BluGlass 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	2016 - 2020
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	2016 - 2020
Cash & Equivalents	5.74	5.57	4.26	5.35	4.18	Upgrade
Cash & Short-Term Investments	5.74	5.57	4.26	5.35	4.18	Upgrade
Cash Growth	2.95%	30.88%	-20.43%	28.14%	-23.09%	Upgrade
Accounts Receivable	1.33	0.79	0.15	0.04	0.02	Upgrade
Other Receivables	6.44	7.43	7.45	3.36	3.33	Upgrade
Receivables	7.77	8.22	7.6	3.39	3.35	Upgrade
Inventory	1.07	0.89	0.59	0.08	0.13	Upgrade
Prepaid Expenses	0.03	0.04	0.08	0.04	0.04	Upgrade
Other Current Assets	-	-	-	-	0.02	Upgrade
Total Current Assets	14.61	14.72	12.53	8.87	7.72	Upgrade
Property, Plant & Equipment	8.62	8.01	8.65	11.27	5.84	Upgrade
Other Long-Term Assets	0.7	0.42	0.51	0.32	-	Upgrade
Total Assets	23.93	23.14	21.7	20.46	13.56	Upgrade
Accounts Payable	2.07	0.58	0.47	0.22	0.19	Upgrade
Accrued Expenses	0.7	0.62	0.57	0.69	0.67	Upgrade
Short-Term Debt	3.05	1.15	-	-	1.95	Upgrade
Current Portion of Leases	0.78	0.86	0.79	0.74	0.18	Upgrade
Other Current Liabilities	0.88	0.81	0.71	0.27	0.37	Upgrade
Total Current Liabilities	7.48	4.02	2.54	1.92	3.38	Upgrade
Long-Term Leases	3.27	2.66	3.7	3.89	1.37	Upgrade
Other Long-Term Liabilities	1.54	1.54	1.54	1.38	1.24	Upgrade
Total Liabilities	12.34	8.25	7.81	7.24	6.05	Upgrade
Common Stock	120.08	112.58	101.89	89.26	75.23	Upgrade
Retained Earnings	-109.03	-98.06	-87.92	-76.17	-67.67	Upgrade
Comprehensive Income & Other	0.55	0.36	-0.08	0.12	-0.05	Upgrade
Shareholders' Equity	11.59	14.89	13.89	13.22	7.51	Upgrade
Total Liabilities & Equity	23.93	23.14	21.7	20.46	13.56	Upgrade
Total Debt	7.1	4.68	4.49	4.63	3.51	Upgrade
Net Cash (Debt)	-1.37	0.9	-0.23	0.72	0.67	Upgrade
Net Cash Growth	-	-	-	8.81%	-82.03%	Upgrade
Net Cash Per Share	-0.00	0.00	-0.00	0.00	0.00	Upgrade
Filing Date Shares Outstanding	2,413	1,827	1,528	1,276	789.24	Upgrade
Total Common Shares Outstanding	2,413	1,827	1,528	1,276	789.24	Upgrade
Working Capital	7.13	10.69	9.98	6.95	4.34	Upgrade
Book Value Per Share	0.00	0.01	0.01	0.01	0.01	Upgrade
Tangible Book Value	11.59	14.89	13.89	13.22	7.51	Upgrade
Tangible Book Value Per Share	0.00	0.01	0.01	0.01	0.01	Upgrade
Machinery	19.99	17.56	15.11	14.83	11.09	Upgrade
Leasehold Improvements	6.65	6.56	6.5	7.01	6.39	Upgrade

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.