Zoono Group Balance Sheet

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

Millions NZD. 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	0.55	0.05	1.96	0.83	3.66	4.9
Cash & Short-Term Investments	0.55	0.05	1.96	0.83	3.66	4.9
Cash Growth	-29.72%	-97.40%	137.30%	-77.41%	-25.32%	-52.53%
Accounts Receivable	0.18	0.02	0.09	0.26	0.65	5.06
Other Receivables	0.21	0.21	0.27	0.17	0.35	0.23
Receivables	0.39	0.24	0.37	0.43	1	5.3
Inventory	5.15	5.08	6.2	11.69	12.87	12.86
Prepaid Expenses	0.08	0.08	0.08	0.16	0.33	0.2
Total Current Assets	6.17	5.45	8.61	13.11	17.86	23.26
Property, Plant & Equipment	0.8	0.88	1.23	1.46	1.71	2.75
Goodwill	-	-	-	-	-	5.68
Other Intangible Assets	0	-	0	0	0.01	0.02
Total Assets	6.97	6.33	9.84	14.57	19.58	31.7
Accounts Payable	0.27	0.31	0.38	0.53	0.91	1.22
Accrued Expenses	0.03	0.03	0.04	0.05	0.06	0.09
Short-Term Debt	-	0.1	-	-	-	-
Current Portion of Leases	0.13	0.12	0.16	0.15	0.16	0.34
Current Income Taxes Payable	0.02	0.01	0.01	0.01	0.11	0.69
Current Unearned Revenue	0.26	0.26	0.26	0.26	0.38	0.29
Other Current Liabilities	0.52	0.55	0.16	0.29	0.62	0.7
Total Current Liabilities	1.23	1.39	1.01	1.29	2.24	3.34
Long-Term Leases	0.3	0.37	0.63	0.79	0.95	1.73
Other Long-Term Liabilities	1.4	1.36	1.37	1.44	6.13	5.56
Total Liabilities	2.94	3.12	3.02	3.52	9.31	10.63
Common Stock	21.59	19.56	19.55	14.93	13.72	12.84
Retained Earnings	-18.16	-16.93	-13	-4.01	-3.16	8.24
Comprehensive Income & Other	0.6	0.58	0.28	0.13	0.5	0.1
Total Common Equity	4.03	3.21	6.82	11.05	11.07	21.17
Minority Interest	-	-	-	-	-0.81	-0.1
Shareholders' Equity	4.03	3.21	6.82	11.05	10.26	21.07
Total Liabilities & Equity	6.97	6.33	9.84	14.57	19.58	31.7
Total Debt	0.43	0.59	0.79	0.95	1.11	2.07
Net Cash (Debt)	0.12	-0.54	1.17	-0.12	2.55	2.83
Net Cash Growth	72.34%	-	-	-	-9.80%	-67.76%
Net Cash Per Share	0.00	-0.00	0.01	-0.00	0.02	0.02
Filing Date Shares Outstanding	406.21	355.43	353.21	189.93	166.41	164.99
Total Common Shares Outstanding	406.21	355.43	353.21	189.93	166.41	164.24
Working Capital	4.93	4.06	7.6	11.81	15.62	19.92
Book Value Per Share	0.01	0.01	0.02	0.06	0.07	0.13
Tangible Book Value	4.03	3.21	6.82	11.05	11.06	15.48
Tangible Book Value Per Share	0.01	0.01	0.02	0.06	0.07	0.09
Machinery	0.83	0.9	0.9	0.91	0.9	0.88