image
Healthcare - Biotechnology - NASDAQ - US
$ 1.9317
1.61 %
$ 5.02 M
Market Cap
-1.11
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one VIVS stock under the worst case scenario is HIDDEN Compared to the current market price of 1.93 USD, VivoSim Labs, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one VIVS stock under the base case scenario is HIDDEN Compared to the current market price of 1.93 USD, VivoSim Labs, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one VIVS stock under the best case scenario is HIDDEN Compared to the current market price of 1.93 USD, VivoSim Labs, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart VIVS

image
$2.1$2.1$2.0$2.0$1.9$1.9$1.8$1.8$1.7$1.7$1.6$1.6$1.5$1.5$1.4$1.4May '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '2515 Jul15 Jul
FINANCIALS
144 K REVENUE
32.11%
-12.6 M OPERATING INCOME
16.37%
-2.49 M NET INCOME
83.04%
-9.46 M OPERATING CASH FLOW
35.43%
9.02 M INVESTING CASH FLOW
1006.00%
8.85 M FINANCING CASH FLOW
515.66%
51 K REVENUE
112.50%
-3.15 M OPERATING INCOME
9.05%
6.85 M NET INCOME
298.78%
-2.04 M OPERATING CASH FLOW
-12.99%
9 M INVESTING CASH FLOW
224925.00%
3.18 M FINANCING CASH FLOW
1574.54%
Balance Sheet VivoSim Labs, Inc.
image
Current Assets 12.1 M
Cash & Short-Term Investments 11.3 M
Receivables 30 K
Other Current Assets 789 K
Non-Current Assets 2.52 M
Long-Term Investments 0
PP&E 1.29 M
Other Non-Current Assets 1.23 M
77.22 %5.39 %8.78 %8.42 %Total Assets$14.7m
Current Liabilities 3.74 M
Accounts Payable 1.64 M
Short-Term Debt 521 K
Other Current Liabilities 1.57 M
Non-Current Liabilities 421 K
Long-Term Debt 421 K
Other Non-Current Liabilities 0
39.54 %12.53 %37.81 %10.13 %Total Liabilities$4.2m
EFFICIENCY
Earnings Waterfall VivoSim Labs, Inc.
image
Revenue 144 K
Cost Of Revenue 5 K
Gross Profit 139 K
Operating Expenses 12.8 M
Operating Income -12.6 M
Other Expenses -10.1 M
Net Income -2.49 M
2m2m00(2m)(2m)(4m)(4m)(6m)(6m)(8m)(8m)(10m)(10m)(12m)(12m)(14m)(14m)144k(5k)139k(13m)(13m)10m(2m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
96.53% GROSS MARGIN
96.53%
-8761.11% OPERATING MARGIN
-8761.11%
-1727.78% NET MARGIN
-1727.78%
-23.71% ROE
-23.71%
-16.98% ROA
-16.98%
-110.43% ROIC
-110.43%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis VivoSim Labs, Inc.
image
00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)(30m)(30m)(35m)(35m)201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -2.49 M
Depreciation & Amortization 266 K
Capital Expenditures -13 K
Stock-Based Compensation 532 K
Change in Working Capital 1.04 M
Others -8.29 M
Free Cash Flow -9.47 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets VivoSim Labs, Inc.
image
VIVS has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership VivoSim Labs, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
I Missed The Quantum Rally - I Won't Miss The Next One Here's the next batch of weird science stocks that have market darling potential. I'm tracking five meme-worthy, deep science sectors: brain-computer interfaces, CRISPR/gene editing, organoids, programmable cell therapy, and room-temperature superconductors. Monitor each sector's stocks poised to soar if a major tech player announces a breakthrough. seekingalpha.com - 2 months ago
VivoSim's NAMKind™ Intestine Wins Blue Ribbon Award at Digestive Disease Week Conference SAN DIEGO, May 13, 2025 (GLOBE NEWSWIRE) -- VivoSim Labs, Inc. (Nasdaq: VIVS) (the “Company” or “VivoSim”) announced today that its NAMkind™ platform for intestinal efficacy prediction was recognized with a blue ribbon “Poster of Distinction” award at the Digestive Disease Week Conference (San Diego, CA, May 2-6, 2025). The work describes developing a robust, multicellular in vitro model that closely mirrors human intestinal biology, paving the way for safer and more effective therapies for inflammatory bowel disease (IBD). globenewswire.com - 2 months ago
VivoSim Announces Emergence from Stealth Mode To Provide Technologies for FDA Turn Away from Animal Models, $10B+ Market SAN DIEGO, April 24, 2025 (GLOBE NEWSWIRE) -- VivoSim Labs, Inc. (Nasdaq: VIVS) (the “Company”) announced that it has emerged from stealth mode to dramatically impact drug discovery and development. globenewswire.com - 3 months ago
8. Profile Summary

VivoSim Labs, Inc. VIVS

image
COUNTRY US
INDUSTRY Biotechnology
MARKET CAP $ 5.02 M
Dividend Yield 0.00%
Description VivoSim Labs, Inc., a biotechnology company, focuses on developing 3D tissues that recapitulate key aspects of human disease. Its 3D human tissue platform includes its proprietary NovoGen Bioprinters, which are automated devices that enable the fabrication of 3D living tissues comprised of mammalian cells; and related technologies for preparing bio-inks and bioprinting multicellular tissues with complex architecture. The company's lead candidate is FXR314, which is phase 2/3clinical trial for indication of inflammatory bowel disease with a clinical focus on ulcerative colitis; and completed phase 1 clinical trial for the indication of liver fibrosis with a clinical focus steatohepatitis. Organovo Holdings, Inc. has research collaborations with Yale School of Medicine, Knight Cancer Institute at Oregon Health & Science University, and the University of Virginia for research of NovoGen Bioprinters. The company was formerly known as Organovo Holdings, Inc. and changed its name to VivoSim Labs, Inc. in April 2025. The company was incorporated in 2007 and is headquartered in San Diego, California.
Contact 11555 Sorrento Valley Road, San Diego, CA, 92121 https://www.organovo.com
IPO Date Feb. 14, 2012
Employees 14
Officers Mr. Keith E. Murphy Executive Chairman & Corporate Secretary Dr. Curtis M. Tyree Ph.D. Senior Vice President of Strategy & Business Development Mr. Norman Staskey President, Chief Financial Officer & Principal Financial Officer