…
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.
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.
Publicly available information on I Synergy Group Ltd (IS3.AU) is limited and company disclosures do not provide a clear, current description of its core operations. The company's long-term prospects therefore depend on clarity and execution of its strategy, ability to generate sustainable revenues and access external capital; investors may find the stock attractive if management can demonstrate consistent operating performance and improved reporting.
Principal risks are limited transparency and low liquidity, execution and financing risk typical of small-cap listings, and the potential for material information gaps in public filings.
Note: The summary and risk score provided above is created by AI and should not be construed as a recommendation of Kalkine.
| 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 | -0.34M | -0.28M | -0.90M | -7.71M | -0.34M |
| Minority interest | - | 0.00M | 0.00M | 0.00M | 0.21M |
| Net income | -0.34M | -0.28M | -0.90M | -7.73M | -1.26M |
| Selling general administrative | - | 1.28M | 2.07M | 9.05M | 1.80M |
| Selling and marketing expenses | - | 0.02M | 0.00M | 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 | -0.30M | -0.25M | -0.88M | -7.83M | -0.34M |
| Ebitda | -0.24M | -0.25M | -0.66M | -7.70M | -0.08M |
| Depreciation and amortization | 0.06M | 0.01M | 0.22M | 0.13M | 0.25M |
| Operating income | -0.30M | -0.09M | -1.19M | -7.83M | -0.34M |
| Other operating expenses | 1.11M | 1.05M | 2.24M | 9.37M | 3.12M |
| Interest expense | 0.04M | 0.02M | 0.02M | 0.01M | 0.01M |
| Tax provision | - | 0.00M | 0.00M | 0.02M | 0.92M |
| Interest income | - | 0.00M | 0.00M | 0.00M | - |
| Net interest income | - | -0.02M | -0.02M | -0.01M | -0.01M |
| Income tax expense | - | 0.00M | 0.00M | 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 | 0.00M | 0.19M | 0.64M |
| Total other income expense net | -0.04M | -0.19M | 0.29M | 0.12M | -0.01M |
| Net income from continuing ops | - | -0.28M | -0.90M | -7.73M | -1.26M |
| Net income applicable to common shares | - | -0.28M | -0.90M | -7.74M | -1.05M |
| 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 |
| 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 | -1.00M | -2.52M | -2.46M | -1.19M | -2.58M |
| 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 | -14.55M | -13.21M | -14.03M | -13.06M | -5.33M |
| Other liab | - | - | - | 3.02M | 3.04M |
| Good will | - | - | - | - | 0.00M |
| Other assets | - | - | - | 1.11M | 0.27M |
| Cash | 0.55M | 0.04M | 0.13M | 0.32M | 0.91M |
| 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 | -0.70M |
| 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 | -0.00M |
| Property plant equipment | - | - | - | 0.54M | 0.81M |
| Total current assets | 0.62M | 0.21M | 0.30M | 1.53M | 1.46M |
| Net tangible assets | - | - | - | -1.19M | -2.58M |
| Short term investments | - | 0.06M | - | - | 0.00M |
| Net receivables | 0.00M | 0.00M | 0.10M | 0.09M | 0.29M |
| Inventory | - | -0.00M | - | 0.29M | 0.24M |
| Accounts payable | - | - | - | 0.04M | 0.02M |
| Accumulated other comprehensive income | 2.70M | 1.72M | 3.06M | 3.54M | 0.31M |
| Non currrent assets other | - | 0.05M | 0.60M | - | -0.00M |
| Non current assets total | 0.01M | 0.07M | 0.67M | 1.65M | 1.07M |
| Capital lease obligations | - | 0.01M | - | 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 | - | 0.00M | -0.01M | -1.13M | -0.32M |
| Change to liabilities | - | - | - | 0.00M | 0.00M |
| Total cashflows from investing activities | -0.00M | 0.00M | -0.01M | 0.00M | -0.32M |
| Net borrowings | - | - | -0.01M | -0.07M | -0.09M |
| Total cash from financing activities | 1.26M | 0.79M | 0.17M | 0.80M | -1.33M |
| Net income | -0.34M | -0.28M | -0.90M | -7.73M | -1.05M |
| Change in cash | 0.51M | -0.09M | -0.20M | -0.58M | -4.04M |
| 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 | -0.75M | -0.88M | -0.36M | -7.44M | -2.24M |
| 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 | - | - | 0.00M | 0.00M | 0.02M |
| Dividends paid | - | - | - | - | -1.25M |
| Change to account receivables | - | 0.00M | 0.36M | - | - |
| Sale purchase of stock | - | 0.10M | 0.18M | 1.78M | - |
| Other cashflows from financing activities | -0.01M | 0.70M | -0.01M | -0.07M | -0.09M |
| Change to netincome | - | - | - | 7.56M | -1.33M |
| Capital expenditures | 0.00M | 0.00M | 0.01M | 1.28M | 0.31M |
| Change in working capital | - | 0.04M | 0.92M | - | - |
| Other non cash items | -0.47M | -0.81M | -0.60M | 7.44M | 0.80M |
| Free cash flow | -0.75M | -0.88M | -0.36M | -8.72M | -2.55M |
Sector: Communication Services Industry: Advertising Agencies
|
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) |
|---|---|---|---|---|---|---|---|---|
| IS3 I Synergy Group Ltd |
- -% |
0.14 | - | - | 12.46 | 18.88 | 11.77 | 216.71 |
| OML Ooh!Media Ltd |
- -% |
1.67 | 33.30 | 13.39 | 1.26 | 1.26 | 2.88 | 7.51 |
| IGL Ive Group Ltd |
-0.01 0.43% |
2.29 | 9.54 | 7.20 | 0.37 | 1.61 | 0.85 | 6.08 |
| PPL Pureprofile Ltd |
-0.00 2.70% |
0.04 | - | - | 0.65 | 4.15 | 0.60 | 7.77 |
| GTN GTN Ltd |
0.01 2.94% |
0.17 | - | 5.63 | 0.21 | 0.28 | 0.24 | 3.47 |
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.
| 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.