AI assistant
DEVELOP GLOBAL LIMITED — Annual Report 2024
Sep 26, 2024
64801_rns_2024-09-26_0a180be5-983b-44ac-a2d1-b34de113fe0d.pdf
Annual Report
Open in viewerOpens in your device viewer
ANNUAL REPORT 2024
ASX: DVP


Table of Contents
| Chair's Report | 01 |
|---|---|
| Review of Operations | 02 |
| Better Mining at Develop | 08 |
| Mineral Resources and Ore Reserves Statement | 11 |
| Tenement Schedule | 14 |
| Directors' Report | 17 |
| Directors' Report Declaration | 35 |
| Auditor's Independence Declaration | 36 |
| Consolidated Statement of Profit or Loss and Other Comprehensive Income for the Year Ended 30 June 2024 |
37 |
| Consolidated Statement of Financial Position as at 30 June 2024 | 38 |
| Consolidated Statement of Changes in Equity for the Year Ended 30 June 2024 | 39 |
| Consolidated Statement of Cash Flows for the Year Ended 30 June 2024 | 40 |
| Notes to the Consolidated Financial Statements | 41 |
| Consolidated Entity Disclosure Statement | 70 |
| Directors' Declaration | 71 |
| Independant Audit Report | 72 |
| Supplementary Information | 77 |
Corporate Directory
DIRECTORS
Michael Blakiston Non-Executive Chair
Bill Beament Managing Director
Justine Magee Non-Executive Director
Shirley In't Veld Non-Executive Director
COMPANY SECRETARY & GENERAL COUNSEL
Elle Farris CHIEF FINANCIAL OFFICER
Ben MacKinnon
REGISTERED OFFICE/ PRINCIPAL PLACE OF BUSINESS
234 Railway Parade West Leederville WA 6007 Australia
Tel: (61 8) 6389 7400 Fax: (61 8) 9463 7836
ABN 28 122 180 205
WEBSITE www.develop.com.au
QUOTED SECURITIES
ASX Code: DVP
AUDITORS
BDO Audit (WA) Pty Ltd Level 9, Mia Yellagonga Tower 2 5 Spring Street Perth WA 6000 Australia
SHARE REGISTRY
Automic Group Level 2, 267 St Georges Terrace Perth WA 6000
Tel: (61) 1300 288 664 Email: [email protected]

Chair's Report
Dear Fellow Shareholder,
Welcome to the Annual Report of your Company for the year to 30 June 2024. At the time of writing, Develop is finalising the pivotal agreement with Trafigura, a leading global commodities trader, which will underpin the start of production at our Woodlawn copper-zinc mine in NSW. Under this agreement once executed and conditions to draw-down being satisfied, Trafigura will lend to Develop ~A\$100m to fund the project restart meaning we will be at that point fully funded through to the start of production. As a result, Develop is set to become a copper and zinc producer by the middle of next calendar year.
The benefits of this arrangement will be multifaceted. As well as not having to raise further equity (following the Company's recent placement to partially fund the financing of the first vendor milestone payment), the terms of the funding are highly favourable for Develop. This can be seen in the positive impact on the project's net present value, which has risen from A\$658m to A\$728m, with the updated agreed debt and offtake terms. It is important to note that in calculating this revised NPV, we have not upgraded the commodity price assumptions despite prices having increased since the initial estimate. The degree to which the start of production at Woodlawn will transform our Company is demonstrated by the cash flow generation. Based on recent commodity prices used in the LOM model, the first three years of post-ramp up production are forecast to yield ~A\$375m of free cash flow, providing substantial cash generation while repaying all the debt. In essence, Woodlawn is now poised to become a producer. The mine is fully developed with the first two years of underground production already developed and a near-new processing plant and related infrastructure which is in place, but the modifications and reconfiguring works on the plant has recently commenced. As part of the agreement with Trafigura, the commodities giant, once executed, will buy all of Woodlawn's production under a five-year offtake agreement.
Develop is now positioned to take full advantage of the strong outlook for energy transition metals with a new ready-to-go, and soon to be fully funded project in a tier-one location. The long form documentation with Trafigura is planned to be signed shortly. The impacts of the Trafigura offer go well beyond Woodlawn. The substantial free cash flow will give Develop the flexibility to pursue other organic growth opportunities within the Group, including our Sulphur Springs zinc-copper project and our Pioneer Dome lithium project. Once the project has reach steady state production, we expect to have the financial strength to consider any other opportunities which may arise.
However, it is important to note that these would have to meet strict financial return hurdles and would be measured against the existing value creation opportunities within the Company.
Develop's increasingly strong financial outlook is also underpinned by the growth being experienced in our Mining Services division. We currently have three contracts in this division, which generated revenue of A\$147m in the past financial year, exceeding our forecasts by 10 per cent. The has been achieved despite the challenges in the second half of FY2024 when our mix of services changed to accommodate the client requirements. This revenue is currently budgeted to grow by ~50% to A\$200-\$220m in FY25. Production activities continue to increase at the Bellevue Gold Mine under Develop's mining contract and mining physicals and revenue are set grow significantly there in FY25. Our mining services agreement at Westgold Resources' Beta Hunt Mine is progressing ahead of contract schedule while the decline at the Mineral Resources (ASX: MRL) Mt Marion Mine started in June as part of our underground mining contract there. As a result of this growth and the exercise of \$11.5m worth of options, our cash position sits at A\$41m as of June 30, 2024, and we have no drawn down corporate debt. We expect to continue growing our cash balance in FY25 on the back of the rising cash flows from the Mining Services division. Venturex Resources Limited Financial Report for the and Group Entities Year Ended 30 June 2021 Chairman's Report What an amazing year it has been for our Company! The strategic funding package unveiled in February 2021 marked the start of a new journey which I have no doubt will be as fascinating as it is rewarding. It will see your Company re-positioned to capitalise on the once-in-a-generation opportunities which will flow from the push to decarbonise the world. But as we become part of this global campaign, there will also be some elements of our strategy which will be unique. At the time of writing, Shareholders have just approved the change of our Company's name to Develop Global Ltd. This was the culmination of the strategic funding package that began with the recapitalisation led by former Northern Star Resources Executive Chair Bill Beament. Since the announcement of that package, the Company has raised a total of \$25 million in equity, including the conversion of options. The Board has also been restructured. The changes saw the departure of Directors, Tony Kiernan, Darren Stralow and Anthony Reilly. On behalf of the Board, I would like to thank Tony, Darren and Anthony for their long and dedicated service to our Company. I also thank Craig McGown, who resigned as a Director after playing a key role in the funding strategy. I wish Tony, Darren, Anthony and Craig all the CHAIRMAN'S REPORT
As all investors would know too well, the past financial year threw some challenges at financial markets, particularly in the resources sector. Given this backdrop, we are satisfied with what Develop has achieved and its and strong outlook for the future. We believe that the foundations of our hybrid business model comprising energy transition metals projects and mining services are now very solid with increasing cash flow and an exceptional growth profile. We believe we are well-positioned for a rewarding FY25 and beyond. As part of the Board changes, Mr Beament was appointed Managing Director, highly successful mining executive Mick McMullen was appointed a Director and so too was leading public company director Shirley In't Veld. I also joined the Board as Non-executive Chair. Your Board is confident that the recapitalisation and restructure has delivered the skills, experience, and balance sheet to realise its strategy to become a supplier of new generation energy materials. As part of this strategy, we aim to build a world-class underground mining team which can be deployed on assets owned by our Company as well as used to unlock the value of projects held by others. We are currently in the midst of a \$10 million infill drilling program to de-risk and grow our Sulphur Springs copper-zinc project in the Pilbara. The drilling will also test for extensions to the known mineralisation in what is the first exploration drilling programme undertaken at the main deposit in 25 years. The drilling is designed to deliver a resource update in the June quarter of next year, which will in turn underpin our project funding strategy. At the same time, we will advance the approvals process.
On behalf of the Board, I would like to thank our staff and management team for their hard work and expertise. Their vision and skills have been at the heart of our success over the past year. I also thank our shareholders for your support as we have pursued our strategy for long-term growth and value creation. As I said at the outset, we have just started our new journey. But I believe we have made an outstanding start and we are well on track to creating significant shareholder value by applying our core strengths of a highly experienced management team and a strong balance sheet to the enormous opportunities which are emerging from the decarbonisation agenda. I look forward to reporting to you as we implement this strategy.
MICHAEL BLAKISTON Non-Executive Chair 26th September 2024 Chairman 29 September 2021

Develop Global POWER.PEOPLE.CHANGE
Develop Global (ASX: DVP) is an emerging mine owner and mining services business with unique capabilities and skill-sets in terms of both its people and its projects. The first string of this encompasses a portfolio of projects and commodities that focus on exploration and producing energy transition metals.
The Company's energy has focused on its Woodlawn Copper-Zinc mine and Sulphur Springs Zinc-Copper mine whilst reviewing the newly acquired Pioneer Dome Lithium project. The Company has continued to review the opportunity to develop the Sulphur Springs Zinc-Copper mine and has determined that development will be considered once the Woodlawn mine has achieved a steady state of production. The group has announced new studies for both the Woodlawn and Pioneer Dome projects during the year and after completing the Woodlawn drilling program included these results in an updated Resource and Reserve upgrade.
The second plank of Develop's strategy centres on the provision of underground contract mining services. The 5-year strategic goal for the division was achieved with the commencement of two new agreements in FY24 with Westgold Resources (ASX: WGX) Beta Hunt mine and the Mineral Resources (ASX: MRL) Mt Marion mine. The contracts are budgeted to progress alongside the Group's first contract with Bellevue Gold (ASX: BGL).


Woodlawn Copper-Zinc Mine A QUALITY PROJECT FOR THE ENERGY REVOLUTION
Develop's Woodlawn Copper-Zinc mine is located in the world-class Lachlan Fold belt in NSW, 250km south-west of Sydney. Historically, the Woodlawn mine operated from 1978 to 1998 and processed 13.8Mt grading 9.1% Zn, 1.6% Cu, 3.6% Pb, 74g/t Ag and 0.5g/t Au.
It was Australia's second highest grade zinc equivalent mine at the time. The Group completed the A\$30m upfront acquisition of the Woodlawn mine in May 2022 and subsequently began the development of an underground drill drive for exploration and resource infill/ extensional drilling. With the award of the refurbishment contract to GR Engineering early September 2024, the first milestone payment to the vendor has been triggered.
The maiden 70-hole (34,000m) exploration and resource drilling campaign at Woodlawn was completed in late June 2023 from the purpose-built underground drill drive. The program was designed to convert Inferred Resources to Indicated, extend the mineralised lenses at depth and along strike and drill-test identified EM conductors.
This maiden drilling program resulted in the discovery of a new copper rich J Lens, where drilling intersected 9.9m @ 7.9% Cu and 4.2% Zn and 8.8m @ 7.6% Cu and 1.6% Zn (see ASX release 27th October 2023).These results were used to upgrade the measured and indicated resources resulting in an 11% increase to 11.3Mt at 1.8% Cu, 5.8% Zn, 2.1% Pb, 46gpt Ag & 0.5gpt Au (3.8% CuEq1 ). The upgrade expanded the mine life to 10 years based on the current through-put capacity of 850,000tpa. The updated resource fed into an update to the restart model resulting in a 37% increase in NPV to A\$658m (see ASX release 3rd April 2024). Post the end of the financial year the Group has announced the terms of a proposed AUD\$100m (US\$60m) funding and offtake from commodity trader Trafigura. Once the formal documentation is signed, and the draw down conditions are satisfied, the project restart will be fully funded through to production.
(For further information on the updated mine plan refer to the ASX announcement dated 3rd April 2024)

Develop acquired the Pioneer Dome project as part of the Essential Metals acquisition announced in July 2023 (see ASX release 3rd July 2023).
The project is located 130km south of Kalgoorlie and 270km north of the Esperance port. A mineral resource of 11.2Mt @ 1.2% Li2O has been defined at Dome North in the northern area of the project. The resource is one of only a handful of lithium projects in Australia that are not covered by an offtake agreement.
During the year the Group updated and released a scoping study for the project, based on building a concentrator and also provided what the capital expenditure would be for another scenario based on utilising the infrastructure in the area through a "toll treatment" or "mine gate sale" strategy. The study is based on the maiden resource announced by Essential Metals in Dec 2022. Over the following 6 months Develop will continue advancing concurrently both scenarios and has recently secured key approvals for development of the lithium project.
(For further information on the updated mine plan refer to the ASX announcement dated 7th May 2024)



The Sulphur Springs Project is located 112km south-east of Port Hedland in WA, accessed by established roads. It sits on granted mining tenure 100%-owned by Develop Global. A Mining Agreement with the Nyamal People, who hold native title over the area, is in place and all major project approvals have been granted (Ministerial environmental approval, Mining Proposal and Mine Closure Plan).
In FY23, the Company released an updated DFS including a 32% increase in the fresh ore Resource. The DFS confirms that Sulphur Springs has the potential to be a mine with low cash operating costs, robust margins and outstanding economic returns. The project is forecast to generate life-ofmine ("LOM") revenue of A\$2.9 billion and LOM project free cash flow of A\$745 million over an estimated 8-year mine life and a pre-tax NPV of A\$523 million.
These results confirm the project's exceptionally strong financial and technical merits based on a 1.25 million tonne per annum ("Mtpa") underground mine, paving the way for Develop to explore project off-take arrangements, project financing and pre-development activities. There was no new exploration completed in FY24.
(For further information on the updated DFS and resource update refer to the ASX announcements 1st June 2023 and 30th June 2023)

Develop Mining Services BEST IN CLASS UNDERGROUND MINING SPECIALISTS
Develop grew the underground mining division during the year, achieving its 5-year growth target within 24-months after the commencement of two new projects at Mt Marion and Beta Hunt, both located in the Southern Goldfields/ Kambalda districts of WA.
The Beta Hunt agreement is for underground development activities. The Mt Marion mine contract commenced with establishment of the box cut and decline development. Alongside the new contracts, Bellevue continued to ramp up its production activities with mining physicals and revenue set to grow significantly in FY25. These three projects as they ramp up are budgeted to generate A\$200 million to A\$225 million revenue in FY25.
After the signing of a MOU with the Tjiwarl traditional owners the Group incorporated and commenced an incorporated Joint Venture in September 2023. The first contract was the run-of-mine contract at Bellevue Gold with physicals and revenue in line with the contract expectations. Tjiwarl are the Traditional Owners in the region where the Bellevue Gold Project tenements are located.
The agreement is aimed at building the capabilities for knowledge and skills-sharing across the two businesses by securing and executing contracts on Tjiwarl Country with the intention that the Company pass over its share in the Joint Venture to Tjiwarl in the medium term. The Group continues to explore business opportunities within the Tjiwarl Country to continue to expand the opportunities for knowledge and skill sharing.
(For further information on the new contracts refer to the ASX announcements 24th April 2024 and 26th July 2024)


Develop has a 20% free-carried interest with Anax Metals (ASX: ANX) in the Whim Creek Base Metal Joint Venture Project located 115km south-west of Port Hedland in WA.
During the year, project partner Anax announced the completion of the Definitive Feasibility Study (DFS) on the Whim Creek Project. The DFS showed project free cash of A\$340 million with a pre-tax NPV of A\$224 million and an IRR of 54% with a pre-production Capex of A\$71 million.
(For further information refer to the ASX announcements by ANAX metals [ASX: ANX] on 10th April 2024)

Better Mining at Develop
In September 2024 we released our Better Mining Policy to clarify and drive our approach to sustainable development. The focus of this important policy is our intention to make the world a better place from an environmental and community perspective, both as a matter of principle and as something that differentiates the products we sell.
While this intention is not unique within the mining industry, it often remains an aspiration that is not embedded into the commercial and operating rhythms of the business. As a new business, led by industry veterans, we saw an opportunity to correct this by investing in a thorough bottom-up model of sustainable development before our first asset comes online. We share this summary of our approach to the market, not as a one-directional progress report but as an update on some important work undertaken to date, and a genuine platform for investor and stakeholder engagement. We believe we have struck upon something innovative and credible that others are welcome to investigate and adopt as they wish. (For further information refer to https://www.develop.com.au/woodlawn-sustainability/)
The Woodlawn Case Study
Any honest commitment to Better Mining needs to be premised on a real understanding of what outcomes need to be achieved and what it costs. Too much of the world's commitment to sustainable development is based on wishful thinking, we wanted to know the real costs and practicalities involved in operating an asset against an independent sustainability benchmark. Woodlawn offered us a great opportunity.

A tier 1 asset, Woodlawn is also a brownfields site in a prime agricultural area shared with other industrial users and surrounded by opportunities to access renewable power, offering an ideal testing ground for the practicalities of our Better Mining ambitions. We sent a team of external social and environmental specialists to Woodlawn to perform a comprehensive sustainability baseline analysis. This analysis provided us with;
-
- an independent assessment of Woodlawn's sustainability strengths and weaknesses; and
-
- a costed options analysis of various Better Mining projects to consider, that could bring Woodlawn in-line with our Better Mining intentions, to varying degrees
We are currently assessing internally which Better Mining projects identified in the options analysis we can initiate immediately, as Woodlawn approaches recommencement of mining. The selected projects will be deemed both important from a Better Mining perspective and in-line with Woodlawn's approved budget. Over time, as Woodlawn's production grows, we will consider a wider adoption of projects and a re-assessment to ensure our efforts remain valid and contemporary.
The process undertaken at Woodlawn will be undertaken at all our projects prior to commencing production – providing a clear and credible pathway to Better Mining outcomes and the vision we share for our Company.

Development of our Policy and Standards
Typically, companies look to operationalise sustainability by developing highly prescriptive topic-specific standards to inform how to execute a specific aspect of a sustainability program. We have studied the pros and cons of this closely and adopted a different approach.
We feel, the trouble with highly specific sustainability standards is that they encourage the notion that sustainability is a specialised activity performed only by subject-matter experts. This can mean that they operate in parallel with core commercial business processes, rather than within them, and can encourage the idea that sustainability 'is someone else's problem'.
To operationalise our Better Mining Policy, we have developed five Standards that map to the core rhythms of our business:

