Rainbow Rare Earths Balance Sheet

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

Millions USD. 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	1.44	3.93	0.08	8.11	4.13	0.57
Cash & Short-Term Investments	1.44	3.93	0.08	8.11	4.13	0.57
Cash Growth	-76.34%	4878.48%	-99.03%	96.10%	621.47%	-27.28%
Other Receivables	0.38	0.3	0.27	0.27	0.33	0.37
Receivables	0.38	0.3	0.27	0.27	0.33	0.37
Inventory	0	0	0	0.72	0.86	0.86
Prepaid Expenses	-	0.1	0.1	0.1	0.07	0.07
Other Current Assets	-	0.01	0.01	0	0.01	0.01
Total Current Assets	1.82	4.34	0.45	9.19	5.39	1.88
Property, Plant & Equipment	18.49	18.07	15.82	4.9	11.74	11.18
Total Assets	20.3	22.41	16.28	14.09	17.13	13.05
Accounts Payable	0.07	0.05	0.36	0.12	0.17	0.07
Accrued Expenses	0.47	0.69	1.17	0.84	0.32	0.33
Current Portion of Long-Term Debt	0.47	0.34	0.25	0.2	0.24	1.23
Current Portion of Leases	0.09	0.09	0.05	0.02	0.03	0.01
Current Income Taxes Payable	0.36	0.36	0.32	0.29	0.36	0.36
Other Current Liabilities	0.03	0.11	-	-	0.06	0.25
Total Current Liabilities	1.49	1.63	2.14	1.47	1.18	2.25
Long-Term Debt	0.03	0.09	0.19	0.29	0.52	0.66
Long-Term Leases	0.15	0.17	0.04	0.02	0.08	0.07
Other Long-Term Liabilities	11.22	7.34	0.06	0.06	0.06	0.06
Total Liabilities	12.89	9.23	2.43	1.84	1.84	3.05
Common Stock	58.15	58.15	56.36	50.94	41.44	32.47
Retained Earnings	-52.91	-47.07	-42.35	-38.48	-26.57	-22.88
Comprehensive Income & Other	2.29	2.22	1.84	1.72	1.47	1.36
Total Common Equity	7.54	13.3	15.85	14.17	16.34	10.94
Minority Interest	-0.12	-0.12	-2.01	-1.92	-1.04	-0.94
Shareholders' Equity	7.42	13.18	13.84	12.25	15.3	10.01
Total Liabilities & Equity	20.3	22.41	16.28	14.09	17.13	13.05
Total Debt	0.74	0.69	0.53	0.53	0.87	1.98
Net Cash (Debt)	0.7	3.25	-0.45	7.58	3.27	-1.4
Net Cash Growth	-87.52%	-	-	131.85%	-	-
Net Cash Per Share	0.00	0.01	-0.00	0.01	0.01	-0.00
Filing Date Shares Outstanding	644.27	643.69	630.32	598.86	524.41	476.41
Total Common Shares Outstanding	644.27	643.69	630.32	598.86	524.41	476.41
Working Capital	0.33	2.71	-1.69	7.72	4.22	-0.38
Book Value Per Share	0.01	0.02	0.03	0.02	0.03	0.02
Tangible Book Value	7.54	13.3	15.85	14.17	16.34	10.94
Tangible Book Value Per Share	0.01	0.02	0.03	0.02	0.03	0.02
Machinery	5.24	5.03	4.54	4.54	4.52	4.47
Leasehold Improvements	0.02	0.02	-	-	-	-

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