ASX: SVL · Five-year financial review

Silver Mines Limited (ASX: SVL) - Five-Year Financial Review FY2021-FY2025

A five-year review of Silver Mines' consolidated Australian-dollar financial statements and Bowdens Silver project disclosures. Annual cash flows and statutory results are distinct from capitalised exploration and dated study estimates; transactions after 30 June 2025 are identified separately.

Financial years ended 30 June 2021, 2022, 2023, 2024 and 2025 · Editorial review: 2026-09-24 · MII Research

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.

FY2025 cash
A$19.3m

A$19,299,496 at 30 June 2025.

FY2025 after-tax result
A$3.8m loss

Statutory loss of A$3,768,394.

Capitalised exploration
A$101.7m

A$101,661,960 at 30 June 2025.

FY2025 equity proceeds
A$25.0m

Share issue proceeds in the FY2025 cash-flow statement.

Five years in context

Silver Mines remained an explorer and developer throughout FY2021-FY2025: it reported no income from silver-concentrate sales. The small statutory revenue line relates chiefly to the agricultural segment. Bowdens Silver dominated the asset base, while operating cash flow was negative in each year and equity raisings funded development and exploration.

Statutory profit in FY2021 shifted to losses thereafter. The FY2022 result includes a A$9.85 million fair-value loss on financial assets; FY2024 includes a A$715,000 lease-reassessment gain. These items complicate a simple reading of earnings as project progress. Capitalised exploration rose from A$58.4 million to A$101.7 million, while reported cash fluctuated with placements, investing outlays and the FY2022 reclassification.

The December 2024 Bowdens study and reserve update changed project estimates; permitting remained a material boundary after the Court of Appeal set aside development consent in 2024. The July 2025 completion of Calico North and initial Kramer Hills consideration came after the FY2025 balance date and is excluded from the five-year financial columns.

Events behind the numbers

FY2021

Bowdens lease application

Silver Mines lodged the Bowdens mining lease application in March 2021 and raised A$30 million in share issue proceeds during the year.

FY2022

Water plan and cash reclassification

The March 2022 water-supply amendment proposed project self-sufficiency. A$4.86 million of cash was reclassified to financial assets at year-end.

FY2023

Development consent and placement

The NSW Independent Planning Commission approved Bowdens in April 2023, subject to conditions; share issue proceeds were A$18 million for the year.

FY2024

Equity funding; consent set aside after year-end

A February placement and March share purchase plan raised about A$14 million before costs. After 30 June, the Court of Appeal set aside Bowdens development consent.

FY2025

Bowdens update and new US projects

The December 2024 placement raised A$25 million before costs and Bowdens estimates were updated. Calico North completed, and Kramer Hills initial consideration was paid, on 1 July 2025 after year-end.

FINANCIAL REVIEW / 01

Statutory performance and segment activity

Revenue in these statements is mostly agricultural, not silver sales. The FY2022 fair-value loss explains much of that year's statutory loss; the total segment EBITDA series is an issuer-disclosed non-IFRS measure and should be read separately from statutory after-tax profit. FY2021 segment revenue totals A$1 above statutory revenue, so both source presentations are left intact.

Income tax expense was reported nil throughout. This report does not construct an underlying-profit series.

Statutory after-tax result

A$

Statutory after-tax resultProfit/(loss) after tax: FY2021 5,359,259; FY2022 -13,299,954; FY2023 -4,111,001; FY2024 -2,217,610; FY2025 -3,768,394-14.4m-8.9m-3.4m2.1m7.6mFY2021FY2022FY2023FY2024FY2025Profit/(loss) after tax, FY2021: 5,359,259 A$5,359,259Profit/(loss) after tax, FY2022: -13,299,954 A$-13,299,954Profit/(loss) after tax, FY2023: -4,111,001 A$-4,111,001Profit/(loss) after tax, FY2024: -2,217,610 A$-2,217,610Profit/(loss) after tax, FY2025: -3,768,394 A$-3,768,394
Profit/(loss) after tax
Own-year statutory result in A$; the FY2021 profit and later losses include fair-value and other non-operating effects.

AI-generated presentation · values from Continuing-operations income statement and EPS; no missing values plotted as zero.

