AI assistant
DEVELOP GLOBAL LIMITED — Interim / Quarterly Report 2026
Mar 9, 2026
64801_rns_2026-03-09_93699aa3-7c99-47e5-8540-bae96dcb91f7.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [596 x 126] intentionally omitted <==
ABN 28 122 180 205
==> picture [430 x 49] intentionally omitted <==
----- Start of picture text -----
Interim Financial Report
----- End of picture text -----
Half-Year ended 31 December 2025
0 Develop Global – Half Year Report - 31 December 2024
==> picture [596 x 112] intentionally omitted <==
Contents
About this Report .................................................................................................................................................................................... 2 We Are DEVELOP .................................................................................................................................................................................. 3 Directors’ Report ..................................................................................................................................................................................... 4 Auditor’s Independence Declaration………………………………………………………………………………………………………………….8 Consolidated Statement of Profit or Loss and Other Comprehensive Income for the Half-Year Ended 31 December 2025 ..................... 9 Consolidated Statement of Financial Position as at 31 December 2025 ................................................................................................ 10 Consolidated Statement of Changes in Equity for the Half Year Ended 31 December 2025 .................................................................. 11 Consolidated Statement of Cash Flows for the Half Year Ended 31 December 2025 ............................................................................ 13 Notes to the Consolidated Financial Statements ................................................................................................................................... 14 Directors’ Declaration............................................................................................................................................................................ 26 Independent Auditor’s Review Report ................................................................................................................................................... 27
DIRECTORS
Michael Blakiston Non-Executive Chair William (Bill) Beament Managing Director Shirley In’t Veld Non-Executive Director Justine Magee Non-Executive Director Duncan Bradford Non-Executive Director
COMPANY SECRETARY
Elle Farris
QUOTED SECURITIES
ASX Code: DVP
AUDITORS
BDO Audit Pty Ltd Level 9, Mia Yellagonga Tower 2 5 Spring Street Perth WA 6000 Australia
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
SHARE REGISTRY
Automic Group Level 2, 267 St Georges Terrace Perth WA 6000 Tel: (61) 1300 288 664 Email: [email protected]
WEBSITE
To view the FY26 Half-Year Report, the 2025 Annual Report, shareholder and company information, news announcements, background information on Develop’s projects, businesses and historical information, visit the Develop website at: www.develop.com.au
www.develop.com.au
1 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
About this Report
----- End of picture text -----
This FY26 Half-Year Report does not include all the notes of the type normally included in an annual financial report. Accordingly, this report is to be read in conjunction with the 2025 Annual Report for the year ended 30 June 2025 and any public announcements made by Develop Global Limited (Develop and the Company) during the reporting period in accordance with the continuous disclosure requirements of the Corporations Act 2001.
Develop is a company limited by shares that is incorporated and domiciled in Australia. Its shares are listed on the Australian Securities Exchange (ASX) under ASX ticker code DVP.
JORC Compliance Statement
The information in this Report that relates to Exploration Results is based on information by Mr Luke Gibson who is an employee of the Company. Mr Gibson is a member of the Australian Institute of Geoscientists, and Mr Gibson has sufficient experience with the style of mineralisation and the type of deposit under consideration.
The information in this Report relating to the Sulphur Springs Resources was previously released in the ASX announcement ‘Sulphur Springs Resource Update’ on 2 June 2023.
The information in this Report relating to the Woodlawn Underground Resources was previously released in the announcement ‘Resource Upgrade Paves Way for Funding”, dated 22 March 2024.
The information in this Report relating to the Sulphur Springs Reserves, Sulphur Springs production target, and forecast financial information derived therefrom was previously released in the ASX announcement ‘Sulphur Springs Updated DFS’ issued 30 June 2023.
The information in this Report relating to the Woodlawn Reserves, Woodlawn production target, and forecast financial information derived therefrom was previously released in the announcement ‘‘Woodlawn Production Restart Study” dated 3 April 2024.
The information contained in this Report relating to the Pioneer Dome Resources, Pioneer Dome production target, and forecast financial information derived, therefore, was previously released in the announcement ‘Positive Pioneer Dome Scoping Study supports the commencement of detailed studies’ issued 7 May 2024.
The information in this Report relating to the Sulphur Springs Definitive Feasibility Study, including the updated project economics, development parameters and financial outcomes, was previously released in the announcement “Updated DFS on Sulphur Springs – Substantial Value Uplift” dated 9 October 2025.
