ASX: FML · Five-year financial review

(ASX: FML) Focus Minerals Financial Review - FY2021~25

Focus Minerals’ FY2021-FY2025 review spans the Coolgardie restart, rising gold-business revenue and the Laverton disposal. FY2025 brought stronger operating cash and a major debt reduction, but most of the headline profit came from discontinued operations rather than recurring mine earnings.

Years ended 31 December 2021-2025 · A$ million unless stated · Editorial review: 2026-09-28 · MII Research

Reading the figures: Units are stated above each table or beside the metric. Brackets denote negative amounts. Supported nil is shown as zero; unlike reporting bases remain separately labelled.

FY2025 customer revenue
A$301.263m

Continuing customer revenue.

Operating cash flow
A$130.929m

Group cash generation.

Continuing profit
A$68.924m

After tax, excluding disposal profit.

Closing cash
A$129.812m

Excludes separate term deposits.

Five years in context

Refurbishment of Three Mile Hill preceded practical completion in July 2023 and first gold in August. The following year included a Greenfields pit-wall interruption and third-party toll milling, so financial growth does not represent an uninterrupted mine ramp-up.

Laverton was sold in June 2025 for A$250m headline consideration. The resulting gain and use of proceeds transformed profit and debt, while Coolgardie remained the operating focus.

Events behind the numbers

FY2021

Funding the asset base

Financing strengthened cash before the larger restart investment programme.

FY2022

Plant refurbishment

A Three Mile Hill EPC contract supported restart preparations.

FY2023

First gold after restart

The plant upgrade reached practical completion in July, with first gold poured in August.

FY2024

Operating cash turns positive

Gold sales grew; a pit-wall slip interrupted mining while stockpiles supported milling.

FY2025

Laverton sold, borrowings repaid

Disposal proceeds and operating cash supported debt repayment and a substantially larger cash balance.

FINANCIAL REVIEW / 01

Separate operating improvement from the disposal

Customer revenue expanded after the restart and group operating cash became positive. FY2025 continuing after-tax profit is much smaller than total attributable profit because the latter includes Laverton’s discontinued-operation result.

Customer revenue

A$ million

Customer revenueRevenue from contracts with customers: FY2022 16.545; FY2023 33.080; FY2024 115.141; FY2025 301.263084.35169253337FY2022FY2023FY2024FY2025Revenue from contracts with customers, FY2022: 16.545 A$ million16.545Revenue from contracts with customers, FY2023: 33.080 A$ million33.080Revenue from contracts with customers, FY2024: 115.141 A$ million115.141Revenue from contracts with customers, FY2025: 301.263 A$ million301.263
Revenue from contracts with customers
A$ million; FY2022-FY2025 consistent customer-revenue labels.

AI-generated presentation · values from Customer revenue through the restart; no missing values plotted as zero.

Total profit and operating cash

A$ million

Total profit and operating cashTotal net profit / (loss), all operations: FY2021 (6.708); FY2022 (4.138); FY2023 (2.797); FY2024 3.006; FY2025 272.449 | Net operating cash flow: FY2021 (4.826); FY2022 (4.131); FY2023 (1.367); FY2024 29.437; FY2025 130.929-23.4658.89141224306FY2021FY2022FY2023FY2024FY2025Total net profit / (loss), all operations, FY2021: (6.708) A$ millionTotal net profit / (loss), all operations, FY2022: (4.138) A$ millionTotal net profit / (loss), all operations, FY2023: (2.797) A$ millionTotal net profit / (loss), all operations, FY2024: 3.006 A$ millionTotal net profit / (loss), all operations, FY2025: 272.449 A$ millionNet operating cash flow, FY2021: (4.826) A$ millionNet operating cash flow, FY2022: (4.131) A$ millionNet operating cash flow, FY2023: (1.367) A$ millionNet operating cash flow, FY2024: 29.437 A$ millionNet operating cash flow, FY2025: 130.929 A$ million
Total net profit / (loss), all operationsNet operating cash flow
FY2025 profit includes the one-off discontinued-operation gain.

