Panther Metals Balance Sheet

Financials in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	0.07	0.02	0.07	0.05	0.1
Short-Term Investments	-	0.63	2.25	-	-
Cash & Short-Term Investments	0.07	0.65	2.32	0.05	0.1
Cash Growth	-89.04%	-72.02%	4646.57%	-51.43%	-58.30%
Other Receivables	0.11	0.09	0.03	0.11	0.05
Receivables	0.11	0.09	0.03	0.11	0.05
Prepaid Expenses	0.04	0.01	0.03	0.04	0.02
Total Current Assets	0.22	0.75	2.38	0.2	0.17
Property, Plant & Equipment	2.41	2.28	1.88	2.3	1.33
Long-Term Investments	-	-	-	1.04	1.17
Total Assets	2.63	3.04	4.26	3.55	2.67
Accounts Payable	0.05	0.51	0.07	0.09	0
Accrued Expenses	0.06	0.08	0.04	0.04	0.04
Short-Term Debt	-	0.17	0.41	-	-
Other Current Liabilities	0.28	0.02	0.02	0.02	0.02
Total Current Liabilities	0.39	0.79	0.54	0.15	0.06
Other Long-Term Liabilities	-	0.14	0.16	0.19	0.2
Total Liabilities	0.39	0.92	0.7	0.34	0.26
Common Stock	8.35	6.91	6.33	6.33	4.78
Retained Earnings	-6.19	-5.13	-3.36	-3.63	-2.68
Comprehensive Income & Other	0.08	0.33	0.59	0.51	0.31
Shareholders' Equity	2.23	2.11	3.56	3.21	2.41
Total Liabilities & Equity	2.63	3.04	4.26	3.55	2.67
Total Debt	-	0.17	0.41	-	-
Net Cash (Debt)	0.07	0.48	1.91	0.05	0.1
Net Cash Growth	-85.08%	-75.10%	3814.59%	-51.43%	-58.30%
Net Cash Per Share	0.01	0.12	0.35	0.02	0.04
Filing Date Shares Outstanding	6.98	4.28	3.71	3.71	2.67
Total Common Shares Outstanding	6.98	4.28	3.71	3.71	2.67
Working Capital	-0.17	-0.03	1.84	0.05	0.11
Book Value Per Share	0.32	0.49	0.96	0.86	0.90
Tangible Book Value	2.23	2.11	3.56	3.21	2.41
Tangible Book Value Per Share	0.32	0.49	0.96	0.86	0.90

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