The Company confirms that: a) The form and context of the material in this Report has not been materially modified from the above previous announcements; b) It is not aware of any new information or data that materially affects the information included in the previous announcements; and c) in the case of estimates or mineral resources or ore reserves, that all material assumptions and technical parameters underpinning the relevant estimates continue to apply and have not materially changed; and c) it is uncertain that following further exploration and evaluation that the historical estimates will be able to be reported as mineral resources or ore reserves in accordance with the JORC 2012 Code.
2 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
We Are DEVELOP
----- End of picture text -----
Develop owns and operates a group of mines and deposits that produce copper, zinc, precious metals and lithium metals, which are all critical for the world’s economy.
The JORC Compliant Resource inventory of Develop’s base metals projects is 28.7 million tonnes grading 1.3% copper, 5.8% zinc, 1.0% lead and 31.3g/t silver containing >360,000 tonnes of copper metal and >1,600,000 tonnes of zinc metal. The Resource for its lithium deposit is 11.2 million tonnes @ 1.2% Li2O.
For more information, please visit www.develop.com.au
Our Business
==> picture [114 x 416] intentionally omitted <==
Woodlawn Project - Woodlawn is a high-grade copper-zinc mine located in the worldclass Lachlan Fold belt in NSW, 250km south-west of Sydney and 40km south of Goulburn.
Woodlawn advanced through commissioning during the period, delivering record throughput and strong improvements in recoveries as the operation moved into higher-grade mining areas. With nameplate capacity expected to be achieved in the 2026 March Quarter and initial bulk concentrate shipments already completed, the project is now positioned to enter steady-state production.
Sulphur Springs Project – is a high-grade copper-zinc development project that has commenced pre-development activities.
The project is located 144 km to the southeast of Port Hedland and includes the Sulphur Springs and Kangaroo Caves deposits together with tenements along the 27km Panorama Trend that contains six advanced targets that have returned minerlaised intersections of zinc and copper. The Updated Definitive Feasibility Study released in October confirmed a substantial uplift in project value with a Pre-Tax NPV8% of A$921 million.
Pioneer Dome - is a highly prospective, multi-commodity project with Lithium, caesium and beryllium deposits located approximately 130 km south of Kalgoorlie and 270 km north of the port of Esperance. The project covers an area of approximately 389 km² and is under review for the potential development to extract lithium ore.
Whim Creek Joint Venture Project (20%) - Located 115 km southwest of Port Hedland, the Project includes the Whim Creek, Mons Cupri, Salt Creek, and Evelyn deposits. Develop retains a 20% interest that is free carried through to a decision to mine by ANAX metals (owners of the remaining 80%).
Dev Mining Services – Develop’s Underground Mining Services division specializes in underground mine development and production activities across varying commodities (recent contracts include gold and lithium). The division currently has contracts with Bellevue Gold and OceanaGold and is active on a number of additional contract opportunities.
The contract division operates an incorporated Joint Venture with the Tjiwarl Traditional owners who hold native title over the region the Bellevue mine is located on.
3 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
Directors’ Report
----- End of picture text -----
The Directors present their report on the Group for the half-year ended 31 December 2025.
Directors
The following persons were Directors of the Company during the half-year and up to the date of this Report unless indicated otherwise:
Michael Blakiston Chairman and Independent Non-Executive Director Shirley In’t Veld Independent Non-Executive Director Justine Magee Independent Non-Executive Director William (Bill) Beament Managing Director Duncan Bradford Non-Executive Director (Appointed 29/10/25) (Ceased 10/11/2025) (Appointed 11/10/2025)
The Directors of the Company have been in office since the start of the financial period to the date of this report unless otherwise stated.
Principal Activities
The principal activities of the Group comprise the exploration, development and commissioning of its portfolio of future-facing base and battery metal projects, together with the provision of underground mining services through its Develop Mining Services (DMS) division. These activities include the ongoing commissioning and operation of the Woodlawn Copper-Zinc Mine in New South Wales and the advancement of the Sulphur Springs Copper-Zinc Project and the Pioneer Dome Lithium Project, all of which are located in Western Australia, and the continuation of the Mining Services division’s Bellevue contract (including operations of the Tjiwarl Develop JV).
