Blue Star Helium Balance Sheet

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

Millions AUD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Cash & Equivalents	0.87	2.69	6.87	6.82	15.63	4.91	Upgrade
Short-Term Investments	-	-	-	-	0.03	-	Upgrade
Cash & Short-Term Investments	0.87	2.69	6.87	6.82	15.67	4.91	Upgrade
Cash Growth	-29.37%	-60.82%	0.66%	-56.44%	219.12%	318.25%	Upgrade
Other Receivables	1.79	0.2	0.06	0.03	0.09	0.09	Upgrade
Receivables	1.79	0.2	0.06	0.03	0.09	0.09	Upgrade
Inventory	0.02	0.06	0.22	-	-	-	Upgrade
Prepaid Expenses	0.12	0.29	0.19	0.14	0.05	0.02	Upgrade
Other Current Assets	-	-	-	-	-	0.02	Upgrade
Total Current Assets	2.8	3.24	7.33	6.99	15.81	5.03	Upgrade
Property, Plant & Equipment	18.23	19.35	15.03	12.47	6.77	3.98	Upgrade
Long-Term Investments	0.15	0.16	0.14	0.14	0.15	-	Upgrade
Other Long-Term Assets	-	-	-	-	-	0.03	Upgrade
Total Assets	21.17	22.74	22.5	19.61	22.73	9.04	Upgrade
Accounts Payable	3.49	0.47	0.33	0.64	0.6	0.34	Upgrade
Accrued Expenses	0.27	0.23	0.17	0.09	0.03	-	Upgrade
Current Portion of Leases	0.48	0.42	-	-	-	-	Upgrade
Other Current Liabilities	-	-	0.05	0.13	0.18	0.17	Upgrade
Total Current Liabilities	4.24	1.13	0.55	0.87	0.82	0.51	Upgrade
Long-Term Leases	10.1	11.03	-	-	-	-	Upgrade
Pension & Post-Retirement Benefits	0.03	0.02	0.01	0.01	0	-	Upgrade
Other Long-Term Liabilities	0.19	0.14	0.02	-	-	0.12	Upgrade
Total Liabilities	14.56	12.32	0.58	0.88	0.82	0.63	Upgrade
Common Stock	36.11	36.11	33.41	26.44	26.44	12.57	Upgrade
Retained Earnings	-31.74	-28.41	-14.97	-11.84	-5.83	-4.43	Upgrade
Comprehensive Income & Other	2.25	2.73	3.48	4.14	1.3	0.28	Upgrade
Shareholders' Equity	6.62	10.43	21.92	18.73	21.91	8.41	Upgrade
Total Liabilities & Equity	21.17	22.74	22.5	19.61	22.73	9.04	Upgrade
Total Debt	10.58	11.45	-	-	-	-	Upgrade
Net Cash (Debt)	-9.72	-8.76	6.87	6.82	15.67	4.91	Upgrade
Net Cash Growth	-	-	0.66%	-56.44%	219.12%	318.25%	Upgrade
Net Cash Per Share	-0.00	-0.00	0.00	0.00	0.01	0.01	Upgrade
Filing Date Shares Outstanding	2,695	2,695	1,942	1,586	1,586	1,233	Upgrade
Total Common Shares Outstanding	2,695	2,695	1,942	1,586	1,586	1,233	Upgrade
Working Capital	-1.44	2.11	6.78	6.12	14.99	4.52	Upgrade
Book Value Per Share	0.00	0.00	0.01	0.01	0.01	0.01	Upgrade
Tangible Book Value	6.62	10.43	21.92	18.73	21.91	8.41	Upgrade
Tangible Book Value Per Share	0.00	0.00	0.01	0.01	0.01	0.01	Upgrade
Machinery	1.22	1.23	0.95	0.03	0	0.01	Upgrade

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