Equity raise and buy-back
A A$7m placement and A$2m share purchase plan supported exploration; Gateway also completed an unmarketable-parcel buy-back. The maiden Gidgee resource had already been announced in October 2019.
A$ statutory statements for five June year ends. Gateway was an exploration company without product sales; FY2025’s Montague gold-rights disposal changes the earnings and asset comparison.
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.
Statutory after-tax result; includes gold-rights gain.
Closing cash and cash equivalents.
Investing payment for exploration and evaluation.
Consolidated year-end equity.
Gateway reported statutory losses in FY2021–FY2024, then a FY2025 profit of A$2.44m. FY2025 includes a A$3.98m gain on the Montague gold-rights sale; the cash-flow statement records A$5m of sale proceeds. Those accrual and cash measures describe different parts of the transaction.
Exploration cash payments declined over the period while closing cash recovered in FY2025. The deferred exploration asset fell after the gold-rights costs and rehabilitation assets were derecognised. The Yandal acquisition was announced at year end and completed after 30 June 2025.
A A$7m placement and A$2m share purchase plan supported exploration; Gateway also completed an unmarketable-parcel buy-back. The maiden Gidgee resource had already been announced in October 2019.
The December 2021 Montague estimate reached 449,000oz and a A$6m placement supported exploration.
The Montague estimate reached 526,000oz, including 507,000oz attributable to Gateway. Closing cash fell to A$1.41m and directors reported material going-concern uncertainty.
The 1 August 2024 agreement to sell Montague East gold rights was disclosed after the 30 June year end. The FY2024 report described A$14m of potential consideration, including A$2m deferred shares.
The Montague gold-rights sale closed during the year. The Yandal purchase was announced on 30 June 2025 and completed on 19 August, after the balance date.
The FY2025 profit is dominated by the gold-rights gain. One FY2025 directors’ sentence calls A$2.44m a loss, but the statutory statement and a separate directors’ passage call it profit; the table follows the statutory statement.
A$
AI-generated presentation · values from Consolidated profit or loss and per-share result; no missing values plotted as zero.
A$
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Interest received | 25,426 | 4,860 | 13,880 | 18,805 | 83,918 |
| Other income | 50,000 | 10,000 | 3,927 | 491 | 5,495 |
| Realised gains (loss) on disposal of tenements | -255,746 | 0 (nil) | Not separately presented | Not separately presented | Not separately presented |
| Gain on initial recognition of financial assets | 271,448 | 0 (nil) | Not separately presented | Not separately presented | Not separately presented |
| Employee benefits expenses | -284,570 | -221,988 | -172,387 | -143,942 | -307,374 |
| Professional services expenses | -311,053 | -334,581 | -283,275 | -314,722 | -549,774 |
| Directors' remuneration | -118,000 | -120,000 | -151,157 | -149,377 | -151,747 |
| Travel expenses | -212 | -47 | Not separately presented | Not separately presented | Not separately presented |
| Depreciation expenses | -32,001 | -56,906 | -71,499 | -62,378 | -57,545 |
| Share registry fees | -86,216 | -67,965 | -97,188 | -62,667 | -63,181 |
| Share based payment expenses | -77,964 | -243,173 | -130,067 | -81,084 | -58,180 |
| Exploration expenditure written off | -458,264 | -8,599 | -67,423 | -338,853 | -430,307 |
| Public relations expenses | -181,579 | -189,063 | -176,952 | -147,405 | -93,123 |
| Office and administrative expenses | -131,338 | -129,873 | -146,129 | -196,463 | -109,578 |
| Net movement in rehabilitation provision | Not separately presented | 0 (nil) | 38,872 | -188,974 | Included in FY2025 gains table |
| Profit/(Loss) before income tax | -1,590,069 | -1,357,335 | -1,239,398 | -1,666,569 | 2,436,236 |
| Income tax expense | 0 (nil) | 0 (nil) | 0 (nil) | 0 (nil) | 0 (nil) |
| Profit/(Loss) for the year | -1,590,069 | -1,357,335 | -1,239,398 | -1,666,569 | 2,436,236 |
| Basic earnings per sharecents per share | -0.09 | -0.64 | -0.51 | -0.52 | 0.61 |
| Diluted earnings per sharecents per share | -0.09 | -0.64 | -0.51 | -0.52 | 0.49 |
Costs retain their statutory negative signs. FY2025 profit includes the gold-rights gain shown separately below.
