Blackwood interest acquired
The group acquired a 51% controlling Blackwood interest through shares and options; the cash-flow statement separately shows investing exploration payments.
Five annual reports through 30 June 2025. Financial statements are in Australian dollars at whole-dollar scale; shares and per-share amounts are labelled separately. FY2021 is original where FY2023 did not restate the cash-flow current-year column, while FY2021/FY2022 balance-sheet comparatives and FY2022 income/cash-flow figures use the FY2023 report's restated basis.
Reading the tables: 0 (nil) is a supported zero. Other text distinguishes an amount included in another line, a non-applicable item, a separately unavailable component and an unresolved value. These are not interchangeable. Period-specific detail is labelled; complete year-by-year detail remains available.
At 30 June 2025
Statutory loss after tax
Net cash used in operations
Announced 3 Apr 2025; eU3O8
Cauldron was an exploration-stage company across these five June year ends. Its annual statements show recurring statutory losses and operating cash outflows, while equity issues and option conversion cash supported the rise in year-end cash. The FY2023 accounting-policy change restated earlier comparative income, cash-flow and balance-sheet figures; the basis of each displayed column is stated in the tables.
The project focus moved from Blackwood and sand to Yanrey uranium and Manyingee South. The FY2025 resource estimate is a dated project measure; Western Australia's uranium-mining policy remained an operating constraint in the annual-report narrative. Directors repeatedly identified a material going-concern uncertainty, so the year-end cash figures should be read alongside continuing funding needs.
The issuer's accounting policies identify Australian dollars as the consolidated presentation currency. The report retains whole-dollar statement values and labels share counts, cents per share and mineral-resource units separately.
The group acquired a 51% controlling Blackwood interest through shares and options; the cash-flow statement separately shows investing exploration payments.
A 14 March 2022 placement raised A$750,000 before costs; the later FY2023 annual report restated the FY2022 exploration and cash-flow presentation.
The issuer shifted its strategy toward energy-transition minerals and retrospectively expensed exploration costs, changing the FY2021/FY2022 comparative basis.
Yanrey drilling commenced in June 2024; operating exploration cash use rose and cash proceeds from share issues funded the period.
The 3 April 2025 maiden estimate reported 11.1 Mlb eU3O8 at Manyingee South and a 42 Mlb Yanrey total including Bennet Well.
Exploration costs and share based payments materially affect the loss series. The restated FY2022 basis is displayed explicitly; FY2023 also has a separate discontinued-operations loss.
A$ except loss per share
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue (principally interest) | 1 | 844 | 15,079 | 43,178 | 30,493 |
| Other income, gains and recoveries (aggregate) | 92,550 | 1,396 | 54,281 | 354,260 | 287,084 |
| Employee benefits expense | -384,254 | -347,919 | -518,699 | -597,340 | -585,247 |
| Exploration expense | -285,655 | -1,680,038 | -744,598 | -2,342,196 | -4,013,747 |
| Share based payments expense | -87,000 | -48,715 | -73,970 | -1,226,990 | -35,352 |
| Impairment losses, where separately presented | -404,724 | Not separately presented | Not separately presented | Not separately presented | Not separately presented |
| Loss before income tax, continuing operations | -669,504 | -3,225,436 | -2,344,608 | -4,726,095 | -5,357,608 |
| Income tax expense | Nil | Nil | Nil | Nil | Nil |
| Loss from continuing operations attributable to members | -669,504 | -3,225,436 | -2,344,608 | -4,726,095 | -5,357,608 |
| Loss from discontinued operations | Not separately presented | Not separately presented | -1,614,459 | Nil | Nil |
| Loss for year after tax | -669,504 | -3,225,436 | -3,959,067 | -4,726,095 | -5,357,608 |
| Basic loss per share, continuing operationscents/share | -0.16 | -0.65 | -0.31 | -0.44 | -0.38 |
FY2021 is the original annual statement; FY2022 uses the FY2023 report's restated comparative; FY2023–FY2025 use each current-year statement. This is a visible accounting-basis break, so loss is not charted as one uninterrupted series.
The FY2023 restatement expensed exploration expenditure previously capitalised. FY2023 includes a separate discontinued-operations loss. FY2024 directors' narrative cites A$4,813,095, while the selected consolidated statement reports A$4,726,095; the statement amount is displayed and the conflict remains disclosed.
The aggregate row is not the statutory 'Other Income' line alone: FY2024 A$354,260 comprises A$353,745 tenement-disposal gain and A$515 Other Income. FY2025 A$287,084 comprises A$250,000 legal-claim recovery, A$30,248 diesel rebate and A$6,836 other income. These are accrual income and distinct from cash-flow receipts.
Source: Cauldron Energy FY2021–FY2025 annual reports; original and selected restated comparative statement rows are identified in the evidence bundle.
Cash and financial assets are the principal current assets. The restated comparative balance sheet removes capitalised exploration and changes FY2021/FY2022 net assets.
A$
AI-generated presentation · values from Consolidated assets at each 30 June; no missing values plotted as zero.
A$
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Cash and cash equivalents | 375,221 | 235,738 | 771,393 | 1,939,961 | 2,396,105 |
| Trade and other receivables | 77,951 | 77,800 | 61,276 | 224,556 | 80,511 |
| Financial assets at fair value through profit or loss | 1,517,787 | 359,560 | 267,071 | 267,071 | 139,906 |
| Total current assets | 1,970,959 | 673,098 | 1,099,740 | 2,431,588 | 2,616,522 |
| Plant and equipment | 2,311 | 8,000 | 4,949 | 41,292 | 30,753 |
| Right of use assets | Not separately presented | Not separately presented | Not separately presented | 85,408 | 20,948 |
| Total non-current assets | 2,311 | 8,000 | 4,949 | 126,700 | 51,701 |
| Total assets | 1,973,270 | 681,098 | 1,104,689 | 2,558,288 | 2,668,223 |
FY2021 and FY2022 are the FY2023 annual report's restated comparative balances after the exploration accounting-policy change; later columns are current-year balances.
Exploration and evaluation assets reported in original FY2021/FY2022 statements were removed from the selected restated comparative basis. Plant and equipment is a balance-sheet asset, distinct from cash purchases in the cash-flow table.
Source: Cauldron Energy FY2021–FY2025 annual reports; original and selected restated comparative statement rows are identified in the evidence bundle.
A$
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Trade and other payables | 956,863 | 1,087,481 | 975,704 | 1,101,539 | 967,417 |
| Employee entitlements | 101,121 | 22,052 | 4,641 | 19,231 | 12,226 |
| Lease liabilities | Not separately presented | Not separately presented | Not separately presented | 91,493 | 29,564 |
| Total current liabilities | 1,057,984 | 1,109,533 | 980,345 | 1,212,263 | 1,009,207 |
| Total liabilities | 1,057,984 | 1,109,533 | 980,345 | 1,212,263 | 1,009,207 |
| Net assets | 915,286 | -428,435 | 124,344 | 1,346,025 | 1,659,016 |
| Issued capital carrying amount | 58,269,504 | 60,061,504 | 62,689,099 | 67,088,994 | 72,544,282 |
| Reserves | 5,129,235 | 5,218,950 | 7,103,200 | 8,651,081 | 8,866,392 |
| Accumulated losses | -62,483,453 | -65,708,889 | -69,667,956 | -74,394,050 | -79,751,658 |
| Total equity | 915,286 | -428,435 | 124,344 | 1,346,025 | 1,659,016 |
FY2021 and FY2022 are restated comparative balances in the FY2023 annual report; original 2021/2022 reports showed different net assets and a separate non-controlling-interest line.
Issued capital is the carrying amount, not cash raised in the year. Lease liabilities are separately presented from FY2024.
Source: Cauldron Energy FY2021–FY2025 annual reports; original and selected restated comparative statement rows are identified in the evidence bundle.
Operating cash outflows increased as exploration payments rose. Financing proceeds and the FY2025 tenement receipt contributed to the cash balance; share-issue proceeds are cash receipts and differ from issued-capital carrying values.
A$
AI-generated presentation · values from Consolidated cash-flow bridge; no missing values plotted as zero.
A$
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Exploration and evaluation payments, operating | Included in combined line | -1,680,038 | -744,598 | -2,342,196 | -4,013,747 |
| Payments to suppliers and employees | -1,206,305 | -1,106,205 | -1,331,074 | -761,173 | -1,551,674 |
| Interest received | 1 | 844 | 15,079 | 43,178 | 30,493 |
| Grant received | Not separately presented | 9,886 | Nil | Not separately presented | Not separately presented |
| Legal fee recovery | Not separately presented | Not separately presented | Not separately presented | Not separately presented | 250,000 |
| Miscellaneous recoveries | Not separately presented | Not separately presented | Not separately presented | 515 | 37,084 |
| Interest paid | Not separately presented | Not separately presented | Not separately presented | Not separately presented | -4,831 |
| Net cash used in operating activities | -1,206,304 | -2,775,513 | -2,060,594 | -3,059,676 | -5,252,675 |
| Exploration and evaluation payments, investing | -694,547 | Included in combined line | Included in combined line | Included in combined line | Included in combined line |
| Exploration and evaluation cash payments, combined across sections | -694,547 | -1,680,038 | -744,598 | -2,342,196 | -4,013,747 |
| Purchase of plant and equipment | Not separately presented | -8,000 | -5,837 | -39,899 | Nil |
| Proceeds from equity investment sales | 279,761 | 811,030 | Nil | Not separately presented | Not separately presented |
| Proceeds from sale of tenements | Not separately presented | Not separately presented | Not separately presented | Not separately presented | 100,000 |
| Net cash from/(used in) investing activities | -414,786 | 803,030 | -5,837 | -39,899 | 100,000 |
| Cash proceeds from issue of shares | 1,600,000 | 1,950,000 | 2,268,166 | 3,650,353 | 5,972,771 |
| Cash proceeds from conversion of options | Not separately presented | Nil | 10 | 829,092 | 74,556 |
| Share issue cash costs | Nil | -117,000 | -166,090 | -188,659 | -412,079 |
| Cash proceeds from borrowings | Not separately presented | Nil | 500,000 | Nil | Not separately presented |
| Right-of-use asset lease payments | Not separately presented | Not separately presented | Not separately presented | -22,643 | -26,429 |
| Net cash from financing activities | 1,600,000 | 1,833,000 | 2,602,086 | 4,268,143 | 5,608,819 |
| Net increase/(decrease) in cash | -21,090 | -139,483 | 535,655 | 1,168,568 | 456,144 |
| Cash at end of period | 375,221 | 235,738 | 771,393 | 1,939,961 | 2,396,105 |
FY2021 is as originally reported. FY2022 operating and investing columns use the FY2023 report's restated comparative after exploration payments moved from investing to operating. Financing cash is a separate source of liquidity.
FY2021 original investing subtotal is A$(414,786); the FY2022 report's 2021 comparative lists a different investing subtotal. The original current-year figure is retained and the discrepancy is not silently reconciled.
FY2025 legal recovery A$250,000 and miscellaneous recoveries A$37,084 are separate cash-flow lines. FY2025 tenement sale proceeds A$100,000 are investing cash, distinct from accounting gains.
The combined exploration-payment row follows one sourced cash line in each year: FY2021 investing, FY2022–FY2025 operating. Component rows remain visible and their other-section cells say Included in combined line; classification changes do not create nil payments.
Source: Cauldron Energy FY2021–FY2025 annual reports; original and selected restated comparative statement rows are identified in the evidence bundle.
The count of ordinary shares grew through new issues. The count is shown separately from monetary proceeds and the issued-capital balance to avoid mixing the three measures.
shares
AI-generated presentation · values from Ordinary shares on issue — physical share counts; no missing values plotted as zero.
The Manyingee South estimate was announced on 3 April 2025. It measures mineral resources under a stated cut-off and is not annual production or a financial-statement asset.
mixed units
| Metric | 3 Apr 2025 |
|---|---|
| Manyingee South resource massMt | 15.5 |
| Manyingee South gradeppm eU3O8 | 325 |
| Manyingee South contained eU3O8Mlb | 11.1 |
| Total Yanrey contained eU3O8 including Bennet WellMlb | 42 |
Issuer-reported JORC Mineral Resource Estimate at 100 ppm eU3O8 cut-off. The Yanrey total includes Bennet Well; these are project resource estimates, not production, revenue or a 30 June balance-sheet asset.
Source: Cauldron Energy FY2025 Annual Report, citing ASX announcement of 3 April 2025.
Prepared from the existing annual extraction datasets, supplemented only by selected same-company annual-report tables and saved row interpretations. No new raw-document extraction or web financial research was used for this test.
The source references in this report identify the public disclosures used and should be read with the associated section, table and reporting-period qualifications. This report paraphrases, organises and compares those disclosures for descriptive and educational purposes rather than reproducing source text.
Copyright and other rights in linked reports, company names, logos and third-party materials remain with their respective owners. MII Research does not claim affiliation with or endorsement by the company covered in this report, the ASX or cited organisations.
This report uses AI actively and extensively for evidence extraction, comparison, organisation, calculation checks, drafting, translation planning and presentation. Material claims received reasonable editorial review against cited public sources; this was not an audit, assurance engagement or independent verification. Limitations in public sources, AI systems and review may leave errors, omissions, inconsistencies or translation, classification and interpretation errors.
Any AI-generated visual accompanying this report must carry an adjacent, visible AI-generated label or caption. Such visuals are illustrative rather than source evidence and do not replace the cited annual-report text, table or section source.
This record is for general descriptive and educational information only. It is not financial-product, investment, legal, tax, technical or other professional advice; it is not a securities recommendation, valuation, target price, offer, solicitation or invitation to buy, sell or hold.
It does not consider any reader’s objectives, financial situation, needs, knowledge, experience or risk tolerance. Independently verify material information against the primary disclosures, obtain appropriate independent professional advice and do not use this record as the sole or primary basis for any decision.
Public sources are used in good faith, but no representation or warranty is made as to accuracy, completeness, reliability, currency or fitness for a particular purpose. To the maximum extent permitted by law, MII Research disclaims liability for direct, indirect, incidental, consequential, opportunity or investment loss arising from use of or reliance on this record; nothing excludes or limits liability that cannot lawfully be excluded or limited.
Report suspected errors to MII Research with the relevant report section and primary-source document and page reference so that the record can be reviewed and corrected where appropriate.