VIVSNasdaqBiological Products, (No Diagnostic Substances)US GAAP · USD

VivoSim Labs, INC.

VivoSim Labs, Inc. is a U.S.-based pharmaceutical and biotechnology services company focused on 3D human tissue models of liver and intestine. Through its subsidiaries, it combines toxicology testing, drug-response research, and related intellectual property licensing around non-animal new approach methodologies (NAMs).

Liikevaihto0,1milj. USD
−9,0 %v/v
Liikevoitto (EBIT)−11,5milj. USD
+8,9 %v/v
EBIT-marginaali−8 768,7%
−7,6 %-yks.v/v
Nettotulos−13,8milj. USD
−456,4 %v/v
Vapaa kassavirta−10,8milj. USD
−14,3 %v/v

Tilikausi 2026 · muutos edellisvuodesta

Kehitys 2021–2026

−20−15−10−505milj. USD2021: 0,00 milj. USD2021: EBIT −17 milj. USD20212022: 1,5 milj. USD2022: EBIT −11 milj. USD20222023: 0,37 milj. USD2023: EBIT −18 milj. USD20232024: 0,11 milj. USD2024: EBIT −15 milj. USD20242025: 0,14 milj. USD2025: EBIT −13 milj. USD20252026: 0,13 milj. USD2026: EBIT −11 milj. USD20260,13−11
LiikevaihtoLiikevoitto (EBIT)

Liiketoiminta

Osuus liikevaihdosta
3D tissue toxicology services55 %

Testing of drugs and drug candidates in liver and intestinal human tissue models.

Investigational and mechanism studies20 %

Custom research services using complex human tissue models to study drug effects and biology.

IP licensing and royalties20 %

Royalties and licensing income from intellectual property and related agreements.

Human cell products5 %

Cell-based products sold through the former Mosaic Cell Sciences business.

Tuotteet

Raportoitu · osuus liikevaihdosta
82,6%17,4%FY2025100 %
  • Royalty82,6 %
  • Products17,4 %

Lähde: 10-K FY2025, yhtiön tuotelinjoittain raportoima liikevaihto (SEC XBRL). Osuudet on laskettu näytetyistä riveistä ja ne summautuvat 100 %:iin.

Asiakkaat

Customers are primarily pharmaceutical and biotechnology companies that need human-relevant data to evaluate drug safety, toxicity, and mechanism of action. The company also serves research collaborators and other life-science customers that use cell-based products or license its intellectual property.

Pharmaceutical companies

Buy toxicology and mechanism studies to de-risk drug candidates before clinical development.

Biotechnology companies

Use 3D tissue models and custom studies to support discovery and translational research.

Research collaborators

Partner on exploratory studies, validation work, and disease-model applications.

Life-science product customers

Purchase human cell-based products for R&D and laboratory use.

Licensees and royalty payors

Generate royalty revenue through use of licensed intellectual property.

Strategia

The company is repositioning around 3D human tissue models, NAM-based toxicology services, and related intellectual property rather than internal clinical drug development. Its strategy depends on building partner relationships, expanding scientific use cases, and monetizing existing tissue-model assets and IP.

Grow NAM-based toxicology servicesLyhyt aikaväli

Human tissue models can provide more relevant drug-safety insights than traditional approaches.

Deepen partner and collaboration networkKeskipitkä aikaväli

External relationships are needed to commercialize services and broaden scientific applications.

Monetize intellectual property and legacy assetsKeskipitkä aikaväli

Licensing and royalties can support the business while the services platform scales.

Maantiede

VivoSim Labs is headquartered in San Diego, California and operates as a U.S.-based company. The business is organized around domestic scientific, operational, and corporate activities, while customer and licensing relationships may extend beyond the United States depending on partner location.

Riskit

The business depends on unproven commercial adoption of 3D tissue models, continued access to human cells, and the ability to win scientific partners in a competitive market. It also faces financing and execution risk because the services platform and research programs require ongoing capital, specialized personnel, and regulatory acceptance of NAM methods.

Järjestetty vakavuuden mukaan
MatalaKohtalainenKorkeaMatalaKohtalainenKorkeaVaikutus →Todennäköisyys →Unproven adoption of 3D tissue models1Financing and liquidity pressure2Human cell supply constraints3Partnering and collaboration risk4Talent retention and recruitment5
Vaikutus on riskin vakavuus ja todennäköisyys sen toteutumisen todennäköisyys lähivuosina, molemmat arvioitu yhtiön raporttien perusteella. Numerot vastaavat listaa.
  1. Unproven adoption of 3D tissue modelsVaikutus: KorkeaTodennäköisyys: Korkea

    Commercial demand may develop slowly if customers do not adopt NAM methods at scale.

    Kohdistuu: Services platform and internal research programs

  2. Financing and liquidity pressureVaikutus: KorkeaTodennäköisyys: Korkea

    The company requires additional capital to fund operations and development activities.

    Kohdistuu: Corporate overhead and ongoing R&D

  3. Human cell supply constraintsVaikutus: KorkeaTodennäköisyys: Kohtalainen

    The company relies on third-party suppliers for qualified human cells used in tissue models.

    Kohdistuu: Liver and intestine tissue activities

  4. Partnering and collaboration riskVaikutus: KeskitasoTodennäköisyys: Korkea

    The business model depends on strategic relationships to commercialize services and IP.

    KohdistuuPharmaBiotechUniversityHospitalGovernment partners
  5. Talent retention and recruitmentVaikutus: KeskitasoTodennäköisyys: Kohtalainen

    Scientific and operational execution depends on specialized employees and contractors.

    KohdistuuR&DService deliveryBusiness development

Kirjanpito

Harkinnanvaraiset erät
Revenue recognition

The company has royalties, services, and product sales with different recognition patterns.

Vaikutus: Affects timing and volatility of reported revenue

Sales-based royalties

Royalty income is recognized when underlying third-party sales occur and may involve variable consideration.

Vaikutus: Can create lumpy revenue recognition

Stock-based compensation

Equity awards require assumptions about forfeitures and fair value.

Vaikutus: Affects operating expense and reported losses

Contingent milestone consideration

The FXR program sale includes potential future milestone payments.

Vaikutus: Could affect future cash receipts and accounting judgments

Julkisesti listattuja yhtiöitä, joilla on samankaltainen liiketoiminta.

Päivitetty: 24.9.2026

VivoSim Labs, INC. (VIVS) liikevaihto, tulos ja tunnusluvut 2026 – Clarifo