Tsodilo Resources Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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	0.23	0.01	0.01	0	0.04	0
Cash & Short-Term Investments	0.23	0.01	0.01	0	0.04	0
Cash Growth	276.17%	47.24%	223.81%	-95.37%	749.76%	-16.14%
Other Receivables	0.06	0.03	0.03	0.04	0.06	0.04
Receivables	0.06	0.03	0.03	0.04	0.06	0.04
Total Current Assets	0.29	0.04	0.03	0.04	0.1	0.04
Property, Plant & Equipment	2.73	2.68	5.53	5.56	5.71	7.03
Total Assets	3.02	2.72	5.57	5.6	5.81	7.07
Accounts Payable	0.91	1.07	1.01	0.91	1.03	0.78
Accrued Expenses	-	-	-	-	-	0.11
Short-Term Debt	2.58	2.31	2.01	1.66	1.61	0.94
Current Portion of Long-Term Debt	-	0.27	0.27	0.27	-	-
Current Portion of Leases	-	-	0.01	0	0	0
Other Current Liabilities	0.96	1.12	0.62	0.43	0.03	-
Total Current Liabilities	4.45	4.77	3.92	3.28	2.67	1.83
Long-Term Leases	-	-	-	0.01	0.01	0.02
Total Liabilities	4.45	4.77	3.92	3.28	2.68	1.85
Common Stock	53.18	52	51.77	51.4	50.94	50.9
Additional Paid-In Capital	12.75	12.68	12.56	12.41	12.2	11.88
Retained Earnings	-60.13	-59.62	-55.36	-54.32	-53.17	-51.15
Comprehensive Income & Other	-7.22	-7.12	-7.31	-7.18	-6.84	-6.41
Shareholders' Equity	-1.43	-2.05	1.65	2.31	3.13	5.22
Total Liabilities & Equity	3.02	2.72	5.57	5.6	5.81	7.07
Total Debt	2.58	2.58	2.29	1.94	1.62	0.96
Net Cash (Debt)	-2.35	-2.57	-2.28	-1.94	-1.58	-0.95
Net Cash Per Share	-0.04	-0.04	-0.04	-0.04	-0.03	-0.02
Filing Date Shares Outstanding	66.68	66.68	55.06	53.67	52.34	49.5
Total Common Shares Outstanding	66.68	57.23	55.06	53.04	49.84	49.5
Working Capital	-4.16	-4.74	-3.88	-3.24	-2.57	-1.79
Book Value Per Share	-0.02	-0.04	0.03	0.04	0.06	0.11
Tangible Book Value	-1.43	-2.05	1.65	2.31	3.13	5.22
Tangible Book Value Per Share	-0.02	-0.04	0.03	0.04	0.06	0.11
Machinery	0.97	0.99	0.95	1.02	1.07	1.17