View ValuationXstate Resources 将来の成長Future 基準チェック /06現在、 Xstate Resourcesの成長と収益を予測するのに十分なアナリストの調査がありません。主要情報n/a収益成長率n/aEPS成長率Oil and Gas 収益成長44.7%収益成長率n/a将来の株主資本利益率n/aアナリストカバレッジNone最終更新日n/a今後の成長に関する最新情報更新なしすべての更新を表示Recent updatesBoard Change • May 21No independent directorsNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 3 experienced directors. No highly experienced directors. No independent directors (3 non-independent directors). MD & Director Andrew Bald was the last director to join the board, commencing their role in 2022. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of independent directors. Insufficient board refreshment.お知らせ • May 01Xstate Resources Limited, Annual General Meeting, May 29, 2026Xstate Resources Limited, Annual General Meeting, May 29, 2026. Location: at unit 14, 210 bagot road, subiaco wa 6008 Australiaお知らせ • Apr 23Xstate Resources Limited has completed a Follow-on Equity Offering in the amount of AUD 1.69 million.Xstate Resources Limited has completed a Follow-on Equity Offering in the amount of AUD 1.69 million. Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 12,439,396 Price\Range: AUD 0.033 Discount Per Security: AUD 0.00198 Security Features: Attached Options Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 38,772,726 Price\Range: AUD 0.033 Discount Per Security: AUD 0.00198 Security Features: Attached Options Transaction Features: Subsequent Direct Listingお知らせ • Apr 22Xstate Resources Limited has filed a Follow-on Equity Offering in the amount of AUD 1.692145 million.Xstate Resources Limited has filed a Follow-on Equity Offering in the amount of AUD 1.692145 million. Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 12,439,396 Price\Range: AUD 0.033 Discount Per Security: AUD 0.00198 Security Features: Attached Options Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 38,837,726 Price\Range: AUD 0.033 Discount Per Security: AUD 0.00198 Security Features: Attached Options Transaction Features: Subsequent Direct Listingお知らせ • Dec 17Xstate Resources Limited has completed a Follow-on Equity Offering in the amount of AUD 3.823599 million.Xstate Resources Limited has completed a Follow-on Equity Offering in the amount of AUD 3.823599 million. Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 37,707,129 Price\Range: AUD 0.022 Discount Per Security: AUD 0.00132 Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 136,092,826 Price\Range: AUD 0.022 Discount Per Security: AUD 0.00132 Transaction Features: Subsequent Direct Listingお知らせ • Dec 11Sacgasco CA, Inc. completed the acquisition of Xstate USA Corporation from Xstate Resources Limited (ASX:XST).Sacgasco CA, Inc. entered into a binding agreement to acquire Xstate USA Corporation from Xstate Resources Limited (ASX:XST) on December 8, 2025. A cash consideration of $0.1 million will be paid by Sacgasco CA, Inc. As part of consideration, an undisclosed value is paid towards common equity and $0.1 million is paid towards forgiveness of unpaid cash calls of XGas LLC. Sacgasco CA, Inc. completed the acquisition of Xstate USA Corporation from Xstate Resources Limited (ASX:XST) on December 10, 2025.