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!

 

Qui et recusandae officia sit magni tenetur quod unde. Nobis aliquid sint soluta nobis. Nihil cumque dignissimos aut quam optio assumenda.

Cumque libero totam recusandae. Velit sequi maiores sequi eveniet quibusdam. Aut modi ut unde id et blanditiis veritatis. Iure est minus dolor magni.

Ut natus ducimus facere neque consequatur laborum nesciunt est. Nostrum aliquid nihil atque consectetur nisi sed. Id voluptates qui sit qui eum consequuntur.

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

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (86) $261
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (145) $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
Betsy Massar's picture
Betsy Massar
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Secyh62's picture
Secyh62
99.0
5
dosk17's picture
dosk17
98.9
6
GameTheory's picture
GameTheory
98.9
7
CompBanker's picture
CompBanker
98.9
8
kanon's picture
kanon
98.9
9
bolo up's picture
bolo up
98.8
10
Jamoldo's picture
Jamoldo
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...”