Xilam Animation
Xilam Animation, an integrated animation studio, creates, produces, and distributes original programs for children and adults in France and internationally. It also broadcasts content on television; subscription video on demand streaming platforms, including Netflix, Disney+, and Amazon; and advertising video on demand streaming platforms, such as YouTube and Facebook. In addition, the company pr… Read more
Xilam Animation (XIL) - Net Assets
Latest net assets as of December 2024: €51.40 Million EUR
Based on the latest financial reports, Xilam Animation (XIL) has net assets worth €51.40 Million EUR as of December 2024.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (€92.44 Million) and total liabilities (€41.04 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 | €51.40 Million |
| % of Total Assets | 55.6% |
| Annual Growth Rate | 5.08% |
| 5-Year Change | -15.31% |
| 10-Year Change | 380287.8% |
| Growth Volatility | 23365.18 |
Xilam Animation - Net Assets Trend (2001–2024)
This chart illustrates how Xilam Animation's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Xilam Animation (2001–2024)
The table below shows the annual net assets of Xilam Animation from 2001 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | €51.40 Million | -30.62% |
| 2023-12-31 | €74.08 Million | +6.62% |
| 2022-12-31 | €69.48 Million | +2.80% |
| 2021-12-31 | €67.59 Million | +11.37% |
| 2020-12-31 | €60.69 Million | +9.75% |
| 2019-12-31 | €55.30 Million | +114576.79% |
| 2018-12-31 | €48.22K | +135.16% |
| 2017-12-31 | €20.50K | +21.97% |
| 2016-12-31 | €16.81K | +24.42% |
| 2015-12-31 | €13.51K | +11.51% |
| 2014-12-31 | €12.12K | -99.89% |
| 2013-12-31 | €10.76 Million | +10.62% |
| 2012-12-31 | €9.73 Million | -6.67% |
| 2011-12-31 | €10.42 Million | +24.68% |
| 2010-12-31 | €8.36 Million | +6.31% |
| 2009-12-31 | €7.86 Million | +1.34% |
| 2008-12-31 | €7.76 Million | +11.43% |
| 2007-12-31 | €6.96 Million | -35.12% |
| 2006-12-31 | €10.73 Million | +13.35% |
| 2005-12-31 | €9.47 Million | -15.91% |
| 2004-12-31 | €11.26 Million | -14.32% |
| 2003-12-31 | €13.14 Million | -12.06% |
| 2002-12-31 | €14.95 Million | -9.14% |
| 2001-12-31 | €16.45 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Xilam Animation'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 2443200000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | €24.43 Million | 49.11% |
| Common Stock | €589.00K | 1.18% |
| Other Comprehensive Income | €-379.00K | -0.76% |
| Other Components | €25.11 Million | 50.47% |
| Total Equity | €49.75 Million | 100.00% |
Xilam Animation Competitors by Market Cap
The table below lists competitors of Xilam Animation ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
St-Georges Eco-Mining Corp
OTCQB:SXOOF
|
$10.09 Million |
|
H.Pio Co. Ltd.
KQ:357230
|
$10.09 Million |
|
Kintech Electronics Co Ltd
TWO:6210
|
$10.10 Million |
|
Pharmigene, Inc.
TWO:7595
|
$10.10 Million |
|
Trio Petroleum Corp.
NYSE MKT:TPET
|
$10.09 Million |
|
Jeongsan Aikang Co.Ltd
KQ:022220
|
$10.08 Million |
|
Flow Capital Corp
PINK:AHFCF
|
$10.08 Million |
|
OD6 Metals Ltd
AU:OD6
|
$10.08 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Xilam Animation's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 71,302,000 to 49,747,000, a change of -21,555,000 (-30.2%).
- Net loss of 25,567,000 reduced equity.
- Share repurchases of 3,587,000 reduced equity.
- New share issuances of 3,587,000 increased equity.
- Other comprehensive income increased equity by 31,000.
