Xamble Group Ltd

Communication Services AU XGL

0.01AUD
0.00(0%)

Last update at 2026-06-02T00:00:00Z

Day Range

0.010.01

LowHigh

52 Week Range

0.0090.03

LowHigh

Fundamentals

Previous Close 0.01
Market Cap4.07M
Volume0
P/E Ratio-
Dividend Yield-%
EBITDA-3.05759M
Revenue TTM6.77M
Revenue Per Share TTM0.02
Gross Profit TTM 2.63M
Diluted EPS TTM-0.01

Overview
Financials
Peer Comparison
Reports
Stock Research & News
Profile

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	-2.44648M	-2.24860M	-1.82531M	-1.04246M	-0.58845M
Minority interest	0.03M	0.07M	-0.05495M	0.04M	0.02M
Net income	-2.42365M	-2.23904M	-1.97499M	-1.11135M	-0.81392M
Selling general administrative	5.69M	6.40M	5.73M	5.34M	6.51M
Selling and marketing expenses	-	-	-	0.17M	0.10M
Gross profit	2.63M	3.65M	4.59M	4.63M	4.76M
Reconciled depreciation	0.18M	0.31M	0.29M	0.23M	0.21M
Ebit	-	-	-	-1.03190M	-0.58198M
Ebitda	-	-	-	-0.79885M	-0.37035M
Depreciation and amortization	-	-	-	0.23M	0.21M
Non operating income net other	-	-	-	-	-
Operating income	-3.26803M	-3.06223M	-1.77060M	-1.03190M	-0.58198M
Other operating expenses	-	-	-	12.57M	13.98M
Interest expense	0.00593M	0.00934M	0.00975M	0.00559M	0.00647M
Tax provision	0.01M	0.06M	0.09M	0.07M	0.23M
Interest income	0.04M	0.05M	0.07M	0.02M	0.00528M
Net interest income	0.03M	0.04M	0.06M	0.02M	-0.00119M
Extraordinary items	-	-	-	-	-
Non recurring	-	-	-	-	-
Other items	-	-	-	-	-
Income tax expense	-	-	-	0.07M	0.23M
Total revenue	6.77M	9.19M	10.69M	11.06M	11.52M
Total operating expenses	-	-	-	6.14M	7.23M
Cost of revenue	4.14M	5.54M	6.09M	6.43M	6.76M
Total other income expense net	0.61M	0.46M	-0.16637M	-0.01056M	-0.00647M
Discontinued operations	-	-	-	-	-
Net income from continuing ops	-2.45842M	-2.31202M	-1.92004M	-1.11135M	-0.81392M
Net income applicable to common shares	-	-	-	-1.07501M	-0.79582M
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	3.66M	5.42M	6.07M	7.56M	9.12M
Intangible assets	-	-	0.21M	0.19M	0.17M
Earning assets	-	-	-	-	-
Other current assets	0.52M	0.19M	0.31M	0.15M	0.19M
Total liab	3.45M	2.12M	1.99M	2.36M	3.47M
Total stockholder equity	-0.23562M	2.71M	3.54M	4.66M	5.11M
Deferred long term liab	-	-	-	-	-
Other current liab	1.79M	0.21M	0.20M	0.55M	0.39M
Common stock	15.89M	-	-	14.11M	14.11M
Capital stock	15.89M	15.89M	14.54M	14.11M	14.11M
Retained earnings	-17.23079M	-14.99983M	-12.09548M	-11.59977M	-10.50274M
Other liab	-	-	-	-	-
Good will	0.08M	0.08M	0.09M	-	0.09M
Other assets	-	-	-	0.04M	0.05M
Cash	0.97M	2.83M	2.80M	4.31M	5.41M
Cash and equivalents	-	-	-	4.31M	5.41M
Total current liabilities	3.38M	2.08M	1.91M	2.25M	3.44M
Current deferred revenue	-	-	-	-	0.86M
Net debt	-0.77128M	-	-	-4.08678M	-5.27565M
Short term debt	0.13M	-	-	0.12M	0.11M
Short long term debt	-	-	-	-	-
Short long term debt total	0.20M	-	-	0.22M	0.14M
Other stockholder equity	-	-	-	-0.30277M	1.50M
Property plant equipment	-	-	-	0.51M	0.35M
Total current assets	2.92M	4.94M	5.18M	6.62M	8.32M
Long term investments	0.21M	-	0.13M	0.20M	0.23M
Net tangible assets	-	-	-	4.47M	4.94M
Short term investments	-	-	-	-	-
Net receivables	1.43M	1.45M	1.71M	2.17M	2.71M
Long term debt	-	-	-	-	-
Inventory	-	-	-	-	0.00000M
Accounts payable	1.46M	1.70M	1.33M	1.58M	2.09M
Total permanent equity	-	-	-	-	-
Noncontrolling interest in consolidated entity	-	-	-	-	-
Temporary equity redeemable noncontrolling interests	-	-	-	-	-
Accumulated other comprehensive income	1.10M	-	-	2.15M	1.50M
Additional paid in capital	-	-	-	-	-
Common stock total equity	-	-	-	-	-
Preferred stock total equity	-	-	-	-	-
Retained earnings total equity	-	-	-	-	-
Treasury stock	-	-	-	-	-
Accumulated amortization	-	-	-	-	-
Non currrent assets other	-	-	-	-	-
Deferred long term asset charges	-	-	-	-	-
Non current assets total	0.74M	0.48M	0.89M	0.94M	0.80M
Capital lease obligations	0.20M	0.08M	0.16M	0.22M	0.14M
Long term debt total	-	-	-	0.10M	0.03M