Continuing-operations income statement and EPS

A$ except EPS in cents per share

MetricFY2021FY2022FY2023FY2024FY2025
RevenueA$199,482170,479172,214263,129212,972
Cost of salesA$-32,277-89,599-163,098-205,293-167,250
Gross profitA$167,20580,8809,11657,83645,722
Fair-value movement of financial assets through profit or lossA$4,506,237-9,850,201-705,8600 (nil)-264,532
Profit/(loss) before interest and taxA$5,392,070-13,362,134-4,266,092-2,423,983-4,180,311
Interest incomeA$101,821165,905249,232217,534416,196
Finance costsA$-134,632-103,725-94,141-11,161-4,279
Income tax expenseA$0 (nil)0 (nil)0 (nil)0 (nil)0 (nil)
Profit/(loss) after taxA$5,359,259-13,299,954-4,111,001-2,217,610-3,768,394
Basic earnings per sharecents/share0.49-1.04-0.3-0.15-0.23

The fair-value row is one component of statutory result, not an extra subtotal. FY2024 is reported nil.

Tax expense is reported nil in each annual statement; tax reconciliation entries do not mean cash tax paid.

Own-year statutory columns are used. Revenue is principally agricultural and rental activity, not silver concentrate sales.

Basis and presentation notes (6)
  • Fair-value movement of financial assets through profit or loss / FY2024 — 0 (nil): Reported as a dash or nil for this line; not a missing extraction.
  • Income tax expense / FY2021 — 0 (nil): Reported as a dash or nil for this line; not a missing extraction.
  • Income tax expense / FY2022 — 0 (nil): Reported as a dash or nil for this line; not a missing extraction.
  • Income tax expense / FY2023 — 0 (nil): Reported as a dash or nil for this line; not a missing extraction.
  • Income tax expense / FY2024 — 0 (nil): Reported as a dash or nil for this line; not a missing extraction.
  • Income tax expense / FY2025 — 0 (nil): Reported as a dash or nil for this line; not a missing extraction.

Source: Silver Mines annual reports, selected own-year statements and notes; per-cell provenance is in evidence.json.

Revenue and EBITDA by operating segment

A$; segment EBITDA is non-IFRS

MetricFY2021FY2022FY2023FY2024FY2025
Mining and exploration segment revenueA$13,2590 (nil)0 (nil)0 (nil)0 (nil)
Agricultural segment revenueA$186,224170,479172,214263,129212,972
Mining and exploration segment EBITDAA$5,360,398-13,212,316-3,648,314-2,342,565-4,245,880
Agricultural segment EBITDAA$304,706104,114-339,875152,437294,304
Total segment EBITDAA$5,665,104-13,108,202-3,988,189-2,190,128-3,951,576

Segment EBITDA is the issuer's segment measure, not statutory profit. The FY2021 segment revenue total is A$199,483, A$1 above statutory revenue of A$199,482; the distinct disclosures are preserved.

Mining and exploration segment revenue is reported nil from FY2022; agricultural segment revenue is not mineral-product revenue.

Basis and presentation notes (4)
  • Mining and exploration segment revenue / FY2022 — 0 (nil): Reported as a dash or nil for this line; not a missing extraction.
  • Mining and exploration segment revenue / FY2023 — 0 (nil): Reported as a dash or nil for this line; not a missing extraction.
  • Mining and exploration segment revenue / FY2024 — 0 (nil): Reported as a dash or nil for this line; not a missing extraction.
  • Mining and exploration segment revenue / FY2025 — 0 (nil): Reported as a dash or nil for this line; not a missing extraction.

Source: Silver Mines annual reports, selected own-year statements and notes; per-cell provenance is in evidence.json.

FINANCIAL REVIEW / 02

Financial position and capitalised exploration

Exploration and evaluation assets increased across the period and were the largest non-current asset at 30 June 2025. Current financial assets, which included fair-value investments and preference shares in earlier years, declined to a reported nil balance in FY2025. The A$1.46 million other-assets line in FY2025 is non-current.

The FY2024 lease reassessment removed the existing non-current lease balance; at FY2025 the balance sheet presents only current liabilities. Total equity and net assets agree in each selected year.

Cash at each balance date

A$

Cash at each balance dateCash and cash equivalents: FY2021 31,420,960; FY2022 16,890,242; FY2023 8,051,445; FY2024 10,805,188; FY2025 19,299,49608.8m17.6m26.4m35.2mFY2021FY2022FY2023FY2024FY2025Cash and cash equivalents, FY2021: 31,420,960 A$31,420,960Cash and cash equivalents, FY2022: 16,890,242 A$16,890,242Cash and cash equivalents, FY2023: 8,051,445 A$8,051,445Cash and cash equivalents, FY2024: 10,805,188 A$10,805,188Cash and cash equivalents, FY2025: 19,299,496 A$19,299,496
Cash and cash equivalents
The FY2022 decline includes a cash-to-financial-assets reclassification shown in the cash-flow statement.

