…
FlexiRoam Limited engages in the telecommunications and Internet of Things (IoT) connectivity business worldwide. It operates through Travel and Business-to-Business segments. The company supplies eSIM and physical SIM based data solutions; and local data, regional data, global data, voice and text, and inflight data plans. It also provides wholesale connectivity solutions and other technology services directly to business clients. The company was formerly known as Flexiroam Sdn Bhd and changed its name to FlexiRoam Limited in April 2015. FlexiRoam Limited was founded in 2011 and is based in Petaling Jaya, Malaysia.
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
A unique technical analysis driven score developed by Kalkine showing momentum in stock prices based on select technical indicators identified.
Flexiroam Limited operates a digital and SIM-based mobile data roaming platform connecting international travellers and enterprise customers to partner mobile networks. Long-term growth drivers include rising travel, adoption of eSIM and digital distribution, and expansion of wholesale and enterprise partnerships that may support recurring revenue; investors may find the company attractive for its focused cross-border connectivity niche and asset-light distribution model.
Key risks include intense competition from carriers and digital roaming platforms, dependence on third-party carrier agreements, technology transition execution, and constrained scale or funding.
Note: The summary and risk score provided above is created by AI and should not be construed as a recommendation of Kalkine.
| Breakdown | 2026-06-30 | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2026-06-30 | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
| Income before tax | 0.66M | -1.99M | -0.91M | 3.00M | -4.19M |
| Net income | 0.66M | -2.00M | -1.06M | 3.00M | -4.19M |
| Selling general administrative | - | 3.80M | 9.21M | 1.09M | 3.65M |
| Selling and marketing expenses | - | 3.37M | - | 0.98M | 1.06M |
| Gross profit | 2.56M | 8.04M | 6.47M | 1.45M | 1.48M |
| Reconciled depreciation | - | 2.47M | 2.04M | 0.03M | 0.02M |
| Ebit | 0.83M | -1.88M | -0.78M | 3.11M | -4.02M |
| Ebitda | 1.33M | 0.59M | 1.26M | 3.28M | -4.00M |
| Depreciation and amortization | 0.51M | 2.47M | 2.04M | 0.17M | 0.02M |
| Operating income | 0.83M | -1.94M | -0.78M | -2.41M | -4.02M |
| Other operating expenses | 9.34M | 15.51M | 16.05M | -0.98M | 7.52M |
| Interest expense | 0.11M | 0.11M | 0.05M | 0.11M | 0.17M |
| Tax provision | - | 0.00M | 0.15M | 0.00M | 0.00M |
| Interest income | - | 0.01M | 0.01M | 0.03M | 0.01M |
| Net interest income | - | -0.11M | -0.05M | -0.47M | -0.16M |
| Income tax expense | 0.00M | 0.00M | 0.15M | 4.13M | 0.00M |
| Total revenue | 10.17M | 13.58M | 15.27M | 2.76M | 3.67M |
| Total operating expenses | 1.73M | 9.98M | 7.25M | 2.37M | 5.33M |
| Cost of revenue | 7.62M | 5.53M | 8.80M | 1.31M | 2.19M |
| Total other income expense net | -0.17M | -0.06M | -0.13M | 4.02M | -0.17M |
| Net income from continuing ops | - | -2.00M | -1.06M | -2.64M | -4.19M |
| Net income applicable to common shares | - | -2.00M | -1.06M | -2.64M | -4.19M |
| Breakdown | 2026-06-30 | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2026-06-30 | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
| Total assets | 9.24M | 7.94M | 7.11M | 7.09M | 4.71M |
| Intangible assets | 3.68M | 0.52M | - | 3.98M | 0.06M |
| Other current assets | 0.05M | 0.03M | 0.30M | 0.17M | 0.07M |
| Total liab | 5.10M | 5.46M | 7.20M | 8.21M | 6.71M |
| Total stockholder equity | 4.14M | 2.49M | -0.08M | -1.12M | -1.99M |
| Deferred long term liab | - | - | - | 0.69M | - |
| Other current liab | 0.27M | 0.81M | 1.27M | 6.96M | 4.82M |
| Common stock | 55.34M | - | 50.56M | 48.64M | 46.88M |
| Capital stock | - | 55.34M | - | 47.96M | 46.88M |
| Retained earnings | -49.35M | -50.07M | -47.78M | -46.72M | -47.08M |
| Other assets | - | - | - | 0.69M | - |
| Cash | 3.54M | 1.61M | 0.46M | 1.30M | 4.21M |
| Total current liabilities | 5.10M | 5.46M | 7.20M | 8.21M | 6.71M |
| Current deferred revenue | 2.36M | - | 3.09M | 3.54M | 1.88M |
| Net debt | -2.64M | - | -0.06M | -1.30M | -4.21M |
| Short term debt | 0.90M | - | 0.40M | -3.59M | 0.00M |
| Short long term debt total | 0.90M | - | 0.40M | - | - |
| Other stockholder equity | - | - | - | -2.44M | -1.80M |
