3D Energi Limited (FRA:MUE)

3D Energi Balance Sheet

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Cash & Equivalents	0.72	3.16	3.22	1.24	3.05
Short-Term Investments	0.09	0.09	0.09	0.09	0.09
Cash & Short-Term Investments	0.81	3.25	3.31	1.34	3.14
Cash Growth	-75.01%	-1.92%	147.98%	-57.46%	-39.23%
Other Receivables	0.02	0.01	0.01	0.03	0.03
Receivables	0.02	0.01	0.01	0.03	0.03
Prepaid Expenses	0.06	0.05	0.04	-	0.04
Total Current Assets	0.89	3.31	3.36	1.37	3.22
Property, Plant & Equipment	9.1	8.2	7.28	6.48	5.47
Other Intangible Assets	0.02	0.02	0.02	0.05	0.08
Total Assets	10.01	11.53	10.66	7.9	8.76
Accounts Payable	0.09	0.12	0.22	0.12	0.05
Accrued Expenses	0.25	0.27	0.23	0.23	0.23
Current Portion of Leases	-	0.1	0.09	0.08	0.1
Current Unearned Revenue	-	-	-	0.7	0.7
Other Current Liabilities	0.11	0.16	0.11	0.11	0.07
Total Current Liabilities	0.45	0.65	0.66	1.23	1.15
Long-Term Leases	-	-	0.1	0.19	-
Pension & Post-Retirement Benefits	0.01	0.01	0	0	0
Total Liabilities	0.46	0.66	0.76	1.42	1.15
Common Stock	58.68	58.58	55.48	55.48	55.48
Retained Earnings	-49.24	-47.76	-45.58	-49.03	-47.88
Comprehensive Income & Other	0.11	0.04	0	0.02	0.01
Shareholders' Equity	9.55	10.87	9.91	6.47	7.61
Total Liabilities & Equity	10.01	11.53	10.66	7.9	8.76
Total Debt	-	0.1	0.19	0.27	0.1
Net Cash (Debt)	0.81	3.16	3.12	1.07	3.05
Net Cash Growth	-74.25%	0.97%	191.85%	-64.84%	-38.88%
Net Cash Per Share	0.00	0.01	0.01	0.00	0.01
Filing Date Shares Outstanding	333.47	331.47	265.37	265.19	265.19
Total Common Shares Outstanding	333.47	331.47	265.37	265.19	265.19
Working Capital	0.44	2.66	2.71	0.14	2.07
Book Value Per Share	0.03	0.03	0.04	0.02	0.03
Tangible Book Value	9.53	10.85	9.88	6.43	7.53
Tangible Book Value Per Share	0.03	0.03	0.04	0.02	0.03
Machinery	-	-	-	0.22	0.21

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