Merino & Co. Balance Sheet

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

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Cash & Equivalents	3.81	0.46	0.48	0.74	0.09
Cash & Short-Term Investments	4.16	0.46	0.48	0.74	0.09
Cash Growth	787.16%	-5.15%	-34.69%	710.04%	-
Accounts Receivable	0.77	2.21	2.99	0.02	0.75
Other Receivables	-	-	-	0.08	-
Receivables	0.77	2.21	2.99	0.11	0.75
Inventory	2.31	2.53	1.38	2.44	0.93
Prepaid Expenses	2.34	1.01	0.34	0.02	-
Total Current Assets	9.69	6.21	5.2	3.31	1.77
Property, Plant & Equipment	2.16	0.84	1.5	1.74	1.06
Other Intangible Assets	0.1	0.12	0.17	0.22	0.26
Long-Term Deferred Tax Assets	0.5	0.11	0.09	-	-
Other Long-Term Assets	0.01	0.11	0.1	0.1	-
Total Assets	12.46	7.39	7.06	5.36	3.09
Accounts Payable	0.79	1.32	0.93	0.08	1.22
Accrued Expenses	0.16	0.12	0.08	0.05	0.03
Short-Term Debt	0.95	1.3	0.71	1.78	1.31
Current Portion of Long-Term Debt	0.19	0.49	0.35	2.03	0.03
Current Portion of Leases	0.06	0.08	0.14	0.12	0.04
Current Income Taxes Payable	-	-	0.14	-	0.18
Other Current Liabilities	-	0.18	0.18	0.18	0.27
Total Current Liabilities	2.16	3.48	2.54	4.25	3.09
Long-Term Debt	1.97	2.06	2.22	0.29	0.29
Long-Term Leases	1.36	-	0.6	0.74	0.08
Total Liabilities	5.49	5.55	5.36	5.28	3.47
Common Stock	9.06	0.8	0.8	0.8	0.8
Retained Earnings	-2.1	-0.91	-1.05	-1.53	-1.98
Comprehensive Income & Other	0.01	1.95	1.95	0.82	0.8
Shareholders' Equity	6.97	1.84	1.7	0.09	-0.38
Total Liabilities & Equity	12.46	7.39	7.06	5.36	3.09
Total Debt	4.54	3.93	4.02	4.96	1.76
Net Cash (Debt)	-0.38	-3.47	-3.54	-4.23	-1.67
Net Cash Per Share	-0.01	-0.14	-0.15	-0.18	-
Filing Date Shares Outstanding	73.78	24	24	24	-
Total Common Shares Outstanding	73.78	24	24	24	-
Working Capital	7.53	2.73	2.66	-0.95	-1.33
Book Value Per Share	0.09	0.08	0.07	0.00	-
Tangible Book Value	6.87	1.72	1.54	-0.13	-0.64
Tangible Book Value Per Share	0.09	0.07	0.06	-0.01	-
Buildings	-	0.54	0.54	0.54	0.54
Machinery	-	0.79	0.79	0.79	0.76

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