | ||||||||||||
| September 30, 2025 | % of Revenue | September 30, 2024 | % of Revenue | $ Change | % Change | |||||||||||||||||||
| REVENUE | $ | 100,700 | $ | 155,000 | $ | (54,300 | ) | -35 | % | |||||||||||||||
| COST OF REVENUE | (70,490 | ) | 70 | % | (145,000 | ) | 94 | % | 74,510 | -51 | % | |||||||||||||
| NET REVENUE | 30,210 | 30 | % | 10,000 | 6 | % | 20,210 | 202 | % | |||||||||||||||
| -32- |
QUARTER ENDED SEPTEMBER 30, 2025, COMPARED TO THE QUARTER ENDED SEPTEMBER 30, 2024
Revenue was $100,700 for the quarter ended September 30, 2025, which consisted of revenue from our first Genius Platform customers. Revenue for the quarter ended September 30, 2024 was $155,000, which is related to the conclusion of a proof-of-concept project.
Cost of revenue consists of personnel and contractors’ costs directly related to the delivery of services to the customers. Cost of Revenue was $70,490 for the quarter ended September 30, 2025, which related to services provided to the customers referenced above. Cost of revenue for the quarter ended September 30, 2024 was $145,000, which is related to the conclusion of a proof-of-concept project. Costs of revenue as a percentage of revenue was 70% for the quarter ending September 30, 2025, compared to 94% for the quarter ending September 30, 2024, which reflects the economics associated with our core Genius Platform.
Net revenue represents the revenue minus the cost of revenue. Net revenue was $30,210 for the quarter ended September 30, 2025, compared to $10,000 reported in the quarter ended September 30, 2024. Net revenue as a percentage of revenue was 30% for the quarter ending September 30, 2025, compared to 6% for the quarter ending September 20, 2024, which reflects the economics associated with our core Genius Platform.
Operating expenses are allocated between cash and non-cash expenses. We allocated expenses on this basis to calculate and understand the Company’s cash flow from operations and liquidity, which we believe are important financial and operating metrics.
Cash expenses consist of the items below. Total Cash Expenses (“TCE”) decreased by $268,032, or 3%, to $8.21 million for the quarter ended September 30, 2025, compared to $8.48 million for the quarter ended September 30, 2024.
| September 30, 2025 | % of TCE | September 30, 2024 | % of TCE | $ Change | % Change | |||||||||||||||||||
| Cash expenses | ||||||||||||||||||||||||
| Accounting fees | (229,873 | ) | 3 | % | (200,526 | ) | 2 | % | (29,347 | ) | 15 | % | ||||||||||||
| Consulting fees | (777,873 | ) | 9 | % | (630,846 | ) | 7 | % | (147,027 | ) | 23 | % | ||||||||||||
| Investor relations and marketing | (561,458 | ) | 7 | % | (1,401,530 | ) | 17 | % | 840,072 | -60 | % | |||||||||||||
| Legal fees | (663,861 | ) | 8 | % | (426,198 | ) | 5 | % | (237,663 | ) | 56 | % | ||||||||||||
| Board fees | (60,556 | ) | 1 | % | (59,455 | ) | 1 | % | (1,101 | ) | 2 | % | ||||||||||||
| Office and general | (636,611 | ) | 8 | % | (508,714 | ) | 6 | % | (127,897 | ) | 25 | % | ||||||||||||
| Personnel expenses | (908,651 | ) | 11 | % | (908,304 | ) | 11 | % | (347 | ) | 0 | % | ||||||||||||
| Rent | (5,849 | ) | 0 | % | (24,741 | ) | 0 | % | 18,892 | -76 | % | |||||||||||||
| Research and development | (4,242,443 | ) | 52 | % | (4,166,763 | ) | 49 | % | (75,680 | ) | 2 | % | ||||||||||||
| Travel and meals | (122,542 | ) | 1 | % | (150,672 | ) | 2 | % | 28,130 | -19 | % | |||||||||||||
| Total Cash Expenses (TCE) | (8,209,717 | ) | 100 | % | (8,477,749 | ) | 100 | % | 268,032 | -3 | % | |||||||||||||
Accounting Fees are related to accounting staff and external audit fees. Accounting fees increased by $29,347, or 15%, to $229,873 for the quarter ended September 30, 2025, compared to $200,529 for the quarter ended September 30, 2024. Accounting Fees were 3% of TCE for the quarter ended September 30, 2025, compared to 2% for the quarter ended September 30, 2024. The increase of $29,347 is primarily due to additional costs associated with translating our financial statements to USGAAP and complying with new SEC reporting requirements.
| -33- |
Consulting Fees are related to financial advisory and general consulting services. Consulting Fees increased by $147,027, or 23%, to $777,873 for the quarter ended September 30, 2025, compared to $630,846 for the quarter ended September 30, 2024. Consulting Fees were 9% of TCE for the quarter ended September 30, 2025, compared to 7% for the quarter ended September 30, 2024.
| ○ | Financial advisory services was $559,682 for the quarter ended September 30, 2025, compared to $543,966 for the quarter ended September 30, 2024. The increase of $15,716 is primarily due to less fees paid to financial advisors in connection with funds raised by the Company: The Company raised $6.06 million in net proceeds during the quarter ended September 30, 2025, compared to $3.37 million during the quarter ended September 30, 2024. | |
| ○ | General consulting services was $218,191 for the quarter ended September 30, 2025, compared to $86,880 for the quarter ended September 30, 2024. The increase of $131,311 is due to a new consulting agreement for market intelligence services ($53,780), a new administrative agreement to support operations in Europe ($38,012), and other general consulting services ($39,519). |
Investor Relations and Marketing are related to messaging, marketing, and advertising of the Company and its products to potential users, to develop general Company and brand awareness as well as investor relations initiatives in media, roadshows, and on social media. Investor Relations and Marketing decreased by $840,072 or 60% to $561,458 for the quarter ended September 30, 2025, compared to $1.40 million for the quarter ended September 30, 2024. Investor Relations and Marketing was approximately 7% of TCE for the quarter ended September 30, 2025, compared to 17% for the quarter ended September 30, 2024.
These expenses are currently combined, as the initiatives to market the product and services of the Company and investment in the Company are intertwined and indistinguishable. As the Company begins to market its core products and services, marketing and investor relations expenses will be separated. The decrease in Investor Relations and Marketing is due to:
| ○ | Marketing and investor awareness decreased by $726,223 or 60% to $481,846 for the quarter ended September 30, 2025, compared to $1.21 million for the quarter ended September 30, 2024. The decrease is a result of fewer consultants engaged to perform marketing and investor awareness activities during the quarter ended September 30, 2025 compared to the quarter ended September 20, 2024. | |
| ○ | Business development decreased by $123,499 or 61% to $79,613 for the quarter ended September 30, 2025, compared to $203,112 for the quarter ended September 30, 2024. The decrease is a result of fewer consultants engaged to perform business development activities during the quarter ended September 30, 2025 compared to the quarter ended September 20, 2024. |
Legal Fees are related to fees paid to external counsel in the US and Canada.
| -34- |
Legal fees increased by $237,663, or 56%, to $663,861 for the quarter ended September 30, 2025, compared to $426,198 for the quarter ended September 30, 2024. Legal fees represented 8% of TCE for the quarter ended September 30, 2025, compared to 5% for the quarter ended September 30, 2024. The increase of $237,663 is primarily due to increased legal costs associated with the Company becoming a U.S. SEC reporting on April 1, 2025, which requires additional disclosure and reporting.
Board Fees are related to costs associated with Board members. Board Fees increased by $1,101, or 2%, to $60,556 during the quarter ended September 30, 2025, compared to $59,455 for the quarter ended September 30, 2024. Board Fees were 1% of TCE for both quarters ended September 30, 2025 and September 30, 2024.The increase of $60,556 is due to increased fees paid to board members for the quarter ended September 30, 2025, compared to the quarter ended September 30, 2024.
