VSME Forcendra Holding Ltd

VSME financial statements, revenue, balance sheet, cash flow, and SEC filings

CIK: 1951294 Exchange: Nasdaq SIC: 7311 (Services-Advertising Agencies) Latest filing: 20-F filed Apr 30, 2026 Data checked: Oct 21, 2026
Showing 3 of 5 annual and 0 of 0 quarterly periods. Full history available with a free account or via API.

▼ Company Profile

Filer Category
Non-accelerated filer<br>Emerging growth company
Entity Type
Other
Industry (SIC)
7311 Services-Advertising Agencies
Incorporated
D8
Fiscal Year End
December (1231)
Phone
852 2865 9992
EIN
000000000
Headquarters
HONG KONG, K3, 000000

▼ Key Metrics (FY 2025)

As of Dec 31, 2025
Financials
Revenue
$7.52M
Net Income
$-8.61M
Total Assets
$9.33M
Total Equity
$4.14M
Total Debt
-
Free Cash Flow
$-3.53M
Ratios
Gross Margin
23.7%
Operating Margin
-85.4%
Net Margin
-114.5%
Return on Equity
-208.1%
Return on Assets
-92.3%
Current Ratio
1.47x
FCF / Assets
-37.8%
Revenue Growth (YoY)
-8.8%
EPS Growth (YoY)
88.7%

▼ FY 2025 Summary Analysis

Annual report ending Dec 31, 2025

Overview and Growth

Fiscal 2025 results for Forcendra Holding Ltd combined $7.52M of revenue with net loss of $8.61M and an operating cash outflow of $3.51M. The $7.52M revenue base provides substantial context for the company’s earnings, cash generation, and capital requirements. Compared with $8.25M in fiscal 2024, revenue decreased 8.8%, a top-line contraction that reduced operating scale. The company reported diluted EPS of -$5.20, adding a shareholder-level measure to the absolute income figures considered below. A diluted share base of 1.66M links the aggregate earnings figure to diluted EPS and helps frame the per-share comparison. The company employed $9.33M of total assets, the balance-sheet base supporting its current operating and cash-flow results. Asset turnover was 0.81x, relating the company’s annual revenue directly to the total assets reported at the period end.

Profitability

After reported cost of revenue, the company retained $1.78M as gross profit before recognizing operating expenses and other items. Gross margin was 23.7%, so that share of each revenue unit remained after the cost of revenue reported for the period. Operations produced a $6.43M operating loss before non-operating and tax effects. An operating margin of -85.4% reflected costs exceeding revenue-level gross profit by 85.4% of sales. The company ended the period with a net loss of $8.61M, extending the operating result through all remaining items. Measured against revenue, the bottom-line deficit represented 114.5% after all recognized items. The company reported negative EBITDA of $6.41M, adding a pre-interest, tax, depreciation, and amortization view of the operating shortfall. The pretax result was a loss of $8.61M, establishing the deficit before tax effects. Measured against revenue, the pretax deficit represented 114.5%. The loss-to-equity relationship was 208.1%, placing the bottom-line deficit against shareholder capital. The net loss equaled 92.3% of period-end assets, showing the deficit relative to the asset base. The bottom-line deficit increased from $7.29M in fiscal 2024 to $8.61M.

Liquidity and Capital Structure

At period end, the $9.33M asset base was financed through $5.20M of liabilities and $4.14M of equity. Current assets were $7.39M against $5.04M of current liabilities, framing the resources and obligations classified within the near-term balance-sheet horizon. Current assets covered current liabilities by 1.47x, leaving a positive buffer for near-term obligations. Reported cash and equivalents were $976.09K, separating immediately recognizable cash resources from the rest of the current-asset base. The cash balance equaled 19.4% of current liabilities, showing how much near-term coverage came from cash alone. The equity-to-assets relationship was 44.3%, placing book capital against the total resource base. Relative to total assets, liabilities measured 55.7%, complementing the separate equity-based view of the company’s capital structure. Measured against total assets, cash and equivalents represented 10.5%, a balance-sheet composition measure rather than a liquidity forecast. Compared with $7.18M in fiscal 2024, the current asset base moved 29.9% and finished higher. Against $1.28M of equity in fiscal 2024, the current book-equity balance moved 223.3% and ended higher. Compared with $775.25K in fiscal 2024, the current cash balance moved 25.9% and finished higher.

