VIVS
VIVS
VivoSim Labs, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2026 | $26K ▼ | $2.78M ▲ | $-2.69M ▼ | -10.35K% ▼ | $-1.84 ▼ | $-2.63M ▼ |
| Q2-2026 | $28K ▼ | $2.66M ▼ | $-2.54M ▲ | -9.09K% ▼ | $-1.74 ▲ | $-2.48M ▲ |
| Q1-2026 | $37K ▼ | $2.95M ▼ | $-2.84M ▼ | -7.68K% ▼ | $-1.94 ▼ | $-2.78M ▼ |
| Q4-2025 | $51K ▲ | $3.21M ▼ | $6.85M ▲ | 13.44K% ▲ | $4.68 ▲ | $6.92M ▲ |
| Q3-2025 | $24K | $3.49M | $-3.45M | -14.36K% | $-2.29 | $-3.38M |
What's going well?
The company is increasing its investment in research and development, which could lead to new products or growth in the future. Overhead costs were trimmed slightly, showing some cost control.
What's concerning?
Sales are extremely low and still falling, while losses are getting worse. Expenses are much higher than revenue, and the company is burning cash with no sign of improvement.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2026 | $4.29M ▼ | $6.96M ▼ | $2.52M ▼ | $4.44M ▼ |
| Q2-2026 | $6.68M ▼ | $9.69M ▼ | $2.62M ▲ | $7.07M ▼ |
| Q1-2026 | $9.05M ▼ | $11.98M ▼ | $2.44M ▼ | $9.54M ▼ |
| Q4-2025 | $11.31M ▲ | $14.65M ▲ | $4.16M ▲ | $10.49M ▲ |
| Q3-2025 | $1.16M | $3.84M | $3.48M | $364K |
What's financially strong about this company?
The company has a lot of cash compared to its debts and can easily pay its short-term bills. Most assets are high quality and liquid, with no risky goodwill or intangibles.
What are the financial risks or weaknesses?
Cash and equity both dropped sharply this quarter, and the company has a long record of losses. Receivables jumped, which could mean customers are paying slower, and the overall asset base is shrinking.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2026 | $-2.69M ▼ | $-2.27M ▲ | $0 | $-118K ▼ | $-2.39M ▼ | $-2.27M ▲ |
| Q2-2026 | $-2.54M ▲ | $-2.38M ▲ | $0 | $0 ▼ | $-2.38M ▼ | $-2.38M ▲ |
| Q1-2026 | $-2.84M ▼ | $-3.94M ▼ | $0 ▼ | $1.68M ▼ | $-2.26M ▼ | $-3.94M ▼ |
| Q4-2025 | $6.85M ▲ | $-2.04M ▼ | $9M ▲ | $3.19M ▲ | $10.15M ▲ | $-2.04M ▼ |
| Q3-2025 | $-3.45M | $-1.8M | $4K | $-216K | $-2.01M | $-1.8M |
What's strong about this company's cash flow?
No debt, no shareholder dilution, and some working capital management helped slow the cash burn this quarter. The company is not taking on risky financing.
What are the cash flow concerns?
Heavy and ongoing cash burn, with only about two quarters of cash left at the current rate. No sign of positive cash flow or investment in growth.
Q4 2019 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at VivoSim Labs, Inc.'s financial evolution and strategic trajectory over the past five years.
VivoSim combines cutting-edge science with meaningful regulatory and industry tailwinds. It has materially improved its cost structure and narrowed losses, while maintaining a low-debt profile and a capital-light operating model. Its NAMkind platform, organoid technologies, and AI initiatives give it a differentiated position in the move away from animal testing. The company’s ability to raise equity capital and ink early distribution partnerships further supports its strategic flexibility.
The main risks are financial and execution-related. Revenue remains very small and volatile relative to expenses, and the company is still structurally unprofitable with ongoing cash burn and a shrinking asset and equity base. Liquidity has weakened considerably, increasing dependence on future financings. On the business side, adoption risk, intense competition in advanced in vitro models, and the possibility that cost cuts could slow innovation all weigh on the long-term story.
The outlook hinges on whether VivoSim can turn its scientific advantages into a sustainable commercial business before its financial resources become too constrained. Trends in the income statement and cash flow show improvement but not yet a full turnaround, while the balance sheet has clearly weakened over time. If the company can secure deeper partnerships, broaden its tissue and AI offerings, and grow revenue meaningfully, its position in the non-animal testing shift could be attractive. Until then, it remains a high-potential but high-uncertainty early-stage biotech platform, with outcomes heavily dependent on execution and funding access.
