Symbols / VSME Stock $0.98 +3.04% VS MEDIA Holdings Limited

Communication Services • Advertising Agencies • Hong Kong • NCM
VSME (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
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
Market Cap 2.70M Enterprise Value -2.22M 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 0.36 P/B 0.32 P/C — EV/EBITDA 0.28 EV/Sales -0.30
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 3.29%
Short Ratio 1.49 Short Interest — 52W High 3.21 52W Low 0.07 Beta 0.92 Avg Volume 824.27K
Volume 104.81K Target Price — Recom None Prev Close $0.95 Price $0.98 Change 3.04%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$0.98
Latest analyst target
3. DCF / Fair value
$3.57
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.98
Low
—
High
—
Mean
—
News
RSS: Latest VSME news
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 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total Revenue
8.25
+3.22%
7.99
-11.49%
9.03
-17.51%
10.94
Operating Revenue
8.25
+3.22%
7.99
-11.49%
9.03
-17.51%
10.94
Cost Of Revenue
6.55
+3.20%
6.35
-5.81%
6.74
-22.15%
8.66
Reconciled Cost Of Revenue
6.55
+3.20%
6.35
-5.81%
6.74
-22.15%
8.66
Gross Profit
1.69
+3.26%
1.64
-28.24%
2.28
+0.11%
2.28
Operating Expense
8.60
+6.75%
8.05
+105.00%
3.93
+66.95%
2.35
Selling General And Administration
8.60
+6.75%
8.05
+105.00%
3.93
+66.95%
2.35
Selling And Marketing Expense
0.49
+123.17%
0.22
+212.02%
0.07
-62.89%
0.19
General And Administrative Expense
8.11
+3.50%
7.84
+103.06%
3.86
+78.29%
2.16
Salaries And Wages
0.95
+9.85%
0.86
0.00
0.00
Other Gand A
7.16
+2.72%
6.97
+80.73%
3.86
+78.29%
2.16
Total Expenses
15.15
+5.19%
14.41
+34.98%
10.67
-3.12%
11.02
Operating Income
-6.90
-7.65%
-6.41
-290.23%
-1.64
-2221.69%
-0.07
Total Operating Income As Reported
-6.90
-7.65%
-6.41
-290.23%
-1.64
-2221.69%
-0.07
EBITDA
-6.85
-9.26%
-6.27
-298.88%
-1.57
-2793.42%
0.06
Normalized EBITDA
-6.85
-9.26%
-6.27
-298.88%
-1.57
-2793.42%
0.06
Reconciled Depreciation
0.03
-4.53%
0.03
+12.30%
0.03
-63.28%
0.08
EBIT
-6.88
-9.19%
-6.30
-293.89%
-1.60
-8972.50%
-0.02
Net Income
-7.29
-10.59%
-6.59
-287.07%
3.53
+1615.41%
-0.23
Pretax Income
-7.29
-10.59%
-6.59
-264.89%
-1.81
-754.98%
-0.21
Net Non Operating Interest Income Expense
-0.40
-42.41%
-0.28
-36.91%
-0.21
-6.76%
-0.19
Interest Expense Non Operating
0.41
+40.98%
0.29
+40.56%
0.21
+6.76%
0.19
Net Interest Income
-0.40
-42.41%
-0.28
-36.91%
-0.21
-6.76%
-0.19
Interest Expense
0.41
+40.98%
0.29
+40.56%
0.21
+6.76%
0.19
Interest Income Non Operating
0.01
-12.61%
0.01
+377900.00%
0.00
0.00
Interest Income
0.01
-12.61%
0.01
+377900.00%
0.00
0.00
Other Income Expense
0.02
-85.35%
0.10
+137.66%
0.04
-18.47%
0.05
Other Non Operating Income Expenses
0.02
-85.35%
0.10
+137.66%
0.04
-18.47%
0.05
Tax Provision
0.00
0.00
0.00
0.00
Tax Rate For Calcs
0.00
0.00
0.00
0.00
Tax Effect Of Unusual Items
0.00
0.00
0.00
0.00
Net Income Including Noncontrolling Interests
-7.29
-10.59%
-6.59
-287.07%
3.53
+1615.41%
-0.23
Net Income From Continuing Operation Net Minority Interest
-7.29