AI-generated presentation · values from Consolidated financial position at 30 June; no missing values plotted as zero.

Capitalised exploration and evaluation

A$

Capitalised exploration and evaluationCapitalised exploration and evaluation: FY2021 58,363,389; FY2022 68,809,087; FY2023 82,513,669; FY2024 92,624,423; FY2025 101,661,960028.5m56.9m85.4m113.9mFY2021FY2022FY2023FY2024FY2025Capitalised exploration and evaluation, FY2021: 58,363,389 A$58,363,389Capitalised exploration and evaluation, FY2022: 68,809,087 A$68,809,087Capitalised exploration and evaluation, FY2023: 82,513,669 A$82,513,669Capitalised exploration and evaluation, FY2024: 92,624,423 A$92,624,423Capitalised exploration and evaluation, FY2025: 101,661,960 A$101,661,960
Capitalised exploration and evaluation
Period-end asset carrying values are accrual balances, not annual exploration cash payments.

AI-generated presentation · values from Consolidated financial position at 30 June; no missing values plotted as zero.

Consolidated financial position at 30 June

A$; period-end balances

MetricFY2021FY2022FY2023FY2024FY2025
Cash and cash equivalentsA$31,420,96016,890,2428,051,44510,805,18819,299,496
Trade and other receivablesA$248,078535,708442,115275,007401,205
Livestock inventoryA$371,041563,360333,831389,411562,260
Current financial assetsA$11,936,5935,831,8795,592,011264,5320 (nil)
Total current assetsA$43,984,60023,826,00414,421,10711,734,13820,262,961
Capitalised exploration and evaluationA$58,363,38968,809,08782,513,66992,624,423101,661,960
Land and buildingsA$17,582,19219,460,57429,549,33931,141,85532,817,052
Property, plant and equipmentA$4,076,2763,520,2253,475,998931,392922,363
Other non-current assetsA$n/pn/pn/p0 (nil)1,460,494
Total non-current assetsA$81,304,38293,707,391116,336,536127,002,744139,384,528
Total assetsA$125,288,982117,533,395130,757,643138,736,882159,647,489
Trade and other payablesA$1,392,754976,582827,081873,8652,230,084
Total current liabilitiesA$1,758,6711,366,4331,258,7371,126,5312,497,946
Non-current lease liabilityA$3,788,8583,485,9623,574,1170 (nil)n/p
Total liabilitiesA$5,547,5294,852,3954,832,8541,126,5312,497,946
Net assets / total equityA$119,741,453112,681,000125,924,789137,610,351157,149,543

FY2025 other assets of A$1,460,494 are non-current. The FY2025 A$20,262,961 line is total current assets, not other current assets.

FY2025 liabilities of A$2,497,946 are entirely current in the statement; this amount is not a lease liability. The non-current lease was derecognised in FY2024.

n/p means the line is not separately presented in that year's statement; it is not converted to zero.

Basis and presentation notes (7)
  • Current financial assets / FY2025 — 0 (nil): Reported as a dash or nil for this line; not a missing extraction.
  • Other non-current assets / FY2021 — n/p: Not separately presented in the selected annual statement.
  • Other non-current assets / FY2022 — n/p: Not separately presented in the selected annual statement.
  • Other non-current assets / FY2023 — n/p: Not separately presented in the selected annual statement.
  • Other non-current assets / FY2024 — 0 (nil): Reported as a dash or nil for this line; not a missing extraction.
  • Non-current lease liability / FY2024 — 0 (nil): Reported as a dash or nil for this line; not a missing extraction.
  • Non-current lease liability / FY2025 — n/p: No non-current lease-liability line in the FY2025 statement; the earlier balance was derecognised in FY2024.

Source: Silver Mines consolidated statements of financial position, FY2021–FY2025; FY2025 and other selected originals corroborated in author/db-selected.json and db-followup.json.

FINANCIAL REVIEW / 03

Cash use and funding

Operating cash flow and investing cash flow were negative in every year. Payments for deferred exploration were a recurring large investing line; property and equipment cash payments were largest in FY2023. FY2025 also shows a separate US-project investment cash line.