AI-generated presentation · values from Group earnings and cash generation; no missing values plotted as zero.

FY2025 profit components

A$ million

FY2025 profit componentsProfit after tax — continuing operations: FY2025 68.924 | Profit after tax — discontinued operations: FY2025 203.525056.99114171228FY2025Profit after tax — continuing operations, FY2025: 68.924 A$ millionProfit after tax — discontinued operations, FY2025: 203.525 A$ million
Profit after tax — continuing operationsProfit after tax — discontinued operations
A$ million, after tax; components only, not the total again.

AI-generated presentation · values from FY2025 earnings components; no missing values plotted as zero.

Customer revenue through the restart

A$ million

MetricFY2022FY2023FY2024FY2025
Revenue from contracts with customers16.54533.080115.141301.263

FY2022 uses the separately identified customer-revenue comparative, not the broader original revenue line including other income. FY2021 broad revenue is not inserted into this customer-revenue series.

Source: Annual-report extractions; report editions are listed once in the consolidated source registry.

Group earnings and cash generation

A$ million

MetricFY2021FY2022FY2023FY2024FY2025
Total net profit / (loss), all operations(6.708)(4.138)(2.797)3.006272.449
Net operating cash flow(4.826)(4.131)(1.367)29.437130.929

FY2025 total profit includes A$203.525m discontinued-operation profit from Laverton; it is not the continuing-mine earnings figure.

Source: Annual-report extractions; report editions are listed once in the consolidated source registry.

FY2025 earnings components

A$ million

MetricFY2025
Profit after tax — continuing operations68.924
Profit after tax — discontinued operations203.525
Total attributable profit272.449

The total is the sum of the two components; do not add all three rows. The disposal is non-recurring.

Source: Annual-report extractions; report editions are listed once in the consolidated source registry.

FINANCIAL REVIEW / 02

Disposal changes the balance sheet

Borrowings are nil at December 2025, but leases remain. Current and restricted term deposits are also separate from the cash-equivalent balance, so neither “debt-free” nor “all assets are liquid” is an appropriate shortcut.

Cash and borrowings

A$ million

Cash and borrowingsCash and equivalents excluding restricted balances: FY2021 27.251; FY2022 18.898; FY2023 1.198; FY2024 16.500; FY2025 129.812 | Borrowings excluding leases: FY2021 20.000; FY2022 34.760; FY2023 93.983; FY2024 156.276; FY2025 0.000043.7687.51131175FY2021FY2022FY2023FY2024FY2025Cash and equivalents excluding restricted balances, FY2021: 27.251 A$ millionCash and equivalents excluding restricted balances, FY2022: 18.898 A$ millionCash and equivalents excluding restricted balances, FY2023: 1.198 A$ millionCash and equivalents excluding restricted balances, FY2024: 16.500 A$ millionCash and equivalents excluding restricted balances, FY2025: 129.812 A$ millionBorrowings excluding leases, FY2021: 20.000 A$ millionBorrowings excluding leases, FY2022: 34.760 A$ millionBorrowings excluding leases, FY2023: 93.983 A$ millionBorrowings excluding leases, FY2024: 156.276 A$ millionBorrowings excluding leases, FY2025: 0.000 A$ million
Cash and equivalents excluding restricted balancesBorrowings excluding leases
A$ million at 31 December; leases excluded from borrowings.

AI-generated presentation · values from Cash, debt and equity; no missing values plotted as zero.

Investing and financing cash

A$ million

Investing and financing cashNet investing cash flow: FY2021 (1.120); FY2022 (19.382); FY2023 (75.744); FY2024 (63.434); FY2025 136.403 | Net financing cash flow: FY2021 25.402; FY2022 14.844; FY2023 59.502; FY2024 49.289; FY2025 (154.020)-171-85.77-0.185.58171FY2021FY2022FY2023FY2024FY2025Net investing cash flow, FY2021: (1.120) A$ millionNet investing cash flow, FY2022: (19.382) A$ millionNet investing cash flow, FY2023: (75.744) A$ millionNet investing cash flow, FY2024: (63.434) A$ millionNet investing cash flow, FY2025: 136.403 A$ millionNet financing cash flow, FY2021: 25.402 A$ millionNet financing cash flow, FY2022: 14.844 A$ millionNet financing cash flow, FY2023: 59.502 A$ millionNet financing cash flow, FY2024: 49.289 A$ millionNet financing cash flow, FY2025: (154.020) A$ million
Net investing cash flowNet financing cash flow
FY2025 sale inflow and repayments dominate the net movements.

