YOLFTbeta
I Synergy Group Ltd

I Synergy Group Ltd

IS3 · AU · Communication Services / Advertising Agencies

0.14AUD+0.00 (0.00%)

Price History

Full chart

Market Stats

Previous Close0.14
Open0.14
Day Range0.14 – 0.14
52-Week Range0.145 – 0.60
Volume106
Market Cap10.45M
P/E (TTM)0.00
Forward P/E0.00
EPS-0.01
Dividend Yield0.00%
Beta-2.79
50-Day Avg0.1626
200-Day Avg0.234

About

I Synergy Group Limited provides affiliate marketing solutions to advertisers and affiliates in the digital marketplace in Malaysia. Its flagship platform provides e-commerce packages, blockchain-based rewards programs, and other services that help streamline operations and drive growth for businesses. The company also offers WYDE, a digital marketplace aggregator platform that serves gig workers, shoppers, and merchants. In addition, it provides e-commerce, blockchain, and AI research and development services; and technology, blockchain and software consulting, development, government grants applications, and intellectual property patenting. The company has a strategic collaboration with Treasure Global to develop and commercialize cutting-edge AI cloud infrastructure across Southeast Asia. I Synergy Group Limited was founded in 2008 and is based in Melbourne, Australia.

Company Details

  • SectorCommunication Services
  • IndustryAdvertising Agencies
  • CEOMr. Jee Meng Heng
  • Employees0
  • Headquarters24-26 Kent Street, Melbourne, VIC, Australia, 2000, Australia
  • Websitehttps://www.i-synergygroup.com

Leadership

  • Mr. Jee Meng HengExecutive Chairman & MD
  • Mr. Chee Hong TeoFounder & Non-Executive Deputy Chairman
  • Mr. Swee Seong Mun HooChief Financial Officer · b. 1970
  • Mr. Chung Piow ChuChief Operation Officer
  • Mr. Luke DerbyshireDirector of Investor Relations
  • Mr. Poh Seng OngHead of Marketing
  • Mr. Han Keong OngChief Business Officer
  • Mr. Daniel ChewHead of Affiliate Operations
  • Mr. Muhammad Hibatul MuqlisHead of Shariah Department
  • Mr. Muhammad Dayan Bin Md NorChief Strategy Officer

Financials

Income Statement

Currency: AUD2013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue4.33M15.50M22.26M21.81M10.60M9.55M8.77M8.37M1.91M1.53M1.04M960.40K810.00K
Growth (%)-+258.31%+43.67%-2.05%-51.38%-9.92%-8.20%-4.55%-77.15%-19.72%-32.03%-7.96%-15.66%
Cost of Revenue2.04M10.27M14.68M14.10M7.12M6.81M6.16M5.45M638.00K193.00K1.22K170.92K200.00K
Gross Profit2.29M5.22M7.58M7.71M3.48M2.75M2.61M2.92M1.27M1.34M1.04M960.40K610.00K
Gross Margin52.88%33.71%34.06%35.34%32.86%28.74%29.79%34.94%66.63%87.43%99.88%100.00%75.31%
Operating Expense252.00K978.00K1.51M2.99M3.11M2.92M4.37M3.38M2.48M3.22M2.24M1.05M912.00K
Operating Income2.04M4.25M6.08M4.72M377.00K-175.00K-1.76M-452.46K-1.21M-1.87M-1.19M-86.28K-302.00K
Operating Margin47.05%27.40%27.29%21.63%3.56%-1.83%-20.10%-5.41%-63.07%-122.05%-114.33%-8.98%-37.28%
EBITDA2.04M4.27M6.32M4.87M595.00K88.00K-804.00K-356.38K-88.57K-7.15M-663.53K-248.94K-239.00K
EBITDA Margin47.19%27.54%28.37%22.31%5.61%0.92%-9.17%-4.26%-4.63%-465.63%-63.59%-25.92%-29.51%
Net Income1.35M2.79M4.11M3.01M-282.00K-784.00K-2.16M-1.47M-1.05M-7.73M-903.17K-278.66K-339.00K
Net Income Margin31.28%17.98%18.46%13.78%-2.66%-8.21%-24.62%-17.53%-54.87%-503.71%-86.56%-29.02%-41.85%
R&D-------4.51K106.99K359.09K157.20K155.26K-
R&D as % of Total Revenue-------0.05%5.60%23.39%15.07%16.17%-
Interest Expense0004.00K10.00K13.00K25.00K10.02K6.58K14.00K18.27K24.88K38.00K
Interest Expense % of Total Revenue0.00%0.00%0.00%0.02%0.09%0.14%0.29%0.12%0.34%0.91%1.75%2.59%4.69%