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	-	-0.01585M	-0.09712M	-0.16016M	-0.52151M
Change to liabilities	-	-	-	-0.50303M	0.80M
Total cashflows from investing activities	-0.18206M	-	-	-0.16016M	-0.68904M
Net borrowings	-	-	-	-0.12376M	-0.12069M
Total cash from financing activities	0.99M	1.27M	0.20M	-0.12936M	2.74M
Change to operating activities	-	-	-	0.17M	-0.14900M
Net income	-2.42365M	-2.23904M	-1.97499M	-1.11135M	-0.79582M
Change in cash	-1.85842M	-0.02874M	-1.57147M	-1.10711M	2.04M
Begin period cash flow	2.83M	3.11M	4.79M	5.41M	3.38M
End period cash flow	0.97M	2.83M	3.12M	4.31M	5.41M
Total cash from operating activities	-2.66025M	-	-	-0.87830M	-0.02773M
Issuance of capital stock	1.34M	1.45M	0.38M	-	3.19M
Depreciation	-	-	-	0.23M	0.21M
Other cashflows from investing activities	-0.17295M	-	-	0.08M	0.00528M
Dividends paid	0.12M	-0.05899M	-0.02633M	-	0.13M
Change to inventory	-	-	-	-	-
Change to account receivables	-	-	-	0.68M	-0.56675M
Sale purchase of stock	-0.12835M	-	-	0.00000M	-0.19750M
Other cashflows from financing activities	-0.10650M	-	-	-0.12936M	-0.09861M
Change to netincome	-	-	-	-0.16367M	0.48M
Capital expenditures	0.22M	0.05M	0.28M	0.24M	0.17M
Change receivables	-	-	-	-	-
Cash flows other operating	-	-	-	-	-
Exchange rate changes	-	-	-	-	-
Cash and cash equivalents changes	-	-	-	-	-
Change in working capital	-	-	-	0.16M	-0.11709M
Stock based compensation	-	-	-	-	-
Other non cash items	-2.66025M	-	-	0.88M	0.58M
Free cash flow	-2.87820M	-1.33312M	-1.95728M	-1.11357M	-0.20054M

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)
XGL Xamble Group Ltd	- -%	0.01	-	-	0.60	5.27	0.55	-8.5553
OML Ooh!Media Ltd	-0.11 8.15%	1.24	44.83	11.68	1.03	0.97	2.54	7.05
IGL Ive Group Ltd	-0.03 1.18%	2.52	9.18	7.20	0.43	1.82	0.78	5.54
PPL Pureprofile Ltd	0.002 6.06%	0.04	-	-	0.63	3.97	0.57	9.14
GTN GTN Ltd	0.01 5.00%	0.21	-	5.63	0.22	0.32	0.28	2.15

Reports Covered

View All

Profile

Xamble Group Limited engages in the digital media business in Malaysia and Taiwan. The company engages social media influencers to promote their products and services. It also provides social media strategy and campaign management services for advertisers, as well as the involved manufacturing and construction of advertising devices across various media. In addition, the company provides automated livestream shopping experience to merchants and their customers. It operates under the nuffnang, Xamble CREATORS, Sashimi, Xamble LIVE, platapunta, and Xamble SOCIAL WALLET brands. The company was formerly known as Netccentric Limited and changed its name to Xamble Group Limited in June 2023. Xamble Group Limited was incorporated in 2006 and is based in Kuala Lumpur, Malaysia.

Xamble Group Ltd

Level 9, Menara HLX,, Kuala Lumpur, Malaysia, 50450

60 3 2935 9698
https://www.xamble.com

Key Executives

Name	Title	Year Born
Mr. Ganesh Kumar Bangah	Exec. Chairman	1979
Ms. Angeline Chiam	Chief Financial Officer	NA
Ms. Joanne Chen	Chief Operations Officer	NA
Mr. Tze Hoong Teoh	Chief Technical Officer	NA
Mr. Daniel Wong	Chief Technology Officer	NA
Mr. Lee Tamplin B.A.	Company Sec.	NA
Chee Mei Sin	Company Sec.	NA
Mr. Ganesh Kumar Bangah	Executive Chairman	1979
Kausern Hieu	Chief Executive Officer of Nuffnang Malaysia	NA
Ms. Pei Pei Lim A.C.I.S., A.C.S.	Company Secretary	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.