VSME
VSME
VS Media Holdings Limited Class A Ordinary SharesIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2025 | $418.22K ▼ | $652.17K ▲ | $-570.35K ▼ | -136.38% ▼ | $-0.23 ▲ | $-554.55K ▼ |
| Q4-2024 | $542.45K ▲ | $610.86K ▲ | $-507.81K ▼ | -93.62% ▼ | $-1.27 ▲ | $-470.01K ▼ |
| Q2-2024 | $514.63K ▲ | $487.41K ▲ | $-426.96K ▼ | -82.96% ▼ | $-2.4 ▼ | $-408.37K ▼ |
| Q2-2023 | $449.92K ▼ | $373.45K ▲ | $-295.85K ▼ | -65.76% ▼ | $-0.27 ▼ | $-274.78K ▼ |
| Q4-2022 | $600.15K | $246.72K | $-247.18K | -41.19% | $-0.25 | $-230.58K |
What's going well?
Interest expenses are down, which slightly eases the financial burden. There are no one-time charges distorting results, so the numbers are clear.
What's concerning?
Revenue dropped sharply, losses are growing, and the company diluted shareholders heavily. Operating costs are rising even as sales fall, showing poor cost control.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2025 | $942.9K ▲ | $1.69M ▼ | $709.83K ▼ | $977.71K ▼ |
| Q4-2024 | $775.25K ▲ | $7.18M ▲ | $5.9M ▼ | $1.28M ▲ |
| Q2-2024 | $552.94K ▼ | $7.15M ▼ | $6.14M ▲ | $1.01M ▼ |
| Q4-2023 | $1.5M ▲ | $10.08M ▲ | $5.89M ▼ | $4.19M ▲ |
| Q2-2023 | $597.02K | $7.72M | $8.21M | $-495.19K |
What's financially strong about this company?
The company slashed its debt, boosted cash, and now easily covers its bills. Most assets are liquid, and there are no big hidden risks or inventory problems.
What are the financial risks or weaknesses?
Shareholder equity and book value dropped, and the company has a long history of losses (negative retained earnings). The business may have shrunk sharply, and future profits are not guaranteed.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2025 | $-570.35K ▼ | $-276.63K ▼ | $0 ▼ | $1.16M ▲ | $843.1K ▲ | $-276.63K ▼ |
| Q4-2024 | $-507.81K ▼ | $-58.63K ▲ | $3.77K ▲ | $77.27K ▲ | $28.98K ▲ | $-59.03K ▲ |
| Q2-2024 | $-426.96K ▼ | $-132.38K ▼ | $-13K ▼ | $47.48K ▲ | $-5.36K ▲ | $-132.6K ▼ |
| Q2-2023 | $-295.85K ▼ | $-49.57K ▼ | $-358.09 ▼ | $-8.66K ▲ | $-28.95K ▼ | $-49.93K ▼ |
| Q4-2022 | $-246.74K | $48.67K | $-336.47 | $-14.77K | $33.57K | $48.67K |
What's strong about this company's cash flow?
The company has managed to raise a lot of cash by issuing shares, boosting its cash balance. For now, it has enough cash to keep going for several quarters.
What are the cash flow concerns?
The business is burning more cash each quarter, and can't survive without constantly raising new money from investors. Shareholders are being heavily diluted.
5-Year Trend Analysis
A comprehensive look at VS Media Holdings Limited Class A Ordinary Shares's financial evolution and strategic trajectory over the past five years.
VSME’s strengths are primarily strategic and qualitative: a meaningful creator network, an integrated offering for brands and creators, and a clear focus on high-growth areas such as AI-enabled influencer marketing and social commerce. Its acquisitions and partnerships expand its capabilities across content, commerce, and product sourcing, and its asset-light digital model can, in theory, scale efficiently if revenue growth catches up with its cost base. The recent improvement from the worst year of cash burn suggests some early benefits from operational adjustments.
The financial profile carries significant risk. Persistent operating and net losses, consistently negative free cash flow, and a steadily weakening balance sheet—marked by shrinking equity, higher leverage, and tight liquidity—leave little margin for error. The company depends on external financing to sustain operations, and past reverse stock splits hint at market pressure. Execution risk around acquisitions and technology integration is high, and the competitive landscape is crowded, with platform and regulatory risks layered on top.
Overall, VSME looks like a high-risk, early-stage or turnaround situation in a structurally attractive but fiercely competitive space. The strategic direction—toward AI-driven influencer marketing and social commerce in Asia-Pacific—has clear potential, but the current financials do not yet show a sustainable business model. The forward story hinges on whether the company can translate its innovation and ecosystem into steadier revenue growth, better margins, and positive cash flow before its balance sheet constraints become too binding. Until there is clear evidence of that shift, the outlook remains uncertain and heavily dependent on successful execution and continued access to capital.