Office and General Expenses are related to subscriptions, insurance, transaction fees, and general expenses of the Company. Office and general expenses increased by $127,897, or 25%, to $636,611 for the quarter ended September 30, 2025, compared to $508,714 for the quarter ended September 30, 2024. Office and General Expenses was 8% of TCE for the quarter ended September 30, 2025, compared to 6% for the quarter ended September 30, 2024. The increase of $127,898 is primarily due to higher Directors and Officers (“D&O”) insurance premium costs of $124,904 resulting from increased coverage as the Company became a U.S. SEC reporting on April 1, 2025, which requires additional disclosure and reporting.
Personnel expenses are related to general and administrative payroll costs. Personnel expenses increased by $347, to $908,651 for the quarter ended September 30, 2025, compared to $908,304 for the quarter ended September 30, 2024. Personnel expenses were 11% of TCE for both quarters ended September 30, 2025 and September 30, 2024.
Rent is related to payments for office and other spaces utilized by the Company. Rent decreased by $18,892, totaling $5,849 for the quarter ended September 30, 2025, compared to $24,741 for the quarter ended September 30, 2024. Rent expense accounted for less than 1% of TCE for both quarters ended September 30, 2025 and September 30, 2024.
Research and Development (R&D) is related to payroll and contractor costs associated with developing the Company’s product. R&D increased by $75,680, or 2%, to $4.24 million for the quarter ended September 30, 2025, compared to $4.17 million for the quarter ended September 30, 2024. R&D was 52% of TCE for the quarter ended September 30, 2025, compared to 49% for the quarter ended September 30, 2024. The increase of $75,680 is primarily due to the higher salaries and fees paid to personnel for the quarter ended September 30, 2025, compared to the salaries and fees paid to personnel for the quarter ended September 30, 2024.
Travel and Meals are related to expenses related to meals, airfare, transportation, and other related expenses. Travel and Meals decreased by $28,132, or 19%, to $122,542 for the quarter ended September 30, 2025, compared to $150,672 for the quarter ended September 30, 2024. Travel and Meals remained consistent at approximately 1.5-2% of cash expenses for both periods.
NON-CASH EXPENSES – Consisted of the items below. Non-Cash Expenses decreased by $345,964, or 19%, to $1,44 million for the quarter ended September 30, 2025, compared to $1.79 million for the quarter ended September 30, 2024.
| September 30, 2025 | % of TNCE | September 30, 2024 | % of TNCE | $ Change | % Change | |||||||||||||||||||
| Non-cash expenses | ||||||||||||||||||||||||
| Depreciation | (22,503 | ) | 2 | % | (47,857 | ) | 3 | % | 25,354 | -53 | % | |||||||||||||
| Share based payments | (1,419,614 | ) | 98 | % | (1,740,224 | ) | 97 | % | 320,610 | -18 | % | |||||||||||||
| Total Non Cash Expenses (TNCE) | (1,442,117 | ) | 100 | % | (1,788,081 | ) | 100 | % | 345,964 | -19 | % | |||||||||||||
| -35- |
Depreciation is related to the decrease in the useful life of computer and other equipment. Depreciation decreased by $25,354, or 53%, to $22,503 for the quarter ended September 30, 2025, compared to $47,857 for the quarter ended September 30, 2024. The decrease for the quarter ended September 30, 2025 is due to certain assets reaching the end of their three-year useful life.
Share based payments are related to the Black-Scholes valuation and vesting of stock options (“Options”) and Restricted Share Units (RSUs) granted to the Company’s employees, contractors, and consultants. Share-based payments decreased by $320,610, or 18%, to $1.42 million for the quarter ended September 30, 2025, compared to $1.74 million for the quarter ended September 30, 2024. This decrease is primarily due to the decline in the fair value of RSUs, which are tied to the Class A Subordinate Voting Share price as of the balance sheet date for the quarter ended September 30, 2025, compared to the quarters ended September 30, 2024. The decrease during the quarter ended September 30, 2025 was partially offset by a higher number of Options granted during the quarter ended September 30, 2025. For a detailed breakdown of the changes, please refer to the table below.
| Share based payments | Stock Options | RSUs | Total | |||||||||
| Previous years graded vesting | 139,476 | - | 139,476 | |||||||||
| Previous years RSUs revaluation | - | (99,082 | ) | (99,082 | ) | |||||||
| New grants Q1 2025 | 2,491 | (10,227 | ) | (7,736 | ) | |||||||
| New grants Q2 2025 | 1,027,452 | 805,735 | 1,833,187 | |||||||||
| Cancelled options | (125,621 | ) | - | (125,621 | ) | |||||||
| Balance, September 30, 2024 | $ | 1,043,798 | $ | 696,426 | $ | 1,740,224 | ||||||
| Previous years graded vesting | 289,706 | - | 289,706 | |||||||||
| Previous years RSUs revaluation | - | (1,350,582 | ) | (1,350,582 | ) | |||||||
| New grants Q2 2026 | 2,118,326 | 8,616 | 2,126,942 | |||||||||
| Cancelled options | 123,057 | - | 123,057 | |||||||||
| RSU milestone conversion | - | 230,491 | 230,491 | |||||||||
| Balance, September 30, 2025 | $ | 2,531,089 | $ | (1,111,475 | ) | $ | 1,419,614 | |||||
Total Operating expenses decreased by $613,995, or 6%, to $9.65 million for the quarter ended September 30, 2025, compared to $10.27 million for the quarter ended September 30, 2024. The decrease during the quarter ended September 30, 2025 is primarily due to $320,610 in non-cash expenses associated with share based payments during the quarter ended September 30, 2025, as well as a decrease in expenses associated with investor relations and marketing, which decreased by $840,072. The decrease during the quarter ended September 30, 2025 was partially offset by increases in legal fees ($237,663), consulting fees ($147,027), and Office and General expenses ($127,898) during the quarter ended September 30, 2025.
Other Items consisted of the items below. Other Items resulted in a loss of $245,434 for the quarter ended September 30, 2025, compared to a gain of $1.68 million for the quarter ended September 30, 2024.
| September 30, 2025 | % TOI | September 30, 2024 | % TOI | $ Change | % Change | |||||||||||||||||||
| OTHER ITEMS: | ||||||||||||||||||||||||
| Grant income | 17,720 | -7 | % | 56,034 | 3 | % | (38,314 | ) | -68 | % | ||||||||||||||
| Other income | 103,288 | -42 | % | 35,147 | 2 | % | 68,141 | 194 | % | |||||||||||||||
| Gain on derivative liability | - | 0 | % | 2,464,873 | 146 | % | (2,464,873 | ) | -100 | % | ||||||||||||||
| Accretion expense | - | 0 | % | (411,813 | ) | -24 | % | 411,813 | -100 | % | ||||||||||||||
| Interest expense | (7,278 | ) | 3 | % | (221,720 | ) | -13 | % | 214,442 | -97 | % | |||||||||||||
| Legal claim expense | (359,164 | ) | 146 | % | - | 0 | % | (359,164 | ) | N/A | ||||||||||||||
| Provision for losses on related party transactions | - | 0 | % | (235,413 | ) | -14 | % | 235,413 | -100 | % | ||||||||||||||
| Total Other Items (TOI) | (245,434 | ) | 100 | % | 1,687,108 | 100 | % | (1,932,542 | ) | -115 | % | |||||||||||||
Grant Income is related to reimbursing expenses for amounts spent on project activities related to the grant agreement with Horizon Europe, which is a program delegated by the European Commission. Grant income was $17,720 for the quarter ended September 30, 2025, compared to $56,034 for the quarter ended September 30, 2024. This project is expected to end in August 2026.
| -36- |
Other Income is related to R&D tax credits and interest received from interest-bearing bank accounts. Other income increased $68,141 to $103,288 for the quarter ended September 30, 2025, compared to $35,147 for the quarter ended September 30, 2024. This increase is primarily due to $65,679 of R&D tax credits received during the quarter ended September 30, 2025.
