Mangaroon exploration and earn-in
First Quantum exercised an earn-in over Mangaroon Ni-Cu-PGE after year end; the original FY2022 report recorded a statutory loss and no dividend.
Five June year ends for this Western Australian mineral explorer. Financial statement amounts are A$ unless a row specifies shares, cents or Mineral Resource units; FY2022 original and later-restated comparative figures are distinguished.
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.
Continuing operations before tax; source statement repeats this subtotal.
At 30 June 2026.
Capitalised exploration and evaluation balance.
Reported gold Resource snapshot; no production implication.
Dreadnought remained an exploration and development group across the five years. Its statements show operating cash outflows every year, funded through equity issuance while exploration expenditure was capitalised as well as paid in cash. The FY2025 statutory loss was affected by a large impairment of exploration assets; FY2026 reported a much smaller impairment.
The trend uses FY2022 as originally reported. The FY2023 annual report restated FY2022 comparatives, so the adjacent reconciliation is the appropriate place to inspect that difference. Mineral Resource figures are dated report snapshots for named deposits and do not represent sales or production.
First Quantum exercised an earn-in over Mangaroon Ni-Cu-PGE after year end; the original FY2022 report recorded a statutory loss and no dividend.
The issuer reported a 20.06 Mt Yin resource and an initial 10.84 Mt C3 Inferred Resource; exploration cash payments rose materially.
Yin was reported at 29.98 Mt and the group outlined a third-party mining and processing concept for Star of Mangaroon.
The A$17.15m exploration impairment dominated the statutory loss; cash share issue proceeds were A$18.04m.
The issuer reported a 27,000 oz Star resource and a Black Cat mining and processing agreement; cash closed at A$15.70m.
FY2025’s loss widened alongside the large exploration impairment. FY2026’s reported loss narrowed; the group still reported no income tax benefit. The FY2022 restatement affects comparison of historical statements.
AUD
AI-generated presentation · values from Consolidated statutory result; no missing values plotted as zero.
AUD
AI-generated presentation · values from Consolidated statutory result; no missing values plotted as zero.
A$; expenses and losses negative
| Metric | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Other incomeAUD | 398,289 | 338,777 | 242,788 | 433,442 | 984,030 |
| Administration expensesAUD | -793,691 | -2,025,575 | -1,278,587 | -927,267 | -1,121,509 |
| Finance expenseAUD | -42,312 | -18,213 | -15,323 | -13,416 | -9,443 |
| Exploration expenditure (expensed)AUD | -268,852 | -329,511 | -47,681 | -98,641 | -442,007 |
| Legal feesAUD | -28,912 | -176,339 | -145,430 | -114,556 | -41,935 |
| Depreciation and amortisation expenseAUD | -62,114 | -132,811 | -159,750 | -162,702 | -174,800 |
| Director and employee benefits expenseAUD | -562,457 | -2,835,882 | -2,677,465 | -854,810 | -1,482,695 |
| Impairment of exploration expenditureAUD | -123,715 | -342,431 | -2,224,757 | -17,147,180 | -43,643 |
| Loss from continuing operations before income taxAUD | -1,433,764 | -5,521,985 | -6,319,382 | -18,882,469 | -2,616,172 |
| Income tax benefitAUD | 0 (nil) | 0 (nil) | 0 (nil) | 0 (nil) | 0 (nil) |
| Other comprehensive loss, net of taxAUD | 0 (nil; derived) | 0 (nil) | 0 (nil) | 0 (nil) | 0 (nil) |
| Total comprehensive loss for the yearAUD | -1,433,764 | -5,521,985 | -6,319,382 | -18,882,469 | -2,616,172 |
| Fair-value financial asset gain / asset disposal result (distinct source lines)AUD | 50,000 | 0 (nil) | -13,177 | 2,661 | 0 (nil) |
| Unrealised loss on investmentsAUD | N/P | N/P | N/P | N/P | -233,261 |
| Impairment of receivablesAUD | N/P | N/P | N/P | N/P | -50,909 |
Financial years ended 30 June. FY2022 is the amount in the FY2022 report; the FY2023 report later restated its FY2022 comparative.
The fair-value gain in FY2022 is a different source line from asset disposals in FY2024–FY2026; they are labelled separately below.
FY2026 source repeats the pre-tax loss subtotal with the same amounts; it is shown once.
FY2022 OCI is derived as nil from original same-basis statutory totals. FY2025 tax and OCI are reported nil in the complete consolidated statement, supported respectively by Note 4 current/deferred tax dashes and the FY2025 changes-in-equity OCI row. The original ambiguous extraction qualifications remain preserved in evidence.