4 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
Directors’ Report
----- End of picture text -----
Review of Operations
| Financial and Operating Highlights | Unit | 31 Dec 2025 | 31 Dec 2024 |
|---|---|---|---|
| Revenue | $M | 170,534,469 | 113,023,455 |
| EBITDA | 2% | 14% | |
| Net Profit/(loss) after tax | $M | 1,987,958 | 1,174,455 |
| Net cash from Operating activities | $M | 26,631,927 | 17,620,618 |
| Sustainability Highlights | |||
| Total lost-time injury frequency rate (LTIFR) | 0 | 0 | |
| Total Employees | No. | 651 | 433 |
| Inaugural Annual Modern Slavery Statement | Completed | Completed | |
| Better Mining Policy implemented | Completed | Completed | |
| Resources Highlights |
31 Dec 2025: 11.3Mt @ 1.8% Cu, 5.8% Zn, 2.1% Pb, 46gpt Ag & 0.5gpt Au Woodlawn – Resource 31 Dec 2024: 11.3Mt @ 1.8% Cu, 5.8% Zn, 2.1% Pb, 46gpt Ag & 0.5gpt Au 31 Dec 2025: 17.4Mt at 5.8% Zn, 1.0% Cu, 0.3% Pb, 21gpt Ag & 0.2gpt Au Sulphur Springs - Resource 31 Dec 2024: 17.4Mt at 5.8% Zn, 1.0% Cu, 0.3% Pb, 21gpt Ag & 0.2gpt Au Pioneer Dome – Resource 31 Dec 2025: 11.2Mt at 1.2% Li2O
Woodlawn – Resource
The Company focused its energy on its Woodlawn Copper-Zinc mine and Sulphur Springs Copper-Zinc project whilst reviewing the Pioneer Dome Lithium project. Total revenue generated from concentrate sales for the halfyear was $58.54m (31 December 2024: nil). The Company update the definite feasibility study at the Sulphur Springs Copper-Zinc project and has decided to start pre-development activities with a final investment decision due in the June quarter 2026.
During the half year the Company’s underground contract mining services division supported mining activities at Bellevue (ASX: BGL) as well as mining operations at Develop’s own Woodlawn Copper-Zinc mine and Sulphur Springs Copper-Zinc development project. Total revenue generated for the half-year from mining services was $150.67m (31 December 2024: $113.02m). During the half-year, the Company recorded a consolidated profit of $1.98m (31 December 2024 Profit: $1.17m).
5 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
Directors’ Report
----- End of picture text -----
Review of Operations (continued)
Cash and Borrowings
As at 31 December 2025, the Group held cash reserves of $180.39m (30 June 2025: $58.63m) and had unused borrowing facilities of $60.39m (30 June 2025: $57.46m).
Woodlawn Mine and Restart
The Company’s Woodlawn Copper-Zinc Mine is located in the world-class Lachlan Fold belt in NSW, 250km southwest of Sydney. Historically, the Woodlawn Mine operated from 1978 to 1998.
As at 31 December 2025, the Woodlawn Copper-Zinc Mine is advancing well through its commissioning phase, with operational performance continuing to strengthen.
The Company remains on track for Woodlawn to achieve nameplate processing capacity and transition to steady-state production in the March 2026 quarter, following the successful completion of first bulk concentrate shipments in the December 2025 quarter.
Sulphur Springs
The Sulphur Springs Copper-Zinc Project is located 144km southeast of Port Hedland in Western Australia. 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).
As at 31 December 2025, early site works progressed with the reinstatement of access routes, clearing of surface infrastructure areas and ongoing development of the underground box cut and twin declines. The Updated Definitive Feasibility Study released in October confirmed a substantial uplift in project value, ahead of a targeted Final Investment Decision in June 2026, highlighting a pre-tax NPV8% of A$921 million, a 59% pre-tax IRR, and life-of-mine free cash flow of A$1.46 billion.
Pioneer Dome
The Company acquired the Pioneer Dome project as part of the Essential Metals acquisition completed on the 26[th] of October 2023.
During the reporting period, the Company recommenced commercial and technical engagement, including preliminary discussions regarding mine-gate sales, toll-treatment arrangements and the potential development of a Company-owned processing facility. The Project remains fully permitted and capable of delivering first direct ship ore within six months and at a capital cost of A$35–40 million.
