XNASSOPA
Market cap3mUSD
Dec 24, Last price
0.89USD
1D
0.50%
1Q
-24.26%
IPO
-98.02%
Name
Society Pass Inc
Chart & Performance
P/E
—
P/S
0.40
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
43.08%
Rev. gr., 5y
%
Revenues
8m
+45.00%
Net income
-18m
L-46.33%
CFO
-14m
L-3.77%
Profile
Society Pass Incorporated engages in the acquisition and operation of e-commerce platforms for consumers and merchants in Southeast Asia. It operates in two segments, E-Commerce and Merchant POS. The company's e-commerce interfaces include lifestyle platforms, such as Leflair App and Leflair.com website; food and beverage (F&B) delivery platforms comprising Pushkart App, Pushkart.ph website, Handycart App, and Handycart.vn website; merchant software segment that consists of #HOTTAB Biz App, #HOTTAB POS App, and Hottab.net website; and loyalty platforms, such as Society Pass App and SoPa.asia website. Its loyalty-focused and data-driven e-commerce marketing platform interfaces connect consumers with merchants in the F&B and lifestyle sectors. The company was formerly known as Food Society, Inc. and changed its name to Society Pass Incorporated in October 2018. Society Pass Incorporated was incorporated in 2018 and is headquartered in Singapore.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | ||||||
Revenues | 8,172 45.00% | 5,636 984.00% | 520 891.14% | |||
Cost of revenue | 26,132 | 36,292 | 34,532 | |||
Unusual Expense (Income) | ||||||
NOPBT | (17,960) | (30,656) | (34,012) | |||
NOPBT Margin | ||||||
Operating Taxes | 25 | 4 | 11 | |||
Tax Rate | ||||||
NOPAT | (17,986) | (30,660) | (34,023) | |||
Net income | (18,134) -46.33% | (33,786) -2.82% | (34,765) 808.18% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | (786) | 10,816 | 25,447 | |||
BB yield | 135.48% | -670.81% | -388.27% | |||
| Debt | ||||||
Debt current | 585 | 496 | 218 | |||
Long-term debt | 2,259 | 2,614 | 1,040 | |||
Deferred revenue | ||||||
Other long-term liabilities | (69) | |||||
Net debt | (785) | (15,821) | (22,007) | |||
| Cash flow | ||||||
Cash from operating activities | (13,908) | (14,454) | (10,814) | |||
CAPEX | (219) | (566) | (47) | |||
Cash from investing activities | (340) | 177 | (247) | |||
Cash from financing activities | (786) | 10,183 | 33,824 | |||
FCF | (17,836) | (28,073) | (41,144) | |||
| Balance | ||||||
Cash | 3,629 | 18,931 | 23,265 | |||
Long term investments | ||||||
Excess cash | 3,220 | 18,649 | 23,239 | |||
Stockholders' equity | (99,789) | (81,416) | (47,508) | |||
Invested Capital | 106,250 | 101,267 | 80,400 | |||
ROIC | ||||||
ROCE | ||||||
| EV | ||||||
Common stock shares outstanding | 1,931 | 1,629 | 630 | |||
Price | 0.30 -69.68% | 0.99 -90.49% | 10.41 | |||
Market cap | 580 -64.04% | 1,612 -75.40% | 6,554 | |||
EV | (482) | (14,545) | (15,555) | |||
EBITDA | (16,689) | (27,348) | (30,802) | |||
EV/EBITDA | 0.03 | 0.53 | 0.51 | |||
Interest | 235 | 25 | 42 | |||
Interest/NOPBT | ||||||