VIVS Chart
About

VivoSim Labs, Inc., a pharmaceutical and biotechnology services company, provides testing of drugs and drug candidates in three-dimensional (3D) human tissue models of liver and intestine. It offers partners liver and intestinal toxicology insights through its new approach methodologies (NAM) models; and bespoke services in the areas of investigational toxicology, mechanism of drug action elucidation, and other applications of complex human tissue models. The company also provides liver toxicology predictive screening and research services, as well as works on predicting and studying the intestinal side effect profiles of drugs that are therapeutic candidates of pharmaceutical and biotech companies at various stages of drug development; and uses its proprietary technologies to build functional 3D human tissues that mimic key aspects of native human tissue composition, architecture, function, and disease. In addition, it offers 3D human tissue platform that develops novel human normal and disease models using high throughput systems, bioprinted, and flow/stretch capable 3D systems. The company was formerly known as Organovo Holdings, Inc. and changed its name to VivoSim Labs, Inc. in April 2025. VivoSim Labs, Inc. was incorporated in 2007 and is headquartered in San Diego, California.

Fundamentals
Scroll to Statements
Sector Healthcare Industry Biotechnology Market Cap 4.69M
Enterprise Value 1.22M Income -1.23M Sales 142.00K
Book/sh 1.70 Cash/sh 1.64 Dividend Yield
Payout 0.00% Employees 14 IPO
P/E 1.02 Forward P/E PEG
P/S 33.06 P/B 1.06 P/C
EV/EBITDA -0.11 EV/Sales 8.58 Quick Ratio 1.75
Current Ratio 2.44 Debt/Eq 18.28 LT Debt/Eq
EPS (ttm) 1.76 EPS next Y EPS Growth
Revenue Growth 8.30% Earnings 2025-02-19 09:00 ROA -132.52%
ROE -51.07% ROIC Gross Margin 0.00%
Oper. Margin -105.77% Profit Margin 0.00% Shs Outstand 2.61M
Shs Float 2.58M Short Float 1.27% Short Ratio 0.01
Short Interest 52W High 5.30 52W Low 1.41
Beta 1.32 Avg Volume 1.73M Volume 26.31K
Target Price Recom None Prev Close $1.80
Price $1.80 Change 0.00%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
Mean price target
2. Current target
$1.80
Latest analyst target
3. DCF / Fair value
$-54.50
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.80
Low
High
Mean
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 15000 Stock Award(Grant) at price 0.00 per share. STERN ADAM K. Director 2026-01-27 00:00:00 D
1 15000 Stock Award(Grant) at price 0.00 per share. MURPHY KEITH E Officer and Director 2026-01-27 00:00:00 D
2 15000 Stock Award(Grant) at price 0.00 per share. GOBEL DAVID Director 2026-01-27 00:00:00 D
3 15000 Stock Award(Grant) at price 0.00 per share. COHEN DOUGLAS JAY Director 2026-01-27 00:00:00 D
4 15000 Stock Award(Grant) at price 0.00 per share. MILHOUS ALISON TJOSVOLD Director 2026-01-27 00:00:00 D
5 19607 Stock Award(Grant) at price 0.00 per share. STERN ADAM K. Director 2024-08-07 00:00:00 D
6 19607 Stock Award(Grant) at price 0.00 per share. MURPHY KEITH E Officer and Director 2024-08-07 00:00:00 D
7 19607 Stock Award(Grant) at price 0.00 per share. GOBEL DAVID Director 2024-08-07 00:00:00 D
8 19607 Stock Award(Grant) at price 0.00 per share. COHEN DOUGLAS JAY Director 2024-08-07 00:00:00 D
9 19607 Stock Award(Grant) at price 0.00 per share. MILHOUS ALISON TJOSVOLD Director 2024-08-07 00:00:00 D
Financials
Line Item2025-03-312024-03-312023-03-312022-03-31
TaxEffectOfUnusualItems2.10M0.000.000.00
