Red Metal 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	4.93	7.99	12.21	6.65	14.92	2.49
Cash & Short-Term Investments	4.93	7.99	12.21	6.65	14.92	2.49
Cash Growth	-54.34%	-34.53%	83.60%	-55.45%	498.70%	86.16%
Other Receivables	1.02	0.16	0.38	0.31	0.32	1.19
Receivables	1.02	0.16	0.38	0.31	0.32	1.19
Prepaid Expenses	-	0.15	0.03	0.03	0.06	-
Total Current Assets	5.96	8.3	12.62	6.99	15.3	3.68
Property, Plant & Equipment	0.69	0.94	1.16	1.3	1.25	0.6
Other Long-Term Assets	0.07	0.1	0.1	0.11	0.11	0.08
Total Assets	38.19	9.33	13.87	8.4	16.66	4.36
Accounts Payable	1.58	0.81	1.37	1.46	0.35	0.85
Accrued Expenses	0.2	0.25	0.24	0.2	0.16	0.15
Current Portion of Leases	0.1	0.14	0.17	0.13	0.12	0.09
Total Current Liabilities	1.88	1.2	1.77	1.79	0.63	1.09
Long-Term Leases	0.08	0.13	0.37	0.44	0.56	0.04
Total Liabilities	1.96	1.33	2.13	2.23	1.2	1.13
Common Stock	49.52	46.62	40.63	36.35	36.35	36.35
Retained Earnings	-18.11	-57.52	-50.05	-44.41	-38.2	-35.91
Comprehensive Income & Other	4.83	17.33	15.79	11.56	10.68	2.78
Total Common Equity	36.23	6.43	6.37	3.51	8.83	3.23
Minority Interest	-	1.56	5.37	2.67	6.63	-
Shareholders' Equity	36.23	7.99	11.74	6.18	15.46	3.23
Total Liabilities & Equity	38.19	9.33	13.87	8.4	16.66	4.36
Total Debt	0.18	0.27	0.53	0.57	0.69	0.14
Net Cash (Debt)	4.75	7.72	11.67	6.08	14.24	2.36
Net Cash Growth	-54.57%	-33.88%	91.98%	-57.29%	503.93%	111.71%
Net Cash Per Share	0.01	0.02	0.04	0.02	0.06	0.01
Filing Date Shares Outstanding	383.54	359.66	299.51	245.59	245.59	245.59
Total Common Shares Outstanding	383.54	359.66	299.51	245.59	245.59	245.59
Working Capital	4.07	7.09	10.85	5.21	14.67	2.59
Book Value Per Share	0.09	0.02	0.02	0.01	0.04	0.01
Tangible Book Value	36.23	6.43	6.37	3.51	8.83	3.23
Tangible Book Value Per Share	0.09	0.02	0.02	0.01	0.04	0.01
Machinery	-	0.56	0.56	0.55	0.29	0.14

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