VSee Health, Inc.

VSEED

VSEEDVSee Health, Inc. US flag

Other OTC

1.88

USD

-0.01

- -

1.52MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	-107.39	- -	- -	- -
Return on Assets (%)	- -	-36.77	-220.16	-554.87	-69.39
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	80.74	75.81	66.47	68.87	50.32
EBITDA Margin (%)	3.44	-22.95	-30.98	-31.7	-47.4
Operating Margin (%)	3.44	-22.95	-30.99	-44.94	-65.55
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	5.27	-25.4	-32.73	-569.46	-100.18
Profit Margin (%)	6.49	-13.11	-65.26	-553.69	-100.65
Net Income to Common Margin (%)	6.49	-13.11	-65.26	-553.69	-100.65
Effective Tax Rate (%)	27.98	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-107.39	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	1	1	10	3
ST Debt	- -	1	1	9	3
LT Debt	- -	- -	- -	1	1
Total Debt/EBITDA	- -	-0.35	-0.3	-2.89	-0.47
Net Debt/EBITDA	-1.37	-0.2	-0.24	-2.41	0.4
Total Debt/EBIT	- -	-0.35	-0.3	-2.04	-0.34
Net Debt/EBIT	-1.37	-0.2	-0.24	-1.7	0.29
EBITDA to Interest Expense	- -	-45.94	-9.34	-15.62	-2.46
EBITDA-CapEx/Interest Expense	- -	-45.94	-9.36	-15.89	-2.47
EBIT to Interest Expense	- -	-45.94	-9.34	-22.15	-3.41
Interest Expense	- -	- -	- -	- -	3
Common Equity/Total Assets	61.81	13.8	-493.21	-0.09	24.33
Long-Term Debt/Equity (%)	- -	- -	- -	- -	10.95
Long-Term Debt/Capital (%)	- -	- -	- -	9.06	6.85
Long-Term Debt/Total Assets (%)	- -	- -	- -	4.32	2.66
Total Debt/Equity (%)	- -	-25,436.84	-12.63	-51,642.57	59.78
Total Debt/Capital (%)	- -	100.39	-14.45	100.19	37.41
Total Debt/Total Assets (%)	- -	19.79	67.39	47.76	14.54
Net Debt to Equity	-37.5	-14,090.85	-9.87	-43,036.65	-50.35
Net Debt/Capital (%)	-60.01	100.71	-10.95	86.46	-79.68
EBITDA	- -	-1	-2	-3	-7
EBITDA-CapEx	- -	-1	-2	-3	-7
Operating Income (Loss)	- -	-1	-2	-5	-10

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.34	0.09	0.02	0.02	0.32
Current Ratio	0.77	0.29	0.16	0.16	0.51
Quick Ratio	0.62	0.24	0.14	0.14	0.5
CFO/Avg Current Liab	- -	-0.46	-0.16	-0.48	-0.2
Common Equity/Total Assets	61.81	13.8	-493.21	-0.09	24.33
Long-Term Debt/Equity (%)	- -	- -	- -	- -	10.95
Long-Term Debt/Capital (%)	- -	- -	- -	9.06	6.85
Long-Term Debt/Total Assets (%)	- -	- -	- -	4.32	2.66
Total Debt/Equity (%)	- -	-25,436.84	-12.63	-51,642.57	59.78
Total Debt/Capital (%)	- -	100.39	-14.45	100.19	37.41
Total Debt/Total Assets (%)	- -	19.79	67.39	47.76	14.54
CFO/Total Liabilities	-45.41	-31.58	-12.39	-28.93	-20.32
CFO/CapEx	- -	- -	-145.93	-104.76	-115.13
Altman's Z-Score	6,882.51	33.45	1,661.38	24	18.89

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	18.88	11.61	8.98	6.9
Days Sales Outstanding	- -	19.33	31.43	40.63	52.9
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	3.34	3.4	1.38	1.48
Accounts Payable Turnover Days	- -	109.26	107.42	264.44	246.57
Cash Conversion Cycle	- -	-89.93	-75.99	-223.82	-193.67
Inventory to Cash Days	- -	19.33	31.43	40.63	52.9
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	11,613	160	14,340	1,773	994
- Cash & Cash Equivalents	- -	- -	- -	- -	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	- -	1	1	10	3
Enterprise Value	11,613	160	14,340	1,782	992
Total Capital	1	1	-4	10	9
Total Debt/Capital (%)	- -	100.39	-14.45	100.19	37.41
Total Debt / EV	- -	- -	- -	0.01	- -
EV/Sales	1,582.66	25.1	2,487.09	171.03	67.87
EV/EBITDA	46,030.54	- -	- -	- -	- -
EV/EBIT	46,030.54	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -
Diluted Market Cap	11,613	160	14,340	- -	603
Diluted Enterprise Value	11,613	160	14,340	9	601
EV per Share	790.36	10.89	976.01	109.37	29.89
TTM Sales	7	6	6	10	15
TTM EBITDA	- -	-1	-2	-3	-7
TTM Operating Income	- -	-1	-2	-5	-10
TTM Cash Flow to Firm	- -	-1	- -	-6	-1
TTM Free Cash Flow to Firm	- -	-1	- -	-6	-1

