Xanadu Mines Limited
Xanadu Mines Limited engages in the exploration and development of various mineral projects in Mongolia. The company primarily explores for copper, nickel, and gold deposits. Its flagship project is the Kharmagtai project located in Omnogovi Province, southeast of Ulaanbaatar. The company was incorporated in 2005 and is based in Sydney, Australia.
Xanadu Mines Limited (XANAF) - Net Assets
Latest net assets as of December 2024: $69.86 Million USD
Based on the latest financial reports, Xanadu Mines Limited (XANAF) has net assets worth $69.86 Million USD as of December 2024.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($71.32 Million) and total liabilities ($1.46 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 | $69.86 Million |
| % of Total Assets | 97.95% |
| Annual Growth Rate | 6.45% |
| 5-Year Change | 37.76% |
| 10-Year Change | 103.04% |
| Growth Volatility | 24.87 |
Xanadu Mines Limited - Net Assets Trend (2009–2024)
This chart illustrates how Xanadu Mines 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 Xanadu Mines Limited (2009–2024)
The table below shows the annual net assets of Xanadu Mines Limited from 2009 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | $69.86 Million | +8.69% |
| 2023-12-31 | $64.27 Million | +28.77% |
| 2022-12-31 | $49.91 Million | -7.81% |
| 2021-12-31 | $54.14 Million | +6.77% |
| 2020-12-31 | $50.71 Million | +13.10% |
| 2019-12-31 | $44.83 Million | -12.54% |
| 2018-12-31 | $51.26 Million | +11.95% |
| 2017-12-31 | $45.79 Million | +24.55% |
| 2016-12-31 | $36.77 Million | +6.87% |
| 2015-12-31 | $34.40 Million | +17.59% |
| 2014-12-31 | $29.26 Million | +47.51% |
| 2012-12-31 | $19.84 Million | -49.93% |
| 2011-12-31 | $39.61 Million | -5.86% |
| 2010-12-31 | $42.08 Million | +53.91% |
| 2009-12-31 | $27.34 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Xanadu Mines 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 9744500200.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | $169.69 Million | 242.92% |
| Other Comprehensive Income | $11.29 Million | 16.16% |
| Total Equity | $69.86 Million | 100.00% |
Xanadu Mines Limited Competitors by Market Cap
The table below lists competitors of Xanadu Mines Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
MOLSON COORS-B NVTG - Dusseldorf Stock Exchang
DU:NY7
|
$379.97K |
|
AJAX RESOURCES PLC LS-01
F:Z8E
|
$380.13K |
|
AMKOR TECHNOLOGY - Dusseldorf Stock Exchang
DU:AMK
|
$380.19K |
|
KEPCO Plant Service & Engineering Co. Ltd.
KQ:051600
|
$380.29K |
|
Versant Media Group, Inc. Class A Common Stock When-Issued
NASDAQ:VSNT
|
$379.50K |
|
Golden Haven Memorial Park Inc
PSE:HVN
|
$379.16K |
|
Ecofibre Limited
PINK:EOFBF
|
$378.87K |
|
CORDIANT DIGITAL INFR.SUB
F:86L0
|
$378.38K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Xanadu Mines Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 64,269,000 to 69,855,000, a change of 5,586,000 (8.7%).
- Net loss of 6,976,000 reduced equity.
- New share issuances of 6,610,000 increased equity.
