OXE Marine AB (publ)
OXE Marine AB (publ) designs, develops, and distributes diesel outboard engines for the marine market in Sweden and internationally. The company offers OXE HYBRID 450, a diesel-electric hybrid outboard; OXE diesel outboards, that includes OXE150, OXE175, OXE200, OXE300, and OXE300 JET-TECH; and accessories, such as OXE electronic control, coast key, display, and DEFA systems. It offers its engine… Read more
OXE Marine AB (publ) (CMMCF) - Net Assets
Latest net assets as of September 2025: $147.89 Million USD
Based on the latest financial reports, OXE Marine AB (publ) (CMMCF) has net assets worth $147.89 Million USD as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($260.35 Million) and total liabilities ($112.46 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 | $147.89 Million |
| % of Total Assets | 56.8% |
| Annual Growth Rate | 34.31% |
| 5-Year Change | 99.6% |
| 10-Year Change | 1798.23% |
| Growth Volatility | 422.49 |
OXE Marine AB (publ) - Net Assets Trend (2014–2024)
This chart illustrates how OXE Marine AB (publ)'s net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for OXE Marine AB (publ) (2014–2024)
The table below shows the annual net assets of OXE Marine AB (publ) from 2014 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | $190.92 Million | +1328.96% |
| 2023-12-31 | $13.36 Million | -87.06% |
| 2022-12-31 | $103.29 Million | +121.41% |
| 2021-12-31 | $46.65 Million | -51.23% |
| 2020-12-31 | $95.65 Million | -19.52% |
| 2019-12-31 | $118.85 Million | +41.85% |
| 2018-12-31 | $83.78 Million | -39.24% |
| 2017-12-31 | $137.90 Million | +620.18% |
| 2016-12-31 | $19.15 Million | +90.38% |
| 2015-12-31 | $10.06 Million | +0.70% |
| 2014-12-31 | $9.99 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to OXE Marine AB (publ)'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 42120.8% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | $13.86 Million | 7.26% |
| Other Components | $892.03 Million | 467.22% |
| Total Equity | $190.92 Million | 100.00% |
OXE Marine AB (publ) Competitors by Market Cap
The table below lists competitors of OXE Marine AB (publ) ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Tien Wah Press Holdings Bhd
KLSE:7374
|
$5.27 Million |
|
PURE ENERGY MINLS
F:AHG
|
$5.27 Million |
|
ENERGY S.P.A.
F:S2I
|
$5.28 Million |
|
Karolinska Development AB ser. B
ST:KDEV
|
$5.28 Million |
|
Prodigy Gold NL
AU:PRX
|
$5.27 Million |
|
Doré Copper Mining Corp
OTCQB:DRCMF
|
$5.27 Million |
|
Surge Components Inc
PINK:SPRS
|
$5.27 Million |
|
Biomedico Hadarim Ltd
OTCGREY:ITGMF
|
$5.27 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in OXE Marine AB (publ)'s equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 13,361,000 to 190,924,000, a change of 177,563,000 (1329.0%).
- Net loss of 97,903,000 reduced equity.
- New share issuances of 69,688,000 increased equity.
- Other factors increased equity by 205,778,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $-97.90 Million | -51.28% |
| Share Issuances | $69.69 Million | +36.5% |
| Other Changes | $205.78 Million | +107.78% |
| Total Change | $- | 1328.96% |
Book Value vs Market Value Analysis
This analysis compares OXE Marine AB (publ)'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: 0.03x
- 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.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2014-12-31 | $0.26 | $0.02 | x |
| 2015-12-31 | $0.27 | $0.02 | x |
| 2016-12-31 | $0.51 | $0.02 | x |
| 2017-12-31 | $2.99 | $0.02 | x |
| 2018-12-31 | $1.51 | $0.02 | x |
| 2019-12-31 | $0.94 | $0.02 | x |
| 2020-12-31 | $0.55 | $0.02 | x |
| 2021-12-31 | $0.23 | $0.02 | x |
| 2022-12-31 | $0.41 | $0.02 | x |
| 2023-12-31 | $0.04 | $0.02 | x |
| 2024-12-31 | $0.57 | $0.02 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently OXE Marine AB (publ) 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): -51.28%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -56.35%
- • Asset Turnover: 0.56x
- • Equity Multiplier: 1.63x
- Recent ROE (-51.28%) is above the historical average (-155.67%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2014 | -8.90% | -549.99% | 0.00x | 4.02x | $-1.89 Million |
| 2015 | -37.56% | -1978.01% | 0.00x | 6.37x | $-4.78 Million |
| 2016 | -141.47% | -393.84% | 0.06x | 6.18x | $-29.00 Million |
| 2017 | -36.97% | -349.12% | 0.08x | 1.32x | $-64.77 Million |
| 2018 | -129.16% | -266.68% | 0.16x | 2.97x | $-116.59 Million |
| 2019 | -85.77% | -111.90% | 0.29x | 2.65x | $-113.82 Million |
| 2020 | -89.43% | -215.24% | 0.11x | 3.76x | $-95.11 Million |
| 2021 | -153.97% | -71.98% | 0.30x | 7.08x | $-76.50 Million |
| 2022 | -106.40% | -74.05% | 0.37x | 3.90x | $-120.22 Million |
| 2023 | -871.50% | -61.42% | 0.56x | 25.39x | $-117.78 Million |
| 2024 | -51.28% | -56.35% | 0.56x | 1.63x | $-117.00 Million |
Industry Comparison
This section compares OXE Marine AB (publ)'s net assets metrics with peer companies in the Aerospace & Defense industry.
Industry Context
- Industry: Aerospace & Defense
- Average net assets among peers: $301,480,945
- Average return on equity (ROE) among peers: 29.17%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| OXE Marine AB (publ) (CMMCF) | $147.89 Million | -8.90% | 0.76x | $5.27 Million |
| Alabama Aircraft Industries Inc (AAIIQ) | $3.00 Million | 70.00% | 22.83x | $0.97 |
| AAC Clyde Space AB (ACCMF) | $662.75 Million | -6.24% | 0.42x | $49.09 Million |
| Archer Aviation Inc (ACHR) | $698.90 Million | -49.76% | 0.10x | $3.44 Billion |
| American Defense Systems Inc (ADFS) | $9.01 Million | 34.56% | 0.45x | $4.85K |
| AAR Corp (AIR) | $866.00 Million | 7.82% | 1.54x | $4.16 Billion |
| Air Industries Group (AIRI) | $21.61 Million | 17.30% | 1.32x | $12.09 Million |
| AIRO Group Holdings, Inc. Common Stock (AIRO) | $548.73 Million | -7.05% | 0.28x | $168.72 Million |
| Philly Shipyard ASA (AKRRF) | $155.58 Million | 43.21% | 0.63x | $13.32 Million |
| ASI Aviation Inc (ASAV) | $6.88 | 150.58% | 2.47x | $2.48 Million |
| Astronics Corporation (ATRO) | $49.23 Million | 31.26% | 1.11x | $2.35 Billion |