Chilwa Minerals 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
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
Cash & Equivalents	3.59	0.69	4.15	8.02	0.65
Cash & Short-Term Investments	3.59	0.69	4.15	8.02	0.65
Cash Growth	-22.72%	-83.45%	-48.26%	1128.93%	-
Other Receivables	-	0.05	0	0.22	0.01
Receivables	0.09	0.05	0	0.22	0.01
Prepaid Expenses	0.08	0.09	0.05	-	-
Total Current Assets	3.76	0.83	4.2	8.24	0.66
Property, Plant & Equipment	23.18	17.42	7	0.01	-
Total Assets	27.61	18.25	11.2	8.25	0.66
Accounts Payable	0.25	0.48	0.47	1	0.11
Accrued Expenses	1.28	1.56	0.54	0.06	0
Short-Term Debt	-	-	0.04	-	-
Current Portion of Leases	0.07	0.08	0.08	-	-
Other Current Liabilities	-	-	-	7.66	-
Total Current Liabilities	1.6	2.12	1.13	8.72	0.11
Total Liabilities	1.6	2.12	1.13	8.72	0.11
Common Stock	31.43	18.99	11.86	0.82	0.82
Retained Earnings	-9.32	-6.22	-3.03	-1.29	-0.27
Comprehensive Income & Other	3.9	3.36	1.23	-	0
Shareholders' Equity	26.01	16.13	10.06	-0.47	0.55
Total Liabilities & Equity	27.61	18.25	11.2	8.25	0.66
Total Debt	0.07	0.08	0.12	-	-
Net Cash (Debt)	3.52	0.61	4.03	8.02	0.65
Net Cash Growth	-22.08%	-84.85%	-49.74%	1128.93%	-
Net Cash Per Share	0.04	0.01	0.06	0.98	-
Filing Date Shares Outstanding	96.13	83.17	67.7	67.2	8.2
Total Common Shares Outstanding	96.13	75.77	67.2	8.2	8.2
Working Capital	2.16	-1.29	3.07	-0.48	0.55
Book Value Per Share	0.27	0.21	0.15	-0.06	0.07
Tangible Book Value	26.01	16.13	10.06	-0.47	0.55
Tangible Book Value Per Share	0.27	0.21	0.15	-0.06	0.07
Machinery	0.56	1.21	0.1	0.01	-

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