ActivePort Group 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	3.85	0.89	1.27	1.16	3.17	0.99
Short-Term Investments	0.23	0	0	0	0.1	0.01
Trading Asset Securities	0.05	0.02	0.79	0.06	0.15	-
Cash & Short-Term Investments	4.12	0.91	2.07	1.22	3.42	0.99
Cash Growth	5.25%	-55.73%	69.83%	-64.40%	243.97%	653.29%
Accounts Receivable	1.51	1.18	5.54	3.58	1.62	0.41
Other Receivables	0.38	1.81	1.84	2.8	3.05	0.16
Receivables	1.89	2.99	7.38	6.38	4.67	0.57
Inventory	0.05	0.06	0.06	0.06	0.07	-
Prepaid Expenses	0.25	0.26	0.3	0.1	0.89	0.24
Other Current Assets	-	-	-	-	0.02	-
Total Current Assets	6.31	4.22	9.81	7.76	9.07	1.8
Property, Plant & Equipment	0.5	0.37	0.18	2.36	2.36	0.15
Long-Term Investments	0.53	0.36	0.35	0.28	0.49	0.24
Goodwill	5.11	5.11	16.04	24.11	24.11	8.74
Other Intangible Assets	6.1	5.55	5.2	3.95	3.66	0.1
Long-Term Accounts Receivable	-	0.19	0.4	-	-	-
Total Assets	18.56	15.8	31.98	38.46	39.7	11.04
Accounts Payable	2.14	1.29	1.76	2.3	2.37	0.61
Accrued Expenses	0.87	1.16	1.74	1.44	0.73	0.16
Short-Term Debt	0.65	2.22	1.87	2.52	0.23	0.25
Current Portion of Long-Term Debt	0.35	0.33	2.81	1.06	-	-
Current Portion of Leases	0.69	0.56	0.4	0.33	0.35	0.03
Current Unearned Revenue	0.45	0.05	0.31	0.19	0.12	-
Other Current Liabilities	-	0.92	1.07	1	3.74	0.57
Total Current Liabilities	5.16	6.54	9.96	8.84	7.54	1.62
Long-Term Debt	0.11	0.08	0.16	0.38	2.02	1.62
Long-Term Leases	0.24	0.51	0.77	1.1	1.95	0.03
Other Long-Term Liabilities	0.05	0.05	0.05	0.05	0.1	-
Total Liabilities	5.57	7.18	10.94	10.37	11.61	3.27
Common Stock	57.28	50.58	43.27	41	36.97	10.95
Retained Earnings	-46.31	-42.45	-22.77	-13.32	-9.91	-3.24
Comprehensive Income & Other	2.02	0.49	0.55	0.41	1.03	0.06
Shareholders' Equity	12.99	8.63	21.04	28.09	28.08	7.77
Total Liabilities & Equity	18.56	15.8	31.98	38.46	39.7	11.04
Total Debt	2.05	3.7	6.01	5.39	4.56	1.92
Net Cash (Debt)	2.08	-2.78	-3.94	-4.17	-1.14	-0.93
Net Cash Per Share	0.00	-0.01	-0.01	-0.02	-0.01	-0.03
Filing Date Shares Outstanding	1,137	936.79	353.44	314.94	249.85	113.21
Total Common Shares Outstanding	1,137	684.98	317.94	291.44	249.85	113.21
Working Capital	1.15	-2.32	-0.15	-1.08	1.53	0.18
Book Value Per Share	0.01	0.01	0.07	0.10	0.11	0.07
Tangible Book Value	1.78	-2.03	-0.2	0.03	0.31	-1.07
Tangible Book Value Per Share	0.00	-0.00	-0.00	0.00	0.00	-0.01
Machinery	-	0.62	0.6	1.63	0.32	0.11
Leasehold Improvements	-	0.01	0.01	0.01	0.01	-

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