- Other comprehensive income increased equity by 5,952,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $-6.98 Million | -9.99% |
| Share Issuances | $6.61 Million | +9.46% |
| Other Comprehensive Income | $5.95 Million | +8.52% |
| Total Change | $- | 8.69% |
Book Value vs Market Value Analysis
This analysis compares Xanadu Mines 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: 0.74x
- 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 increased from 0.17x to 0.74x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2009-12-31 | $0.18 | $0.03 | x |
| 2010-12-31 | $0.27 | $0.03 | x |
| 2011-12-31 | $0.20 | $0.03 | x |
| 2012-12-31 | $0.10 | $0.03 | x |
| 2013-12-31 | $-0.02 | $0.03 | x |
| 2015-12-31 | $0.08 | $0.03 | x |
| 2016-12-31 | $0.07 | $0.03 | x |
| 2017-12-31 | $0.08 | $0.03 | x |
| 2018-12-31 | $0.07 | $0.03 | x |
| 2019-12-31 | $0.06 | $0.03 | x |
| 2020-12-31 | $0.05 | $0.03 | x |
| 2021-12-31 | $0.04 | $0.03 | x |
| 2022-12-31 | $0.03 | $0.03 | x |
| 2023-12-31 | $0.04 | $0.03 | x |
| 2024-12-31 | $0.04 | $0.03 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Xanadu Mines 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): -9.99%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -257.04%
- • Asset Turnover: 0.04x
- • Equity Multiplier: 1.02x
- Recent ROE (-9.99%) is above the historical average (-17.61%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2010 | -10.01% | 0.00% | 0.00x | 1.07x | $-8.31 Million |
| 2011 | -18.18% | 0.00% | 0.00x | 1.04x | $-10.86 Million |
| 2012 | -96.38% | 0.00% | 0.00x | 1.03x | $-20.69 Million |
| 2013 | 0.00% | 0.00% | 0.00x | 0.00x | $-8.16 Million |
| 2014 | -19.43% | -8789.29% | 0.00x | 1.51x | $-7.45 Million |
| 2015 | -14.40% | 0.00% | 0.00x | 1.45x | $-7.35 Million |
| 2016 | -7.02% | 0.00% | 0.00x | 1.28x | $-5.47 Million |
| 2017 | -9.42% | 0.00% | 0.00x | 1.16x | $-7.92 Million |
| 2018 | -13.29% | -29433.33% | 0.00x | 1.12x | $-10.83 Million |
| 2019 | -19.66% | 0.00% | 0.00x | 1.12x | $-11.95 Million |
| 2020 | -6.23% | 0.00% | 0.00x | 1.10x | $-7.64 Million |
| 2021 | -18.58% | 0.00% | 0.00x | 1.09x | $-14.31 Million |
| 2022 | -9.78% | 0.00% | 0.00x | 1.08x | $-9.23 Million |
| 2023 | -11.79% | -257.76% | 0.04x | 1.03x | $-14.00 Million |
| 2024 | -9.99% | -257.04% | 0.04x | 1.02x | $-13.96 Million |
Industry Comparison
This section compares Xanadu Mines Limited's net assets metrics with peer companies in the Other Precious Metals & Mining industry.
Industry Context
- Industry: Other Precious Metals & Mining
- Average net assets among peers: $9,705,177,506
- Average return on equity (ROE) among peers: -74.66%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Xanadu Mines Limited (XANAF) | $69.86 Million | -10.01% | 0.02x | $379.59K |
| AbraSilver Resource Corp (ABBRF) | $3.05 Million | -108.70% | 0.31x | $280.10 Million |
| American Copper Development Corporation (ACDXF) | $-331.64K | 0.00% | 0.00x | $1.96 Million |
| American Creek Resources Ltd (ACKRF) | $2.36 Million | -67.11% | 0.29x | $23.79 Million |
| American Clean Resources Group Inc. (ACRG) | $23.29 Million | -69.73% | 0.66x | $9.52 Million |
| Adyton Resources Corporation (ADYRF) | $14.98 Million | 5.60% | 0.05x | $26.44 Million |
| Austral Gold Limited (AGLDF) | $542.56K | -504.60% | 1.47x | $4.83 Million |
| Anglo American Platinum Limited (AGPPF) | $96.96 Billion | 50.69% | 0.82x | $8.40 Billion |
| Athena Gold Corp (AHNR) | $4.96 Million | -13.77% | 0.26x | $779.22K |
| Alaska Energy Metals Corporation (AKEMF) | $26.15 Million | -33.81% | 0.05x | $14.55 Million |
| ALXPF (ALXPF) | $14.77 Million | -5.14% | 0.08x | $24.72 Million |