Overview
RM 80M
USD 1.2–2.0M
RM 187.6M
RM 80.7M
RM 61.3M
−RM 3.5M
Y2
P&L Projection
Smart Court · Unit Economics
RM 855.82
RM 1,800
RM 20,540
Cost Structure
RM 24,522
RM 6,130
RM 21,522
RM 1,500
Hardware Equity
RM 0.35M
RM 2.12M
TAM / SAM
36,136
22,896
2,271
823,784
Valuation & Fundraise
RM 80M
USD 1.2–2.0M
RM 59.5M
RM 80.67M
× 20
RM 1,613.43M
÷ 25
RM 64.54M
− RM 5.00M
RM 59.54M
Products & Pricing
RM 7,000
RM 600
RM 5,000
RM 2,940
RM 5,000
RM 4,200
Methodology