VSME
VS Media Holdings Limited Class A Ordinary Shares
NASDAQ · Communication Services · Advertising Agencies · HK
$1.03
+0.07%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 2.0M | 7.5M | 8.2M | 8.0M | 9.0M |
| Cost of Revenue | 1.6M | 5.7M | 6.6M | 6.4M | 6.7M |
| Gross Profit | 438.2K | 1.8M | 1.7M | 1.6M | 2.3M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 2.1M | 8.2M | 8.6M | 8.1M | 3.9M |
| General & Admin Expense | — | 7.2M | 8.1M | 7.8M | 3.9M |
| Selling & Marketing Expense | — | 973.6K | 488.5K | 218.9K | 70.2K |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 2.1M | 8.2M | 8.6M | 8.1M | 3.9M |
| Cost and Expenses | 3.7M | 13.9M | 15.2M | 14.4M | 10.7M |
| Operating Income (EBIT) | (1.7M) | (6.4M) | (6.9M) | (6.4M) | (1.6M) |
| Non-Operating | |||||
| Interest Income | 24.1K | 181.2K | 6.6K | 7.6K | — |
| Interest Expense | 73.5K | 163.0K | 409.9K | 290.7K | 206.8K |
| Net Interest Income | (49.4K) | 18.2K | (403.3K) | (283.2K) | (206.8K) |
| Other Non-Op Income/Expense | (330.1K) | (2.2M) | (388.2K) | (180.2K) | (163.5K) |
| Non-Operating Income (excl Interest) | 13.1K | 2.0M | (21.7K) | (110.6K) | (43.3K) |
| EBT (Pre-Tax Income) | (2.0M) | (8.6M) | (7.3M) | (6.6M) | (1.8M) |
| Income Tax Expense | — | — | — | — | — |
| Bottom Line | |||||
| Net Income | (2.0M) | (8.6M) | (7.3M) | (6.6M) | 3.5M |
| Earnings from Cont. Ops | (2.0M) | (8.6M) | (7.3M) | (6.6M) | (1.8M) |
| Earnings from Discont. Ops | — | — | — | — | (11.8K) |
| Bottom Line Net Income | (2.0M) | (8.6M) | (7.3M) | (6.6M) | 3.5M |
| Per Share | |||||
| Basic EPS | ($4.09) | ($0.40) | ($2.40) | ($46.20) | $3.60 |
| Diluted EPS | ($4.09) | ($0.40) | ($2.40) | ($46.20) | $3.60 |
| Revenue Per Share | $0.74 | $2.73 | $20.64 | $55.94 | $9.03 |
| Shares | |||||
| Basic Shares Outstanding | 2.8M | 2.8M | 399670 | 142858 | 1.0M |
| Diluted Shares Outstanding | 2.8M | 2.8M | 399670 | 142858 | 1.0M |
| Profitability Metrics | |||||
| EBITDA | (1.7M) | (8.4M) | (6.9M) | (6.3M) | (1.6M) |
| D&A | 7.7K | 29.9K | 3.8K | 12.4K | 27.9K |
| EBIT | (1.7M) | (8.4M) | (6.9M) | (6.3M) | (1.6M) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Dec 1, 2025