VS MEDIA Holdings Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	7.4	0.78	1.5	0.82	0.79
Cash & Short-Term Investments	7.4	0.78	1.5	0.82	0.79
Cash Growth	1238.63%	-48.32%	82.82%	4.45%	-
Accounts Receivable	0.86	1.36	2.13	1.92	2.57
Other Receivables	0.83	2.63	6.36	4.55	0.22
Total Trade Receivables	1.69	3.99	8.49	6.47	2.79
Inventory	-	-	-	-	0.01
Total Current Assets	9.1	4.76	9.99	7.29	3.59
Net Property, Plant & Equipment	0.28	0.27	0.05	0.13	0.22
Other Intangible Assets	0.91	0.93	0.04	0.06	0.08
Goodwill	1.12	1.12	-	-	-
Long-Term Investments	1.84	0.1	-	-	-
Other Long-Term Assets	-	-	-	0.12	0
Total Assets	13.25	7.18	10.08	7.59	3.89
Accounts Payable	0.97	1.27	1.84	1.04	1.32
Accrued Expenses	0.8	1.01	0.26	0.78	0.24
Short-Term Debt	2.6	2.63	2.88	2.86	2.4
Current Portion of Long-Term Debt	-	0.32	0.43	-	-
Current Portion of Leases	0.06	0.05	0.03	0.07	0.07
Unearned Revenue	0.38	0.09	0.14	0.06	0.05
Other Current Liabilities	0.56	0.33	0.09	0.5	0.88
Total Current Liabilities	5.37	5.7	5.68	5.31	6.77
Long-Term Debt	-	-	0.21	0.63	-
Long-Term Leases	0.2	0.2	-	0.03	0.11
Total Long-Term Liabilities	0.2	0.2	0.21	0.67	0.11
Total Liabilities	5.57	5.9	5.89	5.97	6.89
Common Stock	8.05	8.05	8.05	0	0
Additional Paid-in Capital	32.64	21.59	17.08	16.21	15.71
Accumulated Other Comprehensive Income	-0.07	0.14	0.28	0.02	-0.57
Retained Earnings	-32.95	-28.5	-21.21	-14.61	-18.14
Shareholders' Equity	7.68	1.28	4.19	1.62	-3
Total Liabilities & Equity	13.25	7.18	10.08	7.59	3.89
Total Debt	2.86	3.21	3.56	3.59	2.58
Net Cash (Debt)	4.54	-2.43	-2.06	-2.77	-1.8
Net Cash Per Share	9.43	-15.36	-14.40	-19.41	-12.58
Book Value	7.68	1.28	4.19	1.62	-3
Book Value Per Share	15.93	8.09	29.35	11.33	-20.98
Tangible Book Value	5.65	-0.76	4.16	1.56	-3.08
Tangible Book Value Per Share	11.73	-4.83	29.09	10.93	-21.53

Updated Oct 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q