Symbols / VSME
VSME Chart
About
VS MEDIA Holdings Limited, an investment holding company, operates a network of digital creators who create and upload content to social media platforms in Hong Kong and Taiwan. It provides marketing services for brands, including strategy development, creator selection, branding and messaging, content creation and distribution, social media amplification, social media engagement, and data insights and measurement; and creates and publishes content on social media platforms. The company also resells brands' products to its creators and helps them to build their own e-commerce businesses; and sells products directly to customers. It serves creators in the lifestyle, travel, food, gaming, tourism, fast-moving consumer goods, and retail sectors. The company was founded in 2013 and is headquartered in Kwun Tong, Hong Kong.
Fundamentals
Scroll to Statements| Sector | Communication Services | Industry | Advertising Agencies | Market Cap | 3.33M |
| Enterprise Value | -1.65M | Income | -8.40M | Sales | 7.48M |
| Book/sh | 3.10 | Cash/sh | 3.03 | Dividend Yield | — |
| Payout | 0.00% | Employees | 46 | IPO | — |
| P/E | — | Forward P/E | — | PEG | — |
| P/S | 0.44 | P/B | 0.39 | P/C | — |
| EV/EBITDA | 0.21 | EV/Sales | -0.22 | Quick Ratio | 1.57 |
| Current Ratio | 1.69 | Debt/Eq | 37.26 | LT Debt/Eq | — |
| EPS (ttm) | -28.60 | EPS next Y | — | EPS Growth | — |
| Revenue Growth | -19.00% | Earnings | — | ROA | -48.46% |
| ROE | -193.36% | ROIC | — | Gross Margin | 26.26% |
| Oper. Margin | -129.33% | Profit Margin | -112.24% | Shs Outstand | 2.74M |
| Shs Float | 2.43M | Short Float | 4.23% | Short Ratio | 0.26 |
| Short Interest | — | 52W High | 3.21 | 52W Low | 0.07 |
| Beta | 0.70 | Avg Volume | 6.27M | Volume | 11.59K |
| Target Price | — | Recom | None | Prev Close | $1.19 |
| Price | $1.21 | Change | 1.68% |
Valuation Models
Price estimates from analyst targets and simple models.
1. Analyst consensus
—
Mean price target
2. Current target
$1.21
Latest analyst target
3. DCF / Fair value
$3.57
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.21
Low
—
High
—
Mean
—
- Why VS Media is rolling 20 shares into 1 for its investors - Stock Titan Wed, 31 Dec 2025 08
- VS MEDIA Holdings Limited Receives Nasdaq Noncompliance Notice, Evaluates Options for Regaining Compliance - Quiver Quantitative ue, 16 Dec 2025 08
- VS Media Is Not Growing And Unprofitable, Makes No Sense At 10x Revenues (NASDAQ:VSME) - Seeking Alpha Fri, 10 Oct 2025 07
- VS Media Holdings Reports Increased Losses Amid Revenue Decline - The Globe and Mail Sat, 01 Nov 2025 07
- VSME Stock Surges Amid Strategic Moves in Market​ - StocksToTrade Sun, 31 Aug 2025 07
- SFC Energy Publishes Its First Audited VSME ESG Report, underscoring Commitment to Transparency and Responsible Growth - Yahoo Finance ue, 25 Nov 2025 08
- VS MEDIA Faces Nasdaq Bid Price Compliance Challenge - TipRanks ue, 16 Dec 2025 08
- EFRAG updates VSME template with new languages - theaccountant-online.com Mon, 06 Oct 2025 07
- VS MEDIA (Nasdaq: VSME) cited for $1 bid-price shortfall, 180-day deadline - Stock Titan ue, 16 Dec 2025 08
- VS MEDIA Regains Nasdaq Minimum Bid Price Compliance, Averting Delisting Risk - The Globe and Mail hu, 29 Jan 2026 08
- VS Media Holdings Limited Announces New Effective Date for Class A Ordinary Shares Reverse Stock Split - Quiver Quantitative Mon, 05 Jan 2026 08
- VS Media Holdings Limited Announces Delay in Effective Date of Reverse Split to January 12, 2026 - Yahoo Finance Mon, 05 Jan 2026 08
- VS Media’s Stock Surges Amid Strategic Acquisitions and Market Expansion Boosts - StocksToTrade ue, 02 Sep 2025 07
- VS Media pushes back reverse stock split, trading change now Jan. 12 - Stock Titan Mon, 05 Jan 2026 08
- VS Media Holdings Limited Announces 1-for-20 Share Combination to Regain Nasdaq Compliance - Quiver Quantitative hu, 01 Jan 2026 08
Insider Transactions
No recent insider transactions.
