Flynn Gold Limited (ASX:FG1)

Flynn Gold Balance Sheet

Financials in millions AUD. Fiscal year is July - June.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Cash & Equivalents	1.21	2.96	3.76	5.36	9.34
Cash & Short-Term Investments	1.21	2.96	3.76	5.36	9.34
Cash Growth	-59.10%	-21.30%	-29.82%	-42.65%	500.69%
Other Receivables	0.08	0.07	0.1	0.1	0.1
Receivables	0.08	0.07	0.1	0.1	0.1
Prepaid Expenses	0.09	0.12	0.09	0.08	-
Other Current Assets	-	-	-	-	0.03
Total Current Assets	1.37	3.15	3.94	5.54	9.47
Property, Plant & Equipment	0.07	0.1	0.12	0.06	0.09
Other Long-Term Assets	0.16	0.16	0.14	0.04	0.03
Total Assets	1.61	3.41	4.2	5.64	9.59
Accounts Payable	0.32	0.43	0.34	0.5	0.42
Accrued Expenses	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	0.74	0.89	0.76	0.7	0.77
Long-Term Leases	-	0	-	0.04	0.05
Pension & Post-Retirement Benefits	0.02	0.01	0	0	0
Total Liabilities	0.76	0.9	0.76	0.74	0.82
Common Stock	23.15	20.73	16.75	12.95	12.95
Retained Earnings	-22.56	-18.52	-14.1	-8.55	-4.68
Comprehensive Income & Other	0.26	0.29	0.79	0.5	0.5
Shareholders' Equity	0.85	2.5	3.44	4.9	8.77
Total Liabilities & Equity	1.61	3.41	4.2	5.64	9.59
Total Debt	0	0.03	0.04	0.05	0.08
Net Cash (Debt)	1.21	2.93	3.72	5.3	9.27
Net Cash Growth	-58.86%	-21.14%	-29.90%	-42.75%	-
Net Cash Per Share	0.00	0.02	0.03	0.06	0.26
Filing Date Shares Outstanding	391.32	254.92	136.38	95.08	95.08
Total Common Shares Outstanding	391.32	254.54	135.9	95.08	95.08
Working Capital	0.64	2.26	3.19	4.84	8.71
Book Value Per Share	0.00	0.01	0.03	0.05	0.09
Tangible Book Value	0.85	2.5	3.44	4.9	8.77
Tangible Book Value Per Share	0.00	0.01	0.03	0.05	0.09

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.