Company research
VS MEDIA Holdings Ltd
CIK 1951294Updated Sep 25, 2026
SecurityVSME · NASDAQ · equity
VSME price & chart
Loading TradingView…
NASDAQ:VSME on TradingView ↗In the news
No coverage from other publishers is available.
SEC disclosures
Financials
FY 2025 · USDSource
Source
Source
Source
Source
Source
balance sheet · annual statements
| Line item | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|
| ASSETS | ||||
| AssetsUSD | 9,332,704Source | 7,182,658Source | 10,082,747Source | 7,592,325Source |
| Property, Plant and Equipment, NetUSD | 17,411Source | 13,814Source | 19,609Source | 27,123Source |
| GoodwillUSD | — | 1,118,038Source | — | — |
| Current assets: | ||||
| Cash and Cash Equivalents, at Carrying ValueUSD | 976,088Source | 775,246Source | 1,500,148Source | 820,570Source |
| Accounts Receivable, after Allowance for Credit Loss, CurrentUSD | 747,943Source | 1,360,656Source | 2,131,371Source | 1,917,732Source |
| Assets, CurrentUSD | 7,388,135Source | 4,764,543Source | 9,991,662Source | 7,291,147Source |
| Operating Lease, Right-of-Use AssetUSD | 214,018Source | 258,967Source | 34,143Source | 100,589Source |
| LIABILITIES AND EQUITY | ||||
| LiabilitiesUSD | 5,195,308Source | 5,902,740Source | 5,889,724Source | 5,973,237Source |
| Stockholders’ equity: | ||||
| Common Stock, Value, IssuedUSD | — | — | — | 20Source |
| Additional Paid in CapitalUSD | 33,123,116Source | 21,592,418Source | 17,075,568Source | 16,213,997Source |
| Retained Earnings (Accumulated Deficit)USD | -37,112,711Source | -28,501,074Source | -21,208,152Source | -14,613,710Source |
| Accumulated Other Comprehensive Income (Loss), Net of TaxUSD | 79,296Source | 140,879Source | 277,912Source | 18,781Source |
| Stockholders' Equity Attributable to ParentUSD | 4,137,396Source | 1,279,918Source | 4,193,023Source | 1,619,088Source |
| Liabilities and EquityUSD | 9,332,704Source | 7,182,658Source | 10,082,747Source | 7,592,325Source |
| Current liabilities: | ||||
| Liabilities, CurrentUSD | 5,039,741Source | 5,697,790Source | 5,681,608Source | 5,306,515Source |
| Operating Lease, Liability, CurrentUSD | 58,452Source | 54,017Source | 34,143Source | 66,604Source |
| Accounts Payable, CurrentUSD | — | — | 1,837,795Source | 1,036,790Source |
| Operating Lease, Liability, NoncurrentUSD | 155,567Source | 204,950Source | — | 33,985Source |
| Additional Financial Items | ||||
| Deferred Revenue, CurrentUSD | 72,382Source | 91,984Source | 139,341Source | 59,069Source |
cash flow · annual statements
| Line item | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|
| Cash flows from operating activities: | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||
| Depreciation and amortization | — | — | — | — |
| Share-based Payment Arrangement, Noncash ExpenseUSD | 478,838Source | 946,444Source | 861,551Source | — |
| Changes in operating assets and liabilities: | ||||
| Increase (Decrease) in Accounts ReceivableUSD | -612,713Source | -748,178Source | 213,639Source | -479,236Source |
| Increase (Decrease) in InventoriesUSD | — | — | — | -8,778Source |
| Increase (Decrease) in Accounts PayableUSD | -111,722Source | -856,009Source | 801,005Source | -247,422Source |
| Net Cash Provided by (Used in) Operating ActivitiesUSD | -3,514,246Source | -1,487,388Source | -7,246,896Source | -2,046,957Source |
| Cash flows from investing activities: | ||||
| Net Cash Provided by (Used in) Investing ActivitiesUSD | -5,187,456Source | -71,871Source | -2,810Source | 2,174,025Source |
| Payments to Acquire Property, Plant, and EquipmentUSD | 16,037Source | 4,888Source | 2,810Source | — |
| Cash flows from financing activities: | ||||
| Net Cash Provided by (Used in) Financing ActivitiesUSD | 9,060,510Source | 971,483Source | 7,662,494Source | -372,883Source |