お知らせ • Dec 08Sacgasco CA, Inc. entered into a binding agreement to acquire Xstate USA Corporation from Xstate Resources Limited (ASX:XST).Sacgasco CA, Inc. entered into a binding agreement to acquire Xstate USA Corporation from Xstate Resources Limited (ASX:XST) on December 8, 2025. A cash consideration of $0.1 million will be paid by Sacgasco CA, Inc. As part of consideration, an undisclosed value is paid towards common equity and $0.1 million is paid towards forgiveness of unpaid cash calls of XGas LLC.お知らせ • Oct 31Xstate Resources Limited has filed a Follow-on Equity Offering in the amount of AUD 3.823599 million.Xstate Resources Limited has filed a Follow-on Equity Offering in the amount of AUD 3.823599 million. Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 37,707,129 Price\Range: AUD 0.022 Discount Per Security: AUD 0.00132 Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 136,092,826 Price\Range: AUD 0.022 Discount Per Security: AUD 0.00132 Transaction Features: Subsequent Direct Listingお知らせ • Sep 16Xstate Resources Limited (ASX:XST) completed the acquisition of 51% stake in Diona Gas Project from Elixir Energy Limited (ASX:EXR).Xstate Resources Limited (ASX:XST) agreed to acquire 51% stake in Diona Gas Project from Elixir Energy Limited (ASX:EXR) for AUD 0.25 million on April 4, 2025. The transaction is subject to approval of offer by acquirer shareholders, consummation of due diligence investigation and consummation of private placement OF AUD 2.5 million. The expected completion of the transaction is September 1, 2025. On July 28, 2025, the transaction has been approved by the shareholders of Xstate Resources Limited. As of August 21, 2025, the transaction was approved by Queensland Department of Natural Resources and Mines. As of August 20, 2025, the expected completion of the transaction is August 28, 2025. As of September 3, 2025, the expected completion of the transaction is September 4, 2025. Xstate Resources Limited (ASX:XST) completed the acquisition of 51% stake in Diona Gas Project from Elixir Energy Limited (ASX:EXR) on September 15, 2025.お知らせ • Sep 12Xstate Resources Limited has completed a Follow-on Equity Offering in the amount of AUD 2.144 million.Xstate Resources Limited has completed a Follow-on Equity Offering in the amount of AUD 2.144 million. Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 107,200,000 Price\Range: AUD 0.02 Discount Per Security: AUD 0.0012お知らせ • Jun 04Kathari Energia GmbH reached an agreement to acquire 20% stake in Anshof Field Area in Austria from Xstate Resources Limited (ASX:XST) for €0.55 million.Kathari Energia GmbH reached an agreement to acquire 20% stake in Anshof Field Area in Austria from Xstate Resources Limited (ASX:XST) for €0.55 million on June 4, 2025. Following completion of the transaction, ADX’s economic interest in the Anshof Field Area Partnership increases from 50% to 70%. ADX will hold a 70% interest in Anshof-3 and a 60% interest in Anshof-2A production wells, increasing ADX’s share of oil production from the Anshof Field Area from 58 BOPD to 72 BOPD. . The transfer of interest is subject to the consent of MND Austria a.s. (MND), ADX’ remaining partner in the Anshof Field Area.