Historical source components include FY2021 tenement-disposal loss and initial-recognition gain, FY2021–FY2022 travel, and FY2023–FY2024 rehabilitation movements. FY2025 gain and rehabilitation components are in the dated table below.
Income tax expense is source-supported 0 (nil) in each annual statement. FY2021 EPS is originally reported before a share consolidation; the FY2022 report restates the FY2021 comparative to (0.86) cents (R001111). EPS is not a like-for-like five-year series.
Source: Gateway Mining annual reports FY2021–FY2025; frozen extraction and selected original statement rows.
A$
| Metric | FY2025 |
|---|---|
| Gain on sale of gold rights | 3,981,625 |
| Realised investment gains | 35,905 |
| Net movement in rehabilitation provision | 150,102 |
These are accrual income-statement lines. The A$5m disposal receipt appears in investing cash flow.
Source: Gateway Mining annual reports FY2021–FY2025; frozen extraction and selected original statement rows.
Closing cash rose in FY2025 while the deferred exploration asset declined after the Montague sale. Financial assets at fair value through other comprehensive income were A$8.997m at 30 June 2025 versus A$0.546m in FY2024; these are distinct from cash.
A$
AI-generated presentation · values from Consolidated financial position at 30 June; no missing values plotted as zero.
A$
AI-generated presentation · values from Consolidated financial position at 30 June; no missing values plotted as zero.
A$
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Cash and cash equivalents | 3,574,249 | 3,729,835 | 1,411,696 | 1,402,795 | 3,768,339 |
| Trade and other receivables | 159,495 | 113,614 | 44,091 | 159,063 | 153,484 |
| Total current assets | 3,733,744 | 3,843,449 | 2,295,787 | 1,561,858 | 3,921,823 |
| Financial assets (statement line; FY2023–FY2025 FVOCI) | 2,127,672 | 2,176,528 | 550,075 | 545,613 | 8,996,682 |
| Deferred exploration and evaluation expenditure | 14,618,298 | 18,676,841 | 24,068,685 | 26,056,573 | 17,584,297 |
| Total non-current assets | 16,925,951 | 21,074,675 | 24,771,830 | 26,818,307 | 26,744,020 |
| Total assets | 20,659,695 | 24,918,124 | 27,067,617 | 28,380,165 | 30,665,843 |
| Trade and other payables | 670,947 | 307,203 | 311,419 | 389,231 | 271,953 |
| Lease liabilities (current) | 33,092 | 43,708 | 46,412 | 37,775 | 40,154 |
| Total current liabilities | 740,016 | 421,149 | 448,466 | 496,658 | 312,107 |
| Total liabilities | 835,741 | 476,855 | 1,811,917 | 2,137,092 | 359,651 |
| Net assets / Total equity | 19,823,954 | 24,441,269 | 25,255,700 | 26,243,073 | 30,306,192 |
FY2025 omitted lines in the editorial starting point were recovered from the original FY2025 balance-sheet table and saved row interpretations.
FY2021–FY2022 balance sheets label a broader non-current “Financial assets” line (A$2,127,672 and A$2,176,528). Their FVOCI note totals are A$2,097,920 and A$2,146,776 respectively; FY2023–FY2025 balance sheets label the displayed line as financial assets at FVOCI. No chart treats this mixed-label row as a uniform trend.
FY2025 non-current rehabilitation provision is presented as nil after the Montague transaction; FY2024 was A$1,538,566.
Source: Gateway Mining annual reports FY2021–FY2025; frozen extraction and selected original statement rows.
Operations consumed cash every year. FY2025 investing cash turned positive because A$5m of disposal proceeds exceeded exploration payments. The A$22.5m placement described after FY2025 is a subsequent event and is excluded from FY2025 financing cash.
Gateway declared or paid no dividends during the five years. The FY2021 unmarketable-parcel buy-back was a cash capital return included in financing cash flow; later years without a separately presented buy-back line are marked n/p rather than assumed nil.
A$
AI-generated presentation · values from Consolidated cash flows; no missing values plotted as zero.
