Subscribe

xReality Group Limited (XRG.AX)

AUD0.07 0.00 (-4.41%)
AU ASX Technology Media & Entertainment
Address 106 Old Pittwater Road 2100
Brookvale, NSW, AU
CEO Wayne Peter Jones
IPO 2013-01-17
ISIN AU0000196065

Explore sections of this company profile

Description

xReality Group Limited develops and operates physical and digital simulations in the Asia Pacific and the United States. It operates in two segments, Entertainment and Enterprise. The company owns and operates indoor skydiving run under the iFLY Downunder and iFLY Gold Coast brand name; and virtual reality operations under the FREAK brand. It also provides Red Cartel, a virtual reality, augmented reality, extended reality, and animation content for enterprise software product for entertainment, oil and gas, mining, healthcare, and government industries. In addition, the company operates Operator XR, which provides mission planning and rehearsal system for military and law enforcement agencies. It serves tourists, professional skydivers, and military. The company was formerly known as Indoor Skydive Australia Group Limited and changed its name to xReality Group Limited in December 2021. xReality Group Limited was incorporated in 2011 and is based in Brookvale, Australia.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
AUD0.07 0.00 (-4.41%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
438.6K
Beta
0.59
Float Shares
747.60M
Free Float %
99.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.03% +6.25% +33.33% +21.43% +28.30% +25.93% +126.67% +29.47% +226.75% -82.16% -46.37%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
0.07
Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.01
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
D+
Overall Score
1 / 5
Low
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Media & Entertainment: +19.4%
    +52.5% Q4'25: +83.1% (vs Q4'23)
  • EPS growth Media & Entertainment: +23.8%
    +33.3% Q4'25: +128.1% (vs Q4'23)
  • FCF margin FCF growth · Media & Entertainment: +56.9%
    -19.8% Q4'25: +33.3% (vs Q4'23)
  • EBIT margin Media & Entertainment: +5.3%
    -9.7% Q4'25: +8.9% (vs Q4'23)
  • ROIC Media & Entertainment: +2.9%
    -4.8% Q4'25: +6.5% (vs Q4'23)
  • Share dilution Media & Entertainment: +0.0%
    +14.2% Q4'25: +66.1% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Media & Entertainment: 1.38×
    -134.82× Q4'25: 4.75× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.51) × ERP
WACC = 67% × Ke + 33% × Kd (9.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 0.07
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jun 2015
actual
Jun 2016
actual
Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
1 Rev. Ana.
1 EPS Ana.
Jun 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
6.43M
est: 6.60M (-2.6%)
8.16M
est: 8.97M (-9.1%)
12.32M
est: 6.60M (+86.6%)
14.28M
est: 8.97M (+59.1%)
11.38M
est: 15.60M (-27.1%)
5.55M
est: 16.30M (-65.9%)
7.27M
est: 17.20M (-57.8%)
6.57M
est: 18.20M (-63.9%)
9.75M
est: 10.90M (-10.5%)
9.16M
est: 9.50M (-3.6%)
13.96M
est: 13.10M (+6.6%)
16.10M
16.10M – 16.10M
+22.9% YoY
17.40M
17.40M – 17.40M
+8.1% YoY
EBITDA
-1.05M
est: 882.8K (-219.3%)
-547.8K
est: 1.20M (-145.6%)
989.9K
est: 882.8K (+12.1%)
-8.04M
est: 1.20M (-769.7%)
96.4K
est: 2.09M (-95.4%)
-878.4K
est: 2.18M (-140.3%)
7.18M
est: 2.30M (+212.2%)
-3.30M
est: 2.43M (-235.6%)
2.16M
est: 1.46M (+48.0%)
-262.8K
est: 1.27M (-120.7%)
-145.3K
est: 1.75M (-108.3%)
2.15M
2.15M – 2.15M
+22.9% YoY
2.33M
2.33M – 2.33M
+8.1% YoY
EBIT
-1.72M
est: -646.2K (-166.5%)
-1.36M
est: -878.7K (-54.8%)
-658.9K
est: -646.2K (-2.0%)
-8.66M
est: -878.7K (-886.0%)
-1.23M
est: -1.53M (+19.3%)
-2.73M
est: -1.60M (-70.8%)
5.34M
est: -1.68M (+417.2%)
-5.56M
est: -1.78M (-212.2%)
-206.3K
est: -1.07M (+80.7%)
-2.37M
est: -930.1K (-155.0%)
-1.36M
est: -1.28M (-5.7%)
-1.58M
-1.58M – -1.58M
-22.9% YoY
-1.70M
-1.70M – -1.70M
-8.1% YoY
Net Income
-1.75M
est: -4.31M (+59.4%)
-1.31M
est: -2.91M (+54.8%)
-891.3K
est: -4.31M (+79.3%)
-10.14M
est: -2.91M (-248.4%)
-2.28M
est: 14.54M (-115.7%)
-5.13M
est: 3.23M (-258.8%)
4.06M
est: 6.46M (-37.1%)
-6.93M
est: 16.36M (-142.4%)
-1.69M
est: -2.30M (+26.6%)
-4.11M
est: -3.89M (-5.6%)
-3.14M
est: -1.28M (-145.7%)
174.4K
174.4K – 174.4K
+113.6% YoY
639.4K
639.4K – 639.4K
+266.7% YoY
SGA
5.60M
est: 4.23M (+32.6%)
6.33M
est: 5.75M (+10.1%)
9.09M
est: 4.23M (+115.0%)
9.79M
est: 5.75M (+70.3%)
7.85M
est: 9.99M (-21.4%)
4.25M
est: 10.44M (-59.3%)
3.88M
est: 11.02M (-64.8%)
4.04M
est: 11.66M (-65.3%)
6.01M
est: 6.98M (-14.0%)
7.35M
est: 6.08M (+20.9%)
8.85M
est: 8.39M (+5.5%)
10.31M
10.31M – 10.31M
+22.9% YoY
11.14M
11.14M – 11.14M
+8.1% YoY
EPS
-0.02
est: -0.01 (-106.4%)
-0.01
est: -0.01 (-105.7%)
-0.01
est: -0.01 (+15.0%)
-0.07
est: -0.01 (-1,285.8%)
-0.02
est: 0.03 (-161.6%)
-0.02
est: 0.01 (-396.8%)
0.01
est: 0.01 (+7.9%)
-0.02
est: 0.03 (-171.1%)
0.00
est: 0.00 (+1.6%)
-0.01
est: -0.01 (-20.9%)
-0.01
est: 0.00 (-145.5%)
0.00
0.00 – 0.00
+113.6% YoY
0.00
0.00 – 0.00
+266.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-28 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-27 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-26 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-25 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-22 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-19 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-18 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-15 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-14 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-13 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-12 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-08 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-07 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-06 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-05 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-04 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-05-01 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-30 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-29 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-28 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-27 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-24 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-23 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-22 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-17 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5
2026-04-16 D+ 1/5 1/5 1/5 1/5 1/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
34.62M
OE per share TTM
0.05
Owner's Yield
68.25%
Maintenance CapEx ratio
1,893.30%
Maint CapEx / Avg PPE
376.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-169.5K
Shares Outstanding
752.13M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Wayne Peter Jones Chief Executive Officer & Executive Director 336.0K male
Kim Hopwood Chief Operating Officer, Chief Product & Technology Officer and Executive Director 234.2K male
Stephen Tofler Company Secretary & Chief Financial Officer 223.0K male
Benjamin Smith Chief Commercial Officer male
Will Beaumont Global Sales Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits