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
Elixirr International plc (ELXXF) - Net Assets
Latest net assets as of June 2025: $120.12 Million USD
Based on the latest financial reports, Elixirr International plc (ELXXF) has net assets worth $120.12 Million USD as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($170.17 Million) and total liabilities ($50.06 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 | $120.12 Million |
| % of Total Assets | 70.58% |
| Annual Growth Rate | 16.92% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 6.2 |
Elixirr International plc - Net Assets Trend (2020–2024)
This chart illustrates how Elixirr International plc's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Elixirr International plc (2020–2024)
The table below shows the annual net assets of Elixirr International plc from 2020 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | $132.11 Million | +10.50% |
| 2023-12-31 | $119.56 Million | +24.65% |
| 2022-12-31 | $95.92 Million | +11.48% |
| 2021-12-31 | $86.04 Million | +21.72% |
| 2020-12-31 | $70.69 Million | -- |
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 888.4% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | $52.93 Million | 40.06% |
| Other Components | $79.19 Million | 59.94% |
| Total Equity | $132.11 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 |
|---|---|
|
FM MATTSSON MORA GR.B
F:1FS0
|
$194.02 Million |
|
Jiangsu Jingyuan Environmental Protection Co Ltd
SHG:688096
|
$194.03 Million |
|
Mahindra Holidays & Resorts India Limited
NSE:MHRIL
|
$194.03 Million |
|
New Murchison Gold Ltd
AU:NMG
|
$194.06 Million |
|
The Rank Group Plc
PINK:RANKF
|
$193.96 Million |
|
Fujian SBS Zipper Science Tech
SHE:002098
|
$193.92 Million |
|
JPP Holding Company Limited
TW:5284
|
$193.91 Million |
|
Focus Hotmelt Co. Ltd. A
SHE:301283
|
$193.88 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 2023 to 2024, total equity changed from 119,562,310 to 132,113,410, a change of 12,551,100 (10.5%).
- Net income of 16,379,000 contributed positively to equity growth.
- Dividend payments of 6,907,000 reduced retained earnings.
- Other factors increased equity by 11,152,100.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $16.38 Million | +12.4% |
| Dividends Paid | $6.91 Million | -5.23% |
| Other Changes | $11.15 Million | +8.44% |
| Total Change | $- | 10.50% |
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: 3.30x
- 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 5.88x to 3.30x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2020-12-31 | $1.55 | $9.10 | x |
| 2021-12-31 | $1.86 | $9.10 | x |
| 2022-12-31 | $2.08 | $9.10 | x |
| 2023-12-31 | $2.53 | $9.10 | x |
| 2024-12-31 | $2.76 | $9.10 | 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): 12.40%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 14.71%
- • Asset Turnover: 0.63x
- • Equity Multiplier: 1.33x
- Recent ROE (12.40%) is above the historical average (11.76%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2020 | 6.78% | 15.81% | 0.35x | 1.23x | $-2.27 Million |
| 2021 | 11.79% | 20.04% | 0.47x | 1.25x | $1.54 Million |
| 2022 | 13.42% | 17.94% | 0.56x | 1.34x | $3.28 Million |
| 2023 | 14.42% | 20.07% | 0.56x | 1.29x | $5.28 Million |
| 2024 | 12.40% | 14.71% | 0.63x | 1.33x | $3.17 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: $104,394,670
- Average return on equity (ROE) among peers: 16.63%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Elixirr International plc (ELXXF) | $120.12 Million | 6.78% | 0.42x | $193.97 Million |
| Acco Group Holdings Limited Ordinary Shares (ACCL) | $147.10K | 86.32% | 1.33x | $4.19 Million |
| American Diversified Holdings Corp (ADHC) | $-2.10 Million | 0.00% | 0.00x | $7.41 |
| Aeries Technology Inc. (AERT) | $-6.10 Million | 0.00% | 0.00x | $4.46 Million |
| American Education Center Inc (AMCT) | $1.22 Million | -103.83% | 5.10x | $3.39K |
| AMAYA Global Holdings Corp (AYAG) | $65.89 Million | 21.57% | 0.01x | $11.26 Million |
| Booz Allen Hamilton Holding (BAH) | $408.49 Million | 72.00% | 6.37x | $9.14 Billion |
| Broadcast Marketing Group Inc (BDCM) | $0.00 | 0.00% | 0.00x | $392.11 |
| BTS Group AB (publ) (BGPBF) | $580.55 Million | 16.90% | 1.11x | $296.77 Million |
| Blue Diamond Ventures Inc (BLDV) | $922.68K | 73.31% | 0.20x | $1.90 |
| Balance Labs Inc (BLNC) | $-5.07 Million | 0.00% | 0.00x | $6.49 Million |