Atomos 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	1.81	2.9	2.94	5	25.98
Cash & Short-Term Investments	1.81	2.9	2.94	5	25.98
Cash Growth	-37.48%	-1.46%	-41.15%	-80.75%	38.45%
Accounts Receivable	1.45	4.36	4.39	19.9	12.68
Other Receivables	0.38	0.61	0.78	0.75	0.08
Receivables	1.83	4.97	5.17	20.65	12.76
Inventory	9.05	8.71	15.37	28.83	16.65
Prepaid Expenses	1.88	3.25	5.17	8.59	5.09
Other Current Assets	0.09	0.09	0.11	0.12	0.15
Total Current Assets	14.66	19.93	28.75	63.2	60.63
Property, Plant & Equipment	1.55	5.03	6.63	7.9	5.42
Long-Term Investments	-	-	1.8	0.03	-
Goodwill	-	-	-	15.07	15.07
Other Intangible Assets	-	-	-	4.17	4.75
Long-Term Deferred Charges	-	-	-	9.7	5.34
Total Assets	16.21	24.96	37.18	100.07	91.2
Accounts Payable	6.16	9.56	12.45	22.22	17.91
Accrued Expenses	0.41	0.64	0.84	0.91	2.86
Short-Term Debt	0.18	0.14	3.36	12.02	-
Current Portion of Leases	0.59	0.92	1.01	1.01	0.58
Current Income Taxes Payable	1.64	1.46	0.93	-	-
Other Current Liabilities	2.82	5.72	2.24	1.73	1.41
Total Current Liabilities	11.8	18.43	20.83	37.89	22.75
Long-Term Debt	14.21	-	-	-	-
Long-Term Leases	1.2	4.11	5.17	5.56	2.61
Long-Term Deferred Tax Liabilities	-	-	-	0.76	0.87
Other Long-Term Liabilities	0.1	0.08	1.41	1.61	1.25
Total Liabilities	27.3	22.62	27.41	45.82	27.49
Common Stock	134.08	134.04	119.3	102.49	101.75
Retained Earnings	-149.52	-134.94	-112.57	-51.51	-41.15
Comprehensive Income & Other	4.35	3.25	3.04	3.26	3.11
Shareholders' Equity	-11.09	2.34	9.77	54.24	63.71
Total Liabilities & Equity	16.21	24.96	37.18	100.07	91.2
Total Debt	16.18	5.17	9.54	18.6	3.19
Net Cash (Debt)	-14.37	-2.27	-6.59	-13.6	22.79
Net Cash Growth	-	-	-	-	146.82%
Net Cash Per Share	-0.01	-0.01	-0.02	-0.06	0.10
Filing Date Shares Outstanding	1,215	1,215	401.82	222.35	220.61
Total Common Shares Outstanding	1,215	1,214	401.82	222.35	218.48
Working Capital	2.86	1.51	7.92	25.31	37.88
Book Value Per Share	-0.01	0.00	0.02	0.24	0.29
Tangible Book Value	-11.09	2.34	9.77	35	43.9
Tangible Book Value Per Share	-0.01	0.00	0.02	0.16	0.20
Machinery	6.16	6.17	6.14	6.62	5.8
Leasehold Improvements	0.71	1.12	1.12	0.97	0.88

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.