VS Media Limited Class A Ordinary Shares

VSME | NASDAQ

Price Alert Chart Builder DCF Calculator

$0.82

-$0.04 (-4.10%)

Sep 22, 2026, 11:27 AM ET · Market open

Overview Rating Statistics Financials Earnings Analysts Ownership Profile

Income Statement Balance Sheet Cashflow Statement Ratios

Annual Quarterly TTM

TTM Period Ending	Q4 2025 Dec 30, 2025	Q2 2025 Jun 29, 2025	Q4 2024 Dec 30, 2024	Q2 2024 Jun 29, 2024	Q4 2023 Dec 30, 2023	Q2 2023 Jun 29, 2023	Q4 2022 Dec 30, 2022	Q2 2022 Jun 29, 2022
Revenue	964.73K	960.66K	1.06M	1.09M	1.02M	1.05M	1.15M	552.78K
Cost of Revenue	739.85K	712.64K	843.81K	898.03K	815.4K	812.84K	864.69K	407.31K
Gross Profit	224.88K	248.03K	213.28K	187.55K	205.46K	237.22K	288.24K	145.47K
Operating Income	-824.37K	-1.02M	-884.99K	-951.49K	-819.62K	-382.95K	-78.11K	25.84K
Interest Income	23.24K	734.01	846.40	498.14	n/a	n/a	n/a	n/a
Pretax Income	-1.1M	-1.08M	-934.78K	-973.73K	-842.62K	-542.59K	-230.64K	16.1K
Net Income	-1.1M	-1.08M	-934.78K	-973.73K	-842.62K	-543.03K	-232.14K	15.03K
Selling & General & Admin	1.05M	1.26M	1.1M	1.14M	1.03M	620.17K	366.35K	119.64K
Research & Development	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Operating Expenses	1.05M	1.26M	1.1M	1.14M	1.03M	620.17K	366.35K	119.64K
Interest Expense	20.91K	49.4K	52.57K	35.09K	37.14K	33.22K	26.41K	12.02K
Selling & Marketing Expenses	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	1.79M	1.98M	1.94M	2.04M	1.84M	1.43M	1.23M	526.95K
Income Tax Expense	n/a	n/a	n/a	n/a	n/a	436.70	1.5K	1.07K
Shares Outstanding (Basic)	2.75M	2.48M	399.67K	177.41K	157.14K	1.1M	1M	1.1M
Shares Outstanding (Diluted)	2.75M	2.48M	399.67K	177.41K	157.14K	1.1M	1M	1.1M
EPS (Basic)	-0.42	-1.50	-3.67	-5.80	-3.67	-0.52	-0.23	0.01
EPS (Diluted)	-0.42	-1.50	-3.67	-5.80	-3.67	-0.52	-0.23	0.01
EBITDA	-836.37K	-1.02M	-878.38K	-935.08K	-801.49K	-505.36K	-200.66K	29.92K
EBIT	-840.21K	-1.03M	-882.22K	-938.65K	-805.49K	-509.37K	-204.22K	28.12K
Depreciation & Amortization	3.84K	4.21K	3.84K	3.57K	4K	4K	3.57K	1.8K