Source: Dreadnought Resources annual reports; source row and period retained in the evidence bundle.
Mixed: A$, shares, cents
| Metric | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Loss attributable to ordinary equity holdersA$ | -1,433,764 | -5,521,985 | -6,319,382 | -18,882,469 | -2,616,172 |
| Weighted-average ordinary shares outstandingshares | 2,774,262,376 | 3,136,162,345 | 3,444,557,489 | 4,067,416,667 | 5,489,244,256 |
| Basic loss per sharecents | -0.05 | -0.18 | -0.18 | -0.46 | -0.05 |
| Diluted loss per sharecents | -0.05 | -0.18 | -0.18 | -0.46 | (0.05) |
Loss per share is in cents; share counts are weighted averages, not closing ordinary shares.
The FY2025 weighted-average share count uses the FY2025 report’s current-year EPS table. The FY2026 report’s FY2025 comparative shows a different share count (3,444,557,489); the conflicting comparative is not substituted for the original FY2025 amount.
The FY2025 attributable-loss numerator uses the FY2026 report comparative and agrees with the FY2025 statutory result.
Source: Dreadnought Resources annual reports; source row and period retained in the evidence bundle.
A$
| Metric | FY2022 (original) | FY2022 (FY2023 comparative) |
|---|---|---|
| Other income (FY2022 comparative) | 398,289 | 91,927 |
| Gain on fair value of financial asset (FY2022 comparative) | 50,000 | 50,000 |
| Exploration expenditure (FY2022 comparative) | -268,852 | -268,852 |
| Impairment of exploration expenditure (FY2022 comparative) | -123,715 | -123,715 |
| Loss from continuing operations before income tax (FY2022 comparative) | -1,433,764 | -1,740,126 |
These are two presentations of FY2022, not two fiscal years. The trend tables use original FY2022 and current-year FY2023 onward.
Source: FY2022 and FY2023 Dreadnought Resources annual reports.
The carrying value of exploration and evaluation assets is the largest non-current asset at FY2026. Cash and total equity rose after financing inflows; the asset figure is a period-end carrying amount rather than annual cash expenditure. The FY2022 original and later-restated net-asset balances differ.
$
AI-generated presentation · values from Consolidated statement of financial position at 30 June; no missing values plotted as zero.
$
AI-generated presentation · values from Consolidated statement of financial position at 30 June; no missing values plotted as zero.
A$
| Metric | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Cash and cash equivalents$ | 2,501,971 | 5,664,368 | 1,448,571 | 10,186,957 | 15,701,845 |
| Trade and other receivables$ | 86,172 | 348,328 | 115,125 | 246,047 | 490,114 |
| Other assets (current)$ | 150,446 | 446,801 | 433,268 | 439,194 | 310,586 |
| Current financial assets$ | 150,000 | 6,011,725 | 11,725 | 15,008 | 15,008 |
| Total current assets$ | 2,888,589 | 12,471,222 | 2,008,689 | 10,887,206 | 16,517,553 |
| Property, plant and equipment$ | 291,498 | 450,526 | 303,519 | 309,664 | 208,593 |
| Right-of-use assets$ | 198,782 | 160,919 | 123,055 | 105,790 | 58,772 |
| Exploration and evaluation assets$ | 17,660,998 | 42,278,019 | 50,964,784 | 41,588,506 | 54,396,072 |
| Financial assets (non-current, term deposits > 6m)$ | N/P | N/P | N/P | 362,500 | 129,239 |
| Total non-current assets$ | 18,151,278 | 42,889,464 | 51,391,358 | 42,366,460 | 54,792,676 |
| Total assets$ | 21,039,867 | 55,360,686 | 53,400,047 | 53,253,666 | 71,310,229 |
| Trade and other payables$ | 1,222,313 | 4,197,297 | 1,049,788 | 895,789 | 1,236,398 |
| Provisions (current)$ | 95,023 | 144,397 | 169,346 | 198,715 | 231,310 |
| Lease liability (current)$ | 29,742 | 34,192 | 39,217 | 51,938 | 59,076 |
| Total current liabilities$ | 1,347,078 | 4,375,886 | 1,258,351 | 1,146,442 | 1,526,784 |
| Lease liability (non-current)$ | 177,577 | 143,384 | 104,167 | 74,864 | 15,788 |
| Total non-current liabilities$ | 177,577 | 143,384 | 104,167 | 74,864 | 15,788 |
| Total liabilities$ | 1,524,655 | 4,519,270 | 1,362,518 | 1,221,306 | 1,542,572 |
| Issued capital$ | 60,954,153 | 97,104,008 | 105,387,633 | 124,029,232 | 144,124,744 |
| Reserves$ | 770,418 | 1,933,230 | 1,165,100 | 935,117 | 758,611 |
| Accumulated losses$ | -42,209,359 | -48,195,822 | -54,515,204 | -72,931,989 | -75,115,698 |
| Net assets / Total equity$ | 19,515,212 | 50,841,416 | 52,037,529 | 52,032,360 | 69,767,657 |
FY2022 uses the originally reported balance sheet: net assets A$19,515,212. The FY2023 report later restated that FY2022 comparative to A$19,050,734; the two bases are not silently merged.
