Condor Energy Limited (BAKPF)

Condor Energy 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	2.75	2.04	3.45	1.61	1.6
Cash & Short-Term Investments	2.75	2.04	3.45	1.61	1.6
Cash Growth	34.63%	-40.84%	113.93%	0.69%	295.56%
Other Receivables	0.1	0.09	0.07	0.13	-
Receivables	0.1	0.09	0.07	0.13	-
Prepaid Expenses	0.03	0.01	0.01	0.01	0.01
Total Current Assets	2.87	2.14	3.53	1.75	1.61
Property, Plant & Equipment	3.44	2.41	1.08	0.79	0.47
Long-Term Investments	-	-	-	2.96	3.01
Other Long-Term Assets	-	-	-	0	0
Total Assets	6.31	4.54	4.61	5.5	5.09
Accounts Payable	0.24	0.33	0.08	0.03	0.06
Accrued Expenses	0.05	0.04	0.04	0.07	0.05
Current Portion of Leases	-	-	0.03	0.04	0.03
Other Current Liabilities	0	0	0.05	0.38	-0
Total Current Liabilities	0.29	0.38	0.2	0.53	0.14
Long-Term Leases	-	-	0.05	0.05	0.01
Other Long-Term Liabilities	-	-	0	0	-
Total Liabilities	0.29	0.38	0.25	0.58	0.15
Common Stock	86.57	83.91	82.64	79.2	60.67
Additional Paid-In Capital	2.55	2.19	1.27	1.27	0.36
Retained Earnings	-85.6	-83.33	-80.14	-76.1	-56.3
Comprehensive Income & Other	2.51	1.4	0.6	0.55	0.21
Shareholders' Equity	6.03	4.17	4.36	4.91	4.93
Total Liabilities & Equity	6.31	4.54	4.61	5.5	5.09
Total Debt	-	-	0.08	0.09	0.04
Net Cash (Debt)	2.75	2.04	3.37	1.52	1.56
Net Cash Growth	34.63%	-39.47%	121.73%	-2.49%	285.18%
Net Cash Per Share	0.00	0.00	0.01	0.01	0.03
Filing Date Shares Outstanding	716.72	581.33	467	206.09	76.37
Total Common Shares Outstanding	701.72	578	428.6	206.09	76.37
Working Capital	2.59	1.76	3.33	1.22	1.46
Book Value Per Share	0.01	0.01	0.01	0.02	0.06
Tangible Book Value	6.03	4.17	4.36	4.91	4.93
Tangible Book Value Per Share	0.01	0.01	0.01	0.02	0.06

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