TaxRateForCalcs0.210.000.000.21
NormalizedEBITDA-12.21M-14.40M-17.46M-11.34M
TotalUnusualItems10.00M12.00K20.00K0.00
TotalUnusualItemsExcludingGoodwill10.00M12.00K20.00K0.00
NetIncomeFromContinuingOperationNetMinorityInterest-2.49M-14.67M-17.26M-11.45M
ReconciledDepreciation266.00K280.00K293.00K142.00K
ReconciledCostOfRevenue5.00K0.000.00
EBITDA-2.21M-14.39M-17.44M-11.34M
EBIT-2.48M-14.67M-17.73M-11.48M
NetInterestIncome130.00K405.00K454.00K8.00K
InterestExpense10.00K0.00
InterestIncome140.00K405.00K454.00K8.00K
NormalizedIncome-10.39M-14.68M-17.28M-11.45M
NetIncomeFromContinuingAndDiscontinuedOperation-2.49M-14.67M-17.26M-11.45M
TotalExpenses12.76M15.20M18.10M12.98M
TotalOperatingIncomeAsReported-12.62M-15.09M-17.73M-11.48M
DilutedAverageShares1.46M762.08K726.09K725.30K
BasicAverageShares1.46M762.08K726.09K725.30K
DilutedEPS-1.70-19.25-23.76-15.84
BasicEPS-1.70-19.25-23.76-15.84
DilutedNIAvailtoComStockholders-2.49M-14.67M-17.26M-11.45M
NetIncomeCommonStockholders-2.49M-14.67M-17.26M-11.45M
NetIncome-2.49M-14.67M-17.26M-11.45M
NetIncomeIncludingNoncontrollingInterests-2.49M-14.67M-17.26M-11.45M
NetIncomeContinuousOperations-2.49M-14.67M-17.26M-11.45M
TaxProvision2.00K2.00K2.00K2.00K
PretaxIncome-2.49M-14.67M-17.26M-11.45M
OtherIncomeExpense10.00M12.00K20.00K25.00K
OtherNonOperatingIncomeExpenses25.00K6.00K
SpecialIncomeCharges10.00M0.00-9.00K0.00
GainOnSaleOfPPE10.00M0.00-9.00K0.00
GainOnSaleOfSecurity12.00K29.00K
NetNonOperatingInterestIncomeExpense130.00K405.00K454.00K8.00K
InterestExpenseNonOperating10.00K0.00
InterestIncomeNonOperating140.00K405.00K454.00K8.00K
OperatingIncome-12.62M-15.09M-17.73M-11.48M
OperatingExpense12.76M15.20M18.10M12.98M
DepreciationAmortizationDepletionIncomeStatement39.00K53.00K128.00K28.00K
DepreciationAndAmortizationInIncomeStatement39.00K53.00K128.00K28.00K
ResearchAndDevelopment5.03M5.50M8.88M3.32M
SellingGeneralAndAdministration7.69M9.64M9.09M9.63M
GeneralAndAdministrativeExpense7.69M9.64M9.09M9.63M
OtherGandA7.25M8.27M7.18M7.79M
SalariesAndWages446.00K1.37M1.90M1.84M
GrossProfit139.00K109.00K0.00
CostOfRevenue5.00K0.000.00
TotalRevenue144.00K109.00K370.00K1.50M
OperatingRevenue144.00K109.00K370.00K1.50M
Line Item2025-03-312024-03-312023-03-312022-03-31
TreasurySharesNumber3.003.003.003.00
OrdinarySharesNumber1.90M839.81K726.41K725.88K
ShareIssued1.90M839.81K726.41K725.89K
TotalDebt942.00K1.39M1.80M2.18M
TangibleBookValue10.49M3.60M15.33M30.21M
InvestedCapital10.49M3.60M15.33M30.21M
WorkingCapital8.39M2.08M13.38M28.15M
NetTangibleAssets10.49M3.60M15.33M30.21M
CapitalLeaseObligations942.00K1.39M1.80M2.18M
CommonStockEquity10.49M3.60M15.33M30.21M
TotalCapitalization10.49M3.60M15.33M30.21M
TotalEquityGrossMinorityInterest10.49M3.60M15.33M30.21M
StockholdersEquity10.49M3.60M15.33M30.21M
GainsLossesNotAffectingRetainedEarnings0.002.00K0.00
OtherEquityAdjustments2.00K
TreasuryStock1.00K1.00K1.00K1.00K
RetainedEarnings-342.16M-339.67M-325.00M-307.74M
AdditionalPaidInCapital352.65M343.27M340.32M337.94M
CapitalStock2.00K1.00K9.00K9.00K
CommonStock2.00K1.00K9.00K9.00K
TotalLiabilitiesNetMinorityInterest4.16M2.75M4.98M3.09M
TotalNonCurrentLiabilitiesNetMinorityInterest421.00K888.00K1.31M1.70M
LongTermDebtAndCapitalLeaseObligation421.00K888.00K1.31M1.70M
LongTermCapitalLeaseObligation421.00K888.00K1.31M1.70M
CurrentLiabilities3.74M1.86M3.67M1.38M
OtherCurrentLiabilities346.00K
CurrentDebtAndCapitalLeaseObligation521.00K506.00K492.00K479.00K
CurrentCapitalLeaseObligation521.00K506.00K492.00K479.00K
