Mithril Silver and Gold Income Statement

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

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Other Revenue	0.55	-	-	0	0.03
Revenue	0.55	-	-	0	0.03
Revenue Growth	-	-	-	-92.52%	664.74%
Gross Profit	0.55	-	-	0	0.03
Selling, General & Admin	1.89	1.61	1.3	1	0.82
Other Operating Expenses	-	-0.01	-0.12	-0.14	-
Operating Expenses	5	1.8	1.35	2.01	0.86
Operating Income	-4.45	-1.8	-1.35	-2	-0.84
Interest Expense	-0	-0	-0.05	-0	-
Interest & Investment Income	-	0.38	-	-	0
Other Non Operating Income (Expenses)	-0.8	-0.7	-0.2	-0.09	-0.09
EBT Excluding Unusual Items	-5.26	-2.12	-1.6	-2.1	-0.93
Gain (Loss) on Sale of Investments	-0.01	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	0.29
Pretax Income	-5.27	-2.12	-1.6	-2.1	-0.63
Net Income	-5.27	-2.12	-1.6	-2.1	-0.63
Net Income to Common	-5.27	-2.12	-1.6	-2.1	-0.63
Net Income Growth	-	-	-	-	-
Shares Outstanding (Basic)	182	131	40	31	26
Shares Outstanding (Diluted)	182	131	40	31	26
Shares Change	38.45%	227.34%	27.95%	19.96%	21.30%
EPS (Basic)	-0.03	-0.02	-0.04	-0.07	-0.02
EPS (Diluted)	-0.03	-0.02	-0.04	-0.07	-0.02
EPS Growth	-	-	-	-	-

Additional Metrics

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Free Cash Flow	-17.17	-10.13	-3.41	-3.08	-7.54
Free Cash Flow Per Share	-0.10	-0.08	-0.09	-0.10	-0.29
Gross Margin	100.00%	-	-	100.00%	100.00%
Operating Margin	-815.88%	-	-	-104623.92%	-3276.58%
Profit Margin	-964.87%	-	-	-109560.37%	-2468.88%
Free Cash Flow Margin	-3145.43%	-	-	-161090.71%	-29423.58%
EBITDA	-4.32	-1.64	-1.29	-0.9	-0.8
D&A For EBITDA	0.13	0.16	0.06	1.1	0.04
EBIT	-4.45	-1.8	-1.35	-2	-0.84