Flynn Gold 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	3.45	1.21	2.96	3.76	5.36	9.34
Cash & Short-Term Investments	3.45	1.21	2.96	3.76	5.36	9.34
Cash Growth	358.73%	-59.10%	-21.30%	-29.82%	-42.65%	500.69%
Other Receivables	0.1	0.08	0.07	0.1	0.1	0.1
Receivables	0.1	0.08	0.07	0.1	0.1	0.1
Prepaid Expenses	0.03	0.09	0.12	0.09	0.08	-
Other Current Assets	-	-	-	-	-	0.03
Total Current Assets	3.59	1.37	3.15	3.94	5.54	9.47
Property, Plant & Equipment	0.06	0.07	0.1	0.12	0.06	0.09
Other Long-Term Assets	0.17	0.16	0.16	0.14	0.04	0.03
Total Assets	3.82	1.61	3.41	4.2	5.64	9.59
Accounts Payable	0.38	0.32	0.43	0.34	0.5	0.42
Accrued Expenses	0.18	0.17	0.12	0.05	0.01	0.01
Current Portion of Leases	-	0	0.02	0.04	0.02	0.03
Other Current Liabilities	-	0.25	0.31	0.33	0.17	0.32
Total Current Liabilities	0.57	0.74	0.89	0.76	0.7	0.77
Long-Term Leases	-	-	0	-	0.04	0.05
Pension & Post-Retirement Benefits	0.04	0.02	0.01	0	0	0
Total Liabilities	0.6	0.76	0.9	0.76	0.74	0.82
Common Stock	27.54	23.15	20.73	16.75	12.95	12.95
Retained Earnings	-24.49	-22.56	-18.52	-14.1	-8.55	-4.68
Comprehensive Income & Other	0.17	0.26	0.29	0.79	0.5	0.5
Shareholders' Equity	3.22	0.85	2.5	3.44	4.9	8.77
Total Liabilities & Equity	3.82	1.61	3.41	4.2	5.64	9.59
Total Debt	-	0	0.03	0.04	0.05	0.08
Net Cash (Debt)	3.45	1.21	2.93	3.72	5.3	9.27
Net Cash Growth	368.26%	-58.86%	-21.14%	-29.90%	-42.75%	-
Net Cash Per Share	0.01	0.00	0.02	0.03	0.06	0.26
Filing Date Shares Outstanding	608.66	391.32	254.92	136.38	95.08	95.08
Total Common Shares Outstanding	608.66	391.32	254.54	135.9	95.08	95.08
Working Capital	3.02	0.64	2.26	3.19	4.84	8.71
Book Value Per Share	0.01	0.00	0.01	0.03	0.05	0.09
Tangible Book Value	3.22	0.85	2.5	3.44	4.9	8.77
Tangible Book Value Per Share	0.01	0.00	0.01	0.03	0.05	0.09

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