-10.59%
-6.59
-264.89%
-1.81
-754.98%
-0.21
Net Income From Continuing And Discontinued Operation
-7.29
-10.59%
-6.59
-262.53%
-1.82
-681.96%
-0.23
Net Income Continuous Operations
-7.29
-10.59%
-6.59
-264.89%
-1.81
-754.98%
-0.21
Net Income Discontinuous Operations
0.00
0.00
+100.00%
-0.01
+44.47%
-0.02
Normalized Income
-7.29
-10.59%
-6.59
-264.89%
-1.81
-754.98%
-0.21
Net Income Common Stockholders
-7.29
-10.59%
-6.59
-287.07%
3.53
+1615.41%
-0.23
Diluted EPS
-2.30
+0.43%
-2.31
-315.31%
1.07
+1417.75%
-0.08
Basic EPS
-2.30
+0.43%
-2.31
-259.14%
1.45
+1882.84%
-0.08
Basic Average Shares
3.17
+10.80%
2.86
+17.65%
2.43
-15.00%
2.86
Diluted Average Shares
3.17
+10.80%
2.86
-13.04%
3.29
+0.00%
3.29
Diluted NI Availto Com Stockholders
-7.29
-10.59%
-6.59
-287.07%
3.53
+1615.41%
-0.23
Net Income Extraordinary
0.00
0.00
-100.00%
5.34
0.00
Net Income From Tax Loss Carryforward
—
—
5.34
0.00
Line Item Trend 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total Assets
7.18
-28.76%
10.08
+32.80%
7.59
+95.26%
3.89
Current Assets
4.76
-52.31%
9.99
+37.04%
7.29
+103.14%
3.59
Cash Cash Equivalents And Short Term Investments
0.78
-48.32%
1.50
+82.82%
0.82
+4.45%
0.79
Cash And Cash Equivalents
0.78
-48.32%
1.50
+82.82%
0.82
+4.45%
0.79
Receivables
3.99
-53.02%
8.49
+31.23%
6.47
+131.95%
2.79
Accounts Receivable
1.36
-36.16%
2.13
+11.14%
1.92
-25.38%
2.57
Gross Accounts Receivable
1.74
-18.19%
2.13
-2.80%
2.19
-19.02%
2.71
Allowance For Doubtful Accounts Receivable
-0.38
0.00
+100.00%
-0.28
-99.28%
-0.14
Other Receivables
2.60
-59.16%
6.36
+39.88%
4.55
+1968.58%
0.22
Inventory
—
—
0.00
-100.00%
0.01
Assets Held For Sale Current
—
—
0.00
-100.00%
0.00
Total Non Current Assets
2.42
+2554.79%
0.09
-69.76%
0.30
+0.73%
0.30
Net PPE
0.27
+407.48%
0.05
-57.91%
0.13
-42.17%
0.22
Gross PPE
0.35
+188.70%
0.12
-34.63%
0.18
-41.45%
0.31
Accumulated Depreciation
-0.07
-10.51%
-0.07
-18.95%
-0.06
+39.70%
-0.09
Properties
0.00
0.00
0.00
0.00
Buildings And Improvements
0.26
+658.48%
0.03
—
—
Machinery Furniture Equipment
0.01
-6.84%
0.01
+0.46%
0.01
-83.72%
0.05
Other Properties
0.04
+10.59%
0.04
-70.90%
0.14
-37.64%
0.22
Leases
0.03
-6.85%
0.04
+0.47%
0.04
-9.48%
0.04
Goodwill And Other Intangible Assets
2.04
+5377.43%
0.04
-78.48%
0.17
+121.96%
0.08
Goodwill
1.12
0.00
—
—
Other Intangible Assets
0.93
+2382.66%
0.04
-78.48%
0.17
+121.96%
0.08
Investments And Advances
0.10
0.00
—
—
Non Current Accounts Receivable
—
—
—
3.21
Total Liabilities Net Minority Interest
5.90
+0.22%
5.89
-1.40%
5.97
-13.25%
6.89
Current Liabilities
5.70
+0.28%
5.68
+7.07%
5.31
-21.67%
6.77
Payables And Accrued Expenses
2.60
+18.78%
2.19
-5.54%
2.32
-4.72%
2.44
Payables
1.60
-17.17%
1.93
+25.09%
1.54
-29.96%
2.20
Accounts Payable
1.27
-30.95%
1.84
+77.26%
1.04
-21.68%
1.32
Current Accrued Expenses
1.01
+280.85%
0.26
-66.08%
0.78
+231.23%
0.24
Current Debt And Capital Lease Obligation
3.00
-10.40%
3.35
+14.47%
2.93
-27.98%
4.06
Current Debt
2.95
-11.10%
3.32
+15.94%
2.86
-28.36%
3.99
Other Current Borrowings
1.48
-14.05%
1.73
+40.30%
1.23
+6.18%
1.16
