Symbols / VSA Stock $0.33 +7.86% VisionSys AI Inc.

Consumer Defensive • Education & Training Services • China • NCM
VSA (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: SMA 50: SMA 200:
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Consumer Defensive
Industry Education & Training Services
CEO Mr. Tianlong Wang
Exch · Country NCM · China
Market Cap 2.04M
Enterprise Value 456.19M
Income -40.01M
Sales 1.04M
FCF (ttm) -1.89B
Book/sh -291.20
Cash/sh 0.03
Employees 17
Insider 10d
IPO Apr 03, 2014
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E
Forward P/E
PEG 0.33
P/S 1.96
P/B -0.00
P/C
EV/EBITDA -30.11
EV/Sales 439.07
Quick Ratio 13.99
Current Ratio 14.43
Debt/Eq
LT Debt/Eq
EPS (ttm) -1,898.02
EPS next Y
EPS Growth
Revenue Growth
EPS Gr Q/Q
Rev Gr Q/Q
Earnings (next) 2023-06-12
Earnings (prior) 2023-06-12
ROA -11.44%
ROE
ROIC
Gross Margin 22.04%
Oper. Margin -18.25%
Profit Margin 1,654.37%
Shs Outstand 6.19M
Shs Float 1.54B
Insider Own 0.15%
Instit Own 1.24%
Short Float 1.23%
Short Ratio 0.05
Short Interest 759.13K
52W High 212.05
vs 52W High -99.85%
52W Low 0.28
vs 52W Low 16.73%
Beta 0.62
Impl. Vol.
Rel Volume 0.06
Avg Volume 10.72M
Volume 669.97K
Target (mean)
Tgt Median
Tgt Low
Tgt High
# Analysts
Recom None
Prev Close $0.30
Price $0.33
Change 7.86%

VisionSys AI Inc., through its subsidiaries, engages in the provision of STEM education services in Mainland China. It offers supplementary science, technology, engineering, and mathematics (STEM) education programs to young children aged between three and eighteen through online teaching models and instructors from online or offline learning centers. The company also operates an education platform that offers live distance instruction, classroom-based learning, and online learning modules. In addition, it operates 61it.cn, an online platform to facilitate the live instruction of STEM education courses; Tongcheng Online App; and Tarena Teaching System, a learning management system. The company was formerly known as TCTM Kids IT Education Inc. and changed its name to VisionSys AI Inc. in September 2025. VisionSys AI Inc. was founded in 2002 and is headquartered in Beijing, the People's Republic of China.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus Mean price target
2. Current target Latest analyst target
3. DCF / Fair value Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.33
Low
High
Mean
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
1.04
0.00
0.00
-100.00%
1,399.84
Operating Revenue
1.04
0.00
0.00
-100.00%
1,397.76
Cost Of Revenue
0.81
0.00
0.00
-100.00%
728.42
Reconciled Cost Of Revenue
0.81
0.00
0.00
-100.00%
728.42
Gross Profit
0.23
0.00
0.00
-100.00%
671.43
Operating Expense
40.21
+179.16%
14.40
+23.91%
11.62
-98.33%
697.78
Research And Development
19.10
+63.90%
11.65
-42.44%
20.25
Selling General And Administration
40.21
+179.16%
14.40
+23.91%
11.62
-98.28%
677.53
Selling And Marketing Expense
221.83
-17.35%
268.40
-4.18%
280.09
General And Administrative Expense
40.21
+179.16%
14.40
+23.91%
11.62
-97.08%
397.44
Other Gand A