| Supplemental disclosure of cash flow information: | ||||
| Interest Paid, Excluding Capitalized Interest, Operating ActivitiesUSD | 163,014Source | 409,884Source | 290,745Source | 206,842Source |
| Additional Financial Items | ||||
| Share-based Payment Arrangement, ExpenseUSD | 478,838Source | 946,444Source | 861,551Source | — |
| Amortization of Intangible AssetsUSD | 16,997Source | 20,381Source | 20,317Source | 20,306Source |
| DepreciationUSD | 12,946Source | 9,549Source | 11,032Source | 7,610Source |
| Discontinued Operation, Gain (Loss) on Disposal of Discontinued Operation, Net of TaxUSD | — | — | — | 5,344,229Source |
| Discontinued Operation, Income (Loss) from Discontinued Operation During Phase-out Period, Net of TaxUSD | — | — | — | -11,798Source |
| Equity Method Investment, Other than Temporary ImpairmentUSD | 100,444Source | 0Source | — | — |
| General and Administrative ExpenseUSD | 6,756,606Source | 7,162,954Source | 6,973,526Source | 3,858,561Source |
| GoodwillUSD | — | 1,118,038Source | — | — |
| Goodwill, Impairment LossUSD | 1,118,038Source | — | — | — |
| Impairment of Intangible Assets (Excluding Goodwill)USD | 906,305Source | — | — | — |
| Impairment of Intangible Assets, Finite-livedUSD | 906,305Source | — | — | — |
| Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling InterestUSD | — | -7,292,922Source | -6,594,442Source | -1,807,231Source |
| Income (Loss) from Equity Method InvestmentsUSD | -159,220Source | — | — | — |
| InterestExpenseNonoperatingUSD | 163,014Source | 409,884Source | — | — |
| Inventory Write-downUSD | — | — | — | 369Source |
| Net Income (Loss) Attributable to ParentUSD | -8,611,637Source | -7,292,922Source | -6,594,442Source | 3,525,200Source |
| Nonoperating Income (Expense)USD | -2,185,736Source | -388,191Source | -1,041,730Source | -163,498Source |
| Operating ExpensesUSD | 8,209,042Source | 8,597,914Source | 7,192,421Source | 3,928,715Source |
| Operating Lease, ExpenseUSD | 65,798Source | 64,419Source | 67,794Source | 70,478Source |
| Proceeds from Issuance of Common StockUSD | — | — | — | 500,000Source |
| Financing Receivable, Credit Loss, Expense (Reversal)USD | 407,081Source | 1,749,619Source | — | 67,000Source |
income statement · annual statements
| Line item | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|
| Total RevenueUSD | 7,521,447Source | 8,248,108Source | 7,991,103Source | 9,028,187Source |
| Cost of Goods and Services Sold | — | — | — | — |
| Operating Income (Loss)USD | -6,425,901Source | -6,904,731Source | -5,552,712Source | -1,643,733Source |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling InterestUSD | -8,611,637Source | -7,292,922Source | -6,594,442Source | -1,807,231Source |
| Net Income (Loss) Attributable to ParentUSD | -8,611,637Source | -7,292,922Source | -6,594,442Source | 3,525,200Source |
| Earnings Per Share, BasicUSD per share | -5.2Source | -2.3Source | -0.33Source | 0.18Source |
| Earnings Per Share, DilutedUSD per share | -5.2Source | -2.3Source | -0.33Source | 0.18Source |
| Weighted Average Number of Shares Outstanding, Basicshares | 1,655,965Source | 3,165,662Source | 20,000,000Source | 20,000,000Source |
| Weighted Average Number of Shares Outstanding, Dilutedshares | 1,655,965Source | 3,165,662Source | 20,000,000Source | 20,000,000Source |
| Interest Expense (non-operating)USD | 163,014Source | 409,884Source | — | — |
| Additional Financial Items | ||||
| Amortization of Intangible AssetsUSD | 16,997Source | 20,381Source | 20,317Source | 20,306Source |
| Common Stock, Dividends, Per Share, DeclaredUSD per share | 0Source | 0Source | 0Source | 0Source |
| Depreciation, Depletion and Amortization, NonproductionUSD | — | — | 97,263Source | 94,599Source |
