Loading...
XASX
XST
Market cap1mUSD
Aug 23, Last price  
0.01AUD
Name

Xstate Resources Ltd

Chart & Performance

D1W1MN
P/E
2.44
P/S
4.92
EPS
0.00
Div Yield, %
—
Shrs. gr., 5y
33.35%
Rev. gr., 5y
53.75%
Revenues
588k
-92.47%
03,3400000000107,87752,15819,36089,770131,17368,42760,8138,424,51119,411,2007,812,015587,893
Net income
1m
-15.47%
-57,000-243,349-402,305-1,975,847-372,643-1,141,560-1,760,648-9,281,180-1,368,998-1,541,351-1,527,322-1,036,227-3,316,524-1,280,675-701,597-652,434-4,643,657-3,477,0961,400,7661,184,085
CFO
0k
P
000-835,8080-839,062-1,232,5520-1,182,095-657,877-561,168-894,877-1,724,653-694,141-984,195-1,051,610-3,052,155100,941-78,2310
Dividend
Apr 24, 19970.012 AUD/sh
Earnings
Sep 09, 2025

Profile

Xstate Resources Limited, together with its subsidiaries, engages in the exploration and production of oil and natural gas properties in the United States. The company holds a 25% working interest (WI) in Red Earth and 35% WI in Alberta Plains located in Canada; 20% WI in Anshof-3 exploration well located in Austria; and 33.33% WI in Borba Natural Gas Prospect Drilling located in California, as well as has various WIs between 10% and 30% in oil and gas leases in Sacramento Basin, California. It also has an 12% interest in the King Brown gold tenement. The company was incorporated in 1987 and is based in Fremantle, Australia.
URL
https://www.xstateresources.com.au/
IPO date
Jan 14, 1988
Employees
Domiciled in
AU
Incorporated in
AU

Valuation

Title
AUD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
588
-92.47%
7,812
-59.76%
19,411
130.41%
Cost of revenue
1,115
6,190
23,171
Unusual Expense (Income)
NOPBT
(527)
1,622
(3,760)
NOPBT Margin
20.76%
Operating Taxes
(20)
221
125
Tax Rate
13.63%
NOPAT
(507)
1,401
(3,885)
Net income
1,184
-15.47%
1,401
-140.29%
(3,477)
-25.12%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
5
Long-term debt
Deferred revenue
Other long-term liabilities
145
9,570
28,419
Net debt
(3,555)
(990)
(814)
Cash flow
Cash from operating activities
(78)
101
CAPEX
(846)
Cash from investing activities
4,117
279
Cash from financing activities
(5)
(43)
(5)
FCF
10,337
18,893
5,682
Balance
Cash
3,555
995
814
Long term investments
Excess cash
3,526
605
Stockholders' equity
3,402
2,197
699
Invested Capital
145
11,167
29,118
ROIC
6.95%
ROCE
13.78%
EV
Common stock shares outstanding
347,819
32,152
Price
0.01
550.00%
0.00
-50.00%
Market cap
4,522
6,931.69%
64
-94.30%
EV
3,531
(750)
EBITDA
(527)
2,516
366
EV/EBITDA
1.40
Interest
2
328
31
Interest/NOPBT
20.23%