Elixir Energy Ltd Net Assets
Elixir Energy Ltd net assets. Based on the latest financial reports, Elixir Energy Ltd (EXR) has net assets worth AU$40.72 Million AUD (≈ $28.81 Million USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (AU$43.91 Million ≈ $31.07 Million USD) and total liabilities (AU$3.19 Million ≈ $2.25 Million USD). 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. Also explore Elixir Energy Ltd (EXR) net asset momentum to track the company's year-over-year net asset growth rate.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | AU$40.72 Million |
| % of Total Assets | 92.74% |
| Annual Growth Rate | 2.58% |
| 5-Year Change | -36.15% |
| 10-Year Change | 981664.28% |
| Growth Volatility | 26669.13 |
Net Assets of Elixir Energy Ltd (2005–2025)
Net assets of Elixir Energy Ltd from 2005 to 2025. This chart illustrates how Elixir Energy Ltd's net assets have evolved over time, based on quarterly financial data. See EXR net asset quality index to measure how much of total assets are equity-financed.
Annual Net Assets for Elixir Energy Ltd (2005–2025)
The table below shows the annual net assets of Elixir Energy Ltd from 2005 to 2025. For live market cap and overall valuation, see Elixir Energy Ltd market capitalisation.
| Year | Net Assets | Change |
|---|---|---|
| 2025-06-30 | AU$28.16 Million ≈ $19.93 Million |
-47.39% |
| 2024-06-30 | AU$53.54 Million ≈ $37.88 Million |
+24.98% |
| 2023-06-30 | AU$42.84 Million ≈ $30.31 Million |
+1.76% |
| 2022-06-30 | AU$42.09 Million ≈ $29.78 Million |
-4.58% |
| 2021-06-30 | AU$44.11 Million ≈ $31.21 Million |
+332.03% |
| 2020-06-30 | AU$10.21 Million ≈ $7.22 Million |
+122396.42% |
| 2019-06-30 | AU$8.34K ≈ $5.90K |
+257.52% |
| 2018-06-30 | AU$2.33K ≈ $1.65K |
+44.88% |
| 2017-06-30 | AU$1.61K ≈ $1.14K |
-43.91% |
| 2016-06-30 | AU$2.87K ≈ $2.03K |
+1.06% |
| 2015-06-30 | AU$2.84K ≈ $2.01K |
+66.88% |
| 2014-06-30 | AU$1.70K ≈ $1.20K |
-99.96% |
| 2013-06-30 | AU$4.30 Million ≈ $3.04 Million |
-28.66% |
| 2012-06-30 | AU$6.03 Million ≈ $4.26 Million |
+39.46% |
| 2011-06-30 | AU$4.32 Million ≈ $3.06 Million |
-49.61% |
| 2010-06-30 | AU$8.57 Million ≈ $6.07 Million |
-40.45% |
| 2009-06-30 | AU$14.40 Million ≈ $10.19 Million |
-63.70% |
| 2008-06-30 | AU$39.67 Million ≈ $28.07 Million |
+232.39% |
| 2007-06-30 | AU$11.94 Million ≈ $8.45 Million |
-9.62% |
| 2006-06-30 | AU$13.21 Million ≈ $9.34 Million |
-22.00% |
| 2005-06-30 | AU$16.93 Million ≈ $11.98 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Elixir 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 12058896100.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Elixir Energy Ltd Net Assets Breakdown (June 2025)
Elixir Energy Ltd net assets breakdown by equity component as of June 2025.
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | AU$151.19 Million | 536.79% |
| Other Comprehensive Income | AU$789.06K | 2.80% |
| Total Equity | AU$28.16 Million | 100.00% |
Elixir Energy Ltd Competitors by Market Cap
The table below lists competitors of Elixir Energy Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
VivoPower PLC
NASDAQ:VIVO
|
$75.34 Million |
|
Kumkang Kind
KO:014280
|
$75.35 Million |
|
Wrap Technologies Inc
NASDAQ:WRAP
|
$75.37 Million |
|
RMK Energy PT Tbk
JK:RMKE
|
$75.37 Million |
|
MetaTech AP
TWO:3224
|
$75.33 Million |
|
Bullpen Parlay Acquisition Co
NASDAQ:BPAC
|
$75.32 Million |
|
Minaurum Silver Inc.
V:MGG
|
$75.30 Million |
|
Tacheng Real Estate Co Ltd
TWO:6171
|
$75.30 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Elixir Energy Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 53,537,289 to 28,164,559, a change of -25,372,730 (-47.4%).
- Net loss of 41,209,680 reduced equity.
- Share repurchases of 935,425 reduced equity.
- New share issuances of 13,388,229 increased equity.