Gain on derivative liability is the result of measuring the derivative liability embedded in the convertible debenture using the Monte-Carlo binomial. Changes in the estimates for the quarter ended September 30, 2024, resulted in a gain on the fair value of derivative liability of the convertible debenture of $2,464,873. There was no such expense during the quarter ended September 30, 2025.
Accretion Expense is related to the increase in the carrying value of the discounted value of the convertible debenture converted in 2025. There was no accretion expense for the quarter ended September 30, 2025, compared to an expense of $411,813 for the quarter ended September 30, 2024.
Interest Expense is related to interest incurred in the conversion of the convertible debenture converted in 2025, interest incurred in the loan payable, and the interest related to the financing of the director’s and officer’s insurance. Interest expense decreased $214,442, or 97%, to $7,278 for the quarter ended September 30, 2025, compared to an expense of $221,720 for the quarter ended September 30, 2024. This decrease is primarily due to the conversion of the convertible debenture during the quarter ended September 30, 2024.
Legal Claim Expense was $359,164 for the quarter ended September 30, 2025, compared to nil for the quarter ended September 30, 2024. This amount is interest accrued in connection with the David Thomson arbitration award, which was confirmed by the Los Angeles Superior Court in the quarter ended June 30, 2025. There was no such expense in the quarter ended September 30, 2024.
Provision for Loss on Related Party Transactions was $235,413 for the quarter ended September 30, 2024. There was no provision for the quarter ended September 30, 2025.
The provision for loss on related party transactions includes amounts due from Cyberlab LLC (“Cyberlab”) and the Spatial Web Foundation (“SWF”), entities controlled or associated with the Company’s founders, Dan Mapes and Gabriel Rene.
| ● | The related expenses arose primarily from payments made by the Company on behalf of these related parties to third-party vendors. | |
| ● | Although these amounts are expected to be settled through future service agreements, management performed a credit assessment in accordance with the current expected credit loss (“CECL”) model under ASC 326. Based on this assessment, management determined that there is significant uncertainty regarding the timing and collectability of these receivables. As of September 30, 2025, management concluded that full repayment is not probable within a reasonable timeframe. |
Net Loss increased by $1.30 million, or 15%, to $9.87 million for the quarter ended September 30, 2025, compared to a net loss of $8.57 million for the quarter ended September 30, 2024.
| -37- |
FINANCIAL RESULTS FOR THE SIX MONTHS ENDED SEPTEMBER 30, 2025, COMPARED TO THE SIX MONTHS ENDED SEPTEMBER 30, 2024
SELECTED FINANCIAL INFORMATION
| Six months ended September 30, | ||||||||||||||||
| 2025 | 2024 | $ Change | % Change | |||||||||||||
| REVENUE | $ | 400,700 | $ | 155,000 | $ | 245,700 | 159 | % | ||||||||
| COST OF REVENUE | (254,551 | ) | (145,000 | ) | (109,551 | ) | 76 | % | ||||||||
| NET REVENUE | 146,149 | 10,000 | 136,149 | 1361 | % | |||||||||||
| OPERATING EXPENSES | ||||||||||||||||
| Cash expenses | ||||||||||||||||
| Accounting fees | (392,360 | ) | (350,407 | ) | (41,953 | ) | 12 | % | ||||||||
| Consulting fees | (1,494,960 | ) | (1,793,016 | ) | 298,056 | -17 | % | |||||||||
| Investor relations and marketing | (2,191,491 | ) | (2,867,059 | ) | 675,568 | -24 | % | |||||||||
| Legal fees | (1,479,224 | ) | (864,112 | ) | (615,112 | ) | 71 | % | ||||||||
| Board fees | (119,342 | ) | (84,581 | ) | (34,761 | ) | 41 | % | ||||||||
| Office and general | (1,097,098 | ) | (940,979 | ) | (156,119 | ) | 17 | % | ||||||||
| Personnel expenses | (1,877,672 | ) | (1,762,012 | ) | (115,660 | ) | 7 | % | ||||||||
| Rent | (37,374 | ) | (60,079 | ) | 22,705 | -38 | % | |||||||||
| Research and development | (8,543,836 | ) | (8,261,915 | ) | (281,921 | ) | 3 | % | ||||||||
| Travel and meals | (271,207 | ) | (275,036 | ) | 3,829 | -1 | % | |||||||||
| (17,504,564 | ) | (17,259,196 | ) | (245,368 | ) | 1 | % | |||||||||
| Non-cash expenses | ||||||||||||||||
| Depreciation | (45,894 | ) | (93,907 | ) | 48,013 | -51 | % | |||||||||
| Provision for contract settlement | - | (1,252,076 | ) | 1,252,076 | -100 | % | ||||||||||
| Share based payments | (2,090,255 | ) | (1,961,724 | ) | (128,531 | ) | 7 | % | ||||||||
| (2,136,149 | ) | (3,307,707 | ) | 1,171,558 | -35 | % | ||||||||||
| TOTAL EXPENSES | (19,640,713 | ) | (20,566,903 | ) | 926,190 | -5 | % | |||||||||
| OTHER ITEMS: | ||||||||||||||||
| Grant income | 81,909 | 56,034 | 25,875 | 46 | % | |||||||||||
| Other income | 501,261 | 49,970 | 451,291 | 903 | % | |||||||||||
| Gain on derivative liability | - | 2,464,873 | (2,464,873 | ) | -100 | % | ||||||||||
| Accretion expense | - | (453,839 | ) | 453,839 | -100 | % | ||||||||||
| Interest expense | (12,254 | ) | (293,038 | ) | 280,784 | -96 | % | |||||||||
| Legal claim expense | (582,253 | ) | - | (582,253 | ) | N/A | ||||||||||
| Provision for losses on related party transactions | - | (396,524 | ) | 396,524 | -100 | % | ||||||||||
| NET LOSS | (19,505,901 | ) | (19,129,427 | ) | (376,474 | ) | 2 | % | ||||||||
| Loss Per Class A Subordinate Voting Shares - Basic and Diluted | $ | (2.12 | ) | $ | (3.90 | ) | $ | 1.78 | -46 | % | ||||||
| Loss Per Class B Proportionate Voting Shares - Basic and Diluted | $ | (13.26 | ) | $ | - | $ | (13.26 | ) | N/A | |||||||
| Class A Subordinate Voting Shares Shares used in computing earnings per share - Basic and Diluted | 9,166,869 | 4,905,748 | 4,261,121 | 87 | % | |||||||||||
| Class B Proportionate Voting Shares Shares used in computing earnings per share - Basic and Diluted | 4,363 | - | 4,363 | N/A | ||||||||||||
| September 30, 2025 | % of Revenue | September 30, 2024 | % of Revenue | $ Change | % Change | |||||||||||||||||||
| REVENUE | $ | 400,700 | $ | 155,000 | $ | 245,700 | 159 | % | ||||||||||||||||
| COST OF REVENUE | (254,551 | ) | 64 | % | (145,000 | ) | 94 | % | (109,551 | ) | 76 | % | ||||||||||||
| NET REVENUE | 146,149 | 36 | % | 10,000 | 6 | % | 136,149 | 1361 | % | |||||||||||||||
| -38- |
SIX MONTHS ENDED SEPTEMBER 30, 2025, COMPARED TO THE SIX MONTHS ENDED SEPTEMBER 30, 2024
Revenue was $400,700 for the six months ended September 30, 2025, which consisted of revenue from our first Genius Platform customers. Revenue for the six months ended September 30, 2024 was $155,000, which is related to the conclusion of a proof-of-concept project.