6 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
Directors’ Report
----- End of picture text -----
Share Capital
As of 31 December 2025, the Company had 329,985,475 quoted fully paid ordinary shares on issue (30 June 2025: 328,390,802) and 1,387,500 options on issue (unquoted), and 11,717,357 performance rights (unquoted).
Rounding of amounts
The Company falls under the category specified in Corporations Instrument 2016/191, issued by the Australian Securities and Investments Commission, concerning 'rounding-off'. In preparing the financial statements, amounts have been rounded to the nearest dollar or nearest million dollars, as appropriate. This rounding ensures clarity and readability of the financial information presented. For instance, amounts less than $1 million are rounded to the nearest dollar, while amounts equal to or greater than $1 million are rounded to the nearest million dollars.
Significant Changes in the State of Affairs
There was no significant change in the state of affairs of the Group during the reporting period.
Subsequent Events
There has not been any matter or circumstance occurring after the end of the financial period that has significantly affected, or may significantly affect, the operations of the Group, the results of those operations, or the state of affairs of the Group in future financial years.
Auditor’s Independence Declaration
A copy of the Auditor’s Independence Declaration, as required under section 307C of the Corporations Act 2001, is set out on the following page.
This Directors’ Report is signed in accordance with a resolution of the Board of Directors made pursuant to s.306(3)a of the Corporations Act 2001.
==> picture [106 x 27] intentionally omitted <==
Bill Beament
Managing Director
9th March 2026 Perth, Western Australia
7 Develop Global – Half Year Report - 31 December 2025
Tel: +61 8 6382 4600 Level 9, Mia Yellagonga Tower 2 Fax: +61 8 6382 4601 5 Spring Street www.bdo.com.au Perth, WA 6000 PO Box 700 West Perth WA 6872 Australia
==> picture [78 x 30] intentionally omitted <==
DECLARATION OF INDEPENDENCE BY JARRAD PRUE TO THE DIRECTORS OF DEVELOP GLOBAL LIMITED
As lead auditor for the review of Develop Global Limited for the half-year ended 31 December 2025, 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 review; and
-
No contraventions of any applicable code of professional conduct in relation to the review.
This declaration is in respect of Develop Global Limited and the entities it controlled during the period.
==> picture [73 x 49] intentionally omitted <==
Jarrad Prue
Director
BDO Audit Pty Ltd
Perth
9 March 2026
BDO Audit Pty Ltd ABN 33 134 022 870 is a member of a national association of independent entities which are all 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.
8 Develop Global – Half Year Report - 31 December 2025
for the Half-Year Ended 31 December 2025
| Note | 31 Dec 2025 | 31 Dec 2024 | |
|---|---|---|---|
| Revenue | |||
| Revenue from contracts with customers 2 |
170,534,469 113,023,455 |
||
| Other income 2 |
3,884,449 439,063 |
||
| Expenses | |||
| Directors, employees, and consultants’ expenses | (47,921,596) (52,534,469) |
||
| Mining and processing | (70,976,199) - |
||
| Raw material and consumables | (36,308,715) (32,044,659) |
||
| Share based payments 8 |
(8,510,547) (3,422,904) |
||
| Transport costs | (3,109,793) (1,837,498) |
||
| Finance costs | (2,361) (3,548,668) |
||
| Interest expense | (1,046,597) (733,221) |
||
| Depreciation and amortisation expenses | (11,848,229) (14,686,443) |
||
| Gain from sale of PPE | 129,534 11,438 |
||
| Other expenses | (335,975) (3,296,294) |
||
| Profit/(Loss) Before Income Tax | (5,511,560) 1,369,800 |
||
| Income tax(expense)/benefit | 7,499,518 (195,345) |
||
| Profit/(Loss) After Income Tax expense for the half-year | 1,987,958 1,174,455 |
||
| Other comprehensive income, net of income tax | |||
| Items that will not be reclassified to profit or loss | |||
| Changes in fair value of equity instruments at fair value through other comprehensive income |
217,500 (187,500) |
||
| Other comprehensive income/(loss)for the period, net of income tax | 217,500 (187,500) |
||
| Total Comprehensive Income/(Loss) for the Period | 2,205,458 986,955 |
||
| Profit/(Loss) attributable to: | |||
| Owners of Develop Global Limited | 1,632,524 939,305 |
||
| Non-controllinginterest | 355,434 235,150 |
||
| 1,987,958 1,174,455 |
|||
| Total Comprehensive Income/(Loss) Attributable | |||
| Owners of Develop Global Limited | 1,850,024 751,805 |
||
| Non-controllinginterest | 355,434 235,150 |
||
| 2,205,458 986,955 |
|||
| Profit/ (Loss) per share: | |||
| Basic earnings/(loss) per share (cents) | 0.50 0.44 |
||
| Diluted earnings/(loss) per share (cents) | 0.48 0.41 |
The above Consolidated Statement of Profit or Loss and Other Comprehensive Income should be read in conjunction with the accompanying notes.
