Omnia Metals Group Balance Sheet

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

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Cash & Equivalents	1.71	0.92	0.59	3.81	3.85	0.02
Cash & Short-Term Investments	1.71	0.92	0.59	3.81	3.85	0.02
Cash Growth	8671.65%	55.80%	-84.46%	-1.04%	23191.12%	-
Other Receivables	-	0.06	0.05	0.1	0.07	0
Receivables	0.04	0.06	0.05	0.1	0.07	0
Total Current Assets	1.75	0.98	0.65	3.92	3.93	0.02
Property, Plant & Equipment	8.27	8.04	7.5	5.93	3.09	-
Other Long-Term Assets	-	-	-0	-	-	-
Total Assets	10.02	9.02	8.14	9.85	7.01	0.02
Accounts Payable	0.18	0.17	0.18	0.44	0.12	0.01
Accrued Expenses	-	0.1	0.07	0.09	0.1	-
Short-Term Debt	-	-	-	-	-	0.04
Current Portion of Leases	0.04	-	0.03	0.04	0.04	-
Total Current Liabilities	0.21	0.27	0.28	0.58	0.25	0.05
Long-Term Leases	0.06	-	-	0.03	0.07	-
Total Liabilities	0.28	0.27	0.28	0.61	0.32	0.05
Common Stock	13.06	11.66	10.28	9.91	6.55	-
Retained Earnings	-4.98	-4.43	-3.71	-1.73	-0.67	-0.04
Comprehensive Income & Other	1.66	1.51	1.3	1.06	0.81	-
Shareholders' Equity	9.74	8.74	7.86	9.24	6.69	-0.04
Total Liabilities & Equity	10.02	9.02	8.14	9.85	7.01	0.02
Total Debt	0.1	-	0.03	0.07	0.11	0.04
Net Cash (Debt)	1.61	0.92	0.56	3.74	3.75	-0.02
Net Cash Growth	18189.60%	64.41%	-85.00%	-0.11%	-	-
Net Cash Per Share	0.01	0.01	0.01	0.09	0.23	-
Filing Date Shares Outstanding	239.13	217.09	58.34	53.56	37.63	5.5
Total Common Shares Outstanding	239.13	217.09	58.34	53.56	37.63	5.5
Working Capital	1.54	0.71	0.37	3.34	3.68	-0.04
Book Value Per Share	0.04	0.04	0.13	0.17	0.18	-0.01
Tangible Book Value	9.74	8.74	7.86	9.24	6.69	-0.04
Tangible Book Value Per Share	0.04	0.04	0.13	0.17	0.18	-0.01

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