AdNeo 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	0.59	0.38	0.16	1.21	1.96	0.52
Cash & Short-Term Investments	0.59	0.38	0.16	1.21	1.96	0.52
Cash Growth	481.40%	134.63%	-86.45%	-38.31%	275.02%	13.85%
Accounts Receivable	1.18	0.25	0.28	0.85	0.72	1.2
Other Receivables	1.29	0.03	0.81	1.22	1.98	0.54
Receivables	2.47	0.28	1.08	2.06	2.7	1.74
Prepaid Expenses	-	0.09	0.12	0.3	0.29	0.13
Total Current Assets	3.32	0.76	1.37	3.57	4.96	2.4
Property, Plant & Equipment	0.52	0.1	0.02	0.04	0.26	0.1
Goodwill	3.31	2.74	2.26	2.26	3.95	3.95
Other Intangible Assets	6.87	3.22	4.52	4.87	5.16	2.59
Other Long-Term Assets	0.02	-	-	0.09	0.09	0.08
Total Assets	14.03	6.97	8.16	10.82	14.41	9.13
Accounts Payable	3.36	1.28	1.37	1.21	1.63	1.13
Accrued Expenses	1.08	0.73	0.34	0.75	0.52	0.5
Short-Term Debt	2.92	3.76	3.59	-	-	-
Current Portion of Leases	0.18	0.02	-	-	0.08	0.05
Current Income Taxes Payable	0.14	0.93	1.3	1.5	0.18	0.44
Current Unearned Revenue	1.19	0.98	1.06	1.97	0.84	0.49
Other Current Liabilities	0.86	1.31	0.3	0.85	1.78	1.51
Total Current Liabilities	9.74	9	7.96	6.28	5.03	4.13
Long-Term Debt	-	0.09	-	3.59	3.33	-
Long-Term Leases	0.29	0	-	-	0.17	-
Pension & Post-Retirement Benefits	0.11	0.03	0.02	0.06	0.05	0.06
Other Long-Term Liabilities	6.47	0.09	-	-	-	1.24
Total Liabilities	16.62	9.21	7.98	9.93	8.59	5.43
Common Stock	47.64	36.83	34.09	33.66	31.6	29.16
Retained Earnings	-51.98	-40.81	-37.25	-37.6	-29.68	-27.07
Comprehensive Income & Other	1.76	1.73	3.33	4.84	3.9	1.61
Shareholders' Equity	-2.58	-2.24	0.18	0.89	5.83	3.7
Total Liabilities & Equity	14.03	6.97	8.16	10.82	14.41	9.13
Total Debt	3.4	3.87	3.59	3.59	3.58	0.05
Net Cash (Debt)	-2.8	-3.49	-3.42	-2.38	-1.62	0.47
Net Cash Growth	-	-	-	-	-	43.99%
Net Cash Per Share	-0.01	-0.03	-0.04	-0.04	-0.03	0.01
Filing Date Shares Outstanding	380.54	380.54	89.86	78.8	70.07	60.45
Total Common Shares Outstanding	380.54	146.41	89.86	78.8	67.58	60.45
Working Capital	-6.42	-8.24	-6.59	-2.71	-0.08	-1.74
Book Value Per Share	-0.01	-0.02	0.00	0.01	0.09	0.06
Tangible Book Value	-12.76	-8.2	-6.6	-6.23	-3.28	-2.85
Tangible Book Value Per Share	-0.03	-0.06	-0.07	-0.08	-0.05	-0.05
Machinery	-	0.17	0.18	0.2	0.19	0.17

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.