PensionandOtherPostRetirementBenefitPlansCurrent652.00K536.00K609.00K434.00K
PayablesAndAccruedExpenses2.22M818.00K2.57M470.00K
CurrentAccruedExpenses574.00K191.00K2.24M55.00K
Payables1.64M627.00K331.00K415.00K
AccountsPayable1.64M627.00K331.00K415.00K
TotalAssets14.65M6.35M20.31M33.30M
TotalNonCurrentAssets2.52M2.41M3.27M3.76M
OtherNonCurrentAssets1.23M445.00K658.00K948.00K
NonCurrentPrepaidAssets805.00K1.03M
NetPPE1.29M1.97M2.61M2.81M
AccumulatedDepreciation-1.52M-1.26M-1.28M-1.07M
GrossPPE2.81M3.23M3.88M3.89M
OtherProperties1.63M1.62M1.57M1.17M
MachineryFurnitureEquipment310.00K310.00K603.00K562.00K
BuildingsAndImprovements867.00K1.30M1.71M2.15M
Properties0.000.000.000.00
CurrentAssets12.13M3.94M17.05M29.53M
OtherCurrentAssets12.00K4.00K69.00K858.00K
PrepaidAssets777.00K701.00K820.00K858.00K
Inventory0.00297.00K0.00
FinishedGoods0.00297.00K0.00
Receivables30.00K33.00K152.00K0.00
AccountsReceivable30.00K33.00K152.00K0.00
CashCashEquivalentsAndShortTermInvestments11.31M2.90M16.01M28.68M
OtherShortTermInvestments0.00706.00K0.00
CashAndCashEquivalents11.31M2.90M15.30M28.68M
Line Item2025-03-312024-03-312023-03-312022-03-31
FreeCashFlow-9.47M-14.70M-12.80M-8.86M
RepurchaseOfCapitalStock0.00-1.00K
IssuanceOfCapitalStock8.85M1.44M0.00251.00K
CapitalExpenditure-13.00K-42.00K-396.00K-409.00K
InterestPaidSupplementalData10.00K0.00
IncomeTaxPaidSupplementalData2.00K2.00K2.00K2.00K
EndCashPosition11.46M3.04M15.44M28.82M
BeginningCashPosition3.04M15.44M28.82M37.48M
ChangesInCash8.41M-12.40M-13.37M-8.66M
FinancingCashFlow8.85M1.44M0.00205.00K
CashFlowFromContinuingFinancingActivities8.85M1.44M0.00205.00K
NetOtherFinancingCharges-46.00K-4.00K
ProceedsFromStockOptionExercised0.0042.00K
NetCommonStockIssuance8.85M1.44M0.00251.00K
CommonStockPayments0.00-1.00K
CommonStockIssuance8.85M1.44M0.00251.00K
InvestingCashFlow9.03M816.00K-966.00K-409.00K
CashFlowFromContinuingInvestingActivities9.03M816.00K-966.00K-409.00K
NetInvestmentPurchaseAndSale38.00K858.00K-570.00K0.00
SaleOfInvestment3.00M11.72M10.38M0.00
PurchaseOfInvestment-2.96M-10.86M-10.95M0.00
NetPPEPurchaseAndSale8.99M-42.00K-396.00K-409.00K
SaleOfPPE9.00M0.000.0012.00K
PurchaseOfPPE-13.00K-42.00K-396.00K-409.00K
OperatingCashFlow-9.46M-14.65M-12.41M-8.45M
CashFlowFromContinuingOperatingActivities-9.46M-14.65M-12.41M-8.45M
ChangeInWorkingCapital1.04M-2.02M2.31M597.00K
ChangeInOtherWorkingCapital-5.00K70.00K30.00K
ChangeInOtherCurrentLiabilities-452.00K-411.00K
ChangeInPayablesAndAccruedExpense1.73M-1.82M2.21M183.00K
ChangeInAccruedExpense717.00K-2.12M2.36M49.00K
ChangeInPayable1.02M296.00K-148.00K134.00K
ChangeInAccountPayable1.02M296.00K-148.00K134.00K
ChangeInPrepaidAssets253.00K392.00K177.00K384.00K
ChangeInInventory-501.00K-297.00K0.000.00
ChangeInReceivables3.00K119.00K-152.00K0.00
ChangesInAccountReceivables3.00K119.00K-152.00K0.00
OtherNonCashItems432.00K406.00K
StockBasedCompensation532.00K1.51M2.38M2.26M
AssetImpairmentCharge798.00K0.000.00
AmortizationOfSecurities-38.00K-142.00K-105.00K0.00
DepreciationAmortizationDepletion266.00K280.00K293.00K142.00K
DepreciationAndAmortization266.00K280.00K293.00K142.00K
OperatingGainsLosses-10.00M-12.00K-20.00K19.00K
EarningsLossesFromEquityInvestments0.00-12.00K-29.00K0.00
GainLossOnSaleOfPPE0.009.00K0.0019.00K
NetIncomeFromContinuingOperations-2.49M-14.67M-17.26M-11.45M
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Public Trades for VIVS
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status