XMReality AB (XMR) - Net Assets
Based on the latest financial reports, XMReality AB (XMR) has net assets worth Skr9.05 Million SEK (≈ $973.92K USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Skr20.89 Million ≈ $2.25 Million USD) and total liabilities (Skr11.84 Million ≈ $1.27 Million USD). 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. Check XMR asset liquidity ratio to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Skr9.05 Million |
| % of Total Assets | 43.33% |
| Annual Growth Rate | 17.03% |
| 5-Year Change | -79.98% |
| 10-Year Change | -65.92% |
| Growth Volatility | 245.05 |
XMReality AB - Net Assets Trend (2013–2025)
This chart illustrates how XMReality AB's net assets have evolved over time, based on quarterly financial data. Also explore XMR asset base for the complete picture of this company's asset base.
Annual Net Assets for XMReality AB (2013–2025)
The table below shows the annual net assets of XMReality AB from 2013 to 2025. For live valuation and market cap data, see market value of XMReality AB.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Skr9.05 Million ≈ $973.92K |
+49.31% |
| 2024-12-31 | Skr6.06 Million ≈ $652.29K |
-10.23% |
| 2023-12-31 | Skr6.75 Million ≈ $726.64K |
-78.34% |
| 2022-12-31 | Skr31.17 Million ≈ $3.35 Million |
-31.06% |
| 2021-12-31 | Skr45.21 Million ≈ $4.87 Million |
+81.96% |
| 2020-12-31 | Skr24.85 Million ≈ $2.67 Million |
+22.56% |
| 2019-12-31 | Skr20.27 Million ≈ $2.18 Million |
-57.42% |
| 2018-12-31 | Skr47.61 Million ≈ $5.12 Million |
-16.22% |
| 2017-12-31 | Skr56.83 Million ≈ $6.12 Million |
+113.99% |
| 2016-12-31 | Skr26.56 Million ≈ $2.86 Million |
+866.02% |
| 2015-12-31 | Skr2.75 Million ≈ $295.84K |
-31.70% |
| 2014-12-31 | Skr4.03 Million ≈ $433.15K |
+193.57% |
| 2013-12-31 | Skr1.37 Million ≈ $147.54K |
-- |
Equity Component Analysis
This analysis shows how different components contribute to XMReality AB'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 grown by 230808300.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Other Components | Skr9.05 Million | 100.00% |
| Total Equity | Skr9.05 Million | 100.00% |
XMReality AB Competitors by Market Cap
The table below lists competitors of XMReality AB ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Dolphin International Bhd
KLSE:5265
|
$6.10 Million |
|
Raize Servicos de Gestao SA
LS:MLRZE
|
$6.10 Million |
|
Ecclesiastical Insurance Office plc
LSE:ELLA
|
$6.10 Million |
|
Weststar Industrial Ltd
AU:WSI
|
$6.10 Million |
|
Proactis SA
PA:PROAC
|
$6.09 Million |
|
Fidelity Minerals Corp
V:FMN
|
$6.09 Million |
|
RUBIX Resources Ltd
AU:RB6
|
$6.09 Million |
|
FOS Capital Ltd
AU:FOS
|
$6.08 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in XMReality AB's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 5,194,000 to 9,050,000, a change of 3,856,000 (74.2%).
- Net loss of 3,826,000 reduced equity.
- Other comprehensive income decreased equity by 21,999.