- Other factors increased equity by 3,981,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €-25.57 Million | -51.39% |
| Share Repurchases | €3.59 Million | -7.21% |
| Share Issuances | €3.59 Million | +7.21% |
| Other Comprehensive Income | €31.00K | +0.06% |
| Other Changes | €3.98 Million | +8.0% |
| Total Change | €- | -30.23% |
Book Value vs Market Value Analysis
This analysis compares Xilam Animation'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: 0.37x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 1.22x to 0.37x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2004-12-31 | €2.46 | €3.00 | x |
| 2005-12-31 | €2.23 | €3.00 | x |
| 2006-12-31 | €2.21 | €3.00 | x |
| 2007-12-31 | €1.48 | €3.00 | x |
| 2008-12-31 | €1.65 | €3.00 | x |
| 2009-12-31 | €1.67 | €3.00 | x |
| 2010-12-31 | €1.78 | €3.00 | x |
| 2011-12-31 | €2.22 | €3.00 | x |
| 2012-12-31 | €2.07 | €3.00 | x |
| 2013-12-31 | €2.54 | €3.00 | x |
| 2014-12-31 | €0.00 | €3.00 | x |
| 2015-12-31 | €0.00 | €3.00 | x |
| 2016-12-31 | €0.00 | €3.00 | x |
| 2017-12-31 | €0.00 | €3.00 | x |
| 2018-12-31 | €10.59 | €3.00 | x |
| 2019-12-31 | €11.41 | €3.00 | x |
| 2020-12-31 | €11.96 | €3.00 | x |
| 2021-12-31 | €13.25 | €3.00 | x |
| 2022-12-31 | €13.64 | €3.00 | x |
| 2023-12-31 | €14.69 | €3.00 | x |
| 2024-12-31 | €8.08 | €3.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Xilam Animation 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): -51.39%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -108.85%
- • Asset Turnover: 0.25x
- • Equity Multiplier: 1.86x
- Recent ROE (-51.39%) is below the historical average (5.41%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2001 | 65.91% | 17.59% | 0.65x | 5.79x | €9.20 Million |
| 2002 | 17.61% | 22.10% | 0.45x | 1.78x | €1.14 Million |
| 2004 | -44.37% | -104.14% | 0.22x | 1.97x | €-4.95 Million |
| 2005 | 7.18% | 11.38% | 0.36x | 1.77x | €-267.11K |
| 2006 | 8.69% | 13.61% | 0.30x | 2.11x | €-140.63K |
| 2007 | -40.42% | -34.58% | 0.40x | 2.94x | €-3.51 Million |
| 2008 | 10.42% | 10.16% | 0.36x | 2.88x | €32.65K |
| 2009 | 1.48% | 1.62% | 0.33x | 2.78x | €-670.15K |
| 2010 | 6.03% | 7.43% | 0.27x | 2.98x | €-331.96K |
| 2011 | 19.77% | 29.20% | 0.24x | 2.85x | €1.02 Million |
| 2012 | 1.47% | 1.40% | 0.29x | 3.68x | €-829.80K |
| 2013 | 9.53% | 7.98% | 0.31x | 3.89x | €-50.10K |
| 2014 | 11.75% | 10.93% | 0.30x | 3.57x | €212.30 |
| 2015 | 10.37% | 12.38% | 0.23x | 3.57x | €49.80 |
| 2016 | 19.02% | 20.14% | 0.29x | 3.31x | €1.52K |
| 2017 | 24.47% | 20.61% | 0.31x | 3.78x | €2.97K |
| 2018 | 10.70% | 18.41% | 0.32x | 1.79x | €337.10 |
| 2019 | 12.40% | 30.68% | 0.19x | 2.08x | €1.32 Million |
| 2020 | 4.42% | 13.62% | 0.14x | 2.25x | €-3.23 Million |
| 2021 | 9.83% | 23.51% | 0.18x | 2.29x | €-107.20K |
| 2022 | 2.21% | 4.11% | 0.23x | 2.33x | €-5.17 Million |
| 2023 | 7.30% | 13.10% | 0.29x | 1.94x | €-1.93 Million |
| 2024 | -51.39% | -108.85% | 0.25x | 1.86x | €-30.54 Million |
Industry Comparison
This section compares Xilam Animation's net assets metrics with peer companies in the Entertainment industry.
Industry Context
- Industry: Entertainment
- Average net assets among peers: $1,845,807,620
- Average return on equity (ROE) among peers: -14.98%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Xilam Animation (XIL) | €51.40 Million | 65.91% | 0.80x | $10.09 Million |
| Alchimie Sa (ALCHI) | $5.14 Million | 0.00% | 4.05x | $98.16K |
| Europacorp (ALECP) | $96.51 Million | -124.22% | 5.90x | $6.67 Million |
| Iervolino & Lady Bacardi Entertainment S.p.A. (ALIE) | $47.65 Million | 42.50% | 1.16x | $8.02 Million |
| Believe SAS (BLV) | $176.34 Million | 2.60% | 2.35x | $4.05 Million |
| Bollore SA (BOL) | $9.71 Billion | 2.25% | 0.95x | $2.81 Billion |
| Eagle Football Group SA (EFG) | $39.38 Million | -64.00% | 20.09x | $9.32 Million |
| Gaumont SA (GAM) | $218.04 Million | 11.66% | 0.57x | $32.41 Million |
| VANTIVA SA (VANTI) | $4.48 Billion | 9.37% | 1.44x | $40.08 Million |