Flint Telecom Group
Ealixir Inc., an internet technology company, specializing in online reputation management services. The company offers services, including analytics, event launch, newsdelete, removal monitoring, story, and WeiD. The company was formerly known as LILAMA - Electromechanics Testing JSC. Erection Electromechanics Testing JSC is based in Hanoi, Vietnam.
Flint Telecom Group (EAXR) - Net Assets
Latest net assets as of March 2025: $110.45K USD
Based on the latest financial reports, Flint Telecom Group (EAXR) has net assets worth $110.45K USD as of March 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($1.82 Million) and total liabilities ($1.71 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 | $110.45K |
| % of Total Assets | 6.07% |
| Annual Growth Rate | N/A |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 715.52 |
Flint Telecom Group - Net Assets Trend (1995–2024)
This chart illustrates how Flint Telecom Group's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Flint Telecom Group (1995–2024)
The table below shows the annual net assets of Flint Telecom Group from 1995 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | $60.65K | +118.08% |
| 2023-12-31 | $-335.50K | +46.58% |
| 2022-12-31 | $-628.09K | +45.79% |
| 2021-12-31 | $-1.16 Million | +24.17% |
| 2020-12-31 | $-1.53 Million | -31.39% |
| 2019-12-31 | $-1.16 Million | -359.49% |
| 2018-12-31 | $-253.08K | +98.17% |
| 2011-12-31 | $-13.84 Million | +11.07% |
| 2010-12-31 | $-15.56 Million | -36.59% |
| 2009-12-31 | $-11.39 Million | -939.21% |
| 2008-12-31 | $1.36 Million | -9.87% |
| 2007-12-31 | $1.51 Million | -47.39% |
| 2006-12-31 | $2.86 Million | -27.02% |
| 2005-12-31 | $3.92 Million | +26.59% |
| 2004-12-31 | $3.10 Million | -5.00% |
| 2003-12-31 | $3.26 Million | -1.46% |
| 2002-12-31 | $3.31 Million | +565.93% |
| 2001-12-31 | $497.01K | -97.37% |
| 2000-12-31 | $18.87 Million | +36.07% |
| 1999-12-31 | $13.86 Million | +1880.62% |
| 1998-12-31 | $700.00K | -84.81% |
| 1997-12-31 | $4.61 Million | +1592.83% |
| 1996-12-31 | $272.29K | +2082.88% |
| 1995-12-31 | $-13.73K | -- |
Equity Component Analysis
This analysis shows how different components contribute to Flint Telecom Group'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 300227600.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | $60.28K | 99.05% |
| Other Comprehensive Income | $-316.27K | -519.68% |
| Other Components | $3.59 Million | 5905.96% |
| Total Equity | $60.86K | 100.00% |
Flint Telecom Group Competitors by Market Cap
The table below lists competitors of Flint Telecom Group ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Mogo Inc
NASDAQ:MOGO
|
$20.68 Million |
|
Cue Biopharma
NASDAQ:CUE
|
$20.68 Million |
|
Rushil Decor Limited
NSE:RUSHIL
|
$20.70 Million |
|
DP8
F:DP8
|
$20.71 Million |
|
P.C.S. Machine Group Holding Public Company Limited
BK:PCSGH
|
$20.67 Million |
|
Theta Gold Mines Limited
PINK:TGMGF
|
$20.65 Million |
|
Beauty Community Public Company Limited
BK:BEAUTY
|
$20.64 Million |
|
Titania Holding AB Series B
ST:TITA-B
|
$20.63 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Flint Telecom Group's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from -335,502 to 60,858, a change of 396,360.
- Net income of 95,732 contributed positively to equity growth.
- Other comprehensive income decreased equity by 41,769.
