VSME revenueFY2025$7.52M
- FY YoY
- -8.8%
VSME revenue was $7.52M for fiscal 2025 (ended Dec 31, 2025), down 8.8% from fiscal 2024. It rose in 1 of the last 4 fiscal years.
VS Media Holdings Limited (VSME) financials
For fiscal 2025 (ended Dec 31, 2025), VS Media Holdings Limited reported $7.52M of revenue and -$8.61M of net income.
- Revenue, FY2025
- $7.52M
- Revenue growth, YoY
- -8.8%
- Net income, FY2025
- -$8.61M
- Net margin
- -114.5%
- Free cash flow, FY2025
- -$3.53M
- EPS, diluted, FY2025
- -$5.20
- Cash
- $976.1K
- P/S
- 0.35
- Market cap
- $2.6M
FY2021FY2025
FY2021FY2025
FY2021FY2025
VSME revenue and earnings growth
VSME net incomeFY2025-$8.61M
VSME net income was -$8.61M for fiscal 2025 (ended Dec 31, 2025), compared with -$7.29M in fiscal 2024.
VSME EPSFY2025-$5.20
VSME diluted EPS was -$5.20 for fiscal 2025 (ended Dec 31, 2025).
VSME free cash flowFY2025-$3.53M
VSME free cash flow was -$3.53M for fiscal 2025 (ended Dec 31, 2025), compared with -$1.49M in fiscal 2024.
Income statement
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 |
|---|---|---|---|---|---|
| Revenue | $7.52M | $8.25M | $7.99M | $9.03M | $10.94M |
| Cost of revenue | $5.74M | $6.55M | $6.35M | $6.74M | $8.66M |
| Gross profit | $1.78M | $1.69M | $1.64M | $2.28M | $2.28M |
| Selling, general and admin | $6.76M | $7.16M | $6.97M | $3.86M | $2.16M |
| Operating income | -$6.43M | -$6.90M | -$6.41M | -$1.64M | -$70.8K |
| Interest expense | $163.0K | $409.9K | $290.7K | $206.8K | $193.7K |
| Pre-tax income | -$8.61M | -$7.29M | -$6.59M | -$1.81M | -$211.4K |
| Net income | -$8.61M | -$7.29M | -$6.59M | $3.53M | -$232.6K |
| EPS, basic | -$5.20 | -$46.08 | -$46.16 | $24.60 | -$1.40 |
| EPS, diluted | -$5.20 | -$46.08 | -$46.16 | $24.60 | -$1.40 |
| Diluted shares | 1.7M | 158,283 | 142,858 | 142,857.65 | 142,857.143 |
Balance sheet
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 |
|---|---|---|---|---|---|
| Cash and equivalents | $976.1K | $775.2K | $1.50M | $820.6K | - |
| Receivables | $747.9K | $1.36M | $2.13M | $1.92M | $2.57M |
| Current assets | $7.39M | $4.76M | $9.99M | $7.29M | - |
| Goodwill | - | $1.12M | - | - | - |
| Total assets | $9.33M | $7.18M | $10.08M | $7.59M | - |
| Current liabilities | $5.04M | $5.70M | $5.68M | $5.31M | - |
| Total liabilities | $5.20M | $5.90M | $5.89M | $5.97M | - |
| Shareholders' equity | $4.14M | $1.28M | $4.19M | $1.62M | -$3.00M |
Cash flow
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 |
|---|---|---|---|---|---|
| Operating cash flow | -$3.51M | -$1.49M | -$7.25M | -$2.05M | -$1.37M |
| Capital expenditures | $16.0K | $4.9K | $2.8K | - | $40.6K |
| Free cash flow | -$3.53M | -$1.49M | -$7.25M | - | -$1.41M |
| Investing cash flow | -$5.19M | -$71.9K | -$2.8K | $2.17M | -$40.6K |
| Financing cash flow | $9.06M | $971.5K | $7.66M | -$372.9K | $1.47M |
| Stock-based compensation | $478.8K | $946.4K | $861.6K | - | - |
| Depreciation and amortization | - | - | $97.3K | $94.6K | $76.0K |
Key ratios
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 |
|---|---|---|---|---|---|
| Revenue growth, YoY | -8.8% | 3.2% | -11.5% | -17.5% | - |
| Gross margin | 23.7% | 20.5% | 20.5% | 25.3% | 20.9% |
| Operating margin | -85.4% | -83.7% | -80.3% | -18.2% | -0.6% |
| Net margin | -114.5% | -88.4% | -82.5% | 39.0% | -2.1% |
| Free cash flow margin | -46.9% | -18.1% | -90.7% | - | -12.9% |
| Return on equity | -208.1% | -569.8% | -157.3% | 217.7% | - |
| Return on assets | -92.3% | -101.5% | -65.4% | 46.4% | - |
| Current ratio | 1.47 | 0.84 | 1.76 | 1.37 | - |
Source: XBRL data VS Media Holdings Limited files with the SEC, latest filing dated Apr 30, 2026 (see filings on SEC EDGAR). Provided for information only, not investment advice. Check the filing before relying on a number.