Cost of revenue consists of personnel and contractors’ costs directly related to the delivery of services to the customers. Cost of Revenue was $254,551 for the six months ended September 30, 2025, which related to services provided to the customers referenced above. Cost of revenue for the six months ended September 30, 2024 was $145,000, which is related to the conclusion of a proof-of-concept project. Costs of revenue as a percentage of revenue was 64% for the quarter ending September 30, 2025, compared to 94% for the quarter ending September 30, 2024, which reflects the economics associated with our core Genius Platform.
Net revenue represents the revenue minus the cost of revenue. Net revenue was $146,149 for the six months ended September 30, 2025, compared to $10,000 reported for the six months ended September 30, 2024. Net revenue as a percentage of revenue was 36% for the quarter ending September 30, 2025, compared to 6% for the quarter ending September 20, 2024, which reflects the economics associated with our core Genius Platform.
Operating expenses are allocated between cash and non-cash expenses. We allocated expenses on this basis to calculate and understand the Company’s cash flow from operations and liquidity, which we believe are important financial and operating metrics.
Cash expenses consist of the items below. Total Cash Expenses (“TCE”) increased by $245,368, or 1%, to $17.50 million for the six months ended September 30, 2025, compared to $17.26 million for the six months ended September 30, 2024.
| -39- |
| September 30, 2025 | % of TCE | September 30, 2024 | % of TCE | $ Change | % Change | |||||||||||||||||||
| Cash expenses | ||||||||||||||||||||||||
| Accounting fees | (392,360 | ) | 2 | % | (350,407 | ) | 2 | % | (41,953 | ) | 12 | % | ||||||||||||
| Consulting fees | (1,494,960 | ) | 9 | % | (1,793,016 | ) | 10 | % | 298,056 | -17 | % | |||||||||||||
| Investor relations and marketing | (2,191,491 | ) | 13 | % | (2,867,059 | ) | 17 | % | 675,568 | -24 | % | |||||||||||||
| Legal fees | (1,479,224 | ) | 8 | % | (864,112 | ) | 5 | % | (615,112 | ) | 71 | % | ||||||||||||
| Board fees | (119,342 | ) | 1 | % | (84,581 | ) | 0 | % | (34,761 | ) | 41 | % | ||||||||||||
| Office and general | (1,097,098 | ) | 6 | % | (940,979 | ) | 5 | % | (156,119 | ) | 17 | % | ||||||||||||
| Personnel expenses | (1,877,672 | ) | 11 | % | (1,762,012 | ) | 10 | % | (115,660 | ) | 7 | % | ||||||||||||
| Rent | (37,374 | ) | 0 | % | (60,079 | ) | 0 | % | 22,705 | -38 | % | |||||||||||||
| Research and development | (8,543,836 | ) | 49 | % | (8,261,915 | ) | 48 | % | (281,921 | ) | 3 | % | ||||||||||||
| Travel and meals | (271,207 | ) | 2 | % | (275,036 | ) | 2 | % | 3,829 | -1 | % | |||||||||||||
| Total Cash Expenses (TCE) | (17,504,564 | ) | 100 | % | (17,259,196 | ) | 100 | % | (245,368 | ) | 1 | % | ||||||||||||
Accounting Fees are related to accounting staff and external audit fees. Accounting fees increased by $41,953, or 12%, to $392,360 for the six months ended September 30, 2025, compared to $350,407 for the six months ended September 30, 2024. Accounting Fees were 2% of TCE for both six month periods ended September 30, 2025 and September 30, 2024. The increase of $41,953 is primarily due to additional costs associated with translating our financial statements to USGAAP and complying with new SEC reporting requirements.
Consulting Fees are related to financial advisory and general consulting services. Consulting Fees decreased by $298,056, or 17%, to $1,49 million for the six months ended September 30, 2025, compared to $1.79 million for the six months ended September 30, 2024. Consulting Fees were 9% of TCE for the six months ended September 30, 2025, compared to 10% for the six months ended September 30, 2024.
| ○ | Financial advisory services was $1.10 million for the six months ended September 30, 2025, compared to $1.49 million for the six months ended September 30, 2024. The decrease of $384,144 is primarily due to less fees paid to financial advisors in connection with funds raised by the Company: The Company raised $13.17 million in net proceeds during the six months ended September 30, 2025, compared to $10.31 million during the six months ended September 30, 2024. | |
| ○ | General consulting services was $391,552 for the six months ended September 30, 2025, compared to $305,465 for the six months ended September 30, 2024. The increase of $86,087 is primarily due to a consulting firm hired to provide business and technology insights ($94,449) during the six months ended September 30, 2025. |
Investor Relations and Marketing are related to messaging, marketing, and advertising of the Company and its products to potential users, and to develop general Company and brand awareness as well as investor relations initiatives in media, roadshows, and on social media. Investor Relations and Marketing decreased by $675,568 or 24% to $2.19 million for the six months ended September 30, 2025, compared to $2.87 million for the six months ended September 30, 2024. Investor Relations and Marketing was 13% of TCE for the six months ended September 30, 2025, compared to 17% for the six months ended September 30, 2024. These expenses are currently combined, as the initiatives to market the product and services of the Company and investment in the Company are intertwined and indistinguishable. As the Company begins to market its core products and services, marketing and investor relations expenses will be separated. The decrease in Investor Relations and Marketing is due to:
| ○ | Marketing and investor awareness decreased by $388,265 or 19% to $1.61 million for the six months ended September 30, 2025, compared to $2.00 million for the six months ended September 30, 2024. The decrease is a result of fewer consultants engaged to perform marketing and investor awareness activities during the six months ended September 30, 2025 compared to the six months ended September 20, 2024. | |
| ○ | Business development decreased by $287,303 or 33% to $582,298 for the six months ended September 30, 2025, compared to $869,601 for the six months ended September 30, 2024. The decrease is a result of fewer consultants engaged to perform business development activities during the six months ended September 30, 2025 compared to the six months ended September 20, 2024. |
| -40- |
Legal Fees are related to fees paid to external counsel in the US and Canada. Legal fees increased by $615,112, or 71%, to $1.48 million for the six months ended September 30, 2025, compared to $864,112 for the six months ended September 30, 2024. Legal fees were 8% of TCE for the six months ended September 30, 2025, compared to 5% for the six months ended September 30, 2024. The increase of $615,112 for the six months ended September 30, 2025 was primarily due to increased legal costs associated with the Company becoming a U.S. SEC reporting on April 1, 2025, which requires additional disclosure and reporting.
Board Fees are related to costs associated with Board members. Board Fees increased by $34,761, or 41%, to $119,342 for the six months ended September 30, 2025, compared to $84,581 for the six months ended September 30, 2024. Board Fees were 1% of TCE for the six months ended September 30, 2025, compared to less than 1% for the six months ended September 30, 2024. The increase of $34,761 is due to increased fees paid to board members during the six months ended September 30, 2025, compared to the six months ended September 30, 2024.
Office and General Expenses are related to subscriptions, insurance, transaction fees, and general expenses of the Company. Office and general expenses increased by $156,119, or 17%, to $1.10 million for the six months ended September 30, 2025, compared to $940,979 for the six months ended September 30, 2024. Office and General Expenses was 6% of TCE for the six months ended September 30, 2025, compared to 5% for the six months ended September 30, 2024. The increase of $156,119 for the six months ended September 30, 2025 is primarily due to higher Directors and Officers (“D&O”) insurance premium cost of $124,904 resulting from increased coverage as the Company became a U.S. SEC reporting on April 1, 2025, which requires additional disclosure and reporting.
Personnel expenses are related to general and administrative payroll costs. Personnel expenses increased by $115,660, or 7%, to $1.88 million for the six months ended September 30, 2025, compared to $1.76 million for the six months ended September 30, 2024. Personnel expenses were 11% of TCE for the six months ended September 30, 2025, compared to 10% for the six months ended September 30, 2024. The increase of $115,660 in personnel expenses is primarily due to the higher salaries paid to personnel during the six months ended September 30, 2025, compared to the salaries and fees paid to personnel during the six months ended September 30, 2024.
