Vitasora Health Balance Sheet

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

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	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	0.42	0.79	0.17	1.25	8.01
Cash Growth	-47.01%	353.12%	-85.98%	-84.45%	122.40%
Accounts Receivable	1.51	0.23	0	0	0.1
Other Receivables	0.25	0.24	0.04	0.05	0.04
Receivables	1.76	0.47	0.05	0.05	0.14
Inventory	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	-	-	0.01	0	0.07
Total Current Assets	5.34	4.03	3	4.12	8.95
Property, Plant & Equipment	0.06	0.12	0.18	0.08	0.16
Goodwill	6.95	1.96	-	-	-
Other Intangible Assets	6.06	0.08	-	-	-
Total Assets	18.4	6.19	3.18	4.21	9.11
Accounts Payable	2.8	1.71	1.51	0.52	1.08
Accrued Expenses	0.65	0.43	0.34	0.27	0.21
Current Portion of Leases	0.06	0.06	0.03	0.07	0.07
Current Unearned Revenue	0.02	0.05	0.06	0	0
Other Current Liabilities	0.13	1.18	0.29	0.33	0.1
Total Current Liabilities	3.66	3.43	2.24	1.2	1.47
Long-Term Leases	-	0.06	0.12	-	0.07
Pension & Post-Retirement Benefits	0.07	0.07	-	-	-
Total Liabilities	3.74	3.55	2.35	1.2	1.54
Common Stock	162.92	140.55	132.1	128.84	127.09
Retained Earnings	-150.77	-141.61	-138.05	-133.31	-126.35
Comprehensive Income & Other	2.52	3.7	6.78	7.48	6.83
Shareholders' Equity	14.67	2.64	0.83	3.01	7.57
Total Liabilities & Equity	18.4	6.19	3.18	4.21	9.11
Total Debt	0.06	0.12	0.15	0.07	0.14
Net Cash (Debt)	0.36	0.67	0.03	1.18	7.87
Net Cash Growth	-46.37%	2545.04%	-97.83%	-85.06%	190.46%
Net Cash Per Share	0.00	0.00	0.00	0.00	0.01
Filing Date Shares Outstanding	1,577	1,147	843.24	761.85	722.84
Total Common Shares Outstanding	1,577	1,147	843.24	761.85	722.84
Working Capital	1.67	0.61	0.77	2.93	7.48
Book Value Per Share	0.01	0.00	0.00	0.00	0.01
Tangible Book Value	1.66	0.6	0.83	3.01	7.57
Tangible Book Value Per Share	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.