40.21
+179.16%
14.40
+23.91%
11.62
-97.08%
397.44
Total Expenses
41.02
+184.78%
14.40
+23.91%
11.62
-99.18%
1,426.20
Operating Income
-39.98
-177.57%
-14.40
-23.91%
-11.62
+55.89%
-26.35
Total Operating Income As Reported
-39.98
-177.57%
-14.40
-23.91%
-11.62
+55.89%
-26.35
EBITDA
-36.17
-151.10%
-14.40
-23.91%
-11.62
-106.52%
178.23
Normalized EBITDA
-36.21
-141.00%
-15.03
-28.09%
-11.73
-106.57%
178.55
Reconciled Depreciation
3.81
0.00
0.00
-100.00%
204.58
EBIT
-39.98
-177.57%
-14.40
-23.91%
-11.62
+55.89%
-26.35
Total Unusual Items
0.04
-93.24%
0.62
+491.43%
0.10
+132.31%
-0.33
Total Unusual Items Excluding Goodwill
0.04
-93.24%
0.62
+491.43%
0.10
+132.31%
-0.33
Net Income
1,718.89
+393.05%
-586.54
-6671.16%
8.93
-89.31%
83.52
Pretax Income
-40.03
-189.03%
-13.85
-20.56%
-11.49
+30.65%
-16.57
Net Non Operating Interest Income Expense
-0.10
-39.71%
-0.07
-319.35%
0.03
-98.42%
1.96
Net Interest Income
-0.10
-39.71%
-0.07
-319.35%
0.03
-98.42%
1.96
Interest Income Non Operating
1.09
-44.50%
1.96
Interest Income
1.09
-44.50%
1.96
Other Income Expense
0.04
-93.08%
0.62
+491.43%
0.10
-98.66%
7.83
Other Non Operating Income Expenses
0.00
-99.96%
2.85
+293.78%
0.72
-91.13%
8.15
Gain On Sale Of Security
0.04
-93.24%
0.62
+491.43%
0.10
+132.31%
-0.33
Tax Provision
0.00
0.00
0.00
+100.00%
-14.50
Tax Rate For Calcs
0.00
0.00
0.00
-100.00%
0.00
Tax Effect Of Unusual Items
0.00
0.00
0.00
+100.00%
-0.08
Net Income Including Noncontrolling Interests
1,718.87
+392.77%
-587.10
-5770.29%
10.35
-87.85%
85.23
Net Income From Continuing Operation Net Minority Interest
-40.01
-201.06%
-13.29
-2.90%
-12.92
-242.17%
-3.77
Net Income From Continuing And Discontinued Operation
1,718.89
+393.05%
-586.54
-6671.16%
8.93
-89.31%
83.52
Net Income Continuous Operations
-40.03
-189.03%
-13.85
-20.56%
-11.49
-457.18%
-2.06
Net Income Discontinuous Operations
1,758.90
+406.83%
-573.25
-2724.42%
21.84
-74.98%
87.30
Minority Interests
0.02
-96.61%
0.56
+139.22%
-1.43
+16.64%
-1.71
Normalized Income
-40.06
-187.92%
-13.91
-6.83%
-13.02
-268.76%
-3.53
Net Income Common Stockholders
1,718.89
+393.05%
-586.54
-6671.16%
8.93
-89.31%
83.52
Diluted EPS
554,232.50
+175.64%
-732,742.50
-7174.51%
10,357.50
+2765.15%
361.50
Basic EPS
554,232.50
+175.64%
-732,742.50
-7174.51%
10,357.50
+2611.39%
382.00
Basic Average Shares
0.78
+287.44%
0.20
-7.14%
0.22
-1.43%
0.22
Diluted Average Shares
0.78
+287.44%
0.20
-7.14%
0.22
-6.68%
0.23
Diluted NI Availto Com Stockholders
1,718.89
+393.05%
-586.54
-6671.16%
8.93
-89.31%
83.52
Excise Taxes
3.28
-9.74%
3.63
+24.96%
2.91
Rent Expense Supplemental
131.04
+0.89%
129.88
+0.78%
128.88
Total Other Finance Cost
0.10
+39.71%
0.07
+319.35%
-0.03
+98.42%
-1.96
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
106.56
+5.91%
100.62
-90.12%
1,018.24
-23.87%
1,337.50
Current Assets
55.13
-45.21%
100.62
-82.05%
560.60
-16.02%
667.55
Cash Cash Equivalents And Short Term Investments
53.45
+3453.52%
1.50
-99.32%
220.99
+11.31%
198.53
Cash And Cash Equivalents
53.45
+3453.52%
1.50
-99.32%
220.69
+11.16%
198.53
Cash Equivalents
53.45