Share issues drove the larger financing inflows. FY2022 was different: no share-issue proceeds were reported in that year's cash-flow statement, while option conversion contributed A$5.44 million. The FY2021 cash-flow classifications in its own report differ from the later FY2022 comparative by a A$200,000 grant reclassification.

Operating and investing cash use

A$

Operating and investing cash useNet operating cash flow: FY2021 -1,628,026; FY2022 -1,961,714; FY2023 -2,491,262; FY2024 -2,301,721; FY2025 -2,550,383 | Net investing cash flow: FY2021 -9,157,782; FY2022 -13,152,354; FY2023 -23,267,535; FY2024 -8,395,407; FY2025 -12,346,452-24.7m-17.8m-10.9m-4.1m2.8mFY2021FY2022FY2023FY2024FY2025Net operating cash flow, FY2021: -1,628,026 A$Net operating cash flow, FY2022: -1,961,714 A$Net operating cash flow, FY2023: -2,491,262 A$Net operating cash flow, FY2024: -2,301,721 A$Net operating cash flow, FY2025: -2,550,383 A$Net investing cash flow, FY2021: -9,157,782 A$Net investing cash flow, FY2022: -13,152,354 A$Net investing cash flow, FY2023: -23,267,535 A$Net investing cash flow, FY2024: -8,395,407 A$Net investing cash flow, FY2025: -12,346,452 A$
Net operating cash flowNet investing cash flow
Both series use own-year statutory A$ cash-flow subtotals; no reclassified FY2021 comparative is spliced in.

AI-generated presentation · values from Cash flow by activity; no missing values plotted as zero.

Cash flow by activity

A$; consolidated cash movements

MetricFY2021FY2022FY2023FY2024FY2025
Net operating cash flowA$-1,628,026-1,961,714-2,491,262-2,301,721-2,550,383
Net investing cash flowA$-9,157,782-13,152,354-23,267,535-8,395,407-12,346,452
Net financing cash flowA$30,082,3665,444,83716,920,00013,450,87123,391,143
Net change before reclassificationA$19,296,558-9,669,231-8,838,7972,753,7438,494,308
Cash reclassification to financial assetsA$n/p-4,861,4870 (nil)n/pn/p

FY2021 uses its own annual-report classification. The FY2022 report's FY2021 comparative reallocates A$200,000 of grant cash from operating to investing, without changing overall cash movement; do not compare that later comparative as a second FY2021 observation.

FY2022 cash fell by A$9,669,231 from activities and A$4,861,487 was reclassified to financial assets. This explains why the cash balance decline exceeds net cash movement.

Operating and investing flows are cash movements; they are distinct from accrual profit and the capitalised exploration balance.

Basis and presentation notes (4)
  • Cash reclassification to financial assets / FY2021 — n/p: No reclassification line in the own-year FY2021 cash-flow statement; the FY2022 report's FY2021 comparative shows a dash.
  • Cash reclassification to financial assets / FY2023 — 0 (nil): Reported as a dash or nil for this line; not a missing extraction.
  • Cash reclassification to financial assets / FY2024 — n/p: Not separately presented in the selected annual statement.
  • Cash reclassification to financial assets / FY2025 — n/p: Not separately presented in the selected annual statement.

Source: Silver Mines annual reports, selected own-year statements and notes; per-cell provenance is in evidence.json.

Selected investing cash outflows

A$; payments shown as negative

MetricFY2021FY2022FY2023FY2024FY2025
Payments for deferred explorationA$-8,431,306-12,726,318-13,783,977-10,141,969-9,499,957
Payments for property, plant and equipmentA$-2,026,290-2,355,083-8,894,012-528,838-1,828,689
Payments to acquire intangible assetsA$-797,344-330,000-290,455-3,062,079-280,800
Investment on US projectsA$Not applicableNot applicableNot applicable0 (nil)-734,006

These are gross selected investing lines, not a reconciliation of all investing activities. The FY2025 US-projects cash line is a FY2025 flow; the Calico North completion and Kramer Hills initial payment occurred after 30 June 2025. The US-project cash row is not applicable to FY2021–FY2023 before the FY2025 Calico North and Kramer Hills arrangements; FY2024 is source-supported nil and FY2025 is the reported cash amount.

The cash payments for deferred exploration need not equal the annual addition to capitalised exploration or reported exploration and development expenditure.

