Saturday 17 October 2026
Export VSA’s income statement to Excel — free account
VisionSys AI Inc.
VSA Consumer Defensive Education & Training Services
VisionSys AI Inc.’s revenue for fiscal 2025 (year ended December 2025) was $149,000.00, down 99.9% from fiscal 2024.
1.92
0.00
0.00%
Follow VSA
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 2026e | 2027e | 2028e |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price, $ | |||||||||||||||
| Price, $ | Low | 20,875.00 | 31,300.00 | 15,000.00 | 1,717.50 | 3,750.00 | 730.00 | 805.00 | 375.00 | 304.50 | 23.70 |
Analyst estimates 2026–2028 Powerpack |
|||
| High | 44,375.00 | 54,250.00 | 38,625.00 | 17,400.00 | 13,400.00 | 9,625.00 | 4,125.00 | 3,100.00 | 1,495.00 | 2,120.50 | |||||
| People | |||||||||||||||
| People | Employees | 6,257 | 9,582 | 12,337 | 11,833 | 10,181 | 10,009 | 7,955 | 7,022 | 4,142 | 17 | ||||
| Revenue/emp, $m | 0.04 | 0.03 | 0.03 | 0.02 | 0.03 | 0.04 | 0.04 | 0.03 | 0.04 | 0.01 | |||||
| Income, $m | |||||||||||||||
| Income, $m | Revenue | 238 | 292 | 315 | 295 | 291 | 374 | 358 | 194 | 160 | 0 | ||||
| Gross margin, % | 71.57 | 69.64 | 55.95 | 42.78 | 43.79 | 49.66 | 57.21 | 45.40 | 36.19 | 22.15 | |||||
| EBT | 39 | 31 | (90) | (155) | (124) | (57) | 15 | 2 | (69) | (6) | |||||
| EBT margin, % | 16.50 | 10.67 | (28.63) | (52.67) | (42.48) | (15.16) | 4.30 | 1.04 | (43.04) | (3,842.28) | |||||
| Net income | 36 | 27 | (89) | (149) | (18) | (75) | 12 | 3 | (73) | (6) | |||||
| Depreciation | 11 | 15 | 24 | 59 | 8 | 59 | 39 | 24 | 18 | 1 | |||||
| Per share, $ | |||||||||||||||
| Per share, $ | Revenue | 10,708.58 | 12,868.87 | 14,322.70 | 13,769.11 | 13,403.82 | 3,328.86 | 3,273.90 | 1,798.44 | 8,020.35 | 1.92 | ||||
| Earnings | 1,650.00 | 1,200.00 | (3,925.00) | (6,975.00) | (5,400.00) | (660.00) | 113.04 | 58.44 | (3,797.67) | 3,170.20 | |||||
| Cash flow | 3,552.55 | 1,881.99 | 1,120.07 | (212.99) | (117.78) | 12.02 | (36.52) | (155.52) | (832.00) | (347.07) | |||||
| Capex | (2,587.14) | (1,152.63) | (1,836.20) | (1,014.44) | (77.40) | 24.25 | (50.36) | (44.80) | (437.80) | (140.71) | |||||
| Free cash flow | 965.41 | 729.36 | (716.13) | (1,227.43) | (195.18) | 36.27 | (86.88) | (200.32) | (1,269.80) | (487.78) | |||||
| Book value | 10,834.78 | 10,785.00 | 3,926.15 | (2,705.42) | (8,046.18) | (2,221.21) | (1,998.61) | (1,963.43) | (12,354.60) | 189.57 | |||||
| Shares, m | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Valuation, × | |||||||||||||||
| Valuation, × | P/E | 23.34 | 30.41 | 0.00 | 0.00 | 0.00 | 0.00 | 4.39 | 0.00 | 0.00 | 0.00 | ||||
| P/S | 3.49 | 2.89 | 1.10 | 0.34 | 233.86 | 0.28 | 0.77 | 0.04 | 0.03 | 0.00 | |||||
| P/B | 3.45 | 3.45 | 4.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| EV/Sales | 2.71 | 2.33 | 0.77 | 0.01 | 233.79 | 0.11 | 0.63 | (0.08) | (0.02) | 0.01 | |||||
| EV/FCF | 10.50 | 8.72 | 3.89 | 0.05 | 1,341.52 | 1.55 | (49.08) | 4.85 | 0.18 | (0.06) | |||||
| Cash, $m | |||||||||||||||
| Cash, $m | Operating cash flow | 79 | 43 | 25 | (5) | (3) | 1 | (4) | (17) | (17) | (27) | ||||
| Capex | (57) | (26) | (40) | (22) | (2) | 3 | (6) | (5) | (9) | (11) | |||||
| Free cash flow | 21 | 17 | (16) | (26) | (4) | 4 | (9) | (22) | (25) | (38) | |||||
| Balance, $m | |||||||||||||||
| Balance, $m | Working capital | 146 | 129 | (57) | (225) | (327) | (364) | (288) | (261) | (241) | 7 | ||||
| Total debt | — | 3 | 2 | 13 | 2 | 5 | 8 | — | 4 | — | |||||
| Net debt | (185) | (163) | (104) | (76) | (54) | (63) | (48) | (32) | (3) | (8) | |||||
| Shareholders’ equity | 241 | 245 | 86 | (58) | (175) | (250) | (218) | (211) | (247) | 15 | |||||
| Returns, % | |||||||||||||||
| Returns, % | ROA | 12.81 | 8.39 | (28.69) | (46.18) | (35.54) | (26.70) | 5.36 | 0.75 | (102.23) | 1,693.80 | ||||
| ROIC | 38.74 | 19.12 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (50.69) | |||||
| ROE | 16.30 | 11.27 | (53.85) | (1,045.14) | 101.07 | 35.09 | (5.17) | (0.59) | 35.05 | (211.53) | |||||
Negative figures in brackets.