+3453.52%
1.50
Other Short Term Investments
0.00
-100.00%
0.30
0.00
Receivables
0.00
0.00
+100.00%
-0.33
-463.04%
0.09
Accounts Receivable
68.73
Receivables Adjustments Allowances
0.00
0.00
+100.00%
-0.38
Other Receivables
Loans Receivable
1.77
0.00
Inventory
0.94
-89.90%
9.30
Prepaid Assets
1.69
0.00
-100.00%
43.81
Restricted Cash
31.22
+374.78%
6.58
0.00
Assets Held For Sale Current
0.00
-100.00%
99.11
-64.04%
275.60
-35.95%
430.28
Other Current Assets
0.25
-94.22%
4.27
-88.95%
38.66
Total Non Current Assets
51.43
0.00
-100.00%
457.65
-31.69%
669.95
Net PPE
21.59
-92.94%
305.95
-7.04%
329.12
Gross PPE
269.95
-46.35%
503.21
-11.17%
566.50
Accumulated Depreciation
-248.36
-25.91%
-197.26
+16.90%
-237.38
Properties
0.00
0.00
0.00
Buildings And Improvements
25.68
-89.17%
237.06
-4.68%
248.70
Machinery Furniture Equipment
179.69
-1.56%
182.54
+1.08%
180.59
Construction In Progress
0.80
-71.64%
2.83
+16.74%
2.42
Leases
63.78
-21.04%
80.78
-40.06%
134.78
Goodwill And Other Intangible Assets
51.43
0.00
-100.00%
54.70
-3.09%
56.45
Goodwill
0.00
-100.00%
49.42
+0.00%
49.42
Other Intangible Assets
51.43
5.29
-24.79%
7.03
Investments And Advances
22.82
-45.49%
41.86
-9.56%
46.29
Other Investments
22.82
-45.49%
41.86
-9.36%
46.18
Non Current Accounts Receivable
0.73
+4.42%
0.70
Non Current Deferred Assets
0.00
-100.00%
28.48
+52.83%
18.63
Non Current Deferred Taxes Assets
0.00
-100.00%
28.48
+52.83%
18.63
Non Current Prepaid Assets
0.00
-100.00%
22.68
-7.21%
24.45
Other Non Current Assets
3.24
-98.33%
194.31
Total Liabilities Net Minority Interest
3.82
-99.80%
1,904.21
-24.42%
2,519.59
-11.41%
2,844.18
Current Liabilities
3.82
-99.80%
1,904.21
-21.03%
2,411.36
-9.24%
2,656.95
Payables And Accrued Expenses
3.82
-91.39%
44.36
-55.80%
100.37
-11.33%
113.19
Payables
0.16
-99.55%
35.61
+63.54%
21.77
+10.08%
19.78
Accounts Payable
5.97
+19.71%
4.99
-5.15%
5.26
Other Payable
0.07
-1.45%
0.07
5.61
Current Accrued Expenses
3.66
-58.16%
8.75
-88.87%
78.60
-15.86%
93.41
Pensionand Other Post Retirement Benefit Plans Current
0.00
-100.00%
20.89
Total Tax Payable
0.09
+42.19%
0.06
-99.62%
16.79
+88.38%
8.91
Income Tax Payable
8.73
+43.06%
6.11
+42.61%
4.28
Current Debt And Capital Lease Obligation
131.79
+17.84%
111.84
-37.37%
178.58
Current Debt
26.29
30.00
Current Capital Lease Obligation
105.50
-5.67%
111.84
-24.73%
148.58
Current Deferred Liabilities
1,355.28
-5.83%
1,439.19
-2.15%
1,470.88
Current Deferred Revenue
1,355.28
-5.83%
1,439.19
-2.15%
1,470.88
Other Current Liabilities
1,859.85
+144.73%
759.96
-12.99%
873.40
Total Non Current Liabilities Net Minority Interest
0.00
0.00
-100.00%
108.24
-42.19%
187.24
Liabilities Heldfor Sale Non Current
0.00
-100.00%
77.37
Long Term Debt And Capital Lease Obligation
91.41
-15.21%
107.80
-1.20%
109.11
Long Term Capital Lease Obligation
91.41
-15.21%
107.80
-1.20%
109.11
Non Current Deferred Liabilities
14.05
Non Current Deferred Revenue
14.05
Other Non Current Liabilities
0.43
-42.27%
0.75
Stockholders Equity
102.74
+105.70%
-1,802.86
-20.37%
-1,497.78
+0.14%
-1,499.89
Common Stock Equity
