1800-272-662
Shopping Cart 0
countryflagAU
Login

I Synergy Group Ltd

Communication Services AU IS3

0.008AUD
0.001(14.29%)

Last update at 2026-03-13T03:31:00Z

Day Range

0.0080.008
LowHigh

52 Week Range

0.0010.03
LowHigh

Fundamentals

  • Previous Close 0.007
  • Market Cap12.18M
  • Volume363606
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-0.29800M
  • Revenue TTM0.81M
  • Revenue Per Share TTM0.001
  • Gross Profit TTM 0.67M
  • Diluted EPS TTM-

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

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax -0.33900M -0.27952M -0.90219M -7.71400M -0.34300M
Minority interest - 0.00124M 0.00069M 0.00030M 0.21M
Net income -0.33900M -0.27866M -0.90317M -7.73200M -1.26200M
Selling general administrative - 1.28M 2.07M 9.05M 1.80M
Selling and marketing expenses - 0.02M 0.00311M 0.13M 0.19M
Gross profit 0.61M 0.96M 1.04M 1.34M 1.27M
Reconciled depreciation - 0.17M 0.22M 0.29M 0.25M
Ebit -0.30200M -0.25464M -0.88392M -7.83300M -0.33600M
Ebitda -0.23900M -0.24894M -0.66353M -7.70000M -0.08400M
Depreciation and amortization 0.06M 0.00570M 0.22M 0.13M 0.25M
Non operating income net other - - - - -
Operating income -0.30200M -0.08628M -1.19294M -7.83300M -0.33600M
Other operating expenses 1.11M 1.05M 2.24M 9.37M 3.12M
Interest expense 0.04M 0.02M 0.02M 0.01M 0.00700M
Tax provision - 0.00038M 0.00167M 0.02M 0.92M
Interest income - 0.00039M 0.00052M 0.00217M -
Net interest income - -0.02449M -0.01775M -0.01400M -0.00700M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense - 0.00038M 0.00167M 0.02M 0.92M
Total revenue 0.81M 0.96M 1.04M 1.53M 1.91M
Total operating expenses 0.91M 0.88M 2.24M 9.47M 2.48M
Cost of revenue 0.20M 0.17M 0.00122M 0.19M 0.64M
Total other income expense net -0.03700M -0.19324M 0.29M 0.12M -0.00700M
Discontinued operations - - - - -
Net income from continuing ops - -0.27990M -0.90386M -7.73200M -1.26200M
Net income applicable to common shares - -0.27866M -0.90318M -7.74339M -1.04900M
Preferred stock and other adjustments - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 0.63M 0.28M 0.97M 3.18M 2.53M
Intangible assets - - - 1.11M 0.27M
Earning assets - - - - -
Other current assets 0.07M 0.11M 0.07M 0.83M 0.02M
Total liab 1.63M 2.77M 3.39M 4.34M 5.07M
Total stockholder equity -1.00100M -2.52216M -2.45900M -1.19400M -2.57798M
Deferred long term liab - - - 1.11M 0.27M
Other current liab 0.48M 1.06M 0.66M 0.80M 0.72M
Common stock 10.85M 8.97M 8.51M 8.33M 2.44M
Capital stock - 8.97M - 8.33M 2.44M
Retained earnings -14.55200M -13.20909M -14.03000M -13.05800M -5.32600M
Other liab - - - 3.02M 3.04M
Good will - - - - 0.00000M
Other assets - - - 1.11M 0.27M
Cash 0.55M 0.04M 0.13M 0.32M 0.91M
Cash and equivalents - - - - -
Total current liabilities 1.49M 2.26M 2.08M 1.20M 1.94M
Current deferred revenue 0.38M - 0.85M 0.06M 1.12M
Net debt 0.09M 1.17M 0.50M 0.09M -0.70400M
Short term debt 0.63M 1.20M 0.57M 0.30M 0.08M
Short long term debt - 0.60M - - -
Short long term debt total 0.63M 1.21M 0.63M 0.42M 0.20M
Other stockholder equity - - - 0.02M -0.00098M
Property plant equipment - - - 0.54M 0.81M
Total current assets 0.62M 0.21M 0.30M 1.53M 1.46M
Long term investments - - - - -
Net tangible assets - - - -1.19400M -2.57700M
Short term investments - 0.06M - - 0.00000M
Net receivables 0.00300M 0.00052M 0.10M 0.09M 0.29M
Long term debt - - - - -
Inventory - -0.00052M - 0.29M 0.24M
Accounts payable - - - 0.04M 0.02M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 2.70M 1.72M 3.06M 3.54M 0.31M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - 0.05M 0.60M - -0.00074M
Deferred long term asset charges - - - - -
Non current assets total 0.01000M 0.07M 0.67M 1.65M 1.07M
Capital lease obligations - 0.00789M - 0.42M 0.20M
Long term debt total - - - 0.19M 0.12M
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Investments - 0.00000M -0.00654M -1.12800M -0.32400M
Change to liabilities - - - 0.00000M 0.00000M
Total cashflows from investing activities -0.00400M 0.00000M -0.00654M 0.00427M -0.32400M
Net borrowings - - -0.01200M -0.07100M -0.08600M
Total cash from financing activities 1.26M 0.79M 0.17M 0.80M -1.33200M
Change to operating activities - - - - -
Net income -0.33900M -0.27866M -0.90317M -7.73200M -1.04900M
Change in cash 0.51M -0.08737M -0.19669M -0.58500M -4.04400M
Begin period cash flow 0.04M 0.13M 0.32M 0.91M 4.95M
End period cash flow 0.55M 0.04M 0.13M 0.32M 0.91M
Total cash from operating activities -0.75000M -0.87999M -0.35816M -7.44000M -2.23600M
Issuance of capital stock - 0.80M 0.18M 0.87M -
Depreciation 0.06M 0.17M 0.22M 0.29M 0.25M
Other cashflows from investing activities - - 0.00000M 0.00427M 0.02M
Dividends paid - - - - -1.24600M
Change to inventory - - - - -
Change to account receivables - 0.00289M 0.36M - -
Sale purchase of stock - 0.10M 0.18M 1.78M -
Other cashflows from financing activities -0.00500M 0.70M -0.01200M -0.07100M -0.08600M
Change to netincome - - - 7.56M -1.33200M
Capital expenditures 0.00400M 0.00000M 0.00654M 1.28M 0.31M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital - 0.04M 0.92M - -
Stock based compensation - - - - -
Other non cash items -0.47400M -0.81117M -0.60023M 7.44M 0.80M
Free cash flow -0.75400M -0.87999M -0.36469M -8.72400M -2.54800M