Rent is related to payments for office and other spaces utilized by the Company. Rent decreased by $22,705, totaling $37,374 for the six months ended September 30, 2025, compared to $60,079 for the six months ended September 30, 2024. Rent expense accounted for less than 1% of TCE for both six month periods ended September 30, 2025 and September 30, 2024.
Research and Development (R&D) is related to payroll and contractor costs associated with developing the Company’s product. R&D increased by $281,921, or 3%, to $8.54 million for the six months ended September 30, 2025, compared to $8.26 million for the six months ended September 30, 2024. R&D was approximately 48-49% of TCE for both six month periods ended September 30, 2025 and September 30, 2024. The increase of $281,921 is primarily due to the higher salaries and fees paid to personnel during the six months ended September 30, 2025, compared to the salaries and fees paid to personnel during the six months ended September 30, 2024.
| -41- |
Travel and Meals are related to expenses related to meals, airfare, transportation, and other related expenses. Travel and Meals decreased by $3,829, or 1%, to $271,207 for the six months ending September 30, 2025, compared to $275,036 for the six months ended September 30, 2024. Travel and Meals remained consistent at 2% of TCE for both six month periods ended September 30, 2025 and September 30, 2024.
NON-CASH EXPENSES – Consisted of the items below. Non-Cash Expenses decreased by $1.17 million, or 35%, to $2.14 million for the six months ended September 30, 2025, compared to $3.31 million for the six months ended September 30, 2024.
| September 30, 2025 | % of TNCE | September 30, 2024 | % of TNCE | $ Change | % Change | |||||||||||||||||||
| Non-cash expenses | ||||||||||||||||||||||||
| Depreciation | (45,894 | ) | 2 | % | (93,907 | ) | 3 | % | 48,013 | -51 | % | |||||||||||||
| Provision for contract settlement | - | 0 | % | (1,252,076 | ) | 38 | % | 1,252,076 | -100 | % | ||||||||||||||
| Share based payments | (2,090,255 | ) | 98 | % | (1,961,724 | ) | 59 | % | (128,531 | ) | 7 | % | ||||||||||||
| Total Non Cash Expenses (TNCE) | (2,136,149 | ) | 100 | % | (3,307,707 | ) | 100 | % | 1,171,558 | -35 | % | |||||||||||||
Depreciation is related to the decrease in the useful life of computer and other equipment. Depreciation decreased by $48,013, or 51%, to $45,894 for the six months ended September 30, 2025, compared to $93,907 for the six months ended September 30, 2024. The decrease for the six months ended September 30, 2025 is due to certain assets reaching the end of their three-year useful life.
Provision for contract settlement is related to the unbilled balance of the SaaS project terminated in August 2024. Provision for contract settlement was $1.25 million for the six months ended September 30, 2024. There was no comparable expense for the six months ended September 30, 2025.
Share based payments are related to the Black-Scholes valuation and vesting of stock options and Restricted Share Units (RSUs) granted to the Company’s employees, contractors, and consultants. Share-based payments increased by $128,531, or 7%, to $2.09 million for the six months ended September 30, 2025, compared to $1.96 million for the six months ended September 30, 2024. This increase is primarily due to a higher amount of equity grants issued for the six months ended September 30, 2025, compared to the six months ended September 30, 2024. The increase during the six months ended September 30, 2025 was partially offset by a decline in the fair value of RSUs, which are tied to the Class A Subordinate Voting Share price as of the balance sheet date. For a detailed breakdown of the changes, please refer to the table below.
| Share based payments | Stock Options | RSUs | Total | |||||||||
| Previous years graded vesting | 402,225 | - | 402,225 | |||||||||
| Previous years RSUs revaluation | - | (251,392 | ) | (251,392 | ) | |||||||
| New grants Q1 2025 | 76,787 | 26,668 | 103,455 | |||||||||
| New grants Q2 2025 | 1,027,452 | 805,605 | 1,833,057 | |||||||||
| Cancelled options | (125,621 | ) | - | (125,621 | ) | |||||||
| Balance, September 30, 2024 | $ | 1,380,843 | $ | 580,881 | $ | 1,961,724 | ||||||
| Previous years graded vesting | 711,710 | - | 711,710 | |||||||||
| Previous years RSUs revaluation | - | (1,581,375 | ) | (1,581,375 | ) | |||||||
| New grants Q1 2026 | 258,056 | 344,431 | 602,487 | |||||||||
| New grants Q2 2026 | 2,118,326 | 8,616 | 2,126,942 | |||||||||
| RSU milestone conversion | - | 230,491 | 230,491 | |||||||||
| Balance, September 30, 2025 | $ | 3,088,092 | $ | (997,837 | ) | $ | 2,090,255 | |||||
| -42- |
Total Operating expenses decreased by $926,190, or 5%, to $19.64 million for the six months ended September 30, 2025, compared to $19.13 million for the six months ended September 30, 2024. The decrease for the six months ended September 30, 2025 is primarily due to $1.25 million in non-cash expenses associated with the provision for contract settlement during the six months ended September 30, 2024 that was not present during the six months ended September 30, 2025, as well as a decrease in expenses associated with investor relations and marketing, which decreased by $675,568. The decrease during the six months ended September 30, 2025 was partially offset by increases in legal fees ($615,112) during the six months ended September 30, 2025.
Other Items consisted of the items below. Other Items resulted in a loss of $11,337 for the six months ended September 30, 2025, compared to a gain of $1.43 million for the six months ended September 30, 2024.
| September 30, 2025 | % TOI | September 30, 2024 | % TOI | $ Change | % Change | |||||||||||||||||||
| OTHER ITEMS: | ||||||||||||||||||||||||
| Grant income | 81,909 | -722 | % | 56,034 | 4 | % | 25,875 | 46 | % | |||||||||||||||
| Other income | 501,261 | -4421 | % | 49,970 | 4 | % | 451,291 | 903 | % | |||||||||||||||
| Gain on derivative liability | - | 0 | % | 2,464,873 | 173 | % | (2,464,873 | ) | -100 | % | ||||||||||||||
| Accretion expense | - | 0 | % | (453,839 | ) | -32 | % | 453,839 | -100 | % | ||||||||||||||
| Interest expense | (12,254 | ) | 108 | % | (293,038 | ) | -21 | % | 280,784 | -96 | % | |||||||||||||
| Legal claim expense | (582,253 | ) | 5136 | % | - | 0 | % | (582,253 | ) | N/A | ||||||||||||||
| Provision for losses on related party transactions | - | 0 | % | (396,524 | ) | -28 | % | 396,524 | -100 | % | ||||||||||||||
| Total Other Items (TOI) | (11,337 | ) | 100 | % | 1,427,476 | 100 | % | (1,438,813 | ) | -101 | % | |||||||||||||
Grant Income is related to the reimbursement of expenses for amounts spent on project activities related to the grant agreement with Horizon Europe, which is a program delegated by the European Commission. Grant income was $81,909 for the six months ended September 30, 2025, compared to $56,034 for the six months ended September 30, 2024. This project is expected to end in August 2026.
Other Income is related to R&D tax credits and interest received from interest-bearing bank accounts. Other income increased $451,291 to $501,261 for the six months ended September 30, 2025, compared to $49,970 for the six months ended September 30, 2024. This increase is primarily due to $416,208 of R&D tax credits received during the six months ended September 30, 2025.
| -43- |
Gain on derivative liability is the result of measuring the derivative liability embedded in the convertible debenture using the Monte-Carlo binomial. Changes in the estimates during the six months ended September 30, 2024, resulted in a gain on the fair value of derivative liability of the convertible debenture of $2,464,873. There was no such expense during the six months ended September 30, 2025.