9 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
Consolidated Statement of Financial Position as at 31 December 2025
----- End of picture text -----
| Note | 31 Dec 2025 30 June 2025 |
|---|---|
| Assets Current Assets Cash and cash equivalents Trade and other receivables 3 Contract Assets 2 Inventories Other assets Total Current Assets Non-Current Assets Property, plant and equipment 4 Right of use assets 4 Exploration and evaluation expenditure Mine properties 5 Deferred tax asset Other assets Total Non-Current Assets Total Assets Liabilities Current Liabilities Trade and other payables Lease liabilities 6 Borrowings 6 Provisions Employee benefits Contract Liabilities Total Current Liabilities Non-Current Liabilities Lease liabilities 6 Borrowings 6 Provisions Employee benefits Contract liabilities Total Non-Current Liabilities Total Liabilities Net Assets Equity Issued capital 7 Reserves 7, 8 Accumulated losses Total Equity Attributable to Owners Non-Controlling Interests Total Equity |
180,391,164 58,625,753 7,109,310 186,790,528 24,476,508 17,098,393 19,101,321 26,662,458 |
| 4,339,131 6,330,668 |
|
| 235,417,434 295,507,801 |
|
| 149,600,179 132,417,827 28,135,009 20,939,937 195,625,163 192,266,085 181,588,693 154,233,592 93,794,287 85,854,596 24,387,708 16,865,076 |
|
| 673,131,039 602,577,113 |
|
| 908,548,473 898,084,914 |
|
| 42,209,851 40,662,045 21,649,472 17,459,614 30,238,727 24,949,616 1,803,383 3,760,757 9,236,893 7,239,885 22,938,709 18,118,072 |
|
| 128,077,035 112,189,959 |
|
| 6,352,849 8,141,389 99,588,941 107,741,595 34,208,012 31,244,449 1,014,899 183,621 - 8,171,413 |
|
| 141,164,701 155,482,467 |
|
| 269,241,736 267,672,426 |
|
| 639,306,737 630,412,488 |
|
| 728,166,934 725,341,038 52,701,149 48,120,753 (142,118,865) (143,501,389) |
|
| 638,749,218 629,960,402 |
|
| 557,519 452,086 |
|
| 639,306,737 630,412,488 |
The above Consolidated Statement of Financial Position should be read in conjunction with the accompanying notes.
10 Develop Global – Half Year Report - 31 December 2025
==> picture [842 x 126] intentionally omitted <==
----- Start of picture text -----
Consolidated Statement of Changes in Equity for the Half Year Ended 31 December 2025
----- End of picture text -----
| Note | Issued Capital Share Based Compensation Reserve Asset Revaluation Reserve Non- Controlling Interest Accumulated Losses Total Equity |
|---|---|
| Balance as at 1 July 2024 Profit/(Loss) for the period Other comprehensive profit/(loss) for the period |
429,034,530 136,630,658 (587,500) 171,915 (215,807,185) 349,442,418 |
| - - (187,500) 235,150 939,305 986,955 |
|
| - - (187,500) 235,150 939,305 986,955 |
|
| Transactions With Owners In Their Capacity As Owners: |
|
| Issue of securities 7 Security issue costs 7 Performance rights expensed 8 Performance rights exercised 8 Performance rights expired 8 Options expensed 8 Options exercised 8 Options Expired 8 Restricted Shares Expenses 7 |
20,000,000 (17,500,000) - - - 2,500,000 |
| (393,944) - - - - (393,944) |
|
| - 3,118,680 - - - 3,118,680 |
|
| 1,174,031 (1,174,031) - - - - |
|
| - (55,410) - - - (55,410) |
|
| - 365,594 - - - 365,594 |
|
| 49,091,922 (49,091,922) - - - - |
|
| - (606,697) - - - (606,697) |
|
| - 600,736 - - - 600,736 |
|
| As at 31 December 2024 | 498,906,540 72,287,608 (775,000) 407,065 (214,867,881) 355,958,332 |
The above Consolidated Statement of Changes in Equity should be read in conjunction with the accompanying notes.