Current Capital Lease Obligation
0.05
+58.21%
0.03
-48.74%
0.07
-6.98%
0.07
Current Deferred Liabilities
0.09
-33.99%
0.14
+135.90%
0.06
+14.23%
0.05
Current Deferred Revenue
0.09
-33.99%
0.14
+135.90%
0.06
+14.23%
0.05
Other Current Liabilities
—
—
—
0.22
Total Non Current Liabilities Net Minority Interest
0.20
-1.52%
0.21
-68.79%
0.67
+500.02%
0.11
Long Term Debt And Capital Lease Obligation
0.20
-1.52%
0.21
-68.79%
0.67
+500.02%
0.11
Long Term Debt
—
0.21
-67.11%
0.63
—
Long Term Capital Lease Obligation
0.20
0.00
-100.00%
0.03
-69.42%
0.11
Stockholders Equity
1.28
-69.48%
4.19
+158.97%
1.62
+154.02%
-3.00
Common Stock Equity
1.28
-69.48%
4.19
+158.97%
1.62
+154.02%
-3.00
Capital Stock
8.05
+0.00%
8.05
+40238375.00%
0.00
+0.00%
0.00
Common Stock
8.05
+0.00%
8.05
+40238375.00%
0.00
+0.00%
0.00
Share Issued
7.99
+154.34%
3.14
+0.00%
3.14
+0.00%
3.14
Ordinary Shares Number
7.99
+154.34%
3.14
+0.00%
3.14
+0.00%
3.14
Additional Paid In Capital
21.59
+26.45%
17.08
+5.31%
16.21
+3.18%
15.71
Retained Earnings
-28.50
-34.39%
-21.21
-45.13%
-14.61
+19.43%
-18.14
Gains Losses Not Affecting Retained Earnings
0.14
-49.31%
0.28
+1379.75%
0.02
+103.28%
-0.57
Other Equity Adjustments
0.14
-49.31%
0.28
+1379.75%
0.02
+103.28%
-0.57
Total Equity Gross Minority Interest
1.28
-69.48%
4.19
+158.97%
1.62
+154.02%
-3.00
Total Capitalization
1.28
-70.92%
4.40
+95.45%
2.25
+175.13%
-3.00
Working Capital
-0.93
-121.65%
4.31
+117.17%
1.98
+162.31%
-3.19
Invested Capital
4.23
-45.22%
7.72
+50.97%
5.11
+414.29%
0.99
Total Debt
3.21
-9.88%
3.56
-0.98%
3.59
-13.93%
4.17
Net Debt
2.17
+7.35%
2.02
-24.27%
2.67
-16.66%
3.21
Capital Lease Obligations
0.26
+658.48%
0.03
-66.06%
0.10
-44.95%
0.18
Net Tangible Assets
-0.76
-118.41%
4.16
+187.47%
1.45
+147.00%
-3.08
Tangible Book Value
-0.76
-118.41%
4.16
+187.47%
1.45
+147.00%
-3.08
Current Notes Payable
—
—
0.00
-100.00%
1.59
Duefrom Related Parties Current
0.03
+1657.87%
0.00
-75.20%
0.01
0.00
Duefrom Related Parties Non Current
—
—
—
3.21
Dueto Related Parties Current
0.33
+262.41%
0.09
-82.06%
0.50
-42.46%
0.88
Line Of Credit
1.46
-7.90%
1.59
-2.48%
1.63
+31.24%
1.24
Line Item Trend 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Operating Cash Flow
-1.49
+79.48%
-7.25
-254.03%
-2.05
-49.53%
-1.37
Cash Flow From Continuing Operating Activities
-1.49
+79.48%
-7.25
-258.87%
-2.02
-46.92%
-1.37
Cash From Discontinued Operating Activities
0.00
0.00
+100.00%
-0.03
-601.16%
0.01
Net Income From Continuing Operations
-7.29
-10.59%
-6.59
-262.53%
-1.82
-681.96%
-0.23
Depreciation Amortization Depletion
0.03
-4.53%
0.03
+12.30%
0.03
-63.28%
0.08
Depreciation
0.01
-13.44%
0.01
+44.97%
0.01
—
Amortization Cash Flow
0.02
+0.32%
0.02
+0.05%
0.02
—
Depreciation And Amortization
0.03
-4.53%
0.03
+12.30%
0.03
-63.28%
0.08
Amortization Of Intangibles
0.02
+0.32%
0.02
+0.05%
0.02
—
Other Non Cash Items
0.13
+98.36%
0.07
-1.15%
0.07
—
Stock Based Compensation
0.95
+9.85%
0.86
0.00
0.00
Provisionand Write Offof Assets
2.13
0.00
-100.00%
0.20
+257.89%
0.06
Asset Impairment Charge
0.00
0.00
-100.00%
0.01
+232.17%