102.74
+105.70%
-1,802.86
-20.37%
-1,497.78
+0.14%
-1,499.89
Capital Stock
4.03
+807.43%
0.44
+1.37%
0.44
+1.15%
0.43
Common Stock
4.03
+807.43%
0.44
+1.37%
0.44
+1.15%
0.43
Share Issued
567.84
+42959.32%
1.32
+1.34%
1.30
+1.06%
1.29
Ordinary Shares Number
551.61
+55381.09%
0.99
-7.88%
1.08
+0.35%
1.08
Treasury Shares Number
16.22
+4900.01%
0.32
+46.10%
0.22
+4.68%
0.21
Additional Paid In Capital
1,826.21
+11.11%
1,643.67
+20.78%
1,360.90
-0.22%
1,363.85
Retained Earnings
-1,295.64
+57.02%
-3,014.53
-24.16%
-2,427.99
+0.37%
-2,436.92
Gains Losses Not Affecting Retained Earnings
54.85
+1.08%
54.27
+12.55%
48.22
-2.92%
49.66
Treasury Stock
486.71
+0.00%
486.71
+1.54%
479.35
+0.51%
476.92
Minority Interest
0.00
+100.00%
-0.74
+79.34%
-3.57
+47.44%
-6.79
Other Equity Adjustments
54.85
+1.08%
54.27
+12.55%
48.22
-2.92%
49.66
Total Equity Gross Minority Interest
102.74
+105.70%
-1,803.60
-20.13%
-1,501.35
+0.35%
-1,506.68
Total Capitalization
102.74
+105.70%
-1,802.86
-20.37%
-1,497.78
+0.14%
-1,499.89
Working Capital
51.31
+102.84%
-1,803.60
+2.55%
-1,850.76
+6.97%
-1,989.39
Invested Capital
102.74
+105.70%
-1,802.86
-20.37%
-1,497.78
-1.90%
-1,469.89
Total Debt
223.20
+1.62%
219.64
-23.65%
287.69
Net Debt
10.99
Capital Lease Obligations
196.91
-10.35%
219.64
-14.77%
257.69
Net Tangible Assets
51.31
+102.85%
-1,802.86
-16.13%
-1,552.49
+0.25%
-1,556.34
Tangible Book Value
51.31
+102.85%
-1,802.86
-16.13%
-1,552.49
+0.25%
-1,556.34
Available For Sale Securities
0.10
Duefrom Related Parties Current
4.79
+10790.91%
0.04
-52.17%
0.09
Duefrom Related Parties Non Current
0.00
-100.00%
0.73
+4.42%
0.70
Dueto Related Parties Current
0.00
-100.00%
35.48
0.00
-100.00%
0.09
Investmentin Financial Assets
0.00
-100.00%
0.10
Line Of Credit
26.29
0.00
-100.00%
30.00
Non Current Note Receivables
0.22
Other Inventories
10.47
+11.88%
9.36
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
-188.10
-54.88%
-121.45
-2.12%
-118.94
-332.05%
-27.53
Cash Flow From Continuing Operating Activities
-22.83
-498.93%
5.72
-89.69%
55.49
+5205.16%
1.05
Cash From Discontinued Operating Activities
-165.28
-29.96%
-127.18
+27.09%
-174.43
-510.44%
-28.57
Net Income From Continuing Operations
-40.03
-189.03%
-13.85
-20.56%
-11.49
-457.18%
-2.06
Depreciation Amortization Depletion
3.81
0.00
0.00
-100.00%
204.58
Depreciation
128.87
-23.37%
168.18
-17.79%
204.58
Depreciation And Amortization
3.81
0.00
0.00
-100.00%
204.58
Stock Based Compensation
1.34
-51.11%
2.74
-75.90%
11.38
Provisionand Write Offof Assets
72.46
0.00
-100.00%
0.38
Asset Impairment Charge
21.02
0.00
0.00
0.00
Deferred Tax
28.04
+384.87%
-9.84
+46.21%
-18.30
Deferred Income Tax
28.04
+384.87%
-9.84
+46.21%
-18.30
Operating Gains Losses
-0.04
+93.24%
-0.62
-491.43%
-0.10
+93.48%
-1.61
Gain Loss On Investment Securities
-22.37
-618.40%
4.32
+267.77%
-2.57
Net Foreign Currency Exchange Gain Loss
-0.04
+93.24%
-0.62
-491.43%
-0.10
-132.31%
0.33
Gain Loss On Sale Of PPE
1.47
+12.25%
1.31
+105.35%
0.64
Change In Working Capital
-7.58
-137.56%
20.19
-69.90%
67.09
+134.70%
-193.32
Change In Receivables
