VS MEDIA Holdings Ltd
Income Statement
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | $7.5M | $8.2M | $8.0M | $9.0M | $10.9M |
| Cost of Revenue | $5.7M | $6.6M | $6.4M | $6.7M | $8.7M |
| Gross Profit | $1.8M | $1.7M | $1.6M | $2.3M | $2.3M |
| Gross Margin | 23.7% | 20.5% | 20.5% | 25.3% | 20.9% |
| Operating Expenses | |||||
| Research & Development | — | — | — | — | — |
| SG&A Expense | $6.8M | $7.2M | $7.0M | $3.9M | $2.2M |
| Operating Income | $-6.4M | $-6.9M | $-6.4M | $-1.6M | $-70.8K |
| Operating Margin | -85.4% | -83.7% | -80.3% | -18.2% | -0.6% |
| Interest Expense | $42.2K | $54.8K | $290.7K | $206.8K | $193.7K |
| Pretax Income | $-8.6M | $-7.3M | $-6.6M | $-1.8M | $-211.4K |
| Income Tax Expense | — | — | — | — | — |
| Net Income | $-8.6M | $-7.3M | $-6.6M | $3.5M | $-232.6K |
| Net Margin | -114.5% | -88.4% | -82.5% | 39.0% | -2.1% |
| EPS (Basic) | $-5.20 | $-4.61 | $-4.62 | $0.12 | $0.00 |
| EPS (Diluted) | $-5.20 | $-4.61 | $-4.62 | $0.12 | $0.00 |
| Shares Outstanding (Basic) | 1.7M | 1.6M | 1.4M | 28.6M | 200.0M |
| Shares Outstanding (Diluted) | 1.7M | 1.6M | 1.4M | 28.6M | 200.0M |
| Dividends Per Share | $0.00 | $0.00 | $0.00 | $0.00 | — |