Fiscal years to Dec 2025 · latest quarter Jun 2023
Charts ten years each
VisionSys AI Inc. vs peers in Education & Training Services (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| EEIQ EpicQuest Education Group International Limited | $7.6M | — (loss-making) | — (loss-making) | +10.29% (above 0%: growing) | −700.00% (below 0%: shrinking) | +55.89% (above 0%: growing) | 72.71% | 0.00% | Compare |
| WAFU Wah Fu Education & Technology Group Limited | $6.5M | 3.9× | 19.2× | +24.35% (above 0%: growing) | −85.71% (below 0%: shrinking) | −67.98% (below 0%: shrinking) | 55.32% | 0.00% | Compare |
| AMBO Ambow Education Holding Ltd. | $4.4M | 2.3× | — (loss-making) | −0.25% (below 0%: shrinking) | n/m | +277.54% (above 0%: growing) | 51.40% | (5.35%) | Compare |
| CLEUF China Liberal Education Holdings Limited | $3.5M | — (loss-making) | — | +387.60% (above 0%: growing) | −66.67% (below 0%: shrinking) | −119.14% (below 0%: shrinking) | 28.66% | 0.00% | Compare |
| LXEH Lixiang Education Holding Co., Ltd. Sponsored ADR | $3.0M | 5.1× | — (loss-making) | −64.96% (below 0%: shrinking) | n/m | +31.87% (above 0%: growing) | 23.40% | 0.00% | Compare |
| GSUN Golden Sun Technology Group Limited | $1.9M | — (loss-making) | — | −68.69% (below 0%: shrinking) | −385.71% (below 0%: shrinking) | +96.62% (above 0%: growing) | 35.18% | 0.00% | Compare |
| KIDZ KIDZ AI Inc. | $1.5M | — (loss-making) | — | −33.60% (below 0%: shrinking) | n/m | +46.47% (above 0%: growing) | 43.94% | (238.34%) | Compare |
| VSA VisionSys AI Inc. | $1.2M | — (loss-making) | 1.5× | −22.41% (below 0%: shrinking) | −84.62% (below 0%: shrinking) | +61.90% (above 0%: growing) | 51.14% | (1.25%) | |
| GVHGF Visionary Holdings Inc. | $700.0K | — (loss-making) | — | +15.18% (above 0%: growing) | −140.00% (below 0%: shrinking) | +89.96% (above 0%: growing) | 36.55% | 0.00% | Compare |
| Median of peers | $3.2M | 3.9× | — | +5.02% | −140.00% | +51.18% | 40.25% | 0.00% |
VisionSys AI Inc. (VSA) key facts
- Concern: VisionSys AI Inc.’s revenue for fiscal 2025 (year ended December 2025) was $149,000.00, down 99.9% from fiscal 2024.
- VisionSys AI Inc. (VSA) is an Education & Training Services company in the Consumer Defensive sector, traded in the US as an ADR.
- As of October 16, 2026, VSA traded at $1.92, a market capitalization of $1.2 million.
- Return on equity was −211.5% and debt-to-equity -0.01.
- Its Piotroski F-score is 4 out of 9 and its Altman Z-score is −15.60 (distress zone) for fiscal 2025.