Multistack International Balance Sheet

Financials in millions AUD. Fiscal year is January - December.

Millions AUD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	1.54	0.98	0.65	1.47	1.33	0.35
Trading Asset Securities	-	-	-	-	0.69	0.67
Cash & Short-Term Investments	1.54	0.98	0.65	1.47	2.02	1.01
Cash Growth	32.45%	50.83%	-56.00%	-27.32%	99.60%	-23.92%
Accounts Receivable	0.01	0	0.05	0	0.1	0.22
Other Receivables	-	-	-	-	-	0.02
Receivables	0.01	0	0.05	0	0.1	0.23
Inventory	0.04	0.06	0.06	0.95	0.12	0.3
Prepaid Expenses	-	-	-	-	-	0.01
Other Current Assets	0.02	0.02	0.02	0.02	0.02	0.02
Total Current Assets	1.61	1.05	0.77	2.44	2.26	1.57
Property, Plant & Equipment	0.1	0.27	0.04	0.13	0.21	0.04
Other Intangible Assets	-	2.48	2.48	2.48	3.11	3.11
Other Long-Term Assets	-	-	-	-	-	0.05
Total Assets	1.71	3.8	3.3	5.05	5.59	4.77
Accounts Payable	1.77	0.18	0.1	1.12	0.31	0.61
Accrued Expenses	-	0.16	0.15	0.15	0.14	0.11
Short-Term Debt	0.7	1.74	0.7	0.7	0.7	0.29
Current Portion of Long-Term Debt	-	2.9	2.63	2.66	-	-
Current Portion of Leases	0.11	0.1	0.05	0.09	0.08	0.05
Other Current Liabilities	0.19	2.4	1.84	1.57	1.19	0.9
Total Current Liabilities	2.77	7.48	5.47	6.28	2.42	1.95
Long-Term Debt	-	-	-	-	2.48	2.34
Long-Term Leases	0.12	0.17	-	0.05	0.14	-
Pension & Post-Retirement Benefits	-	0.01	0.01	0.01	0.01	0
Total Liabilities	2.88	7.65	5.47	6.33	5.04	4.29
Common Stock	156.84	156.84	156.84	156.84	156.84	155.64
Retained Earnings	-158.01	-160.7	-159.02	-158.12	-156.29	-155.16
Shareholders' Equity	-1.17	-3.86	-2.18	-1.29	0.55	0.48
Total Liabilities & Equity	1.71	3.8	3.3	5.05	5.59	4.77
Total Debt	0.92	4.91	3.37	3.49	3.4	2.67
Net Cash (Debt)	0.62	-3.93	-2.73	-2.02	-1.37	-1.66
Net Cash Per Share	0.00	-0.03	-0.02	-0.01	-0.01	-0.01
Filing Date Shares Outstanding	136.29	136.3	136.3	136.3	136.3	112.3
Total Common Shares Outstanding	136.29	136.3	136.3	136.3	136.3	112.3
Working Capital	-1.16	-6.42	-4.69	-3.84	-0.16	-0.38
Book Value Per Share	-0.01	-0.03	-0.02	-0.01	0.00	0.00
Tangible Book Value	-1.17	-6.34	-4.66	-3.76	-2.57	-2.63
Tangible Book Value Per Share	-0.01	-0.05	-0.03	-0.03	-0.02	-0.02

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