Balance Sheet

Currency: AUD2013-12-312014-12-312015-12-312016-06-302016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets--16.68M16.68M14.71M16.09M13.70M11.08M7.88M2.53M3.18M558.19K283.79K632.00K
Total Liabilities--8.23M8.23M13.04M10.41M9.93M10.17M7.79M5.07M4.34M2.92M2.77M1.63M
Total Equity--7.29M7.29M1.67M3.47M1.87M-309.00K-1.42M-2.58M-1.19M-2.40M-2.52M-1.00M
Cash--14.55M14.55M11.12M12.89M9.95M6.22M4.95M907.00K322.00K127.01K39.64K546.00K
Total Debt--77.00K-455.00K269.00K366.00K516.00K201.71K234.31K481.08K627.18K607.89K634.00K
Net Debt---14.47M--10.90M-12.62M-9.59M-5.70M-4.75M-672.69K94.00K500.17K568.25K88.00K

Cash Flow

Currency: AUD2013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow3.96M5.88M9.24M7.25M1.61M-950.00K-1.31M-450.00K-2.24M-2.27M-358.15K-879.99K-750.00K
Investing Cash Flow-50.00K-146.00K-359.00K-936.00K110.00K9.00K-501.00K-313.00K-324.00K4.27K-6.54K0-4.00K
Financing Cash Flow-2.06M-2.36M-9.04M-39.00K45.00K-2.00M-1.78M-304.00K-1.33M1.69M168.00K792.63K1.26M
Capital Expenditure51.00K168.00K399.00K997.00K280.00K284.00K813.00K330.00K312.00K1.28M6.54K44.00K
Free Cash Flow3.91M5.72M8.85M6.25M1.33M-1.23M-2.12M-780.00K-2.55M-8.72M-364.69K-879.99K-754.00K
Dividends Paid65.00K5.00M9.53M557.00K1.47M1.73M1.04M-1.25M----
FCF to OCF98.71%97.15%95.68%86.24%82.58%129.89%162.06%173.33%113.95%383.51%101.82%100.00%100.53%
Dividend Paid to FCF1.66%87.37%107.77%8.91%110.40%-140.11%-49.03%--48.92%----

Earnings

Report DateMar 28, 2017Apr 1, 2017Aug 31, 2017Mar 29, 2018Aug 31, 2018Feb 28, 2019Aug 30, 2019Feb 26, 2020Aug 31, 2020Feb 25, 2021Aug 31, 2021Feb 28, 2022Aug 31, 2022Feb 28, 2023Mar 31, 2025Aug 29, 2025
EPS Estimate0.000.000.000.000.000.000.000.000.000.000.00---0.000.00
EPS Actual0.010.010.000.000.000.000.00-0.01-0.01-0.010.00-0.01-0.02-0.030.000.00
Surprise----------------
Timing-----------Pre-marketAfter-hoursAfter-hours--

Key Statistics & Ratios

Market Cap10.45M
Enterprise Value9.91M
Trailing P/E0.00
Forward P/E0.00
Price / Sales13.35
Price / Book18.88
EPS-0.01
Book Value-0.015
Revenue (TTM)782.80K
Gross Profit (TTM)646.08K
EBITDA-318.32K
Profit Margin-64.33%
Operating Margin-33.75%
Return on Equity-40099.26%
Return on Assets-29.49%
Shares Outstanding69.68M
Shares Float6.95M
Beta-2.79
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20181×
0.04Oct 24, 2018
20171×
0.03Sep 19, 2017

Stock Splits

  • Jun 3, 20261:25
  • Jun 6, 2025322782:138335