Vitasora Health 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	3.1	0.39	0.76	0.15	1.22	7.97
Short-Term Investments	-	0.03	0.03	0.03	0.03	0.04
Cash & Short-Term Investments	3.1	0.42	0.79	0.17	1.25	8.01
Cash Growth	147.59%	-47.01%	353.12%	-85.98%	-84.45%	122.40%
Accounts Receivable	1.25	1.51	0.23	0	0	0.1
Other Receivables	-	0.25	0.24	0.04	0.05	0.04
Receivables	1.25	1.76	0.47	0.05	0.05	0.14
Inventory	2.9	2.88	2.75	2.62	2.65	0.54
Prepaid Expenses	-	0.27	0.02	0.16	0.17	0.19
Other Current Assets	1.15	-	-	0.01	0	0.07
Total Current Assets	8.4	5.34	4.03	3	4.12	8.95
Property, Plant & Equipment	0.03	0.06	0.12	0.18	0.08	0.16
Goodwill	-	6.95	1.96	-	-	-
Other Intangible Assets	11.51	6.06	0.08	-	-	-
Total Assets	19.94	18.4	6.19	3.18	4.21	9.11
Accounts Payable	2.43	2.8	1.71	1.51	0.52	1.08
Accrued Expenses	0.29	0.65	0.43	0.34	0.27	0.21
Current Portion of Leases	0.03	0.06	0.06	0.03	0.07	0.07
Current Unearned Revenue	-	0.02	0.05	0.06	0	0
Other Current Liabilities	0.1	0.13	1.18	0.29	0.33	0.1
Total Current Liabilities	2.85	3.66	3.43	2.24	1.2	1.47
Long-Term Leases	-	-	0.06	0.12	-	0.07
Pension & Post-Retirement Benefits	0.09	0.07	0.07	-	-	-
Total Liabilities	2.94	3.74	3.55	2.35	1.2	1.54
Common Stock	171.31	162.92	140.55	132.1	128.84	127.09
Retained Earnings	-154.85	-150.77	-141.61	-138.05	-133.31	-126.35
Comprehensive Income & Other	0.54	2.52	3.7	6.78	7.48	6.83
Shareholders' Equity	17.01	14.67	2.64	0.83	3.01	7.57
Total Liabilities & Equity	19.94	18.4	6.19	3.18	4.21	9.11
Total Debt	0.03	0.06	0.12	0.15	0.07	0.14
Net Cash (Debt)	3.07	0.36	0.67	0.03	1.18	7.87
Net Cash Growth	224.78%	-46.37%	2545.04%	-97.83%	-85.06%	190.46%
Net Cash Per Share	0.00	0.00	0.00	0.00	0.00	0.01
Filing Date Shares Outstanding	1,769	1,577	1,147	843.24	761.85	722.84
Total Common Shares Outstanding	1,769	1,577	1,147	843.24	761.85	722.84
Working Capital	5.55	1.67	0.61	0.77	2.93	7.48
Book Value Per Share	0.01	0.01	0.00	0.00	0.00	0.01
Tangible Book Value	5.49	1.66	0.6	0.83	3.01	7.57
Tangible Book Value Per Share	0.00	0.00	0.00	0.00	0.00	0.01
Machinery	-	-	-	0.08	0.05	0.05

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