FY2025 values sourced from the FY2026 report comparative where that is the frozen record selected; they remain FY2025 balances.
FY2025 and FY2026 current financial assets include A$15,008 of term deposits with tenor over six months and maturity within one year; cash equivalents are a separate balance-sheet line.
Source: Dreadnought Resources annual reports; source row and period retained in the evidence bundle.
Operating cash flow was negative in all five years. Exploration payments dominated investing outflows; equity issue proceeds drove financing inflows. The cash bridge uses the reported opening and closing balances.
$
AI-generated presentation · values from Operating cash flow; no missing values plotted as zero.
$
AI-generated presentation · values from Investing cash flow and exploration payments; no missing values plotted as zero.
$
AI-generated presentation · values from Financing cash flow; no missing values plotted as zero.
A$; outflows negative
| Metric | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Payments to suppliers and employees$ | -1,262,281 | -2,319,987 | -2,333,830 | -1,782,033 | -2,197,042 |
| Interest received$ | 5,167 | 59,197 | 134,181 | 22,638 | 532,000 |
| Receipts from JV Partner (operating)$ | 502,169 | 375,000 | 0 (nil) | Included in combined line | Included in combined line |
| Government grants (operating)$ | 0 (nil) | 144,000 | 0 (nil) | Included in combined line | Included in combined line |
| Other income (operating)$ | Included in combined line | Included in combined line | 108,607 | 226,984 | 208,821 |
| Interest and other costs of finance paid (operating)$ | -5,945 | 0 (nil) | N/P | N/P | N/P |
| Net cash from (used in) operating activities$ | -760,890 | -1,741,790 | -2,091,042 | -1,532,411 | -1,456,221 |
| Other operating receipts (JV, grants or other income as reported)A$ | 502,169 | 519,000 | 108,607 | 226,984 | 208,821 |
The separately shown JV receipts and government grants in early years are not mapped as separate lines in FY2025–FY2026; other income is presented instead.
The combined other-operating-receipts row reconciles the separately presented JV/grant receipts in FY2022–FY2024 with the Other income cash line in FY2025–FY2026. It is a comparison row and must not be added to the component rows again; later component amounts are not separately known.
Source: Dreadnought Resources annual reports; source row and period retained in the evidence bundle.
A$; outflows negative
| Metric | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Funds invested in term deposits$ | N/P | -6,011,725 | 0 (nil) | -3,283 | 0 (nil) |
| Funds released from term deposits$ | N/P | N/P | 6,000,000 | Nil | N/P |
| Payments for exploration / exploration and evaluation$ | -6,794,242 | -18,419,893 | -17,106,846 | -7,515,152 | -10,734,089 |
| Payments for acquisition of tenements$ | N/P | -2,457,595 | -176,157 | -592,006 | -75,800 |
| Government grants received (investing)$ | N/P | N/P | 2,679,472 | 1,350,388 | 409,895 |
| Fuel tax credits (investing)$ | N/P | N/P | 179,206 | 5,270 | 39,124 |
| Receipt from JV / Farm-in partner (investing)$ | N/P | N/P | 846,271 | Nil | N/P |
| Payment for property, plant and equipment$ | -325,215 | -253,976 | -25,330 | -141,458 | -26,711 |
| Proceeds from disposal of equipment$ | N/P | N/P | 37,273 | 20,001 | 0 (nil) |
| Payments for acquisition of subsidiary$ | N/P | -150,000 | 0 (nil) | N/P | N/P |
| Proceeds from sale of financial assets$ | N/P | 183,039 | 0 (nil) | N/P | N/P |
| Receipts on divestment of tenementsA$ | N/P | N/P | N/P | 250,000 | 0 (nil) |
| Net cash from (used in) investing activities$ | -7,119,457 | -27,110,150 | -7,566,111 | -6,626,240 | -10,387,581 |
Exploration cash payments differ from expensed exploration and from period-end exploration assets.