AI-generated presentation · values from Investing and financing cash; no missing values plotted as zero.

Cash, debt and equity

A$ million

MetricFY2021FY2022FY2023FY2024FY2025
Cash and equivalents excluding restricted balances27.25118.8981.19816.500129.812
Borrowings excluding leases20.00034.76093.983156.2760.000
Total assets151.062174.430246.792323.611442.727
Total equity / net assets99.55595.41792.62095.626368.075

December balance dates. Borrowings are current plus non-current where split; lease liabilities are excluded and remain A$4.475m in FY2025.

FY2025 current term deposits of A$29.889m and restricted non-current deposits of A$6.632m are separate from the cash row.

Source: Annual-report extractions; report editions are listed once in the consolidated source registry.

Investing and financing cash

A$ million

MetricFY2021FY2022FY2023FY2024FY2025
Net investing cash flow(1.120)(19.382)(75.744)(63.434)136.403
Net financing cash flow25.40214.84459.50249.289(154.020)

FY2022 uses subsequent comparative classification; original investing/financing each differed by A$0.130m with the same combined net effect.

FY2025 investing includes the Laverton sale; positive net investing is not a fall in project activity by itself.

Source: Annual-report extractions; report editions are listed once in the consolidated source registry.

FY2025 cash disposal and debt movements

A$ million

MetricFY2025
Reported cash-flow proceeds from Laverton sale246.345
Repayment of borrowings(165.006)
Repayment of lease liabilities(4.938)

These are cash-flow statement categories. A$250m headline consideration, A$246.345m cash-flow sale proceeds and debt-plus-interest narrative are different measures.

Source: Annual-report extractions; report editions are listed once in the consolidated source registry.

FINANCIAL REVIEW / 03

Tax review and operating measures need context

The ATO requested a pre-lodgement income-tax review for the Laverton disposal, and the submission remained under review in the extracted disclosure. Use of tax losses is not represented as a final ATO clearance.

The FY2025 narrative gives 49,154 ounces sold at about A$5,556/oz, but their product does not explain the entire customer-revenue total. Without a retained reconciliation, these figures are not forced into a revenue or realised-price bridge.

The retained resource rows also contain mixed date labels. This financial review does not convert them into a reserve valuation or treat the Laverton assets as still owned after sale.

Reading the figures

  • FY2022 investing/financing classification uses the subsequent comparative; the original A$0.130m difference is retained in the issue log.
  • FY2025 gold volume/price narrative does not provide a complete reconciliation to customer revenue. No implied missing ounces or price is invented.
  • Calendar December reporting periods; continuing and discontinued operations are separately identified in the FY2025 profit split.
  • Prepared from existing year-by-year extraction records only. No raw-source retrieval, database query, financial web research or MiniMax call. Primary-author review, not an independent original-document audit; published.

Annual-report source registry

  • Focus Minerals - Annual Report to ShareholdersExisting annual extraction, including separately identified historical comparatives.
  • Focus Minerals - Annual Report to ShareholdersExisting annual extraction, including separately identified historical comparatives.
  • Focus Minerals - Annual Report to ShareholdersExisting annual extraction, including separately identified historical comparatives.
  • Focus Minerals - Annual Report to ShareholdersExisting annual extraction, including separately identified historical comparatives.
  • Focus Minerals - Annual Report to ShareholdersExisting annual extraction, including separately identified historical comparatives.

Prepared solely from the existing year-by-year extraction datasets. No raw annual-report body, PDF, new database lookup or financial web research was used. Review is against those stored extractions, not a new independent original-document audit.

Sources, copyright and independence

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.

AI-led method

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.

Information notice

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.