Pantheon Resources
Pantheon Resources Plc, through its subsidiaries, engages in the exploration, appraisal, development, investment, and production of oil and gas in the United States. Its primary assets are the Ahpun project located in Alaska; and the Kodiak project covering an area of approximately 170,000 acres located in Alaska. Pantheon Resources Plc was incorporated in 2005 and is based in London, the United … Read more
Pantheon Resources (PANR) - Net Assets
Latest net assets as of June 2025: GBX228.69 Million GBX
Based on the latest financial reports, Pantheon Resources (PANR) has net assets worth GBX228.69 Million GBX as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (GBX266.36 Million) and total liabilities (GBX37.66 Million). 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 | GBX228.69 Million |
| % of Total Assets | 85.86% |
| Annual Growth Rate | 14.36% |
| 5-Year Change | 21.22% |
| 10-Year Change | 268.3% |
| Growth Volatility | 102.6 |
Pantheon Resources - Net Assets Trend (2006–2025)
This chart illustrates how Pantheon Resources's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Pantheon Resources (2006–2025)
The table below shows the annual net assets of Pantheon Resources from 2006 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-06-30 | GBX228.69 Million | -17.41% |
| 2024-06-30 | GBX276.90 Million | +1.64% |
| 2023-06-30 | GBX272.43 Million | +13.80% |
| 2022-06-30 | GBX239.40 Million | +26.89% |
| 2021-06-30 | GBX188.66 Million | +22.08% |
| 2020-06-30 | GBX154.54 Million | -4.17% |
| 2019-06-30 | GBX161.27 Million | +154.95% |
| 2018-06-30 | GBX63.26 Million | +6.00% |
| 2017-06-30 | GBX59.67 Million | -3.90% |
| 2016-06-30 | GBX62.09 Million | +81.39% |
| 2015-06-30 | GBX34.23 Million | +396.64% |
| 2014-06-30 | GBX6.89 Million | -14.93% |
| 2013-06-30 | GBX8.10 Million | -11.97% |
| 2012-06-30 | GBX9.20 Million | -13.03% |
| 2011-06-30 | GBX10.58 Million | -22.31% |
| 2010-06-30 | GBX13.62 Million | +173.25% |
| 2009-06-30 | GBX4.99 Million | -52.76% |
| 2008-06-30 | GBX10.55 Million | +8.69% |
| 2007-06-30 | GBX9.71 Million | -45.69% |
| 2006-06-30 | GBX17.88 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Pantheon Resources'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 6471293223.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (June 2025)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | GBX11.30 Million | 4.94% |
| Other Comprehensive Income | GBX10.94 Million | 4.78% |
| Other Components | GBX271.79 Million | 118.85% |
| Total Equity | GBX228.69 Million | 100.00% |
Pantheon Resources Competitors by Market Cap
The table below lists competitors of Pantheon Resources ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Optima Health plc
LSE:OPT
|
$19.71K |
|
Win Win Precision Technology Co., Ltd.
TW:4949
|
$19.71K |
|
BDAP11
SA:BDAP11
|
$19.73K |
|
MONEYSUPERMARKET (39M.SG)
STU:39M
|
$19.77K |
|
Mobile Lads Corp
PINK:MOBO
|
$19.70K |
|
SINATEX SA BUCURESTI
RO:SINA
|
$19.68K |
|
PLI
WAR:PLI
|
$19.67K |
|
MONDADORI EDIT (MDD.SG)
STU:MDD
|
$19.65K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Pantheon Resources's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 276,903,224 to 228,691,185, a change of -48,212,039 (-17.4%).
- Net loss of 3,269,196 reduced equity.
- New share issuances of 30,569,673 increased equity.
- Other comprehensive income decreased equity by 582,652.