Accretion Expense is related to the increase in the carrying value of the discounted value of the convertible debenture converted in 2025. There was no accretion expense during the six months ended September 30, 2025, compared to an expense of $453,839 during the six months ended September 30, 2024.
Interest Expense is related to interest incurred in the conversion of the convertible debenture converted in 2025, interest incurred in the loan payable, and the interest related to the financing of the director’s and officer’s insurance. Interest expense decreased $280,784, or 96%, to $12,254 for the six months ended September 30, 2025, compared to an expense of $293,038 for the six months ended September 30, 2024. This decrease is primarily due to the conversion of the convertible debenture during the six months ended September 30, 2024.
Legal Claim Expense was $582,253 for the six months ended September 30, 2025, compared to nil for the six months ended September 30, 2024. This amount is interest accrued in connection with the David Thomson arbitration award, which was confirmed by the Los Angeles Superior Court during the six months ended September 30, 2025. There was not such expense during the six months ended September 30, 2024.
Provision for Loss on Related Party Transactions was $396,524 for the six months ended September 30, 2024. There was no provision for the six months ended September 30, 2025.
The provision for loss on related party transactions includes amounts due from Cyberlab LLC (“Cyberlab”) and the Spatial Web Foundation (“SWF”), entities controlled or associated with the Company’s founders, Dan Mapes and Gabriel Rene.
| ● | The related expenses arose primarily from payments made by the Company on behalf of these related parties to third-party vendors. | |
| ● | Although these amounts are expected to be settled through future service agreements, management performed a credit assessment in accordance with the current expected credit loss (“CECL”) model under ASC 326. Based on this assessment, management determined that there is significant uncertainty regarding the timing and collectability of these receivables. As of September 30, 2025, management concluded that full repayment is not probable within a reasonable timeframe. |
Net Loss increased $376,474, or 2%, to $19.51 million for the six months ended September 30, 2025, compared to a net loss of $19.13 million for the six months ended September 30, 2024.
| -44- |
LIQUIDITY AND CAPITAL RESOURCES
Verses is a development-stage technology cognitive computing company specializing in researching, developing, and selling next generation intelligence software systems. We are primarily focused on developing an intelligence-as-a-service smart software platform called Genius. As described above, for the six month period ended September 30, 2025, we reported Total Cash Expense (“TCE”) of $17.50 million, and for the six month period ended September 30, 2024, we reported TCE of $17.26 million. Our largest cash expense is associated with research and development, comprising $8.54 million or 49% of TCE for the six months ended September 30, 2025; $8.26 million or 48% of TCE for the six month period ended September 30, 2024. We anticipate that research and development will continue to be our largest expense, and that we will continue to have negative operating cash flow for the foreseeable future as we continue to invest in research and product development, as well as commercialization, marketing and sales of our systems and cannot accurately project when we will generate positive operating cash flow. Our average monthly cash used by operating activities, as described below, was $2.69 million per month for the past 24 months and $2.73 million for the past 3 months, which reflects an increase in research and development. We anticipate that our average monthly cash used in operations activity will increase as we commercialize, market, and sell our systems and that over time, the revenue generated from product sales will offset the increased costs commercialization, marketing, and sales and will position the company to generate positive operating cash flow. Our approach to managing liquidity is to ensure, to the extent possible, that we always have sufficient liquidity to meet our obligations as they become due, and we do so by monitoring cash flow and performing budget-to-actual analysis on a regular basis.
The Company has historically raised capital to fund operations, primarily through debt and equity investors, although there is no assurance that it will be able to raise funds in the future. The Company will continue to rely on such financings to generate sufficient amounts of cash and cash equivalents to cover its operating costs, satisfy short and long term capital requirements, and meet growth objectives. The ability of the Company to arrange additional financing in the future will also depend, in part, on prevailing capital market conditions. Any quoted market for the Company’s shares may be subject to market trends generally, notwithstanding any potential success of the Company in creating new revenues, cash flows or earnings.
The Company’s ability to continue its operations and to realize its assets at their carrying values is dependent upon obtaining additional financing and generating revenues sufficient to cover its operating costs. The ability of the Company to raise sufficient capital to fund operations are conditional primarily through the continuation of its agreements and investor support. The material uncertainty associated with these events and conditions may cast substantial doubt about the Company’s ability to continue as a going concern. The Company’s financial statements do not give effect to any adjustments, which would be necessary should the Company be unable to continue as a going concern. In such circumstances, the Company would be required to realize its assets and discharge its liabilities outside of the normal course of business, and the amounts realized could differ materially from those reflected in the accompanying condensed consolidated interim financial statements.
The Company’s consolidated financial statements have been prepared as a going concern, which assumes that the Company will continue to operate for the foreseeable future and will be able to realize its assets and discharge its liabilities and commitments in the normal course of business. The Company has incurred losses since inception and has not yet achieved profitable operations. The Company has been relying on debt and equity financing to fund its operations in the past. While the Company has been successful in securing financing to date, there can be no assurances that it will be able to do so in the future. As noted in the report of our independent public accountants for our financial statements for the year ended March 31, 2025, the aforementioned factors raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date that such audited annual financial statements were issued.
Historically, the Company has used net proceeds from issuances of debt and equity to provide sufficient funds to meet its near-term operating expenses and other contractual obligations when due. Management plans to fund operations of the Company with its current working capital and through additional equity and/or debt financings.
In view of these matters, continuing as a going concern is dependent upon continued operations of the Company, which in turn is dependent upon the Company’s ability to, meets its financial requirements, raise additional capital, and the success of its future operations.
| -45- |
The Company’s long-term capital requirements may vary materially from those currently planned and will depend on many factors, including net sales, the timing and extent of spending on research and development efforts and other initiatives, sales and marketing activities, the timing of new products, and overall economic conditions. Any quoted market for the Subordinate Voting Shares may be subject to market trends generally, notwithstanding any potential success of the Company in creating new revenues, cash flows or earnings. The sale of additional equity would result in additional dilution to the Company’s shareholders. The incurrence of debt financing would result in debt service obligations and the instruments governing such debt could provide for operating and financing covenants that may restrict our operations. There can be no assurances that we will be able to raise additional capital on terms that are attractive to us or at all. The inability to raise capital would adversely affect our ability to achieve our business objectives.
| September 30, 2025 | March 31, 2025 | |||||||
| Cash | 1,209,908 | 4,816,906 | ||||||
| Current assets, including cash | 3,450,576 | 6,183,082 | ||||||
| Total Assets | $ | 3,640,241 | $ | 6,376,575 | ||||
| Current liabilities | 12,819,850 | 15,106,292 | ||||||
| Other liabilities | 139,722 | 139,039 | ||||||
| Shareholder’s deficiency | (9,319,331 | ) | (8,868,756 | ) | ||||
| Total liabilities and shareholder’s deficiency | $ | 3,640,241 | $ | 6,376,575 | ||||
Cash decreased to $1.21 million as of September 30, 2025, compared to $4.82 million as of March 31, 2025. Working capital is current assets minus current liabilities, including the current portion of long-term debt. The Company had a working capital deficit of $9.37 million as of September 30, 2025, compared to a working capital deficit of $8.92 million as of the year ended March 31, 2025.
| For the six months ended | September 30, 2025 | September 30, 2024 | Change | |||||||||
| Cash provided by (used) in operating activities | $ | (18,323,019 | ) | $ | (16,168,175 | ) | $ | (2,154,844 | ) | |||
| Cash provided by (used) in investing activities | (40,489 | ) | (428,678 | ) | 388,189 | |||||||
| Cash provided by (used) in financing activities | 14,673,207 | 18,162,469 | (3,489,262 | ) | ||||||||
| Foreign exchange effect on cash | 83,303 | (221,845 | ) | 305,148 | ||||||||
| Net change in cash during the period | $ | (3,606,998 | ) | $ | 1,343,771 | $ | (4,950,769 | ) | ||||
Cash used in operating activities is comprised of net loss, add-back of non-cash expenses, and net change in non-cash working capital items. Cash used in operating activities increased by $2.15 million to $18.32 million during the six months ended September 30, 2025, compared to $16.17 million during the six months ended September 30, 2024. The increase is primarily due to a higher variation of cash used to settle accounts payable ($1.56 million), prepaids ($324,422), and the cash allocated to accounts receivable ($241,700).
