Prophecy International Holdings Limited (ASX:PRO)

ASX:PRO Balance Sheet

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

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Cash & Equivalents	2.61	4.93	11.71	11.74	12.99	3.13
Cash & Short-Term Investments	2.61	4.93	11.71	11.74	12.99	3.13
Cash Growth	-47.15%	-57.90%	-0.21%	-9.64%	315.30%	-28.90%
Accounts Receivable	2.13	3.46	3.13	3.46	3.05	2.55
Other Receivables	0.02	0.02	0.03	0.62	0.44	0.33
Receivables	2.14	3.48	3.16	4.08	3.49	2.88
Prepaid Expenses	-	1.1	1.04	0.74	0.64	0.58
Other Current Assets	1.86	1.17	1.51	1.6	1.28	0.94
Total Current Assets	6.61	10.68	17.42	18.16	18.4	7.52
Property, Plant & Equipment	0.92	0.59	1.01	1.54	0.76	1.17
Goodwill	-	2.13	2.13	2.13	2.13	2.13
Other Intangible Assets	3.44	3.04	3.11	3.93	4.89	6.02
Long-Term Deferred Tax Assets	-	-	0.28	-	-	0.8
Long-Term Deferred Charges	0.62	0.68	0.87	1.2	1.2	0.65
Other Long-Term Assets	-	0.01	0.01	0.01	0.01	0.01
Total Assets	11.59	17.13	24.83	26.97	27.39	18.29

Liabilities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Accounts Payable	3.85	1.65	1.69	0.95	0.87	0.68
Accrued Expenses	1.29	1.84	1.86	1.72	1.63	1.17
Current Portion of Leases	0.3	0.17	0.39	0.43	0.21	0.53
Current Unearned Revenue	7.5	8.61	8.87	8.48	5.03	3.2
Other Current Liabilities	-	0.92	0.78	0.89	0.76	0.72
Total Current Liabilities	12.94	13.2	13.6	12.47	8.5	6.3
Long-Term Leases	0.6	0.32	0.49	0.88	0.41	0.54
Long-Term Unearned Revenue	2.18	2.18	2.51	1.22	3.17	1.14
Pension & Post-Retirement Benefits	0.13	0.12	0.13	0.17	0.13	0.15
Long-Term Deferred Tax Liabilities	-	-	-	0.12	0.43	0.78
Total Liabilities	15.85	15.82	16.73	14.86	12.64	8.92

Shareholders' Equity

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Common Stock	35.97	35.96	35.82	35.81	35.8	28.5
Retained Earnings	-39.45	-33.78	-27.3	-23.06	-20.57	-18.85
Comprehensive Income & Other	-0.62	-0.7	-0.25	-0.47	-0.28	-0.03
Total Common Equity	-4.1	1.48	8.28	12.29	14.95	9.62
Minority Interest	-0.15	-0.16	-0.17	-0.18	-0.19	-0.24
Shareholders' Equity	-4.26	1.31	8.1	12.1	14.76	9.38
Total Liabilities & Equity	11.59	17.13	24.83	26.97	27.39	18.29

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Total Debt	0.9	0.49	0.88	1.31	0.61	1.07
Net Cash (Debt)	1.71	4.44	10.83	10.42	12.37	2.05
Net Cash Growth	-61.47%	-59.02%	3.88%	-15.77%	502.25%	-31.77%
Net Cash Per Share	0.02	0.06	0.15	0.14	0.18	0.03
Filing Date Shares Outstanding	73.75	73.75	73.63	73.61	73.59	64.06
Total Common Shares Outstanding	73.75	73.75	73.63	73.61	73.59	64.06
Working Capital	-6.34	-2.52	3.83	5.69	9.91	1.23
Book Value Per Share	-0.06	0.02	0.11	0.17	0.20	0.15
Tangible Book Value	-7.54	-3.69	3.04	6.23	7.94	1.47
Tangible Book Value Per Share	-0.10	-0.05	0.04	0.08	0.11	0.02
Machinery	-	-	-	1.84	1.66	1.54

Data Source: S&P Global Market Intelligence Last updated: Dec 31, 2025

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every six months for this company.

Update frequency:

Semi-annually

Last checked:

Aug 6, 2026

Data Sources Report a data error