Peer Comparison

Sector: Communication Services Industry: Advertising Agencies

Company 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)
IS3
I Synergy Group Ltd		 0.001 14.29% 0.008 - - 15.04 18.88 14.37 100.36
OML
Ooh!Media Ltd		 0.03 2.76% 0.93 30.17 8.22 0.71 0.68 2.24 6.21
IGL
Ive Group Ltd		 -0.02 0.78% 2.56 9.21 7.20 0.43 1.78 0.77 5.48
PPL
Pureprofile Ltd		 0.001 2.50% 0.04 - - 0.77 5.04 0.74 11.77
EGG
Enero Group Ltd		 0.01 2.58% 0.48 - 6.84 0.24 0.31 0.19 17.38

Reports Covered

Stock Research & News

View All

Profile

I Synergy Group Limited provides affiliate marketing solutions to advertisers and affiliates in the digital marketplace in Malaysia. The company's flagship platform provides businesses with eCommerce packages, blockchain-based rewards programs, and other services that help streamline their operations and drive growth. It also offers WYDE, a digital marketplace aggregator platform which serves gig workers, shoppers, and merchants. In addition, the company provides e-commerce, blockchain, and AI research and development services; and technology, blockchain and software consulting, development, government grants applications, and intellectual property patenting. I Synergy Group Limited 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.

I Synergy Group Ltd

505 Little Collins Street, Melbourne, VIC, Australia, 3000

Key Executives

Name Title Year Born
Mr. Chung Piow Chu Chief Operation Officer NA
Mr. Han Keong Ong Chief Bus. Officer NA
Mr. Kevin Coutinho Director, MD & CEO NA
Mr. Ying Tung Kuan Chief Financial Officer NA
Ms. Huay Koh Shuk Chief Information Officer NA
Mr. Luke Derbyshire Director of Investor Relations NA
Mr. Poh Seng Ong Head of Marketing NA
Ms. Jolini Jothi HR Mang. NA
Mr. Daniel Chew Head of Affiliate Operations NA
Mr. Muhammad Hibatul Muqlis Head of Shariah Department 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.