11 Develop Global – Half Year Report - 31 December 2024
==> picture [840 x 112] intentionally omitted <==
----- Start of picture text -----
Consolidated Statement of Changes in Equity for the Half Year Ended 31 December 2025
----- End of picture text -----
| Note | Issued Capital Share Based Compensation Reserve Asset Revaluation Reserve Non- Controlling Interest Accumulated Losses Total Equity |
|---|---|
| Balance as at 1 July 2025 Profit/(Loss) for the period Other comprehensive profit/(loss) for the period |
725,341,038 48,988,253 (867,500) 452,085 (143,501,389) 630,412,489 |
| - - 217,500 355,434 1,632,524 2,205,458 |
|
| - - 217,500 355,434 1,632,524 2,205,458 |
|
| Transactions With Owners In Their Capacity As Owners: |
|
| Security issue costs 7 Performance rights expensed 8 Performance rights exercised 8 Options expensed 8 Options exercised 8 Restricted Shares Expenses 7 Restricted Shares Cancelled 7 Dividends paid during the year |
178,245 - - - - 178,245 |
| - 5,256,579 - - - 5,256,579 |
|
| 2,595,399 (2,595,399) - - - - |
|
| - 165,379 - - - 165,379 |
|
| 52,252 (52,252) - - - - |
|
| - 2,073,865 - - - 2,073,865 |
|
| - (485,276) - - - (485,276) |
|
| - - - (250,000) (250,000) (500,000) |
|
| As at 31 December 2025 | 728,166,934 53,351,149 (650,000) 557,519 (142,118,865) 639,306,737 |
The above Consolidated Statement of Changes in Equity should be read in conjunction with the accompanying notes
12 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 126] intentionally omitted <==
----- Start of picture text -----
Consolidated Statement of Cash Flows for the Half Year Ended 31 December
2025
----- End of picture text -----
| Note | 31 Dec 2025 31 Dec 2024 |
|---|---|
| Cash Flows From Operating Activities Receipts from customers Payments to suppliers and employees Interest received Interest paid Income Tax paid Net cash provided by/(used in) operating activities Cash Flows From Investing Activities Payment for purchases of plant and equipment Proceeds from the sale of plant and equipment Dividends Payment for exploration and evaluation expenditure Payment for mine properties Net Cash acquired from the purchase of Corporate Entities Payment for other assets Net Cash Used in Investing Activities Cash Flows From Financing Activities Proceeds from share issues Capital raising costs Proceeds from borrowings Repayments of borrowings Repayments of lease liabilities Net Cash from Financing Activities Net Increase / (Decrease) in Cash and Cash Equivalents Cash and cash equivalents at the beginning of the financial half-year Cash and cash equivalents at the end of the financial half-year |
|
| 177,428,803 119,206,829 |
|
| (152,429,776) (100,636,147) |
|
| 3,172,494 509,245 |
|
| (1,539,594) (1,512,199) |
|
| - 52,890 |
|
| 26,631,927 17,620,618 |
|
| (10,079,385) (23,134,822) |
|
| - 12,000 |
|
| 250,000 - |
|
| (2,547,780) (387,151) |
|
| (39,483,808) (7,657,981) |
|
| - (14,382,079) |
|
| (7,491,000) - |
|
| (59,351,973) (45,550,033) |
|
| 180,000,000 10,000,000 |
|
| (6,061,006) (393,944) |
|
| - 102,397,000 |
|
| (8,770,724) (4,183,415) |
|
| (9,795,916) (8,492,849) |
|
| 155,372,354 99,326,792 |
|
| 122,652,308 71,397,377 |
|
| 57,738,856 41,499,452 |
|
| 180,391,164 112,896,829 |
The above Consolidated Statement of Cash Flows should be read in conjunction with the accompanying notes.
13 Develop Global – Half Year Report - 31 December 2024
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
Notes to the Consolidated Financial Statements
----- End of picture text -----
1. Reporting Entity
This Half-Year Report covers Develop and its subsidiaries. The Company is a public listed Company domiciled in Australia.
The Company’s registered office is at 234 Railway Parade, West Leederville, Western Australia.
The Group is a for-profit entity involved in the exploration and development of base metals and mining services.
