Ordell Minerals 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 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Jun '23 Jun 30, 2023	Dec '22 Dec 31, 2022
Cash & Equivalents	4.09	2.76	0.3	0.18	0.22	0.3
Cash & Short-Term Investments	4.09	2.76	0.3	0.18	0.22	0.3
Cash Growth	-3.44%	835.00%	64.54%	-17.68%	-26.88%	-
Accounts Receivable	-	-	-	-	-	0
Other Receivables	0.37	0.34	0.03	0.01	0.01	0
Receivables	0.37	0.34	0.03	0.01	0.01	0
Prepaid Expenses	0.08	0.07	0.06	-	-	-
Other Current Assets	-	-	0.22	-	-	-
Total Current Assets	4.54	3.17	0.6	0.19	0.23	0.3
Property, Plant & Equipment	1.98	1.94	-	-	-	-
Total Assets	6.52	5.1	0.6	0.19	0.23	0.3
Accounts Payable	0.62	0.58	0.15	0.02	0.02	0.01
Accrued Expenses	0.06	0.08	0.06	-	-	-
Current Portion of Leases	0.08	0.08	-	-	-	-
Total Current Liabilities	0.76	0.75	0.21	0.02	0.02	0.01
Long-Term Leases	0.04	0.09	-	-	-	-
Total Liabilities	0.8	0.83	0.21	0.02	0.02	0.01
Common Stock	10.8	7.14	0.7	0.33	0.33	0.33
Retained Earnings	-6.19	-3.91	-0.53	-0.38	-0.35	-0.26
Comprehensive Income & Other	1.1	1.04	0.22	0.22	0.22	0.22
Shareholders' Equity	5.71	4.27	0.4	0.17	0.2	0.29
Total Liabilities & Equity	6.52	5.1	0.6	0.19	0.23	0.3
Total Debt	0.13	0.17	-	-	-	-
Net Cash (Debt)	3.96	2.59	0.3	0.18	0.22	0.3
Net Cash Growth	-1.76%	778.10%	64.54%	-17.68%	-26.88%	-
Net Cash Per Share	0.07	0.05	0.03	0.02	0.03	0.15
Filing Date Shares Outstanding	61.8	61.75	50.06	50.06	6.68	1.97
Total Common Shares Outstanding	61.8	50.22	13.26	9.51	6.68	1.97
Working Capital	3.78	2.42	0.4	0.17	0.2	0.29
Book Value Per Share	0.09	0.09	0.03	0.02	0.03	0.15
Tangible Book Value	5.71	4.27	0.4	0.17	0.2	0.29
Tangible Book Value Per Share	0.09	0.09	0.03	0.02	0.03	0.15
Machinery	0.19	0.1	-	-	-	-

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