Multiples (USD)

Valuation Multiples API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-25,256.97	-193.94	-22,825.25	- -	-176.62
EV/EBIT	46,030.54	- -	- -	- -	- -
Enterprise Value	11,613	160	14,340	1,782	992
Low Price	784.8	9.89	10.62	11.46	29.06
EV/Sales	1,582.66	25.1	2,487.09	171.03	67.87
EV/EBITDA	46,030.54	- -	- -	- -	- -
Price/Earnings	24,402.72	- -	- -	- -	- -
Price/Earnings Average	24,402.72	-8,455.56	-1,618.97	- -	-115.92
Price/Earnings High	24,427.42	-15,462.33	-4,526.24	- -	-276.01
Price/Earnings Low	24,229.82	-173.78	-41.47	- -	-39.79
Price/Book Value	9,703.81	444.17	-3,608.28	-95,902.12	182.33
Price/Book Value Average	9,703.81	19,609.89	-1,532.88	-407,376.41	515.44
Price/Book Value High	9,713.64	35,859.8	-4,285.58	-2,332,678	1,227.31
Price/Book Value Low	9,635.06	403.02	-39.26	-10,101.45	176.91
Price/Tangible Book Value	9,703.81	444.17	-3,608.28	-111.31	-120.51
Price/Tangible Book Value Average	9,703.81	19,609.89	-1,532.88	-472.81	-340.68
Price/Tangible Book Value High	9,713.64	35,859.8	-4,285.58	-2,707.37	-811.19
Price/Tangible Book Value Low	9,635.06	403.02	-39.26	-11.72	-116.93
Price/Sales	1,582.75	25.11	2,487.07	- -	41.27
Price/Sales Average	1,582.75	1,108.63	1,056.57	- -	116.67
Price/Sales High	1,584.35	2,027.31	2,953.91	- -	277.8
Price/Sales Low	1,571.53	22.78	27.06	- -	40.04
Price/Cash Flow	-25,256.97	-193.94	-22,668.84	- -	-175.08
Price/Cash Flow Average	-25,256.97	-8,562.35	-9,630.26	- -	-494.95
Price/Cash Flow High	-25,282.53	-15,657.61	-26,923.89	- -	-1,178.53
Price/Cash Flow Low	-25,078.02	-175.97	-246.66	- -	-169.88
Price/Free Cash Flow Average	-25,256.97	-8,562.35	-9,696.71	- -	-499.29
Price/Free Cash Flow High	-25,282.53	-15,657.61	-27,109.66	- -	-1,188.86
Price/Free Cash Flow Low	-25,078.02	-175.97	-248.36	- -	-171.37
EV/Sales Average	1,582.66	1,108.62	1,056.59	723.63	192.11
EV/Sales High	1,584.26	2,027.3	2,953.93	4,139.4	457.63
EV/Sales Low	1,571.45	22.77	27.08	18.81	65.85
EV/EBITDA Average	46,030.54	-4,829.55	-3,410.85	-2,282.51	-405.3
EV/EBITDA High	46,077.14	-8,831.64	-9,535.81	-13,056.67	-965.45
EV/EBITDA Low	45,704.4	-99.2	-87.42	-59.32	-138.92
EV/EBIT Average	46,030.54	-4,829.55	-3,409.55	-1,610.39	-293.06
EV/EBIT High	46,077.14	-8,831.64	-9,532.19	-9,211.96	-698.09
EV/EBIT Low	45,704.4	-99.2	-87.38	-41.85	-100.45
Last Price	790.4	10.9	976	108.8	29.95
High Price	791.2	880	1,159.2	2,646.4	201.6
Enterprise Value Average	11,613	7,071	6,092	7,541	2,808
Enterprise Value High	11,624	12,930	17,032	43,138	6,690
Enterprise Value Low	11,530	145	156	196	963

Profitability (USD)

