Invictus Energy Balance Sheet

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

Millions AUD. 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	4.51	8.68	3.26	22.93	13.72	9.14
Cash & Short-Term Investments	4.51	8.68	3.26	22.93	13.72	9.14
Cash Growth	-66.66%	166.49%	-85.80%	67.16%	50.17%	510.23%
Other Receivables	0.01	0.38	0.25	0.34	0.25	0.05
Receivables	0.01	0.38	0.25	0.34	0.25	0.05
Other Current Assets	0.17	0.23	0.08	0.08	0.08	0.05
Total Current Assets	4.7	9.3	3.59	23.36	14.04	9.24
Property, Plant & Equipment	130.16	128.1	122.31	74.74	28.97	9.05
Long-Term Investments	0	0.01	-	-	-	-
Long-Term Deferred Charges	0.76	0.77	0.73	0.73	-	-
Other Long-Term Assets	-	-	0.12	0.12	0.12	0.1
Total Assets	135.62	138.17	126.75	98.95	43.13	18.39
Accounts Payable	0.6	0.52	2.72	1.38	2.26	0.19
Accrued Expenses	-	0.12	0.25	1.07	1.79	0.1
Current Portion of Leases	0.13	0.06	0.17	0.15	0.13	0.1
Other Current Liabilities	0.18	0.17	0.12	0.09	0.07	0.04
Total Current Liabilities	0.91	0.88	3.25	2.68	4.25	0.43
Long-Term Leases	0.49	0.11	0.05	0.22	0.37	-
Other Long-Term Liabilities	0.04	-	-	-	-	-
Total Liabilities	1.45	0.98	3.31	2.9	4.62	0.43
Common Stock	181.52	181.52	162.66	129.58	64.88	41.74
Retained Earnings	-42.98	-38.89	-34.23	-29.23	-24.59	-21.93
Comprehensive Income & Other	-4.33	-5.64	-5.4	-5.03	-2.81	-2.9
Total Common Equity	134.2	136.98	123.03	95.32	37.48	16.92
Minority Interest	-0.03	0.21	0.42	0.73	1.04	1.04
Shareholders' Equity	134.17	137.19	123.45	96.05	38.51	17.96
Total Liabilities & Equity	135.62	138.17	126.75	98.95	43.13	18.39
Total Debt	0.62	0.17	0.22	0.37	0.49	0.1
Net Cash (Debt)	3.89	8.51	3.04	22.57	13.23	9.04
Net Cash Growth	-70.96%	180.20%	-86.54%	70.62%	46.31%	595.25%
Net Cash Per Share	0.00	0.01	0.00	0.03	0.02	0.02
Filing Date Shares Outstanding	1,603	1,603	1,516	1,150	868.99	585.08
Total Common Shares Outstanding	1,603	1,603	1,418	1,178	746.73	585.08
Working Capital	3.79	8.42	0.33	20.67	9.79	8.81
Book Value Per Share	0.08	0.09	0.09	0.08	0.05	0.03
Tangible Book Value	134.2	136.98	123.03	95.32	37.48	16.92
Tangible Book Value Per Share	0.08	0.09	0.09	0.08	0.05	0.03

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