Heavy Rare Earths Balance Sheet

Financials in millions AUD. Fiscal year is July - June.

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Cash & Equivalents	1.94	0.96	2.12	0.14
Cash & Short-Term Investments	1.94	0.96	2.12	0.14
Cash Growth	102.11%	-54.92%	1402.28%	-
Accounts Receivable	0.03	0.06	0.01	0
Other Receivables	-	-	0.04	0.02
Receivables	0.03	0.06	0.05	0.02
Prepaid Expenses	-	-	0.02	-
Other Current Assets	0.02	0.01	0.01	0.01
Total Current Assets	1.98	1.02	2.2	0.18
Property, Plant & Equipment	0.01	-	-	0.78
Total Assets	1.99	1.02	2.2	0.96
Accounts Payable	0.12	0.18	0.11	0.25
Accrued Expenses	0.03	0.1	0.03	0.01
Other Current Liabilities	0	0.01	0.03	0
Total Current Liabilities	0.15	0.29	0.17	0.26
Total Liabilities	0.15	0.29	0.17	0.26
Common Stock	10.71	6.68	6.68	1.14
Retained Earnings	-10.12	-6.91	-5.6	-0.44
Comprehensive Income & Other	1.26	0.96	0.94	-
Shareholders' Equity	1.84	0.73	2.03	0.7
Total Liabilities & Equity	1.99	1.02	2.2	0.96
Net Cash (Debt)	1.94	0.96	2.12	0.14
Net Cash Growth	102.11%	-54.92%	1402.28%	-
Net Cash Per Share	0.01	0.01	0.03	0.03
Filing Date Shares Outstanding	208.03	68.28	68.28	37.28
Total Common Shares Outstanding	208.03	68.28	68.28	37.28
Working Capital	1.83	0.73	2.03	-0.09
Book Value Per Share	0.01	0.01	0.03	0.02
Tangible Book Value	1.84	0.73	2.03	0.7
Tangible Book Value Per Share	0.01	0.01	0.03	0.02

Source: S&P Capital IQ. Standard template. Financial Sources.