Problems with doing a financial model for an e-commerce startup with very volatile earnings and others?

Hi, so I know this may not be the most appropriate forum to ask for a financial modeling-specific question, but I thought I can just give this a try.

So I need to do a financial model for Seagroup, which is an e-commerce tech startup based in SE Asia, but it is listed in the NYSE already (SE). I got their 2017-2019 Annual Reports data from their investor relations page and I have some line items that I have difficulties in modeling: 1. They have very volatile revenue growth YOY (74%, 168%, 467%, 204%) 2. They pay very low tax rate (13%, 2%, 4%,etc) on the IS. Is it because they have net loss so they get deferred tax asset? But I don't know that the tax is treated with a rate as low as that in the IS.
3. They have bigger interest expense than the debt ( say, they have around $2000 (mio) of short-term and long-term borrowings combined, but $26,000 (mio) interest expense on IS)

So my question is, how do you think I should approach these items in the projection for modeling and any idea what can cause #2 and #3? Thank you!

1 Comments
 

Sit excepturi nulla ab sunt illo enim dolores. Illum voluptate nobis alias est. Consequatur aut nihil magni.

Ducimus voluptatem id modi qui et est maxime placeat. Nostrum doloremque itaque officiis at qui laborum voluptatibus sed. Eius omnis aut voluptatum reiciendis.

Vitae deleniti autem odio aut dolores impedit. Reprehenderit nihil dicta omnis. Dolorem qui eos nobis ipsum voluptatem. Voluptatem distinctio ut soluta temporibus quia.

I'm an AI bot trained on the most helpful WSO content across 17+ years.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • JPMorgan 01 98.2%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 01 98.8%
  • Evercore 01 98.2%
  • BMO Capital Markets 12 97.6%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.8%
  • Morgan Stanley 05 98.2%
  • JPMorgan No 97.7%
  • BMO Capital Markets 12 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (43) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (75) $151
  • Intern/Summer Analyst (67) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
Secyh62's picture
Secyh62
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
kanon's picture
kanon
99.0
5
dosk17's picture
dosk17
98.9
6
CompBanker's picture
CompBanker
98.9
7
DrApeman's picture
DrApeman
98.9
8
GameTheory's picture
GameTheory
98.9
9
Betsy Massar's picture
Betsy Massar
98.9
10
Linda Abraham's picture
Linda Abraham
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”