Cash used in investing activities primarily reflects payments related to Spatial Web Foundation (“SWF”) and Cyberlab LLC (“Cyberlab”), entities controlled or associated with the Company’s founders, Dan Mapes and Gabriel Rene, as well as purchases of computer equipment. During the six months ended September 30, 2025, the Company did not report payments related to SWF and Cyberlab, compared to payments of $398,099 during the six months ended September 30, 2024. Capital expenditures associated with computers and other equipment increased by $9,910 to $40,489 during the six months ended September 30, 2025, compared to $30,579 during the six months ended September 30, 2024.
| -46- |
Cash provided by financing activities relates to the instruments used by the Company to fund its working capital needs. Cash provided by financing activities was $14.67 million during the six months ended September 30, 2025 compared to $18.16 million during the six months ended September 30, 2024.
| ○ | During the six months ended September 30, 2025 the Company received (used) |
| - | Received $13.17 million net proceeds from the issuance of Units. | |
| - | Received $1.57 million net proceeds from the issuance of equity instruments. | |
| - | Used $(67,732) as expenses related to the European Grant (Horizon Europe, which is a program delegated under the European Commission). | |
| - | Used $(1.94) million on the repayment of loans. |
| ○ | During the six months ended September 30, 2024 the Company received (used) |
| - | Received $10.00 million for the issuance of convertible debentures. | |
| - | Received $6.94 million net proceeds from the issuance of special warrants. | |
| - | Received $1.32 million net proceeds from the issuance of Units. | |
| - | Received $1.73 million from the issuance of equity instruments. | |
| - | Used $(2.00) million on the repayment of promissory notes. |
CRITICAL ACCOUNTING ESTIMATES
Equipment
The Company reviews its estimate of the useful lives of depreciable assets at each reporting date, based on the expected remaining useful life of the assets. Uncertainties in these estimates relate to technical obsolescence that may change the utilization of equipment.
Recoverability of accounts receivable, contracts assets, and unbilled revenues, and allowance for credit loss
The Company provides an allowance for expected credit losses based on an assessment of the recoverability of accounts receivable. Allowances are applied to accounts receivable at initial recognition based on the probability of default. Management analyzes its debts, customer concentrations, customer creditworthiness, current economic trends, and changes in customer payment terms when making a judgment to evaluate the adequacy of the allowance for expected credit losses. Where the expectation is different from the original estimate, such difference will impact the carrying value of accounts receivable.
Functional currency
The determination of the functional currency of each entity within the Company requires management judgment in determining the currency that mainly influences the sale price of services and costs of providing services.
Revenue recognition
When the Company enters into an agreement for software development which is longer in nature (longer than 1 year), the Company records a contract asset which is representative of receivables from the agreements not yet billed to the customer. Significant judgment is made to determine the performance obligations and whether each performance obligation is satisfied at a point in time or over the term of the contracts.
Going concern
The assessment of the Company’s ability to continue as a going concern. The determination that the Company will be able to continue as a going concern is subject to critical judgments of management with respect to assumptions surrounding the short and long-term operating budget and financing activities. Should these judgments prove to be inaccurate, management’s continued use of the going concern assumption may be inappropriate.
JOBS Act
On April 5, 2012, the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”) was enacted. Section 107 of the JOBS Act provides that an “emerging growth company” can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards. In other words, an “emerging growth company” can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies.
We have chosen to take advantage of the extended transition periods available to emerging growth companies under the JOBS Act for complying with new or revised accounting standards until those standards would otherwise apply to private companies provided under the JOBS Act. As a result, our financial statements may not be comparable to those of companies that comply with public company effective dates for complying with new or revised accounting standards.
Subject to certain conditions set forth in the JOBS Act, as an “emerging growth company,” we intend to rely on certain of these exemptions, including, without limitation, (i) providing an auditor’s attestation report on our system of internal controls over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act of 2002, as amended, and (ii) complying with any requirement that may be adopted by the Public Company Accounting Oversight Board regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the financial statements, known as the auditor discussion and analysis. We will remain an “emerging growth company” until the earliest of (i) the last day of the fiscal year in which we have total annual gross revenues of $1.235 billion or more; (ii) the last day of our fiscal year following the fifth anniversary of the date of our initial public offering; (iii) the date on which we have issued more than $1 billion in nonconvertible debt during the previous three years; or (iv) the date on which we are deemed to be a large accelerated filer under the rules of the SEC.
| -47- |
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The Company is not required to provide the information required by this Item as it is a “smaller reporting company,” as defined in Rule 12b-2 of the Exchange Act.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
Our management, with the participation of our Principal Executive Officer and Principal Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of September 30, 2025, the end of the period covered by this Quarterly Report on Form 10-Q. Management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives and management necessarily applies its judgment in evaluating the cost benefit relationship of possible controls and procedures. Based on such evaluation, our Principal Executive Officer and Principal Financial Officer have concluded that, as of the end of the period covered by this report, our disclosure controls and procedures were not effective to ensure that the information required to be disclosed by us in the reports that we file or submit under the Exchange Act is (i) recorded, processed, summarized and reported within the time periods specified in SEC’s rules and forms and (ii) accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosures.
Identified Material Weakness
In connection with the audit of our financial statements as of March 31, 2025, we identified material weaknesses in our internal control over financial reporting. A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis.
The material weaknesses that we have identified relate to:
1. Insufficient written policies and procedures to ensure the correct application of accounting and financial reporting with respect to the current requirements of GAAP and SEC disclosure requirements.
2. Due to the Company’s size and nature, segregation of all conflicting duties may not always be possible and may not be economically feasible.
3. Although the Company does have a written procedure for the approval, identification and reporting of related-party transactions may be limited.
Remediation Plan
We are taking actions to remediate the material weakness described above by reviewing and updating our internal policies and human resources allocations.
Changes in Internal Control Over Financial Reporting
Other than as described above, there have been no changes in our internal control over financial reporting that occurred during our last fiscal quarter ended September 30, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
| -48- |
PART II - OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
From time to time, we may become involved in various lawsuits and legal proceedings, which arise in the ordinary course of business. Litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm our business. Other than as set forth below, we are currently not aware of any such legal proceedings or claims that will have, individually or in the aggregate, a material adverse effect on our business, financial condition or operating results.
