ZYBERNO
Stock Report
Updated Aug 23, 2026

VS MEDIA Holdings Ltd (VSME)

NASDAQ

$1.20

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
15.0/100
POOR BUSINESS
VS MEDIA Holdings Ltd (VSME) scores 15/100 — concerning metrics indicating significant structural or financial risks.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
N/A (Requires more data)
Requires fair value calculation and current price data
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (0.0%)
Debt-to-Equity (Solvency Risk):EXCELLENT (0.10x)
Operating Margin (Operational Efficiency):CRITICAL (0.0%)
Return on Capital (Capital Efficiency):CRITICAL (-142.8%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

VS MEDIA Holdings Ltd (VSME) stock report — Zyberno Score 15/100 (POOR BUSINESS). Full financial analysis on Zyberno.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:1.20
Market Cap:$1.99M

Valuation Multiples (3)

P/B Ratio:0.48x
P/S Ratio:0.26x
Peg Ratio:-999.00x

Enterprise Metrics (1)

Enterprise Value:$1.23M

Price Action & Momentum (1)

% of 52-Week High:2.0%
B. Profitability Assessment

Return Metrics (3)

Reinvestment Rate:0.0%
Fundamental Growth Rate (g):0.0%

Margin Analysis (1)

Ebitda Margin:-85.3%

Yield Metrics (2)

Earnings Yield:-$999.00
Dividend Yield:0.0%
C. Log-Linear Regression Growth Trends
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:1.47x
Quick Ratio:1.47x
Cash Ratio:0.19x

Leverage Analysis (3)

Debt To Equity Ttm:0.10x
Debt-to-Equity Ratio:0.10x
Debt To Ebitda:-999.00x

Coverage Ratios (2)

Interest Coverage Ratio:-39.42x
Times Interest Earned:-39.42

Capital Structure (4)

Working Capital:2,348,394.00
Cash And Cash Equivalents:976,088.00
Long Term Debt:$155.57K
Net Debt:-$762.07K
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

$7.52M
Cost Of Revenue Ttm:$5.74M

Profitability Breakdown (2)

$1.78M-$6.43M

Bottom Line Performance (3)

-$8.61M
Income Before Tax:-$8.61M
Ebitda Ttm:-6,412,955.00

Operating Expenses (5)

Operating Expenses:8,209,042.00
R And D Expense:0.00
Sga Expense:6,756,606.00
Income Tax Expense:$0.00
Interest Expense:163,014.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%
Sga To Revenue Percentage:89.8%
Ebitda Margin:-85.3%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$9.33M
Current Assets:$7.39M
Ppe Net:81,705.00
Goodwill:1,118,038.00
Intangible Assets:$926.85K

Liability Structure (4)

Total Liabilities:5,195,308.00
Current Liabilities:5,039,741.00
Long Term Debt:$155.57K
Short Term Debt:$58.45K

Equity & Capital (3)

Equity:$4.14M
Retained Earnings:-$37.11M
Common Stock:0.00

Working Capital Items (3)

Accounts Receivable:747,943.00
Inventory:0.00
Accounts Payable:0.00

Special Items (2)

Contract Liabilities:72,382.00
Stock Based Compensation:478,838.00
C. Cash Flow Analysis

Operating Activities (2)

-$3.51M-$3.53M

Investment Activities (1)

Investing Cash Flow:-$5.19M

Financing Activities (3)

Financing Cash Flow:$9.06M
Dividends Paid Ttm:0.00
Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:0.00
Long Term Debt Issuance:$0.00
Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:12,946.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (1)

Earnings Per Share Ttm:-$5.20

Revenue & Cash Per Share (2)

Sales Per Share Ttm:4.54
Operating Cash Flow Per Share:-$2.12

Book Value & Capital (2)

Book Value Per Share:$2.50
Cash Per Share:0.59

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.81x
Working Capital Turnover Ttm:3.20x

Receivables Management (2)

Receivables Turnover Ttm:10.06x
Days Sales Outstanding Ttm:36.30

Inventory Management (2)

Inventory Turnover Ttm:-999.00x
Days Inventory Outstanding Ttm:-999.00

Payables & Cash Cycle (2)

Days Payable Outstanding:-999.00
Cash Conversion Cycle:36.30
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:80.00
Quality Score:35.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Damodaran Growth Analysis (2)

Reinvestment Rate:0.0%
Fundamental Growth Rate (g):0.0%
B. Log-Linear Regression Growth Analysis
C. Company Profile & Context

Corporate Information (6)

Symbol:VSME
Company Name:VS MEDIA Holdings Ltd
Sector:Unknown
Industry:Services-Advertising Agencies
Exchange:NASDAQ
Country:Hong Kong

Market Classification (3)

Market Cap Category:N/A
Price Category:low
Volume Category:N/A

Share Structure (3)

Shares Outstanding:1.66M
Shares Outstanding Basic:1.66M
Shares Outstanding Diluted:1.66M

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-08-23 12:00:19 UTC
Data Timestamp:2026-08-22T12:45:45.555987
Scroll to Top