Friday 6 November 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.

2.04 0.50 +32.47%

Follow VSA

Alert me

Market cap: $4.3M
P/E: 0.0×
Fwd P/E: 1.5×
Dividend yield: —
F-score: 4/9
Altman Z: −15.60
Beneish M: n/a
Dividend safety: n/a

Overview

Insider Decisions last twelve months

Trades a month
	Jan 26			Apr 26			Jul 26			Oct 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 0.00%

Capital & Financial Ratios $m

Size

Market Cap 4.30

Revenue ttm 293.85

Net income ttm 0.00

Free cash flow ttm (34.98)

Net debt Q 1.65

Valuation

P/E 0.00

Forward P/E 1.45

Price / sales 0.00

Forward P/S Powerpack

Price / FCF 0.00

Price / book 0.00

Financial health

Current ratio Q 0.00

Debt / equity Q (0.01)

Interest coverage Q (149.23)

Growth

Revenue growth Q −22.41%

Operating income growth Q −113.10%

EPS, this year —

EPS, next year A —

Revenue, next year A +71.04%

EPS, past 5 yrs —

EPS, next 5 yrs A −1.25%

Green and red mark values outside typical ranges; (Q) is the latest quarter, (A) analysts’ estimates. How we judge →

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 0.81%

10-year low 10-year high

EV/Sales against its own 10 years 1.67%

10-year low 10-year high

Dividends

Yield: —
Annual rate: —
Payout ratio: —
Growth, 2017–20: −100.0%/yr

0.96 ’17
0.00 ’18 −100
0.00 ’19
0.00 ’20

paid change on the year, %

Assets vs Liabilities $m

	2022	2023	2024	2025
Cash	55	32	6	8
Receivables	10	—	1	—
Inventory	—	—	—	—
Other	16	0	—	—
	97	79	8	8

	2022	2023	2024	2025
Payables	1	1	1	—
ST’ Debt	8	—	4	—
Other	—	—	—	—
	385	340	248	1

Compound Annual Growth %

	10y	5y	3y
Sales	(51.06%)	(78.03%)	(92.53%)
Cash Flow	0.00%	0.00%	0.00%
Earnings	23.95%	0.00%	172.79%
Book Value	(23.21%)	0.00%	0.00%

EPS $

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	3.17k
’24	—	—	—	—	(4.02k)
’23	(340.00)	45.00	—	—	58.38
’22	188.59	320.00	170.00	(144.18)	107.02
’21	(825.00)	(550.00)	(625.00)	(255.00)	(660.00)
’20	—	—	(425.00)	(647.48)	(5.40k)

Fiscal quarters ending in the months shown.

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	0
’24	—	—	—	—	160
’23	56	75	—	—	194
’22	98	97	90	72	358
’21	81	90	95	107	374
’20	—	—	89	98	291