A$
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Payments to suppliers and employees | -1,077,655 | -1,091,678 | -1,011,786 | -1,085,555 | -1,443,211 |
| Interest received | 25,426 | 4,860 | 13,880 | 18,805 | 83,918 |
| Other income (operating) | 50,000 | 0 (nil) | Not separately presented | Not separately presented | Not separately presented |
| Receipts from customers and others | Not separately presented | 10,000 | 0 (nil) | Not separately presented | Not separately presented |
| Net cash used in operating activities | -1,002,229 | -1,076,818 | -997,906 | -1,066,750 | -1,359,293 |
| Payment for exploration and evaluation (investing) | -5,343,853 | -4,291,986 | -3,977,275 | -2,170,613 | -1,350,697 |
| Purchase of property, plant and equipment | -45,391 | -98,231 | -3,263 | 0 (nil) | Not separately presented |
| Proceeds from sale of investments | 240,000 | 0 (nil) | 290,974 | 840,000 | 0 (nil) |
| Proceeds from sale of tenements | Not separately presented | Not separately presented | Not separately presented | 0 (nil) | 5,000,000 |
| Payment for bank guarantee | Not separately presented | Not separately presented | Not separately presented | 0 (nil) | -4,466 |
| Net cash from/(used in) investing activities | -5,149,244 | -4,390,217 | -3,689,564 | -1,330,613 | 3,644,837 |
| Proceeds from issue of shares | 9,000,000 | 6,000,000 | 2,500,000 | 2,547,878 | 155,000 |
| Payments for capital raising costs | -458,335 | -377,379 | -130,670 | -159,416 | -75,000 |
| Payments for share buy-back | -73,318 | 0 (nil) | Not separately presented | Not separately presented | Not separately presented |
| Net cash from financing activities | 8,468,347 | 5,622,621 | 2,369,330 | 2,388,462 | 80,000 |
| Net increase/(decrease) in cash held | 2,316,874 | 155,586 | -2,318,140 | -8,901 | 2,365,544 |
| Cash and cash equivalents at beginning of year | 1,257,375 | 3,574,249 | 3,729,836 | 1,411,696 | 1,402,795 |
| Cash and cash equivalents at end of year | 3,574,249 | 3,729,835 | 1,411,696 | 1,402,795 | 3,768,339 |
Cash inflows are positive and payments negative. FY2021 “Other income” A$50,000 and FY2022 “Receipts from customers and others” A$10,000 are distinct operating cash receipts that reconcile the respective subtotals. Not separately presented means no amount was resolved for that exact period and line. A matched source-supported nil appears as 0 (nil).
FY2025 A$5m tenement-sale proceeds are investing cash; the A$3.98m gain is accrual income. FY2022 closing cash is A$3,729,835 in its report and FY2023 opening cash is A$3,729,836, a A$1 source difference.
Source: Gateway Mining annual reports FY2021–FY2025; frozen extraction and selected original statement rows.
The FY2025 asset movement separates new capitalised exploration from impairment and disposal-related reductions. Brightstar acquired Montague gold rights while Gateway retained other mineral rights. The Yandal Inferred estimate cited at the FY2025 report date is 400,400oz; acquisition completed after the balance date and this is not a production measure.
FY2025 transaction passages differ on total Brightstar consideration: A$12m of cash plus issued shares, or A$14m including A$2m of conditional deferred shares. The selected evidence does not establish the deferred component’s eventual outcome.
A$
AI-generated presentation · values from Exploration spending and capitalised asset; no missing values plotted as zero.
A$
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Exploration and evaluation cash payment | -5,343,853 | -4,291,986 | -3,977,275 | -2,170,613 | -1,350,697 |
| Capitalised exploration additions | 5,580,125 | 4,067,142 | 4,070,803 | 2,326,742 | 1,364,870 |
| Asset impairment / write-off | -458,264 | -8,599 | -67,423 | -338,854 | -430,307 |
| Capitalised exploration closing balance | 14,618,298 | 18,676,841 | 24,068,685 | 26,056,572 | 17,584,297 |
Cash exploration payments and capitalised additions have different accounting bases and should not be added together.
FY2023 includes a restated FY2022 comparative for a rehabilitation asset; this table uses each annual report’s current-year balance. FY2024 Note 8 closes at A$26,056,572 while its balance sheet shows A$26,056,573.
Source: Gateway Mining annual reports FY2021–FY2025; frozen extraction and selected original statement rows.
A$
| Metric | FY2025 |
|---|---|
| Opening carrying amount | 26,056,572 |
| Amount capitalised | 1,364,870 |
| Impairment | -430,307 |
| Derecognised rehabilitation assets | -1,388,463 |
| Costs of sale of gold rights | -8,018,375 |
| Closing carrying amount | 17,584,297 |
This is the FY2025 note’s original bridge. Its opening is A$1 below the FY2024 balance-sheet carrying amount.
Source: Gateway Mining annual reports FY2021–FY2025; frozen extraction and selected original statement rows.
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.