About VivoSim Labs, Inc.
https://vivosim.aiVivoSim Labs, Inc., a biotechnology company, focuses on developing 3D tissues that recapitulate key aspects of human disease.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2026 | $26K ▼ | $2.78M ▲ | $-2.69M ▼ | -10.35K% ▼ | $-1.84 ▼ | $-2.63M ▼ |
| Q2-2026 | $28K ▼ | $2.66M ▼ | $-2.54M ▲ | -9.09K% ▼ | $-1.74 ▲ | $-2.48M ▲ |
| Q1-2026 | $37K ▼ | $2.95M ▼ | $-2.84M ▼ | -7.68K% ▼ | $-1.94 ▼ | $-2.78M ▼ |
| Q4-2025 | $51K ▲ | $3.21M ▼ | $6.85M ▲ | 13.44K% ▲ | $4.68 ▲ | $6.92M ▲ |
| Q3-2025 | $24K | $3.49M | $-3.45M | -14.36K% | $-2.29 | $-3.38M |
What's going well?
The company is increasing its investment in research and development, which could lead to new products or growth in the future. Overhead costs were trimmed slightly, showing some cost control.
What's concerning?
Sales are extremely low and still falling, while losses are getting worse. Expenses are much higher than revenue, and the company is burning cash with no sign of improvement.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2026 | $4.29M ▼ | $6.96M ▼ | $2.52M ▼ | $4.44M ▼ |
| Q2-2026 | $6.68M ▼ | $9.69M ▼ | $2.62M ▲ | $7.07M ▼ |
| Q1-2026 | $9.05M ▼ | $11.98M ▼ | $2.44M ▼ | $9.54M ▼ |
| Q4-2025 | $11.31M ▲ | $14.65M ▲ | $4.16M ▲ | $10.49M ▲ |
| Q3-2025 | $1.16M | $3.84M | $3.48M | $364K |
What's financially strong about this company?
The company has a lot of cash compared to its debts and can easily pay its short-term bills. Most assets are high quality and liquid, with no risky goodwill or intangibles.
What are the financial risks or weaknesses?
Cash and equity both dropped sharply this quarter, and the company has a long record of losses. Receivables jumped, which could mean customers are paying slower, and the overall asset base is shrinking.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2026 | $-2.69M ▼ | $-2.27M ▲ | $0 | $-118K ▼ | $-2.39M ▼ | $-2.27M ▲ |
| Q2-2026 | $-2.54M ▲ | $-2.38M ▲ | $0 | $0 ▼ | $-2.38M ▼ | $-2.38M ▲ |
| Q1-2026 | $-2.84M ▼ | $-3.94M ▼ | $0 ▼ | $1.68M ▼ | $-2.26M ▼ | $-3.94M ▼ |
| Q4-2025 | $6.85M ▲ | $-2.04M ▼ | $9M ▲ | $3.19M ▲ | $10.15M ▲ | $-2.04M ▼ |
| Q3-2025 | $-3.45M | $-1.8M | $4K | $-216K | $-2.01M | $-1.8M |
What's strong about this company's cash flow?
No debt, no shareholder dilution, and some working capital management helped slow the cash burn this quarter. The company is not taking on risky financing.
What are the cash flow concerns?
Heavy and ongoing cash burn, with only about two quarters of cash left at the current rate. No sign of positive cash flow or investment in growth.
Q4 2019 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at VivoSim Labs, Inc.'s financial evolution and strategic trajectory over the past five years.
VivoSim combines cutting-edge science with meaningful regulatory and industry tailwinds. It has materially improved its cost structure and narrowed losses, while maintaining a low-debt profile and a capital-light operating model. Its NAMkind platform, organoid technologies, and AI initiatives give it a differentiated position in the move away from animal testing. The company’s ability to raise equity capital and ink early distribution partnerships further supports its strategic flexibility.
The main risks are financial and execution-related. Revenue remains very small and volatile relative to expenses, and the company is still structurally unprofitable with ongoing cash burn and a shrinking asset and equity base. Liquidity has weakened considerably, increasing dependence on future financings. On the business side, adoption risk, intense competition in advanced in vitro models, and the possibility that cost cuts could slow innovation all weigh on the long-term story.
The outlook hinges on whether VivoSim can turn its scientific advantages into a sustainable commercial business before its financial resources become too constrained. Trends in the income statement and cash flow show improvement but not yet a full turnaround, while the balance sheet has clearly weakened over time. If the company can secure deeper partnerships, broaden its tissue and AI offerings, and grow revenue meaningfully, its position in the non-animal testing shift could be attractive. Until then, it remains a high-potential but high-uncertainty early-stage biotech platform, with outcomes heavily dependent on execution and funding access.

CEO
Keith E. Murphy
Compensation Summary
(Year )
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 1 of 1
Ratings Snapshot
Rating : B-
Price Target
Institutional Ownership
DRW SECURITIES, LLC
Shares:67.48K
Value:$146.44K
HRT FINANCIAL LP
Shares:31.6K
Value:$68.58K
TWO SIGMA INVESTMENTS, LP
Shares:23.19K
Value:$50.33K
Summary
Showing Top 3 of 34