お知らせ • Apr 11Xstate Resources Limited, Annual General Meeting, May 14, 2025Xstate Resources Limited, Annual General Meeting, May 14, 2025. Location: at level 1, 31 cliff street, fremantle, wa 6160, AustraliaNew Risk • Sep 13New major risk - Earnings qualityThe company has a high level of non-cash earnings. Accrual ratio: 436% This is considered a major risk. Non-cash earnings can arise from many different things. However, if a company consistently has a high level of non-cash earnings, it may be a sign that they are recognizing revenue from customers before the full value of the sales are received as cash or they are not depreciating the value of their assets appropriately. These are practices that inflate earnings, while not providing a similar increase to cash flows. Companies in some select industries naturally have a high level of non-cash earnings and it is not a major concern. However, in the worst case scenario it can be an early sign of performance manipulation by management. Currently, the following risks have been identified for the company: Major Risks High level of non-cash earnings (436% accrual ratio). Market cap is less than US$10m (€1.75m market cap, or US$1.94m). Minor Risk Revenue is less than US$5m (AU$4.2m revenue, or US$2.8m).Reported Earnings • Mar 30Full year 2023 earnings released: EPS: AU$0.004 (vs AU$0.011 loss in FY 2022)Full year 2023 results: EPS: AU$0.004 (up from AU$0.011 loss in FY 2022). Revenue: AU$7.82m (down 61% from FY 2022). Net income: AU$1.40m (up AU$4.88m from FY 2022). Profit margin: 18% (up from net loss in FY 2022).お知らせ • Mar 29Xstate Resources Limited, Annual General Meeting, Apr 29, 2024Xstate Resources Limited, Annual General Meeting, Apr 29, 2024, at 10:00 W. Australia Standard Time. Location: Level 1, 31 Cliff Street, Fremantle Fremantle Western Australia AustraliaReported Earnings • Sep 18First half 2023 earnings released: AU$0.002 loss per share (vs AU$0.008 loss in 1H 2022)First half 2023 results: AU$0.002 loss per share (improved from AU$0.008 loss in 1H 2022). Revenue: AU$3.98m (down 62% from 1H 2022). Net loss: AU$505.2k (loss narrowed 80% from 1H 2022).New Risk • Sep 14New major risk - Financial positionThe company has less than a year of cash runway based on its current free cash flow trend. Free cash flow: -AU$567k This is considered a major risk. With less than a year's worth of cash, the company will need to raise capital or take on debt unless its cash flows improve. This would dilute existing shareholders or increase balance sheet risk. Currently, the following risks have been identified for the company: Major Risks Less than 1 year of cash runway based on free cash flow trend (-AU$567k free cash flow). Share price has been highly volatile over the past 3 months (87% average weekly change). Earnings have declined by 27% per year over the past 5 years. Market cap is less than US$10m (€2.12m market cap, or US$2.27m).Board Change • May 30No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 3 non-independent directors. Non- Executive Director Andrew Bald was the last director to join the board, commencing their role in 2022. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model. このセクションでは通常、投資家が会社の利益創出能力を理解する一助となるよう、プロのアナリストのコンセンサス予想に基づく収益と利益の成長予測を提示する。しかし、Xstate Resources は十分な過去のデータを提供しておらず、アナリストの予測もないため、過去のデータを外挿したり、アナリストの予測を使用しても、その将来の収益を確実に算出することはできません。 シンプリー・ウォール・ストリートがカバーする企業の97%は過去の財務データを持っているため、これはかなり稀な状況です。 業績と収益の成長予測DB:XW7 - アナリストの将来予測と過去の財務データ ( )AUD Millions日付収益収益フリー・キャッシュフロー営業活動によるキャッシュ平均アナリスト数12/31/2025N/A-2-6-2N/A6/30/20251-1-2-2N/A3/31/20251-1-2-2N/A12/31/2024N/A-1-2-2N/A6/30/2024-3-1-1-1N/A3/31/2024-1-1-1-1N/A12/31/20231-1-10N/A9/30/2023110-10N/A6/30/202314-1-10N/A3/31/202317-200N/A12/31/202220-300N/A9/30/202219-400N/A6/30/202217-4-1-1N/A3/31/202213-4-3-2N/A12/31/20219-5-5-3N/A9/30/20215-4-5-3N/A6/30/20212-4-5-3N/A3/31/20211-2-3-2N/A12/31/20200-1-1-1N/A9/30/20200-1-1-1N/A6/30/20200-1-1-1N/A3/31/20200-1-1-1N/A12/31/20190-1-1-1N/A9/30/20190-1N/A-1N/A6/30/201900N/A-1N/A3/31/20190-1N/A-1N/A12/31/20180-1N/A-1N/A9/30/20180-2N/A-1N/A6/30/20180-2N/A-1N/A3/31/20180-3N/A-2N/A12/31/20170-3N/A-2N/A9/30/20170-3N/A-1N/A6/30/20170-3N/A-1N/A3/31/20170-2N/A-1N/A12/31/20160-1N/A-1N/A9/30/20160-1N/A-1N/A6/30/20160-2N/A-1N/A3/31/20160-2N/A-1N/A12/31/20150-2N/A-1N/A9/30/20150-1N/A-1N/A6/30/20150-1N/A-1N/Aもっと見るアナリストによる今後の成長予測収入対貯蓄率: XW7の予測収益成長が 貯蓄率 ( 1.9% ) を上回っているかどうかを判断するにはデータが不十分です。収益対市場: XW7の収益がGerman市場よりも速く成長すると予測されるかどうかを判断するにはデータが不十分です高成長収益: XW7の収益が今後 3 年間で 大幅に 増加すると予想されるかどうかを判断するにはデータが不十分です。収益対市場: XW7の収益がGerman市場よりも速く成長すると予測されるかどうかを判断するにはデータが不十分です。高い収益成長: XW7の収益が年間20%よりも速く成長すると予測されるかどうかを判断するにはデータが不十分です。一株当たり利益成長率予想将来の株主資本利益率将来のROE: XW7の 自己資本利益率 が 3 年後に高くなると予測されるかどうかを判断するにはデータが不十分です成長企業の発掘7D1Y7D1Y7D1YEnergy 業界の高成長企業。View Past Performance企業分析と財務データの現状データ最終更新日（UTC時間）企業分析2026/05/24 14:38終値2026/05/22 00:00収益2025/12/31年間収益2025/12/31データソース企業分析に使用したデータはS&P Global Market Intelligence LLC のものです。本レポートを作成するための分析モデルでは、以下のデータを使用しています。データは正規化されているため、ソースが利用可能になるまでに時間がかかる場合があります。パッケージデータタイムフレーム米国ソース例会社財務10年損益計算書キャッシュ・フロー計算書貸借対照表SECフォーム10-KSECフォーム10-Qアナリストのコンセンサス予想+プラス3年予想財務アナリストの目標株価アナリストリサーチレポートBlue Matrix市場価格30年株価配当、分割、措置ICEマーケットデータSECフォームS-1所有権10年トップ株主インサイダー取引SECフォーム4SECフォーム13Dマネジメント10年リーダーシップ・チーム取締役会SECフォーム10-KSECフォームDEF 14A主な進展10年会社からのお知らせSECフォーム8-K* 米国証券を対象とした例であり、非米国証券については、同等の規制書式および情報源を使用。特に断りのない限り、すべての財務データは1年ごとの期間に基づいていますが、四半期ごとに更新されます。これは、TTM（Trailing Twelve Month）またはLTM（Last Twelve Month）データとして知られています。詳細はこちら。分析モデルとスノーフレーク本レポートを生成するために使用した分析モデルの詳細は当社のGithubページでご覧いただけます。また、レポートの使用方法に関するガイドやYoutubeのチュートリアルも掲載しています。シンプリー・ウォールストリート分析モデルを設計・構築した世界トップクラスのチームについてご紹介します。業界およびセクターの指標私たちの業界とセクションの指標は、Simply Wall Stによって6時間ごとに計算されます。アナリスト筋Xstate Resources Limited 0 これらのアナリストのうち、弊社レポートのインプットとして使用した売上高または利益の予想を提出したのは、 。アナリストの投稿は一日中更新されます。0
Board Change • May 21No independent directorsNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 3 experienced directors. No highly experienced directors. No independent directors (3 non-independent directors). MD & Director Andrew Bald was the last director to join the board, commencing their role in 2022. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of independent directors. Insufficient board refreshment.