Basis and presentation notes (4)
  • Investment on US projects / FY2021 — Not applicable: This project-specific cash line predates the FY2025 US-project agreements described in R004118; the FY2025 statement first presents this line and gives an FY2024 comparative. No FY2021 US-project transaction amount is assigned.
  • Investment on US projects / FY2022 — Not applicable: This project-specific cash line predates the FY2025 US-project agreements described in R004118; the FY2025 statement first presents this line and gives an FY2024 comparative. No FY2022 US-project transaction amount is assigned.
  • Investment on US projects / FY2023 — Not applicable: This project-specific cash line predates the FY2025 US-project agreements described in R004118; the FY2025 statement first presents this line and gives an FY2024 comparative. No FY2023 US-project transaction amount is assigned.
  • Investment on US projects / FY2024 — 0 (nil): Reported as a dash or nil for this line; not a missing extraction.

Source: Silver Mines annual reports, selected own-year statements and notes; per-cell provenance is in evidence.json.

Selected financing cash flows

A$; consolidated cash movements

MetricFY2021FY2022FY2023FY2024FY2025
Proceeds from share issuesA$30,000,0000 (nil)18,000,00014,000,00325,000,000
Option conversion proceedsA$2,959,1895,444,8370 (nil)n/pn/p
Capital raising costs paidA$-1,867,5860 (nil)-1,080,000-549,132-1,608,857

FY2024 share issue proceeds of A$14,000,003 are the statutory cash-flow figure; individual placement and SPP announcements use rounded gross amounts.

The FY2025 A$25 million share-proceeds line relates to the December 2024 placement. The August 2025 placement falls after this financial year.

Basis and presentation notes (5)
  • Proceeds from share issues / FY2022 — 0 (nil): Reported as a dash or nil for this line; not a missing extraction.
  • Option conversion proceeds / FY2023 — 0 (nil): Reported as a dash or nil for this line; not a missing extraction.
  • Option conversion proceeds / FY2024 — n/p: No separate option-conversion proceeds line in the FY2024 cash-flow statement.
  • Option conversion proceeds / FY2025 — n/p: No separate option-conversion proceeds line in the FY2025 cash-flow statement.
  • Capital raising costs paid / FY2022 — 0 (nil): Reported as a dash or nil for this line; not a missing extraction.

Source: Silver Mines annual reports, selected own-year statements and notes; per-cell provenance is in evidence.json.

FINANCIAL REVIEW / 04

Shareholder funding and returns

Contributed equity and the ordinary share count expanded through the five years. The issuer stated that no dividends were declared or paid in each year; the annual reports' on-market buy-back status disclosures cover a narrower question and are not treated as a comprehensive five-year buy-back total.

The August 2025 A$30 million placement and subsequent share purchase plan occurred after the FY2025 balance date and are excluded from FY2025 share proceeds and closing shares. The FY2025 option movement table's grants total conflicts with its grant tranches; its closing balance agrees with the tranche-end balances and is retained in the table.

Equity and ordinary share base at 30 June

A$ except shares on issue

MetricFY2021FY2022FY2023FY2024FY2025
Contributed equityA$142,477,202148,747,656165,667,656179,118,526202,509,669
Equity reservesA$2,418,0702,387,1172,821,9073,274,2093,190,652
Accumulated lossesA$-25,153,819-38,453,773-42,564,774-44,782,384-48,550,778
Ordinary shares on issueshares1,196,692,4061,291,832,1431,404,332,1431,508,036,2571,779,775,392
Share options outstandingoptions103,077,36114,000,00019,000,00019,000,000110,880,739

The reserves row is the balance-sheet total; a separate share-based-payment reserve component in the statement of changes in equity is smaller by the A$2 million share-capital reserve.

Dividends were reported as not declared or paid in each of the five years. No five-year buy-back total is inferred from the narrower on-market buy-back status disclosures.

The FY2025 closing options balance agrees with the disclosed tranche-end balances. The same table's aggregate grants row is inconsistent with its grant tranches and is omitted.

Source: Silver Mines annual reports, selected own-year statements and notes; per-cell provenance is in evidence.json.

FINANCIAL REVIEW / 05

Bowdens Silver estimates and operating progress

Reserve and resource tables show dated estimates, not a five-year production series. The December 2024 reserve update increased contained silver against the prior estimate; the mineral resource update changed cut-offs, metal-price and recovery assumptions, and domains. No silver-concentrate sales are recorded in the period.

The December 2024 optimisation study reported higher post-tax NPV and payable silver than the June 2018 feasibility study, alongside higher capital and unit-cost estimates. These are issuer study outputs under different dates and assumptions, and development consent was still subject to redetermination after the 2024 Court of Appeal decision.