Profitability Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	-107.39	- -	- -	- -
Return on Assets (%)	- -	-36.77	-220.16	-554.87	-69.39
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	80.74	75.81	66.47	68.87	50.32
EBITDA Margin (%)	3.44	-22.95	-30.98	-31.7	-47.4
Operating Margin (%)	3.44	-22.95	-30.99	-44.94	-65.55
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	5.27	-25.4	-32.73	-569.46	-100.18
Profit Margin (%)	6.49	-13.11	-65.26	-553.69	-100.65
Net Income to Common Margin (%)	6.49	-13.11	-65.26	-553.69	-100.65
Effective Tax Rate (%)	27.98	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-107.39	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	1	1	10	3
ST Debt	- -	1	1	9	3
LT Debt	- -	- -	- -	1	1
Total Debt/EBITDA	- -	-0.35	-0.3	-2.89	-0.47
Net Debt/EBITDA	-1.37	-0.2	-0.24	-2.41	0.4
Total Debt/EBIT	- -	-0.35	-0.3	-2.04	-0.34
Net Debt/EBIT	-1.37	-0.2	-0.24	-1.7	0.29
EBITDA to Interest Expense	- -	-45.94	-9.34	-15.62	-2.46
EBITDA-CapEx/Interest Expense	- -	-45.94	-9.36	-15.89	-2.47
EBIT to Interest Expense	- -	-45.94	-9.34	-22.15	-3.41
Interest Expense	- -	- -	- -	- -	3
Common Equity/Total Assets	61.81	13.8	-493.21	-0.09	24.33
Long-Term Debt/Equity (%)	- -	- -	- -	- -	10.95
Long-Term Debt/Capital (%)	- -	- -	- -	9.06	6.85
Long-Term Debt/Total Assets (%)	- -	- -	- -	4.32	2.66
Total Debt/Equity (%)	- -	-25,436.84	-12.63	-51,642.57	59.78
Total Debt/Capital (%)	- -	100.39	-14.45	100.19	37.41
Total Debt/Total Assets (%)	- -	19.79	67.39	47.76	14.54
Net Debt to Equity	-37.5	-14,090.85	-9.87	-43,036.65	-50.35
Net Debt/Capital (%)	-60.01	100.71	-10.95	86.46	-79.68
EBITDA	- -	-1	-2	-3	-7
EBITDA-CapEx	- -	-1	-2	-3	-7
Operating Income (Loss)	- -	-1	-2	-5	-10

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.34	0.09	0.02	0.02	0.32
Current Ratio	0.77	0.29	0.16	0.16	0.51
Quick Ratio	0.62	0.24	0.14	0.14	0.5
CFO/Avg Current Liab	- -	-0.46	-0.16	-0.48	-0.2
Common Equity/Total Assets	61.81	13.8	-493.21	-0.09	24.33
Long-Term Debt/Equity (%)	- -	- -	- -	- -	10.95
Long-Term Debt/Capital (%)	- -	- -	- -	9.06	6.85
Long-Term Debt/Total Assets (%)	- -	- -	- -	4.32	2.66
Total Debt/Equity (%)	- -	-25,436.84	-12.63	-51,642.57	59.78
Total Debt/Capital (%)	- -	100.39	-14.45	100.19	37.41
Total Debt/Total Assets (%)	- -	19.79	67.39	47.76	14.54
CFO/Total Liabilities	-45.41	-31.58	-12.39	-28.93	-20.32
CFO/CapEx	- -	- -	-145.93	-104.76	-115.13
Altman's Z-Score	6,882.51	33.45	1,661.38	24	18.89

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	18.88	11.61	8.98	6.9
Days Sales Outstanding	- -	19.33	31.43	40.63	52.9
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	3.34	3.4	1.38	1.48
Accounts Payable Turnover Days	- -	109.26	107.42	264.44	246.57
Cash Conversion Cycle	- -	-89.93	-75.99	-223.82	-193.67
Inventory to Cash Days	- -	19.33	31.43	40.63	52.9
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	11,613	160	14,340	1,773	994
- Cash & Cash Equivalents	- -	- -	- -	- -	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	- -	1	1	10	3
Enterprise Value	11,613	160	14,340	1,782	992
Total Capital	1	1	-4	10	9
Total Debt/Capital (%)	- -	100.39	-14.45	100.19	37.41
Total Debt / EV	- -	- -	- -	0.01	- -
EV/Sales	1,582.66	25.1	2,487.09	171.03	67.87
EV/EBITDA	46,030.54	- -	- -	- -	- -
EV/EBIT	46,030.54	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -
Diluted Market Cap	11,613	160	14,340	- -	603
Diluted Enterprise Value	11,613	160	14,340	9	601
EV per Share	790.36	10.89	976.01	109.37	29.89
TTM Sales	7	6	6	10	15
TTM EBITDA	- -	-1	-2	-3	-7
TTM Operating Income	- -	-1	-2	-5	-10
TTM Cash Flow to Firm	- -	-1	- -	-6	-1
TTM Free Cash Flow to Firm	- -	-1	- -	-6	-1

Multiples (USD)

