Actinogen Medical 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	6.53	16.5	9.45	8.46	16.37	13.46
Cash & Short-Term Investments	6.53	16.5	9.45	8.46	16.37	13.46
Cash Growth	-71.44%	74.63%	11.71%	-48.32%	21.65%	166.98%
Accounts Receivable	1.87	5.49	9.02	3.88	3.64	1.44
Other Receivables	0.3	0.31	0.29	0.24	0.3	0.11
Receivables	2.18	5.8	9.32	4.12	3.94	1.54
Prepaid Expenses	0.05	0.13	0.11	0.1	0.1	0.09
Total Current Assets	8.76	22.43	18.88	12.69	20.42	15.09
Property, Plant & Equipment	0.22	0.27	0.34	0.11	0.17	0.25
Other Intangible Assets	1.62	1.78	2.09	2.41	2.72	3.03
Total Assets	10.6	24.48	21.31	15.21	23.31	18.38
Accounts Payable	1.76	1.93	0.6	1.1	0.9	0.39
Accrued Expenses	0.25	0.96	0.7	0.61	0.5	0.29
Short-Term Debt	-	3.01	-	-	-	-
Current Portion of Leases	0.08	0.07	0.06	0.09	0.08	0.07
Total Current Liabilities	2.09	5.96	1.36	1.8	1.48	0.76
Long-Term Leases	0.14	0.19	0.26	-	0.09	0.17
Total Liabilities	2.23	6.15	1.62	1.8	1.57	0.92
Common Stock	122.75	122.28	106.04	83.65	81.88	64.16
Retained Earnings	-107.82	-96.47	-81.74	-68.69	-57.94	-48.44
Comprehensive Income & Other	-6.56	-7.47	-4.61	-1.55	-2.2	1.74
Shareholders' Equity	8.37	18.34	19.7	13.41	21.74	17.46
Total Liabilities & Equity	10.6	24.48	21.31	15.21	23.31	18.38
Total Debt	0.22	3.26	0.32	0.09	0.17	0.24
Net Cash (Debt)	6.31	13.24	9.13	8.37	16.21	13.22
Net Cash Growth	-72.06%	44.99%	9.06%	-48.33%	22.57%	184.27%
Net Cash Per Share	0.00	0.00	0.00	0.00	0.01	0.01
Filing Date Shares Outstanding	3,187	3,177	2,712	1,816	1,796	1,661
Total Common Shares Outstanding	3,187	3,177	2,683	1,816	1,796	1,661
Working Capital	6.67	16.47	17.52	10.89	18.94	14.34
Book Value Per Share	0.00	0.01	0.01	0.01	0.01	0.01
Tangible Book Value	6.74	16.55	17.6	11	19.02	14.42
Tangible Book Value Per Share	0.00	0.01	0.01	0.01	0.01	0.01
Machinery	0.12	0.11	0.08	0.07	0.03	0.03

Source: S&P Global Market Intelligence. Standard template. Financial Sources.