The point of these standards is to integrate sustainability into our core decision making process from the earliest consideration of growth pathways to the transitionary options that will define our legacy.
"The key objective of our standards is to ensure that sustainability is never something we're trying to retrofit after the fact or something we postpone in the interest of other priorities."
The standards encourage all our people to engage in critical and lateral thinking, and they invite optimism and excitement about the opportunities in doing this well. We anticipate our Better Mining Policy and Standards suite will be operational in Q2 FY24.
While there's much work still to be done, at Develop we've made the strategic and conscious decision to unpack and consider what sustainability means to us, our people and our assets. Having formed a view through the development of Better Mining, we are finalising our governance framework via policies and standards to support the implementation of Better Mining activities. Our independent costed options analysis (as undertaken at Woodlawn) has provided guidance on what now needs to be done to then achieve Better Mining at that site.
We look forward to providing further updates on our approach to sustainability at Develop as our systems mature and evolve, and our projects progress.
Greenhouse Emissions
Develop Global has committed to our ESG strategy where the Group completed a Scope 1, 2, and 3 Greenhouse Gas emission assessment for our current projects and a portion of operations in the contracting division for FY24. The Scope 1, 2 and 3 GHG emissions calculations have been independently prepared using methods and emissions factors from the National Greenhouse and Energy Reporting (Measurement) Determination 2008. Develop total Scope 1 and 2 GHG emissions was estimated to equal 13,616 t CO2-e. A summary is provided below in Table 1 and Table 2.
| Table 1: Develop Global Scope 1 and 2 GHG emissions broken down by facility | |||||||
|---|---|---|---|---|---|---|---|
| Source | Scope 1 GHG Emissions (t CO2-e) |
Scope 2 GHG Emissions (t CO2-e) |
Scope 3 GHG Emissions (t CO2-e) |
Total GHG Emissions (t CO2-e) |
|||
| Develop Global Operations | |||||||
| Woodlawn | 1,180 | 3,346 | - | 4,526 | |||
| Sulphur Springs | - | - | - | - | |||
| Pioneer Dome | 21 | - | - | 21 | |||
| Contracting Division | |||||||
| Bellevue | - | - | 8,985 | 8,985 | |||
| Beta Hunt | - | - | 67 | 67 | |||
| Mt Marion | - | - | 17 | 17 | |||
| Total | 1,201 | 3,346 | 9,070 | 13,616 |
| Table 2: Develop Global Scope 1 and 2 GHG emissions broken down by source | |
|---|---|
| Source | GHG Emissions (t CO2-e) |
| Scope 1 | |
| Diesel combusted (non-transport) | 3,373 |
| Diesel combusted (transport post-2004) | 392 |
| Lubricating oils used on-site | 3 |
| Greases used on-site | 1 |
| Scope 2 | |
| Electricity purchased (NSW grid) | 3,346 |
| Scope 3 | |
| Diesel combusted (non-transport) | 8,221 |
| Diesel combusted (transport post-2004) | 787 |
| Lubricating oils used on-site | 60 |
| Greases used on-site | 2 |
| Total | 13,616 |
Mineral Resources and Ore Reserves Statement
Mineral Resources Table Mineral Resources Estimates – Base Metals
The Mineral Resources Estimates are reported in accordance with the guidelines of the 2012 Edition of the Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves (JORC Code).
The estimates are reported at 30 June 2024.
| SU | Resource Category |
Tonnes (Mt) | Cu % | Pb % | Zn % | Ag gpt | Ag gpt | ||
|---|---|---|---|---|---|---|---|---|---|
| LP HU |
SULPHUR SPRINGS |
Indicated | 12.4 | 1.2 | 0.3 | 5.6 | 21.8 | 0.1 | |
| R SP |
Inferred | 1.4 | 0.2 | 0.5 | 6.4 | 38.4 | 0.2 | ||
| RI NG |
TOTAL | 13.8 | 1.1 | 0.3 | 5.7 | 23.5 | 0.2 | ||
| S PR OJ EC T |
Resource Category |
Tonnes (Mt) | Cu % | Pb % | Zn % | Ag gpt | Ag gpt | ||
| KANGAROO CAVES |
Indicated | 2.3 | 0.9 | 0.3 | 5.7 | 13.6 | 0.0 | ||
| Inferred | 1.3 | 0.5 | 0.4 | 6.5 | 18.0 | 0.0 | |||
| TOTAL | 3.6 | 0.8 | 0.3 | 6.0 | 15.0 | 0.0 | |||
| W | Resource Category |
Tonnes (Mt) | Cu % | Pb % | Zn % | Ag gpt | Ag gpt | ||
| OO DL |
WOODLAWN | Measured | 1.3 | 2.1 | 1.6 | 5.2 | 47.7 | 0.9 | |
| AW N |
Indicated | 6.8 | 1.8 | 1.7 | 4.9 | 34.6 | 0.4 | ||
| Inferred | 3.1 | 1.6 | 3.3 | 8.7 | 70 | 0.5 |
| Resource Category |
Tonnes (Mt) | Cu % | Pb % | Zn % | Ag gpt | Ag gpt | |
|---|---|---|---|---|---|---|---|
| BASE METALS |
Measured | 1.3 | 2.1 | 1.9 | 4.3 | 100 | 1.4 |
| TOTALS | Indicated | 21.5 | 1.4 | 0.8 | 5.3 | 25.8 | 0.2 |
| Inferred | 5.7 | 0.8 | 1.6 | 7.2 | 48.3 | 0.3 | |
| TOTAL | 28.7 | 1.3 | 1.0 | 5.8 | 31.3 | 0.3 |
TOTAL 11.3 1.8 2.1 5.8 46 0.5
Mineral Resources and Ore Reserves Statement
| PI ON |
Classification | Tonnes (Mt) | Li2O % | Ta2O5 | Contained Li2O (t) |
Fe2O3 | |
|---|---|---|---|---|---|---|---|
| EE R |
DOME | Measured | - | - | - | - | - |
| DO | NORTH | Indicated | 8.6 | 1.23 | 55 | 105,000 | 0.46 |
| M E |
Inferred | 2.6 | 0.92 | 62 | 24,000 | 0.55 | |
| TOTAL | 11.2 | 1.2 | 57 | 129,000 | 0.48 |
Mineral Resources Table – Lithium1,2
Note:
-
Mineral Resource figures are reported using cut-off grades (Li2O%) or NSR calculation best suited to each deposit.
-
Tonnages are dry metric tonnes. Minor discrepancies may occur due to rounding.
Ore Reserves Estimates – Base Metals1,2
The Group Ore Reserve Estimates take account of changes to the Mineral Resource base at individual deposits due to new drilling information, updated metal prices, changes to cut-off grades, mining depletion and changes to mine design. Ore Reserve Estimates are based on Mineral Resources classified as being either in the Measured or Indicated categories. The estimates are reported at 30 June 2024.
| SU LP P HU RO |
Ore Reserve Estimate |
Ore (Mt) | Cu % | Pb % | Zn % | Ag gpt | Au gpt | |
|---|---|---|---|---|---|---|---|---|
| R JE SP |
SULPHUR SPRINGS |
UG Proved | - | - | - | - | - | - |
| CT RI |
UG Probable | 8.8 | 1.1 | 0.2 | 5.4 | 20.6 | 0.1 | |
| NG S |
UG Total | 8.8 | 1.1 | 0.2 | 5.4 | 20.6 | 0.1 | |
| W P OO RO |
Ore Reserve Estimate |
Ore (Mt) | Cu % | Pb % | Zn % | Ag gpt | Ag gpt | |
| DL JE |
WOODLAWN | UG Proved | 1.2 | 1.7 | 1.4 | 4.5 | 37.1 | 0.7 |
| AW CT N |
3.4 | 27 | 0.4 | |||||
| UG Probable | 4.8 | 1.4 | 1.3 |
Note:
-
Mineral Resource figures are reported using an NSR calculation cut-off grade best suited to each deposit.
-
Tonnages are dry metric tonnes. Minor discrepancies may occur due to rounding.
Cut-off Grades
The Mineral Resources and Ore Reserves are reported using a block value filed (Net Smelter Return (NSR) \$/t) after consideration of the contained metal, payability, concentrate transport cost, and state government, traditional owner and third-party royalties. Cut-off grades are calculated as a dollar per ore tonne, based on the forecast operating costs in the financial model. Economic analysis, including Stope Optimiser (SO) is carried out for each planned stope and only economically positive stopes are included in the Ore Reserve.
The information contained in the above tables references the following ASX announcements:
- › ASX announcement 'Updated Pioneer Dome Scoping Study' dated 7 May 2024
- › ASX announcement 'Woodlawn Production Restart Study' dated 3 April 2024
- › ASX announcement 'Resource Upgrade Paves Way for Funding/Production Strategy' dated 22 March 2024
- › ASX announcement 'Updated DFS Sulphur Springs' dated 30 June 2023
- › ASX announcement 'Sulphur Springs Resource Update' dated 2 June 2023
- › ASX announcement 'Kangaroo Caves Resource Update' dated 22 September 2015 (Venturex Resources)
Mineral Resources and Ore Reserves Statement
Competent Person Statement
The information contained in this announcement relating to Exploration Results is based on information compiled or revied by Mr Luke Gibson who is an employee of the Company. Mr Gibson is a member of the Australian Institute of Geoscientists and has sufficient experience with the style of mineralisation and the type of deposit under consideration to qualify as Competent Persons as defined in the JORC Code 2012 Edition. Mr Gibson consents to the inclusion in the report of the results reported here and the form and context in which it appears.
The information contained in this announcement relating to the Pioneer Dome Resources is based on information compiled or reviewed by Mr Matthew Watson who is an employee of the Company. Mr Watson is a member of the Australian Institute of Geoscientists and has sufficient experience with the style of mineralisation and the type of deposit under consideration to qualify as Competent Persons as defined in the JORC Code 2012 Edition. Mr Watson consents to the inclusion in the report of the results reported here and the form and context in which it appears.
The information contained in this announcement relating to the Woodlawn and Sulphur Springs Resources is based on information and has sufficient experience with the style of mineralisation and the type of deposit under consideration to qualify as Competent Persons as defined in the JORC Code 2012 Edition. Ms Irvin consents to the inclusion in the report of the results reported here and the form and context in which it appears.
The information in this announcement that relates to Metallurgical Results at the Woodlawn and Sulphur Springs Projects is based on information compiled or reviewed by Mr Kurt Tiedemann who is
Competency Statement
The information contained in this document ("Announcement") has been prepared by DEVELOP Global Limited ("Company"). This Announcement is being used with summarised information. See DEVELOP's other and periodic disclosure announcements lodged with the Australian Securities Exchange, which are available at www.asx.com.au or at www.develop.com.au for more information.
The information in this Announcement regarding previous operations at the Woodlawn Project, including information relating to historic production, recoveries, mineral resources and financial information (including historical expenditure) has been sourced using publicly available information and internal data. While the information contained in this Announcement has been prepared in good faith, neither the Company nor any of its shareholders, directors, officers, agents, employees or advisers give any representations or warranties (express or implied) as to the accuracy, reliability or completeness of the information in this Announcement, or of any other written or oral information made or to be made available to any interested party or its advisers (all such information being referred to as "Information") and liability therefore is expressly disclaimed. Accordingly, to the full extent permitted by law, neither the Company nor any of its shareholders, directors, officers, agents, employees or advisers take any responsibility for, or will accept any liability whether direct or indirect, express or implied, contractual, tortious, statutory or otherwise, in respect of, the accuracy or completeness of the Information or for any of the opinions contained in this Announcement or for any errors, omissions or misstatements or for any loss, howsoever arising, from the use of this Announcement.
This Announcement may include certain statements that may be deemed "forward-looking statements". All statements in this Announcement, other than statements of historical facts, that address future activities and events or developments that the
an employee of the Company. Mr Tiedemann is a member of the Australasian Institute of Mining and Metallurgy and has sufficient experience with the style of mineralisation and the type of deposit under consideration to qualify as Competent Persons as defined in the JORC Code 2012 Edition. Mr Tiedemann consents to the inclusion in the report of the results reported here and the form and context in which it appears.
The information contained in this announcement relating to the Sulphur Springs Ore Reserves is based on information compiled or reviewed by Mr Matthew Keenan of Entech Pty Ltd who is a Member of the Australasian Institute of Mining and Metallurgy. Mr Keenan consents to the inclusion. Mr Keenan has sufficient experience relevant to the style of mineralisation, type of deposit under consideration and to the activity being undertaking to qualify as Competent Persons as defined in the JORC Code 2012 Edition – Mr Keenan consents to the inclusion in the announcement of the matters based on their information in the form and context in which it appears.
The information contained in this announcement relating to the Woodlawn Ore Reserves is based on information compiled or reviewed by Mr Tristan Sommerford who is an employee of the Company. Mr Sommerford is Member of the Australasian Institute of Mining and Metallurgy and has sufficient experience relevant to the style of mineralisation, type of deposit under consideration and to the activity being undertaken to qualify as Competent Persons as defined in the JORC Code 2012 Edition. Mr Sommerford consents to the inclusion in the announcement of the matters based on their information in the form and context in which it appears.
Company expects, are forward-looking statements. Although the Company believes the expectations expressed in such forwardlooking statements are based on reasonable assumptions, such statements are not guarantees of future performance and actual results or developments may differ materially from those in the forward-looking statements. The Company, its shareholders, directors, officers, agents, employees or advisers, do not represent, warrant or guarantee, expressly or impliedly, that the information in this Announcement is complete or accurate. To the maximum extent permitted by law, the Company disclaims any responsibility to inform any recipient of this Announcement of any matter that subsequently comes to its notice which may affect any of the information contained in this Announcement. Factors that could cause actual results to differ materially from those in forward-looking statements include market prices, continued availability of capital and financing, and general economic, market or business conditions. DEVELOP assumes no obligation to update such information.
Investors are cautioned that any forward-looking statements are not guarantees of future performance and that actual results or developments may differ materially from those projected in forward looking statements. Please undertake your own evaluation of the information in this Announcement and consult your professional advisers if you wish to buy or sell DEVELOP shares.
This Announcement has been prepared in compliance with the JORC Code 2012 Edition. The 'forward-looking information' is based on the Company's expectations, estimates and projections as of the date on which the statements were made. The Company disclaims any intent or obligations to update or revise any forward-looking statements whether as a result of new information, estimates or options, future events or results or otherwise, unless required to do so by law.
Tenement Schedule
As at 26th September 2024, mining tenements applied for or granted to the Company, or mining tenements in which the Company has an interest are as follows:
| PROJECT | TENEMENT | STATUS | LOCATION | GROUP INTEREST |
|---|---|---|---|---|
| M45/494 | Granted | Western Australia | 100% | |
| M45/587 | Granted | Western Australia | 100% | |
| M45/653 | Granted | Western Australia | 100% | |
| M45/1001 | Granted | Western Australia | 100% | |
| E45/4811 | Granted | Western Australia | 100% | |
| E45/4993 Granted |
Western Australia | 100% | ||
| E 45/6033 | Granted | Western Australia | 100% | |
| E 45/6034 | Granted | Western Australia | 100% | |
| Sulphur Springs | L45/166 | Granted | Western Australia | 100% |
| L45/170 | Granted | Western Australia | 100% | |
| L45/173 | Granted | Western Australia | 100% | |
| L45/179 | Granted | Western Australia | 100% | |
| L45/188 | Granted | Western Australia | 100% | |
| L45/189 | Granted | Western Australia | 100% | |
| L45/287 | Granted | Western Australia | 100% | |
| M45/1254 | Granted | Western Australia | 100% | |
| E45/6666 | Application | Western Australia | 100% | |
| S(C&PL)20 | Granted | New South Wales | 100% | |
| EL7257 | Granted | New South Wales | 100% | |
| EL8325 | Granted | New South Wales | 100% | |
| EL7468 | Granted | New South Wales | 100% | |
| EL7469 | Granted | New South Wales | 100% | |
| Woodlawn | EL8353 | Granted | New South Wales | 100% |
| EL8623 | Granted | New South Wales | 100% | |
| EL8712 | Granted | New South Wales | 100% | |
| EL8796 | Granted | New South Wales | 100% | |
| EL8797 | Granted | New South Wales | 100% | |
| EL8945 | Granted | New South Wales | 100% | |
| Juglah Dome | E25/585 | Granted | Western Australia | 100% |
| E15/1515 | Granted | Western Australia | 100% | |
| E15/1725 | Granted | Western Australia | 100% | |
| E63/1669 | Granted | Western Australia | 100% | |
| Pioneer Dome | E63/1782 | Granted | Western Australia | 100% |
| E63/1783 | Granted | Western Australia | 100% | |
| E63/1785 | Granted | Western Australia | 100% |

Tenement Schedule
| PROJECT | TENEMENT | STATUS | LOCATION | GROUP INTEREST |
|---|---|---|---|---|
| E63/1825 | Granted | Western Australia | 100% | |
| E63/2118 | Granted | Western Australia | 100% | |
| Pioneer Dome (Continued) | M15/1896 | Granted | Western Australia | 100% |
| M63/665 | Granted | Western Australia | 100% | |
| L63/77 | Granted | Western Australia | 100% | |
| Horse Rocks | E15/1710 | Granted | Western Australia | 100% |
| M47/236 | Granted | Western Australia | 20% | |
| E47/3495 | Granted | Western Australia | 20% | |
| M47/237 | Granted | Western Australia | 20% | |
| M47/238 | Granted | Western Australia | 20% | |
| Whim Creek Anax JV1 | M47/443 | Granted | Western Australia | 20% |
| L47/36 | Granted | Western Australia | 20% | |
| M47/323 | Granted | Western Australia | 20% | |
| M47/324 | Granted | Western Australia | 20% | |
| M47/1455 | Granted | Western Australia | 20% | |
| EL8318 | Granted | New South Wales | 20% | |
| EL5878 | Granted | New South Wales | 20% | |
| EL7941 | Granted | New South Wales | 20% | |
| Alchemy JV2 | EL8267 | Granted | New South Wales | 20% |
| EL8356 | Granted | New South Wales | 20% | |
| EL8192 | Granted | New South Wales | 20% | |
| EL8631 | Granted | New South Wales | 20% | |
| EL8711 | Granted | New South Wales | 20% | |
| EL7954 | Granted | New South Wales | 20% | |
| SKY Metals JV3 | EL8400 | Granted | New South Wales | 20% |
| EL8573 | Granted | New South Wales | 20% | |
| E26/186 | Granted | Western Australia | 25% | |
| E26/211 | Granted | Western Australia | 25% | |
| E26/212 | Granted | Western Australia | 25% | |
| Golden Ridge JV4 | M26/220 | Granted | Western Australia | 25% |
| M26/222 | Granted | Western Australia | 25% | |
| M26/284 | Granted | Western Australia | 25% | |
| M26/285 | Granted | Western Australia | 25% | |
| L26/272 | Granted | Western Australia | 25% | |
| Balagundi JV5 | E27/558 | Granted | Western Australia | 25% |
Tenement Schedule
| PROJECT | TENEMENT | STATUS | LOCATION | GROUP INTEREST |
|---|---|---|---|---|
| E45/4948 | Granted | Western Australia | 30% | |
| E47/3318-I | Granted | Western Australia | 30% | |
| Kangan JV6,7 | E47/3321-I | Granted | Western Australia | 30% |
| E47/3945 | Granted | Western Australia | 30% | |
| E27/278 | Granted | Western Australia | 25%* | |
| E27/438 | Granted | Western Australia | 25%* | |
| E27/491 | Granted | Western Australia | 25%* | |
| Acra JV8 | E27/520 | Granted | Western Australia | 25%* |
| E27/548 | Granted | Western Australia | 25%* | |
| E27/579 | Granted | Western Australia | 25%* | |
| E28/2483 | Granted | Western Australia | 25%* | |
| Maggie Hays Hill JV9 | E63/1784 | Granted | Western Australia | 20% |
| M15/1101 | Granted | Western Australia | 20% | |
| M15/1263 | Granted | Western Australia | 20% | |
| M15/1264 | Granted | Western Australia | 20% | |
| M15/1323 | Granted | Western Australia | 20% | |
| Wattle Dam JV10 | M15/1338 | Granted | Western Australia | 20% |
| M15/1769 | Granted | Western Australia | 20% | |
| M15/1770 | Granted | Western Australia | 20% | |
| M15/1771 | Granted | Western Australia | 20% | |
| M15/1772 | Granted | Western Australia | 20% | |
| M15/1773 | Granted | Western Australia | 20% | |
| Larkinville JV11 | M15/1449 | Granted | Western Australia | 25% |
1. Whim Creek JV Agreement: Anax Metals 80%, Develop 20% free carried interest to decision to mine
2. Alchemy JV Agreement: Alchemy Metals 80%, Develop 20%
- 3. Sky Metals JV Agreement: Sky Metals 80%, Develop 20%
- 4. Nickel sulphides rights are subject to the Australian Nickel Company Ltd Farm in/Joint venture
- 5. Balagundi Farm in/JV Agreement: Black Cat Syndicate Limited is earning a 75% Project interest
- 6. Kangan Gold JV Agreement: Novo Resources Corp holds a 70% Project Interest in gold and precious metals mineral rights
- 7. Subject to a 1.5% net smelter royalty right held by FMG Pilbara Pty Ltd
- 8. Acra JV Agreement: Northern Star Resources Limited 75% interest, Develop 25% free carried interest. Northern Star Resources have withdrawn from the JV, tenements within the Acra Project are currently undergoing 100% transfer back to Develop.
- 9. Maggie Hays Lake JV Agreement: Poseidon Nickel Limited 80%, Develop 20% & free carried interest to commencement of mining
- 10. Wattle Dam Nickel JV Agreement: Mineral Rights held by Maximus Resources Limited. Develop 20% free carried interest in nickel sulphide minerals
- 11. Larkinville West JV Agreement: Maximus Resources Limited 75%, Develop 25% free carried interest, except nickel rights which are subject to the Wattle Dam JV

The Directors present their report together with the consolidated financial statements of the Group comprising of Develop Global Limited ("Company") and its subsidiaries ("Group") for the financial year ended 30 June 2024 and the auditor's report thereon.
The directors of the Company at any time during or since the end of the financial year are:
Directors - Current
| Michael Blakiston | Non-Executive Chair |
|---|---|
| Bill Beament | Managing Director |
| Shirley In't Veld | Non-Executive Director |
| Justine Magee | Non-Executive Director |
Information on Current Directors

Michael Blakiston B Juris LLB Independent Non-Executive Chair Appointed to the Board 9 June 2021
Experience
Mr Blakiston is a partner in Gilbert + Tobin's Energy and Resources Group. He has over 40 years' experience across a range of jurisdictions. He advises about asset acquisition and disposal, project structuring, joint ventures and strategic alliances, development agreements and project commercialisation, capital raisings and company merger and acquisitions. Mr Blakiston has served on numerous ASX listed companies and not-for-profit boards and is currently the Chair of Precision Opportunities Fund Ltd, a specialist small to medium cap fund and Non Executive director of Salubris Australia Ltd with a focus in on carbon credit projects.
| Internal Committees | Member of the Nomination & Remuneration Committee and Member of the Audit & Risk Committee |
|---|---|
| Current Directorships held |
None |
| Former Directorships in the last 3 years |
BCI Minerals Ltd (March 2017 to January 2023) |

Bill Beament BEng-Mining (Hons) Managing Director Appointed to the Board 1 July 2021 as Executive Director 26 July 2021 appointed as
Managing Director
Experience
Mr Beament is a mining engineer with more than 30 years' experience in the resource sector. He was a founding shareholder and led the growth of Northern Star Resources from a 1¢ shell to an ASX50 company with a market cap of over A\$15 billion. At the time of his resignation as Northern Star Resources Executive Chair, the Company was the second-largest ASX-listed gold producer. This growth stemmed from a combination of highly successful exploration and operating excellence as well as project acquisitions and mergers. Prior to this he held several senior management positions, including General Manager of Operations for Barminco Limited with overall responsibility for 12 mine sites across Western Australia, and General Manager of the Eloise Copper Mine in Queensland.
Internal Committees
Member of the Nomination & Remuneration Committee and Member of the Audit & Risk Committee
Current Directorships held None
Former Directorships in the last 3 years None

Shirley In't Veld BCom, LLB (Hons)
Independent Non-Executive Director
Appointed to the Board 26 July 2021
Experience
Ms In't Veld was the CEO of Verve Energy for five years. Before this, Ms In't Veld held several senior commercial, legal and marketing positions with Alcoa, WMC Resources Ltd, Bond Corporation and Bank West, including Managing Director of Alcoa of Australia Rolled Products based in Geelong.
| Internal Committees | Member of the Nomination & Remuneration Committee and Member of the Audit & Risk Committee |
|---|---|
| Current Directorships held |
Westgold ltd (August 2024 – Current) |
| Former Directorships in the last 3 years |
Karora Resources Inc (November 2022 – July 2024) Alumina Ltd (June 2020 – July 2024) NBN Co Limited (December 2015 – December 2021) |
APA Group (March 2018- March 2024)


Justine Magee BBus(Acc), CPA, GAICD
Independent Non-Executive Director
Appointed to the Board 9 May 2023
Experience
Ms Magee is a chartered accountant with over 30 years' experience in the mining sector. Her principal responsibilities are commercial with a focus in the development of the existing asset portfolio and execution of new business opportunities in the resource sector.
Ms Magee also has significant experience in board engagement and considerable exposure to merger and acquisition activity, debt, and equity financing, permitting and regulatory reporting and offtake agreements.
| Internal Committees | Member of the Nomination & Remuneration Committee and Chair of the Audit & Risk Committee |
|---|---|
| Current Directorships held |
RTG Mining inc (Mar 2013 – Current) |
Former Directorships in the last 3 years None
Chief Financial Officer
Ben MacKinnon
Appointed 23 January 2023
Experience
Ben MacKinnon has been a Chartered Accountant since 2005 supporting his background in finance and accounting. Ben has worked as a CFO at multiple companies, including Develop, DDH1 Limited and Force Equipment. Ben has extensive experience in financial and management accounting, capital markets and M&A, with a career spanning over 20 years.
Company Secretary
Elle Farris Appointed 2 October 2023
Experience
Elle Farris is an experienced legal practitioner who has advised major resources companies in a range of areas. Prior to joining Develop Elle was Senior Corporate Counsel and External Relations for Newmont and was named the Minerals Council of Australia Exceptional Young Woman in Australian Resources and the Chamber of Minerals and Energy of Western Australia Young Outstanding Women in Resources.
Company Secretary
Steven Wood
Appointed 23 August 2022 Resigned 2 October 2023
Experience
Mr Woods is a Corporate Advisor at Automic (previously Grange Consulting Group). He is a Chartered Accountant and has been involved in various private and seed capital raisings as well as successful ASX listings, whilst also providing company secretarial and financial management services to both ASX and unlisted public companies.
Directors' Meetings
The following table sets out the number of Directors' meetings held during the year and the number of meetings attended by each Director while they were a Director.
| Directors' Meetings | Committee Meetings | ||||||
|---|---|---|---|---|---|---|---|
| Audit | Nomination & Remuneration | ||||||
| Number eligible to attend |
Number attended |
Number eligible to attend |
Number attended |
Number eligible to attend |
Number attended |
||
| Michael Blakiston | 12 | 12 | 3 | 3 | 1 | 1 | |
| Shirley In't Veld | 12 | 12 | 3 | 3 | 1 | 1 | |
| Bill Beament | 12 | 12 | 3 | 3 | 1 | 1 | |
| Justine Magee | 12 | 12 | 3 | 3 | 1 | 1 |
Principal Activities
The principal activities of the Group during the year were mineral exploration and development of its projects alongside the operations of its underground mining services division – Dev Mining Services. Key activities during the year involved the acquisition of Essential Metals Ltd and its flagship Pioneer Dome lithium project. The team alongside this continued progression towards the development of the Company's Woodlawn Copper and Zinc Mine. The Dev Mining Services mining division continued with the ramp-up and progression of the Bellevue contract alongside commencing the Beta Hunt and Mt Marion projects. There are no other significant changes in the nature of the activities of the Group during the year.
Strategy
Develops 5-year business plan includes a hybrid business model consisting of Mine Ownership and Mining Services Strategy.
- › Build world-class underground capability.
- › Be one of the most socially responsible and ESG friendly companies on the ASX.
- › Produce some of the world's cleanest energy transition metals.
- › Aim for annual metal output in excess of 50,000 tonnes copper equivalent, 200,000 tonnes at 5.5% lithium spodumene and establish long mine lives, 7-10 years.
- › Mining services capability to operate 5 to 7 projects (2-3 for third parties to generate free cash flow).

