Tissue Repair 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
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
Cash & Equivalents	14.43	16.44	21.4	25.46	7.76	1.15
Cash & Short-Term Investments	14.43	16.44	21.4	25.46	7.76	1.15
Cash Growth	-25.08%	-23.16%	-15.95%	227.87%	577.04%	-
Accounts Receivable	-	-	-	-	-	0.02
Other Receivables	2.01	2.53	0.83	0.38	0.36	0.15
Receivables	2.01	2.53	0.83	0.38	0.36	0.16
Inventory	0.02	0.21	0.02	-	-	-
Prepaid Expenses	-	0.18	0.11	0.06	0.01	-
Other Current Assets	0.24	0.02	0.02	-	-	0.01
Total Current Assets	16.71	19.39	22.38	25.9	8.12	1.32
Property, Plant & Equipment	0.01	0	0	0	-	-
Other Long-Term Assets	-	-	-	-	-	0.01
Total Assets	16.71	19.39	22.38	25.9	8.12	1.33
Accounts Payable	0.97	0.64	0.08	0.2	0.33	0.33
Accrued Expenses	0.15	0.64	0.38	0.35	0.1	-
Other Current Liabilities	-	0.06	0.03	0.02	0.1	-
Total Current Liabilities	1.11	1.34	0.49	0.56	0.54	0.33
Long-Term Debt	-	-	-	-	7.5	-
Other Long-Term Liabilities	0.02	0.01	0.01	0	-	-
Total Liabilities	1.13	1.35	0.5	0.56	8.04	0.33
Common Stock	35.04	35.04	35.04	35.04	3.82	3.85
Retained Earnings	-21.5	-18.94	-14.8	-10.63	-3.79	-2.88
Comprehensive Income & Other	2.05	1.94	1.65	0.93	0.06	0.02
Shareholders' Equity	15.58	18.04	21.88	25.34	0.09	1
Total Liabilities & Equity	16.71	19.39	22.38	25.9	8.12	1.33
Total Debt	-	-	-	-	7.5	-
Net Cash (Debt)	14.43	16.44	21.4	25.46	0.26	1.15
Net Cash Growth	-25.08%	-23.16%	-15.95%	9550.78%	-77.00%	-
Net Cash Per Share	0.24	0.27	0.35	0.51	0.02	0.01
Filing Date Shares Outstanding	60.4	60.46	60.46	60.46	1.64	160.1
Total Common Shares Outstanding	60.4	60.46	60.46	60.46	1.64	160.1
Working Capital	15.59	18.05	21.89	25.34	7.59	0.99
Book Value Per Share	0.26	0.30	0.36	0.42	0.05	0.01
Tangible Book Value	15.58	18.04	21.88	25.34	0.09	1
Tangible Book Value Per Share	0.26	0.30	0.36	0.42	0.05	0.01
Machinery	-	0.01	0.01	0	-	-

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