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	(15)	—	—	(27)
’24	—	(14)	—	—	(17)
’23	—	—	—	—	(17)
’22	—	—	—	—	(4)
’21	—	—	—	—	1
’20	—	—	—	—	(3)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	(15)	—	—	(38)
’24	—	(17)	—	—	(25)
’23	—	—	—	—	(22)
’22	—	—	—	(6)	(9)
’21	—	—	—	3	4
’20	—	—	—	—	(4)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	Trend	10 yrs	2026e	2027e	2028e	Next 3/yr
												Ten-year view		Analyst estimates Powerpack
Income, $m
Income, $m	Revenue	238	292	315	295	291	374	358	194	160	0		(55.9%)	—	—	—	—
	Gross margin, %	71.57	69.64	55.95	42.78	43.79	49.66	57.21	45.40	36.19	22.15		(49.4) pt	Powerpack VisionSys AI Inc.’s next three years, line by line See the consensus for every other line: earnings, margins, cash flow, valuation and returns. Unlock estimates Try Powerpack free for 7 days, then $99 / year ($8.25 a month). Cancel any time. Also in Powerpack: every quarter, Excel exports, API & MCP access. Compare plans
	EBT	39	31	(90)	(155)	(124)	(57)	15	2	(69)	(6)		n/m
	EBT margin, %	16.50	10.67	(28.63)	(52.67)	(42.48)	(15.16)	4.30	1.04	(43.04)	(3,842.28)		(3,858.8) pt
	Net income	36	27	(89)	(149)	(18)	(75)	12	3	(73)	(6)		n/m
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	8,988.20	8,015.59	1.92		(61.6%)
	Earnings	1,650.00	1,200.00	(3,925.00)	(6,975.00)	(5,400.00)	(660.00)	113.04	58.38	(4,015.37)	3,170.13		+7.5%
	Cash flow	3,552.55	1,881.99	1,120.07	(212.99)	(117.78)	12.02	(36.52)	(777.28)	(831.51)	(346.92)		n/m
	Capex	(2,587.14)	(1,152.63)	(1,836.20)	(1,014.44)	(77.40)	24.25	(50.36)	(223.90)	(437.54)	(140.65)		(27.6%)
	Free cash flow	965.41	729.36	(716.13)	(1,227.43)	(195.18)	36.27	(86.88)	(1,001.18)	(1,269.05)	(487.56)		n/m
	Book value	10,834.78	10,785.00	3,926.15	(2,705.42)	(8,046.18)	(2,221.21)	(1,998.61)	(9,812.77)	(12,347.27)	189.49		(36.2%)
	Shares, m	0	0	0	0	0	0	0	0	0	0		+14.9%
Valuation, ×
Valuation, ×	P/E	23.34	30.41	0.00	0.00	0.00	0.00	4.54	0.00	0.00	0.00		5.8
	P/S	3.49	2.89	1.10	0.34	0.47	0.28	0.15	0.04	0.03	0.00		0.9
	P/B	3.45	3.45	4.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00		1.1
	EV/Sales	2.71	2.33	0.77	0.01	0.40	0.11	0.02	(0.08)	(0.02)	0.01		0.6
	EV/FCF	10.50	8.72	3.89	0.05	2.29	1.55	(1.39)	4.85	0.18	(0.06)		3.1
Cash, $m
Cash, $m	Operating cash flow	79	43	25	(5)	(3)	1	(4)	(17)	(17)	(27)		n/m
	Capex	(57)	(26)	(40)	(22)	(2)	3	(6)	(5)	(9)	(11)		(16.9%)
	Free cash flow	21	17	(16)	(26)	(4)	4	(9)	(22)	(25)	(38)		n/m
Balance, $m
Balance, $m	Working capital	146	129	(57)	(225)	(327)	(364)	(288)	(261)	(241)	7		(28.3%)
	Net debt	(185)	(163)	(104)	(76)	(54)	(63)	(48)	(32)	(3)	(8)		(29.8%)
	Shareholders’ equity	241	245	86	(58)	(175)	(250)	(218)	(211)	(247)	15		(26.7%)
Returns, %
Returns, %	ROA	12.81	8.39	(28.69)	(46.18)	(35.54)	(26.70)	5.36	0.75	(102.23)	1,693.80		+1,681.0 pt
	ROIC	38.74	19.12	0.00	0.00	0.00	0.00	0.00	0.00	0.00	(50.69)		(89.4) pt
	ROE	16.30	11.27	(53.85)	(1,045.14)	101.07	35.09	(5.17)	(0.59)	35.05	(211.53)		(227.8) pt
People
People	Employees	6,257	9,582	12,337	11,833	10,181	10,009	7,955	7,022	4,142	17		(48.1%)
	Revenue/emp, $m	0.04	0.03	0.03	0.02	0.03	0.04	0.04	0.03	0.04	0.01		(15.0%)

Negative figures in brackets.

estimates

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2023 · fundamentals updated 26 Oct 2026

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
STG Sunlands Technology Group Sponsored ADR	$10.0M	0.6×	7.6×	−20.40% (below 0%: shrinking)	−29.01% (below 0%: shrinking)	+135.42% (above 0%: growing)	85.92%	20.54%	Compare
EEIQ EpicQuest Education Group International Limited	$6.8M	— (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	$6.3M	3.8×	19.2×	+24.35% (above 0%: growing)	−85.71% (below 0%: shrinking)	−67.98% (below 0%: shrinking)	55.32%	0.00%	Compare
VSA VisionSys AI Inc.	$4.3M	— (loss-making)	1.5×	−22.41% (below 0%: shrinking)	−84.62% (below 0%: shrinking)	+61.90% (above 0%: growing)	51.14%	(1.25%)
AMBO Ambow Education Holding Ltd.	$3.9M	2.0×	— (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	$2.5M	4.6×	— (loss-making)	−64.96% (below 0%: shrinking)	n/m	+31.87% (above 0%: growing)	23.40%	0.00%	Compare
JDZG JIADE Limited	$2.2M	—	—	—	—	—	—	—	Compare
GSUN Golden Sun Technology Group Limited	$1.7M	— (loss-making)	—	−68.69% (below 0%: shrinking)	−385.71% (below 0%: shrinking)	+96.62% (above 0%: growing)	35.18%	0.00%	Compare
Median of peers	$3.7M	2.9×	—	−0.25%	−85.71%	+55.89%	51.40%	0.00%