| Discontinued Operation, Income (Loss) from Discontinued Operation During Phase-out Period, Net of TaxUSD | — | — | — | -11,798Source |
| General and Administrative ExpenseUSD | 6,756,606Source | 7,162,954Source | 6,973,526Source | 3,858,561Source |
| Goodwill, Impairment LossUSD | 1,118,038Source | — | — | — |
| Gross ProfitUSD | 1,783,141Source | 1,693,183Source | 1,639,709Source | 2,284,982Source |
| Income (Loss) from Continuing Operations before Income Taxes, DomesticUSD | -4,662,118Source | — | — | — |
| Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling InterestUSD | — | -7,292,922Source | -6,594,442Source | -1,807,231Source |
| Income (Loss) from Continuing Operations, Per Basic ShareUSD per share | — | -2.3Source | -0.33Source | -0.09Source |
| Income (Loss) from Continuing Operations, Per Diluted ShareUSD per share | — | -2.3Source | -0.33Source | -0.09Source |
| Income (Loss) from Equity Method InvestmentsUSD | -159,220Source | — | — | — |
| Interest ExpenseUSD | — | — | 290,745Source | 206,842Source |
| Interest Expense, DebtUSD | 42,167Source | 54,838Source | 56,084Source | 41,076Source |
| Interest Income, OtherUSD | 8,211Source | 6,607Source | 7,560Source | 2Source |
| Nonoperating Income (Expense)USD | -2,185,736Source | -388,191Source | -1,041,730Source | -163,498Source |
| Operating ExpensesUSD | 8,209,042Source | 8,597,914Source | 7,192,421Source | 3,928,715Source |
| Operating Lease, ExpenseUSD | 65,798Source | 64,419Source | 67,794Source | 70,478Source |
| Selling and Marketing ExpenseUSD | 973,598Source | 488,516Source | 218,895Source | 70,154Source |
Filing attachments
ex99-1.htm · 6-K/A · 2026-09-24
Exhibit 99.1 VS MEDIA Holdings Limited 3 International Business Park #03-29 Nordic European Centre Singapore, 609927 NOTICE OF EXTRAORDINARY GENERAL MEETING OF MEMBERS To Be Held on October 9, 2026 NOTICE IS HEREBY GIVEN that you are cordially invited to attend the extraordinary general meeting (the “ Extraordinary Meeting ”) of shareholders of VS MEDIA Holdings Limited, a British Virgin Islands business company limited by shares (the “ Company,” “ we,” “ us ” or “ our ”) to be held on Oc…
Read attachment ↗ex99-2.htm · 6-K/A · 2026-09-24
Exhibit 99.2 VS MEDIA Holdings Limited PROXY FOR EXTRAORDINARY MEETING OF SHAREHOLDERS OCTOBER 9, 2026 THE BOARD RECOMMENDS A VOTE FOR PROPOSAL 1 AND PROPOSAL 2. Proposal 1. RESOLVED, that the restructuring of the Company’s corporate group (the “Restructuring”), pursuant to which (i) VSM Holdings Limited, a wholly-owned subsidiary of the Company incorporated in the British Virgin Islands (“VSM”), shall transfer all of its shares in VS MEDIA PTE. LTD., a wholly-owned subsidiary of VSM inco…
Read attachment ↗ex99-1.htm · 6-K · 2026-09-23
Exhibit 99.1 VS MEDIA Holdings Limited 3 International Business Park #03-29 Nordic European Centre Singapore, 609927 NOTICE OF EXTRAORDINARY GENERAL MEETING OF MEMBERS To Be Held on October 9, 2026 NOTICE IS HEREBY GIVEN that you are cordially invited to attend the extraordinary general meeting (the “ Extraordinary Meeting ”) of shareholders of VS MEDIA Holdings Limited, a British Virgin Islands business company limited by shares (the “ Company,” “ we,” “ us ” or “ our ”) to be held on Oc…
Read attachment ↗ex99-2.htm · 6-K · 2026-09-23
Exhibit 99.2 VS MEDIA Holdings Limited PROXY FOR EXTRAORDINARY MEETING OF SHAREHOLDERS OCTOBER 9, 2026 THE BOARD RECOMMENDS A VOTE FOR PROPOSAL 1 AND PROPOSAL 2. Proposal 1. RESOLVED, that the restructuring of the Company’s corporate group (the “Restructuring”), pursuant to which (i) VSM Holdings Limited, a wholly-owned subsidiary of the Company incorporated in the British Virgin Islands (“VSM”), shall transfer all of its shares in VS MEDIA PTE. LTD., a wholly-owned subsidiary of VSM inco…
Read attachment ↗