- Other factors increased equity by 7,703,999.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr-3.83 Million | -42.28% |
| Other Comprehensive Income | Skr-22.00K | -0.24% |
| Other Changes | Skr7.70 Million | +85.13% |
| Total Change | Skr- | 74.24% |
Book Value vs Market Value Analysis
This analysis compares XMReality AB'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: 5.48x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has increased from 0.01x to 5.48x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2013-12-31 | Skr6.18 | Skr0.05 | x |
| 2014-12-31 | Skr18.15 | Skr0.05 | x |
| 2015-12-31 | Skr10.71 | Skr0.05 | x |
| 2016-12-31 | Skr3.69 | Skr0.05 | x |
| 2017-12-31 | Skr4.31 | Skr0.05 | x |
| 2018-12-31 | Skr3.18 | Skr0.05 | x |
| 2019-12-31 | Skr1.19 | Skr0.05 | x |
| 2020-12-31 | Skr0.80 | Skr0.05 | x |
| 2021-12-31 | Skr1.14 | Skr0.05 | x |
| 2022-12-31 | Skr0.76 | Skr0.05 | x |
| 2023-12-31 | Skr0.07 | Skr0.05 | x |
| 2024-12-31 | Skr0.06 | Skr0.05 | x |
| 2025-12-31 | Skr0.01 | Skr0.05 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently XMReality AB 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): -42.28%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -24.86%
- • Asset Turnover: 0.74x
- • Equity Multiplier: 2.31x
- Recent ROE (-42.28%) is above the historical average (-149.59%), indicating improving 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 | Skr-2.45 Million |
| 2014 | -98.29% | -484.80% | 0.15x | 1.39x | Skr-4.36 Million |
| 2015 | -155.51% | -121.04% | 0.39x | 3.27x | Skr-4.55 Million |
| 2016 | -37.81% | -194.78% | 0.16x | 1.22x | Skr-12.70 Million |
| 2017 | -40.02% | -340.27% | 0.10x | 1.17x | Skr-28.42 Million |
| 2018 | -61.58% | -288.70% | 0.17x | 1.25x | Skr-34.08 Million |
| 2019 | -135.15% | -229.83% | 0.36x | 1.62x | Skr-29.43 Million |
| 2020 | -101.53% | -121.87% | 0.50x | 1.68x | Skr-27.71 Million |
| 2021 | -74.01% | -152.26% | 0.34x | 1.42x | Skr-37.98 Million |
| 2022 | -117.92% | -195.46% | 0.35x | 1.70x | Skr-39.87 Million |
| 2023 | -463.50% | -158.16% | 0.72x | 4.07x | Skr-31.97 Million |
| 2024 | -448.13% | -117.63% | 0.68x | 5.60x | Skr-23.80 Million |
| 2025 | -42.28% | -24.86% | 0.74x | 2.31x | Skr-4.73 Million |
Industry Comparison
This section compares XMReality AB's net assets metrics with peer companies in the Software - Application industry.
Industry Context
- Industry: Software - Application
- Average net assets among peers: $164,488,692
- Average return on equity (ROE) among peers: -79.66%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| XMReality AB (XMR) | Skr9.05 Million | -168.98% | 1.31x | $6.10 Million |
| 24SevenOffice Scandinavia AB (247) | $414.56 Million | -17.81% | 0.89x | $67.95 Million |
| eEducation Albert AB (ALBERT) | $45.42 Million | -137.73% | 1.84x | $11.25 Million |
| AppSpotr AB (APTR) | $36.54 Million | -80.26% | 0.22x | $28.96 Million |
| Better Collective (BETCO) | $685.93 Million | 4.96% | 0.71x | $899.81 Million |
| BIMobject AB (BIM) | $282.06 Million | -28.81% | 0.34x | $71.75 Million |
| Bambuser AB (BUSER) | $7.37 Million | -268.23% | 0.60x | $24.10 Million |
| CodeMill AB (CDMIL) | $48.59 Million | -28.16% | 0.71x | $22.72 Million |
| Crunchfish AB (CFISH) | $58.77 Million | -44.06% | 0.13x | $30.49 Million |
| ChargePanel AB (CHARGE) | $672.00K | 3.13% | 2.05x | $5.99 Million |
| Checkin.com Group AB (CHECK) | $64.96 Million | -199.64% | 0.21x | $10.26 Million |
About XMReality AB
XMReality AB (publ) provides remote visual assistance solution in Sweden, European Union, North America, and internationally. The company offers Remote Guidance, a remote support software and video calling solution built for service, support, inspection, and training; and provides Pointpad, a hardware add-on that transforms desktop into a remote support station; and AR smart glasses. It serves ma… Read more