Valuation Multiples API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	-25,256.97	-193.94	-22,825.25	- -	-176.62
EV/EBIT	46,030.54	- -	- -	- -	- -
Enterprise Value	11,613	160	14,340	1,782	992
Low Price	784.8	9.89	10.62	11.46	29.06
EV/Sales	1,582.66	25.1	2,487.09	171.03	67.87
EV/EBITDA	46,030.54	- -	- -	- -	- -
Price/Earnings	24,402.72	- -	- -	- -	- -
Price/Earnings Average	24,402.72	-8,455.56	-1,618.97	- -	-115.92
Price/Earnings High	24,427.42	-15,462.33	-4,526.24	- -	-276.01
Price/Earnings Low	24,229.82	-173.78	-41.47	- -	-39.79
Price/Book Value	9,703.81	444.17	-3,608.28	-95,902.12	182.33
Price/Book Value Average	9,703.81	19,609.89	-1,532.88	-407,376.41	515.44
Price/Book Value High	9,713.64	35,859.8	-4,285.58	-2,332,678	1,227.31
Price/Book Value Low	9,635.06	403.02	-39.26	-10,101.45	176.91
Price/Tangible Book Value	9,703.81	444.17	-3,608.28	-111.31	-120.51
Price/Tangible Book Value Average	9,703.81	19,609.89	-1,532.88	-472.81	-340.68
Price/Tangible Book Value High	9,713.64	35,859.8	-4,285.58	-2,707.37	-811.19
Price/Tangible Book Value Low	9,635.06	403.02	-39.26	-11.72	-116.93
Price/Sales	1,582.75	25.11	2,487.07	- -	41.27
Price/Sales Average	1,582.75	1,108.63	1,056.57	- -	116.67
Price/Sales High	1,584.35	2,027.31	2,953.91	- -	277.8
Price/Sales Low	1,571.53	22.78	27.06	- -	40.04
Price/Cash Flow	-25,256.97	-193.94	-22,668.84	- -	-175.08
Price/Cash Flow Average	-25,256.97	-8,562.35	-9,630.26	- -	-494.95
Price/Cash Flow High	-25,282.53	-15,657.61	-26,923.89	- -	-1,178.53
Price/Cash Flow Low	-25,078.02	-175.97	-246.66	- -	-169.88
Price/Free Cash Flow Average	-25,256.97	-8,562.35	-9,696.71	- -	-499.29
Price/Free Cash Flow High	-25,282.53	-15,657.61	-27,109.66	- -	-1,188.86
Price/Free Cash Flow Low	-25,078.02	-175.97	-248.36	- -	-171.37
EV/Sales Average	1,582.66	1,108.62	1,056.59	723.63	192.11
EV/Sales High	1,584.26	2,027.3	2,953.93	4,139.4	457.63
EV/Sales Low	1,571.45	22.77	27.08	18.81	65.85
EV/EBITDA Average	46,030.54	-4,829.55	-3,410.85	-2,282.51	-405.3
EV/EBITDA High	46,077.14	-8,831.64	-9,535.81	-13,056.67	-965.45
EV/EBITDA Low	45,704.4	-99.2	-87.42	-59.32	-138.92
EV/EBIT Average	46,030.54	-4,829.55	-3,409.55	-1,610.39	-293.06
EV/EBIT High	46,077.14	-8,831.64	-9,532.19	-9,211.96	-698.09
EV/EBIT Low	45,704.4	-99.2	-87.38	-41.85	-100.45
Last Price	790.4	10.9	976	108.8	29.95
High Price	791.2	880	1,159.2	2,646.4	201.6
Enterprise Value Average	11,613	7,071	6,092	7,541	2,808
Enterprise Value High	11,624	12,930	17,032	43,138	6,690
Enterprise Value Low	11,530	145	156	196	963

Shares Outstanding	15	15	15	16	33
Diluted Weighted Avg Shares	15	15	15	- -	20
Basic Weighted Avg Shares	15	15	15	- -	20
Revenue per Share	0.5	0.43	0.39	- -	0.73
EBITDA per Share	0.02	-0.1	-0.12	- -	-0.34
Operating Income per Share	0.02	-0.1	-0.12	- -	-0.48
Basic EPS, GAAP	0.03	-0.06	-0.26	- -	-0.73
Basic EPS from Cont Ops	0.02	-0.06	-0.25	- -	-0.73
Diluted EPS, GAAP	0.03	-0.06	-0.26	- -	-0.73
Diluted EPS from Cont Ops	0.02	-0.06	-0.25	- -	-0.73
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	-0.03	-0.06	-0.04	- -	-0.17
Free Cash Flow per Basic Share	-0.03	-0.06	-0.04	- -	-0.17
Cash & Equivalents per Share	0.02	0.02	0.01	0.02	0.16
Book Value per Share	0.08	0.02	-0.27	- -	0.16
Tangible Book Value per Share	0.08	0.02	-0.27	-0.98	-0.25

VSee Health, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)