お知らせ • May 01Xstate Resources Limited, Annual General Meeting, May 29, 2026Xstate Resources Limited, Annual General Meeting, May 29, 2026. Location: at unit 14, 210 bagot road, subiaco wa 6008 Australia
お知らせ • Apr 23Xstate Resources Limited has completed a Follow-on Equity Offering in the amount of AUD 1.69 million.Xstate Resources Limited has completed a Follow-on Equity Offering in the amount of AUD 1.69 million. Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 12,439,396 Price\Range: AUD 0.033 Discount Per Security: AUD 0.00198 Security Features: Attached Options Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 38,772,726 Price\Range: AUD 0.033 Discount Per Security: AUD 0.00198 Security Features: Attached Options Transaction Features: Subsequent Direct Listing
お知らせ • Apr 22Xstate Resources Limited has filed a Follow-on Equity Offering in the amount of AUD 1.692145 million.Xstate Resources Limited has filed a Follow-on Equity Offering in the amount of AUD 1.692145 million. Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 12,439,396 Price\Range: AUD 0.033 Discount Per Security: AUD 0.00198 Security Features: Attached Options Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 38,837,726 Price\Range: AUD 0.033 Discount Per Security: AUD 0.00198 Security Features: Attached Options Transaction Features: Subsequent Direct Listing
お知らせ • Dec 17Xstate Resources Limited has completed a Follow-on Equity Offering in the amount of AUD 3.823599 million.Xstate Resources Limited has completed a Follow-on Equity Offering in the amount of AUD 3.823599 million. Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 37,707,129 Price\Range: AUD 0.022 Discount Per Security: AUD 0.00132 Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 136,092,826 Price\Range: AUD 0.022 Discount Per Security: AUD 0.00132 Transaction Features: Subsequent Direct Listing
お知らせ • Dec 11Sacgasco CA, Inc. completed the acquisition of Xstate USA Corporation from Xstate Resources Limited (ASX:XST).Sacgasco CA, Inc. entered into a binding agreement to acquire Xstate USA Corporation from Xstate Resources Limited (ASX:XST) on December 8, 2025. A cash consideration of $0.1 million will be paid by Sacgasco CA, Inc. As part of consideration, an undisclosed value is paid towards common equity and $0.1 million is paid towards forgiveness of unpaid cash calls of XGas LLC. Sacgasco CA, Inc. completed the acquisition of Xstate USA Corporation from Xstate Resources Limited (ASX:XST) on December 10, 2025.
お知らせ • Dec 08Sacgasco CA, Inc. entered into a binding agreement to acquire Xstate USA Corporation from Xstate Resources Limited (ASX:XST).Sacgasco CA, Inc. entered into a binding agreement to acquire Xstate USA Corporation from Xstate Resources Limited (ASX:XST) on December 8, 2025. A cash consideration of $0.1 million will be paid by Sacgasco CA, Inc. As part of consideration, an undisclosed value is paid towards common equity and $0.1 million is paid towards forgiveness of unpaid cash calls of XGas LLC.
お知らせ • Oct 31Xstate Resources Limited has filed a Follow-on Equity Offering in the amount of AUD 3.823599 million.Xstate Resources Limited has filed a Follow-on Equity Offering in the amount of AUD 3.823599 million. Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 37,707,129 Price\Range: AUD 0.022 Discount Per Security: AUD 0.00132 Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 136,092,826 Price\Range: AUD 0.022 Discount Per Security: AUD 0.00132 Transaction Features: Subsequent Direct Listing
お知らせ • Sep 16Xstate Resources Limited (ASX:XST) completed the acquisition of 51% stake in Diona Gas Project from Elixir Energy Limited (ASX:EXR).Xstate Resources Limited (ASX:XST) agreed to acquire 51% stake in Diona Gas Project from Elixir Energy Limited (ASX:EXR) for AUD 0.25 million on April 4, 2025. The transaction is subject to approval of offer by acquirer shareholders, consummation of due diligence investigation and consummation of private placement OF AUD 2.5 million. The expected completion of the transaction is September 1, 2025. On July 28, 2025, the transaction has been approved by the shareholders of Xstate Resources Limited. As of August 21, 2025, the transaction was approved by Queensland Department of Natural Resources and Mines. As of August 20, 2025, the expected completion of the transaction is August 28, 2025. As of September 3, 2025, the expected completion of the transaction is September 4, 2025. Xstate Resources Limited (ASX:XST) completed the acquisition of 51% stake in Diona Gas Project from Elixir Energy Limited (ASX:EXR) on September 15, 2025.