Financials
| Line Item | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| TaxEffectOfUnusualItems | 0.00 | 0.00 | 0.00 | 0.00 |
| TaxRateForCalcs | 0.00 | 0.00 | 0.00 | 0.00 |
| NormalizedEBITDA | -6.85M | -6.27M | -1.57M | 58.38K |
| NetIncomeFromContinuingOperationNetMinorityInterest | -7.29M | -6.59M | -1.81M | -211.38K |
| ReconciledDepreciation | 29.93K | 31.35K | 27.92K | 76.02K |
| ReconciledCostOfRevenue | 6.55M | 6.35M | 6.74M | 8.66M |
| EBITDA | -6.85M | -6.27M | -1.57M | 58.38K |
| EBIT | -6.88M | -6.30M | -1.60M | -17.64K |
| NetInterestIncome | -403.28K | -283.19K | -206.84K | -193.74K |
| InterestExpense | 409.88K | 290.75K | 206.84K | 193.74K |
| InterestIncome | 6.61K | 7.56K | 2.00 | 0.00 |
| NormalizedIncome | -7.29M | -6.59M | -1.81M | -211.38K |
| NetIncomeFromContinuingAndDiscontinuedOperation | -7.29M | -6.59M | -1.82M | -232.62K |
| TotalExpenses | 15.15M | 14.41M | 10.67M | 11.02M |
| TotalOperatingIncomeAsReported | -6.90M | -6.41M | -1.64M | -70.80K |
| DilutedAverageShares | 3.17M | 2.86M | 3.29M | 3.29M |
| BasicAverageShares | 3.17M | 2.86M | 2.43M | 2.86M |
| DilutedEPS | -2.30 | -2.31 | 1.07 | -0.08 |
| BasicEPS | -2.30 | -2.31 | 1.45 | -0.08 |
| DilutedNIAvailtoComStockholders | -7.29M | -6.59M | 3.53M | -232.62K |
| NetIncomeCommonStockholders | -7.29M | -6.59M | 3.53M | -232.62K |
| NetIncome | -7.29M | -6.59M | 3.53M | -232.62K |
| NetIncomeIncludingNoncontrollingInterests | -7.29M | -6.59M | 3.53M | -232.62K |
| NetIncomeFromTaxLossCarryforward | 5.34M | 0.00 | ||
| NetIncomeExtraordinary | 0.00 | 0.00 | 5.34M | 0.00 |
| NetIncomeDiscontinuousOperations | 0.00 | 0.00 | -11.80K | -21.25K |
| NetIncomeContinuousOperations | -7.29M | -6.59M | -1.81M | -211.38K |
| TaxProvision | 0.00 | 0.00 | 0.00 | 0.00 |
| PretaxIncome | -7.29M | -6.59M | -1.81M | -211.38K |
| OtherIncomeExpense | 15.09K | 103.01K | 43.34K | 53.16K |
| OtherNonOperatingIncomeExpenses | 15.09K | 103.01K | 43.34K | 53.16K |
| NetNonOperatingInterestIncomeExpense | -403.28K | -283.19K | -206.84K | -193.74K |
| InterestExpenseNonOperating | 409.88K | 290.75K | 206.84K | 193.74K |
| InterestIncomeNonOperating | 6.61K | 7.56K | 2.00 | 0.00 |
| OperatingIncome | -6.90M | -6.41M | -1.64M | -70.80K |
| OperatingExpense | 8.60M | 8.05M | 3.93M | 2.35M |
| SellingGeneralAndAdministration | 8.60M | 8.05M | 3.93M | 2.35M |
| SellingAndMarketingExpense | 488.52K | 218.90K | 70.15K | 189.03K |
| GeneralAndAdministrativeExpense | 8.11M | 7.84M | 3.86M | 2.16M |
| OtherGandA | 7.16M | 6.97M | 3.86M | 2.16M |
| SalariesAndWages | 946.44K | 861.55K | 0.00 | 0.00 |
| GrossProfit | 1.69M | 1.64M | 2.28M | 2.28M |
