Explore 3 Stock Ideas & Industry Insights Download Free Report

18889881171
Shopping Cart 0
countryflagUS
Login

Xstate Resources Ltd

Energy AU XST

0.017AUD
0.00(0%)

Last update at 2026-06-05T06:10:00Z

Day Range

0.020.02
LowHigh

52 Week Range

0.0090.07
LowHigh

Fundamentals

  • Previous Close 0.02
  • Market Cap8.16M
  • Volume2602686
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-1.75942M
  • Revenue TTM0.07M
  • Revenue Per Share TTM-
  • Gross Profit TTM 0.07M
  • Diluted EPS TTM-0.01

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax -1.83830M -1.23596M 1.62M -3.35166M -4.36699M
Minority interest - - - - -
Net income -1.76916M 1.18M 1.40M -3.47710M -4.64366M
Selling general administrative 1.44M 0.56M 0.39M 0.55M 0.90M
Selling and marketing expenses - 0.26M 0.00339M - -
Gross profit -0.26524M 0.07M 2.01M 2.22M 1.42M
Reconciled depreciation - 0.04M 0.57M 3.39M 1.10M
Ebit - -1.19218M 1.62M -2.61481M -3.88984M
Ebitda - -0.38418M 2.52M 0.77M -2.78575M
Depreciation and amortization - 0.81M 0.89M 3.39M 1.10M
Non operating income net other - - - - -
Operating income -1.71615M -1.13133M 0.98M -2.61481M -3.88984M
Other operating expenses - 1.71M 6.83M 22.66M 12.60M
Interest expense 0.03M 0.00205M 0.33M 0.74M 0.48M
Tax provision 0.00000M -0.01953M 0.22M 0.13M 0.28M
Interest income 0.12M 0.04M 0.01M 0.00546M 0.48M
Net interest income - 0.04M -0.31531M -0.73139M -0.47716M
Extraordinary items 0.07M 2.40M 2.10M - -
Non recurring - - - - -
Other items - - - - -
Income tax expense - -0.01953M 0.22M 0.13M 0.28M
Total revenue 0.07M 0.62M 7.81M 19.41M 8.42M
Total operating expenses 1.79M 1.16M 1.03M 5.46M 5.60M
Cost of revenue 0.34M 0.55M 5.80M 17.19M 7.00M
Total other income expense net - -0.10464M 0.64M -0.73685M -0.47716M
Discontinued operations - - - - -
Net income from continuing ops - -1.21643M 1.40M -3.47710M -4.64366M
Net income applicable to common shares -1.76916M 1.18M 1.40M -3.47710M -4.64366M
Preferred stock and other adjustments - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 8.01M 4.53M - 31.82M 40.39M
Intangible assets - - - - -
Earning assets - - - - -
Other current assets 0.00000M 0.09M - 0.34M 0.04M
Total liab 0.82M 1.12M - 31.12M 36.54M
Total stockholder equity 7.19M 3.40M - 0.70M 3.85M
Deferred long term liab - - - - -
Other current liab - 0.83M - 2.65M 1.52M
Common stock 63.55M 58.08M - 58.08M 58.08M
Capital stock - 58.08M - 58.08M 58.08M
Retained earnings -56.36569M -55.04768M - -57.90049M -54.89624M
Other liab - - - - 34.90M
Good will - - - - -
Other assets 0.00000M - - - 0.00000M
Cash - 3.56M - 0.81M 0.72M
Cash and equivalents 2.91M - - 0.81M 0.72M
Total current liabilities 0.65M 0.98M - 2.70M 1.64M
Current deferred revenue - - - - -
Net debt - -3.55513M - -0.81446M -0.71947M
Short term debt 0.00000M - - 0.00000M 0.00492M
Short long term debt - - - - 0.00492M
Short long term debt total - - - - 0.00492M
Other stockholder equity - - - - 0.66M
Property plant equipment 4.55M - - 30.50M 38.69M
Total current assets 3.45M 3.65M - 1.32M 1.70M
Long term investments - - - - -
Net tangible assets - - - - 3.85M
Short term investments - - - - -
Net receivables 0.35M 0.01M - 0.00455M 0.89M
Long term debt - - - - -
Inventory - - - 0.16M 0.05M
Accounts payable - 0.15M - 0.05M 0.12M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - 0.37M - 0.52M 0.66M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - - - - 38.69M
Deferred long term asset charges - - - - -
Non current assets total - 0.87M - 30.50M 38.69M
Capital lease obligations - - - - -
Long term debt total 0.00000M - - 0.00000M 0.00000M
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Investments - 4.12M 0.28M - -1.73870M
Change to liabilities - - - - 0.01M
Total cashflows from investing activities -4.40123M 4.12M 0.28M 0.00000M -1.73870M
Net borrowings - -0.00489M -0.04293M -0.00492M -0.10853M
Total cash from financing activities 5.54M -0.00489M -0.04293M -0.00492M 4.65M
Change to operating activities - - - - 0.02M
Net income - 1.18M 1.40M -3.47710M -4.64366M
Change in cash -0.64089M 2.56M 0.18M 0.09M -0.09048M
Begin period cash flow 3.56M 1.00M 0.81M 0.72M 0.81M
End period cash flow - 3.56M 1.00M 0.81M 0.72M
Total cash from operating activities -1.73454M -1.58735M -0.07823M 0.10M -3.05215M
Issuance of capital stock - - - - 5.08M
Depreciation - - 0.89M 4.13M 1.57M
Other cashflows from investing activities -0.00063M 4.12M 0.28M 0.00000M 1.74M
Dividends paid - - - - 4.32M
Change to inventory - - 0.08M -0.10688M -0.04965M
Change to account receivables - -0.01862M -0.79431M 2.19M -0.86088M
Sale purchase of stock 5.94M - - 0.00000M -0.32157M
Other cashflows from financing activities -0.40491M -0.00489M -0.04293M -0.00492M -1.73870M
Change to netincome - - - - 1.10M
Capital expenditures 4.40M 0.00000M 0.85M 0.00000M 1.74M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 0.08M -0.31510M -0.95022M -0.81471M -0.88499M
Stock based compensation - - 0.07M 0.27M 0.60M
Other non cash items - -1.27225M -1.42356M 6.42M 4.95M
Free cash flow - -1.58735M -0.92383M 0.10M -4.79085M

