XMReality AB (publ)
XMReality AB (publ) engages in the development and sale of solutions for knowledge transfer through augmented reality (AR) worldwide. The company offers XMReality Remote Guidance, a "see-what-I-see' video software powered by AR that connects workers with a remote expert to plan, assess, and solve different scenarios. It also provides AR smart glasses. The company serves manufacturing, energy and … Read more
XMReality AB (publ) (XMMRF) - Net Assets
Latest net assets as of March 2025: $8.83 Million USD
Based on the latest financial reports, XMReality AB (publ) (XMMRF) has net assets worth $8.83 Million USD as of March 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($25.14 Million) and total liabilities ($16.31 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 | $8.83 Million |
| % of Total Assets | 35.13% |
| Annual Growth Rate | 12.87% |
| 5-Year Change | -79.1% |
| 10-Year Change | 88.94% |
| Growth Volatility | 256.11 |
XMReality AB (publ) - Net Assets Trend (2013–2024)
This chart illustrates how XMReality 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 XMReality AB (publ) (2013–2024)
The table below shows the annual net assets of XMReality AB (publ) from 2013 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | $5.19 Million | -23.08% |
| 2023-12-31 | $6.75 Million | -78.34% |
| 2022-12-31 | $31.17 Million | -31.06% |
| 2021-12-31 | $45.21 Million | +81.96% |
| 2020-12-31 | $24.85 Million | +22.56% |
| 2019-12-31 | $20.27 Million | -57.42% |
| 2018-12-31 | $47.61 Million | -16.22% |
| 2017-12-31 | $56.83 Million | +113.99% |
| 2016-12-31 | $26.56 Million | +866.02% |
| 2015-12-31 | $2.75 Million | -31.70% |
| 2014-12-31 | $4.03 Million | +193.57% |
| 2013-12-31 | $1.37 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to XMReality 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 27378930100.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Other Components | $281.29 Million | 5415.70% |
| Total Equity | $5.19 Million | 100.00% |
XMReality AB (publ) Competitors by Market Cap
The table below lists competitors of XMReality AB (publ) ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Vaswani Industries Limited
NSE:VASWANI
|
$6.39 Million |
|
Peoplelogy Berhad
KLSE:0356
|
$6.39 Million |
|
Radiant Utama Interinsco Tbk
JK:RUIS
|
$6.39 Million |
|
KACUF
PINK:KACUF
|
$6.39 Million |
|
Müller - Die lila Logistik SE
LSE:0F9V
|
$6.38 Million |
|
EMS-CHEM HLDG N
MU:EMC1
|
$6.38 Million |
|
BSM Technologies Inc.
V:GPS
|
$6.38 Million |
|
Manho Rope&Wir
KO:001080
|
$6.38 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in XMReality AB (publ)'s equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 6,752,191 to 5,194,000, a change of -1,558,191 (-23.1%).
- Net loss of 31,297,000 reduced equity.
- New share issuances of 21,765,453 increased equity.
- Other comprehensive income increased equity by 8,154.
- Other factors increased equity by 7,965,202.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $-31.30 Million | -602.56% |
| Share Issuances | $21.77 Million | +419.05% |
| Other Comprehensive Income | $8.15K | +0.16% |
| Other Changes | $7.97 Million | +153.35% |
| Total Change | $- | -23.08% |
Book Value vs Market Value Analysis
This analysis compares XMReality 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: 0.16x
- 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 6.31x to 0.16x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2013-12-31 | $0.00 | $0.01 | x |
| 2014-12-31 | $0.00 | $0.01 | x |
| 2015-12-31 | $0.00 | $0.01 | x |
| 2016-12-31 | $30.85 | $0.01 | x |
| 2017-12-31 | $3.11 | $0.01 | x |
| 2018-12-31 | $2.31 | $0.01 | x |
| 2019-12-31 | $1.02 | $0.01 | x |
| 2020-12-31 | $0.69 | $0.01 | x |
| 2021-12-31 | $0.98 | $0.01 | x |
| 2022-12-31 | $0.60 | $0.01 | x |
| 2023-12-31 | $0.07 | $0.01 | x |
| 2024-12-31 | $0.06 | $0.01 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently XMReality 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): -602.56%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -158.16%
- • Asset Turnover: 0.70x
- • Equity Multiplier: 5.43x
- Recent ROE (-602.56%) is below the historical average (-171.27%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2013 | -168.98% | -89.26% | 1.23x | 1.54x | $-2.45 Million |
| 2014 | -98.29% | -484.80% | 0.15x | 1.39x | $-4.36 Million |
| 2015 | -155.51% | -121.04% | 0.39x | 3.27x | $-4.55 Million |
| 2016 | -37.81% | -194.78% | 0.16x | 1.22x | $-12.70 Million |
| 2017 | -40.02% | -340.27% | 0.10x | 1.17x | $-28.42 Million |
| 2018 | -61.58% | -288.70% | 0.17x | 1.25x | $-34.08 Million |
| 2019 | -134.83% | -229.29% | 0.36x | 1.62x | $-29.36 Million |
| 2020 | -100.32% | -120.41% | 0.50x | 1.68x | $-27.41 Million |
| 2021 | -73.96% | -152.17% | 0.34x | 1.42x | $-37.96 Million |
| 2022 | -117.91% | -195.45% | 0.35x | 1.70x | $-39.87 Million |
| 2023 | -463.50% | -158.16% | 0.72x | 4.07x | $-31.97 Million |
| 2024 | -602.56% | -158.16% | 0.70x | 5.43x | $-31.82 Million |
Industry Comparison
This section compares XMReality AB (publ)'s net assets metrics with peer companies in the Software - Application industry.
Industry Context
- Industry: Software - Application
- Average net assets among peers: $1,558,090,989
- Average return on equity (ROE) among peers: -47.81%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| XMReality AB (publ) (XMMRF) | $8.83 Million | -168.98% | 1.85x | $6.39 Million |
| Abaxx Technologies Inc (ABXXF) | $42.03 Million | -128.66% | 0.23x | $201.28 Million |
| Acceleware Ltd (ACWRF) | $2.15 Million | -4.58% | 1.86x | $8.62 Million |
| Adobe Systems Incorporated (ADBE) | $6.67 Billion | 12.49% | 0.51x | $104.01 Billion |
| Adcore Inc (ADCOF) | $9.73 Million | -22.96% | 0.49x | $3.03 Million |
| ADEIA CORP (ADEA) | $618.15 Million | -0.05% | 1.00x | $2.50 Billion |
| Automatic Data Processing Inc (ADP) | $6.19 Billion | 22.71% | 4.21x | $84.26 Billion |
| Autodesk Inc (ADSK) | $2.04 Billion | 12.11% | 1.11x | $48.93 Billion |
| Allied Security Innovations Inc (ADSV) | $445.50K | -270.60% | 3.60x | $0.93 |
| AudioEye Inc (AEYE) | $10.59 Million | -98.53% | 1.31x | $49.31 Million |
| Affinity Networks Inc (AFFN) | $-470.19K | 0.00% | 0.00x | $0.97 |