| CostOfRevenue | 6.55M | 6.35M | 6.74M | 8.66M |
| TotalRevenue | 8.25M | 7.99M | 9.03M | 10.94M |
| OperatingRevenue | 8.25M | 7.99M | 9.03M | 10.94M |
| Line Item | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| OrdinarySharesNumber | 7.99M | 3.14M | 3.14M | 3.14M |
| ShareIssued | 7.99M | 3.14M | 3.14M | 3.14M |
| NetDebt | 2.17M | 2.02M | 2.67M | 3.21M |
| TotalDebt | 3.21M | 3.56M | 3.59M | 4.17M |
| TangibleBookValue | -764.97K | 4.16M | 1.45M | -3.08M |
| InvestedCapital | 4.23M | 7.72M | 5.11M | 993.84K |
| WorkingCapital | -933.25K | 4.31M | 1.98M | -3.19M |
| NetTangibleAssets | -764.97K | 4.16M | 1.45M | -3.08M |
| CapitalLeaseObligations | 258.97K | 34.14K | 100.59K | 182.72K |
| CommonStockEquity | 1.28M | 4.19M | 1.62M | -3.00M |
| TotalCapitalization | 1.28M | 4.40M | 2.25M | -3.00M |
| TotalEquityGrossMinorityInterest | 1.28M | 4.19M | 1.62M | -3.00M |
| StockholdersEquity | 1.28M | 4.19M | 1.62M | -3.00M |
| GainsLossesNotAffectingRetainedEarnings | 140.88K | 277.91K | 18.78K | -572.51K |
| OtherEquityAdjustments | 140.88K | 277.91K | 18.78K | -572.51K |
| RetainedEarnings | -28.50M | -21.21M | -14.61M | -18.14M |
| AdditionalPaidInCapital | 21.59M | 17.08M | 16.21M | 15.71M |
| CapitalStock | 8.05M | 8.05M | 20.00 | 20.00 |
| CommonStock | 8.05M | 8.05M | 20.00 | 20.00 |
| TotalLiabilitiesNetMinorityInterest | 5.90M | 5.89M | 5.97M | 6.89M |
| TotalNonCurrentLiabilitiesNetMinorityInterest | 204.95K | 208.12K | 666.72K | 111.12K |
| LongTermDebtAndCapitalLeaseObligation | 204.95K | 208.12K | 666.72K | 111.12K |
| LongTermCapitalLeaseObligation | 204.95K | 0.00 | 33.98K | 111.12K |
| LongTermDebt | 208.12K | 632.74K | ||
| CurrentLiabilities | 5.70M | 5.68M | 5.31M | 6.77M |
| OtherCurrentLiabilities | 223.46K | |||
| CurrentDeferredLiabilities | 91.98K | 139.34K | 59.07K | 51.71K |
| CurrentDeferredRevenue | 91.98K | 139.34K | 59.07K | 51.71K |
| CurrentDebtAndCapitalLeaseObligation | 3.00M | 3.35M | 2.93M | 4.06M |
| CurrentCapitalLeaseObligation | 54.02K | 34.14K | 66.60K | 71.61K |
| CurrentDebt | 2.95M | 3.32M | 2.86M | 3.99M |
| OtherCurrentBorrowings | 1.48M | 1.73M | 1.23M | 1.16M |
| LineOfCredit | 1.46M | 1.59M | 1.63M | 1.24M |
| CurrentNotesPayable | 0.00 | 1.59M | ||
| PayablesAndAccruedExpenses | 2.60M | 2.19M | 2.32M | 2.44M |
| CurrentAccruedExpenses | 1.01M | 264.53K | 779.84K | 235.44K |
| Payables | 1.60M | 1.93M | 1.54M | 2.20M |
| DuetoRelatedPartiesCurrent | 328.31K | 90.59K | 504.84K | 877.33K |
| AccountsPayable | 1.27M | 1.84M | 1.04M | 1.32M |
| TotalAssets | 7.18M | 10.08M | 7.59M | 3.89M |
| TotalNonCurrentAssets | 2.42M | 91.08K | 301.18K | 299.01K |