Operational and Financial Review
For the year ended 30 June 2024, the consolidated loss of the Group was \$12.0m (2023: \$17.9m). This was driven by the project development expenditure offset by the Dev Mining Services generating contract revenue of \$147.2m (2023: \$67.8m) from the continuation of the Bellevue contract and the commencement of two new agreements at Beta Hunt and Mt Marion. This was consistent with the Group's strategic plan to have two to three external mining service projects to provide cash flow to support the Group's development of its mine ownership projects.
Key project development achievements over the FY24 year included:
- › Acquisition of Essential Metals grew the Exploration asset base by the inclusion of the flagship Pioneer Dome lithium project and surrounding tenements valued at \$147m. This has enabled the Group to pivot its project strategy to maximise the value of the projects to align with the belief in the long-term demand for lithium.
- › Addition of Lithium to the strategic plan to align with the world's clean energy transition.
- › Updating the Pioneer Dome scoping study mine plan to an underground strategy as opposed the previously announced open pit strategy. The study produced a NPV8 of A\$373 million
- › The maiden exploration drilling program assays were incorporated into an updated resource at the Woodlawn project with a 55% increase in the Resource to 11.3Mt @ 1.8% Cu, 5.8% Zn, 2.1% Pb, 46gpt Ag & 0.5gpt Au and a 94% increase in Reserves to 6.0Mt @ 1.5% Cu, 3.6% Zn, 1.3% Pb, 29gpt Ag & 0.4gpt Au.
- › The Group derisked the operational restart of the Woodlawn mine by having the first two years of production fully developed and the grade-control drilling complete.
At 30 June 2024, the Company had 244,053,581 quoted fully paid ordinary shares (2023: 180,987,603) and the Group held cash reserves of A\$41.5 million (2023: \$21.8m). The Group raised A\$50 million of capital as part of the Essential acquisition combined with the A\$11.6 million Directors contributed by exercising options. This has set the Group for a solid foundation to progress the restart of the Woodlawn project in the 2025 financial year. The NPV for the restart study jumped 37% because of the incorporation of the drilling program concluded in December 2023. This has supported the derisking of the project and helped the progression of funding and offtake discussions with global commodity trader Trafigura. The financing and offtake terms were announced with Trafigura in August 2024 post the end of the financial year but long form documentation evidencing these terms has yet to be executed.
Material Business Risks
Given the breadth of operations in which the Company operates, a range of risk factors can impact Develop. While Develop's management attempt to respond to and manage risks where it is efficient and practicable to do so, there is no guarantee these efforts will be successful.
Outlined below, in alphabetical order, is an overview of the material risks facing the Company. These risks do not comprise every risk that Develop could encounter when conducting its business. Rather, they are the most significant risks that should be considered and monitored by both existing shareholders and potential shareholders in the Company, in the opinion of the Board.
| Key Risk | Summary | Management's Response |
|---|---|---|
| Lithium, Copper & Zinc Price Volatility |
If Develop achieves success leading to Lithium, copper and/or zinc production, the financial performance will be sensitive to the spot commodity spot price. Lithium, Copper and zinc prices, like all commodity prices, are affected by numerous factors and events that are beyond Develop's control. These factors and events include general economic activity, world demand, forward selling activity, lithium, copper and/or zinc reserve movements at central banks, costs of production by other lithium, copper and/or zinc producers and other matters such as inflationary expectations, interest rates, currency exchange rates (particularly the strength of the US dollar) as well as general global economic conditions and political trends. |
Develop continues to monitor the macroeconomic indicators and trends and will attempt to maintain an adequate financial position to accommodate movements in these trends and indicators. |
| Development Risk | There is no guarantee that Develop will achieve commercial viability through any of its projects, including the Pioneer Dome Project, Sulphur Springs Project or the Woodlawn Project. The Pioneer Dome and Sulphur Springs Projects are at a pre-development stage and the Woodlawn Project is currently in the development phase. Future development activities of Develop may be affected by a range of factors including geological conditions, limitations on activities due to seasonal weather patterns, unanticipated operational and technical difficulties, industrial and environmental accidents, native title process, changing government regulations and many other factors beyond Develop's control. Develop's development costs are based on certain assumptions with respect to the method and timing of development. By their nature, these estimates and assumptions are subject to significant uncertainties and, accordingly, the actual costs may materially differ from these estimates and assumptions. Accordingly, no assurance can be given that the cost estimates and the underlying assumptions will be realised in practice, which may materially and adversely affect Develop's viability. |
Develop has a dedicated project management and technical experts within the business who are tasked with specifically mitigating the technical and operational risks of each project. The Company has also developed clearly defined scopes for each project based on Scoping, Pre and Definitive Feasibility Studies, based on the latest real world cost structures available These are all subject to Develop's robust project governance overseen by Develop's board of directors. |

| Key Risk | Summary | Management's Response |
|---|---|---|
| Environmental Risk | Develop's operations and activities are subject to the environmental laws and regulations of Australia. As with most mining and exploration projects, Develop's operations and activities are expected to have an impact on the environment, particularly if advanced development proceeds at any one of the Company's existing or potential future projects. Develop will attempt to conduct its operations and activities to the highest standard of environmental obligation, including compliance with all environmental laws and regulations. However, non compliance with or breach of any conditions attached to Develop's mining or environmental licences, or the occurrence of an environmental incident, may lead to penalties or revocation of licences, a delay to Develop's operations or an increase in operating costs, and significant liability could be imposed on the Company for damages, rehabilitation and clean-up costs or penalties in the event of certain environmental damage. This would require Develop to incur significant costs and may result in an adverse impact on the Group's cash flows, financial position and performance |
Develop has a proactive approach to reviewing and monitoring its environmental impact across all its working areas. Develop has established a research program at the Woodlawn mine to begin establishing new industry leading methods to mitigate the processing impact on the environment. In addition, Develop has linked its strategic plan to environmental outcomes and tracks its key performance indicators based on the Company's operational impact on the environment and targets to minimise this beyond industry standards. |
| Key Personnel | The future direction of Develop, including the plans proposed to be implemented, are dependent on the continuation of Develop's managing director and key management personnel. Although Develop has sought, and will continue to ensure, that its current directors, executives and key management personnel are appropriately remunerated and incentivised, their continued services cannot be guaranteed. The loss of any of Develop's directors, executives or key management personnel's services may have an adverse effect on the performance, pending replacements being identified and retained or appointed by Develop. |
Develop's Managing Director is the Company's largest shareholder and as such is aligned with all shareholders. The Company seeks to always have the best management team in place. Develop also has in place highly competitive equity focused remuneration structures, which create key personnel alignment with shareholders. Develop has a policy of training and promoting its personnel to key operational positions. This reduces the need to bring new people into the business. |
| Key Risk | Summary | Management's Response |
|---|---|---|
| Metallurgy | Metal and / or mineral recoveries are dependent upon the metallurgical process, and by its nature contain elements of significant risk such as identifying a metallurgical process through test work to produce a saleable product, developing an economic process route to produce a saleable product, and changes in mineralogy in the ore deposit can result in inconsistent ore grades and recovery rates affecting the economic viability of the project. |
Develop conducts a wide range of activities to mitigate and manage this risk including: › Comprehensive exploration program with systematic sampling and testing to ensure accurate data collection and assessment of resource quality. Adhere to regulatory requirements and reporting standards for resource and reserve estimation, ensuring transparency and accuracy in public disclosures to investors, stakeholders, and regulators. › Application of appropriate industry standard quality assurance and quality control protocols that covers sampling and analytical processes. › Engage independent experts or consultants to conduct audits and reviews of resource estimation methodologies, ensuring accuracy, transparency, and adherence to industry standards and best practices. › Regularly monitor and update resource and reserve estimates based on new information and data obtained from ongoing exploration, drilling, and production activities. |
| Mining Services Contracts and Renewals |
Develop's business includes the provision of underground mining services. Under mining services contracts, typically the mine operator contracts Develop to undertake work in accordance with a work schedule. Contracts can be terminated for convenience by the client at short notice and without penalty with the client paying for all work completed to date, unused materials and in most cases demobilisation from the sites and redundancies. As a result, there can be no assurance that work in hand will be realised as revenue in any future period. |
Develop has carefully balanced risk and reward in our projects, selecting contracts that allow for possible extensions to maximise returns. Develop uses the team's extensive industry knowledge and established processes to secure quality work with appropriate returns. |

| Key Risk | Summary | Management's Response |
|---|---|---|
| Native Title | Where native title has not been extinguished, the grant of a mining tenement attracts procedures under the Native Title Act 1993 (Cth) (NT Act). In order for a grant of the mining tenement to be valid, the relevant procedures under the NT Act need to be complied with (as noted below). There is a risk to the validity of the Group's tenure where the relevant procedures have not been complied with or where validity is challenged in the context of native title claims. Native title (and compliance with the relevant procedures) could also potentially impact the status, renewal and conversion of existing tenements held by the Group and may impact the future grant of new or renewable tenements |
Develop looks to have continued monitoring and audit of heritage information and approvals. Develop has also prioritised proactive engagement with the Traditional Owners of the country we operate on. |
| Operating Project and Risk |
Unforeseen risks can arise in the development and production phase including mining or processing issues, environmental hazards, industrial and environmental accidents, industrial disputes and unexpected shortages or increases in the costs of consumables, labour force disruption, the unavailability of materials and plant and equipment, mechanical failure or plant breakdown, unanticipated metallurgical problems which may affect extraction costs, unusual or unexpected geological formations, pit failures, changes in the regulatory environment, contractual disputes with offtake partners, removal of access rights to the property(s) and adverse weather conditions. Such occurrences could result in damage to, or destruction of, mineral properties or production facilities, personal injury or death, environmental damage, delays in mining, monetary losses, and possible legal liability. |
Develop has engaged a selection of risk mitigation strategies including: › Employment of highly skilled and experienced employees › Investment in the latest machinery to ensure minimal equipment down time. › Emergency and crisis management plans and teams. › Critical Spare availability monitoring for both the project and mining service divisions. › Appropriate maintenance programs. › Technical and operational capability is maintained as a priority. › Group Health & Safety Management System (eg. training, hazard identification, emergency preparedness). › Organisation-wide Respect in Action training and proactive education program delivered at each site. |
Environmental Legislation
The Group is subject to environmental regulation of its operations, including exploration and mining activities. The Directors are not aware of any significant known breaches of environmental regulations to which the Group is subject.
Likely Developments and Expected Results
The Operational and Financial review section on pages 21 of this Annual Report provides an indication of likely developments and expected results. In the opinion of the Directors, disclosure of any further information relating to these matters and the impact on Develops operations could result in unreasonable prejudice to the Group and has not been included in this report. The Company believes it is well positioned to deliver superior value to shareholders as we have the people, leadership, business model, assets and balance sheet to do so.
Dividends
The Directors did not pay or declare any dividends during the 2024 financial year (2023: Nil).
Significant Events after the Reporting Period
- › 1st July 2024 14,000,000 shares were issued to Bill Beament for the conversion on 14,000,000 options in FY24.
- › 2nd August 2024 The Group announced the funding and offtake for the Woodlawn project with global trading house Trafigura.
- › 12th September The Group approved the issue of up to 3,482,500 ordinary shares to up to 366 employees not already covered by Group's long term incentive scheme (subject to vesting conditions including 3-years continuous employment). This is to ensure all eligible employees become owners and align their interests with Develop and it's strategic plan.
- › 20th September 2024 Develop announced the award of the contract for recommissioning of the Woodlawn processing plant, to GR Engineering Services triggering the "Final Investment Decision Milestone Payment" of up to \$20m to OMF Fund II (H) Ltd. Develop will make the milestone payment to OMF Fund II (H) Ltd via A\$10m worth of the Company's shares, at a 5-day VWAP of A\$2.08 per share, and up to \$10m in cash (funded by a placement of 5,000,000 shares at \$2.00/share to existing eligible institutional shareholders).
Other than as identified in this report no item, transaction, or event of a material and unusual nature likely, in the opinion of the Directors of the Group, to significantly affect the operations of the Group, the results of those operations, or the state of affairs, has arisen in the interval between the end of the financial year and the date of this report.
Significant changes in the State of Affairs
In the opinion of the Directors, there were no other significant changes in the state of affairs of the Group that occurred during the financial year under review not otherwise disclosed in this report or in the financial statements.
Directors' Interests
In the opinion of the Directors, there were no other significant changes in the state of affairs of the Group that occurred during the financial year under review not otherwise disclosed in this report or in the financial statements.
| Options over Ordinary Shares | |||||
|---|---|---|---|---|---|
| Ordinary Shares | Performance Rights | 75 cents | \$5.00 | \$4.38 | |
| Michael Blakiston | 1,487,348 | 21,724 | - | - | - |
| Bill Beament | 50,508,778 | 2,292,606 | 14,000,000 | - | - |
| Shirley In't Veld | 77,586 | - | - | 200,000 | - |
| Justine Magee | - | - | - | - | 100,000 |
| 52,073,712 | 2,314,330 | 14,000,000 | 200,000 | 100,000 |
Options
955,000 options were granted in the FY24 Financial year with all other options being granted in the previous financial years. No options have been granted since the end of the financial year. At the date of this report the Group has the below options on issue:
| KMP | Options | Exercise price | Grant Date | Expiry Date | |
|---|---|---|---|---|---|
| DVPAAB | B Beament | 14,000,000 | \$0.70 | 17/6/2021 | 17/6/2025 |
| DVPAAC | S In't Veld | 200,000 | \$5.000 | 23/9/2021 | 1/10/2024 |
| DVPAAJ | J Magee | 100,000 | \$4.380 | 16/11/2023 | 15/12/2026 |
| DVPAAG | Various Employees | 2,215,000* | \$2.750-\$4.840 | Various | Various |
530,000 forfeited option are yet to be updated on the ASX.
All options expire at the earlier of the expiry date or termination of employment. The vesting of the options is conditional on a variety of service-based conditions being met. Included in these options were options granted as remuneration to several Directors. Details of options granted to key management personnel are disclosed on page 32.

No option holder has any right under the options to participate in any other share issue of the Company or any other entity. During or since the end of the financial year, the Company has issued ordinary shares in the Company as a result of the exercise of the following options:
| Options Converted to shares |
Exercise price | |
|---|---|---|
| M Blakiston | 1,400,000 | \$0.750 |
| B Beament | 14,000,000 | \$0.750 |
| DVPAW | 245,883 | \$0.675 |
Auditor and Directors' Indemnities
The Group provides Directors' and Officers' Insurance to cover legal liability and expenses for the Directors and Officers performing work on behalf of the Group.
The Directors have not included details of the nature of the liabilities covered or the amount of the premium paid in respect of the Directors' and Officers' Insurance contracts, as such disclosure is prohibited under the terms of the contract's.
During or since the end of the financial year the Company has not indemnified or made a relevant agreement to indemnify an auditor of the Company or any of its auditors related body corporate's against liability incurred as an auditor. In addition the Company has not paid or agreed to pay a premium in respect of a contract insuring against a liability incurred by an auditor.
Non-Audit Services
Details of amounts paid or payable to the auditor for services provided during the period by the auditor are outlined in Note 6 to the financial statements. The Group may decide to employ the auditor on assignments additional to their statutory audit duties where the auditor's expertise and experience with the Company and/or the Group are important.
The Board has considered the non-audit services provided during the year by the auditor and in accordance with written advice provided by resolution of the audit committee, is satisfied that the provision of those non-audit services during the year by the auditor is compatible with, and did not compromise, the auditor independence requirements of the Corporations Act 2001 for the following reasons:
- › all non-audit services were subject to the corporate governance procedures adopted by the Group and have been reviewed by the audit committee to ensure they do not impact the integrity and objectivity of the auditor; and
- › the non-audit services provided do not undermine the general principles relating to auditor independence as set out in APES 110 Code of Ethics for Professional Accountants (including Independence Standards), as they did not involve reviewing or auditing the auditor's own work, acting in a management or decision making capacity for the Group, acting as an advocate for the Group or jointly sharing risks and rewards.
Rounding off
The Group is of a kind referred to in ASIC Corporations (Rounding in Financial/Directors' Reports) Instrument 2016/191 and in accordance with that Instrument, amounts in the consolidated financial statements have been rounded to the nearest dollar otherwise stated.
Additional Information
The table below shows measures of the Group's financial performance over the past 5 years as required by the Corporation Act 2001. However these measures are not consistent with the measures used in determining the variable amount of remuneration to be awarded to executive KMP. Consequently there may not always be a direct correlation between key performance measurers and the variable remuneration awarded to executive key management personnel.
| Financial Year Ended | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Profit/(Loss) after Tax | (\$12.55m) | (\$17.89m) | (\$9.22m) | (\$89.89m) | (\$3.90m) |
| Loss per Share (Basic and Diluted) | (5.29c) | (10.72c) | (6.39c) | (69.63c) | (1.38c) |
| Share price at end of year | \$2.17 | \$3.46 | \$2.01 | \$3.91 | \$0.26 |
Remuneration Report (Audited)
The remuneration report details the key management personnel remuneration arrangements for the Group, in accordance with the requirements of the Corporations Act 2001 and its Regulations.
Key Management Personnel (KMP) are those persons having authority and responsibility for planning, directing, and controlling the activities of the entity, directly or indirectly. During the year the KMP for the Group included:
| Directors | Executives | ||
|---|---|---|---|
| Michael Blakiston | Non-Executive Chair | Ben MacKinnon | CFO |
| Bill Beament | Managing Director | ||
| Shirley In't Veld | Non-Executive Director | ||
| Justine Magee | Non-Executive Director |
Remuneration Philosophy
The performance of the Company depends upon the quality of the Directors and executives. The philosophy of the Company in determining remuneration levels is to:
- › set competitive remuneration packages to attract and retain high calibre employees.
- › link executive rewards to shareholder value creation; and
- › establish appropriate, demanding performance hurdles for variable executive remuneration.
At this point in the Company's development, the Board does not believe it is appropriate to link Director and executive officers' remuneration solely with Company financial performance but rather combine with project milestones.
The maximum annual aggregate non-executive Directors' fee pool limit of \$1,000,000 was approved by shareholders at the general meeting on 29 November 2022.

Remuneration Committee
The Remuneration Committee of the Board is responsible for determining and reviewing compensation arrangements for the Directors, the CEO, and the executive team. The Remuneration Committee assesses the appropriateness of the nature and amount of remuneration of Directors and executives on a periodic basis by reference to relevant employment market conditions with an overall objective of ensuring maximum stakeholder benefit from the retention of a high-quality Board and executive team.
Remuneration Structure
In accordance with best practice corporate governance, the structure of non-executive Director and executive remuneration is separate and distinct. The Board is satisfied that the recommendations were made free from undue influence from any members of key management personnel.
Services from Remuneration Consultants
During the financial year ended 30 June 2024, the Group did not engage any remuneration consultants. In 2023 the Group engaged Juno Partners to review the remuneration policies for executives. Juno Partners was paid \$44,600 for these services in 2023.
Details of Remuneration
The KMP of the Group are disclosed above.
Remuneration packages contain the following elements:
- a) Short-term employee benefits cash salary and fees, cash bonus, non-monetary benefits and other;
- b Long-term employee benefits superannuation; and
- c) Share-based payments shares, options and performance rights granted.
Short Term Incentive (STIP):
In August 2024 the Group approved the vesting of the STIP performance rights for the Group's FY24 performance. This performance is based on the achievement of annual key performance indicators (KPI's). These indicators are weighted as set by the board and approved at the general meeting held on the 25th May 2023:
| Performance Indicator | Weighting | Achieved STIP |
|---|---|---|
| People Safety & Environment 1 | 20% | 20% (FY23: 15%) |
| Operation performance 2 | 50% | 47.5% (FY23: 50%) |
| Financial 3 | 30% | 20% (FY23: 30%) |
Notes:
- 1. This includes achieving workforce numbers to fulfill budgeted activities, the Company's total recordable injury frequency rate being less than the WA Underground Industry average, and there being no significant environment incidents.
- 2. This includes delivering an updated definitive feasibility report for Woodlawn and completing exploration and development campaigns on the Group's Tenements.
- 3. This incorporates achieving contract budgeted expenditure at Woodlawn, tendered profitability at Dev Mining Services contract location and group budget corporate overhead forecast numbers.
Long Term Incentive (LTI):
During the year nil (2023: 2,639,453) performance rights and nil options were granted (2023: 100,000) to KMP under the Company's 2023 Employee Awards Plan Key assumptions made in the valuation of prior period incentives are outlined below:
| Performance Rights | Options – Ms Magee | |
|---|---|---|
| Performance period | 1-Jan-2023 to 30-Jun-2027 | 5-May-2023 to 5-May 2024 |
| Exercise Price | Nil | \$4.380 |
| Grant date | B Beament – 25 May 2023 B MacKinnon – 12 Jun 2023 |
16-Nov-2023 |
| Expiry date | 30-June 2028 | 5-May-2027 |
| Underlying share price | B Beament - \$3.380 B MacKinnon - \$3.440 |
\$3.460 |
| Risk free rate | B Beament – 3.435% B MacKinnon – 3.795% |
3.950% |
| Volatility | B Beament – 70% B MacKinnon – 70% |
68% |
| Valuation | B Beament - \$2.285-\$3.380 B MacKinnon - \$2.444-\$3.440 |
\$1.721 |
| Number Granted | B Beament – 2,200,000 B MacKinnon – 439,453 |
100,000 |
The Performance rights are subject to the below key terms:
| Performance Weighting | Weighting |
|---|---|
| Absolute Total Shareholder Return1 | 60% |
| Relative Shareholder Return 1 | 20% |
| Key Milestones achieved by 30 June 20272 | 20% |
Notes:
1. Shareholder return is assessed against the companies as listed in the notice of meeting released on the ASX on 21 April 2023.
2. This includes the Company achieving:
(a) a copper equivalent production of >50,000 tonnes per annum;
(b) mining services operating 5 projects;
(c) operating either as owner or interest holder in 3 of the 5 projects; and
(d) achieving the environmental, social and governance strategy.
Each of (a)-(d) listed above will be weighted equally.

