This page shows VS MEDIA Holdings (VSME) financial statements, including the income statement, balance sheet, cash flow statement, and key financial ratios. View 5 years of annual fundamentals and quarterly data, with year-over-year growth rates and compound annual growth rates (CAGR). All figures are derived from SEC filings (10-K and 10-Q reports).
VS Media's economics are dominated by fixed overhead, with a $7.5M revenue base unable to absorb roughly $6.8M of SG&A.
By FY2025, gross margin improved to23.7% from roughly20.5% in FY2024, so weaker revenue did not translate into worse direct economics. But operating margin stayed near-85.4% and operating cash burn was only-$3.5M , showing that the strain comes mainly from overhead and non-cash charges rather than from a capital-hungry model.
The business is asset-light: capex was just
Liquidity improved through external financing: the current ratio recovered to 1.5x and cash ended at
Financial Health Signals
Scored against emerging companies for FY2025. Each of the six dimensions is a percentile rank within that peer group; the overall is their average, with missing dimensions counted as zero out of six. A high score means strong standing among peers, not absolute cross-industry strength. How this score is calculated →
Health score ≠ stock price. This rates the quality of VS MEDIA Holdings's business: profitability, growth, balance sheet strength. It doesn't tell you whether the stock is a good buy at today's price. Not financial advice. Use it alongside valuation analysis and your own research.
VS MEDIA Holdings scores -6.28, below the 1.81 distress threshold. The score is driven primarily by a large market capitalization ($3.9M) relative to total liabilities ($5.2M). This indicates elevated financial distress risk and warrants close attention to liquidity and debt levels.
Distress-screening estimate for non-financial companies. Not computed for banks or insurers, where the Altman model does not apply.
VS MEDIA Holdings passes 4 of 8 computable financial strength tests (1 of the nine could not be computed from available data). 2 of 4 profitability signals pass, 1 of 2 leverage/liquidity signals pass, 1 of 2 efficiency signals pass.
For every $1 of reported earnings, VS MEDIA Holdings generates $0.41 in operating cash flow (-$3.5M OCF vs -$8.6M net income). This low ratio suggests earnings are primarily driven by accounting accruals rather than cash generation, which may not be sustainable.
VS MEDIA Holdings earns $-152.4 in operating income for every $1 of interest expense (-$6.4M vs $42K). This narrow margin raises concern about the company's ability to service its debt if operating income declines.
Key Financial Metrics
Earnings & Revenue
VS MEDIA Holdings generated $7.5M in revenue in fiscal year 2025. This represents a decrease of 8.8% from the prior year.
VS MEDIA Holdings's EBITDA was -$6.4M in fiscal year 2025, measuring earnings before interest, taxes, depreciation, and amortization. This represents an increase of 7.0% from the prior year.
VS MEDIA Holdings reported -$8.6M in net income in fiscal year 2025. This represents a decrease of 18.1% from the prior year.
Cash & Balance Sheet
VS MEDIA Holdings generated -$3.5M in free cash flow in fiscal year 2025, representing cash available after capex. This represents a decrease of 136.6% from the prior year.
VS MEDIA Holdings held $976K in cash against $0 in long-term debt as of fiscal year 2025.
VS MEDIA Holdings paid $0.00 per share in dividends in fiscal year 2025.
VS MEDIA Holdings had 55M shares outstanding in fiscal year 2025.
Margins & Returns
VS MEDIA Holdings's gross margin was 23.7% in fiscal year 2025, indicating the percentage of revenue retained after direct costs. This is up 3.2 percentage points from the prior year.
VS MEDIA Holdings's operating margin was -85.4% in fiscal year 2025, reflecting core business profitability. This is down 1.7 percentage points from the prior year.
VS MEDIA Holdings's net profit margin was -114.5% in fiscal year 2025, showing the share of revenue converted to profit. This is down 26.1 percentage points from the prior year.
VS MEDIA Holdings's ROE was -208.1% in fiscal year 2025, measuring profit generated per dollar of shareholder equity. This is up 361.7 percentage points from the prior year.
Capital Allocation
VS MEDIA Holdings invested $16K in capex in fiscal year 2025, funding long-term assets and infrastructure. This represents an increase of 228.1% from the prior year.
