D3 Energy Ltd
D3 Energy Limited focuses on the acquisition, exploration, and development of natural gas and helium in South Africa. The company's flagship property is the ER315 project located in the Free State Province of South Africa. The company was incorporated in 2021 and is based in Sydney, Australia.
D3 Energy Ltd (D3E) - Net Assets
Latest net assets as of June 2025: AU$10.15 Million AUD
Based on the latest financial reports, D3 Energy Ltd (D3E) has net assets worth AU$10.15 Million AUD as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (AU$10.39 Million) and total liabilities (AU$237.81K). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | AU$10.15 Million |
| % of Total Assets | 97.71% |
| Annual Growth Rate | N/A |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 89.21 |
D3 Energy Ltd - Net Assets Trend (2022–2025)
This chart illustrates how D3 Energy Ltd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for D3 Energy Ltd (2022–2025)
The table below shows the annual net assets of D3 Energy Ltd from 2022 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-06-30 | AU$10.15 Million | -24.98% |
| 2024-06-30 | AU$13.53 Million | +153.43% |
| 2023-06-30 | AU$5.34 Million | -- |
| 2022-06-30 | AU$0.00 | -- |
Equity Component Analysis
This analysis shows how different components contribute to D3 Energy Ltd's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 750467000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (June 2025)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | AU$17.66 Million | 173.95% |
| Total Equity | AU$10.15 Million | 100.00% |
D3 Energy Ltd Competitors by Market Cap
The table below lists competitors of D3 Energy Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
DRGEM Corporation
KQ:263690
|
$16.29 Million |
|
Lian Fa International Dining Business Corp.
TWO:2756
|
$16.30 Million |
|
Marti Otel Isletmeleri AS
IS:MARTI
|
$16.31 Million |
|
Fathom Holdings Inc
NASDAQ:FTHM
|
$16.31 Million |
|
Halcyon Technology Public Company Limited
BK:HTECH
|
$16.29 Million |
|
NSE S.A. EO 155
F:7YM
|
$16.29 Million |
|
Image Resources NL
AU:IMA
|
$16.29 Million |
|
GetBusy plc
PINK:GETBF
|
$16.28 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in D3 Energy Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 13,534,690 to 10,153,330, a change of -3,381,360 (-25.0%).
- Net loss of 4,083,050 reduced equity.
- Other factors increased equity by 701,690.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | AU$-4.08 Million | -40.21% |
| Other Changes | AU$701.69K | +6.91% |
| Total Change | AU$- | -24.98% |
Book Value vs Market Value Analysis
This analysis compares D3 Energy Ltd's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 5.59x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2022-06-30 | AU$0.00 | AU$0.47 | x |
| 2023-06-30 | AU$0.04 | AU$0.47 | x |
| 2024-06-30 | AU$0.11 | AU$0.47 | x |
| 2025-06-30 | AU$0.08 | AU$0.47 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently D3 Energy Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -40.21%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -1063.27%
- • Asset Turnover: 0.04x
- • Equity Multiplier: 1.02x
- Recent ROE (-40.21%) is below the historical average (-23.22%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2022 | 0.00% | 0.00% | 0.00x | 0.00x | AU$-576.51K |
| 2023 | -26.67% | -4803.44% | 0.00x | 1.34x | AU$-1.96 Million |
| 2024 | -26.00% | -8621.37% | 0.00x | 1.01x | AU$-4.87 Million |
| 2025 | -40.21% | -1063.27% | 0.04x | 1.02x | AU$-5.10 Million |
Industry Comparison
This section compares D3 Energy Ltd's net assets metrics with peer companies in the Oil & Gas E&P industry.
Industry Context
- Industry: Oil & Gas E&P
- Average net assets among peers: $123,623,934
- Average return on equity (ROE) among peers: -3204.76%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| D3 Energy Ltd (D3E) | AU$10.15 Million | 0.00% | 0.02x | $16.29 Million |
| 88 Energy Ltd (88E) | $131.68 Million | -53.71% | 0.01x | $22.73 Million |
| Amplitude Energy Ltd (AEL) | $351.08 Million | -24.50% | 1.93x | $461.05 Million |
| Australis Oil & Gas Ltd (ATS) | $78.08 Million | -19.61% | 0.33x | $14.91 Million |
| Bass Oil Ltd (BAS) | $6.30 Million | -48.77% | 0.02x | $9.23 Million |
| Blue Energy Ltd (BLU) | $19.09 Million | 21.71% | 0.64x | $5.44 Million |
| Buru Energy Ltd (BRU) | $109.54 Million | -5.03% | 0.46x | $8.44 Million |
| Beetaloo Energy Australia Limited (BTL) | $6.17 Million | -37.35% | 2.39x | $133.27 Million |
| Cooper Energy Ltd (COE) | $496.87 Million | -13.78% | 1.88x | $277.90 Million |
| Comet Ridge Ltd (COI) | $42.75K | -31818.18% | 0.39x | $86.62 Million |
| Conrad Asia Energy Ltd (CRD) | $37.38 Million | -48.39% | 0.14x | $31.33 Million |