Elixir Energy Limited
Elixir Energy Limited operates as a gas exploration and development company in Australia, Mongolia, and the United States. The company holds 100% interests in the Grandis gas project covering an area of approximately 1,000 square kilometers located in Queensland, Australia; and 50% interest in Santos farmin located in the Taroom Trough, Queensland. It also holds interests in the Diona Gas Project… Read more
Elixir Energy Limited (ELXPF) - Net Assets
Latest net assets as of June 2025: $28.16 Million USD
Based on the latest financial reports, Elixir Energy Limited (ELXPF) has net assets worth $28.16 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 ($28.80 Million) and total liabilities ($639.52K). 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 | $28.16 Million |
| % of Total Assets | 97.78% |
| Annual Growth Rate | 2.58% |
| 5-Year Change | -36.15% |
| 10-Year Change | 981664.28% |
| Growth Volatility | 26669.13 |
Elixir Energy Limited - Net Assets Trend (2005–2025)
This chart illustrates how Elixir Energy Limited's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Elixir Energy Limited (2005–2025)
The table below shows the annual net assets of Elixir Energy Limited from 2005 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-06-30 | $28.16 Million | -47.39% |
| 2024-06-30 | $53.54 Million | +24.98% |
| 2023-06-30 | $42.84 Million | +1.76% |
| 2022-06-30 | $42.09 Million | -4.58% |
| 2021-06-30 | $44.11 Million | +332.03% |
| 2020-06-30 | $10.21 Million | +122396.42% |
| 2019-06-30 | $8.34K | +257.52% |
| 2018-06-30 | $2.33K | +44.88% |
| 2017-06-30 | $1.61K | -43.91% |
| 2016-06-30 | $2.87K | +1.06% |
| 2015-06-30 | $2.84K | +66.88% |
| 2014-06-30 | $1.70K | -99.96% |
| 2013-06-30 | $4.30 Million | -28.66% |
| 2012-06-30 | $6.03 Million | +39.46% |
| 2011-06-30 | $4.32 Million | -49.61% |
| 2010-06-30 | $8.57 Million | -40.45% |
| 2009-06-30 | $14.40 Million | -63.70% |
| 2008-06-30 | $39.67 Million | +232.39% |
| 2007-06-30 | $11.94 Million | -9.62% |
| 2006-06-30 | $13.21 Million | -22.00% |
| 2005-06-30 | $16.93 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Elixir Energy Limited'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 12058896100.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (June 2025)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | $151.19 Million | 536.79% |
| Other Comprehensive Income | $789.06K | 2.80% |
| Total Equity | $28.16 Million | 100.00% |
Elixir Energy Limited Competitors by Market Cap
The table below lists competitors of Elixir Energy Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
SEC
KQ:081180
|
$30.43 Million |
|
Skillz Platform Inc
NYSE:SKLZ
|
$30.43 Million |
|
Provident Agro Tbk
JK:PALM
|
$30.43 Million |
|
Societe d Exploration Miniere Vior Inc
V:VIO
|
$30.44 Million |
|
Bohae Brewery
KO:000890
|
$30.42 Million |
|
Bioptik Technology
TWO:4161
|
$30.42 Million |
|
I GRANDI VIAGGI
F:95H
|
$30.40 Million |
|
Nuo Therapeutics Inc
OTCQB:AURX
|
$30.39 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Elixir Energy Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 53,537,289 to 28,164,559, a change of -25,372,730 (-47.4%).
- Net loss of 41,209,680 reduced equity.
- Share repurchases of 935,425 reduced equity.
- New share issuances of 13,388,229 increased equity.
