FBR 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	0.87	0.1	3.74	12.4	11.52	11.13
Cash & Short-Term Investments	0.87	0.1	3.74	12.4	11.52	11.13
Cash Growth	-86.24%	-97.30%	-69.81%	7.63%	3.51%	118.98%
Accounts Receivable	0.01	0.01	0.01	-	0.13	0.1
Other Receivables	6.46	4.21	6.29	9.31	6.11	4.24
Receivables	6.83	4.57	6.6	9.57	6.47	4.55
Inventory	2.31	2.9	3.32	1.15	1.37	1.46
Prepaid Expenses	-	0.63	1.76	0.59	0.71	0.86
Other Current Assets	2.36	1.09	1.56	1.01	-	-
Total Current Assets	12.37	9.28	16.98	24.71	20.07	17.99
Property, Plant & Equipment	5.53	6.54	15.48	13.18	6.87	4.2
Long-Term Deferred Charges	-	-	42.5	43.98	46.39	46.32
Total Assets	17.89	15.82	74.96	81.87	73.34	68.51
Accounts Payable	2.14	1.5	2.21	1.91	2.19	1.6
Accrued Expenses	-	1.2	2.21	1.73	1.44	0.58
Short-Term Debt	5.53	1.64	4.83	4.58	5.16	2.47
Current Portion of Long-Term Debt	0.42	0.2	0.19	0.18	0.17	-
Current Portion of Leases	1.33	1.73	2.64	1.86	1.63	1.01
Other Current Liabilities	0.66	0.57	0.86	1.85	0.68	0.16
Total Current Liabilities	10.09	6.83	12.94	12.12	11.27	5.82
Long-Term Debt	0.37	0.08	0.28	0.47	0.66	-
Long-Term Leases	0.47	1.15	0.27	2.22	2.57	0.02
Other Long-Term Liabilities	0.18	0.14	0.43	0.28	0.57	0.3
Total Liabilities	11.11	8.21	13.92	15.09	15.07	6.15
Common Stock	206.75	199.51	168.41	148.85	116.57	101.7
Retained Earnings	-201.6	-196.31	-114.22	-87.86	-61.8	-43.81
Comprehensive Income & Other	2.81	4.42	6.85	5.8	3.5	4.48
Shareholders' Equity	6.78	7.61	61.04	66.78	58.27	62.37
Total Liabilities & Equity	17.89	15.82	74.96	81.87	73.34	68.51
Total Debt	8.13	4.79	8.2	9.31	10.19	3.51
Net Cash (Debt)	-7.26	-4.69	-4.46	3.08	1.33	7.62
Net Cash Growth	-	-	-	132.13%	-82.57%	254.17%
Net Cash Per Share	-0.00	-0.00	-0.00	0.00	0.00	0.00
Filing Date Shares Outstanding	6,744	5,689	4,442	3,669	2,651	2,207
Total Common Shares Outstanding	6,744	5,689	4,442	3,669	2,651	2,179
Working Capital	2.28	2.45	4.04	12.59	8.81	12.17
Book Value Per Share	0.00	0.00	0.01	0.02	0.02	0.03
Tangible Book Value	6.78	7.61	61.04	66.78	58.27	62.37
Tangible Book Value Per Share	0.00	0.00	0.01	0.02	0.02	0.03
Machinery	12.75	12.75	7.09	7.71	6.99	5.68
Construction In Progress	9.99	9.29	12.43	7.8	1.97	-

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