All 44 Education & Training Services stocks →

VisionSys AI Inc. (VSA) Latest News

27 Apr

Impact 4 · 3:45 PM · GlobeNewswire

VisionSys AI Inc. Announces Proposed $90 Million Strategic Investment at $1.50 Per Share

26 Mar

Impact 4 · 11:36 PM · Insider Monkey

VisionSys AI (VSA) Soars 140% After Exchange Non-Compliance

18 Dec

Impact 3 · 10:50 AM · GlobeNewswire

VisionSys AI Inc Announces 1-For-50 Reverse Share Split

2 Oct

Impact 3 · 11:32 AM

VisionSys AI (VSA) Losses Narrow 30.3%, But Margins Miss Hopes for Turnaround

1 Oct

Impact 3 · 2:10 PM · MT NewswiresMT NewswiresMT NewswiresMT NewswiresMT NewswiresMT NewswiresMT Newswires

Top Midday Decliners

30 Sep

Impact 3 · 7:00 AM · PR NewswireMotley FoolCryptonewsReutersReutersBloombergReutersReuters

VisionSys AI Inc. Announces Appointment of Chief Strategy Officer

15 Sep

Impact 3 · 8:00 AM · PR Newswire

TCTM Kids IT Education Inc. Announces Name Change to VisionSys AI Inc.

9 Jul

Impact 3 · 4:15 PM · PR Newswire

VSA Regains Compliance with Nasdaq Minimum Bid Price Requirement

17 Jun

Impact 4 · 4:30 AM · PR Newswire

VSA Signs Letter of Intent to Acquire HopeAI, Accelerating Expansion into AI in Life Science

15 May

Impact 3 · 6:00 AM · PR Newswire

TCTM Filed 2024 Annual Report on Form 20-F

7 Apr

Impact 4 · 5:55 AM · PR Newswire

TCTM Announces US$2.0 million Private Placement of Class A Ordinary Shares

Impact 4 · 5:45 AM

TCTM Announces Entering into An Intangible Asset Purchase Agreement

3 Mar

Impact 4 · 4:30 PM

TCTM Announces the Appointments of Mr. Heng Wang as Chief Executive Officer and Mr. Robert L. Angell as Chief Technology Officer

19 Apr

Impact 3 · 5:30 PM · PR Newswire

TCTM Filed 2023 Annual Report on Form 20-F

27 Feb

Impact 3 · 5:00 AM · PR Newswire

TCTM Announces Trading Under New Name on Nasdaq

20 Feb

Impact 3 · 5:00 AM · PR Newswire

TCTM Announces Corporate Name Change

VisionSys AI Inc.

Insider Decisions last twelve months

Capital & Financial Ratios $m

Valuation vs history

Dividends

Assets vs Liabilities $m

Compound Annual Growth %

EPS $

Revenue $m

Operating Cash Flow $m

Free Cash Flow $m

Target Price Range

Recommendation Rating

Ten years at a glance Fiscal years to December

VisionSys AI Inc. vs peers in Education & Training Services (Q) = latest quarter vs a year earlier

VisionSys AI Inc. (VSA) Latest News

27 Apr

26 Mar

18 Dec

2 Oct

1 Oct

30 Sep

15 Sep

9 Jul

17 Jun

15 May

7 Apr

3 Mar

19 Apr

27 Feb

20 Feb

Insider Decisions last twelve months

Capital & Financial Ratios $m

Valuation vs history

Dividends

Assets vs Liabilities $m

Compound Annual Growth %

EPS $

Revenue $m

Operating Cash Flow $m

Free Cash Flow $m

Target Price Range

Recommendation Rating

Ten years at a glance Fiscal years to December

VisionSys AI Inc. vs peers in Education & Training Services (Q) = latest quarter vs a year earlier

VisionSys AI Inc. (VSA) Latest News

27 Apr

26 Mar

18 Dec

2 Oct

1 Oct

30 Sep

15 Sep

9 Jul

17 Jun

15 May

7 Apr

3 Mar

19 Apr

27 Feb

20 Feb

Stockrow Weekly