Non-Executive Director Remuneration
Non-Executive Directors receive fixed remuneration, separate from executives, with fees set at a level to attract and retain experienced Board members for effective oversight. The Board reviews fees annually to align them with market standards. For FY25 non-executive Remuneration is set at \$71,000 plus super (FY24: \$71,000 plus super) and \$144,000 plus super for the Board Chair (FY24 \$144,000 plus super). A \$5,000 chair fee is paid to the chair of the Audit and Risk Committee (FY24 \$5,000)
The following table shows details of the remuneration expense recognised for the Group's executive Key Management Personnel for the current and previous financial year measured in accordance with the requirements of the accounting standards:
| Short-term employee benefits |
Long-term employee benefits |
Share-based payments | Performance Income as a Proportion |
||||||
|---|---|---|---|---|---|---|---|---|---|
| Cash salary & fees |
Annual Leave 5 |
Super | Short Term Incentives 3,6 |
Long Term Incentives 4 |
Total | of Total Remuneration |
|||
| Year | Note | \$ | \$ | \$ | \$ | \$ | \$ | \$ | |
| Directors | |||||||||
| Michael Blakiston | 2024 | 72,000 | - | 18,730 | 74,948 | - | 165,678 | 45% | |
| 2023 | 100,000 | - | 10,500 | - | - | 110,500 | - | ||
| Bill Beament | 2024 | 7 | 383,156 | 24,808 | 27,299 | 268,558 | 1,325,879 | 2,029,700 | 79% |
| 2023 | 246,154 | 16,346 | 25,846 | 562,615 | 661,123 | 1,512,084 | 81% | ||
| Mick McMullen | 2024 | - | - | - | - | - | - | - | |
| 2023 | 2 | 36,786 | - | 3,863 | - | - | 40,649 | - | |
| Shirley In't Veld | 2024 | 71,000 | - | 7,810 | - | - | 78,810 | - | |
| 2023 | 60,000 | - | 6,300 | - | - | 66,300 | - | ||
| Michelle Woolhouse | 2024 | - | - | - | - | - | - | - | |
| 2023 | 2 | 35,000 | - | 3,675 | - | - | 38,675 | - | |
| Justine Magee | 2024 | 63,333 | - | 6,967 | - | 39,339 | 109,639 | 36% | |
| 2023 | 1 | 8,710 | - | 915 | - | 11,000 | 20,625 | 53% | |
| Executives | |||||||||
| Ben MacKinnon | 2024 | 310,000 | 23,847 | 27,500 | 118,933 | 67,175 | 547,455 | 34% | |
| 2023 | 1 | 132,259 | 6,712 | 12,139 | 118,910 | 133,940 | 403,960 | 63% | |
| Trevor Hart | 2024 | - | - | - | - | - | - | - | |
| 2023 | 2 | 64,125 | - | - | - | - | 64,125 | - | |
| Total | 2024 | 899,489 | 48,655 | 88,306 | 462,439 | 1,432,393 | 2,931,282 | 65% | |
| 2023 | 683,034 | 23,058 | 63,238 | 681,525 | 806,063 | 2,256,918 | 66% |
Notes:
-
Commenced with the Company in the 2023 financial year.
-
Resigned from the Company in the 2023 financial year.
-
M Blakiston elected to receive 6 months of his directors remuneration in share rights as approved at the EGM on 25 May 2023. Rights entitled are based on the 5 trading day VWAP immediately preceding the elected period being 1 July 2023 and valued as at the issue date (\$3.45 on 29 September 2023).
-
The fair value of performance rights with market conditions is calculated at the date of grant using the Monte-Carlo simulation model, considering the impact of the market conditions. The fair value of performance rights with non-market conditions is calculated using the Closing Share Price on the grant date. The value disclosed is the portion of the fair value of the rights recognised as an expense in each reporting period.
-
Annual leave relates to movements in annual leave provisions during the year.
-
The FY2024 Short term incentive Performance rights were approved for vesting in August 2024 with 92,606 right's vesting to Bill Beament at a price of \$2.90/share (Develop closing price at 16 Nov 2023 - date approved at the AGM), and 41,011 right's vesting to Ben MacKinnon at a price of \$2.90/share (Develop closing price at 16 Nov 2023 - date approved at the AGM). The STIP was subject to the weighting outcomes as discussed on page 29. 7. At the EGM on the 25 May 2023 Bills Beament FY23 remuneration was approved at \$350k per annum. The additional \$100,000 paid in FY24 is
relating to the FY23 period.
Options
| Balance at 1 July 2023 |
Granted as Remuneration |
Exercise of Option | Held at Resignation | Closing Balance at 30 June 2024 |
|
|---|---|---|---|---|---|
| No. | No.1 | No. | No. | No. | |
| Directors | |||||
| Michael Blakiston | 1,400,000 | - | (1,400,000) | - | - |
| Bill Beament | 28,015,623 | - | (14,015,623) | - | 14,000,000 |
| Shirley In't Veld | 200,000 | - | - | - | 200,000 |
| Justine Magee | - | 100,000 | - | - | 100,000 |
| Executives | |||||
| Ben MacKinnon | - | - | - | - | - |
| 29,615,623 | 100,000 | (15,415,623) | - | 14,300,000 |
Rights
| Balance at 1 July 2023 |
Granted as Remuneration |
Exercised during FY24 |
Forfeited during FY24 |
Balance at 30 June 2024 |
Vested at 30 June 2024 |
Unvested at 30 June 2024 |
|
|---|---|---|---|---|---|---|---|
| No. | No.1 | No. | No. | No. | No. | No. | |
| Directors | |||||||
| Michael Blakiston | - | 21,724 | - | - | 21,724 | 21,724 | - |
| Bill Beament | 2,363,551 | 105,836 | (163,551) | (13,230) | 2,292,606 | - | 2,292,606 |
| Shirley In't Veld | - | - | - | - | - | - | - |
| Justine Magee | - | - | - | - | - | - | - |
| Executives | |||||||
| Ben MacKinnon | 474,020 | 46,870 | (34,567) | (5,859) | 480,464 | - | 480,464 |
| 2,837,571 | 174,430 | (198,118) | (19,089) | 2,794,794 | 21,724 | 2,773,070 |
Notes:
- Includes 105,836 right's issued to Bill Beament and 46,870 right's issued to Ben MacKinnon in relation to their FY24 Short term incentive granted and approved by shareholder on 16th November 2023 (under ASX listing 10.14), vesting in August 2024.
Shareholdings
The number of shares in the Company held during the financial year by each Director and other KMP of the Group, including their personally related parties, are set out below:
| Balance at 1 July 2023 |
Options / Performance Rights Exercised |
Net Change Other 1 | Held at Resignation/ Termination |
Balance at 30 June 2024 |
|
|---|---|---|---|---|---|
| No. | No. | No. | No. | No. | |
| Directors | |||||
| Michael Blakiston | 86,103 | 1,400,000 | 1,245 | - | 1,487,348 |
| Bill Beament | 35,116,024 | 14,179,1742 | 1,213,580 | - | 50,508,778 |
| Shirley In't Veld | 75,000 | - | 2,586 | - | 77,586 |
| Justine Magee | - | - | - | - | - |
| Executives | |||||
| Ben MacKinnon | - | 34,567 | - | - | 34,567 |
| 35,277,127 | 15,613,741 | 1,217,411 | - | 52,108,279 |
Notes:
-
On market purchases and participation in capital raisings and transferred as part of the Essential Metals Acquisition, no shares were granted as remuneration.
-
14,000,000 options were exercised by Bill Beament with funds received in FY24. The shares on conversion of these options were issued to Bill Beament on 1 July 24.

Loans to Directors and Key Management Personnel
There were no loans made to the Directors or other KMP of the Group, including their personally related parties during the 2024 financial year.
Employment Contracts of Directors and Key Management Personnel
The following Directors and KMP were under contract at 30 June 2024.
| Name | Bill Beament |
|---|---|
| Term of Contract | Ongoing |
| Commencement Date | 1 July 2021 |
| Amount \$ | \$350,000 per annum inclusive of superannuation. |
| Notice Period | The Executive Service Agreement may be terminated upon mutual agreement. |
| The Company may at its sole discretion terminate Bill Beament's employment immediately for cause or by giving twelve months written notice. |
|
| Bill Beament may terminate the employment by giving three months' written notice to the Company, immediately if at any time the Company commits a serious or persistent breach of any of the provisions contained in the Executive Service Agreement and the breach is not remedied within seven days, if the Company enters into any deed of composition or arrangement with its creditors; is placed under the control of a receiver, receiver and manager, provisional liquidator or liquidator; or is in breach of any regulation of any government or regulatory authority which breach remains unremedied, then Bill Beament may terminate this Agreement by giving the Company one month prior written notice of the termination of this Agreement. |
|
| Incentive Plan | Maximum value of STIP – 100% base salary and LTIP - \$1,250,000 calculated based on a DVP 5 day VWAP share price at the start of the reporting period. |
| Termination Benefit | The termination payment comprises an amount equal to the amount that would have been received if the balance of the Term had been served but not exceeding twelve months current salary; and the aggregate of unpaid annual Salary and annual leave accrued to the date of termination. |
| Name | Ben MacKinnon |
| Term of Contract | Ongoing |
| Commencement Date | 23 January 2023 |
| Amount \$ | \$310,000 per annum exclusive of superannuation. |
| Notice Period | The Company may at its sole discretion terminate Ben MacKinnon's employment immediately for cause or by giving twelve weeks written notice. |
| Ben MacKinnon may terminate the employment by giving twelve weeks written notice to the Company, immediately if at any time the Company commits a serious or persistent breach of any of the provisions contained in the Executive Service Agreement and the breach is not remedied within seven days, if the Company enters into any deed of composition or arrangement with its creditors; is placed under the control of a receiver, receiver and manager, provisional liquidator or liquidator; or is in breach of any regulation of any government or regulatory authority which breach remains unremedied, then Ben MacKinnon may terminate this Agreement by giving the Company one month prior written notice of the termination of this agreement. |
|
| Incentive Plan | Maximum value of STIP – 50% base salary and LTIP – 75% base salary calculated based on a DVP 5 day VWAP share price at the start of the reporting period. |
| Termination Benefit | None |
33 2024 ANNUAL REPORT
Other transactions with Key Management Personnel
All transactions with related parties are made on normal commercial terms and conditions except where indicated. There were no transactions with KMP not disclosed.
During the financial year the Company paid \$456,683 to Gilbert + Tobin to provide legal consulting services, of which Michael Blakiston is a Partner. As at 30th June 2024, there was \$5,631 in Trade and Other Payables due to Gilbert + Tobin.
End of Audited Remuneration Report.

Directors' Report Declaration
Directors' Report Voting and comments made at the Company's 2024 Annual General Meeting
Auditor's Independence Declaration Develop received 98% of "yes" votes on its remuneration report for the FY24. The Company did not receive any specific feedback at the AGM or throughout the year on its remuneration practices.
Venturex Resources Limited Financial Report for the
DIRECTORS' REPORT
A copy of the Auditor's Independence Declaration as required under section 307C of the Corporations Act 2001 is set out on page 24. Auditor's Independence Declaration
Signed in accordance with a resolution of the Board of Directors. A copy of the Auditor's Independence Declaration as required under section 307C of the Corporations Act 2001 is set out on page 36.
Signed in accordance with a resolution of the Board of Directors.
Managing Director Dated this 29th day of September 2021 BILL BEAMENT Managing Director Dated this 26th day of September 2024
Auditor's Independence Declaration

Tel: +61 8 6382 4600 Fax: +61 8 6382 4601 www.bdo.com.au
Level 9, Mia Yellagonga Tower 2 5 Spring Street Perth, WA 6000 PO Box 700 West Perth WA 6872 Australia As lead auditor of Develop Global Limited for the year ended 30 June 2023, I declare that, to the best 1. No contraventions of the auditor independence requirements of the Corporations Act 2001 in
DECLARATION OF INDEPENDENCE BY JARRAD PRUE TO THE DIRECTORS OF DEVELOP GLOBAL LIMITED
DECLARATION OF INDEPENDENCE BY GLYN O'BRIEN TO THE DIRECTORS OF DEVELOP GLOBAL
As lead auditor of Develop Global Limited for the year ended 30 June 2024, I declare that, to the best of my knowledge and belief, there have been:
-
- No contraventions of the auditor independence requirements of the Corporations Act 2001 in relation to the audit; and Glyn O'Brien
-
- No contraventions of any applicable code of professional conduct in relation to the audit. Director
This declaration is in respect of Develop Global Limited and the entities it controlled during the period. BDO Audit (WA) Pty Ltd
27 September 2023
Jarrad Prue Director
BDO Audit Pty Ltd Perth 26 September 2024
Consolidated Statement of Profit or Loss and Other Comprehensive Income for the Year Ended 30 June 2024
| Note | 30 June 2024 | 30 June 2023 | |
|---|---|---|---|
| \$ | \$ | ||
| Revenue from customers | 2 | 147,229,949 | 67,755,184 |
| Other Income | 1,507,482 | 827,240 | |
| Profit on Sale of PPE | - | 1,868,097 | |
| Directors, Employees, and Consultants' expenses | (72,337,145) | (23,317,630) | |
| Raw Material and Consumables | (47,156,733) | (30,555,500) | |
| Share based payments | 20 | (6,800,423) | (3,363,230) |
| Transport Costs | (2,446,906) | (3,189,273) | |
| Finance Costs | (1,279,395) | (5,407,620) | |
| Interest Expense | (2,419,831) | (1,173,793) | |
| Depreciation and Amortisation expenses | 3 | (22,242,178) | (9,972,884) |
| Loss from Sale of PPE | (146,334) | - | |
| Other Expenses | (5,719,841) | (11,359,502) | |
| Loss for the year before income tax | (11,811,355) | (17,888,911) | |
| Income tax expense | 4 | (147,349) | - |
| Loss for the year after income tax expense | (11,958,704) | (17,888,911) | |
| Other comprehensive income/(loss) | - | - | |
| Items that will not be reclassified to profit or loss | |||
| Changes in fair value of equity instruments at fair value through other comprehensive income |
(587,500) | - | |
| Other comprehensive income/(loss) for the year, net of income tax |
(587,500) | - | |
| Total Comprehensive income/(loss) | (12,546,204) | (17,888,911) | |
| Profit/(Loss) attributable to | |||
| Owners of Develop Global Ltd | (12,130,619) | (17,888,911) | |
| Non-controlling interest | 171,915 | - | |
| (11,958,704) | (17,888,911) | ||
| Total Comprehensive Profit/(Loss) attributable to: | |||
| Owners of Develop Global Ltd | (12,718,119) | (17,888,911) | |
| Non-controlling interest | 171,915 | - | |
| (12,546,204) | (17,888,911) | ||
| Loss per share for loss attributable to the ordinary equity | |||
| holders of the Group | |||
| Basic and diluted loss per share (cents) | 5 | (5.29) | (10.72) |
The above Consolidated Statement of Profit or Loss and Other Comprehensive Income should be read in conjunction with the accompanying notes.
Consolidated Statement of Financial Position as at 30 June 2024
| Note | 2024 | 2023 | |
|---|---|---|---|
| \$ | \$ | ||
| Assets | |||
| Current assets | |||
| Cash and cash equivalents | 8 | 41,499,452 | 21,769,145 |
| Trade and other receivables | 7 | 9,024,792 | 4,951,137 |
| Contract Assets | 9 | 13,235,813 | 2,220,117 |
| Inventories | 10 | 7,631,296 | 6,046,058 |
| Other assets | 2,283,900 | 1,877,907 | |
| Total current assets | 73,675,253 | 36,864,364 | |
| Non-current assets Property, plant and equipment |
11 | 67,496,128 | 44,166,114 |
| Right of use assets | 11 | 23,014,301 | 26,554,179 |
| Exploration and evaluation expenditure | 12 | 217,020,916 | 63,848,275 |
| Mine properties | 13 | 83,017,334 | 68,266,641 |
| Goodwill | - | 2,523,711 | |
| Other assets | 7,007,139 | 3,577,000 | |
| Total non-current assets | 397,555,818 | 208,935,920 | |
| Total assets | 471,231,071 | 245,800,284 | |
| Liabilities | |||
| Current liabilities | |||
| Trade and other payables | 14 | 26,343,270 | 20,079,287 |
| Lease liabilities | 15 | 14,507,476 | 11,837,506 |
| Borrowings | 15 | 7,652,579 | - |
| Employee benefits | 3,863,563 | 2,417,257 | |
| Provision – Income Tax | 147,349 | - | |
| Provisions | 16 | 8,198,518 | 4,753,163 |
| Total current liabilities | 60,712,755 | 39,087,213 | |
| Non-current liabilities | |||
| Lease liabilities | 15 | 9,230,447 | 16,075,642 |
| Borrowings | 15 | 9,421,142 | - |
| Employee benefits | 142,758 | 142,738 | |
| Provisions | 16 | 16,793,705 | 16,518,525 |
| Contract liabilities | 17 | 25,487,846 | 24,359,867 |
| Total non-current liabilities | 61,075,898 | 57,096,772 | |
| Total liabilities | 121,788,653 | 96,183,985 | |
| Net assets | 349,442,418 | 149,616,299 | |
| Equity | |||
| Issued capital | 19 | 429,034,531 | 228,283,584 |
| Reserves | 20 | 136,043,158 | 125,009,281 |
| Accumulated losses | (215,807,185) | (203,676,566) | |
| Total equity attributable to owners | 349,270,503 | 149,616,299 | |
| Non-Controlling Interest | 171,915 | - | |
| Total Equity | 349,442,418 | 149,616,299 |
The above Consolidated Statement of Financial Position should be read in conjunction with the accompanying notes.

