EPX Limited 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	2.95	1.29	1.4	1.24	4.22	5.3
Cash & Short-Term Investments	2.95	1.29	1.4	1.24	4.22	5.3
Cash Growth	47.97%	-7.83%	12.26%	-70.53%	-20.40%	534.68%
Accounts Receivable	2.52	2.94	4.56	3.75	1.99	1.68
Other Receivables	-	0.47	-	0.32	0.66	0.61
Receivables	2.52	3.41	4.56	4.08	2.64	2.3
Inventory	0.91	0.46	0.58	0.68	0.73	1.04
Prepaid Expenses	-	0.23	0.27	0.23	0.44	0.51
Other Current Assets	0.48	0.05	0.09	0.12	0.06	0.06
Total Current Assets	6.86	5.43	6.89	6.36	8.1	9.21
Property, Plant & Equipment	4.51	5.34	5.81	6.61	3.97	2.24
Other Intangible Assets	0.87	0.36	-	-	-	-
Long-Term Accounts Receivable	1.09	-	-	1.9	1.9	1.99
Long-Term Deferred Tax Assets	0.43	0.43	0.56	0.6	0.6	0.76
Long-Term Deferred Charges	-	1.12	1.48	-	-	-
Other Long-Term Assets	0.16	0.17	0.17	0.17	0.07	0.07
Total Assets	13.93	12.85	14.92	15.64	14.64	14.27
Accounts Payable	6.4	2.95	1.94	1.81	1.8	1.33
Accrued Expenses	2.07	3.79	3.57	3.63	2.9	3.08
Short-Term Debt	0.15	0.02	0.14	0.14	0.25	-
Current Portion of Long-Term Debt	-	0.1	0.17	0.17	0.16	-
Current Portion of Leases	0.52	0.53	0.41	0.58	0.27	0.41
Current Unearned Revenue	1.95	2.95	1.98	0.53	0.01	0.05
Other Current Liabilities	-	1.3	0.93	0.7	0.46	0.49
Total Current Liabilities	11.1	11.65	9.14	7.54	5.85	5.37
Long-Term Debt	-	-	0.1	0.27	0.42	0.59
Long-Term Leases	0.28	0.56	0.71	0.78	0.14	0.16
Pension & Post-Retirement Benefits	0.02	0.01	0.03	0.11	0.05	0.03
Other Long-Term Liabilities	0.11	0.1	-	-	-	-
Total Liabilities	11.52	12.32	9.98	8.71	6.45	6.16
Common Stock	57.43	52.95	51.83	49.03	44.15	36.22
Retained Earnings	-39.48	-36.85	-32.15	-27.31	-20.56	-12.16
Comprehensive Income & Other	-15.53	-15.58	-14.75	-14.8	-15.41	-15.95
Shareholders' Equity	2.41	0.52	4.93	6.93	8.18	8.11
Total Liabilities & Equity	13.93	12.85	14.92	15.64	14.64	14.27
Total Debt	0.95	1.21	1.54	1.94	1.24	1.17
Net Cash (Debt)	2	0.08	-0.14	-0.7	2.98	4.13
Net Cash Growth	134.75%	-	-	-	-27.91%	-
Net Cash Per Share	-	0.00	-0.00	-0.02	0.14	1.17
Filing Date Shares Outstanding	-	65.87	60.26	44.59	24.08	18.58
Total Common Shares Outstanding	-	65.87	60.26	44.59	24.08	18.58
Working Capital	-4.23	-6.22	-2.25	-1.19	2.25	3.84
Book Value Per Share	-	0.01	0.08	0.16	0.34	0.44
Tangible Book Value	1.54	0.17	4.93	6.93	8.18	8.11
Tangible Book Value Per Share	-	0.00	0.08	0.16	0.34	0.44
Machinery	-	8.4	7.05	5.82	3.15	2.02
Construction In Progress	-	0.31	0.27	0.73	1.26	0.95
Leasehold Improvements	-	0.1	0.1	0.09	0.47	0.4
Order Backlog	-	-	-	1.9	3.2	4.9

Source: S&P Global Market Intelligence. Standard template. Financial Sources.