| Property plant equipment | - | - | - | 0.04M | 0.03M |
| Total current assets | 5.54M | 4.14M | 2.26M | 2.08M | 4.63M |
| Net tangible assets | - | - | - | -4.30M | -2.05M |
| Short term investments | 0.03M | 0.03M | 0.03M | 1.07M | 1.05M |
| Net receivables | 1.82M | 1.46M | 1.38M | 0.21M | 0.07M |
| Inventory | 0.09M | 0.08M | 0.09M | 0.39M | 0.28M |
| Accounts payable | 1.57M | 1.54M | 2.43M | 1.31M | 0.45M |
| Accumulated other comprehensive income | -1.85M | - | -2.86M | -3.04M | -1.80M |
| Non currrent assets other | - | 3.25M | 4.82M | - | - |
| Non current assets total | 3.70M | 3.80M | 4.85M | 5.02M | 0.09M |
| Long term debt total | - | - | - | 0.00M | 0.00M |
| Breakdown | 2026-06-30 | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2026-06-30 | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
| Investments | - | -0.64M | -1.95M | -0.73M | -0.08M |
| Change to liabilities | - | - | - | 1.08M | 0.02M |
| Total cashflows from investing activities | -0.52M | -0.64M | -1.95M | -0.73M | -0.08M |
| Net borrowings | - | - | - | - | -0.00M |
| Total cash from financing activities | - | 4.98M | 2.30M | -0.00M | 4.25M |
| Change to operating activities | - | - | - | -0.01M | 0.06M |
| Net income | 0.66M | -2.00M | -1.06M | -2.64M | -4.19M |
| Change in cash | 1.93M | 1.15M | -0.81M | -0.80M | 1.40M |
| Begin period cash flow | 1.61M | 0.46M | 1.27M | 2.10M | 2.81M |
| End period cash flow | 3.54M | 1.61M | 0.46M | 1.30M | 4.21M |
| Total cash from operating activities | 2.71M | -3.08M | -1.06M | -1.62M | 0.02M |
| Issuance of capital stock | - | 4.23M | 1.90M | - | 4.25M |
| Depreciation | 0.51M | - | 2.04M | 0.03M | 0.02M |
| Other cashflows from investing activities | - | -0.63M | 0.02M | 0.03M | -0.69M |
| Change to inventory | -0.01M | 0.00M | 0.31M | -0.09M | 0.04M |
| Change to account receivables | 0.58M | -1.43M | -1.15M | -0.14M | -0.13M |
| Sale purchase of stock | - | 4.23M | 1.90M | -0.00M | 4.25M |
| Other cashflows from financing activities | - | - | -1.95M | -0.00M | 4.25M |
| Change to netincome | - | - | - | 0.16M | 1.65M |
| Capital expenditures | 0.00M | 0.00M | 1.96M | 0.29M | 0.08M |
| Change in working capital | 0.10M | -3.30M | -2.38M | -0.23M | -0.01M |
| Stock based compensation | - | - | - | 0.83M | 1.31M |
| Other non cash items | 1.45M | 0.22M | 6.22M | 1.00M | 4.18M |
| Free cash flow | 2.71M | -3.09M | -3.02M | -1.91M | -0.06M |
Sector: Communication Services Industry: Telecom Services
|
Stock Name
|
Change
(AUD) |
Price
(AUD) |
Trailing
PE (x) |
Forward
PE (x) |
Price Sales
TTM (x) |
Price to Book Value (x)
|
Enterprise Value
to Revenue (x) |
Enterprise Value
to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| FRX Flexiroam Ltd |
-0.00 15.00% |
0.02 | - | - | 2.97 | 6.60 | 2.45 | 19.52 |
| TLS Telstra Group Ltd |
0.04 0.79% |
5.11 | 25.15 | 23.75 | 2.43 | 4.45 | 3.27 | 8.40 |
| TPG TPG Telecom Ltd |
0.07 1.76% |
4.04 | 136.67 | 90.91 | 1.60 | 0.92 | 2.39 | 7.99 |
| SPK Spark New Zealand Ltd |
0.03 1.73% |
1.76 | 7.64 | 14.95 | 0.81 | 2.35 | 1.54 | 4.55 |
| CNU Chorus Ltd |
0.09 1.35% |
6.75 | 95.29 | 50.25 | 2.81 | 3.47 | 6.63 | 9.39 |
FlexiRoam Limited engages in the telecommunications and Internet of Things (IoT) connectivity business worldwide. It operates through Travel and Business-to-Business segments. The company supplies eSIM and physical SIM based data solutions; and local data, regional data, global data, voice and text, and inflight data plans. It also provides wholesale connectivity solutions and other technology services directly to business clients. The company was formerly known as Flexiroam Sdn Bhd and changed its name to FlexiRoam Limited in April 2015. FlexiRoam Limited was founded in 2011 and is based in Petaling Jaya, Malaysia.
| Name | Title | Year Born |
|---|---|---|
| Mr. Marc Barnett | CEO & Exec. Director | NA |
| Mr. Kenn Tat Ong | Founder, Chief Innovation Officer & Non-Exec. Director | 1982 |
| Mr. Lip Lin Tan | Chief Financial Officer | NA |
| Mr. Jon Gregory | Chief Operating Officer | NA |
| Mr. Michael King | Chief Technology Officer | NA |
| Mr. Jhia Sheng Khoo | VP of Bus. & Investor Devel. | NA |
| Mr. Kup Sang Yeap | Vice-Pres of Sales & Marketing | NA |
| Mr. Joost Cordes | Chief Revenue Officer | NA |
| Ms. Natalie Teo | Company Sec. | NA |
| Mr. Marc Barnett | CEO & Executive Director | NA |
Disclaimer - (*)This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.