Consolidated Statement of Changes in Equity for the Year Ended 30 June 2024
| Note | Issued Capital |
Share Based Compensation Reserve |
Asset Revaluation Reserve |
Minority Interest |
Accumulated Losses |
Total Equity | |
|---|---|---|---|---|---|---|---|
| \$ | \$ | \$ | \$ | ||||
| Balance at 30 June 2022 | 202,081,283 | 128,215,812 | - | - | (185,787,655) | 144,509,440 | |
| Loss for the year | - | - | - | - | (17,888,911) | (17,888,911) | |
| Total comprehensive loss for the year |
- | - | - | - | (17,888,911) | (17,888,911) | |
| Issue of securities | 630,300 | - | - | - | - | 630,300 | |
| Security issue costs | (114,876) | - | - | - | - | (114,876) | |
| Share based payments issued/expired |
959,621 | 1,394,762 | - | - | - | 2,354,383 | |
| Options exercised | 17,000,645 | (4,601,293) | - | - | - | 12,399,352 | |
| Purchase of corporate entity |
7,726,611 | - | - | - | - | 7,726,611 | |
| Balance at 30 June 2023 | 228,283,584 | 125,009,281 | - | - | (203,676,566) | 149,616,299 | |
| Loss for the year | - | - | 171,915 | (12,130,619) | (11,958,704) | ||
| Other comprehensive loss for the year |
- | - | (587,500) | - | - | (587,500) | |
| Total comprehensive loss for the year |
- | - | (587,500) | 171,915 | (12,130,619) | (12,546,204) | |
| Issue of securities | 19 | 53,503,581 | - | - | - | - | 53,503,581 |
| Security issue costs | 19 | (1,068,903) | - | - | - | - | (1,068,903) |
| Share based payments expensed |
20 | - | 6,674,515 | - | - | - | 6,674,515 |
| Share based payments issued |
20 | 1,894,802 | (1,894,802) | - | - | - | - |
| Share based payments forfeited |
20 | - | (549,133) | - | - | - | (549,133) |
| Options converted | 19 | 5,075,186 | 6,640,808 | - | - | - | 11,715,994 |
| Options forfeited | 19 | - | (225,980) | - | - | - | (225,980) |
| Options expensed | 19 | - | 975,969 | - | - | - | 975,969 |
| Purchase of corporate entity |
18 | 141,346,280 | - | - | - | - | 141,346,280 |
| Balance at 30 June 2024 | 429,034,530 | 136,630,658 | (587,500) | 171,915 | (215,807,185) | 349,422,418 |
The above Consolidated Statement of Changes in Equity should be read in conjunction with the accompanying notes.
Consolidated Statement of Cash Flows for the Year Ended 30 June 2024
| Note | 2024 | 2023 | |
|---|---|---|---|
| \$ | \$ | ||
| Cash flows related to operating activities | |||
| Receipts from customers | 146,530,696 | 64,951,566 | |
| Cash paid to suppliers and employees | (136,734,955) | (52,238,008) | |
| Interest received | 1,386,613 | 570,508 | |
| Interest paid | (183,356) | (1,018,802) | |
| Income tax paid | - | (24,036) | |
| Net cash provided by operating cash flows | 8 | 10,998,998 | 12,241,228 |
| Cash flows related to investing activities | |||
| Payment for purchases of plant and equipment | (11,736,152) | (8,421,686) | |
| Payments for purchase of listed investments | (1,000,000) | - | |
| Proceeds from sale of plant and equipment | 101,000 | 2,666,331 | |
| Payment for mine properties expenditure | (15,430,343) | (21,686,585) | |
| Payment for exploration and evaluation expenditure | (3,455,341) | (9,897,368) | |
| Payment for purchase of corporate entity (net of cash acquired) | 2,498,237 | (1,260,482) | |
| Payment for other assets | (3,125,516) | - | |
| Net cash used in investing cash flows | (32,148,115) | (38,599,790) | |
| Cash flows related to financing activities | |||
| Proceeds from issue of securities | 49,970,683 | 630,300 | |
| Proceeds from conversion of options into shares | 11,817,377 | 11,391,749 | |
| Capital raising costs | (819,911) | (203,007) | |
| Repayments of borrowings | (5,488,434) | - | |
| Repayments of lease liabilities | (14,600,291) | (6,897,859) | |
| Net cash provided by financing cash flows | 40,879,424 | 4,921,183 | |
| Net increase/(decrease) in cash and cash equivalents | 19,730,307 | (21,437,379) | |
| Cash and cash equivalents at the beginning of the year | 21,769,145 | 43,206,524 | |
| Cash and cash equivalents at the end of the year | 8 | 41,499,452 | 21,769,145 |
The above Consolidated Statement of Cash Flows should be read in conjunction with the accompanying notes.
NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES
Reporting Entity
The consolidated financial statements comprise Develop Global Limited ("Company") and its subsidiaries, (collectively the "Group Entity" or the "Group"). The Company is a listed public Company domiciled in Australia. The Group is a for-profit entity and is involved in the exploration and development of base metals and mining services.
Statement of compliance
These financial statements are general purpose financial statements which have been prepared in accordance with the Corporations Act 2001, AASB Standards and Interpretations, and comply with other requirements of the law. Compliance with Australian Accounting Standards ensures that the Group financial statements and notes comply with International Financial Reporting Standards (IFRS).
The Group has adopted all new and amended Accounting Standards and Interpretations issued by the AASB that are relevant to the Group and effective for reporting periods beginning on or after 1 July 2023. The adoption of these standards and interpretations did not have a material impact on the Group financial report.
The accounting policies below have been consistently applied to all the years presented unless otherwise stated. The consolidated financial statements have been prepared on a going concern basis.
Critical accounting estimates
The preparation of financial statements requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the Group's accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements are disclosed in Note 1(l).
Functional and Presentation Currency
These consolidated financial statements are presented in Australian dollars, which is the Company's functional currency.
(a) Material Accounting Policies
The accounting policies set out below have been applied consistently to all periods presented in these consolidated financial statements, and have been applied consistently by Group entities, unless otherwise stated.
New or Amended Accounting Standards and Interpretations adopted
The Group has adopted all the new or amended Accounting Standards and Interpretations issued by the Australian Accounting Standards Board ('AASB') that are mandatory for the current reporting period. Any new or amended Accounting Standards or Interpretations that are not yet mandatory have not been early adopted.
New Accounting Standards and Interpretations not yet mandatory or early adopted
Australian Accounting Standards and Interpretations that have recently been issued or amended but are not yet effective have not been adopted by the Group for the reporting period ended 30 June 2024. Those which may be relevant to the Group are set out in the table below, but these are not expected to have any significant impact on the Group's financial statements:
| Application Date of Standard |
Application Date of Group |
|
|---|---|---|
| AASB 2020-1 Amendments to Australian Accounting Standards – Classification of Liabilities as Current or Non-Current |
1 January 2024 | 1 July 2024 |
| AASB 2022-6 Amendments to Australian Accounting Standards – Non-current Liabilities with Covenants |
1 January 2024 | 1 July 2024 |
| AASB 2022-5 Amendments to Australian Accounting standards – Lease Liability in a Sale and Leaseback |
1 January 2024 | 1 July 2024 |
| AASB 2014-10 Amendments to Australian Accounting Standards – Sale or Contribution of Assets between an Investor and its Associate or Joint Venture |
1 January 2025 | 1 July 2025 |
| AASB 2021-7(a-c) Amendments to Australian Accounting Standards – Effective Date of Amendments to AASB 10 and AASB 128 and Editorial Corrections |
1 January 2025 | 1 July 2025 |
| Amendments to the Classification and Measurement of Financial Instruments – Amendments to IFRS 9 Financial Instruments and IFRS 7 Financial Instruments: Disclosures |
1 January 2026 | 1 July 2026 |
| AASB 18 Presentation and Disclosure in Financial Statements | 1 January 2027 | 1 July 2027 |
(b) Revenue Recognition
Revenue from Contracts with Customers
Contract mining services include contract underground mining, equipment hire and labour hire.
Revenue is recognised at an amount that reflects the consideration to which the Group is expected to be entitled in exchange for transferring goods or services to a customer.
The performance obligation is fulfilled over time as the Group enhances mining assets which the customer controls and for which the Group has a right to payment for performance to date and as such revenue is recognised over time. Revenue is recognised monthly at agreed contract rates that are aligned with the stand-alone selling prices for each performance obligation. Most of the Group's revenue is paid one month in arrears. The total transaction price for contract services may include variable consideration. Costs incurred prior to the commencement of a contract (mobilisation costs) may arise as these costs are incurred to fulfil a contract. Where these costs relate directly to a contract or to an anticipated contract, generate or enhance resources of the entity that will be used in satisfying (or in continuing to satisfy) performance obligations in the future, and are expected to be recovered, the fees received are capitalised and amortised over the contract consistent with the transfer of the service to the customer.
(c) Contract Liabilities
A contract liability is the obligation to transfer goods or services to a customer for which the Group has received consideration (or an amount of consideration is due) from the customer. If a customer pays consideration before the Group transfers goods or services to the customer, a contract liability is recognised when the payment is made or the payment is due (whichever is earlier.) Contract liabilities are recognised as revenue when the Group performs under the contract.
(d) Share Based Payments Transaction of the Company
The Group may provide benefits to employees and consultants (including Directors) in the form of share-based payments, whereby employees and consultants render services in exchange for options or rights over shares ("equity settled transactions").
Equity-settled share based payments to employees and consultants are measured at the fair value of the equity instruments at the grant date.
The fair value determined at the grant date of the equity-settled share-based payments is expensed on a straightline basis over the vesting period, based on the Group's estimate of equity instruments that will eventually vest, with a corresponding increase in equity. At the end of each reporting period, the Group revises its estimate of the number of equity instruments expected to vest. The impact of the revision of the original estimates, if any, is recognised in profit or loss such that the cumulative expense reflects the revised estimate, with a corresponding adjustment to the equity-settled employee benefits reserve. For options, the fair value is determined using a Black-Scholes model. For performance rights with market conditions, the fair value is measured using a Monte Carlo pricing model. For performance rights with non-market conditions, the fair value is measured using the closing share price at grant date.
The cumulative expense recognised for equity-settled transactions at each reporting date until vesting date reflects the extent to which the vesting period has expired and the number of awards that, in the opinion of the Directors, will ultimately vest.
No adjustment is made for the likelihood of market performance conditions being met as the effect of these conditions is included in the determination of the fair value at grant date. No expense is recognised for awards that do not ultimately vest, except for awards where vesting is conditional upon a market condition.
Where an equity-settled award is cancelled, it is treated as if it had vested on the date of cancellation, and any expense not yet recognised for the award is recognised immediately. However, if a new award is substituted for the cancelled award, and designated as a replacement award on the date that it is granted, the cancelled and new award are treated as if they were a modification of the original award.
(e) Mine Properties
Mine properties under development represents the costs incurred in preparing mines for production and includes plant and equipment under construction and operating costs incurred before production commences. These costs are capitalised to the extent they are expected to be recouped through successful exploitation of the related mining leases. Once production commences, these costs are transferred to property, plant and equipment and mine properties, as relevant, and are depreciated and amortised using the units-of-production method based on the estimated economically recoverable reserves to which they relate or are written off if the mine property is abandoned. All care and maintenance costs are expensed.
Mine properties deemed " in development" are not amortised however are assessed for impairment. A regular review is undertaken of each area of interest to determine the appropriateness of continuing to carry forward costs in relation to that area of interest. An impairment exists when the carrying value of mine properties exceeds its estimated recoverable amount. The asset is then written down to its recoverable amount and the impairment losses are recognised in profit or loss.
(f) Asset Acquisition
Where an acquisition does not meet the definition of a business combination the transaction is accounted for as an asset acquisition. The consideration transferred for the acquisition of an asset comprises the fair values of the assets transferred, the liabilities incurred and the equity interests issued by the Group. Acquisition-related costs with regards to the acquisition are capitalised. Identifiable assets acquired and liabilities assumed in the acquisition are measured at their fair value at the acquisition date.
(g) Property, Plant and Equipment
Capital work in progress are projects of a capital nature which usually relates to the construction/installation of buildings, plant, and equipment. Upon completion (when ready for use) capital work in progress is transferred to the relevant asset category. Capital work in progress is not depreciated until ready for use. Depreciation of non-mine specific plant and equipment assets is charged to the statement of comprehensive income on a straight-line basis over the estimated useful life of each asset. Depreciation methodology is reviewed at each reporting date for appropriateness. Current depreciation rates range from 3-30 years (2023: 3-30 years).
Right-of-use assets
The Group recognises right-of-use assets at the commencement date of the lease (i.e., the date the underlying asset is available for use). Right-of-use assets are measured at cost, less any accumulated depreciation and impairment losses, and adjusted for any remeasurement of lease liabilities. The cost of right-of-use assets includes the amount of lease liabilities recognised, initial direct costs incurred, and lease payments made at or before the commencement date less any lease incentives received. Unless the Group is reasonably certain to obtain ownership of the leased asset at the end of the lease term, the recognised right-of-use assets are depreciated on a straight-line basis over the shorter of its estimated useful life and the lease term. Right-of-use assets are subject to impairment. At the commencement date of the lease, the Group recognises lease liabilities measured at the present value of lease payments to be made over the lease term. The lease payments include fixed payments (including in-substance fixed payments) less any lease incentives receivable, variable lease payments that depend on an index or a rate, and amounts expected to be paid under residual value guarantees. The variable lease payments that do not depend on an index or a rate are recognised as expense in the period on which the event or condition that triggers the payment occurs.
In calculating the present value of lease payments, the Group uses the incremental borrowing rate at the lease commencement date if the interest rate implicit in the lease is not readily determinable. After the commencement date, the amount of lease liabilities is increased to reflect the accretion of interest and reduced for the lease payments made. The carrying amount of lease liabilities is remeasured if there is a modification, a change in the lease term, a change in the in-substance fixed lease payments or a change in the assessment to purchase the underlying asset. The Group applies the short term lease recognition exemption.
(h) Exploration and Evaluation Expenditure
Exploration, evaluation, and development expenditure incurred is capitalised only when that expenditure is attributable to a defined area of interest for which the Group has the rights to explore, evaluate and develop. Tenement acquisition costs are initially capitalised. Costs are only carried forward to the extent that they are expected to be recouped through the successful development of the area, sale of the respective areas of interest or where activities in the area have not yet reached a stage, which permits reasonable assessment of the existence of economically recoverable reserves. Accumulated costs in relation to an abandoned area are written off in full against profit in the year in which the decision to abandon the area is made. When production commences, the accumulated costs for the relevant area of interest are amortised over the life of the area according to the rate of depletion of the economically recoverable reserves. A regular review is undertaken of each area of interest to determine the appropriateness of continuing to carry forward costs in relation to that area of interest.
Immediate restoration, rehabilitation and environmental costs necessitated by exploration and evaluation activities are expensed as incurred and treated as exploration and evaluation expenditure. Exploration activities resulting in future obligations in respect of restoration costs result in a provision to be made by capitalising the estimated costs, on a discounted cash basis, of restoration and depreciating over the useful life of the asset. The unwinding of the effect of the discounting on the provision is recorded as a finance cost on the statement of profit or loss and other comprehensive income.
(i) Impairment
At each reporting date, the Group assesses whether there is any indication that an asset may be impaired. Where an indicator of impairment exists, the Group makes a formal estimate of the recoverable amount. Where the carrying amount of an asset exceeds its recoverable amount, the asset is considered impaired and is written down to its recoverable amount.
Recoverable amount is the greater of fair value less costs to sell and value in use. It is determined for an individual asset, unless the asset's value in use cannot be estimated to be close to its fair value less costs to sell, and it does not generate cash inflows that are largely independent of those from other assets or Group's of assets, in which case, the recoverable amount is determined for the cash-generating unit to which the asset belongs. The estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised in the statement of profit or loss and other comprehensive income immediately, unless the relevant asset is carried at fair value, in which case the impairment loss is treated as a revaluation decrease.
Where an impairment loss subsequently reverses, the carrying amount of the asset (cash-generating unit) is increased to the revised estimate of its recoverable amount, but only to the extent that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (cash-generating unit) in prior years. A reversal of an impairment loss is recognised in the statement of profit or loss and other comprehensive income immediately, unless the relevant asset is carried at fair value, in which case the reversal of the impairment loss is treated as a revaluation increase.
(j) Provisions
Provisions are recognised when the Group has a present obligation (legal or constructive) as a result of a past event, it is probable that the Group will be required to settle the obligation, and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the end of the reporting period, considering the risks and uncertainties surrounding the obligation. When a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows, where the effect of the time value of money is material.
When some or all the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognised as an asset if it is virtually certain that reimbursement will be received, and the amount of the receivable can be measured reliably.
Rehabilitation
Obligations associated with exploration and development assets are recognised when the Group has a present obligation, the future sacrifice of economic benefit is probable, and the provision can be measured reliably. The provision is measured at the present value of the future expenditure to restore the land with a corresponding asset.
(k) Taxation
The income tax expense or benefit for the year is based on the current year's taxable income, adjusted for changes in deferred tax assets and liabilities due to temporary differences and unused tax losses. Deferred tax is provided for all temporary differences between the tax bases and carrying amounts of assets and liabilities. Deferred tax assets are recognised for deductible temporary differences and unused tax losses if it's probable that taxable profit will be available to utilise them. These assets are reviewed and adjusted at each reporting date. Deferred tax assets and liabilities are measured at the expected tax rates when the assets are realised or liabilities settled. Income taxes related to items recognised directly in equity are also recognised in equity.
(l) Critical Accounting Judgements, Estimates and Assumptions
In the application of the Group's accounting policies, the Directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are relevant. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the revision affects both current and future periods.
Critical Judgements in Applying Accounting Policies
The following are the critical judgements, apart from those involving estimations (see below), that the Directors have made in the process of applying the Company's accounting policies and that have the most significant effect on the amounts recognised in the financial statements:
Capitalisation of Exploration and Evaluation Expenditure
Under AASB 6 'Exploration for and Evaluation of Mineral Resources', the Company may capitalise exploration and evaluation expenditure purchase costs as incurred provided that certain conditions are satisfied. All other exploration expenditure is expenses when its incurred. The Group capitalises acquisition expenditure relating to exploration and evaluation where it is considered likely to be recouped through the successful development or sale of the area of interest or where the activities have not reached a stage which permits a reasonable assessment of the existence of economically recoverable reserves. While there are certain areas of interest from which no reserves have been extracted, the directors are of the continued belief that such expenditure should not be written off since feasibility studies in such areas have not yet concluded.
Taxation
The Group is subject to various taxes in Australia and at times significant judgement is required in determining the Group's liability associated with these taxes. The Group estimates its tax liabilities based on its understanding of the transactions and the tax laws in the local jurisdictions in which it operates. Should the final outcome of these matters be different from the initial assessment, such differences will impact the Group's liabilities in the period in which such determination is made.
Key Sources of Estimation Uncertainty
The following are the key assumptions concerning the future, and other key sources of estimation uncertainty at the end of the reporting period, that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities in the next financial year. The Group continues to focus on managing the various risk factors associated with development of its projects. This includes health, safety and environmental risks, inclement weather, contractor performance, operational ramp-up, contractual claims and disputes. Based on an assessment of contractual claims received to date and ongoing disputes, the Group's obligation for these has been provided for in the financial report.
Impairment of Exploration and Evaluation Expenditure
Exploration and evaluation expenditure is reviewed for impairment if there is any indication that the carrying amount may not be recoverable. The Directors are required to exercise judgement on future events and the likelihood of defining an economic reserve. Assumptions made are altered as exploration and evaluation continues and more information becomes available. Where it is evident that the value of exploration and evaluation expenditure cannot be recovered, the capitalised amount will be impaired through the statement of profit or loss and other comprehensive income.
The future recoverability of capitalised exploration and evaluation expenditure is dependent on several factors, including whether the Group decides to exploit the related lease itself or, if not, whether it successfully recovers the related exploration and evaluation asset through sale.
Factors that could impact the future recoverability include the level of reserves and resources, future technological changes, costs of drilling and production, production rates, future legal changes (including changes to environmental restoration obligations) and changes to commodity prices. At 30 June 2024, there were no triggers for impairment testing.
Share-Based Payment Transactions
The Company measures the cost of equity-settled transactions with Directors, employees and consultants by reference to the fair value of the equity instruments at the date at which they are granted. For options, the fair value is determined using the Black Scholes model. For performance rights with market conditions, the fair value is measured using a Monte Carlo pricing model. For performance rights with non-market conditions, the fair value is measured using the closing share price at grant date and management's estimation of the probability of vesting.
Rehabilitation Provision
The Group assesses site rehabilitation liabilities annually. The provision recognised is based on an assessment of the estimated cost of closure and reclamation of the areas using internal information concerning environmental issues in the exploration and previously mined areas, discounted to present value. Significant estimation is required in determining the provision for site rehabilitation as there are many factors that may affect the timing and ultimate cost to rehabilitate sites where mining and/or exploration activities have previously taken place. These factors include future development/exploration activity, changes in the cost of goods and services required for restoration activity and changes to the legal and regulatory framework. These factors may result in future actual expenditure differing from the amounts currently provided.
Recovery of Deferred Tax Assets
Deferred tax assets are recognised for deductible temporary differences only if the consolidated entity considers it is probable that future taxable amounts will be available to utilise those temporary differences and losses.
Mine Properties
The Group regularly checks for signs of asset impairment and calculates the recoverable amount of cashgenerating units when such signs are present. If an asset's carrying amount exceeds its recoverable amount, an impairment loss is recognised, which is the excess amount. The recoverable amount is determined as the higher of the asset's fair value less selling costs and its value in use.
Assets are assessed for impairment at the lowest level with identifiable cash flows. If an impairment loss later reverses, the asset's carrying amount is adjusted upward but not beyond its original amount. Reversals are immediately recognised in profit or loss. As of June 30, 2024, no impairment indicators were identified, and assessing recoverable amounts involves various estimates and assumptions like reserves, commodity prices, and operational factors. No impairment testing triggers were found.
Asset Acquisition not Constituting a Business
When an asset acquisition does not constitute a business combination, the assets and liabilities are assigned a carrying amount based on their relative fair values in an asset purchase transaction and no deferred tax will arise in relation to the acquired assets and assumed liabilities as the initial recognition exemption for deferred tax under AASB 112 applies. No goodwill will arise on the acquisition and transaction costs of the acquisition will be included in the capitalised cost of the asset. Estimates and judgements are required by the Group, taking into consideration all available information at the acquisition date, to assess the fair value of assets acquired, liabilities and contingent liabilities assumed.
Useful Life
The Group estimates the useful life of its tangible and intangible assets at the time of acquisition or capitalization and reviews these estimates regularly to ensure they remain appropriate. Useful life is assessed based on the expected period over which the asset is expected to generate economic benefits for the Group.
Incremental Borrowing Rate
The Group determines its incremental borrowing rate based on its estimated cost of borrowing over the term of the lease. The incremental borrowing rate reflects the specific terms and conditions of each lease, including the currency of the lease, the term, and any collateral provided by the lessee. The rate is also adjusted for credit risk specific to the Group.
Fair Value of Silver Stream
As disclosed in the Note 17 the fair value of the liability of silver stream payable has been calculated based on the latest Life of Mine model.
NOTE 2 – REVENUE AND OTHER INCOME
| 2024 | 2023 | |
|---|---|---|
| \$ | \$ | |
| (a) Revenue from contracts with customers |
||
| Contract and operational revenue | 147,229,949 | 67,755,184 |
| 147,229,949 | 67,755,184 | |
| (b) Other Income |
||
| Interest income | 1,376,797 | 564,960 |
| Profit From Sale of PPE | - | 1,868,097 |
| Other Income | 130,685 | 262,280 |
| Total other income | 1,507,482 | 2,695,337 |
The Group derives revenue from the transfer of goods and services over time in the following types and geographical regions:
| 2024 | Mining Services |
Mining and Exploration |
Other | Total |
|---|---|---|---|---|
| Type of goods or services | \$ | \$ | \$ | \$ |
| Contract and operational revenue – Recognised over time | 147,229,949 | - | - | 147,229,949 |
| Total external revenue from contracts with customers | 147,229,949 | - | - | 147,229,949 |
| 2023 | Mining Services |
Mining and Exploration |
Other | Total |
|---|---|---|---|---|
| Type of goods or services | \$ | \$ | \$ | \$ |
| Contract and operational revenue – Recognised over time | 67,755,184 | - | - | 67,755,184 |
| Total external revenue from contracts with customers | 67,755,184 | - | - | 67,755,184 |
During the year ended 30 June 2024 the Group's mining services revenue from the largest customer Golden Spur Pty Ltd (Bellevue Gold Project) amount to \$128,824,836 (2023: \$67,492,818). The Group has recognised the following assets and liabilities related to contracts with customers resulting from accrued revenue:
| 2024 | 2023 | |
|---|---|---|
| \$ | \$ | |
| Contract assets relating to contract mining services | 13,235,813 | 2,220,117 |
| Contract liabilities relating to contract mining services | - | - |
| NOTE 3 - EXPENSES | ||
|---|---|---|
| 2024 \$ |
2023 \$ |
|
| Depreciation Expenses | ||
| Depreciation expenses | 8,752,583 | 6,171,877 |
| Depreciation expenses – Right of Use Asset | 13,489,595 | 3,801,007 |
| 22,242,178 | 9,972,884 |
NOTE 4 - INCOME TAX EXPENSE
The Group and its acquired entities have formed a consolidated tax group, and all acquired entities are incorporated into this Group. As a result of the tax consolidated Group the Group is taxed as a single entity with the head entity in the Group being Develop Global Ltd.
| 2024 | 2023 | |
|---|---|---|
| \$ | \$ | |
| Income tax recognised in profit or loss | ||
| Current tax expense | 147,349 | - |
| Deferred tax expense | - | - |
| Total income tax expense | 147,349 | - |
| Loss before tax | (11,811,355) | (17,888,911) |
|---|---|---|
| Income tax using the domestic corporation tax rate of 30% (2024: 30%) | (3,543,407) | (5,366,673) |
| Increase/(decrease) in income tax expense due to: | ||
| Non-deductible expenses | 26,445 | 1,220,787 |
| Deductible expenses | - | - |
| Tax losses not brought to account | 3,664,311 | 4,145,886 |
| Income tax (credit) expense | 147,349 | - |
Unrecognised Deferred Tax Liabilities
The Group has a legally enforceable right to set off current tax assets against current tax liabilities and intends to settle on a net basis. Deferred tax liabilities not brought to account, are as follows:
| 2024 | 2023 | |
|---|---|---|
| \$ | \$ | |
| Taxable temporary differences | 55,182,181 | 54,938,850 |
| 55,182,181 | 54,938,850 |
Unrecognised Deferred Tax Assets
The Group hasn't recognised deferred tax assets as future income tax benefit will only be obtained if:
- › the Group derives future assessable income of a nature and of an amount sufficient to enable the benefit from the deductions for the losses to be realised;
- › the Group continues to comply with the conditions for deductibility imposed by tax legislation; and
- › no changes in tax legislation adversely affect the Group in realising the benefit.
Deferred tax assets not brought to account, the benefits of which will only be realised if the conditions for deductibility set out above occur, are as follows:
| 2024 | 2023 | |
|---|---|---|
| \$ | \$ | |
| Deductible temporary differences | 32,637,872 | 15,033,596 |
| Tax losses | 104,558,812 | 84,801,218 |
| 137,196,684 | 99,834,814 |
The Company will continue to reassess these assumptions as key growth milestones are achieved in the coming financial years.
The future recovery of these losses is subject to the Company satisfying the requirements imposed by the regulatory taxation authorities and passing the required continuity of ownership and same business test rules at the time the losses are expected to be utilised.
NOTE 5 - LOSS PER SHARE
| 2024 | 2023 | |
|---|---|---|
| Basic and Diluted loss per share (cents) | (5.29) | (10.72) |
| Weighted average number of ordinary shares during the year used in calculating basic loss per share |
226,088,882 | 166,948,977 |
The Group has made a loss so the potential of ordinary shares being issued from the exercise of options and performance rights has been excluded due to their anti-dilutive effect. The securities considered to not be dilutive totals 26,600,701.
NOTE 6 - AUDITOR'S REMUNERATION 2024 2023 \$ \$ Audit and review of financial statements 206,782 228,014 206,782 228,014
The BDO entity performing the audit of the Group transitioned from BDO Audit (WA) to BDO Audit Pty Ltd on 14 June 2024. The disclosures include amounts received or due and receivable by BDO Audit (WA) Pty Ltd, BDO Audit Pty Ltd and their respective related entities.
| NOTE 7 - TRADE AND OTHER RECEIVABLES | ||
|---|---|---|
| 2024 | 2023 | |
| \$ | \$ | |
| Trade and other receivables | 9,024,792 | 4,951,137 |
| 9,024,792 | 4,951,137 |
Accounts receivable are all payable in Australian dollars, are non-interest bearing and normally settled on 30-day terms. Refer to note 21 for details of the Company's exposure to liquidity risks on financial assets and liabilities. Trade receivables are initially recognised at fair value and subsequently measured at amortised cost using the effective interest method, less any allowance for expected credit losses. Trade receivables are generally due for settlement within 30 days. Other receivables are recognised at amortised cost, less any allowance for expected credit losses.
NOTE 8 - CASH AND CASH EQUIVALENTS
| 2024 | 2023 |
|---|---|
| \$ | \$ |
| 36,499,452 | 21,769,145 |
| 5,000,000 | - |
| 41,499,452 | 21,769,145 |
| (a) Reconciliation of Cash Flow from Operating Activities |
2024 | 2023 |
|---|---|---|
| \$ | \$ | |
| Loss for the year | (11,958,704) | (17,888,911) |
| Depreciation expense (PPE and ROU) | 22,242,178 | 9,972,884 |
| Impairment of goodwill | 2,126,356 | - |
| Share based payment expense | 6,800,423 | 3,363,230 |
| Finance expense | 1,279,395 | - |
| Net Profit/Loss on sale of plant & equipment | 146,334 | 2,013,801 |
| Changes In: | ||
| Trade and other receivables | (15,089,351) | (4,192,478) |
| Inventories | (1,585,238) | (2,022,886) |
| Trade and other payables | 6,263,983 | 12,125,483 |
| Employee provisions | 3,445,376 | 2,676,633 |
| Other provisions and contract liabilities | 1,127,979 | 5,295,568 |
| Lease liabilities | (3,799,733) | 897,904 |
| Cash flow provided for operations | 10,998,998 | 12,241,228 |
Non Cash investing and financing activities disclosed in other notes are:
- › Acquisition of right of use assets Note 11
- › Partial payment of an acquired subsidiary through shares Note 18
- › Options and shares issued to employees under the employee option and share scheme for non-cash consideration Note 20
| 2024 | 2023 | |
|---|---|---|
| Net Debt | \$ | \$ |
| Cash and Cash Equivalent | 41,499,452 | 21,769,145 |
| Finance Liabilities – repayable within one year | (7,652,579) | - |
| Finance Liabilities – repayable after one year | (9,421,142) | - |
| Lease Liabilities – repayable within one year | (14,507,476) | (11,837,506) |
| Lease Liabilities – repayable after one year | (9,230,447) | (16,075,642) |
| Net Debt | 687,808 | (6,144,0303) |
NOTE 9 - CONTRACT ASSETS
| 2024 | 2023 | |
|---|---|---|
| \$ | \$ | |
| Contract assets relating to contract mining services | 13,235,813 | 2,220,117 |
| 13,235,813 | 2,220,117 |
Develop's contract assets relate to the accrued revenue yet to be invoiced for work completed in the month of June 2024, are all payable in Australian dollars, are non-interest bearing and normally settled on 30-day terms. Contract assets is defined as the transferred goods or services where the Group is yet to establish an unconditional right to consideration.

