Belararox 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	7.12	3.38	1.63	3.15	2.96	0.56
Short-Term Investments	-	-	-	-	0.04	-
Cash & Short-Term Investments	7.12	3.38	1.63	3.15	3	0.56
Cash Growth	-31.84%	107.28%	-48.28%	5.07%	432.26%	-
Other Receivables	0.12	0.07	0.39	0.09	0.16	0.01
Receivables	0.12	0.07	0.39	0.09	0.16	0.01
Prepaid Expenses	-	-	-	-	0.01	-
Other Current Assets	0.57	0.17	0.18	0.32	-	0.02
Total Current Assets	7.81	3.62	2.2	3.56	3.17	0.59
Property, Plant & Equipment	30.16	27.27	15.09	11.42	2.12	0.11
Other Long-Term Assets	-0	0	-	-	-	-
Total Assets	37.97	30.89	17.29	14.99	5.29	0.7
Accounts Payable	1.9	0.37	0.44	0.15	0.58	0.06
Accrued Expenses	3.01	3.31	1.04	0.6	0.49	0.04
Other Current Liabilities	0.07	0.07	0.03	0.01	0.02	-
Total Current Liabilities	4.97	3.75	1.51	0.76	1.09	0.1
Other Long-Term Liabilities	-0	-	2.57	2.85	-	-
Total Liabilities	4.97	3.75	4.08	3.62	1.09	0.1
Common Stock	41.64	34.16	16.94	12.54	5.47	0.72
Retained Earnings	-15.95	-14.08	-8.74	-5.18	-3.19	-0.12
Comprehensive Income & Other	7.3	7.05	5.02	4.01	1.92	0
Shareholders' Equity	33	27.14	13.21	11.37	4.2	0.6
Total Liabilities & Equity	37.97	30.89	17.29	14.99	5.29	0.7
Net Cash (Debt)	7.12	3.38	1.63	3.15	3	0.56
Net Cash Growth	-31.84%	107.28%	-48.28%	5.07%	432.26%	-
Net Cash Per Share	0.04	0.03	0.02	0.06	0.10	0.07
Filing Date Shares Outstanding	226.5	162	104.6	67.94	47.33	10.75
Total Common Shares Outstanding	226.5	162	85.23	67.51	47.08	10.75
Working Capital	2.83	-0.13	0.7	2.8	2.08	0.48
Book Value Per Share	0.15	0.17	0.15	0.17	0.09	0.06
Tangible Book Value	33	27.14	13.21	11.37	4.2	0.6
Tangible Book Value Per Share	0.15	0.17	0.15	0.17	0.09	0.06
Machinery	-	-	-	-	0.01	-