お知らせ • Sep 12Xstate Resources Limited has completed a Follow-on Equity Offering in the amount of AUD 2.144 million.Xstate Resources Limited has completed a Follow-on Equity Offering in the amount of AUD 2.144 million. Security Name: Ordinary Shares Security Type: Common Stock Securities Offered: 107,200,000 Price\Range: AUD 0.02 Discount Per Security: AUD 0.0012
お知らせ • Jun 04Kathari Energia GmbH reached an agreement to acquire 20% stake in Anshof Field Area in Austria from Xstate Resources Limited (ASX:XST) for €0.55 million.Kathari Energia GmbH reached an agreement to acquire 20% stake in Anshof Field Area in Austria from Xstate Resources Limited (ASX:XST) for €0.55 million on June 4, 2025. Following completion of the transaction, ADX’s economic interest in the Anshof Field Area Partnership increases from 50% to 70%. ADX will hold a 70% interest in Anshof-3 and a 60% interest in Anshof-2A production wells, increasing ADX’s share of oil production from the Anshof Field Area from 58 BOPD to 72 BOPD. . The transfer of interest is subject to the consent of MND Austria a.s. (MND), ADX’ remaining partner in the Anshof Field Area.
お知らせ • Apr 11Xstate Resources Limited, Annual General Meeting, May 14, 2025Xstate Resources Limited, Annual General Meeting, May 14, 2025. Location: at level 1, 31 cliff street, fremantle, wa 6160, Australia
New Risk • Sep 13New major risk - Earnings qualityThe company has a high level of non-cash earnings. Accrual ratio: 436% This is considered a major risk. Non-cash earnings can arise from many different things. However, if a company consistently has a high level of non-cash earnings, it may be a sign that they are recognizing revenue from customers before the full value of the sales are received as cash or they are not depreciating the value of their assets appropriately. These are practices that inflate earnings, while not providing a similar increase to cash flows. Companies in some select industries naturally have a high level of non-cash earnings and it is not a major concern. However, in the worst case scenario it can be an early sign of performance manipulation by management. Currently, the following risks have been identified for the company: Major Risks High level of non-cash earnings (436% accrual ratio). Market cap is less than US$10m (€1.75m market cap, or US$1.94m). Minor Risk Revenue is less than US$5m (AU$4.2m revenue, or US$2.8m).
Reported Earnings • Mar 30Full year 2023 earnings released: EPS: AU$0.004 (vs AU$0.011 loss in FY 2022)Full year 2023 results: EPS: AU$0.004 (up from AU$0.011 loss in FY 2022). Revenue: AU$7.82m (down 61% from FY 2022). Net income: AU$1.40m (up AU$4.88m from FY 2022). Profit margin: 18% (up from net loss in FY 2022).
お知らせ • Mar 29Xstate Resources Limited, Annual General Meeting, Apr 29, 2024Xstate Resources Limited, Annual General Meeting, Apr 29, 2024, at 10:00 W. Australia Standard Time. Location: Level 1, 31 Cliff Street, Fremantle Fremantle Western Australia Australia
Reported Earnings • Sep 18First half 2023 earnings released: AU$0.002 loss per share (vs AU$0.008 loss in 1H 2022)First half 2023 results: AU$0.002 loss per share (improved from AU$0.008 loss in 1H 2022). Revenue: AU$3.98m (down 62% from 1H 2022). Net loss: AU$505.2k (loss narrowed 80% from 1H 2022).
New Risk • Sep 14New major risk - Financial positionThe company has less than a year of cash runway based on its current free cash flow trend. Free cash flow: -AU$567k This is considered a major risk. With less than a year's worth of cash, the company will need to raise capital or take on debt unless its cash flows improve. This would dilute existing shareholders or increase balance sheet risk. Currently, the following risks have been identified for the company: Major Risks Less than 1 year of cash runway based on free cash flow trend (-AU$567k free cash flow). Share price has been highly volatile over the past 3 months (87% average weekly change). Earnings have declined by 27% per year over the past 5 years. Market cap is less than US$10m (€2.12m market cap, or US$2.27m).
Board Change • May 30No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 3 non-independent directors. Non- Executive Director Andrew Bald was the last director to join the board, commencing their role in 2022. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.