- Other comprehensive income increased equity by 3,564,395.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $-41.21 Million | -146.32% |
| Share Repurchases | $935.42K | -3.32% |
| Share Issuances | $13.39 Million | +47.54% |
| Other Comprehensive Income | $3.56 Million | +12.66% |
| Other Changes | $-180.25K | -0.64% |
| Total Change | $- | -47.39% |
Book Value vs Market Value Analysis
This analysis compares Elixir Energy Limited'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: 1.33x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has increased from 0.00x to 1.33x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2005-06-30 | $7.83 | $0.03 | x |
| 2006-06-30 | $3.60 | $0.03 | x |
| 2007-06-30 | $2.93 | $0.03 | x |
| 2008-06-30 | $5.32 | $0.03 | x |
| 2009-06-30 | $1.34 | $0.03 | x |
| 2010-06-30 | $0.80 | $0.03 | x |
| 2011-06-30 | $0.40 | $0.03 | x |
| 2012-06-30 | $0.48 | $0.03 | x |
| 2013-06-30 | $0.28 | $0.03 | x |
| 2014-06-30 | $0.00 | $0.03 | x |
| 2015-06-30 | $0.00 | $0.03 | x |
| 2016-06-30 | $0.00 | $0.03 | x |
| 2017-06-30 | $0.00 | $0.03 | x |
| 2018-06-30 | $0.00 | $0.03 | x |
| 2019-06-30 | $0.00 | $0.03 | x |
| 2020-06-30 | $0.02 | $0.03 | x |
| 2021-06-30 | $0.06 | $0.03 | x |
| 2022-06-30 | $0.05 | $0.03 | x |
| 2023-06-30 | $0.05 | $0.03 | x |
| 2024-06-30 | $0.05 | $0.03 | x |
| 2025-06-30 | $0.02 | $0.03 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Elixir Energy Limited 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): -146.32%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 0.00%
- • Asset Turnover: 0.00x
- • Equity Multiplier: 1.02x
- Recent ROE (-146.32%) is above the historical average (-31231.79%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2005 | -18.76% | 0.00% | 0.00x | 1.10x | $-4.87 Million |
| 2006 | -52.90% | -1134054.55% | 0.00x | 1.04x | $-8.31 Million |
| 2007 | -25.85% | -501595.61% | 0.00x | 1.03x | $-4.28 Million |
| 2008 | -16.17% | -70.33% | 0.19x | 1.19x | $-10.38 Million |
| 2009 | -198.36% | -512.45% | 0.33x | 1.16x | $-30.00 Million |
| 2010 | -66.41% | -219.71% | 0.24x | 1.26x | $-6.55 Million |
| 2011 | -77.84% | -300.34% | 0.18x | 1.42x | $-3.80 Million |
| 2012 | -43.99% | -619.52% | 0.05x | 1.32x | $-3.25 Million |
| 2013 | -48.55% | -764.73% | 0.05x | 1.37x | $-2.52 Million |
| 2014 | -271006.47% | -17077.47% | 11.12x | 1.43x | $-4.61 Million |
| 2015 | -74841.92% | -7937.11% | 6.99x | 1.35x | $-2.12 Million |
| 2016 | -25645.19% | 0.00% | 0.00x | 1.34x | $-735.99K |
| 2017 | -212385.53% | 0.00% | 0.00x | 1.66x | $-3.42 Million |
| 2018 | -38567.06% | 0.00% | 0.00x | 1.41x | $-899.37K |
| 2019 | -32693.25% | 0.00% | 0.00x | 1.16x | $-2.46 Million |
| 2020 | -15.01% | 0.00% | 0.00x | 1.10x | $-2.55 Million |
| 2021 | -3.42% | 0.00% | 0.00x | 1.02x | $-5.92 Million |
| 2022 | -4.71% | 0.00% | 0.00x | 1.05x | $-6.19 Million |
| 2023 | -6.87% | 0.00% | 0.00x | 1.01x | $-7.23 Million |
| 2024 | -2.98% | -95.39% | 0.03x | 1.16x | $-6.95 Million |
| 2025 | -146.32% | 0.00% | 0.00x | 1.02x | $-44.03 Million |
Industry Comparison
This section compares Elixir Energy Limited'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: $1,751,793,864
- Average return on equity (ROE) among peers: -1.48%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Elixir Energy Limited (ELXPF) | $28.16 Million | -18.76% | 0.02x | $30.43 Million |
| Advantage Energy Ltd. (AAVVF) | $1.33 Billion | 0.83% | 0.33x | $922.80 Million |
| ADX Energy Ltd (ADXRF) | $4.37 Million | -14.30% | 0.01x | $9.58 Million |
| ARC Resources Ltd. (AETUF) | $3.40 Billion | 7.09% | 0.69x | $10.30 Billion |
| Aminex PLC (AEXFF) | $7.53 Million | -11.90% | 0.27x | $77.17 Million |
| Aker BP ASA (AKRBF) | $12.69 Billion | 14.40% | 2.32x | $6.29 Billion |
| Arkanova Energy Corporation (AKVA) | $-35.51K | 0.00% | 0.00x | $4.92K |
| Allied Resources Inc (ALOD) | $2.39 Million | -3.81% | 0.14x | $428.76K |
| Altex Industries Inc (ALTX) | $2.60 Million | -10.61% | 0.15x | $1.08 Million |
| Alvopetro Energy Ltd (ALVOF) | $66.14 Million | -10.76% | 0.04x | $117.02 Million |
| AMEN Properties Inc (AMEN) | $15.55 Million | 14.30% | 0.08x | $4.94 Million |