Data is not available at this time.
VS Media Holdings Limited operates in the digital media and content creation industry, specializing in monetizing influencer-driven content across social media platforms. The company generates revenue primarily through advertising, sponsorships, and branded content partnerships, leveraging its network of creators to deliver targeted marketing solutions. Positioned as a niche player in the rapidly growing influencer economy, VS Media competes by offering scalable content production and distribution services tailored to brands seeking authentic audience engagement. The company’s focus on Asia-Pacific markets provides regional differentiation, though it faces intense competition from global platforms and agencies. Its ability to attract and retain high-performing creators is critical to sustaining its market position amid shifting digital advertising trends.
VS Media reported revenue of $8.25 million for the period, reflecting its core advertising-driven model. However, net income stood at -$7.29 million, with diluted EPS of -$2.55, indicating significant unprofitability. Operating cash flow was negative at -$1.49 million, though minimal capital expenditures (-$4,888) suggest a lean operational structure. The company’s challenges lie in scaling profitability while managing content acquisition and platform costs.
The company’s negative earnings and cash flow underscore inefficiencies in converting revenue to bottom-line results. With no dividend payouts, all capital is reinvested or consumed by operations. The high net loss relative to revenue implies elevated fixed costs or underutilized assets, necessitating improved monetization or cost discipline to achieve sustainable earnings power.
VS Media’s balance sheet shows limited liquidity, with $775,246 in cash against $3.21 million in total debt, raising concerns about near-term solvency. The debt-heavy structure may constrain flexibility, though the absence of significant capex requirements provides some relief. Shareholders’ equity is likely under pressure given persistent losses and negative retained earnings.
Top-line growth potential hinges on expanding its creator network and advertiser base, but profitability trends remain adverse. The company does not pay dividends, aligning with its focus on reinvestment. However, without clear margin improvement, sustainable growth may be challenging. Investor returns will depend on operational turnaround or strategic repositioning.
Market expectations appear muted, given the company’s unprofitability and leveraged position. The absence of positive cash flow or earnings limits traditional valuation metrics. Investors likely price in high execution risk, with any upside tied to successful scaling or niche dominance in influencer marketing.
VS Media’s regional focus and influencer network offer differentiation, but execution risks are pronounced. The outlook depends on achieving profitability through better cost management or revenue diversification. Success requires navigating competitive pressures and demonstrating sustainable unit economics in a volatile digital advertising landscape.
Company filings (CIK: 0001951294), financial statements for FY 2024
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |