InsiderClue
Stocks · Consumer discretionary · Services-Educational Services

VisionSys AI Inc

VSA Clue Score47
Cayman Islands Fiscal year ends December CIK 0001592560
$1.94 -5.83% Close, 9 Oct 2026
Alert on the numbers Alert on insider trades
Price $1.94 +90.20% Close, 9 Oct 2026

Closing prices at the end of each trading day, from 13 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.

Revenue and profit

What the business sells, and what is left of it. Point at a year for the detail.
RevenueOperating incomeNet income
Fiscal year 2016Revenue1,520.0Operating income222.5Net income226.1EPS, diluted3.83Fiscal year 2017Revenue1,753.7 +15.4%Operating income−1.3Net income−0.1 −100.1%EPS, diluted0.00Fiscal year 2018Revenue2,085.4 +18.9%Operating income−594.6Net income−592.2EPS, diluted−10.74Fiscal year 2019Revenue2,051.4 −1.6%Operating income−1,098.2Net income−1,038.9EPS, diluted−19.41Fiscal year 2020Revenue1,897.9 −7.5%Operating income−806.4Net income−771.2EPS, diluted−70.54Fiscal year 2021Revenue1,236.3 −34.9%Operating income−396.6Net income−475.8EPS, diluted−42.17Fiscal year 2022Revenue1,399.8 +13.2%Operating income−26.4Net income85.2EPS, diluted7.23Fiscal year 2023Revenue1,375.2 −1.8%Operating income−11.6Net income10.4 −87.9%EPS, diluted−53.31Fiscal year 2024Revenue1,170.9 −14.9%Operating income−14.4Net income−587.1 −5,770.3%EPS, diluted−69.21Fiscal year 2025Revenue1.0 −99.9%Operating income−40.0Net income245.8EPS, diluted−51.63
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue 1,520.0 1,753.7 2,085.4 2,051.4 1,897.9 1,236.3 1,399.8 1,375.2 1,170.9 1.0
Growth +15.4% +18.9% −1.6% −7.5% −34.9% +13.2% −1.8% −14.9% −99.9%
Operating income 222.5 −1.3 −594.6 −1,098.2 −806.4 −396.6 −26.4 −11.6 −14.4 −40.0
Net income 226.1 −0.1 −592.2 −1,038.9 −771.2 −475.8 85.2 10.4 −587.1 245.8
Growth −100.1% −87.9% −5,770.3%
EPS, diluted 3.83 0.00 −10.74 −19.41 −70.54 −42.17 7.23 −53.31 −69.21 −51.63

Margins

How much of each dollar of revenue it keeps. Point at a year for the detail.
Gross marginOperating marginNet margin
Fiscal year 2016Gross margin70.8%Operating margin14.6%Net margin14.9%Free cash flow margin7.5%Fiscal year 2017Gross margin66.2%Operating margin−0.1%Net margin−0.0%Free cash flow margin7.1%Fiscal year 2018Gross margin56.0%Operating margin−28.5%Net margin−28.4%Fiscal year 2019Gross margin42.8%Operating margin−53.5%Net margin−50.6%Fiscal year 2020Gross margin43.8%Operating margin−42.5%Net margin−40.6%Fiscal year 2021Gross margin35.6%Operating margin−32.1%Net margin−38.5%Fiscal year 2022Gross margin48.0%Operating margin−1.9%Net margin6.1%Fiscal year 2023Gross margin45.4%Operating margin−0.8%Net margin0.8%Fiscal year 2024Gross margin36.2%Operating margin−1.2%Net margin−50.1%Fiscal year 2025Gross margin22.0%Operating margin−3,848.0%Net margin23,657.0%Free cash flow margin−25,444.3%
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Gross margin 70.8% 66.2% 56.0% 42.8% 43.8% 35.6% 48.0% 45.4% 36.2% 22.0%
Operating margin 14.6% −0.1% −28.5% −53.5% −42.5% −32.1% −1.9% −0.8% −1.2% −3,848.0%
Net margin 14.9% −0.0% −28.4% −50.6% −40.6% −38.5% 6.1% 0.8% −50.1% 23,657.0%
Free cash flow margin 7.5% 7.1% n/a n/a n/a n/a n/a n/a n/a −25,444.3%