- Other factors decreased equity by 74,929,864.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | GBX-3.27 Million | -1.43% |
| Share Issuances | GBX30.57 Million | +13.37% |
| Other Comprehensive Income | GBX-582.65K | -0.25% |
| Other Changes | GBX-74.93 Million | -32.76% |
| Total Change | GBX- | -17.41% |
Book Value vs Market Value Analysis
This analysis compares Pantheon Resources'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: 50.03x
- 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 increased from 2.33x to 50.03x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2006-06-30 | GBX4.39 | GBX10.22 | x |
| 2007-06-30 | GBX0.62 | GBX10.22 | x |
| 2008-06-30 | GBX0.57 | GBX10.22 | x |
| 2009-06-30 | GBX0.13 | GBX10.22 | x |
| 2010-06-30 | GBX0.18 | GBX10.22 | x |
| 2011-06-30 | GBX0.10 | GBX10.22 | x |
| 2012-06-30 | GBX0.09 | GBX10.22 | x |
| 2013-06-30 | GBX0.08 | GBX10.22 | x |
| 2014-06-30 | GBX0.07 | GBX10.22 | x |
| 2015-06-30 | GBX0.20 | GBX10.22 | x |
| 2016-06-30 | GBX0.31 | GBX10.22 | x |
| 2017-06-30 | GBX0.27 | GBX10.22 | x |
| 2018-06-30 | GBX0.27 | GBX10.22 | x |
| 2019-06-30 | GBX0.48 | GBX10.22 | x |
| 2020-06-30 | GBX0.31 | GBX10.22 | x |
| 2021-06-30 | GBX0.31 | GBX10.22 | x |
| 2022-06-30 | GBX0.31 | GBX10.22 | x |
| 2023-06-30 | GBX0.34 | GBX10.22 | x |
| 2024-06-30 | GBX0.30 | GBX10.22 | x |
| 2025-06-30 | GBX0.20 | GBX10.22 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Pantheon Resources 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): -1.43%
- 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: 1.16x
- Recent ROE (-1.43%) is above the historical average (-21.63%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2006 | -3.51% | 0.00% | 0.00x | 1.07x | GBX-2.42 Million |
| 2007 | -105.37% | -21228.66% | 0.00x | 1.15x | GBX-11.20 Million |
| 2008 | -91.40% | -618.40% | 0.12x | 1.28x | GBX-10.70 Million |
| 2009 | -100.56% | -590.70% | 0.11x | 1.51x | GBX-5.51 Million |
| 2010 | -28.06% | -397.46% | 0.07x | 1.03x | GBX-5.19 Million |
| 2011 | -28.85% | -883.76% | 0.03x | 1.03x | GBX-4.11 Million |
| 2012 | -14.77% | 0.00% | 0.00x | 1.03x | GBX-2.28 Million |
| 2013 | -13.13% | -9284.49% | 0.00x | 1.02x | GBX-1.87 Million |
| 2014 | -18.25% | -13723.68% | 0.00x | 1.04x | GBX-1.95 Million |
| 2015 | -5.28% | -33900.87% | 0.00x | 1.00x | GBX-5.23 Million |
| 2016 | -2.20% | -240494.53% | 0.00x | 1.00x | GBX-7.57 Million |
| 2017 | -2.92% | 0.00% | 0.00x | 1.01x | GBX-7.71 Million |
| 2018 | -13.84% | -866.73% | 0.02x | 1.01x | GBX-15.08 Million |
| 2019 | 22.01% | 4900.30% | 0.00x | 1.08x | GBX19.37 Million |
| 2020 | -10.99% | -19902.24% | 0.00x | 1.05x | GBX-32.43 Million |
| 2021 | -3.53% | 0.00% | 0.00x | 1.03x | GBX-25.53 Million |
| 2022 | -5.83% | 0.00% | 0.00x | 1.25x | GBX-37.89 Million |
| 2023 | -0.53% | -180.04% | 0.00x | 1.14x | GBX-28.69 Million |
| 2024 | -4.17% | -86209.21% | 0.00x | 1.10x | GBX-39.24 Million |
| 2025 | -1.43% | 0.00% | 0.00x | 1.16x | GBX-26.14 Million |
Industry Comparison
This section compares Pantheon Resources'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: $60,597,583
- Average return on equity (ROE) among peers: 3.48%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Pantheon Resources (PANR) | GBX228.69 Million | -3.51% | 0.16x | $19.71K |
| Afentra PLC (AET) | $278.27 Million | -0.81% | 1.23x | $17.50K |
| Angus Energy PLC (ANGS) | $152.00K | 100.00% | 8.59x | $1.29K |
| Ascent Resources plc (AST) | $-378.00K | 0.00% | 0.00x | $320.65 |
| Beacon Energy PLC (BCE) | $-300.00K | 0.00% | 0.00x | $87.84 |
| Block Energy PLC (BLOE) | $29.69 Million | -18.56% | 0.15x | $1.33K |
| Buccaneer Energy plc. (BUCE) | $-599.00K | 0.00% | 0.00x | $241.65 |
| Cadogan Petroleum plc (CAD) | $297.93 Million | -11.82% | 0.03x | $1.37K |
| Challenger Energy Group PLC (CEG) | $5.74 Million | -27.08% | 0.05x | $3.31K |
| Clontarf Energy Plc (CLON) | $2.87 Million | -6.95% | 0.33x | $229.28 |
| Coro Energy PLC (CORO) | $-7.40 Million | 0.00% | 0.00x | $470.51 |