Peer Comparison

Sector: Energy Industry: Oil & Gas E&P

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
XST
Xstate Resources Ltd		 - -% 0.02 - - 111.96 1.14 0.38 1.14
WDS
Woodside Energy Group Ltd		 -0.42 1.34% 30.91 15.82 12.06 4.59 1.19 3.88 5.39
STO
Santos Ltd		 -0.05 0.64% 7.82 22.49 9.39 5.18 1.15 4.82 7.27
BPT
Beach Energy Ltd		 -0.02 1.80% 1.09 - 5.48 1.20 0.80 1.43 5.70
TBN
Tamboran Resources Corporation		 - -% 0.24 - - 1219.70 2.91 -10.2924

Reports Covered

Stock Research & News

View All

Profile

Xstate Resources Limited, together with its subsidiaries, engages in oil and natural gas exploration and production business in the United States, Austria, and Canada. The company Diona Project comprises 23 graticular blocks covering an area of 369 square kilometers within ATP 2077 and is located approximately 15km east of the Silver Springs gas processing plant. The company was formerly known as Oriental Crystal International Ltd. Xstate Resources Limited was incorporated in 1987 and is based in Fremantle, Australia.

Xstate Resources Ltd

31 Cliff Street, Fremantle, WA, Australia, 6160

Key Executives

Name Title Year Born
Mr. Andrew Ross Childs B.Sc. Exec. Chairman 1959
Mr. David Maxwell McArthur B.Comm. Joint Company Sec. 1963
Mr. Jordan McArthur Joint Company Sec. NA
Mr. Andrew Ross Childs B.Sc. Executive Chairman 1959
Mr. David Maxwell McArthur B.Comm. Joint Company Secretary 1963
Mr. Jordan McArthur Joint Company Secretary NA
Mr. Andrew Ross Childs B.Sc. Executive Chairman 1959
Mr. David Maxwell McArthur B.Comm. Joint Company Secretary 1963
Mr. Jordan McArthur Joint Company Secretary NA
Mr. Andrew Ross Childs B.Sc. Executive Chairman 1959

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.