VSME Income Statement
| Metric | Q4'25 | Q2'25 | Q4'24 | Q2'24 | Q4'23 | Q4'22 |
|---|---|---|---|---|---|---|
| Revenue | N/A | N/A | N/A | N/A | N/A | N/A |
| Cost of Revenue | N/A | N/A | N/A | N/A | N/A | N/A |
| Gross Profit | N/A | N/A | N/A | N/A | N/A | N/A |
| R&D Expenses | N/A | N/A | N/A | N/A | N/A | N/A |
| SG&A Expenses | N/A | N/A | N/A | N/A | N/A | N/A |
| Operating Income | N/A | N/A | N/A | N/A | N/A | N/A |
| Interest Expense | N/A | N/A | N/A | N/A | N/A | N/A |
| Income Tax | N/A | N/A | N/A | N/A | N/A | N/A |
| Net Income | N/A | N/A | N/A | N/A | N/A | N/A |
| EPS (Diluted) | N/A | N/A | N/A | N/A | N/A | N/A |
VSME Balance Sheet
| Metric | Q4'25 | Q2'25 | Q4'24 | Q2'24 | Q4'23 | Q4'22 |
|---|---|---|---|---|---|---|
| Total Assets | $9.3M-29.5% | $13.2M+84.4% | $7.2M+0.5% | $7.1M-29.1% | $10.1M+32.8% | $7.6M |
| Current Assets | $7.4M-18.8% | $9.1M+90.9% | $4.8M-29.1% | $6.7M-32.8% | $10.0M+37.0% | $7.3M |
| Cash & Equivalents | $976K-86.8% | $7.4M+854.8% | $775K+40.2% | $553K-63.1% | $1.5M+82.8% | $821K |
| Inventory | N/A | N/A | N/A | $5K | N/A | N/A |
| Accounts Receivable | $748K-13.3% | $863K-36.6% | $1.4M-19.7% | $1.7M-20.5% | $2.1M+11.1% | $1.9M |
| Goodwill | N/A | $1.1M0.0% | $1.1M | N/A | N/A | N/A |
| Total Liabilities | $5.2M-6.8% | $5.6M-5.6% | $5.9M-3.8% | $6.1M+4.2% | $5.9M-1.4% | $6.0M |
| Current Liabilities | $5.0M-6.2% | $5.4M-5.7% | $5.7M-3.5% | $5.9M+3.9% | $5.7M+7.1% | $5.3M |
| Long-Term Debt | N/A | N/A | N/A | N/A | N/A | N/A |
| Total Equity | $4.1M-46.1% | $7.7M+499.6% | $1.3M+26.4% | $1.0M-75.9% | $4.2M+159.0% | $1.6M |
| Retained Earnings | -$37.1M-12.6% | -$32.9M-15.6% | -$28.5M-16.1% | -$24.5M-15.7% | -$21.2M-45.1% | -$14.6M |
VSME Cash Flow Statement
| Metric | Q4'25 | Q2'25 | Q4'24 | Q2'24 | Q4'23 | Q4'22 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | N/A | N/A | N/A | N/A | N/A | N/A |
| Capital Expenditures | N/A | N/A | N/A | N/A | N/A | N/A |
| Free Cash Flow | N/A | N/A | N/A | N/A | N/A | N/A |
| Investing Cash Flow | N/A | N/A | N/A | N/A | N/A | N/A |
| Financing Cash Flow | N/A | N/A | N/A | N/A | N/A | N/A |
| Dividends Paid | N/A | N/A | N/A | N/A | N/A | N/A |
| Share Buybacks | N/A | N/A | N/A | N/A | N/A | N/A |
VSME Financial Ratios
| Metric | Q4'25 | Q2'25 | Q4'24 | Q2'24 | Q4'23 | Q4'22 |
|---|---|---|---|---|---|---|
| Gross Margin | N/A | N/A | N/A | N/A | N/A | N/A |
| Operating Margin | N/A | N/A | N/A | N/A | N/A | N/A |
| Net Margin | N/A | N/A | N/A | N/A | N/A | N/A |
| Return on Equity | N/A | N/A | N/A | N/A | N/A | N/A |
| Return on Assets | N/A | N/A | N/A | N/A | N/A | N/A |
| Current Ratio | 1.47-0.2 | 1.69+0.9 | 0.84-0.3 | 1.14-0.6 | 1.76+0.4 | 1.37 |
| Debt-to-Equity | 1.26+0.5 | 0.73-3.9 | 4.61-1.4 | 6.06+4.7 | 1.40-2.3 | 3.69 |
| FCF Margin | N/A | N/A | N/A | N/A | N/A | N/A |
Similar Companies
Frequently Asked Questions
What is VS MEDIA Holdings's annual revenue?
VS MEDIA Holdings (VSME) reported $7.5M in total revenue for fiscal year 2025. This represents a -8.8% change compared to the previous fiscal year. Revenue measures the total income earned from the company's primary business operations before any expenses are deducted.
How fast is VS MEDIA Holdings's revenue growing?
VS MEDIA Holdings (VSME) revenue declined by 8.8% year-over-year, from $8.2M to $7.5M in fiscal year 2025.
Is VS MEDIA Holdings profitable?
No, VS MEDIA Holdings (VSME) reported a net income of -$8.6M in fiscal year 2025, with a net profit margin of -114.5%.
What is VS MEDIA Holdings's EBITDA?
VS MEDIA Holdings (VSME) had EBITDA of -$6.4M in fiscal year 2025, measuring earnings before interest, taxes, depreciation, and amortization.
What is VS MEDIA Holdings's gross margin?
VS MEDIA Holdings (VSME) had a gross margin of 23.7% in fiscal year 2025, indicating the percentage of revenue retained after direct costs of goods sold.
