AuKing Mining Balance Sheet

Financials in millions AUD. Fiscal year is January - December.

Millions AUD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	0.11	0.03	0.4	1.66	2.5
Cash & Short-Term Investments	0.11	0.03	0.4	1.66	2.5
Cash Growth	235.72%	-91.45%	-76.07%	-33.75%	11717.34%
Other Receivables	0.02	0.05	0.03	0.09	0.23
Receivables	0.02	0.05	0.03	0.09	0.23
Other Current Assets	-	-	-	0.05	-
Total Current Assets	0.14	0.08	0.43	1.79	2.73
Property, Plant & Equipment	7.97	8.14	8.93	8.48	5
Other Long-Term Assets	0	0	0	0	0
Total Assets	8.11	8.23	9.37	10.28	7.73
Accounts Payable	0.25	0.55	0.02	0.06	0.47
Accrued Expenses	0.24	0.24	0.21	0.14	0.05
Short-Term Debt	0.9	0.8	-	-	-
Other Current Liabilities	0.42	0.36	0.14	0.22	0.07
Total Current Liabilities	1.81	1.95	0.38	0.42	0.58
Pension & Post-Retirement Benefits	-	-	-	-	0.04
Total Liabilities	1.81	1.95	0.38	0.42	0.63
Common Stock	27.75	25.33	23.3	13.59	8.72
Retained Earnings	-22.73	-22.12	-16.56	-4.11	-1.76
Comprehensive Income & Other	1.28	3.06	2.25	0.38	0.14
Shareholders' Equity	6.3	6.27	8.99	9.86	7.1
Total Liabilities & Equity	8.11	8.23	9.37	10.28	7.73
Total Debt	0.9	0.8	-	-	-
Net Cash (Debt)	-0.79	-0.77	0.4	1.66	2.5
Net Cash Growth	-	-	-76.07%	-33.75%	-
Net Cash Per Share	-0.00	-0.00	0.00	0.02	0.07
Filing Date Shares Outstanding	1,568	574.78	235.35	182.84	75.29
Total Common Shares Outstanding	900.03	416.21	230.35	117.84	75.29
Working Capital	-1.68	-1.87	0.05	1.38	2.14
Book Value Per Share	0.01	0.02	0.04	0.08	0.09
Tangible Book Value	6.3	6.27	8.99	9.86	7.1
Tangible Book Value Per Share	0.01	0.02	0.04	0.08	0.09
Machinery	0.12	0.12	0.26	0.22	0.14

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