Zephyr Energy PLC (ZPHR) - Net Assets
Based on the latest financial reports, Zephyr Energy PLC (ZPHR) has net assets worth GBX50.87 Million GBX (≈ $6.19K USD) as of June 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (GBX85.61 Million ≈ $10.42K USD) and total liabilities (GBX34.75 Million ≈ $4.23K 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 ZPHR tangible net assets ratio to evaluate the tangible quality of the company's equity base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | GBX50.87 Million |
| % of Total Assets | 59.41% |
| Annual Growth Rate | 3.73% |
| 5-Year Change | 229.11% |
| 10-Year Change | 268.85% |
| Growth Volatility | 46.24 |
Zephyr Energy PLC - Net Assets Trend (2003–2024)
This chart illustrates how Zephyr Energy PLC's net assets have evolved over time, based on quarterly financial data. See ZPHR cash and liquid assets coverage to measure how many days the company can operate on defensive assets alone.
Annual Net Assets for Zephyr Energy PLC (2003–2024)
The table below shows the annual net assets of Zephyr Energy PLC from 2003 to 2024. For live valuation and market cap data, see Zephyr Energy PLC stock valuation.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | GBX51.14 Million ≈ $6.22K |
-20.96% |
| 2023-12-31 | GBX64.70 Million ≈ $7.87K |
+6.55% |
| 2022-12-31 | GBX60.73 Million ≈ $7.39K |
+98.49% |
| 2021-12-31 | GBX30.59 Million ≈ $3.72K |
+96.90% |
| 2020-12-31 | GBX15.54 Million ≈ $1.89K |
+8.89% |
| 2019-12-31 | GBX14.27 Million ≈ $1.74K |
-0.13% |
| 2018-12-31 | GBX14.29 Million ≈ $1.74K |
-3.51% |
| 2017-12-31 | GBX14.81 Million ≈ $1.80K |
+20.12% |
| 2016-12-31 | GBX12.33 Million ≈ $1.50K |
-11.08% |
| 2015-12-31 | GBX13.86 Million ≈ $1.69K |
-26.98% |
| 2014-12-31 | GBX18.99 Million ≈ $2.31K |
+158.96% |
| 2013-12-31 | GBX7.33 Million ≈ $892.03 |
-27.70% |
| 2012-12-31 | GBX10.14 Million ≈ $1.23K |
+0.28% |
| 2011-12-31 | GBX10.11 Million ≈ $1.23K |
-7.41% |
| 2010-12-31 | GBX10.92 Million ≈ $1.33K |
+10.50% |
| 2009-12-31 | GBX9.88 Million ≈ $1.20K |
-16.30% |
| 2008-12-31 | GBX11.81 Million ≈ $1.44K |
-35.87% |
| 2007-12-31 | GBX18.41 Million ≈ $2.24K |
+0.71% |
| 2006-12-31 | GBX18.28 Million ≈ $2.22K |
-19.95% |
| 2005-12-31 | GBX22.84 Million ≈ $2.78K |
-14.32% |
| 2004-12-31 | GBX26.66 Million ≈ $3.24K |
+13.55% |
| 2003-12-31 | GBX23.48 Million ≈ $2.86K |
0.00% |
| 2003-09-30 | GBX23.48 Million ≈ $2.86K |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Zephyr Energy 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 decreased by 5882601851.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | GBX2.34 Million | 4.58% |
| Other Comprehensive Income | GBX33.64 Million | 65.78% |
| Other Components | GBX74.79 Million | 146.26% |
| Total Equity | GBX51.14 Million | 100.00% |
Zephyr Energy PLC Competitors by Market Cap
The table below lists competitors of Zephyr Energy PLC ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Deutsche Effecten- und Wechsel-Beteiligungsgesellschaft AG
XETRA:EFF
|
$794.86K |
|
Cyber Security 1 AB
ST:CYB1
|
$797.10K |
|
Black Widow Resources Inc
V:BWR
|
$799.42K |
|
IMMUTABLE HOLDINGS INC.
F:B8X0
|
$799.95K |
|
T-Bull S.A
WAR:TBL
|
$791.43K |
|
NewGenIvf Group Limited Class A Ordinary Shares
NASDAQ:NIVF
|
$789.85K |
|
ENGAGE XR HLDGS EO-001
F:6VR
|
$787.24K |
|
Europejskie Centrum Odszkodowań SA
WAR:EUC
|
$786.01K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Zephyr Energy PLC's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 64,701,000 to 51,137,000, a change of -13,564,000 (-21.0%).
- Net loss of 19,574,000 reduced equity.
- New share issuances of 1,000 increased equity.
- Other comprehensive income increased equity by 1,718,000.