| NOTE 10 - INVENTORIES | ||
|---|---|---|
| 2024 | 2023 | |
| \$ | \$ | |
| Consumables | 8,566,951 | 6,891,644 |
| Provision – Inventory Obsolescence | (935,655) | (845,586) |
| 7,631,296 | 6,046,058 | |
NOTE 11 - PROPERTY, PLANT AND EQUIPMENT AND RIGHT OF USE ASSETS
| 2024 \$ |
2023 \$ |
|
|---|---|---|
| Property, Plant and Equipment - at cost 1 | 74,904,645 | 44,337,819 |
| Capital Work in Progress | 4,514,349 | 2,850,386 |
| Accumulated Depreciation | (11,922,866) | (3,022,091) |
| 67,496,128 | 44,166,114 | |
| Right of Use Assets - at cost | 42,252,006 | 33,575,402 |
| Accumulated Depreciation | (19,237,705) | (7,021,223) |
| 23,014,301 | 26,554,179 |
- The plant at Woodlawn deemed not ready for use awaiting commencement of commercial production at Woodlawn for the commencement of depreciation
Movements in Property, Plant and Equipment Carrying Value
| Carrying amount at the beginning of year | 44,166,114 | 34,274,935 |
|---|---|---|
| Additions | 33,591,586 | 8,140,003 |
| Transfers to Mine Properties | (1,087,850) | - |
| Additions through acquisition of Subsidiary | 33,168 | 5,599,320 |
| Disposals | (346,466) | (856,454) |
| Depreciation expense | (8,860,424) | (2,991,690) |
| Carrying amount at the end of year | 67,496,128 | 44,166,114 |
| Movements in Right of Use Assets Carrying Value | ||
| Carrying amount at the beginning of year | 26,554,179 | 3,498,543 |
| Carrying amount at the end of year | 23,014,301 | 26,554,179 |
|---|---|---|
| Depreciation expense | (13,406,315) | (6,947,555) |
| Additions through acquisition of Subsidiary | 95,175 | - |
| Additions | 9,771,262 | 30,003,191 |
Ref to Note 15 for details on the Group's corresponding lease liabilities.
| NOTE 12 – EXPLORATION AND EVALUATION EXPENDITURE | ||
|---|---|---|
| 2024 | 2023 | |
| \$ | \$ | |
| Exploration & Evaluation Expenditure | 217,020,916 | 63,848,275 |
| 217,020,916 | 63,848,275 | |
| Movements in Carrying Amounts of Exploration and Evaluation Expenditure | ||
| Carrying amount at the beginning of year | 63,848,275 | 45,757,912 |
| Additions | 5,871,288 | 18,902,309 |
| Additions through acquisition of Corporate Entity (Note 18) | 147,180,706 | - |
| Rehab Adjustments | 120,647 | (505,703) |
| Impairment / Write Off | - | (306,243) |
| Carrying amount at the end of year | 217,020,916 | 63,848,275 |
The Group has assessed that there are no indicators that would require the Group to undertake an impairment assessment as at the reporting date. However, acknowledges the recoverability of the carrying amount of the exploration and evaluation assets is dependent on successful development and commercial exploitation, or alternatively, sale of the respective areas of interest.
NOTE 13 – MINE PROPERTIES
| 2024 | 2023 | |
|---|---|---|
| Mine Properties 1 | \$ | \$ |
| At cost | 83,017,334 | 68,266,641 |
| 83,017,334 | 68,266,641 | |
| Movements in Carrying Amounts of Mine Properties | ||
| Carrying amount at the beginning of year | 68,266,641 | 55,679,219 |
| Transfers from capital work in progress | 1,087,850 | - |
| Rehabilitation Adjustment | 179,094 | 75,568 |
| Additions - Development | 13,483,749 | 12,511,854 |
| Carrying amount at the end of year | 83,017,334 | 68,266,641 |
- The plant at Woodlawn deemed not ready for use awaiting commencement of commercial production at Woodlawn for the commencement of depreciation
Mine Properties have seen significant activity due to the initiation of construction work on the underground mining infrastructure at the Woodlawn Mine. This infrastructure was being developed for exploration purposes and to prepare for the eventual reopening of the Woodlawn Mine.
The Group has tested and assessed that there are no indicators of impairment. The recoverability of the carrying amount of the mine properties assets is dependent on successful development and commercial exploitation, or alternatively, sale of the respective areas of interest.
NOTE 14 - TRADE AND OTHER PAYABLES
| 2024 | 2023 | |
|---|---|---|
| \$ | \$ | |
| Trade and other payables | 16,662,990 | 9,862,059 |
| 8,783,456 | 9,387,722 | |
| Insurance premium funding | 896,824 | 829,506 |
| 26,343,270 | 20,079,287 |
Trade payables are unsecured, non-interest bearing and usually settled on 30-day terms.
The financial risk management can be found in Note 21. The carrying amount is the equivalent to the fair value due to the short term nature of the payable.

NOTE 15 – LEASE LIABILITIES
| 2024 | 2023 | |
|---|---|---|
| \$ | \$ | |
| Lease Liabilities - current | 14,507,476 | 11,837,506 |
| Lease Liabilities - non-current | 9,230,447 | 16,075,642 |
| 23,737,923 | 27,913,148 |
| 2024 | 2023 | |
|---|---|---|
| \$ | \$ | |
| Borrowings - current | 7,652,579 | - |
| Borrowings - non-current | 9,421,142 | - |
| 17,073,721 | - |
The significant increase in lease liabilities and Borrowings is resulting from the Group entering into a selection of financing arrangements to purchase PPE under various financing arrangement. Develop has a weighted interest rate of 6.92% over the following equipment financing facilities:
- › Sandvik limit of \$35M, drawn down to \$14.0M remaining at 30 June 2024, secured against each item of equipment financed, maturity date varies depending on the equipment but ranges from 30 months to 36 months
- › CBA limit of \$5M, drawn down to \$2.2M remaining at 30 June 2024, secured against each item of equipment financed, maturity date varies depending on the equipment but will range from 30 months to 36 months
- › Epiroc limit of \$6M, drawn down to \$1.2M remaining at 30 June 2024, secured against each item of equipment financed, maturity date varies depending on the equipment but will range from 30 months to 36 months
- › Cat Finance limit of \$8.3M with nil drawn at 30 June 2024, secured against each item of equipment financed, maturity date varies depending on the equipment but will range from 30 months to 36 months
- › NAB limit of \$15M, drawn down to \$7.4M remaining at 30 June 2024, secured against each item of equipment financed, maturity date varies depending on the equipment but will range from 30 months to 36 months
The statement of profit or loss shows the following amounts relating to leases:
› Interest expense (included in finance cost) \$1,871,081 (2023: 23,468)
The total cash outflow for leases in 2024 were \$15,891,237 (2023: \$69,963).
NOTE 16 - PROVISIONS
| 2024 \$ |
2023 \$ |
|
|---|---|---|
| Payroll Tax – current1 | 1,116,440 | 4,753,163 |
| Stamp Duty – ESS2 | 7,082,078 | - |
| 8,198,518 | 4,753,163 | |
| Rehabilitation Provision – non-current3 | 16,793,705 | 16,518,525 |
| 16,793,705 | 16,518,525 |
Notes:
-
- The Group has provided a provision for Payroll tax estimated payable on the current outstanding unlisted options and performance rights issued to employees as long-term incentives as per the Company's long term incentive plan.
-
- The Group has submitted its assessment for the Stamp Duty payable for the acquisition of the Essential Group and is awaiting the final approved lodgement from the Office of State Revenue.
-
- The Group assesses site rehabilitation liabilities on an annual basis. The provision recognised is based on an assessment of the estimated cost of closure and reclamation of the areas using internal information concerning environmental issues in the exploration and previously mined areas, discounted to present value. Significant estimation is required in determining the provision for site rehabilitation as there are many factors that may affect the timing and ultimate cost to rehabilitate sites where mining and/or exploration activities have previously taken place. These factors include future development/exploration activity, changes in the costs of goods and services required for restoration activity and changes to the legal and regulatory framework. These factors may result in future actual expenditure differing from the amounts currently provided.
During prior years 80% of the legal title to the tenement (that form the Whim Creek Project) transferred to ANAX (JV Partner). As such the Group has recognises 20% of the rehabilitation provision (2023: 20%). The fair value of the mine rehabilitation model inputs used are as follows:
| Whim Creek | 2024 | 2023 |
|---|---|---|
| Inflation Rate – CPI | 2.42% | 2.43% |
| Discount Rate | 4.24% | 3.92% |
| Estimated commencement of outflow | 2034 | 2033 |
| Woodlawn | 2024 | 2023 |
| Inflation Rate – CPI | 2.42% | 2.4% |
| Discount Rate | 3.98% | 3.79% |
| Estimated commencement of outflow | 2033 | 2032 |
NOTE 17 – CONTRACT LIABILITIES
| 2024 \$ |
2023 \$ |
|---|---|
| 25,487,846 | 24,359,867 |
| 25,487,846 | 24,359,867 |
The contract liabilities relate to the Nomad stream arrangement in respect of Woodlawn, the aggregate amount of silver to be delivered to Nomad will be capped at \$27 million. The present value of the contract liabilities are based on the following assumptions:
| 2024 | 2023 | |
|---|---|---|
| Discount Rate | 3.98% | 3.79% |
| Estimated commencement of outflow | 2025 | 2024 |
NOTE 18 – ACQUISITION OF ESSENTIAL METALS
On 3rd July 2023 the Company announced the proposed acquisition of a 100% interest in Essential Metals Ltd (Essential) including the following subsidiaries Golden Ridge North Kambalda Pty Ltd (Golden Ridge) and Western Copper Pty Ltd (Western Copper) which form the Essential consolidated Group (the Group). The Acquisition includes the Pioneer Dome exploration project asset and selection of Joint ventures. The acquisition was deemed to be completed on the 26th of October 2023.
The acquisition does not meet the definition of a business in accordance with AASB 3 Business Combinations as it met the business concentration test. As such the acquisition has been accounted for as an asset acquisition whereby fair value of consideration is allocated to net identifiable assets acquired on a relative fair value basis. The fair value of the consideration paid and allocation to net identifiable assets is as follows:
› The fair value of consideration given is 44,033,109 shares issued at a price of \$3.21/share with a total value of \$141,346,280
Acquisition related costs
- › The Group incurred acquisition-related costs of \$1,635,418 on legal fees and due diligence costs. These costs have been included as part of the acquisition cost and capitalised to the Exploration and Evaluation asset.
- › A provision for the estimated cost of stamp duty of \$7,082,078 has been included as part of the acquisition.
The allocation to net identifiable assets is as follows:
| Fair value | |
|---|---|
| \$ | |
| Assets | |
| Cash and cash equivalents | 5,863,992 |
| Trade and other receivables | 189,264 |
| Other assets | 1,406 |
| Right Of Use Asset | 95,175 |
| Property, plant, and equipment | 33,168 |
| Exploration and Evaluation Asset | 147,180,705 |
| Liabilities | |
| Trade and other payables | (2,370,593) |
| Lease Liability | (95,175) |
| Provision – Rehabilitation | (696,129) |
| Employee benefits | (138,037) |
| Total acquisition-date fair value of net assets acquired | 150,063,776 |
| Representing: | |
| Transaction Costs Capitalised | 8,717,496 |
| Shares issued to vendor | 141,346,280 |
| 150,063,776 |
NOTE 19 – CAPITAL AND RESERVES
| 2024 | 2023 | |
|---|---|---|
| \$ | \$ | |
| Ordinary shares fully paid | 429,034,531 | 228,283,584 |
| Share based payment reserve | 136,630,658 | 125,009,281 |
| 565,665,189 | 353,292,865 |
| Ordinary Shares fully paid | 2024 | 2024 | 2023 | 2023 |
|---|---|---|---|---|
| No. | \$ | No. | \$ | |
| At the beginning of reporting period | 180,987,603 | 228,283,584 | 161,097,317 | 202,081,283 |
| Exercise of Performance Rights - 2020LTIa1 | - | - | 141,934 | 959,621 |
| Shares issued on Acquisition of the Premium Group \$2.660 /share2 | - | - | 2,904,741 | 7,726,611 |
| Share issued to KMP \$3.300 /share3 | - | - | 191,000 | 630,300 |
| Option Conversion – DVPAW | - | - | - | - |
| Options Conversion DVPAW & DVPAZ - \$0.675/share4 | - | - | 14,652,611 | 9,890,513 |
| Option Conversion – DVPAY5 | - | - | 2,000,000 | 7,110,132 |
| Option Conversion – DVPAW 4 | 245,883 | 165,994 | - | - |
| Share Issue @ \$3.20 – Capital Raise6 | 15,625,000 | 50,000,000 | - | - |
| Share Issue @ \$3.20 to Supplier7 | 1,102,914 | 3,503,581 | - | - |
| ESS Acquisition @ \$3.218 | 44,033,109 | 141,346,280 | - | - |
| Share issue on exercise of performance rights -2023 STIP9 | 659,072 | 1,894,802 | - | - |
| Option Conversion – DVPAY5 | 1,400,000 | 4,909,192 | - | - |
| Transaction costs relating to share issues | - | (1,068,902) | - | (114,876) |
| At end of the reporting period | 244,053,581 | 429,034,531 | 180,987,603 | 228,283,584 |
Notes:
-
- 141,934 Performance rights issued to employees were converted to shares pursuant to the Company's Long-term Incentive Plan
-
- Share issued as consideration for the acquisition of the Premium Group (ref to ASX announcement 2-Dec-22)
-
- Shares were issued to Directors S In't Veld, M Woolhouse, M McMullen and M Blakiston as part of their participation in the placement approved by shareholders (ref to ASX announcement 2-Sep-22)
-
- Of the total exercised, B Beament converted 11,080,035 Options (Class: DVPAZ) to shares in his capacity as a shareholder (exercised price of \$0.675). These were issue from the capital raise (ref to ASX announcement 21-Feb-21)
-
- 2,000,000 Option converted by Michael McMullen pursuant to the Company's Long-term Incentive Plan. (ref to ASX announcement 10-Feb-23), 1,400,000 Option converted by M Blakiston pursuant to the Company's Long-term Incentive Plan (ref to announcement 19-Jun-24).
-
- Shares issued as part of the ANREO capital raise (ref to ASX announcement 3-Jul-23)
-
- Shares issued to supplies in lieu of cash payment for serviced (ref to ASX announcement 15-Sep-23 and 14-Nov-23)
-
- Shares issued as consideration for the Essential Metals Ltd acquisition at 1 DVP : 6.18 Essential Metals Ltd share held. The transaction settled on the 26-Oct-23 (ref to ASX announcement 3-Jul-23, 15-Sep-23 and 26-Oct-23).
-
- 659,072 Performance rights issued to employees were converted to shares pursuant to the Company's Long-term Incentive Plan
| NOTE 19 – CAPITAL AND RESERVES (CONTINUED) | |||||||
|---|---|---|---|---|---|---|---|
| Exercise Price |
Expiry Date |
Balance at beginning of period |
Issued | Exercised1 | Expired | Balance at end of period |
|
| \$ | No. | No. | No. | No. | No. | ||
| DVPAW | 0.675 | 18-Jul-23 | 1,048,467 | - | (245,883) | (802,584) | - |
| DVPAAA | 0.750 | 17-Jun-24 | 14,000,000 | - | (14,000,000) | - | - |
| DVPAY | 0.750 | 22-Jun-24 | 1,400,000 | - | (1,400,000) | - | - |
| DVPAAC | 5.000 | 01-Oct-24 | 200,000 | - | - | - | 200,000 |
| DVPAAB | 0.750 | 17-Jun-25 | 14,000,000 | - | - | - | 14,000,000 |
| DVPAAG | various | various | 2,165,000 | 50,000 | - | - | 2,215,000 |
| DVPAAJ | 4.380 | 5-Sep-25 | 100,000 | - | - | - | 100,000 |
| 32,913,467 | 50,000 | (15,645,883) | (802,584) | 16,515,000 |
Notes:
- 14,000,000 Option were exercised by B Beament but were not issued as Shares until the FY25 period (ref to ASX announcement 1-Jul-24)
NOTE 20 – SHARE-BASED PAYMENTS RESERVE
Share Based Payment Reserve – Performance Rights
Share-based payments including options and performance rights are granted at the discretion of the Board to align the interests of executives, employees, and consultants with those of shareholders.
Each option issued converts into one ordinary share of Develop Global on exercise. No amounts are paid or payable by the recipient on receipt of the option. Options neither carry rights to dividends nor voting rights. Options may be exercised at any time from the date of vesting to the date of their expiry by paying the exercise price.
Performance rights are granted under the Group's Long Term Incentive Plan for no consideration and are granted for a period not exceeding 5 years.
Options
Fair value of share options granted in the year
The fair value of the options at grant date was determined using a Black Scholes pricing method that took into account the exercise price, the term of the option, the share price at grant date and expected volatility of the underlying share, the expected dividend yield and the risk-free interest rate for the term of the option. The table below lists the inputs to the model used for valuation of the unlisted options. There has been no alteration of the terms and conditions of share-based payment arrangement since grant date. The fair value of the equity-settled share options granted under both the option and the loan plans is estimated as at the date of grant using the Black-Scholes model taking into account the terms and conditions upon which the options were granted. The expected life of the options is based on historical data and is not necessarily indicative of exercise patterns that may occur. The expected volatility reflects the assumption that the historical volatility is indicative of future trends, which may also not necessarily be the actual outcome. No other features of options granted were incorporated into the measurement of fair value.
Performance Rights
Fair value of performance rights granted in the year
For performance rights with market conditions, the fair value of services received is measured using a Monte Carlo pricing model. For performance rights with non-market conditions, fair value is measured using the closing share price at grant date. Vesting is based on the managements estimate of performance conditions being met which are listed below.
NOTE 20 – SHARE-BASED PAYMENTS RESERVE (CONTINUED)
During the year nil (FY23: 3,609,453) LTIP performance rights were granted to KEY MANAGEMENT PERSONNEL's.
Relating to the FY23 period, the company granted 478,532 performance rights which included 163,551 to Bill Beament and 34,567 to Ben MacKinnon calculated at a price of \$3.44/share (DVP closing price at 25 May 2024, the date approved at the EGM). In relation to the FY24 period the Group issued 478,913 rights of which 105,836 were to Bill Beament and 46,870 to Ben MacKinnon based on a share price of \$3.307/share. These performance rights are subject to vesting criteria results below.
| STIP Performance Indicator | Weighting | Approved FY24 STIP |
|---|---|---|
| People Safety & Environment 1 | 20% | 20% |
| Operation performance 2 | 50% | 47.5% |
| Financial 3 | 30% | 20% |
Notes:
-
- This includes achieving workforce numbers to fulfill budgeted activities, the Company's total recordable injury frequency rate being less than the WA Underground Industry average, and there being no significant environment incidents.
-
- This includes delivering an updated definitive feasibility report for Sulphur Springs and completing Woodlawn exploration and development campaign.
-
- This is achieving contract budgeted expenditure at Woodlawn, tendered profitability at Bellevue Gold and Group budget corporate overhead forecast numbers.
| 2024 | 2023 | |
|---|---|---|
| Reserves – Share Based Payments | \$ | \$ |
| Unlisted Options | 90,678,447 | 83,287,650 |
| Unlisted Rights | 6,060,114 | 1,829,534 |
| Share Based Payment Contingent Consideration | 39,892,097 | 39,892,097 |
| Total Reserves – Share Based Payments | 136,630,658 | 125,009,281 |
| 2024 | 2023 | |
|---|---|---|
| Recognition of share-based transactions | \$ | \$ |
| Unlisted Options | 749,989 | 1,008,847 |
| Unlisted Rights | 6,050,434 | 2,354,383 |
| Total share-based payments recognised in reserves | 6,800,423 | 3,363,230 |
Share Based Payment – Contingent Consideration
As part of the acquisition of Heron Resources Ltd Develop has agreed to payments of contingent consideration of up to \$70 million in cash or shares (or a combination thereof at the Company's discretion) dependent on the successful achievement of each of the milestones below. The Company is of the view that no milestone was achieved during the financial year:
- › \$12.5 million payable on definition of 550,000 tonnes ZnEq underground JORC Reserves,
- › \$7.5 million payable on definition of 680,000 tonnes ZnEq underground JORC Reserves,
- › \$20.0 million payable on triggering the "final investment decision milestone" payment in respect of Woodlawn, &
› \$30.0 million payable on 18 months of continuous commercial production from Woodlawn.
| 2024 | 2023 | |
|---|---|---|
| \$ | \$ | |
| Share Based Payment Contingent Consideration | 39,892,097 | 39,892,097 |
| 39,892,097 | 39,892,097 |
NOTE 20 – SHARE-BASED PAYMENTS RESERVE (CONTINUED)
Performance Rights
The performance condition of each tranche is set out as follows:
- Absolute Total Shareholder Return as per Notice of Meeting lodged on ASX 21/04/23 The Absolute Total Shareholder Return performance criteria will be assessed from the starting point of \$2.56 (being the 6-month VWAP for the period ended on 31 December 2022) over the Performance Period and measured based on the compound annual growth rate (CAGR) of the Company's Share price.
Absolute TSR Vesting Schedule:
| CAGR TSR | Proportion of absolute TSR Awards Vesting |
|---|---|
| Below 10% | Nil |
| 10% | 25% |
| Between 10% & 15% | Straight-line pro-rata between 25% & 50% |
| 15% | 50% |
| Between 15% & 20% | Straight-line pro-rata between 50% & 75% |
| 20% | 75% |
| Between 20% & 25% | Straight-line pro-rata between 75% & 100% |
| 25% and above | 100% |
- Relative Total Shareholder Return as per Notice of Meeting lodged on ASX 21/04/23 Total Shareholder Return (TSR) is a measure of investment return in percentage terms, adjusted for dividends and capital movements, from the start to the end of the performance period. The TSR of DVP is compared and ranked to the TSR of each peer Group constituent. Ranking is used to determine the proportion of Awards vesting based on the set vesting schedule.
Relative TSR Vesting Schedule:
| DVP TSR Percentile | Proportion of Relative TSR Awards Vesting |
|---|---|
| Below 25th percentile | 0% |
| At 25th percentile | 25% |
| Between 25th and 50th | Pro-rata vesting on a straight-line basis |
| At 50th percentile | 50% |
| Between 50th and 75th | Pro-rata vesting on a straight-line basis |
| 75th percentile and Above | 100% |
| Below 25th percentile | 0% |
| At 25th percentile | 25% |
-
- Mining services operating 5 projects
-
- Operating either as a mine owner or interest holders in 3 of the projects
-
- Achieving the environmental, social and governance strategy
-
- Bankable feasibility/Project finance (Sulphur Springs or Woodlawn
-
- Commercial/profitable Sulphur Springs/Woodlawn production
-
- Copper equivalent production of >30,000 tonnes per annum
-
- Copper equivalent production of >50,000 tonnes per annum
-
- Establishment/deployment of underground capability for partnerships and/or third-party services
-
- Sign on Bonus (subject to completion of a 3-years' service term)
NOTE 20 – SHARE-BASED PAYMENTS RESERVE (CONTINUED)
Holders of Performance Rights are not entitled to receive dividends prior to vesting and expire at the earlier of the date that is 5 years from the date of employment or upon termination of employment by either party. The following reconciles the performance rights outstanding at the beginning and end of the year:
| 2024 | 2023 |
|---|---|
| No. | No. |
| 4,397,053 | 1,127,267 |
| 1,142,720 | 3,609,453 |
| (348,665) | (197,733) |
| (659,072) | (141,934) |
| 4,532,036 | 4,397,053 |
Options
The following refers to unlisted options issued by the Company, other than those issued as part of a capital issue. 50,000 options were granted to Employees and subsequently expired forming part of the 560,000 forfeited options during the FY 2024 year (2023: 905,000). All the below options have expiry dates 5 years after vesting or on cessation of employment and nil expected dividend. The following outlines the options granted to employees and directors subject to the Company's longterm incentive plan. The fair value of options granted are calculated at the grant date using a Black Scholes option-pricing model which represents the fair value of services received in return for the share options granted.
| Fair Value at Grant Date \$/ Option |
Number Granted |
Grant Date | Vesting Date |
Share Price (\$) |
Exercise Price (\$) |
Expected Volatility |
Expected Life of Option (year) |
Risk Free interest rates (%) |
|
|---|---|---|---|---|---|---|---|---|---|
| Justine Magee | 0.5213 | 100,000 | 16/11/2023 | 16/11/2024 | 2.90 | 4.38 | 52% | 2 yrs. | 4.23% |
| Employees | 1.3012 -1.9209 |
50,000 | 3/7/2023 | 3/7/2025- 3/7/2028 |
3.46 | 4.74- 5.75 |
73% | 2.5 yrs. - 5.5 yrs. |
3.90% -4.04% |
| Total | 150,000 |
| 2024 | 2023 | |
|---|---|---|
| Share Based Payments Reserve – Options | No. | No. |
| Balance at beginning of the year | 31,895,000 | 32,990,000 |
| Granted during the year | 50,000 | 905,000 |
| Forfeited during the year* | (560,000) | - |
| Exercised during the year | (15,400,000) | (2,000,000) |
| Balance at end of the year | 15,985,000 | 31,895,000 |
*530,000 options have been forfeited on cessation of employment however are yet to be updated on the ASX as at the 30 June 24.