On July 13, 2022, David Thomson, a former independent contractor, filed a claim against one of the Company’s U.S. subsidiaries, Verses Technologies USA Inc. (“VTU”), Cyberlab LLC (“Cyberlab”), and two directors/officers of the Company in Los Angeles Superior Court. The claim alleged violations of various sections of the California Corporations Code, breach of contract, breach of the implied covenant of good faith and fair dealing, and unjust enrichment. Plaintiff claimed as much as $5,000,000 in damages, subject to proof. On September 1, 2022, VTU filed an answer denying any wrongdoing, and also made its own counterclaim against Mr. Thomson. The cross-claims against David Thomson included: (i) misappropriation of trade secrets; (ii) breach of contract; (iii) violation of the California Computer Data Access and Fraud Act (“CDAFA”); and (iv) violation of the Economic Espionage Act along with three additional cross-claims (alleging violation of the Computer Fraud and Abuse Act, conversion, violation of the Stored Communications Act, respectively) that were subsequently dismissed by the Court. VTU, for its part, sought to recover both compensatory and punitive damages from Mr. Thomson, as well as restitution of any ill-gotten gains and an award of reasonable attorneys’ fees. The arbitration was conducted for a total of 13 days over a period from February 5 through April 3, 2024, via a single arbitrator at the American Arbitration Association. The CDAFA claim was dismissed by the Arbitrator, but the claims for trade secret misappropriation, breach of contract and unjust enrichment were allowed to move forward. A final arbitration award was issued on May 17, 2024. The final award imposed liability against: (i) VTU, jointly and severally with Cyberlab, LLC, a company owned by the Company’s former president and current President Emeritus, Director of Global Development and a director of the Company, Dan Mapes, in the amount of $6,307,258, inclusive of interest; and (ii) Cyberlab, LLC, VTU and its principals, Gabriel René and Dan Mapes, jointly and severally, for damages in the amount of $1,900,000, interest of $709,973 costs of $64,303 and the fees of plaintiff’s counsel totaling $920,231. To resolve their part of joint and several liability, Mr. René and Mr. Mapes are working toward satisfying the portion of the award that applies to them as individuals, including $1,666,000 proceeds from insurance. The remaining liability belongs to VTU. Initial good faith payments of $1,791,000 have been made to the claimant. On January 24, 2025, Mr. Thomson filed a Petition to Confirm the Arbitration Award with the Los Angeles Superior Court. A hearing on the Petition was held and on May 8, 2025, the Petition was confirmed for approximately $9,900,000 million together with interest accrued thereon. We recorded the total amount of this award as an expense incurred during our fiscal year ended March 31, 2024, while in the following fiscal year we recorded as income the $1,666,000 insurance payment received by Mr. Mapes and Mr. Rene, which was partially offset by an aggregate of $817,787 of interest that accrued on the total award during the most recently completed fiscal year ended.
On August 10, 2024, the Company learned that a complaint (the “Complaint”) had been filed in the Los Angeles Superior Court on June 21, 2024 by a former employee (the “Complainant”) against one of the Company’s US subsidiaries (VERSES, Inc. or “VINC”) and one of its employees in their individual capacity. The Complainant worked for VINC but had been terminated several weeks prior by VINC for poor work performance. The Complaint alleges, inter alia, gender harassment; gender discrimination; race discrimination; race harassment; retaliation; and wrongful termination, while seeking to recover as much as US$3,500,000 in general and special compensatory damages, subject to proof. The Company (and VINC) for its part, disputes the allegations, and considers the Complainant’s termination to have been completely proper and justified under applicable law. VINC was properly served with a copy of the Complaint (and associated summons) and it filed an Answer to the allegations raised therein on September 24, 2024. The employment contract with the Complainant contained an arbitration clause, and VINC’s counsel timely moved to compel arbitration (the “VINC Motion”) and a hearing was held on April 1, 2025. The tentative ruling from the Los Angeles Superior Court (the “Court”) denied the VINC Motion, finding that the Ending Forced Arbitration of Sexual Assault and Sexual Harassment Act of 2021 (“EFAA”) was applicable to the Complainant’s “gender harassment” claim and that the Complainant had the option to bring her claims to the Court instead of arbitration. The Court allowed for limited oral advocacy during which VINC’s counsel argued that the arbitration clause should be enforced. The Court took the matter under submission but, after due deliberation, reaffirmed its original conclusions. The Complainant served VINC with discovery requests, and responses were sent on May 8, 2025. The Court assigned a trial date of July 10, 2026, and also asked the parties to engage in informal mediation via a court sponsored alternative dispute resolution program. A post-mediation status conference is scheduled for Sept. 15, 2025 where the parties have been instructed to summarize the outcome of the mediation process.
| -49- |
On August 11, 2025, David Thomson (“Complainant”) made a motion with the Court seeking from VTU, Cyberlab and two directors/officers of the Company, an aggregate of $495,543 for attorney’s fees and related costs incurred by the Complainant after the May 17, 2024, final arbitration award. This motion is based on the Court’s judgment on May 28, 2025, which gave the Court discretion to award the Complainant attorney’s fees and expenses incurred by the Complainant after May 17, 2024. A hearing date has been set for April 21, 2026. We are currently evaluating this motion and intend to respond to it in due course.
Other than the above, we are not currently involved in any material legal proceedings. We may be involved from time to time in various claims and legal actions arising in the ordinary course of business, including proceedings involving employee claims, contract disputes, and other general liability claims, as well as trademark, copyright, and related claims and legal actions. In the opinion of our management, the ultimate disposition of these matters will not have a material adverse effect on our consolidated financial position, results of operations or liquidity.
ITEM 1A. RISK FACTORS
Risk factors that affect our business and financial results are discussed in Part I, Item 1A “Risk Factors,” in our Annual Report on Form 10-K for the year ended March 31, 2025 as filed with the SEC on July 14, 2025 (“Annual Report”). There have been no material changes in our risk factors from those previously disclosed in our Annual Report. You should carefully consider the risks in our Annual Report which could materially affect our business, financial condition or future results. The risks in our Annual Report are not the only risks we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition, and/or operating results. If any of the risks actually occur, our business, financial condition, and/or results of operations could be negatively affected.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
None.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 5. OTHER INFORMATION
Rule 10b5-1 Trading Plans
During
the fiscal quarter ended September 30, 2025, none of the Company’s directors or executive officers
| -50- |
ITEM 6. EXHIBITS
| * | Filed herewith. |
| ** | Furnished herewith. |
| -51- |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| VERSES AI INC. | ||
| Date: November 13, 2025 | By: | /s/ Gabriel René |
| Gabriel René | ||
| Chief Executive Officer | ||
| (Principal Executive Officer) | ||
| Date: November 13, 2025 | By: | /s/ James Christodoulou |
| James Christodoulou | ||
| Chief Financial Officer | ||
| (Principal Financial Officer) | ||
| -52- |
Exhibit 31.1
CERTIFICATION OF CHIEF EXECUTIVE OFFICER OF VERSES AI INC.
PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
I, Gabriel René, certify that:
| 1. | I have reviewed this Quarterly Report on Form 10-Q of Verses AI Inc.; |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15(d)-15(f)) for the registrant and have: |
| a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | |
| b. | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; | |
| c. | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | |
| d. | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
| 5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
| a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and | |
| b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
| Date: November 13, 2025 | /s/ Gabriel René |
| Gabriel René | |
| Chief Executive Officer | |
| (Principal Executive Officer) |
Exhibit 31.2
CERTIFICATION OF CHIEF FINANCIAL OFFICER OF VERSES AI INC.
PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
I, James Christodoulou, certify that:
| 1. | I have reviewed this Annual Report on Form 10-K of Verses AI Inc.; |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15(d)-15(f)) for the registrant and have: |
| a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | |
| b. | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; | |
| c. | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | |
| d. | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
| 5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
| a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and | |
| b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
| Date: November 13, 2025 | /s/ James Christodoulou |
| James Christodoulou | |
| Chief Financial Officer | |
| (Principal Financial Officer) |
Exhibit 32.1
STATEMENT OF CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL OFFICER
PURSUANT TO SECTION 1350 OF TITLE 18 OF THE UNITED STATES CODE
Pursuant to Section 1350 of Title 18 of the United States Code as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, the undersigned, Gabriel René and James Christodoulou, the, Chief Executive Officer and Chief Financial Officer, respectively, of Verses AI Inc. (the “Company”), hereby certifies that based on the undersigned’s knowledge:
| 1. | The Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2025 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and | |
| 2. | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
| Date: November 13, 2025 | /s/ Gabriel René |
| Gabriel René | |
| Chief Executive Officer | |
| (Principal Executive Officer) | |
| Date: November 13, 2025 | /s/ James Christodoulou |
| James Christodoulou | |
| Chief Financial Officer | |
| (Principal Financial Officer) |