- Other factors increased equity by 4,291,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | GBX-19.57 Million | -38.28% |
| Share Issuances | GBX1.00K | +0.0% |
| Other Comprehensive Income | GBX1.72 Million | +3.36% |
| Other Changes | GBX4.29 Million | +8.39% |
| Total Change | GBX- | -20.96% |
Book Value vs Market Value Analysis
This analysis compares Zephyr Energy 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: 103.38x
- 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 204.33x to 103.38x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2003-09-30 | GBX0.02 | GBX3.10 | x |
| 2003-12-31 | GBX0.02 | GBX3.10 | x |
| 2004-12-31 | GBX0.02 | GBX3.10 | x |
| 2005-12-31 | GBX0.01 | GBX3.10 | x |
| 2006-12-31 | GBX0.01 | GBX3.10 | x |
| 2007-12-31 | GBX0.01 | GBX3.10 | x |
| 2008-12-31 | GBX0.01 | GBX3.10 | x |
| 2009-12-31 | GBX0.01 | GBX3.10 | x |
| 2010-12-31 | GBX0.01 | GBX3.10 | x |
| 2011-12-31 | GBX0.01 | GBX3.10 | x |
| 2012-12-31 | GBX0.01 | GBX3.10 | x |
| 2013-12-31 | GBX0.00 | GBX3.10 | x |
| 2014-12-31 | GBX0.01 | GBX3.10 | x |
| 2015-12-31 | GBX0.01 | GBX3.10 | x |
| 2016-12-31 | GBX0.01 | GBX3.10 | x |
| 2017-12-31 | GBX0.01 | GBX3.10 | x |
| 2018-12-31 | GBX0.01 | GBX3.10 | x |
| 2019-12-31 | GBX0.01 | GBX3.10 | x |
| 2020-12-31 | GBX0.01 | GBX3.10 | x |
| 2021-12-31 | GBX0.02 | GBX3.10 | x |
| 2022-12-31 | GBX0.04 | GBX3.10 | x |
| 2023-12-31 | GBX0.04 | GBX3.10 | x |
| 2024-12-31 | GBX0.03 | GBX3.10 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Zephyr Energy 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): -38.28%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -80.62%
- • Asset Turnover: 0.26x
- • Equity Multiplier: 1.83x
- Recent ROE (-38.28%) is below the historical average (-19.52%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2003 | -2.04% | 0.00% | 0.00x | 1.01x | GBX-2.83 Million |
| 2003 | -2.04% | 0.00% | 0.00x | 1.01x | GBX-2.83 Million |
| 2004 | -4.05% | 0.00% | 0.00x | 1.00x | GBX-3.75 Million |
| 2005 | -6.56% | -304.55% | 0.02x | 1.01x | GBX-3.78 Million |
| 2006 | -8.21% | -48.09% | 0.12x | 1.39x | GBX-3.33 Million |
| 2007 | -76.01% | -514.73% | 0.12x | 1.23x | GBX-15.84 Million |
| 2008 | -21.42% | -100.94% | 0.17x | 1.25x | GBX-3.71 Million |
| 2009 | -30.50% | -79.29% | 0.28x | 1.38x | GBX-4.00 Million |
| 2010 | -29.68% | -82.03% | 0.27x | 1.32x | GBX-4.33 Million |
| 2011 | -24.63% | -43.61% | 0.38x | 1.48x | GBX-3.50 Million |
| 2012 | -8.65% | -9.42% | 0.73x | 1.26x | GBX-1.89 Million |
| 2013 | -74.43% | -57.95% | 0.93x | 1.39x | GBX-6.19 Million |
| 2014 | -29.25% | -189.79% | 0.14x | 1.13x | GBX-7.45 Million |
| 2015 | -65.40% | -209.88% | 0.29x | 1.06x | GBX-10.45 Million |
| 2016 | -1.22% | -16.70% | 0.07x | 1.05x | GBX-1.38 Million |
| 2017 | -21.14% | 0.00% | 0.00x | 1.04x | GBX-4.61 Million |
| 2018 | 0.69% | 0.00% | 0.00x | 1.03x | GBX-1.33 Million |
| 2019 | -15.73% | 0.00% | 0.00x | 1.04x | GBX-3.67 Million |
| 2020 | -19.46% | 0.00% | 0.00x | 1.16x | GBX-4.58 Million |
| 2021 | 2.77% | 15.53% | 0.13x | 1.33x | GBX-2.21 Million |
| 2022 | 31.73% | 46.93% | 0.39x | 1.72x | GBX13.20 Million |
| 2023 | -5.41% | -13.89% | 0.22x | 1.74x | GBX-9.97 Million |
| 2024 | -38.28% | -80.62% | 0.26x | 1.83x | GBX-24.69 Million |
Industry Comparison
This section compares Zephyr Energy PLC'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: $72,118,969
- Average return on equity (ROE) among peers: -10.52%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Zephyr Energy PLC (ZPHR) | GBX50.87 Million | -2.04% | 0.68x | $792.35K |
| Afentra PLC (AET) | $65.78 Million | -2.61% | 0.02x | $1.71 Million |
| Aminex PLC (AEX) | $92.44 Million | -5.77% | 0.16x | $1.40 Million |
| Angus Energy PLC (ANGS) | $11.27 Million | -22.32% | 0.52x | $129.12K |
| Ascent Resources plc (AST) | $25.11 Million | -14.28% | 0.35x | $37.97K |
| Block Energy PLC (BLOE) | $-45.52K | 0.00% | 0.00x | $114.32K |
| Borders & Southern Petroleum plc (BOR) | $293.54 Million | -0.35% | 0.00x | $1.49 Million |
| Cadogan Petroleum plc (CAD) | $177.30 Million | -8.27% | 0.03x | $114.58K |
| Challenger Energy Group PLC (CEG) | $8.35 Million | -23.27% | 0.06x | $331.01K |
| Chariot Oil & Gas Limited (CHAR) | $45.73 Million | -6.26% | 0.22x | $572.15K |
| Clontarf Energy Plc (CLON) | $1.71 Million | -22.11% | 0.16x | $18.44K |
About Zephyr Energy PLC
Zephyr Energy plc, together with its subsidiaries, engages in the exploration and production of oil and gas resources in the United States. Its flagship property is the Paradox Project, which covers an area of approximately 46,000 gross acres located in Utah, the United States. The company was formerly known as Rose Petroleum plc and changed its name to Zephyr Energy plc in August 2020. Zephyr En… Read more