0.00
Change In Working Capital
2.57
+259.23%
-1.61
-219.31%
-0.50
+60.47%
-1.28
Change In Receivables
0.75
+450.21%
-0.21
-144.58%
0.48
+261.99%
-0.30
Changes In Account Receivables
0.75
+450.21%
-0.21
-144.58%
0.48
+261.99%
-0.30
Change In Inventory
0.00
0.00
-100.00%
0.01
-86.58%
0.07
Change In Prepaid Assets
2.01
+210.98%
-1.81
-60.28%
-1.13
-1403.57%
-0.08
Change In Payables And Accrued Expense
-0.08
-128.85%
0.29
-7.91%
0.31
+220.89%
-0.26
Change In Accrued Expense
0.74
+244.17%
-0.52
-192.41%
0.56
+283.45%
-0.30
Change In Payable
-0.83
-203.04%
0.80
+423.74%
-0.25
-622.52%
0.05
Change In Account Payable
-0.83
-203.04%
0.80
+423.74%
-0.25
-622.52%
0.05
Change In Other Working Capital
-0.05
-159.00%
0.08
+723.47%
0.01
+101.47%
-0.66
Change In Other Current Assets
0.00
-100.00%
0.12
+200.58%
-0.11
0.00
Change In Other Current Liabilities
-0.06
+3.05%
-0.07
+0.36%
-0.07
-31.87%
-0.05
Investing Cash Flow
-0.07
-2457.69%
-0.00
-100.13%
2.17
+5456.59%
-0.04
Cash Flow From Continuing Investing Activities
-0.07
-2457.69%
-0.00
-100.13%
2.17
+5456.59%
-0.04
Net PPE Purchase And Sale
-0.00
-73.95%
-0.00
0.00
+100.00%
-0.04
Purchase Of PPE
-0.00
-73.95%
-0.00
0.00
+100.00%
-0.04
Capital Expenditure
-0.00
-73.95%
-0.00
—
-0.04
Net Investment Purchase And Sale
-0.10
0.00
0.00
—
Purchase Of Investment
-0.10
0.00
0.00
—
Net Business Purchase And Sale
0.03
0.00
-100.00%
2.17
0.00
Net Intangibles Purchase And Sale
—
—
—
0.00
Purchase Of Intangibles
—
—
—
0.00
Financing Cash Flow
0.97
-87.32%
7.66
+2154.93%
-0.37
-125.38%
1.47
Cash Flow From Continuing Financing Activities
0.97
-87.32%
7.66
+2117.10%
-0.38
-125.58%
1.48
Net Issuance Payments Of Debt
-0.24
+38.35%
-0.39
+55.60%
-0.88
-207.76%
0.82
Issuance Of Debt
0.34
0.00
-100.00%
1.08
+32.75%
0.82
Repayment Of Debt
-0.58
-47.51%
-0.39
+80.11%
-1.96
0.00
Long Term Debt Issuance
0.00
0.00
-100.00%
0.63
0.00
Long Term Debt Payments
-0.32
0.00
0.00
—
Net Long Term Debt Issuance
-0.32
0.00
-100.00%
0.63
0.00
Short Term Debt Issuance
0.34
0.00
-100.00%
0.45
-44.29%
0.82
Short Term Debt Payments
-0.26
+34.00%
-0.39
+80.11%
-1.96
0.00
Net Short Term Debt Issuance
0.08
+119.86%
-0.39
+74.11%
-1.51
-284.81%
0.82
Net Common Stock Issuance
1.00
-87.52%
8.05
+1509.54%
0.50
0.00
Net Other Financing Charges
0.21
+3711.05%
0.01
—
0.67
Changes In Cash
-0.59
-242.39%
0.41
+267.93%
-0.25
-510.75%
0.06
Effect Of Exchange Rate Changes
-0.14
-151.40%
0.27
-4.99%
0.28
+319.79%
-0.13
Beginning Cash Position
1.50
+82.82%
0.82
+4.45%
0.79
-7.96%
0.85
End Cash Position
0.78
-48.32%
1.50
+82.82%
0.82
+4.45%
0.79
Free Cash Flow
-1.49
+79.42%
-7.25
-254.17%
-2.05
-45.22%
-1.41
Interest Paid Supplemental Data
0.41
+40.98%
0.29
+40.56%
0.21
+6.76%
0.19
Income Tax Paid Supplemental Data
—
—
0.00
0.00
Common Stock Issuance
1.00
-87.52%
8.05
+1509.54%
0.50
0.00
Issuance Of Capital Stock
1.00
-87.52%
8.05
+1509.54%
0.50
0.00
Sale Of Business
0.03
0.00
-100.00%
2.17
0.00
Cash From Discontinued Financing Activities
0.00
0.00
-100.00%
0.01
+145.40%
-0.02
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