Cash Flow and Earnings Quality

Cash flow from operations was an outflow of $3.51M, showing that operations absorbed cash during the period. Capital spending of $16.04K added to the period’s operating cash use, reinforcing the overall cash deficit after investment for the year. Operating cash flow and capital spending combined to leave a $3.53M cash deficit after capital spending. Relative to revenue, the post-investment cash deficit represented 46.9%. The cash deficit after capital spending represented 37.8% of the period-end asset base. Compared with a $1.49M operating cash outflow in fiscal 2024, the current outflow increased to $3.51M.
Based on the annual report for the fiscal year ending Dec 31, 2025. Analysis generated .
Sources and calculation details

Reported values are preserved. Derived values use the listed inputs; unavailable inputs remain blank.

Field-level sources for this historical record are unavailable until it is rebuilt from SEC facts.

Annual financial statements for Forcendra Holding Ltd
Metric FY2025 📄 FY2024 📄 FY2023 📄
Income Statement
REVENUE
Revenue $7.52M $8.25M $7.99M
Cost of Revenue $5.74M $6.55M $6.35M
Gross Profit $1.78M $1.69M $1.64M
OPERATING EXPENSES
SG&A Expense $6.76M $7.16M $6.97M
Operating Income $-6.43M $-6.90M $-6.41M
NON-OPERATING INCOME / EXPENSE
Interest Expense $42.17K $54.84K $290.75K
Interest Income $8.21K $6.61K $7.56K
Other Income/Expense $-2.19M $-388.19K $-180.18K
Pretax Income $-8.61M $-7.29M $-6.59M
Net Income $-8.61M $-7.29M $-6.59M
PER SHARE & SUPPLEMENTAL
Diluted EPS $-5.20 $-46.08 $-46.16
Diluted Shares 1.66M 158.28K 142.86K
EBITDA $-6.41M $-6.90M $-6.32M
Depreciation & Amortization $12.95K $9.55K $97.26K
Balance Sheet
ASSETS
Cash & Equivalents $976.09K $775.25K $1.50M
Accounts Receivable $747.94K $1.36M $2.13M
Other Current Assets $95.65K $2.57M $3.94M
Current Assets $7.39M $4.76M $9.99M
PP&E (Net) $17.41K $13.81K $19.61K
Goodwill - $1.12M -
Intangible Assets - $926.85K $37.33K
Other Noncurrent Assets (derived) - $359.41K -
Noncurrent Assets $1.94M $2.42M $91.09K
Total Assets $9.33M $7.18M $10.08M
LIABILITIES
Accounts Payable - - $1.84M
Current Liabilities $5.04M $5.70M $5.68M
Other Noncurrent Liabilities $1.73M $1.49M $1.39M
Noncurrent Liabilities $155.57K $204.95K $208.12K
Total Liabilities $5.20M $5.90M $5.89M
EQUITY
Additional Paid-in Capital $33.12M $21.59M $17.08M
Retained Earnings $-37.11M $-28.50M $-21.21M
Accumulated OCI $79.30K $140.88K $277.91K
Total Equity $4.14M $1.28M $4.19M
Total Liabilities & Equity $9.33M $7.18M $10.08M
SUPPLEMENTAL
Shares Outstanding 55.01M - -
Check: A − (L + E + Temp. Equity) - - -
Cash Flow Statement
Cash from Operations $-3.51M $-1.49M $-7.25M
Capital Expenditures $16.04K $4.89K $2.81K
Cash from Investing $-5.19M $-71.87K $-2.81K
Cash from Financing $9.06M $971.48K $7.66M
Free Cash Flow $-3.53M $-1.49M $-7.25M
Beginning Cash (CFS) $775.25K $1.50M $820.57K
Net Change in Cash $358.81K $-587.78K $412.79K
Effect of FX on Cash $-58.01K $-137.13K $266.79K
Calculated Ending Cash $1.08M $775.25K $1.50M
Cash per BS $976.09K $775.25K $1.50M
Cash scope difference (CFS − BS) $99.96K - -
Cash per CFS $1.08M $775.25K $1.50M

Create a free account to see full history, quarterly data, charts, CSV downloads, and API access.

Create Free Account Log In
🔒

Quarterly data and charts require a free account

Get access to 8 quarters of data, interactive charts, CSV downloads, and API access.

▼ Frequently Asked Questions

What is Forcendra Holding Ltd's annual revenue?

Forcendra Holding Ltd reported $7.52M in revenue for fiscal year 2025 (ending December 2025). Revenue figures are sourced from the company's annual SEC EDGAR filing.

Is Forcendra Holding Ltd profitable?

No. Forcendra Holding Ltd reported $-8.61M in net income for fiscal year 2025. Profitability data is based on the company's most recent annual report filed with the SEC.

Does Forcendra Holding Ltd generate free cash flow?

No. Free cash flow was $-3.53M for fiscal year 2025. Operating cash flow was $-3.51M.