What is VS MEDIA Holdings's operating margin?
VS MEDIA Holdings (VSME) had an operating margin of -85.4% in fiscal year 2025, reflecting the profitability of core business operations before interest and taxes.
What is VS MEDIA Holdings's net profit margin?
VS MEDIA Holdings (VSME) had a net profit margin of -114.5% in fiscal year 2025, representing the share of revenue converted into profit after all expenses.
What is VS MEDIA Holdings's return on equity (ROE)?
VS MEDIA Holdings (VSME) has a return on equity of -208.1% for fiscal year 2025, measuring how efficiently the company generates profit from shareholder equity.
What is VS MEDIA Holdings's free cash flow?
VS MEDIA Holdings (VSME) generated -$3.5M in free cash flow during fiscal year 2025. This represents a -136.6% change compared to the previous fiscal year. Free cash flow represents the cash a company generates after accounting for capital expenditures, and is widely used to assess financial flexibility and shareholder value.
What is VS MEDIA Holdings's operating cash flow?
VS MEDIA Holdings (VSME) generated -$3.5M in operating cash flow during fiscal year 2025, representing cash generated from core business activities.
What are VS MEDIA Holdings's total assets?
VS MEDIA Holdings (VSME) had $9.3M in total assets as of fiscal year 2025, including both current and long-term assets.
What are VS MEDIA Holdings's capital expenditures?
VS MEDIA Holdings (VSME) invested $16K in capital expenditures during fiscal year 2025, funding long-term assets and infrastructure.
What is VS MEDIA Holdings's current ratio?
VS MEDIA Holdings (VSME) had a current ratio of 1.47 as of fiscal year 2025, which is considered adequate.
What is VS MEDIA Holdings's debt-to-equity ratio?
VS MEDIA Holdings (VSME) had a debt-to-equity ratio of 1.26 as of fiscal year 2025, measuring the company's financial leverage by comparing total debt to shareholder equity.
What is VS MEDIA Holdings's return on assets (ROA)?
VS MEDIA Holdings (VSME) had a return on assets of -92.3% for fiscal year 2025, measuring how efficiently the company uses its assets to generate profit.
What is VS MEDIA Holdings's cash runway?
Based on fiscal year 2025 data, VS MEDIA Holdings (VSME) had $976K in cash against an annual operating cash burn of $3.5M. This gives an estimated cash runway of approximately 3 months at the current burn rate. Cash runway measures how long a company can continue operating before running out of cash, assuming no additional funding.
What is VS MEDIA Holdings's Altman Z-Score?
VS MEDIA Holdings (VSME) has an Altman Z-Score of -6.28, placing it in the Distress Zone (elevated bankruptcy risk). The Z-Score combines five financial ratios (working capital, retained earnings, EBIT, market capitalization, and revenue relative to total assets) to predict the likelihood of bankruptcy. Scores above 2.99 indicate financial safety while scores below 1.81 suggest financial distress. Learn more in our complete guide to financial health indicators.
What is VS MEDIA Holdings's Piotroski F-Score?
VS MEDIA Holdings (VSME) has a Piotroski F-Score of 4 out of 8 computable signals; 1 of the nine could not be computed from available data, so the full-scale strength rating is not shown. The F-Score evaluates nine binary signals across profitability (positive ROA, positive cash flow, improving ROA, earnings quality), leverage (decreasing debt, improving liquidity, no share dilution), and operating efficiency (improving gross margin, improving asset turnover). Scores of 7 to 9 indicate strong and improving fundamentals. Learn more in our complete guide to financial health indicators.
Are VS MEDIA Holdings's earnings high quality?
VS MEDIA Holdings (VSME) has an earnings quality ratio of 0.41x, considered low quality (accrual-driven). This ratio compares operating cash flow to net income. A ratio above 1.0x means the company generates more cash than its reported earnings, indicating sustainable, cash-backed profits. Ratios below 1.0x suggest earnings rely on accounting accruals rather than actual cash generation. Learn more in our complete guide to financial health indicators.
Can VS MEDIA Holdings cover its interest payments?
VS MEDIA Holdings (VSME) has an interest coverage ratio of -152.4x, meaning it can struggle to cover its interest obligations. This ratio divides operating income by interest expense. Ratios above 5x indicate strong debt-servicing ability, while ratios below 2x suggest the company may face difficulty meeting interest payments if earnings decline. Learn more in our complete guide to financial health indicators.
How financially healthy is VS MEDIA Holdings?
VS MEDIA Holdings (VSME) scores 31 out of 100 on our Financial Health Score, indicating weak standing within its emerging companies peer group. The score is a 0-100 composite of six dimensions (Cash Runway, Dilution, R&D Intensity, Revenue Progress, Burn Trend, Balance Sheet), each ranked as a percentile relative to companies in the same scoring family (banks against banks, REITs against REITs, and so on) rather than across all industries. It rates the quality of the business, not whether the stock is fairly priced, and is not financial advice. Learn more in our complete guide to financial health indicators.