NOTE 21 – FINANCIAL INSTRUMENTS – FAIR VALUES AND RISK MANAGEMENT
Capital management
The Group manages its capital to ensure that entities in the Group will be able to continue as a going concern while maximising the return to stakeholders through the optimisation of the debt and equity balance. The Group's overall strategy remains unchanged during the financial year.
The capital structure of the Group consists of debt, cash and cash equivalents and equity attributable to equity holders of the parent, comprising issued capital, reserves and retained earnings. None of the Group's entities are subject to externally imposed capital requirements.
Operating cash flows are used to maintain and expand operations, as well as to make routine expenditures such as tax, dividends and general administrative outgoings. Gearing levels are reviewed by the Board on a regular basis in line with its target gearing ratio, the cost of capital and the risks associated with each class of capital.
Categories of financial instruments
| Weighted Average Interest Rate |
2024 \$ |
2023 \$ |
|
|---|---|---|---|
| Financial assets | |||
| Cash and cash equivalents | 0.25% (2023: 0.16%) |
41,499,452 | 21,769,145 |
| Trade and other receivables | -% (2023: -%) |
9,024,792 | 4,951,137 |
| Contract Asset | -% (2023: -%) |
13,235,813 | 2,220,117 |
| Other Assets (NSW Depart Enviro Bond) |
0.25% (2023: 0.16%) |
7,007,139 | 3,577,000 |
| Financial Assets at FVOCI (Level 1) | -% (2023: -%) |
412,500 | - |
| 71,179,696 | 32,517,399 | ||
| Financial liabilities | |||
| Lease liabilities | 6.96% (2023: 6.65%) |
23,737,923 | 27,913,148 |
| Borrowings | 6.76% (2023: -%) |
17,073,721 | - |
| Trade and other payable | -% (2023: -%) |
26,343,270 | 20,020,287 |
| 67,154,914 | 47,933,435 |
Financial risk management objectives
The Group is exposed to Market risk (including interest rate risk), credit risk and liquidity risk. The use of financial derivatives is governed by the Group's policies approved by the board of Directors, which provide written principles on foreign exchange risk, interest rate risk, credit risk, the use of financial derivatives and non-derivative financial instruments, and the investment of excess liquidity. Compliance with policies and exposure limits is reviewed by management on a continuous basis. The Group does not enter into or trade financial instruments, including derivative financial instruments, for speculative purposes.
NOTE 21 – FINANCIAL INSTRUMENTS – FAIR VALUES AND RISK MANAGEMENT (CONTINUED)
Market Risk
Interest rate risk management
The sensitivity analysis below has been determined based on the exposure to interest rates at balance date and the stipulated change taking place at the beginning of the financial period and held constant throughout the reporting period. A 20-basis point increase is used when reporting interest rate risk internally to management and represents management's assessment of the change in interest rates.
The Group's main interest rate risk arises from borrowings. Borrowings obtained at variable rates expose the Group to interest rate risk. Borrowings obtained at fixed rates expose the Group to fair value risk.
At balance date, if interest rates had been 20 basis points higher or lower and all other variables were held constant, the Group's earnings would increase/decrease by \$272,122 (2023: \$113,012).
Fair value of financial assets and liabilities
The fair value of the Group's financial assets and financial liabilities at balance date approximates their carrying amounts.
Credit risk management
Credit risk refers to the risk that a counterparty will default on its contractual obligations resulting in financial loss to the Group and arises principally from the Group's receivables. The carrying amounts of financial assets and contract assets represent the maximum credit exposure. There were no trade and other receivables in arrears.
The Group's exposure and the credit ratings of its counterparties are continuously monitored. The Company has adopted a policy of only dealing with creditworthy counterparties and obtaining sufficient collateral/security bonds where appropriate, as a means of mitigating the risk of financial loss from defaults.
To measure the expected credit losses, trade receivables and contract assets have been grouped based on shared credit risk characteristics and the days past due. The contract assets relate to unbilled work in progress and have substantially the same risk characteristics as the trade receivables for the same types of contracts. The Group has therefore concluded that the expected loss rates (Nil) for trade receivables are a reasonable approximation of the loss rates for the contract assets. The expected loss rates are based on the payment profiles of sales and the corresponding historical credit losses experienced within this period. The historical loss rates are adjusted to reflect current and forward looking information on macroeconomic factors affecting the ability of the customers to settle the receivables.
The credit risk on liquid funds is limited because the counterparties are banks with an "A" or higher credit ratings assigned by international credit rating agencies. At risk amounts are as follows:
| 2024 | 2023 | ||
|---|---|---|---|
| \$ | \$ | ||
| Financial assets | |||
| Cash and Cash Equivalents | 41,499,452 | 21,769,145 | |
| Trade and Other Receivable | 9,024,792 | 4,951,137 | |
| Contract Assets | 13,235,813 | 2,220,117 | |
| Other Assets | 7,007,139 | 3,577,000 | |
| 70,767,196 | 32,517,399 |

NOTE 21 – FINANCIAL INSTRUMENTS – FAIR VALUES AND RISK MANAGEMENT (CONTINUED)
Liquidity risk management
Liquidity risk is the risk that the Group will not be able to meet its financial obligations as and when they fall due. The Group's approach to managing liquidity is to ensure, as far as possible, that it will always have sufficient liquidity to meet its liabilities as and when they fall due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Group's reputation.
Ultimate responsibility for liquidity risk management rests with the Board, which has established an appropriate liquidity risk management framework for the management of the Group's short, medium, and long-term funding and liquidity management requirements. The Group net liability financial position in FY24 is risk the Group may not be liquid in the future. The Group manages this liquidity risk by maintaining adequate reserves by continuously monitoring forecast and actual cash flows, identifying when further capital raising or other initiatives are required.
The following table details the Group's remaining contractual maturity for its non-derivative financial liabilities. The tables are based on the undiscounted cash flows of financial liabilities and include both interest and principal cash flows.
| Carry Amount |
Contractual Cash flow |
Weighted Average |
||||
|---|---|---|---|---|---|---|
| 2024 | \$ | <1 Year | 2 Years | 3 Years | 4+ Years | Interest Rate |
| Financial liabilities | ||||||
| Trade and Other Payable | 26,343,270 | 26,343,270 | - | - | - | -% |
| Lease liabilities | 23,737,923 | 17,938,032 | 10,065,791 | 1,564,565 | 245,728 | 6.96% |
| Borrowings | 17,073,721 | 7,321,110 | 6,598,420 | 2,078,202 | - | 6.76% |
| 67,154,914 | 51,602,412 | 16,664,211 | 3,642,767 | 245,728 | ||
| Carry Amount |
Contractual Cash flow |
Weighted Average |
|||
|---|---|---|---|---|---|
| \$ | <1 Year | 2 Years | 3 Years | 4+ Years | Interest Rate |
| 20,020,287 | 20,020,287 | - | - | - | % |
| 27,913,148 | 12,545,740 | 11,262,884 | 4,673,565 | 1,441,767 | 6.65% |
| 47,933,435 | 32,566,027 | 11,262,884 | 4,673,565 | 1,441,767 | |
Fair value of financial assets and liabilities
The Group's financial assets and financial liabilities are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method when it's the expected payments of such revenue is material impacted by the time value of money. The fair value of the financial assets and financial liabilities approximates their carrying amounts due to the short timeframe of the payment terms.
Fair value hierarchy
The level in the fair value hierarchy within which the financial asset or financial liability is categorised is determined on the basis of the lowest level input that is significant to the fair value measurement being:
- Level 1. Quoted prices (unadjusted) in active markets for identical assets or liabilities that the entity can access at the measurement date;
- Level 2. Inputs other than quoted prices included within first level that are observable for the asset or liability, either directly or indirectly; and
- Level 3. Unobservable inputs for the asset or liability.
NOTE 22 – CAPITAL COMMITMENTS
Exploration Expenditure Commitments
Exploration expenditure commitments represent tenement rentals and expenditure requirements that may be required to be met under the relevant legislation should the consolidated entity wish to retain tenure on all current tenements in which the consolidated entity has an interest. Capital expenditure contracted for at the end of the reporting period but not recognised as liabilities is as follows:
Capital Commitments
Capital commitments represents values of PPE on order which the Company has financially committed to purchase at the end of the reporting period but not recognised as liability is a follows:
| 2024 | 2023 | |
|---|---|---|
| \$ | \$ | |
| Exploration Expenditure - not later than 12 months | 2,969,000 | 252,436 |
| Capital Expenditure | 33,088,473 | 10,157,734 |
| 36,057,473 | 10,410,170 |
NOTE 23 – OPERATING SEGMENTS
The Group has identified its operating segments based on internal management reports that are reviewed by the Board (the Chief Operating Decision Makers) in assessing performance and in determining the allocation of resources.
The Group reports its business results as Three operating segments being the Develop Mining Services, Mining and Exploration and Corporate. All are operating within the Australian resources sector. The measurement of segment results is in line with the basis of information presented to management for internal management reporting purposes and the performance of each segment is measured based on EBITDA contribution. The accounting policies applied for internal reporting purposes are consistent with those applied in the preparation of the financial statements. All non-current assets of the Group exclusive of, where applicable, financial instruments and deferred tax assets, are in Australia.
| 2024 | Mining Services | Mining and Exploration |
Corporate | Total |
|---|---|---|---|---|
| \$ | \$ | \$ | \$ | |
| Revenue | ||||
| External Revenue | 147,229,949 | - | - | 147,229,949 |
| Total Revenue | 147,229,949 | - | - | 147,229,949 |
| Underlying EBITDA | 20,171,116 | (7,467,812) | - | 12,703,304 |
| Depreciation, Amortisation and Interest | (22,685,005) | (1,523,397) | (453,608) | (24,662,010) |
| Underlying Profit/Loss | (2,513,889) | (8,991,209) | (453,608) | (11,958,706) |
| Assets | 89,939,733 | 347,894,770 | 33,396,568 | 471,231,071 |
| Liabilities | (63,382,789) | (51,561,288) | (6,844,576) | (121,788,653) |
| Net Assets | 26,556,944 | 296,333,482 | 26,551,992 | 349,442,418 |
NOTE 23 – OPERATING SEGMENTS (CONTINUED)
| 2023 | Mining Services | Mining and Exploration |
Corporate | Total |
|---|---|---|---|---|
| \$ | \$ | \$ | \$ | |
| Revenue | ||||
| External Revenue | 67,755,184 | - | - | 67,755,184 |
| Total Revenue | 67,755,184 | - | - | 67,755,184 |
| Underlying EBITDA | 2,034,636 | (7,932,085) | (864,253) | (6,761,702) |
| Depreciation, Amortisation and Interest | (9,219,048) | (1,478,235) | (429,926) | (11,127,209) |
| Underlying Profit/Loss | (7,184,412) | (9,410,320) | (1,294,179) | (17,888,911) |
| Asset | 54,709,757 | 176,787,617 | 14,302,910 | 245,800,284 |
| Liability | (34,805,204) | (49,611,996) | (11,766,785) | (96,183,985) |
| Net Assets | 19,904,553 | 127,175,621 | 2,536,125 | 149,616,299 |
Major Customers
During the year ended 30 June 2024 \$128,825,436 (30 June 2024: \$67,755,184) of the Group's external revenue was derived from mining services revenue to an Australian producer.
Geographical information
All non-current assets of the Group are located in Australia.
NOTE 24 – PARENT INFORMATION
The following details information related to the Company (Develop Global Ltd) and presented here has been prepared using consistent accounting policies as presented in Note 1.The Parent entity did not have any contingent liabilities during the current or prior financial year other than disclosed in Note 27 and does not have any contractual commitments other than that disclosed in Note 22.
| 2024 | 2023 | |
|---|---|---|
| \$ | \$ | |
| Current assets | 28,802,470 | 8,455,899 |
| Non-current assets | 290,869,937 | 191,628,336 |
| Total assets | 319,672,407 | 200,084,235 |
| Current liabilities | 5,774,189 | 8,479,129 |
| Non-current liabilities | 573,791 | 2,004,069 |
| Total liabilities | 6,347,980 | 10,483,198 |
| Net Assets | 313,324,427 | 189,601,037 |
| Issued capital | 429,034,532 | 228,283,584 |
| Reserves | 136,043,158 | 125,009,281 |
| Accumulated losses | (251,299,655) | (160,710,750) |
| Loss for the year | (453,608) | (2,981,078) |
| Total equity | 313,324,427 | 189,601,037 |
Guarantees Entered into by the Company in Relation to Debts of its Subsidiaries
The Company has not entered into any Deed of Cross Guarantee in relation to the debts of its subsidiaries during the year ended 30 June 2024.
Material accounting policy information
The accounting policies of the parent entity are consistent with those of the consolidated entity as at 30 June 2024 and 30 June 2023. Subsidiaries are carried at cost not fair value.
NOTE 25 – RELATED PARTY TRANSACTIONS
Key Management Personnel Compensation
The aggregate compensation made to Directors and KMP of the Group is set out below:
| 2024 | 2023 | ||
|---|---|---|---|
| \$ | \$ | ||
| Short-term employee benefits | 948,144 | 706,092 | |
| Long-term employee benefits | 88,306 | 63,238 | |
| Share-based payments | 1,894,832 | 1,487,588 | |
| 2,931,282 | 2,256,918 |
Other Transactions with Key Management Personnel
Disclosures relating to KMP are set out in the Directors Report.
There were no loans to KMP during the year (2023: Nil).
During the financial year the Company paid \$456,683 to Gilbert + Tobin to provide legal consulting services, of which Michael Blakiston is a Partner. As at 30th June 2024, there was \$5,631 in Trade and Other Payables due to Gilbert + Tobin. Transactions between related parties are at arms length terms.
NOTE 26 – CONTROLLED ENTITIES
| Country of | Percentage Owned (%) | ||
|---|---|---|---|
| Incorporation | 2024 | 2023 | |
| Company: | |||
| Develop Global Ltd | Australia | ||
| Subsidiaries of Develop Global Ltd: | |||
| Jutt Resources Pty Ltd | Australia | 100 | 100 |
| Juranium Pty Ltd | Australia | 100 | 100 |
| CMG Gold Ltd | Australia | 100 | 100 |
| Venturex Pilbara Pty Ltd | Australia | 100 | 100 |
| Venturex Sulphur Springs Pty Ltd | Australia | 100 | 100 |
| Dev Mining Services Pty Ltd | Australia | 100 | 100 |
| Heron Resources Pty Ltd | Australia | 100 | 100 |
| Woodlawn Mine Holdings Pty Ltd | Australia | 100 | 100 |
| Tarago Operations Pty Ltd | Australia | 100 | 100 |
| Tarago Exploration Pty Ltd | Australia | 100 | 100 |
| Ochre Resources Pty Ltd | Australia | 100 | 100 |
| Hampton Nickel Pty Ltd | Australia | 100 | 100 |
| Premium Mining and Civil Pty Ltd | Australia | 100 | 100 |
| Premium Mining Personnel Pty Ltd | Australia | 100 | 100 |
| Essential Metals Pty Ltd | Australia | 100 | - |
| Golden Ridges North Kambalda Pty Ltd | Australia | 100 | - |
| Western Copper Pty Ltd | Australia | 100 | - |
| Tjiwarl Develop Pty Ltd | Australia | 50 | - |
NOTE 27 – CONTINGENCIES
The Group's contingencies are as follows:
- › A \$9 million payment (paid off over 5 years) to Atlas Iron for Haul Road Construction subject to the commencement of construction at the Sulphur Springs Zinc-Copper Project.
- › The Nomad stream arrangement relating to the Woodlawn project exists with an initial stream of silver deliverable capped at \$27m and second payment of A\$1.0 million for every 1Mt of tailings ore processed at a certain tenement at Woodlawn, capped at A\$10 million. The Group has made provision for the initial stream in its account however the second payment has not been provided for as a liability because treating of the tailing is not contemplated in the current life of mine model for Woodlawn.
NOTE 28 – EVENTS AFTER THE REPORTING PERIOD
- › 1st July 2024 14,000,000 shares were issued to Bill Beament for the conversion on 14,000,000 options in FY24.
- › 2nd August 2024 The Group announced the commercial terms for funding and offtake for the Woodlawn project with global trading house Trafigura.
- › 12th September The Group approved the issue of up to 3,482,500 ordinary shares to up to 366 employees not already covered by Group's long term incentive scheme (subject to vesting conditions including 3-years continuous employment). This is to ensure all eligible employees become owners and align their interests with Develop and it's strategic plan.
- › 20th September 2024 Develop announced the award of the contract for recommissioning of the Woodlawn processing plant, to GR Engineering Services triggering the "Final Investment Decision Milestone Payment" of up to \$20m to OMF Fund II (H) Ltd. Develop will make the milestone payment to OMF Fund II (H) Ltd via A\$10m worth of the Company's shares, at a 5-day VWAP of A\$2.08 per share, and up to \$10m in cash (funded by a placement of 5,000,000 shares at \$2.00/share to existing eligible institutional shareholders).
Consolidated Entity Disclosure Statement
Develop Global Limited
Consolidated entity disclosure statement as at 30 June 2024
| Body Corporate | Tax Residency | ||||
|---|---|---|---|---|---|
| Entity Holdings | Entity Type | Place formed or incorporated |
% of share capital held |
Australian or foreign |
Foreign jurisdiction |
| Develop Global Ltd | Body Corporate | Australia | 100% | Australia | n/a |
| Jutt Resources Pty Ltd | Body Corporate | Australia | 100% | Australia | n/a |
| Juranium Pty Ltd | Body Corporate | Australia | 100% | Australia | n/a |
| CMG Gold Ltd | Body Corporate | Australia | 100% | Australia | n/a |
| Venturex Pilbara Pty Ltd | Body Corporate | Australia | 100% | Australia | n/a |
| Venturex Sulphur Springs Pty Ltd | Body Corporate | Australia | 100% | Australia | n/a |
| Dev Mining Services Pty Ltd | Body Corporate | Australia | 100% | Australia | n/a |
| Heron Resources Pty Ltd | Body Corporate | Australia | 100% | Australia | n/a |
| Woodlawn Mine Holdings Pty Ltd | Body Corporate | Australia | 100% | Australia | n/a |
| Tarago Operations Pty Ltd | Body Corporate | Australia | 100% | Australia | n/a |
| Tarago Exploration Pty Ltd | Body Corporate | Australia | 100% | Australia | n/a |
| Ochre Resources Pty Ltd | Body Corporate | Australia | 100% | Australia | n/a |
| Hampton Nickel Pty Ltd | Body Corporate | Australia | 100% | Australia | n/a |
| Premium Mining and Civil Pty Ltd | Body Corporate | Australia | 100% | Australia | n/a |
| Premium Mining Personnel Pty Ltd | Body Corporate | Australia | 100% | Australia | n/a |
| Essential Metals Pty Ltd | Body Corporate | Australia | 100% | Australia | n/a |
| Golden Ridges North Kambalda Pty Ltd | Body Corporate | Australia | 100% | Australia | n/a |
| Western Copper Pty Ltd | Body Corporate | Australia | 100% | Australia | n/a |
| Tjiwarl Develop Pty Ltd | Body Corporate | Australia | 50% | Australia | n/a |
Basis of preparation
The consolidated entity disclosure statement has been prepared in accordance with subsection 295(3A)(a) of the Corporations Act 2001. The entities listed in the statement are Develop Global Limited and all the entities it controls in accordance with AASB 10 Consolidated Financial Statements.

Directors' Declaration
In the opinion of the directors of Develop Global Limited (the "Company"):
- (a) the consolidated financial statements and notes that are set out on pages 37 to 69 and the Remuneration report set out on pages 28 to 34 in the Directors' report, are in accordance with the Corporations Act 2001, including:
- (i) complying with Accounting Standards, the Corporations Regulations 2001 and other mandatory professional reporting requirements, and
- (ii) giving a true and fair view of the Group's financial position as at 30 June 2024 and of its performance for the financial year ended on that date, and
- (b) the remuneration disclosures contained in the remuneration report in the directors comply with 300A of the Corporation Act 2001, and Venturex Resources Limited Financial Report for the and Group Entities Year Ended 30 June 2021 28 122 180 205 DIRECTORS' REPORT
- (c) There are reasonable grounds to believe that Develop Global Ltd will be able to pay its debts as and when they become due and payable. Directors' Report
- (d) The consolidated entity disclosure statement on page 70 is true and correct. Auditor's Independence Declaration
Note 1 confirms that the financial statements also comply with International Financial Reporting Standards as issued by the International Accounting Standards Board. A copy of the Auditor's Independence Declaration as required under section 307C of the Corporations Act 2001 is set out on page 24.
The directors have been given the declarations by the chief executive officer and chief financial officer required by section 295A of the Corporations Act 2001.
This declaration is made in accordance with a resolution of the directors.
BILL BEAMENT Managing Director Dated this 26th day of September 2024 BILL BEAMENT Managing Director Dated this 29th day of September 2021

Tel: +61 8 6382 4600 Fax: +61 8 6382 4601 www.bdo.com.au
Level 9, Mia Yellagonga Tower 2 5 Spring Street Perth, WA 6000 PO Box 700 West Perth WA 6872 Australia
Opinion INDEPENDENT AUDITOR'S REPORT
consolidated statement of profit or loss and other comprehensive income, the consolidated statement To the members of Develop Global Limited
to the financial report, including a summary of significant accounting policies and the directors' declaration. Report on the Audit of the Financial Report
In our opinion the accompanying financial report of the Group, is in accordance with the Corporations Opinion
Act 2001, including: (i) Giving a true and fair view of the Group's financial position as at 30 June 2023 and of its financial performance for the year ended on that date; and (ii) Complying with Australian Accounting Standards and the Corporations Regulations 2001. Basis for opinion We have audited the financial report of Develop Global Limited (the Company) and its subsidiaries (the Group), which comprises the consolidated statement of financial position as at 30 June 2024, the consolidated statement of profit or loss and other comprehensive income, the consolidated statement of changes in equity and the consolidated statement of cash flows for the year then ended, and notes to the financial report, including material accounting policy information, the consolidated entity disclosure statement and the directors' declaration.
We conducted our audit in accordance with Australian Auditing Standards. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the Financial In our opinion the accompanying financial report of the Group, is in accordance with the Corporations Act 2001, including:
- Report section of our report. We are independent of the Group in accordance with the Corporations Act 2001 and the ethical requirements of the Accounting Professional and Ethical Standards Board's (i) Giving a true and fair view of the Group's financial position as at 30 June 2024 and of its financial performance for the year ended on that date; and
- that are relevant to our audit of the financial report in Australia. We have also fulfilled our other (ii) Complying with Australian Accounting Standards and the Corporations Regulations 2001.
ethical responsibilities in accordance with the Code. Basis for opinion
We confirm that the independence declaration required by the Corporations Act 2001, which has been given to the directors of the Company, would be in the same terms if given to the directors as at the time of this auditor's report. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. Key audit matters We conducted our audit in accordance with Australian Auditing Standards. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the Financial Report section of our report. We are independent of the Group in accordance with the Corporations Act 2001 and the ethical requirements of the Accounting Professional and Ethical Standards Board's APES 110 Code of Ethics for Professional Accountants (including Independence Standards) (the Code) that are relevant to our audit of the financial report in Australia. We have also fulfilled our other ethical responsibilities in accordance with the Code.
Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the financial report of the current period. These matters were addressed in the context of our audit of the financial report, and in forming our opinion thereon, and we do not provide a separate We confirm that the independence declaration required by the Corporations Act 2001, which has been given to the directors of the Company, would be in the same terms if given to the directors as at the time of this auditor's report.
opinion on these matters. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
BDO Audit (WA) Pty Ltd ABN 79 112 284 787 is a member of a national association of independent entities which are all members of BDO Australia Ltd ABN 77 050 110 275, an Australian company limited by guarantee. BDO Audit (WA) Pty Ltd and BDO Australia Ltd are members of BDO International Ltd, a UK company limited by guarantee, and form part of the international BDO network of independent member firms. Liability limited by a scheme approved under Professional Standards Legislation.