| DuefromRelatedPartiesNonCurrent | 3.21M | |||
| NonCurrentAccountsReceivable | 3.21M | |||
| InvestmentsAndAdvances | 100.44K | 0.00 | ||
| GoodwillAndOtherIntangibleAssets | 2.04M | 37.33K | 173.47K | 78.15K |
| OtherIntangibleAssets | 926.85K | 37.33K | 173.47K | 78.15K |
| Goodwill | 1.12M | 0.00 | ||
| NetPPE | 272.78K | 53.75K | 127.71K | 220.86K |
| AccumulatedDepreciation | -72.93K | -66.00K | -55.48K | -92.00K |
| GrossPPE | 345.71K | 119.75K | 183.19K | 312.85K |
| Leases | 34.62K | 37.16K | 36.99K | 40.86K |
| OtherProperties | 44.38K | 40.13K | 137.93K | 221.17K |
| MachineryFurnitureEquipment | 7.74K | 8.31K | 8.27K | 50.82K |
| BuildingsAndImprovements | 258.97K | 34.14K | ||
| Properties | 0.00 | 0.00 | 0.00 | 0.00 |
| CurrentAssets | 4.76M | 9.99M | 7.29M | 3.59M |
| AssetsHeldForSaleCurrent | 0.00 | 4.88K | ||
| Inventory | 0.00 | 9.18K | ||
| Receivables | 3.99M | 8.49M | 6.47M | 2.79M |
| OtherReceivables | 2.60M | 6.36M | 4.55M | 219.75K |
| DuefromRelatedPartiesCurrent | 31.62K | 1.80K | 7.25K | 0.00 |
| AccountsReceivable | 1.36M | 2.13M | 1.92M | 2.57M |
| AllowanceForDoubtfulAccountsReceivable | -383.11K | 0.00 | -275.00K | -138.00K |
| GrossAccountsReceivable | 1.74M | 2.13M | 2.19M | 2.71M |
| CashCashEquivalentsAndShortTermInvestments | 775.25K | 1.50M | 820.57K | 785.59K |
| CashAndCashEquivalents | 775.25K | 1.50M | 820.57K | 785.59K |
| Line Item | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| FreeCashFlow | -1.49M | -7.25M | -2.05M | -1.41M |
| RepaymentOfDebt | -576.26K | -390.66K | -1.96M | 0.00 |
| IssuanceOfDebt | 335.42K | 0.00 | 1.08M | 816.51K |
| IssuanceOfCapitalStock | 1.00M | 8.05M | 500.00K | 0.00 |
| CapitalExpenditure | -4.89K | -2.81K | -40.59K | |
| InterestPaidSupplementalData | 409.88K | 290.75K | 206.84K | 193.74K |
| IncomeTaxPaidSupplementalData | 0.00 | 0.00 | ||
| EndCashPosition | 775.25K | 1.50M | 820.57K | 785.59K |
| BeginningCashPosition | 1.50M | 820.57K | 785.59K | 853.50K |
| EffectOfExchangeRateChanges | -137.13K | 266.79K | 280.80K | -127.76K |
| ChangesInCash | -587.78K | 412.79K | -245.81K | 59.84K |
| FinancingCashFlow | 971.48K | 7.66M | -372.88K | 1.47M |
| CashFromDiscontinuedFinancingActivities | 0.00 | 0.00 | 6.99K | -15.40K |
| CashFlowFromContinuingFinancingActivities | 971.48K | 7.66M | -379.88K | 1.48M |
| NetOtherFinancingCharges | 207.89K | 5.46K | 668.29K | |
| NetCommonStockIssuance | 1.00M | 8.05M | 500.00K | 0.00 |
| CommonStockIssuance | 1.00M | 8.05M | 500.00K | 0.00 |
| NetIssuancePaymentsOfDebt | -240.85K | -390.66K | -879.88K | 816.51K |
| NetShortTermDebtIssuance | 77.57K | -390.66K | -1.51M | 816.51K |
| ShortTermDebtPayments | -257.84K | -390.66K | -1.96M | 0.00 |
