Elixirr International Plc (ELIX) - Net Assets
Based on the latest financial reports, Elixirr International Plc (ELIX) has net assets worth GBX142.53 Million GBX (≈ $17.34K USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (GBX251.08 Million ≈ $30.55K USD) and total liabilities (GBX108.56 Million ≈ $13.21K 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. Check Elixirr International Plc (ELIX) tangible net worth to evaluate the tangible quality of the company's equity base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | GBX142.53 Million |
| % of Total Assets | 56.77% |
| Annual Growth Rate | 53.71% |
| 5-Year Change | 65.65% |
| 10-Year Change | N/A |
| Growth Volatility | 837.39 |
Elixirr International Plc - Net Assets Trend (2017–2025)
This chart illustrates how Elixirr International Plc's net assets have evolved over time, based on quarterly financial data. See ELIX defensive asset coverage days to measure how many days the company can operate on defensive assets alone.
Annual Net Assets for Elixirr International Plc (2017–2025)
The table below shows the annual net assets of Elixirr International Plc from 2017 to 2025. For live valuation and market cap data, see ELIX company net worth.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | GBX142.53 Million ≈ $17.34K |
+7.88% |
| 2024-12-31 | GBX132.11 Million ≈ $16.07K |
+10.50% |
| 2023-12-31 | GBX119.56 Million ≈ $14.55K |
+24.65% |
| 2022-12-31 | GBX95.92 Million ≈ $11.67K |
+11.48% |
| 2021-12-31 | GBX86.04 Million ≈ $10.47K |
+21.72% |
| 2020-12-31 | GBX70.69 Million ≈ $8.60K |
+58.35% |
| 2019-12-31 | GBX44.64 Million ≈ $5.43K |
+2046.57% |
| 2019-04-30 | GBX2.08 Million ≈ $253.03 |
+1987.54% |
| 2018-04-30 | GBX99.62K ≈ $12.12 |
-97.09% |
| 2017-04-30 | GBX3.43 Million ≈ $417.07 |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Elixirr International Plc'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 grown by 23236.9% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | GBX104.02 Million | 72.98% |
| Common Stock | GBX2.48K | 0.00% |
| Other Comprehensive Income | GBX-2.91 Million | -2.04% |
| Other Components | GBX41.42 Million | 29.06% |
| Total Equity | GBX142.53 Million | 100.00% |
Elixirr International Plc Competitors by Market Cap
The table below lists competitors of Elixirr International Plc ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Sonetel AB
ST:SONE
|
$4.16 Million |
|
Aro Granite Industries Limited
NSE:AROGRANITE
|
$4.16 Million |
|
Rare Earth Magnesium Technology Group Holdings Limited
STU:GPS
|
$4.16 Million |
|
Cooper Metals Ltd
AU:CPM
|
$4.16 Million |
|
NewRiver REIT plc
LSE:NRR
|
$4.15 Million |
|
ABM International Limited
NSE:ABMINTLLTD
|
$4.15 Million |
|
Algorhythm Holdings, Inc.
NASDAQ:RIME
|
$4.15 Million |
|
PEPTONIC MEDICAL
F:28L
|
$4.14 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Elixirr International Plc's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 132,113,000 to 142,528,000, a change of 10,415,000 (7.9%).
- Net income of 19,696,000 contributed positively to equity growth.
- Dividend payments of 8,402,000 reduced retained earnings.
- Share repurchases of 20,718,000 reduced equity.
- Other comprehensive income decreased equity by 4,367,000.
- Other factors increased equity by 37,905,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | GBX19.70 Million | +13.82% |
| Dividends Paid | GBX8.40 Million | -5.89% |
| Share Repurchases | GBX20.72 Million | -14.54% |
| Other Comprehensive Income | GBX-4.37 Million | -3.06% |
| Other Changes | GBX37.91 Million | +26.59% |
| Total Change | GBX- | 7.88% |
Book Value vs Market Value Analysis
This analysis compares Elixirr International Plc'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: 260.19x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 9229.88x to 260.19x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-04-30 | GBX0.08 | GBX700.00 | x |
| 2018-04-30 | GBX0.00 | GBX700.00 | x |
| 2019-04-30 | GBX0.05 | GBX700.00 | x |
| 2019-12-31 | GBX0.99 | GBX700.00 | x |
| 2020-12-31 | GBX1.58 | GBX700.00 | x |
| 2021-12-31 | GBX1.70 | GBX700.00 | x |
| 2022-12-31 | GBX1.85 | GBX700.00 | x |
| 2023-12-31 | GBX2.37 | GBX700.00 | x |
| 2024-12-31 | GBX2.55 | GBX700.00 | x |
| 2025-12-31 | GBX2.69 | GBX700.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Elixirr International Plc 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): 13.82%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 13.17%
- • Asset Turnover: 0.60x
- • Equity Multiplier: 1.76x
- Recent ROE (13.82%) is below the historical average (231.01%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2017 | 16.80% | 4.40% | 0.97x | 3.94x | GBX233.20K |
| 2018 | 1877.00% | 10.99% | 1.32x | 129.51x | GBX1.86 Million |
| 2019 | 341.01% | 33.42% | 1.56x | 6.52x | GBX6.88 Million |
| 2019 | 2.65% | 9.00% | 0.17x | 1.73x | GBX-3.28 Million |
| 2020 | 6.78% | 15.81% | 0.35x | 1.23x | GBX-2.27 Million |
| 2021 | 11.79% | 20.04% | 0.47x | 1.25x | GBX1.54 Million |
| 2022 | 13.42% | 17.94% | 0.56x | 1.34x | GBX3.28 Million |
| 2023 | 14.42% | 20.07% | 0.56x | 1.29x | GBX5.28 Million |
| 2024 | 12.40% | 14.71% | 0.63x | 1.33x | GBX3.17 Million |
| 2025 | 13.82% | 13.17% | 0.60x | 1.76x | GBX5.44 Million |
Industry Comparison
This section compares Elixirr International Plc's net assets metrics with peer companies in the Consulting Services industry.
Industry Context
- Industry: Consulting Services
- Average net assets among peers: $392,048,391
- Average return on equity (ROE) among peers: 9.63%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Elixirr International Plc (ELIX) | GBX142.53 Million | 16.80% | 0.76x | $4.15 Million |
| Begbies Traynor Group PLC (BEG) | $58.06 Million | 4.19% | 0.86x | $2.37 Million |
| GlobalData PLC (DATA) | $420.90 Million | 7.03% | 0.56x | $7.91 Million |
| Experian PLC (EXPN) | $2.80 Billion | 24.73% | 1.85x | $277.91 Million |
| Fintel PLC (FNTL) | $102.90 Million | 6.90% | 0.43x | $2.24 Million |
| Gateley (Holdings) Plc (GTLY) | $-933.00K | 0.00% | 0.00x | $904.78K |
| Manolete Partners PLC (MANO) | $2.23 Million | 4.25% | 1.36x | $202.56K |
| Public Policy Holding Company Inc (PPHC) | $27.72 Million | -5.46% | 0.96x | $2.82 Million |
| Ricardo (RCDO) | $13.25 Million | 12.84% | 0.42x | $501.84 |
| Science Group plc (SAG) | $103.32 Million | 32.20% | 0.58x | $2.92 Million |
About Elixirr International Plc
Elixirr International plc, through its subsidiaries, provides management consultancy services in the United Kingdom, the United States, and internationally. The company offers digital, data, AI, and transformation services. It also provides services in the areas of AI and machine learning, app design and development, brand identity implementation, brand strategy, breakthrough imperatives, busines… Read more