Stonehorse Energy 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	FY 2020	2015 - 2019
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	Jun '20 Jun 30, 2020	2015 - 2019
Cash & Equivalents	6.5	6.24	10.71	8.28	3.25	2.14	Upgrade
Short-Term Investments	-	0.02	0.02	0.02	0.02	-	Upgrade
Trading Asset Securities	0.39	0.54	0.59	0.77	1.04	0.02	Upgrade
Cash & Short-Term Investments	6.89	6.8	11.32	9.06	4.31	2.15	Upgrade
Cash Growth	17.57%	-39.90%	24.90%	110.26%	100.10%	5864.45%	Upgrade
Accounts Receivable	0.33	0.72	-	-	-	-	Upgrade
Other Receivables	0.01	0.01	0.01	0.02	0.03	0.06	Upgrade
Receivables	0.34	0.73	0.01	0.02	0.03	0.06	Upgrade
Prepaid Expenses	-	0	0.04	0.02	-	0.02	Upgrade
Other Current Assets	0.05	-	-	-	0.81	-	Upgrade
Total Current Assets	7.27	7.53	11.37	9.09	5.15	2.23	Upgrade
Property, Plant & Equipment	6.19	7.89	4.54	5.64	3.69	2.04	Upgrade
Other Long-Term Assets	-	-	-	-	-0	-	Upgrade
Total Assets	13.46	15.43	15.9	14.73	8.84	4.27	Upgrade
Accounts Payable	0.1	0.04	0.04	0.17	0.02	0.05	Upgrade
Accrued Expenses	0.02	0.04	0.04	0.17	0.31	0.21	Upgrade
Current Income Taxes Payable	0.01	0.01	2.08	1.53	-	-	Upgrade
Other Current Liabilities	0.06	0.06	0.05	0.04	0.05	0.05	Upgrade
Total Current Liabilities	0.19	0.14	2.21	1.91	0.38	0.3	Upgrade
Long-Term Deferred Tax Liabilities	0.27	0.27	-	-	-	-	Upgrade
Other Long-Term Liabilities	-	-	-	-	-0	-	Upgrade
Total Liabilities	0.45	0.41	2.21	1.91	0.38	0.3	Upgrade
Common Stock	35.51	35.51	35.51	35.51	34.78	31.61	Upgrade
Retained Earnings	-22.58	-21.08	-22.37	-24.7	-28.3	-28.1	Upgrade
Comprehensive Income & Other	0.08	0.6	0.56	2.02	1.98	0.46	Upgrade
Shareholders' Equity	13.01	15.02	13.7	12.82	8.46	3.97	Upgrade
Total Liabilities & Equity	13.46	15.43	15.9	14.73	8.84	4.27	Upgrade
Net Cash (Debt)	6.89	6.8	11.32	9.06	4.31	2.15	Upgrade
Net Cash Growth	17.57%	-39.90%	24.90%	110.26%	100.10%	-	Upgrade
Net Cash Per Share	0.01	0.01	0.02	0.01	0.01	0.01	Upgrade
Filing Date Shares Outstanding	684.46	684.46	684.46	684.46	684.46	400.62	Upgrade
Total Common Shares Outstanding	684.46	684.46	684.46	684.46	655.62	400.62	Upgrade
Working Capital	7.09	7.39	9.16	7.18	4.77	1.93	Upgrade
Book Value Per Share	0.02	0.02	0.02	0.02	0.01	0.01	Upgrade
Tangible Book Value	13.01	15.02	13.7	12.82	8.46	3.97	Upgrade
Tangible Book Value Per Share	0.02	0.02	0.02	0.02	0.01	0.01	Upgrade

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