Summary of Material Accounting Policy Information
a) Statement of Compliance
The half-year financial report is a general-purpose financial report prepared in accordance with the Corporations Act 2001 and AASB 134 ‘ Interim Financial Reporting’ . Compliance with AASB 134 ensures compliance with International Financial Reporting Standard IAS 34 ‘ Interim Financial Reporting’ . The halfyear report does not include notes of the type normally included in an annual financial report and should be read in conjunction with the most recent annual report.
b) Basis of Preparation
These condensed consolidated interim financial statements have been prepared on the basis of historical cost, except for certain non-current assets and financial instruments that are measured at revalued amounts or fair values. Historical cost is generally based on the fair value of the consideration given in exchange for assets. All amounts are presented in Australian dollars, unless others noted.
The interim report does not include all the notes normally included in annual consolidated financial statements. Accordingly, this report should be read in conjunction with the annual consolidated financial statements for the year ended 30 June 2025.
The accounting policies adopted are consistent with those of the previous financial year and corresponding interim reporting period, except for the adoption of new and amended accounting standards as set out below.
c) Going Concern
The condensed consolidated interim financial statements have been prepared on a going concern basis, which contemplates continuity of normal business activities and the realisation of assets and the settlement of liabilities in the normal course of business.
d) New or amended Accounting Standards and Interpretations adopted
The Group has adopted all of the new or amended Accounting Standards and Interpretations issued by the 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.
e) Key Judgements, Estimates and Assumptions
The preparation of the financial report requires judgement and the use of estimates and assumptions in applying the Group's accounting policies, which affect amounts reported for assets, liabilities, income and expenses. Actual results may differ from the judgements, estimates and assumptions. The judgements, estimates and assumptions applied in the half-year financial report, including the key sources of estimation uncertainty, are the same as those applied in the most recent annual financial report.
14 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
Notes to the Consolidated Financial Statements
----- End of picture text -----
2. Revenue and Other Income
The following is an analysis of the Group's revenue for the year from continuing operations:
| 31 Dec 2025 31 Dec 2024 |
|
|---|---|
| Revenue from Contracts with Customers Contract operational revenue Sale concentrate Other income |
|
| 111,999,363 113,023,455 |
|
| 58,535,106 - |
|
| 170,534,469 113,023,455 |
|
| Interest income on bank deposits | 3,830,525 406,717 |
| Other income | 53,924 32,346 |
| 3,884,449 439,063 |
The Group derives revenue from the transfer of goods and services over time and at a point of time in the following types:
| 2025 | Mining Services Mining and Exploration Other Total |
|---|---|
| Type of Goods of Service | $ $ $ $ |
| Recognised over time | 111,999,363 - - 111,999,363 - 58,535,106 - 58,535,106 111,999,363 58,535,106 - 170,534,469 |
| Recognised at apoint in time | |
| Total External Revenue | |
| 2024 | Mining Services Mining and Exploration Other Total |
| Type of Goods of Service | $ $ $ $ |
| Recognised over time | 113,023,455 - - 113,023,455 113,023,455 - - 113,023,455 |
| Total External Revenue |
During the period ended 31 December 2025 the Group’s mining services revenue from the largest customer Golden Spur Pty Ltd (Bellevue Gold Project) amounted to $111,999,363 (2024: $113,023,455). The Group’s largest customer for concentrate sales Trafigura Group Pte.Ltd., which had sales amounting to $58,535,106 (2024: $Nil) for the period.
15 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
Notes to the Consolidated Financial Statements
----- End of picture text -----
The Group has recognised the following assets and liabilities related to contracts with customers resulting from accrued revenue:
| 31 Dec 2025 30 June 2025 |
|
|---|---|
| Contract assets relating to contract mining services | 19,143,053 13,018,421 |
| Contract assets relating to mining projects | 5,333,455 4,079,972 |
| 24,476,508 17,098,393 |
| 3. Trade and Other Receivable |
|
|---|---|
| 31 Dec 2025 30 June 2025 |
|
| Trade and other receivables Other receivables – Capital raising |
7,109,310 12,631,528 - 174,159,000 |
| 7,109,310 186,790,528 |
Accounts receivable are all payable in Australian dollars, are non-interest bearing, and are normally settled on 30day terms. Refer to the Company’s annual report for the Company’s exposure to liquidity risks on financial liabilities. Trade and other receivables are non-interest bearing and are measured at fair value, less any allowance for expected credit losses. The net amount of goods and services tax (GST) recoverable from, or payable to, the taxation authority is included as part of receivables or payables. The carrying amount is the equivalent to the fair value due to the short-term nature of the receivable.