Key audit matters
Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the financial report of the current period. These matters were addressed in the context of our audit of the financial report as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
Carrying value of exploration and evaluation assets
| Key audit matter | How the matter was addressed in our audit |
|---|---|
| At 30 June 2024 the carrying value of exploration and evaluation assets was disclosed in Note 12 of the financial report. As the carrying value of these Exploration and Evaluation Assets represents a significant asset of the Group, we considered it necessary to assess whether any facts or circumstances exist to suggest that the carrying amount of this asset may exceed its recoverable amount. Judgement is applied in determining the treatment of exploration expenditure in accordance with Australian Accounting Standard AASB 6 Exploration for and Evaluation of Mineral Resources. In particular: |
Our procedures included, but were not limited to: • Obtaining a schedule of the areas of interest held by the Group and assessing whether the rights to tenure of those areas of interest remained current at balance date; • Holding discussions with management as to the status of ongoing exploration programmes in the respective areas of interest; • Considering whether any such areas of interest had reached a stage where a reasonable assessment of economically recoverable reserves existed; • Considering whether any facts or circumstances existed to suggest impairment testing was required; |
| • Whether the conditions for capitalisation are satisfied; • Which elements of exploration and evaluation expenditures qualify for recognition; and Whether facts and circumstances indicate that the exploration and expenditure assets should be tested for impairment. |
• Verifying, on a sample basis, exploration and evaluation expenditure capitalised during the year for compliance with the recognition and measurement criteria of AASB 6; and • Assessing the adequacy of the related disclosures in Note 1(h) and Note 12 to the financial report. |
Accounting for Mine Properties Accounting for Mine Properties Key audit matter How the matter was addressed in our audit
Accounting for Mine Properties
| Key audit matter | How the matter was addressed in our audit |
|---|---|
| Accounting for Mine Properties under development Key audit matter relating to the Woodlawn Project is a key audit Accounting for Mine Properties under development |
Our procedures included, but were not limited to: How the matter was addressed in our audit Our procedures included, but were not limited to: • Verifying on a sample basis, mine development |
| matter due to: Key audit matter relating to the Woodlawn Project is a key audit Accounting for Mine Properties under development Accounting for Mine Properties matter due to: relating to the Woodlawn Project is a key audit • The size of Mine Properties under Accounting for Mine Properties under development matter due to: Development, which represents 18% of the • relating to the Woodlawn Project is a key audit The size of Mine Properties under Group's total assets as at 30 June 2024; and Key audit matter matter due to: Development, which represents 18% of the • The size of Mine Properties under Group's total assets as at 30 June 2024; and • Development, which represents 18% of the During the year the Group capitalised • The size of Mine Properties under Accounting for Mine Properties under development Group's total assets as at 30 June 2024; and significant expenditure as Mine Properties. • Development, which represents 18% of the During the year the Group capitalised relating to the Woodlawn Project is a key audit • Group's total assets as at 30 June 2024; and significant expenditure as Mine Properties. Mine Properties are recorded by the Group in During the year the Group capitalised matter due to: significant expenditure as Mine Properties. accordance with AASB 116 Property, Plant and • Mine Properties are recorded by the Group in During the year the Group capitalised • The size of Mine Properties under Equipment. The standard prescribes that accordance with AASB 116 Property, Plant and significant expenditure as Mine Properties. Mine Properties are recorded by the Group in Development, which represents 18% of the expenditure shall be recognised as an asset if, and Equipment. The standard prescribes that accordance with AASB 116 Property, Plant and Group's total assets as at 30 June 2024; and Mine Properties are recorded by the Group in only if: expenditure shall be recognised as an asset if, and Equipment. The standard prescribes that accordance with AASB 116 Property, Plant and • During the year the Group capitalised only if: expenditure shall be recognised as an asset if, and • It is probable that future economic benefits Equipment. The standard prescribes that significant expenditure as Mine Properties. only if: associated with the item will flow to the entity; • expenditure shall be recognised as an asset if, and It is probable that future economic benefits Mine Properties are recorded by the Group in and associated with the item will flow to the entity; • only if: It is probable that future economic benefits accordance with AASB 116 Property, Plant and and • associated with the item will flow to the entity; The cost of the item can be measured reliably. • It is probable that future economic benefits Equipment. The standard prescribes that and • associated with the item will flow to the entity; The cost of the item can be measured reliably. expenditure shall be recognised as an asset if, and |
How the matter was addressed in our audit Our procedures included, but were not limited to: expenditure capitalised during the year for compliance • Verifying on a sample basis, mine development with the measurement and recognition criteria of expenditure capitalised during the year for compliance • Our procedures included, but were not limited to: Verifying on a sample basis, mine development accounting standards; with the measurement and recognition criteria of expenditure capitalised during the year for compliance • Verifying on a sample basis, mine development How the matter was addressed in our audit accounting standards; • with the measurement and recognition criteria of Evaluating the reasonableness of management's expenditure capitalised during the year for compliance accounting standards; assessment of indicators of impairment as at 30 June • with the measurement and recognition criteria of Evaluating the reasonableness of management's Our procedures included, but were not limited to: 2024 in accordance with Australian Accounting assessment of indicators of impairment as at 30 June • accounting standards; Evaluating the reasonableness of management's • Verifying on a sample basis, mine development Standards; 2024 in accordance with Australian Accounting assessment of indicators of impairment as at 30 June • Evaluating the reasonableness of management's expenditure capitalised during the year for compliance Standards; • 2024 in accordance with Australian Accounting Evaluating the reasonableness of management's assessment of indicators of impairment as at 30 June with the measurement and recognition criteria of Standards; classification of the project as under Development; • 2024 in accordance with Australian Accounting Evaluating the reasonableness of management's accounting standards; and classification of the project as under Development; • Evaluating the reasonableness of management's Standards; • Evaluating the reasonableness of management's and • classification of the project as under Development; Assessing the adequacy of the related disclosures in • Evaluating the reasonableness of management's assessment of indicators of impairment as at 30 June and Note 1(e) and Note 13 to the financial report. • classification of the project as under Development; Assessing the adequacy of the related disclosures in 2024 in accordance with Australian Accounting • and Note 1(e) and Note 13 to the financial report. Assessing the adequacy of the related disclosures in Standards; Note 1(e) and Note 13 to the financial report. • Assessing the adequacy of the related disclosures in • Evaluating the reasonableness of management's Note 1(e) and Note 13 to the financial report. classification of the project as under Development; and |
| • and The cost of the item can be measured reliably. only if: |
• It is probable that future economic benefits associated with the item will flow to the entity; Note 1(e) and Note 13 to the financial report. Accounting for acquisition of Essential Metals Limited
| Accounting for acquisition of Essential Metals Limited and Key audit matter Accounting for acquisition of Essential Metals Limited |
How the matter was addressed in our audit |
|---|---|
| • The cost of the item can be measured reliably. Key audit matter On 26 October 2023, the Group completed the Key audit matter acquisition of Essential Metals Limited for \$141.3 On 26 October 2023, the Group completed the million, through the issuance of Develop Global Key audit matter acquisition of Essential Metals Limited for \$141.3 On 26 October 2023, the Group completed the Accounting for acquisition of Essential Metals Limited Limited shares. million, through the issuance of Develop Global acquisition of Essential Metals Limited for \$141.3 On 26 October 2023, the Group completed the Limited shares. million, through the issuance of Develop Global The acquisition has been accounted for as an asset acquisition of Essential Metals Limited for \$141.3 Limited shares. acquisition and involved consideration as to the Key audit matter million, through the issuance of Develop Global The acquisition has been accounted for as an asset acquisition date and the recognition and acquisition and involved consideration as to the Limited shares. The acquisition has been accounted for as an asset On 26 October 2023, the Group completed the measurement of identifiable assets acquired and date and the recognition and acquisition and involved consideration as to the The acquisition has been accounted for as an asset acquisition of Essential Metals Limited for \$141.3 liabilities assumed. measurement of identifiable assets acquired and acquisition date and the recognition and acquisition and involved consideration as to the million, through the issuance of Develop Global liabilities assumed. measurement of identifiable assets acquired and The accounting for the acquisition was deemed to |
How the matter was addressed in our audit Our procedures included, but were not limited to: How the matter was addressed in our audit Our procedures included, but were not limited to: • Reviewing the acquisition agreements to understand How the matter was addressed in our audit Our procedures included, but were not limited to: the key terms and conditions, and confirming our • Reviewing the acquisition agreements to understand understanding of the transactions with management the key terms and conditions, and confirming our • Our procedures included, but were not limited to: Reviewing the acquisition agreements to understand including evaluating management's determination that understanding of the transactions with management the key terms and conditions, and confirming our • Reviewing the acquisition agreements to understand the acquisition represented an asset acquisition; How the matter was addressed in our audit including evaluating management's determination that understanding of the transactions with management the key terms and conditions, and confirming our the acquisition represented an asset acquisition; • including evaluating management's determination that Evaluating the group's determination of the understanding of the transactions with management Our procedures included, but were not limited to: the acquisition represented an asset acquisition; acquisition date and purchase consideration to • Evaluating the group's determination of the including evaluating management's determination that • Reviewing the acquisition agreements to understand underlying agreements and shares issued; • the acquisition represented an asset acquisition; acquisition date and purchase consideration to Evaluating the group's determination of the the key terms and conditions, and confirming our underlying agreements and shares issued; • acquisition date and purchase consideration to Assessing the acquisition date fair values of the |
| acquisition date and the recognition and Limited shares. liabilities assumed. be a key audit matter given the material nature of The accounting for the acquisition was deemed to measurement of identifiable assets acquired and The acquisition has been accounted for as an asset the acquisition and the related estimates and liabilities assumed. be a key audit matter given the material nature of The accounting for the acquisition was deemed to acquisition and involved consideration as to the judgements associated with the identification and the acquisition and the related estimates and be a key audit matter given the material nature of The accounting for the acquisition was deemed to acquisition date and the recognition and judgements associated with the identification and the acquisition and the related estimates and be a key audit matter given the material nature of measurement of identifiable assets acquired and |
• Evaluating the group's determination of the understanding of the transactions with management underlying agreements and shares issued; acquired assets and liabilities recognised, including • acquisition date and purchase consideration to Assessing the acquisition date fair values of the including evaluating management's determination that assessing the methodology used by the Group against acquired assets and liabilities recognised, including • Assessing the acquisition date fair values of the underlying agreements and shares issued; the acquisition represented an asset acquisition; the requirements of the Australian Accounting assessing the methodology used by the Group against acquired assets and liabilities recognised, including • Assessing the acquisition date fair values of the • Evaluating the group's determination of the Standards; the requirements of the Australian Accounting assessing the methodology used by the Group against |

determination of the fair value of assets acquired and liabilities assumed. and liabilities assumed.
Note 1(f), 1(l) and 18 of the financial report disclose the accounting policy for the asset acquisition and the significant judgements and estimates made. and liabilities assumed. Note 1(f), 1(l) and 18 of the financial report disclose the accounting policy for the asset acquisition and the significant judgements and estimates made.
- Obtaining management's external expert valuation report to assess the determination of the fair values of assets associated with the acquisition, in conjunction with our internal valuation specialists; • Obtaining management's external expert valuation report to assess the determination of the fair values of assets associated with the acquisition, in conjunction with our internal valuation specialists;
- Assessing the competency and objectivity of the external valuers and considered the valuation methodologies adopted; and report to assess the determination of the fair values of assets associated with the acquisition, in conjunction with our internal valuation specialists; external valuers and considered the valuation methodologies adopted; and
- Assessing the adequacy of the related disclosures in Note 1(f), 1(l) and 18 of the financial report. • Assessing the competency and objectivity of the external valuers and considered the valuation Note 1(f), 1(l) and 18 of the financial report.
Other information
The directors are responsible for the other information. The other information comprises the information in the Group's annual report for the year ended 30 June 2024, but does not include the Other information The directors are responsible for the other information. The other information comprises the information in the Group's annual report for the year ended 30 June 2024, but does not include the financial report and the auditor's report thereon.
Our opinion on the financial report does not cover the other information and we do not express any The directors are responsible for the other information. The other information comprises the information in the Group's annual report for the year ended 30 June 2024, but does not include the Our opinion on the financial report does not cover the other information and we do not express any form of assurance conclusion thereon.
In connection with our audit of the financial report, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial financial report and the auditor's report thereon. Our opinion on the financial report does not cover the other information and we do not express any form of assurance conclusion thereon. In connection with our audit of the financial report, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial report or our knowledge obtained in the audit or otherwise appears to be materially misstated.
If, based on the work we have performed, we conclude that there is a material misstatement of this In connection with our audit of the financial report, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
report or our knowledge obtained in the audit or otherwise appears to be materially misstated. Responsibilities of the Directors for the Financial Report
Responsibilities of the Directors for the Financial Report If, based on the work we have performed, we conclude that there is a material misstatement of this The directors of the Company are responsible for the preparation of:
- a) the financial report that gives a true and fair view in accordance with Australian Accounting other information, we are required to report that fact. We have nothing to report in this regard. Responsibilities of the Directors for the Financial Report a) the financial report that gives a true and fair view in accordance with Australian Accounting Standards and the Corporations Act 2001; and
- b) the consolidated entity disclosure statement that is true and correct in accordance with the The directors of the Company are responsible for the preparation of: a) the financial report that gives a true and fair view in accordance with Australian Accounting b) the consolidated entity disclosure statement that is true and correct in accordance with the Corporations Act 2001; and
Standards and the Corporations Act 2001; and for such internal control as the directors determine is necessary to enable the preparation of:
- for such internal control as the directors determine is necessary to enable the preparation of: i) the financial report that gives a true and fair view and is free from material misstatement, b) the consolidated entity disclosure statement that is true and correct in accordance with the Corporations Act 2001; and i) the financial report that gives a true and fair view and is free from material misstatement, whether due to fraud or error; and
- ii) the consolidated entity disclosure statement that is true and correct and is free of misstatement, for such internal control as the directors determine is necessary to enable the preparation of: i) the financial report that gives a true and fair view and is free from material misstatement, ii) the consolidated entity disclosure statement that is true and correct and is free of misstatement, whether due to fraud or error.
In preparing the financial report, the directors are responsible for assessing the ability of the group to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or to cease operations, or has no realistic alternative but to do so. whether due to fraud or error; and ii) the consolidated entity disclosure statement that is true and correct and is free of misstatement, whether due to fraud or error. In preparing the financial report, the directors are responsible for assessing the ability of the group to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or to cease operations, or has no realistic alternative but to do so.

Auditor's responsibilities for the audit of the Financial Report
Our objectives are to obtain reasonable assurance about whether the financial report as a whole is free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with the Australian Auditing Standards will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of this financial report. Auditor's responsibilities for the audit of the Financial Report Our objectives are to obtain reasonable assurance about whether the financial report as a whole is free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with the Australian Auditing Standards will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic
A further description of our responsibilities for the audit of the financial report is located at the Auditing and Assurance Standards Board website (http://www.auasb.gov.au/Home.aspx) at: decisions of users taken on the basis of this financial report. A further description of our responsibilities for the audit of the financial report is located at the
https://www.auasb.gov.au/admin/file/content102/c3/ar1_2020.pdf Auditing and Assurance Standards Board website (http://www.auasb.gov.au/Home.aspx) at:
This description forms part of our auditor's report. https://www.auasb.gov.au/admin/file/content102/c3/ar1_2020.pdf
Report on the Remuneration Report This description forms part of our auditor's report.
Opinion on the Remuneration Report Report on the Remuneration Report
We have audited the Remuneration Report included in pages 28 to 34 of the directors' report for the year ended 30 June 2024. Opinion on the Remuneration Report We have audited the Remuneration Report included in pages 28 to 34 of the directors' report for the
In our opinion, the Remuneration Report of Develop Global Limited, for the year ended 30 June 2024, complies with section 300A of the Corporations Act 2001. year ended 30 June 2024. In our opinion, the Remuneration Report of Develop Global Limited, for the year ended 30 June 2024,
Responsibilities complies with section 300A of the Corporations Act 2001.
The directors of the Company are responsible for the preparation and presentation of the Remuneration Report in accordance with section 300A of the Corporations Act 2001. Our responsibility is to express an opinion on the Remuneration Report, based on our audit conducted in accordance with Australian Auditing Standards. Responsibilities The directors of the Company are responsible for the preparation and presentation of the Remuneration Report in accordance with section 300A of the Corporations Act 2001. Our responsibility is to express an opinion on the Remuneration Report, based on our audit conducted in accordance with
BDO Audit Pty Ltd
BDO Audit Pty Ltd
Jarrad Prue Director Jarrad Prue
Perth, 26 September 2024

Supplementary Information
The following Supplementary Information is provided as at 18 September 2024: EQUITY SECURITIES HOLDER INFORMATION
Ordinary Shares
258,053,581 quoted fully paid ordinary shares (DVP). All ordinary shares carry one vote per share. 1,376,358 ordinary shares subject to escrow until 4 November 2024.
| Distribution of Fully Paid Ordinary Shares |
No of Holders | No of Units | % of Issued Capital |
|---|---|---|---|
| 100,001 and Over | 179 | 196,901,954 | 76.30 |
| 10,001 to 100,000 | 1,470 | 40,182,648 | 15.57 |
| 5,001 to 10,000 | 1,152 | 8,488,871 | 3.29 |
| 1,001 to 5,000 | 4,167 | 10,361,362 | 4.02 |
| 1 to 1,000 | 4,413 | 2,118,746 | 0.82 |
| Total | 11,381 | 258,053,581 | 100.00 |
Based on the price per security, number of holders with an unmarketable holding: 1,116, with a total 181,023, amounting to 0.07% of Issued Capital (\$1.98 – 18-9-2024).
| Twenty Largest Holders of Ordinary Fully Paid Shares | No of Shares | % | |
|---|---|---|---|
| 1 | MR WILLIAM JAMES BEAMENT | 50,221,622 | 19.46% |
| 2 | CITICORP NOMINEES PTY LIMITED | 36,417,364 | 14.11% |
| 3 | HSBC CUSTODY NOMINEES (AUSTRALIA) LIMITED | 32,727,284 | 12.68% |
| 4 | J P MORGAN NOMINEES AUSTRALIA PTY LIMITED | 10,390,858 | 4.03% |
| 5 | WYLLIE GROUP PTY LTD | 6,673,184 | 2.59% |
| 6 | BNP PARIBAS NOMINEES PTY LTD | 3,561,151 | 1.38% |
| 7 | HENGHOU INDUSTRIES (HONG KONG) LIMITED | 2,556,303 | 0.99% |
| 8 | UBS NOMINEES PTY LTD | 2,277,005 | 0.88% |
| 9 | HSBC CUSTODY NOMINEES (AUSTRALIA) LIMITED - A/C 2 | 2,197,560 | 0.85% |
| 10 | BNP PARIBAS NOMS PTY LTD | 2,134,910 | 0.83% |
| 11 | MR PAUL NICHOLAS ALLISON | 2,008,263 | 0.78% |
| 12 | BNP PARIBAS NOMINEES PTY LTD | 1,892,789 | 0.73% |
| 13 | MR GEOFFREY MUIR & MRS JACQUI MUIR | 1,525,425 | 0.59% |
| 14 | PRECISION OPPORTUNITIES FUND LTD | 1,500,000 | 0.58% |
| 15 | HSBC CUSTODY NOMINEES (AUSTRALIA) LIMITED | 1,440,661 | 0.56% |
| 16 | MICHAEL GERRARD BLAKISTON | 1,400,000 | 0.54% |
| 17 | MR MICHAEL JAMES MCMULLEN | 1,150,496 | 0.45% |
| 18 | AVR TEAM PTY LTD | 1,010,523 | 0.39% |
| 19 | JJNA NO 2 PTY LTD | 1,000,000 | 0.39% |
| 20 | CERTANE CT PTY LTD | 700,000 | 0.27% |
| Total | 162,785,398 | 63.08% |
Supplementary Information
Substantial Shareholders
The names of substantial Shareholders who have notified the Company in accordance with Section 671B of the Corporations Act are:
| Beneficial Owner | No of Shares | % | Date |
|---|---|---|---|
| Mr William Beament | 50,508,778 | 19.67 | 1/7/2024 |
| BlackRock Group | 12,926,461 | 5.30 | 13/7/2024 |
* Figures as reported on the last Substantial Shareholder notice received by the Company.
Security Holders
The names of the security holders with more than 20% of an unlisted class of security as at the date of this report are listed below:
| Holder | DVPAAB | DVPAAI |
|---|---|---|
| 75 cents | Nil | |
| William Beament | 14,000,000 | - |
| Michael Blakiston | - | 21,724 |
| Total holdings over 20% | 14,000,000 | 21,724 |
| Total | 14,000,000 | 21,724 |
| Total number of holders | 1 | 1 |
Options
No voting rights are attached to Options.
| Distribution of Options | No. of Holders | No. of Units | % of Options |
|---|---|---|---|
| 100,001 and Over | 7 | 15,450,000 | 93.27 |
| 10,001 to 100,000 | 16 | 1,115,000 | 6.73 |
| 5,001 to 10,000 | - | - | - |
| 1,001 to 5,000 | - | - | - |
| 1 to 1,000 | - | - | - |
| Total | 23 | 16,565,000 | 100.00 |
Performance Rights
No voting rights are attached to Performance Rights.
| Distribution of Options | No. of Holders | No. of Units | % of Performance Rights |
|---|---|---|---|
| 100,001 and Over | 8 | 3,927,995 | 86.54 |
| 10,001 to 100,000 | 16 | 570,431 | 12.57 |
| 5,001 to 10,000 | 3 | 23,835 | 0.53 |
| 1,001 to 5,000 | 5 | 16,918 | 0.37 |
| 1 to 1,000 | - | - | - |
| TOTAL | 32 | 4,539,179 | 100.00 |

Supplementary Information
CORPORATE GOVERNANCE
In recognising the need for the highest standards of corporate behaviour and accountability, the Directors of Develop support and have adhered to the principles of sound corporate governance. The Board recognises the recommendations of the ASX Corporate Governance Council and considers that the Company is compliant with many of those guidelines which are of importance to the commercial operations of the Company.
Details of Develop's current corporate governance practices is set out in the Company's corporate governance statement which can be viewed on the Company website at https://develop.com.au/corporate-governance/
SHAREHOLDER ENQUIRIES
All Shareholder queries (including Holding Details, Change of Address, Change of Name and Consolidation of Shareholder should be directed to the Share Registry:
Automic Group Pty Ltd Tel: (61) 1300 288 664
Level 5 191 St Georges Terrace Perth WA 6000
COMPANY SECRETARY
Elle Farris
HEAD OFFICE
Address: 234 Railway Parade; West Leederville WA 6007 Phone: 08 6389 7400
ANNUAL GENERAL MEETING
2pm (AWST), 8th November 2024 BDO level 9, Mia Yellagonga Tower 2, 5 Spring Street, Perth WA


REGISTERED OFFICE
234 Railway Parade West Leederville WA 6007 Australia
POSTAL ADDRESS
PO Box 1184 West Leederville WA 6901 Australia
T: +61 8 6389 7400 F: +61 8 9463 7836 E: [email protected] ABN: 28 122 180 205