Greenvale Energy 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	1.78	2.12	1.52	5.16	4.34	9.85
Short-Term Investments	-	-	-	-	0.01	0.01
Cash & Short-Term Investments	1.78	2.12	1.52	5.16	4.35	9.86
Cash Growth	304.23%	39.03%	-70.49%	18.72%	-55.89%	10901.73%
Accounts Receivable	-	-	-	-	0.02	-
Other Receivables	0.45	0.1	0.98	0.56	0.05	0.12
Receivables	0.45	0.1	0.98	0.83	0.08	0.12
Prepaid Expenses	0.01	0.03	0.11	0.07	0.06	0.05
Other Current Assets	0.1	0.06	0.06	0.06	4.91	-
Total Current Assets	2.34	2.3	2.68	6.13	9.39	10.04
Property, Plant & Equipment	8.97	7.82	7.23	5.1	4.22	3.55
Long-Term Investments	0.04	0.05	1.38	3.15	-	-
Other Intangible Assets	-	-	0.2	0.2	-	-
Other Long-Term Assets	0	-	-	-	-	-
Total Assets	11.34	10.16	11.49	14.58	13.61	13.58
Accounts Payable	0.27	0.23	0.39	0.15	0.12	0.21
Accrued Expenses	0.01	0.04	0.19	0.2	0.23	0.1
Short-Term Debt	-	-	-	3.76	-	-
Current Portion of Long-Term Debt	-	-	2.61	-	-	-
Current Portion of Leases	-	-	0.03	0.04	0.04	-
Other Current Liabilities	-	-	-	-	0.43	-
Total Current Liabilities	0.28	0.27	3.21	4.14	0.82	0.31
Long-Term Leases	-	-	-	0.03	0.07	-
Total Liabilities	0.28	0.27	3.21	4.17	0.88	0.31
Common Stock	36.8	34.93	30.23	28.75	25.7	24.43
Retained Earnings	-25.99	-26.74	-26.51	-23.6	-19.84	-12.58
Comprehensive Income & Other	0.26	1.7	4.56	5.26	6.87	1.43
Total Common Equity	11.06	9.89	8.28	10.41	12.73	13.27
Shareholders' Equity	11.06	9.89	8.28	10.41	12.73	13.27
Total Liabilities & Equity	11.34	10.16	11.49	14.58	13.61	13.58
Total Debt	-	-	2.63	3.83	0.1	-
Net Cash (Debt)	1.78	2.12	-1.11	1.33	4.25	9.86
Net Cash Growth	304.23%	-	-	-68.61%	-56.93%	10901.73%
Net Cash Per Share	0.00	0.00	-0.00	0.00	0.01	0.03
Filing Date Shares Outstanding	588.24	545.12	458.73	432.76	397.28	397
Total Common Shares Outstanding	588.24	544.37	458.73	432.76	396.94	393.94
Working Capital	2.06	2.03	-0.54	1.98	8.57	9.73
Book Value Per Share	0.02	0.02	0.02	0.02	0.03	0.03
Tangible Book Value	11.06	9.89	8.08	10.21	12.73	13.27
Tangible Book Value Per Share	0.02	0.02	0.02	0.02	0.03	0.03
Machinery	-	0.06	0.19	0.19	0.19	0.07
Leasehold Improvements	-	-	0.02	0.02	0.02	-

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