- Other comprehensive income increased equity by 3,564,395.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | AU$-41.21 Million | -146.32% |
| Share Repurchases | AU$935.42K | -3.32% |
| Share Issuances | AU$13.39 Million | +47.54% |
| Other Comprehensive Income | AU$3.56 Million | +12.66% |
| Other Changes | AU$-180.25K | -0.64% |
| Total Change | AU$- | -47.39% |
Book Value vs Market Value Analysis
This analysis compares Elixir 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: 2.53x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has increased from 0.01x to 2.53x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2005-06-30 | AU$7.83 | AU$0.06 | x |
| 2006-06-30 | AU$3.60 | AU$0.06 | x |
| 2007-06-30 | AU$2.93 | AU$0.06 | x |
| 2008-06-30 | AU$5.32 | AU$0.06 | x |
| 2009-06-30 | AU$1.34 | AU$0.06 | x |
| 2010-06-30 | AU$0.80 | AU$0.06 | x |
| 2011-06-30 | AU$0.40 | AU$0.06 | x |
| 2012-06-30 | AU$0.48 | AU$0.06 | x |
| 2013-06-30 | AU$0.28 | AU$0.06 | x |
| 2014-06-30 | AU$0.00 | AU$0.06 | x |
| 2015-06-30 | AU$0.00 | AU$0.06 | x |
| 2016-06-30 | AU$0.00 | AU$0.06 | x |
| 2017-06-30 | AU$0.00 | AU$0.06 | x |
| 2018-06-30 | AU$0.00 | AU$0.06 | x |
| 2019-06-30 | AU$0.00 | AU$0.06 | x |
| 2020-06-30 | AU$0.02 | AU$0.06 | x |
| 2021-06-30 | AU$0.06 | AU$0.06 | x |
| 2022-06-30 | AU$0.05 | AU$0.06 | x |
| 2023-06-30 | AU$0.05 | AU$0.06 | x |
| 2024-06-30 | AU$0.05 | AU$0.06 | x |
| 2025-06-30 | AU$0.02 | AU$0.06 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Elixir Energy Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -146.32%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 0.00%
- • Asset Turnover: 0.00x
- • Equity Multiplier: 1.02x
- Recent ROE (-146.32%) is above the historical average (-31231.79%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2005 | -18.76% | -1689.77% | 0.01x | 1.10x | AU$-4.87 Million |
| 2006 | -52.90% | -1134054.55% | 0.00x | 1.04x | AU$-8.31 Million |
| 2007 | -25.85% | -501595.61% | 0.00x | 1.03x | AU$-4.28 Million |
| 2008 | -16.17% | -70.33% | 0.19x | 1.19x | AU$-10.38 Million |
| 2009 | -198.36% | -512.45% | 0.33x | 1.16x | AU$-30.00 Million |
| 2010 | -66.41% | -219.71% | 0.24x | 1.26x | AU$-6.55 Million |
| 2011 | -77.84% | -300.34% | 0.18x | 1.42x | AU$-3.80 Million |
| 2012 | -43.99% | -619.52% | 0.05x | 1.32x | AU$-3.25 Million |
| 2013 | -48.55% | -764.73% | 0.05x | 1.37x | AU$-2.52 Million |
| 2014 | -271006.47% | -17077.47% | 11.12x | 1.43x | AU$-4.61 Million |
| 2015 | -74841.92% | -7937.11% | 6.99x | 1.35x | AU$-2.12 Million |
| 2016 | -25645.19% | -14230.25% | 1.35x | 1.34x | AU$-735.99K |
| 2017 | -212385.53% | -19319.04% | 6.64x | 1.66x | AU$-3.42 Million |
| 2018 | -38567.06% | -2659.38% | 10.27x | 1.41x | AU$-899.37K |
| 2019 | -32693.25% | -8690.73% | 3.25x | 1.16x | AU$-2.46 Million |
| 2020 | -15.01% | -13096.90% | 0.00x | 1.10x | AU$-2.55 Million |
| 2021 | -3.42% | -25983.36% | 0.00x | 1.02x | AU$-5.92 Million |
| 2022 | -4.71% | -5090.36% | 0.00x | 1.05x | AU$-6.19 Million |
| 2023 | -6.87% | -940.24% | 0.01x | 1.01x | AU$-7.23 Million |
| 2024 | -2.98% | -95.39% | 0.03x | 1.16x | AU$-6.95 Million |
| 2025 | -146.32% | 0.00% | 0.00x | 1.02x | AU$-44.03 Million |
Industry Comparison
This section compares Elixir 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: $384,043,456
- Average return on equity (ROE) among peers: -43.75%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Elixir Energy Ltd (EXR) | AU$40.72 Million | -18.76% | 0.08x | $75.34 Million |
| 88 Energy Ltd (88E) | $58.91 Million | -41.81% | 0.45x | $18.83 Million |
| ADX Energy Ltd (ADX) | $10.07 Million | -18.88% | 0.01x | $10.76 Million |
| Australis Oil & Gas Ltd (ATS) | $258.63 Million | 3.90% | 0.26x | $25.03 Million |
| Bass Oil Ltd (BAS) | $9.63 Million | -46.98% | 0.01x | $14.54 Million |
| Blue Energy Ltd (BLU) | $-231.71K | 0.00% | 0.00x | $6.39 Million |
| Blue Star Helium Ltd (BNL) | $10.43 Million | -125.30% | 1.18x | $30.76 Million |
| Beach Energy Ltd (BPT) | $3.31 Billion | -14.35% | 0.66x | $1.52 Billion |
| Brookside Energy Ltd (BRK) | $7.87 Million | -15.49% | 0.60x | $26.93 Million |
| Buru Energy Ltd (BRU) | $19.76 Million | -165.91% | 0.73x | $10.64 Million |
| Beetaloo Energy Australia Limited (BTL) | $152.87 Million | -12.68% | 0.26x | $234.62 Million |
About Elixir Energy Ltd
Elixir Energy Limited operates as a gas exploration and development company in Australia, Mongolia, and the United States. The company holds 100% interests in the Grandis gas project covering an area of approximately 1,000 square kilometers located in Queensland, Australia; and 50% interest in Santos farmin located in the Taroom Trough, Queensland. It also holds interests in the Diona Gas Project… Read more