Reallusion Inc.
Reallusion Inc. develops and sells 2D and 3D animation software and content in Taiwan and the United States. It engages in the development of real-time cinematic animation and motion capture tools, and virtual production activities. The company offers iClone, a real-time 3D animation software to produce professional animations for films, previsualization, animation, video games, content developme… Read more
Reallusion Inc. (6882) - Net Assets
Latest net assets as of June 2025: NT$266.95 Million TWD
Based on the latest financial reports, Reallusion Inc. (6882) has net assets worth NT$266.95 Million TWD as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (NT$331.52 Million) and total liabilities (NT$64.57 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 | NT$266.95 Million |
| % of Total Assets | 80.52% |
| Annual Growth Rate | 11.19% |
| 5-Year Change | 26.78% |
| 10-Year Change | N/A |
| Growth Volatility | 15.61 |
Reallusion Inc. - Net Assets Trend (2019–2024)
This chart illustrates how Reallusion Inc.'s net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Reallusion Inc. (2019–2024)
The table below shows the annual net assets of Reallusion Inc. from 2019 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | NT$305.09 Million | -6.12% |
| 2023-12-31 | NT$324.97 Million | -4.87% |
| 2022-12-31 | NT$341.62 Million | +21.78% |
| 2021-12-31 | NT$280.53 Million | +16.58% |
| 2020-12-31 | NT$240.63 Million | +34.10% |
| 2019-12-31 | NT$179.44 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Reallusion Inc.'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 1441700000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | NT$9.20 Million | 3.02% |
| Common Stock | NT$231.99 Million | 76.04% |
| Other Comprehensive Income | NT$2.26 Million | 0.74% |
| Other Components | NT$61.64 Million | 20.20% |
| Total Equity | NT$305.09 Million | 100.00% |
Reallusion Inc. Competitors by Market Cap
The table below lists competitors of Reallusion Inc. ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Canoo Inc
NASDAQ:GOEV
|
$5.36 Million |
|
Medadvisor Ltd
AU:MDR
|
$5.36 Million |
|
Visionary Metals Corp.
F:339
|
$5.36 Million |
|
TOKAIDO REIT INC.
F:AI70
|
$5.36 Million |
|
Lux Metals Corp.
F:GP80
|
$5.36 Million |
|
Next Science Limited
PINK:NXSCF
|
$5.36 Million |
|
Austem Company Ltd
KQ:031510
|
$5.36 Million |
|
United Lithium Corp
OTCQX:ULTHF
|
$5.36 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Reallusion Inc.'s equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 324,972,000 to 305,088,000, a change of -19,884,000 (-6.1%).
- Net income of 8,042,000 contributed positively to equity growth.
- Dividend payments of 34,863,000 reduced retained earnings.
- New share issuances of 3,330,000 increased equity.
- Other comprehensive income decreased equity by 21,111,000.
- Other factors increased equity by 24,718,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | NT$8.04 Million | +2.64% |
| Dividends Paid | NT$34.86 Million | -11.43% |
| Share Issuances | NT$3.33 Million | +1.09% |
| Other Comprehensive Income | NT$-21.11 Million | -6.92% |
| Other Changes | NT$24.72 Million | +8.1% |
| Total Change | NT$- | -6.12% |
Book Value vs Market Value Analysis
This analysis compares Reallusion Inc.'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: 1.26x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 1.69x to 1.26x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2019-12-31 | NT$9.72 | NT$16.40 | x |
| 2020-12-31 | NT$10.72 | NT$16.40 | x |
| 2021-12-31 | NT$12.63 | NT$16.40 | x |
| 2022-12-31 | NT$14.69 | NT$16.40 | x |
| 2023-12-31 | NT$13.97 | NT$16.40 | x |
| 2024-12-31 | NT$13.04 | NT$16.40 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Reallusion Inc. 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): 2.64%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 2.74%
- • Asset Turnover: 0.77x
- • Equity Multiplier: 1.24x
- Recent ROE (2.64%) is below the historical average (14.72%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2019 | 10.81% | 8.29% | 1.01x | 1.29x | NT$1.33 Million |
| 2020 | 31.81% | 23.74% | 1.03x | 1.31x | NT$52.47 Million |
| 2021 | 20.05% | 16.75% | 0.94x | 1.28x | NT$28.19 Million |
| 2022 | 14.34% | 14.58% | 0.80x | 1.22x | NT$14.82 Million |
| 2023 | 8.69% | 8.61% | 0.80x | 1.26x | NT$-4.27 Million |
| 2024 | 2.64% | 2.74% | 0.77x | 1.24x | NT$-22.47 Million |
Industry Comparison
This section compares Reallusion Inc.'s net assets metrics with peer companies in the Software - Application industry.
Industry Context
- Industry: Software - Application
- Average net assets among peers: $927,680,300
- Average return on equity (ROE) among peers: -5.98%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Reallusion Inc. (6882) | NT$266.95 Million | 10.81% | 0.24x | $5.36 Million |
| Otsuka Information Technology Corp. (3570) | $579.52 Million | 12.81% | 0.32x | $38.41 Million |
| Papago Inc. (3632) | $218.97 Million | -93.30% | 2.17x | $10.89 Million |
| K Way Information (5201) | $394.19 Million | 12.17% | 0.35x | $27.70 Million |
| Cyberlink Co (5203) | $2.71 Billion | -20.79% | 0.46x | $99.87 Million |
| Taiwan Green Environment Technology Inc. (5205) | $72.57 Million | 13.76% | 0.38x | $3.05 Million |
| APEX International Financial Engineering Res & Tech Co Ltd (5210) | $755.05 Million | 0.67% | 0.36x | $39.90 Million |
| Penpower Technology Ltd (5211) | $411.83 Million | -35.47% | 0.15x | $13.45 Million |
| Dimerco Data System (5403) | $2.43 Billion | 25.00% | 0.83x | $213.17 Million |
| Insyde Software (6231) | $669.28 Million | 9.91% | 0.40x | $219.19 Million |
| Interactive Digital Technologies (6486) | $1.04 Billion | 15.45% | 0.92x | $76.03 Million |