About VS Media Holdings Limited Class A Ordinary Shares
https://www.vs-media.comVS MEDIA Holdings Limited, an investment holding company, operates a network of digital creators who create and upload content to social media platforms, such as Facebook, YouTube, Instagram, and TikTok. The company was founded in 2013 and is based in Kwun Tong, Hong Kong.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2025 | $418.22K ▼ | $652.17K ▲ | $-570.35K ▼ | -136.38% ▼ | $-0.23 ▲ | $-554.55K ▼ |
| Q4-2024 | $542.45K ▲ | $610.86K ▲ | $-507.81K ▼ | -93.62% ▼ | $-1.27 ▲ | $-470.01K ▼ |
| Q2-2024 | $514.63K ▲ | $487.41K ▲ | $-426.96K ▼ | -82.96% ▼ | $-2.4 ▼ | $-408.37K ▼ |
| Q2-2023 | $449.92K ▼ | $373.45K ▲ | $-295.85K ▼ | -65.76% ▼ | $-0.27 ▼ | $-274.78K ▼ |
| Q4-2022 | $600.15K | $246.72K | $-247.18K | -41.19% | $-0.25 | $-230.58K |
What's going well?
Interest expenses are down, which slightly eases the financial burden. There are no one-time charges distorting results, so the numbers are clear.
What's concerning?
Revenue dropped sharply, losses are growing, and the company diluted shareholders heavily. Operating costs are rising even as sales fall, showing poor cost control.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2025 | $942.9K ▲ | $1.69M ▼ | $709.83K ▼ | $977.71K ▼ |
| Q4-2024 | $775.25K ▲ | $7.18M ▲ | $5.9M ▼ | $1.28M ▲ |
| Q2-2024 | $552.94K ▼ | $7.15M ▼ | $6.14M ▲ | $1.01M ▼ |
| Q4-2023 | $1.5M ▲ | $10.08M ▲ | $5.89M ▼ | $4.19M ▲ |
| Q2-2023 | $597.02K | $7.72M | $8.21M | $-495.19K |
What's financially strong about this company?
The company slashed its debt, boosted cash, and now easily covers its bills. Most assets are liquid, and there are no big hidden risks or inventory problems.
What are the financial risks or weaknesses?
Shareholder equity and book value dropped, and the company has a long history of losses (negative retained earnings). The business may have shrunk sharply, and future profits are not guaranteed.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2025 | $-570.35K ▼ | $-276.63K ▼ | $0 ▼ | $1.16M ▲ | $843.1K ▲ | $-276.63K ▼ |
| Q4-2024 | $-507.81K ▼ | $-58.63K ▲ | $3.77K ▲ | $77.27K ▲ | $28.98K ▲ | $-59.03K ▲ |
| Q2-2024 | $-426.96K ▼ | $-132.38K ▼ | $-13K ▼ | $47.48K ▲ | $-5.36K ▲ | $-132.6K ▼ |
| Q2-2023 | $-295.85K ▼ | $-49.57K ▼ | $-358.09 ▼ | $-8.66K ▲ | $-28.95K ▼ | $-49.93K ▼ |
| Q4-2022 | $-246.74K | $48.67K | $-336.47 | $-14.77K | $33.57K | $48.67K |
What's strong about this company's cash flow?
The company has managed to raise a lot of cash by issuing shares, boosting its cash balance. For now, it has enough cash to keep going for several quarters.
What are the cash flow concerns?
The business is burning more cash each quarter, and can't survive without constantly raising new money from investors. Shareholders are being heavily diluted.
5-Year Trend Analysis
A comprehensive look at VS Media Holdings Limited Class A Ordinary Shares's financial evolution and strategic trajectory over the past five years.
VSME’s strengths are primarily strategic and qualitative: a meaningful creator network, an integrated offering for brands and creators, and a clear focus on high-growth areas such as AI-enabled influencer marketing and social commerce. Its acquisitions and partnerships expand its capabilities across content, commerce, and product sourcing, and its asset-light digital model can, in theory, scale efficiently if revenue growth catches up with its cost base. The recent improvement from the worst year of cash burn suggests some early benefits from operational adjustments.
The financial profile carries significant risk. Persistent operating and net losses, consistently negative free cash flow, and a steadily weakening balance sheet—marked by shrinking equity, higher leverage, and tight liquidity—leave little margin for error. The company depends on external financing to sustain operations, and past reverse stock splits hint at market pressure. Execution risk around acquisitions and technology integration is high, and the competitive landscape is crowded, with platform and regulatory risks layered on top.
Overall, VSME looks like a high-risk, early-stage or turnaround situation in a structurally attractive but fiercely competitive space. The strategic direction—toward AI-driven influencer marketing and social commerce in Asia-Pacific—has clear potential, but the current financials do not yet show a sustainable business model. The forward story hinges on whether the company can translate its innovation and ecosystem into steadier revenue growth, better margins, and positive cash flow before its balance sheet constraints become too binding. Until there is clear evidence of that shift, the outlook remains uncertain and heavily dependent on successful execution and continued access to capital.

CEO
Nga Fan Wong
Compensation Summary
(Year )
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2026-01-12 | Reverse | 1:20 |
| 2024-06-18 | Reverse | 1:7 |
Ratings Snapshot
Rating : C-