11.35
+39031.03%
0.03
-35.56%
0.04
Changes In Account Receivables
-35.78
Change In Prepaid Assets
-1.69
-105.35%
31.51
-70.87%
108.18
+1292.32%
7.77
Change In Payables And Accrued Expense
-5.90
+47.88%
-11.31
+72.47%
-41.10
-209.87%
37.41
Change In Accrued Expense
-5.90
+47.88%
-11.31
+72.47%
-41.10
-226.34%
32.53
Change In Payable
31.50
+2336.58%
1.29
-73.49%
4.88
Change In Account Payable
7.16
+1447.65%
-0.53
-149.03%
1.08
Change In Other Working Capital
-92.83
+11.04%
-104.34
+4.57%
-109.34
Change In Other Current Assets
3.50
+78.29%
1.96
-85.73%
13.75
Change In Other Current Liabilities
-81.58
+44.88%
-148.02
-3.54%
-142.96
Investing Cash Flow
-76.45
+16.03%
-91.04
-226.36%
72.05
+417.27%
-22.71
Cash Flow From Continuing Investing Activities
-76.26
-128.45%
-33.38
0.00
+100.00%
-28.82
Cash From Discontinued Investing Activities
-0.19
+99.67%
-57.66
-180.03%
72.05
+1079.37%
6.11
Net PPE Purchase And Sale
-76.26
0.00
0.00
+100.00%
-28.82
Purchase Of PPE
-76.26
0.00
0.00
+100.00%
-29.40
Sale Of PPE
1.63
+257.55%
0.46
-21.61%
0.58
Capital Expenditure
-76.26
-16.34%
-65.55
-88.86%
-34.71
-18.05%
-29.40
Net Investment Purchase And Sale
0.30
+202.74%
-0.29
0.00
Purchase Of Investment
0.00
+100.00%
-0.30
0.00
Sale Of Investment
0.30
+3650.00%
0.01
0.00
Net Other Investing Changes
-33.38
0.40
Financing Cash Flow
139.53
+1187.17%
10.84
+130.30%
-35.78
-1599.81%
-2.10
Cash Flow From Continuing Financing Activities
185.82
+7088.34%
-2.66
-20.81%
-2.20
+90.87%
-24.11
Net Issuance Payments Of Debt
0.00
-100.00%
5.00
0.00
0.00
Issuance Of Debt
0.00
-100.00%
5.00
0.00
-100.00%
30.00
Repayment Of Debt
0.00
+100.00%
-30.00
+0.00%
-30.00
Long Term Debt Issuance
0.00
-100.00%
5.00
0.00
-100.00%
30.00
Long Term Debt Payments
0.00
+100.00%
-30.00
+0.00%
-30.00
Net Long Term Debt Issuance
0.00
-100.00%
5.00
0.00
0.00
Short Term Debt Issuance
52.00
Short Term Debt Payments
-30.00
Net Short Term Debt Issuance
22.00
Net Common Stock Issuance
0.00
+100.00%
-7.36
-203.13%
-2.43
+85.80%
-17.10
Common Stock Payments
0.00
+100.00%
-7.36
-203.13%
-2.43
+85.80%
-17.10
Repurchase Of Capital Stock
0.00
+100.00%
-7.36
-203.13%
-2.43
+85.80%
-17.10
Proceeds From Stock Option Exercised
185.82
+130759.15%
0.14
-37.44%
0.23
+112.15%
0.11
Net Other Financing Charges
-0.44
+72.09%
-1.58
+77.77%
-7.11
Changes In Cash
-125.03
+38.00%
-201.66
-143.94%
-82.67
-57.94%
-52.34
Effect Of Exchange Rate Changes
91.73
+98530.11%
0.09
+106.43%
-1.45
-163.24%
2.29
Beginning Cash Position
88.29
-69.54%
289.85
-22.49%
373.97
-11.80%
424.02
End Cash Position
54.99
-37.72%
88.29
-69.54%
289.85
-22.49%
373.97
Free Cash Flow
-264.37
-117.67%
-121.45
-2.12%
-118.94
-108.92%
-56.93
Interest Paid Supplemental Data
0.00
0.00
0.00
-100.00%
1.34
Income Tax Paid Supplemental Data
0.00
0.00
0.00
-100.00%
0.04
Change In Income Tax Payable
2.63
+44.13%
1.82
-51.95%
3.80
Change In Tax Payable
2.63
+44.13%
1.82
-51.95%
3.80
Cash From Discontinued Financing Activities
-46.29
-442.92%
13.50
+140.20%
-33.58
-252.64%
22.00
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category