- Other factors increased equity by 342,397.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $95.73K | +157.3% |
| Other Comprehensive Income | $-41.77K | -68.63% |
| Other Changes | $342.40K | +562.62% |
| Total Change | $- | % |
Book Value vs Market Value Analysis
This analysis compares Flint Telecom Group'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: 911.29x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 1995-12-31 | $-1961.71 | $0.92 | x |
| 1996-12-31 | $38898.43 | $0.92 | x |
| 1997-12-31 | $576174.13 | $0.92 | x |
| 1998-12-31 | $77777.78 | $0.92 | x |
| 1999-12-31 | $495155.43 | $0.92 | x |
| 2000-12-31 | $571666.88 | $0.92 | x |
| 2001-12-31 | $8661.21 | $0.92 | x |
| 2002-12-31 | $80725.05 | $0.92 | x |
| 2003-12-31 | $72476.80 | $0.92 | x |
| 2004-12-31 | $68855.02 | $0.92 | x |
| 2005-12-31 | $63261.44 | $0.92 | x |
| 2006-12-31 | $41482.75 | $0.92 | x |
| 2007-12-31 | $17113.64 | $0.92 | x |
| 2008-12-31 | $723.53 | $0.92 | x |
| 2009-12-31 | $-3409.43 | $0.92 | x |
| 2010-12-31 | $-404.11 | $0.92 | x |
| 2011-12-31 | $-18.30 | $0.92 | x |
| 2018-12-31 | $-0.01 | $0.92 | x |
| 2019-12-31 | $-0.03 | $0.92 | x |
| 2020-12-31 | $-0.04 | $0.92 | x |
| 2021-12-31 | $-0.03 | $0.92 | x |
| 2022-12-31 | $-0.01 | $0.92 | x |
| 2023-12-31 | $-0.01 | $0.92 | x |
| 2024-12-31 | $0.00 | $0.92 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Flint Telecom Group 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): 157.30%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 2.64%
- • Asset Turnover: 1.94x
- • Equity Multiplier: 30.64x
- Recent ROE (157.30%) is above the historical average (-432.45%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 1995 | 0.00% | 0.00% | 0.00x | 0.00x | $-21.25K |
| 1996 | -1949.92% | -2696.62% | 0.09x | 8.49x | $-5.34 Million |
| 1997 | -87.47% | -418.91% | 0.12x | 1.76x | $-4.49 Million |
| 1998 | -628.57% | -209.52% | 0.51x | 5.86x | $-4.47 Million |
| 1999 | -30.63% | -290.90% | 0.09x | 1.20x | $-5.63 Million |
| 2000 | -59.86% | -203.56% | 0.25x | 1.15x | $-13.18 Million |
| 2001 | -6263.38% | -302.02% | 0.59x | 35.10x | $-18.47 Million |
| 2002 | -103.70% | -146.42% | 0.50x | 1.40x | $-3.76 Million |
| 2003 | -69.04% | -168.24% | 0.38x | 1.09x | $-2.58 Million |
| 2004 | -21.11% | -36.21% | 0.50x | 1.17x | $-963.90K |
| 2005 | -36.55% | -58.93% | 0.48x | 1.28x | $-1.83 Million |
| 2006 | -72.07% | -127.24% | 0.44x | 1.29x | $-2.35 Million |
| 2007 | -140.84% | -219.57% | 0.50x | 1.29x | $-2.27 Million |
| 2008 | -1072.86% | -42.41% | 1.47x | 17.16x | $-14.70 Million |
| 2009 | 0.00% | -84.75% | 20.33x | 0.00x | $-27.73 Million |
| 2010 | 0.00% | -67.54% | 3.33x | 0.00x | $-8.31 Million |
| 2011 | 0.00% | -2.86% | 52.85x | 0.00x | $1.08 Million |
| 2018 | 0.00% | -34.20% | 2.49x | 0.00x | $-304.20K |
| 2019 | 0.00% | -101.07% | 2.33x | 0.00x | $-1.22 Million |
| 2020 | 0.00% | -31.16% | 1.36x | 0.00x | $-367.85K |
| 2021 | 0.00% | -9.47% | 1.94x | 0.00x | $-218.89K |
| 2022 | 0.00% | 3.38% | 2.02x | 0.00x | $202.79K |
| 2023 | 0.00% | -23.53% | 2.10x | 0.00x | $-1.16 Million |
| 2024 | 157.30% | 2.64% | 1.94x | 30.64x | $89.65K |
Industry Comparison
This section compares Flint Telecom Group's net assets metrics with peer companies in the Information Technology Services industry.
Industry Context
- Industry: Information Technology Services
- Average net assets among peers: $1,044,912,317
- Average return on equity (ROE) among peers: -2.51%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Flint Telecom Group (EAXR) | $110.45K | 0.00% | 15.47x | $20.68 Million |
| Accenture plc (ACN) | $2.68 Billion | 35.12% | 2.34x | $119.84 Billion |
| adesso SE (ADSGF) | $59.74 Million | 20.96% | 2.07x | $184.00 Million |
| Atlantic Energy Solutions Inc (AESO) | $167.17K | -37.78% | 4.15x | $68.04 |
| Atos SE (AEXAF) | $3.80 Billion | -26.63% | 3.31x | $64.82K |
| AGILQ (AGILQ) | $79.87 Million | -25.27% | 1.69x | $5.00K |
| Alithya Group Inc (ALYAF) | $127.37 Million | -13.61% | 1.02x | $59.69 Million |
| Amadeus IT Group S.A (AMADF) | $-155.90 Million | 0.00% | 0.00x | $28.16 Billion |
| Amadeus IT Holding SA PK (AMADY) | $3.80 Billion | 29.31% | 1.74x | $24.80 Billion |
| Applied Digital Corporation (APLD) | $-2.58 Million | 0.00% | 0.00x | $6.29 Billion |
| Amper S.A. (APMRF) | $65.48 Million | -7.22% | 4.48x | $216.95 Million |