VSME
VSME
VS Media Holdings Limited Class A Ordinary SharesIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $546.51K ▲ | $397.08K ▼ | $-534.29K ▲ | -97.76% ▲ | $-0.19 ▲ | $-281.82K ▲ |
| 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 |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $976.09K ▲ | $9.33M ▲ | $5.2M ▲ | $4.14M ▲ |
| 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 |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-534.29K ▲ | $-173.95K ▲ | $-665.12K ▼ | $705.87 ▼ | $-804.65K ▼ | $-176.01K ▲ |
| 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 |
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.
Key positives include a clear strategic vision to move up the value chain from pure influencer campaigns to a full social‑commerce ecosystem, with AI‑enabled technology, localized expertise in attractive Asian markets, and access to luxury and tourism clients through acquisitions. The balance sheet, while scarred by past losses, still shows positive equity and adequate liquidity ratios, and the company has demonstrated the ability to raise capital through equity issuance. Its asset‑light, platform‑centric model could scale efficiently if revenue growth materializes.
The most pressing concerns are severe and ongoing operating and net losses, negative free cash flow, and a substantial accumulated deficit, all of which underpin the auditor’s going‑concern warning. The business is reliant on external financing to sustain operations, with all debt short‑term and cash balances modest relative to cash burn. Competitive pressure is intense, the technology moat is not yet well established, and recent leadership changes as well as past Nasdaq compliance issues add governance and execution risk. Overall, financial and operational risk levels are high.
Looking ahead, VS Media appears to be a high‑uncertainty turnaround and growth story. The upside case depends on successfully integrating its recent acquisitions, proving that its AI‑powered social‑commerce platform can generate stronger, more profitable revenue, and rightsizing its cost base to move closer to break‑even. The downside case centers on continued losses, constrained access to capital, and heightened competitive pressure eroding its niche before the new model reaches scale. The path forward is possible but narrow, and the company’s next few reporting periods will be critical in showing whether the strategy can translate into sustainable financial improvement.
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 |
|---|---|---|---|---|---|---|
| Q4-2025 | $546.51K ▲ | $397.08K ▼ | $-534.29K ▲ | -97.76% ▲ | $-0.19 ▲ | $-281.82K ▲ |
| 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 |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $976.09K ▲ | $9.33M ▲ | $5.2M ▲ | $4.14M ▲ |
| 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 |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-534.29K ▲ | $-173.95K ▲ | $-665.12K ▼ | $705.87 ▼ | $-804.65K ▼ | $-176.01K ▲ |
| 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 |
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.
Key positives include a clear strategic vision to move up the value chain from pure influencer campaigns to a full social‑commerce ecosystem, with AI‑enabled technology, localized expertise in attractive Asian markets, and access to luxury and tourism clients through acquisitions. The balance sheet, while scarred by past losses, still shows positive equity and adequate liquidity ratios, and the company has demonstrated the ability to raise capital through equity issuance. Its asset‑light, platform‑centric model could scale efficiently if revenue growth materializes.
The most pressing concerns are severe and ongoing operating and net losses, negative free cash flow, and a substantial accumulated deficit, all of which underpin the auditor’s going‑concern warning. The business is reliant on external financing to sustain operations, with all debt short‑term and cash balances modest relative to cash burn. Competitive pressure is intense, the technology moat is not yet well established, and recent leadership changes as well as past Nasdaq compliance issues add governance and execution risk. Overall, financial and operational risk levels are high.
Looking ahead, VS Media appears to be a high‑uncertainty turnaround and growth story. The upside case depends on successfully integrating its recent acquisitions, proving that its AI‑powered social‑commerce platform can generate stronger, more profitable revenue, and rightsizing its cost base to move closer to break‑even. The downside case centers on continued losses, constrained access to capital, and heightened competitive pressure eroding its niche before the new model reaches scale. The path forward is possible but narrow, and the company’s next few reporting periods will be critical in showing whether the strategy can translate into sustainable financial improvement.

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