Cash flow

The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Operating cash flowCapital expenditureFree cash flow
Fiscal year 2016Operating cash flow496.0Capital expenditure−382.0Free cash flow114.1Buybacks−44.4Dividends paid−54.0Fiscal year 2017Operating cash flow301.7Capital expenditure−177.3Free cash flow124.5 +9.1%Buybacks−143.4Dividends paid−63.1Fiscal year 2018Operating cash flow163.1Buybacks−197.0Dividends paid−43.0Fiscal year 2019Operating cash flow−31.7Buybacks−5.1Fiscal year 2020Operating cash flow−108.8Fiscal year 2021Operating cash flow8.6Fiscal year 2022Operating cash flow−27.5Buybacks−17.1Fiscal year 2023Operating cash flow−118.9Buybacks−2.4Fiscal year 2024Operating cash flow−121.5Buybacks−7.4Fiscal year 2025Operating cash flow−188.1Capital expenditure−76.3Free cash flow−264.4
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Operating cash flow 496.0 301.7 163.1 −31.7 −108.8 8.6 −27.5 −118.9 −121.5 −188.1
Capital expenditure −382.0 −177.3 n/a n/a n/a n/a n/a n/a n/a −76.3
Free cash flow 114.1 124.5 n/a n/a n/a n/a n/a n/a n/a −264.4
Growth +9.1%
Buybacks −44.4 −143.4 −197.0 −5.1 n/a n/a −17.1 −2.4 −7.4 n/a
Dividends paid −54.0 −63.1 −43.0 n/a n/a n/a n/a n/a n/a n/a

Balance sheet

What it holds against what it owes, at each year end. Point at a year for the detail.
Cash
Fiscal year 2016Cash810.7Shareholders’ equity1,413.2Fiscal year 2017Cash686.7Shareholders’ equity1,269.5Fiscal year 2018Cash545.7Shareholders’ equity571.6Fiscal year 2019Cash537.7Shareholders’ equity−403.1Fiscal year 2020Cash320.2Shareholders’ equity−1,132.0Fiscal year 2021Cash423.8Shareholders’ equity−1,583.9Fiscal year 2022Cash356.2Shareholders’ equity−1,499.9Fiscal year 2023Cash279.8Shareholders’ equity−1,497.8Fiscal year 2024Cash48.3Shareholders’ equity−1,802.9Fiscal year 2025Cash55.0Shareholders’ equity102.7
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Cash 810.7 686.7 545.7 537.7 320.2 423.8 356.2 279.8 48.3 55.0
Shareholders’ equity 1,413.2 1,269.5 571.6 −403.1 −1,132.0 −1,583.9 −1,499.9 −1,497.8 −1,802.9 102.7

In millions of CNY, except per-share figures and ratios. Fiscal years, as last filed with the SEC.

Financial statements FY2025 · 10-K

Income statement

In millions of CNY, except per-share figures; shares in millions. Fiscal years ending December, each column as last filed with the SEC.
Click a line to chart it
Fiscal year FY2016 31 Dec 2016 FY2017 31 Dec 2017 FY2018 31 Dec 2018 FY2019 31 Dec 2019 FY2020 31 Dec 2020 FY2021 31 Dec 2021 FY2022 31 Dec 2022 FY2023 31 Dec 2023 FY2024 31 Dec 2024 FY2025† 31 Dec 2025
Revenue and profit
1,520.0 1,753.7 2,085.4 2,051.4 1,897.9 1,236.3 1,399.8 1,375.2 1,170.9 1.0
Growth +15.4% +18.9% −1.6% −7.5% −34.9% +13.2% −1.8% −14.9% −99.9%
443.5 592.9 918.5 1,173.8 1,066.8 795.7 728.4 750.8 747.2 0.8
1,076.6 1,160.7 1,166.8 877.5 831.0 440.6 671.4 624.4 423.7 0.2
Growth +7.8% +0.5% −24.8% −5.3% −47.0% +52.4% −7.0% −32.1% −99.9%
65.6 100.0 167.3 132.7 100.5 40.3 20.2 11.7 19.1 n/a
264.4 354.8 546.6 723.3 630.6 359.5 397.4 11.6 14.4 40.2
222.5 −1.3 −594.6 −1,098.2 −806.4 −396.6 −26.4 −11.6 −14.4 −40.0
Growth −100.6%
254.3 25.2 −597.1 −1,080.4 −806.2 −392.8 −16.6 −11.5 −13.9 −40.0
28.2 25.4 −4.9 −41.6 −35.0 116.5 −14.5 −8.0 31.5 n/a
226.1 −0.1 −592.2 −1,038.9 −771.2 −475.8 85.2 10.4 −587.1 245.8
Growth −100.1% −87.9% −5,770.3%
Per share
4.07 0.00 −10.74 −19.41 −70.54 −42.17 7.64 −53.31 −69.21 −51.63
3.83 0.00 −10.74 −19.41 −70.54 −42.17 7.23 −53.31 −69.21 −51.63
Growth −100.0% −837.3%
55.5 56.8 54.9 53.4 54.3 56.3 54.7 53.9 50.0 193.8
59.0 56.8 54.9 53.4 54.3 57.6 57.7 53.9 50.0 193.8
Growth −3.7% −3.4% −2.8% +1.8% +6.1% +0.2% −6.7% −7.1% +287.4%

† The diluted share count jumps at 2025, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.

Shown in CNY as filed; the screener converts to dollars.

Five years in brief

Worked out from the figures above, not from a press release
  • Revenue shrank 77.7% a year over five years.
  • Operating margin is down 3,805.5 points on five years ago, at -3,848.0%.
  • A net loss in 6 of 10 years on file.