FY2025 work included Bara Creek and Bowdens drilling. The FY2025 report also describes California transactions whose completion or initial consideration fell on 1 July 2025; they should not be read as FY2025 acquired production or closing-period ownership cash flows.

Bowdens Silver Ore Reserve: estimate snapshots

Mixed units shown per row; not annual production

Metric2018 estimateDec 2024 estimate
Ore Reserve tonnesMt29.932.8
Silver gradeg/t69.0168
Contained silverMoz66.3271.7

The prior estimate was repeated in FY2021–FY2024 annual reports; repeated disclosures are shown once. These are estimate versions, not five annual operating results.

The FY2025 annual report discloses the updated December 2024 reserve. Mineral inventory and future production are different concepts.

Source: Silver Mines annual reports, selected own-year statements and notes; per-cell provenance is in evidence.json.

Bowdens Silver Mineral Resource: estimate snapshots

Measured + Indicated + Inferred; mixed units per row

Metric2017 estimate2023 estimate2024 update
Resource tonnesMt128200179
Silver gradeg/t402931
Contained silverMoz163189180

The issuer's resource estimates were updated in 2023 and 2024. Different metal prices and silver-equivalent assumptions limit direct like-for-like interpretation; these are dated estimates, not mined output.

Source: Silver Mines annual reports, selected own-year statements and notes; per-cell provenance is in evidence.json.

Bowdens Silver: feasibility assumptions by study

Mixed units shown per row

MetricJune 2018 FSDec 2024 optimisation
Initial capital including contingencyA$m246331.6
Life-of-mine capitalA$m299.9346.4
C1 cash costUS$/oz11.615.59
All-in sustaining costUS$/oz12.9416.62
Post-tax NPV at 5%A$m71253
Pre-tax IRR%17.921
Post-tax paybackyears4.83.9
Life-of-mine payable silverMoz48.150.3

Issuer study outputs are scenario estimates, not historical earnings, production, cash flows or forecasts by this report.

The newer study has higher NPV and payable-silver estimates, but also higher initial/life-of-mine capital and unit cash/AISC estimates. Different assumptions and dates limit a pure operating-performance comparison.

Source: Silver Mines annual reports, selected own-year statements and notes; per-cell provenance is in evidence.json.

Selected FY2025 diamond drilling activity

metres drilled

MetricFY2025
Bara Creek diamond drillingm2,466
Bowdens geo-metallurgical programmem2,099
Bowdens extension beneath reservem626
Bowdens geotechnical programmem272

The geo-metallurgical, extensional and geotechnical figures are distinct programmes stated for the second half of FY2025. They are not summed with Bara Creek into a company-wide drilling total.

Source: Silver Mines annual reports, selected own-year statements and notes; per-cell provenance is in evidence.json.

Reading the figures

  • The five annual columns are the reported years ended 30 June; 2017/2018/2023/2024 project snapshots are separate estimate dates.
  • A$ values are shown in reported dollars unless a row states millions; US$/oz study costs are left in their original currency and never combined with A$ series.
  • Nil means the issuer presented a nil/dash for that line; n/p means the line was not separately presented. Neither state is plotted as zero.
  • FY2021 cash-flow operating and investing lines use the FY2021 original; the FY2022 comparative reallocates A$200,000 between them, with no change in total cash movement.
  • The FY2025 share-option grants total conflicts with its tranche arithmetic; the closing balance reconciles to tranche-end balances and is shown.
  • The Bowdens study is a dated scenario comparison, and the NSW development-consent status limits any inference from project estimates to realised financial performance.

Annual-report source registry

  • Silver Mines Limited Annual Report 2021Year ended 2021-06-30; document dated 2021-09-24. Own-year statement columns selected; later comparatives identified where discussed.
  • Silver Mines Limited Annual Report 2022Year ended 2022-06-30; document dated 2022-09-30. Own-year statement columns selected; later comparatives identified where discussed.
  • Silver Mines Limited Annual Report 2023Year ended 2023-06-30; document dated 2023-09-29. Own-year statement columns selected; later comparatives identified where discussed.
  • Silver Mines Limited Annual Report 2024Year ended 2024-06-30; document dated 2024-09-30. Own-year statement columns selected; later comparatives identified where discussed.
  • Silver Mines Limited Annual Report 2025Year ended 2025-06-30; document dated 2025-09-30. Own-year statement columns selected; later comparatives identified where discussed.

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.

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.