FY2022 uses the original cash-flow statement: its two investing components reconcile to the subtotal. The FY2023 report’s FY2022 comparative separately shows a A$30,000 tenement payment, so that later comparative is not mixed into the original FY2022 column.
FY2025 includes A$250,000 receipts on divestment of tenements. Nil and not separately presented are distinguished; original-year columns do not silently inherit later comparative dashes.
Source: Dreadnought Resources annual reports; source row and period retained in the evidence bundle.
A$; outflows negative
| Metric | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Proceeds from issue of shares$ | 8,000,000 | 33,750,000 | 5,628,000 | 18,035,600 | 18,610,000 |
| Proceeds from exercise of options$ | 291,199 | 348,500 | 157,500 | 7,524 | 8,689 |
| Capital raising / share issue costs$ | -518,843 | -2,036,207 | -294,630 | -1,088,625 | -1,198,618 |
| Payment of lease liability$ | -35,174 | -47,956 | -49,514 | -57,462 | -61,381 |
| Net cash provided by (used in) financing activities$ | 7,737,182 | 32,014,337 | 5,441,356 | 16,897,037 | 17,358,690 |
Share issue proceeds are cash-flow amounts. Issued capital on the balance sheet also reflects noncash issues and issue costs.
Source: Dreadnought Resources annual reports; source row and period retained in the evidence bundle.
A$
| Metric | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Net (decrease)/increase in cash and cash equivalents held$ | -143,165 | 3,162,397 | -4,215,797 | 8,738,386 | 5,514,888 |
| Cash and cash equivalents at beginning of year$ | 2,645,136 | 2,501,971 | 5,664,368 | 1,448,571 | 10,186,957 |
| Cash and cash equivalents at end of financial year$ | 2,501,971 | 5,664,368 | 1,448,571 | 10,186,957 | 15,701,845 |
Net movement plus opening cash reconciles to closing cash in each year.
Source: Dreadnought Resources annual reports; source row and period retained in the evidence bundle.
The directors reported no dividends for the periods shown. Financing activity is detailed in the cash-flow table; dividend status is a different measure from share issue proceeds.
Status
| Metric | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Dividend payment statusstatus | None declared or paid | None declared or paid | None declared or paid | No dividend paid | No dividend paid |
FY2025 is supported by the comparative statement in the FY2026 annual report.
FY2022–FY2024 issuer statements cover both declarations and payments. The FY2026 statement establishes no payment in FY2025–FY2026 but does not separately establish declaration status.
Source: Dreadnought Resources directors’ dividend statements.
Dreadnought’s annual reports describe advancing Yin, Star of Mangaroon and Metzke’s Find. Resource tonnages, grades and ounces below are disclosed snapshots, not directly additive across deposits or annual output.
Mixed: Mt, % TREO, tonnes, g/t Au and oz
| Metric | FY2025 disclosure | FY2026 disclosure |
|---|---|---|
| Yin REE total tonnageMt | 29.98 | 29.98 |
| Yin REE total TREO grade% | 1.04 | 1.04 |
| Yin REE contained TREO (reported figure; unit disputed)reported figure | 312.3 | 312.3 |
| Gifford Creek Carbonatite Au total tonnestonnes | 56,600 | Not applicable |
| Gifford Creek Carbonatite Au gradeg/t | 12.8 | Not applicable |
| Gifford Creek Carbonatite Au contained goldoz | 23,400 | Not applicable |
| Star of Mangaroon total tonnestonnes | Not applicable | 75,600 |
| Star of Mangaroon gold gradeg/t | Not applicable | 11.1 |
| Star of Mangaroon contained goldoz | Not applicable | 27,000 |
| Metzke’s Find contained goldoz | 14,900 | 24,900 |
Resource estimates are snapshots in the annual report, not annual production. No comparative trend is plotted across unlike deposits.
The Yin contained-TREO total is printed as 312.3 under a “TREO (t)” total header while a measured subheader uses kt and the tonnage/grade imply thousands of tonnes. The reported number is retained with disputed scale and is not charted.
The FY2025 gold table is identified as Gifford Creek Carbonatite in the frozen extraction; the FY2026 table is linked to Star of Mangaroon in the issuer operating claim. These labels are kept distinct.
Source: Selected annual report resource tables and linked issuer explanation records.
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.