Per-share figures and share counts are restated for stock splits the filings show: 1-for-7, first reported Apr 14, 2025; 1-for-20, first reported Apr 30, 2026.
EPS growth is left out where the share count moved enough to suggest a split the filings do not show. Growth rates need a positive starting figure. CAGR is compound annual growth between fiscal years. The CSV holds every period on file, in full figures, from the same SEC filings.
Foreign private issuers file annual reports with the SEC, so there are no quarterly statements here.
VSME peers
| Company | Revenue | Growth | Net income | Net margin | Market cap |
|---|---|---|---|---|---|
| VSME | $7.52M | -8.8% | -$8.61M | -114.5% | $2.6M |
| TRI | $7.48B | +3.0% | $1.50B | 20.1% | $48.79B |
| MH | $2.08B | -0.7% | $73.77M | 3.5% | $2.08B |
| CMPR | $3.81B | +10.0% | $85.57M | 2.2% | $1.39B |
| WBTN | $1.37B | -0.5% | -$343.92M | -25.1% | $1.31B |
| DLX | $2.13B | +0.4% | $79.90M | 3.8% | $1.22B |
| ACCO | $1.57B | +1.5% | $66.30M | 4.2% | $467.2M |
| QUAD | $2.38B | -4.9% | $26.50M | 1.1% | $387.2M |
| PMTS | $607.70M | +17.9% | $16.46M | 2.7% | $283.4M |
VSME FAQ
9 questionsWhat is VSME revenue?
VS Media Holdings Limited (VSME) reported $7.52M of revenue for fiscal 2025 (ended Dec 31, 2025). That is down 8.8% from the year before.Is VSME profitable?
No. VS Media Holdings Limited reported a net loss of $8.61M for fiscal 2025 (ended Dec 31, 2025).How much cash and debt does VSME have?
VS Media Holdings Limited reported $976.1K in cash and cash equivalents on its most recent balance sheet in SEC filings.How fast is VSME revenue growing?
VS Media Holdings Limited's revenue changed -8.8% in fiscal 2025, to $7.52M.What is VSME gross margin?
VS Media Holdings Limited's gross profit was $1.78M on $7.52M of revenue for fiscal 2025 (ended Dec 31, 2025), a gross margin of 23.7%.What is VSME free cash flow?
VS Media Holdings Limited generated -$3.53M of free cash flow for fiscal 2025 (ended Dec 31, 2025), which is operating cash flow of -$3.51M less capital expenditures.What is VSME earnings per share?
Diluted earnings per share were -$5.20 for fiscal 2025 (ended Dec 31, 2025), from SEC filings, restated for any stock split those filings show.When did VSME last report financial results?
The latest statements here come from VS Media Holdings Limited's 20-F filed on Apr 30, 2026, covering the period ended Dec 31, 2025.Where does this VSME financial data come from?
Quantisnow builds these statements from the structured XBRL data VS Media Holdings Limited files with the SEC. It is provided for information only and is not investment advice.