Detailed financial statements for None (AGRZ): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
Agroz Inc. is an investment holding entity established in 2020 and headquartered in Petaling Jaya, Malaysia. The company primarily functions as a vertically integrated agricultural technology enterprise within Malaysia, focusing on the entire lifecycle of large-scale, commercial, and industrial-grade indoor Controlled Environment Agriculture (CEA) vertical farms.
Analysis Summary
Balance sheet quality for AGRZ: current ratio of 1.3, net debt of $4.7M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Cash flow quality is below average: free cash flow of -$5.9M represents -167% conversion of reported net income. High conversion (above 90%) suggests earnings translate cleanly into cash; lower conversion may indicate working capital tightness or accounting timing differences.
Income Statement (10y)
| Year | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue | $2.9M | $18.5M | $40.9M |
| Cost of Revenue | $2.6M | $10.2M | $26.0M |
| Gross Profit | $274711 | $8.3M | $14.8M |
| Research & Development | 0 | 0 | 0 |
| Selling, General & Admin | $382612 | $1.6M | $5.7M |
| Operating Expenses | $473666 | $1.9M | $6.8M |
| Operating Income | -$198955 | $6.3M | $8.0M |
| EBITDA | -$105926 | $5.9M | $8.8M |
| Interest Expense | $90649 | $503211 | $1.7M |
| Pre-tax Income | -$289865 | $5.1M | $6.3M |
| Income Tax | 0 | $1.4M | $2.8M |
| Net Income | -$289865 | $3.8M | $3.5M |
| EPS | $-0.01 | $0.17 | $0.15 |
| EPS (Diluted) | $-0.01 | $0.17 | $0.15 |
| Shares Outstanding (Diluted) | $22.6M | $23.8M | $23.8M |
Balance Sheet (10y)
| Year | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Cash & Equivalents | $3392 | $73910 | $109161 | $390500 |
| Short-term Investments | 0 | 0 | 0 | 0 |
| Receivables | $32398 | $1.4M | $15.9M | $37.1M |
| Inventory | 0 | 0 | 0 | 0 |
| Total Current Assets | $69029 | $3.6M | $17.5M | $37.5M |
| Property, Plant & Equipment | $128522 | $71542 | $2.4M | $2.5M |
| Goodwill | 0 | 0 | 0 | 0 |
| Intangible Assets | $8500 | $61500 | $2.5M | $9.0M |
| Total Assets | $208451 | $3.8M | $22.6M | $51.1M |
| Accounts Payable | $80974 | $573857 | $2.4M | $14.1M |
| Short-term Debt | 0 | 0 | $1.2M | $2.5M |
| Total Current Liabilities | $260946 | $1.1M | $6.7M | $29.0M |
| Long-term Debt | 0 | 0 | $1.4M | $39774 |
| Total Liabilities | $785387 | $3.6M | $17.2M | $37.3M |
| Retained Earnings | -$786936 | -$1.1M | $2.7M | $6.2M |
| Total Equity | -$576936 | $163199 | $5.4M | $13.7M |
| Total Debt | $101269 | $26208 | $4.8M | $5.1M |
| Net Debt | $97877 | -$47702 | $4.7M | $4.7M |
| Working Capital | -$191917 | $2.5M | $10.8M | $8.5M |
Cash Flow (10y)
| Year | 2022 | 2023 | 2024 |
|---|---|---|---|
| Net Income | -$289865 | $5.1M | $6.3M |
| Depreciation & Amortization | $93290 | $299433 | $812414 |
| Stock-based Compensation | 0 | 0 | 0 |
| Change in Working Capital | -$2.9M | -$10.4M | -$8.2M |
| Operating Cash Flow | -$2.8M | -$3.4M | $941271 |
| Capital Expenditure | -$89310 | -$1.9M | -$6.8M |
| Acquisitions | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 |
| Free Cash Flow | -$2.9M | -$5.3M | -$5.9M |
Growth & Margins (10y)
| Year | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue Growth (YoY) | +544.8% | +121.2% | |
| Net Income Growth (YoY) | +1395.2% | -6.5% | |
| EPS Growth (YoY) | +1428.1% | -11.8% | |
| Shares Change (YoY) | +5.5% | +0.0% | |
| FCF Growth (YoY) | -86.3% | -10.2% | |
| Gross Margin | 9.6% | 44.7% | 36.3% |
| Operating Margin | -6.9% | 34.2% | 19.6% |
| EBITDA Margin | -3.7% | 32.0% | 21.6% |
| Net Margin | -10.1% | 20.3% | 8.6% |
| FCF Margin | -99.9% | -28.9% | -14.4% |
| Effective Tax Rate | -0.0% | 26.5% | 44.7% |
Per-Share Data (10y)
| Year | 2022 | 2023 | 2024 |
|---|---|---|---|
| FCF Per Share | $-0.13 | $-0.22 | $-0.25 |
| Dividends Per Share | $0.00 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | $22.6M | $23.8M | $23.8M |
Financial Health
| Piotroski F-Score | 5 |
| Altman Z-Score | 7.03 |
Key Ratios (10y)
| Year | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| P/E | 0.00 | -1072.50 | 84.23 | 92.93 |
| P/B | 0.00 | 1898.83 | 63.57 | 24.18 |
| P/S | 0.00 | 108.18 | 18.47 | 8.13 |
| Gross Margin | 0.0% | 9.6% | 44.7% | 36.3% |
| Operating Margin | 0.0% | -6.9% | 34.2% | 19.6% |
| Net Margin | 0.0% | -10.1% | 20.3% | 8.6% |
Related companies: ALTO · ATLX · GORO · KBSX · LGO · LOOP · NEXM
More sections of AGRZ: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks