Pantera Minerals 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	FY 2021
Period Ending	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	0.76	2.64	1.8	4.98	0.31
Cash & Short-Term Investments	0.76	2.64	1.8	4.98	0.31
Cash Growth	-71.12%	46.33%	-63.80%	1498.55%	-
Accounts Receivable	0.11	0.1	0.09	0.52	-
Other Receivables	0.02	0.04	0.03	0.03	5.72
Receivables	0.13	0.14	0.62	0.56	5.75
Prepaid Expenses	0.15	0.43	0.06	0.19	-
Other Current Assets	0.17	0.17	0.17	0.17	1.49
Total Current Assets	1.22	3.38	2.66	5.89	7.56
Property, Plant & Equipment	10.9	10.72	4.24	2.61	0
Long-Term Accounts Receivable	0.06	0.15	0.22	0.33	-
Other Long-Term Assets	-	-	-	0.03	0.15
Total Assets	12.18	14.25	7.12	8.86	7.71
Accounts Payable	0.06	0.06	0.04	0.19	0.46
Accrued Expenses	0.15	0.43	0.1	0.09	0.94
Current Portion of Leases	0.16	0.15	0.15	0.14	-
Other Current Liabilities	0.01	0.26	0	0.04	0.02
Total Current Liabilities	0.38	0.89	0.28	0.45	1.42
Long-Term Leases	0.13	0.28	0.46	0.61	-
Total Liabilities	0.51	1.18	0.74	1.06	1.42
Common Stock	25.16	22.25	9.59	9.46	0.66
Additional Paid-In Capital	-	-	-	-	5.91
Retained Earnings	-15.39	-11.52	-4.66	-2.75	-0.67
Comprehensive Income & Other	1.9	2.34	1.44	1.09	0.39
Shareholders' Equity	11.67	13.07	6.38	7.8	6.29
Total Liabilities & Equity	12.18	14.25	7.12	8.86	7.71
Total Debt	0.28	0.43	0.61	0.75	-
Net Cash (Debt)	0.48	2.21	1.19	4.24	0.31
Net Cash Growth	-78.36%	84.93%	-71.82%	1258.98%	-
Net Cash Per Share	0.00	0.01	0.02	0.06	0.01
Filing Date Shares Outstanding	473.78	362.14	78.5	77.5	27
Total Common Shares Outstanding	473.78	362.14	78.5	77.5	27
Working Capital	0.83	2.49	2.38	5.44	6.14
Book Value Per Share	0.02	0.04	0.08	0.10	0.23
Tangible Book Value	11.67	13.07	6.38	7.8	6.29
Tangible Book Value Per Share	0.02	0.04	0.08	0.10	0.23
Machinery	0.03	0.03	0.03	0.02	0
Leasehold Improvements	0.03	0.03	0.03	0.03	-

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