| ShortTermDebtIssuance | 335.42K | 0.00 | 454.84K | 816.51K |
| NetLongTermDebtIssuance | -318.42K | 0.00 | 629.11K | 0.00 |
| LongTermDebtPayments | -318.42K | 0.00 | 0.00 | |
| LongTermDebtIssuance | 0.00 | 0.00 | 629.11K | 0.00 |
| InvestingCashFlow | -71.87K | -2.81K | 2.17M | -40.59K |
| CashFlowFromContinuingInvestingActivities | -71.87K | -2.81K | 2.17M | -40.59K |
| NetInvestmentPurchaseAndSale | -100.44K | 0.00 | 0.00 | |
| PurchaseOfInvestment | -100.44K | 0.00 | 0.00 | |
| NetBusinessPurchaseAndSale | 33.46K | 0.00 | 2.17M | 0.00 |
| SaleOfBusiness | 33.46K | 0.00 | 2.17M | 0.00 |
| NetIntangiblesPurchaseAndSale | 0.00 | |||
| PurchaseOfIntangibles | 0.00 | |||
| NetPPEPurchaseAndSale | -4.89K | -2.81K | 0.00 | -40.59K |
| PurchaseOfPPE | -4.89K | -2.81K | 0.00 | -40.59K |
| OperatingCashFlow | -1.49M | -7.25M | -2.05M | -1.37M |
| CashFromDiscontinuedOperatingActivities | 0.00 | 0.00 | -27.61K | 5.51K |
| CashFlowFromContinuingOperatingActivities | -1.49M | -7.25M | -2.02M | -1.37M |
| ChangeInWorkingCapital | 2.57M | -1.61M | -504.60K | -1.28M |
| ChangeInOtherWorkingCapital | -47.36K | 80.27K | 9.75K | -663.71K |
| ChangeInOtherCurrentLiabilities | -64.42K | -66.45K | -66.68K | -50.57K |
| ChangeInOtherCurrentAssets | 0.00 | 115.60K | -114.94K | 0.00 |
| ChangeInPayablesAndAccruedExpense | -82.42K | 285.70K | 310.24K | -256.63K |
| ChangeInAccruedExpense | 742.94K | -515.31K | 557.66K | -303.98K |
| ChangeInPayable | -825.36K | 801.00K | -247.42K | 47.35K |
| ChangeInAccountPayable | -825.36K | 801.00K | -247.42K | 47.35K |
| ChangeInPrepaidAssets | 2.01M | -1.81M | -1.13M | -75.22K |
| ChangeInInventory | 0.00 | 0.00 | 8.78K | 65.39K |
| ChangeInReceivables | 748.18K | -213.64K | 479.24K | -295.85K |
| ChangesInAccountReceivables | 748.18K | -213.64K | 479.24K | -295.85K |
| OtherNonCashItems | 130.75K | 65.91K | 66.68K | |
| StockBasedCompensation | 946.44K | 861.55K | 0.00 | 0.00 |
| ProvisionandWriteOffofAssets | 2.13M | 0.00 | 204.00K | 57.00K |
| AssetImpairmentCharge | 0.00 | 0.00 | 5.69K | 1.71K |
| DepreciationAmortizationDepletion | 29.93K | 31.35K | 27.92K | 76.02K |
| DepreciationAndAmortization | 29.93K | 31.35K | 27.92K | 76.02K |
| AmortizationCashFlow | 20.38K | 20.32K | 20.31K | |
| AmortizationOfIntangibles | 20.38K | 20.32K | 20.31K | |
| Depreciation | 9.55K | 11.03K | 7.61K | |
| NetIncomeFromContinuingOperations | -7.29M | -6.59M | -1.82M | -232.62K |
SEC Filings
No SEC filings found for this symbol (may be non-US or ticker not in SEC index).
Public Trades for VSME
| Date | User | Asset | Broker | Type | Position Size | Entry Price | Patterns |
|---|