4. Property, Plant and Equipment
| 31 Dec 2025 30 June 2025 157,800,170 145,963,287 29,024,930 13,105,272 (37,224,921) (26,650,732) 149,600,179 132,417,827 69,991,139 55,660,455 (41,856,130) (34,720,518) 28,135,009 20,939,937 |
|
|---|---|
| Property, plant and equipment - at cost | |
| Capital work in progress | |
| Accumulated depreciation | |
| Right of use assets - at cost | |
| Accumulated depreciation | |
| Movement in Property, Plant and Equipment Carrying Value | |
| 31 Dec 2025 30 June 2025 |
|
| Carrying amount at the beginning of the period | 132,417,827 67,496,128 30,704,413 84,222,417 (2,947,872) (3,157,390) (10,574,189) (16,143,328) 149,600,179 132,417,827 |
| Additions | |
| Disposals | |
| Depreciation expense | |
| Carrying Amount at the End Of The Period Movement in Right of Use Asset Carrying Value |
|
| 31 Dec 2025 30 June 2025 |
|
| Carrying amount at the beginning of year Additions Depreciation expense Carrying Amount at the End Of The Period |
20,939,937 23,014,301 14,330,684 13,251,625 (7,135,612) (15,325,989) 28,135,009 20,939,937 |
Ref to Note 6 for details on the Group’s corresponding lease liabilities.
16 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
5. Mine Properties
| 31 Dec 2025 30 June 2025 |
|
|---|---|
| Mine properties - at cost | 181,588,693 154,233,592 |
| Movements in Carrying Amounts of Mine Properties | |
| 31 Dec 2025 30 June 2025 |
|
| Carrying amount at the beginning of the period | 154,233,592 83,017,334 - 26,462,094 2,110,355 14,533,143 30,288,908 32,480,887 (5,044,162) (2,259,866) |
| Transfers from exploration and evaluation | |
| Rehabilitation adjustment | |
| Additions - development | |
| Amortisation | |
| Carrying Amount at the End Of The Period | 181,588,693 154,233,592 |
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 commercial exploitation, or alternatively, sale of the respective areas of interest. Mine properties will transition to “in production” once continuous commercial production is reached and depreciated using the units of productions.
6. Borrowings and Lease Liabilities
| 31 Dec 2025 30 June 2025 |
|
|---|---|
| Current Liabilities Borrowings Lease liabilities Non-Current Liabilities Borrowings Lease liabilities |
30,238,727 24,949,616 21,649,472 17,459,614 |
| 51,888,199 42,409,231 |
|
| 99,588,941 107,741,595 6,352,849 8,141,389 |
|
| 105,941,790 115,882,984 |
17 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
Notes to the Consolidated Financial Statements
----- End of picture text -----
| 7. Capital and Reserves |
|
|---|---|
| 31 Dec 2025 30 June 2025 |
|
| Ordinary shares fully paid | 728,166,934 725,341,038 53,351,149 48,988,253 (650,000) (867,500) |
| Share-based payment reserve | |
| Asset revaluation reserve | |
| 780,868,083 773,461,791 During the half year ended 31 December 2025, the following movements in equity occurred: |
780,868,083 773,461,791 |
| Ordinary Shares fully paid | 31 Dec 2025 31 Dec 2025 |
30 June 2025 30 June 2025 |
|---|---|---|
| No. $ |
No. $ |
|
| At the beginning of reporting period Option conversion – DVPAAA(1) Share issue @ $2.00 – Capital raise(2) Share issue @ $2.92 – Orion payment(3) Share issue @ $2.08 – Orion payment(3) Shares issued @4.50- Capital raise(4) Option conversion – DVPAAB(5) Share rights conversion(6) Option conversion – DVPAAG(7) Share issue on exercise of Performance rights(8) Share issue on exercise of Performance rights(9) Option conversion - DVPAAG(10) Transaction costs relating to share issues Total Ordinary Shares At The End Of The Reporting Period Restricted shares held in the Employee Share Trust(11) Total Shares On Issue At The End Of The Reporting Period |
324,015,802 725,341,038 - - - - - - - - - - - - - - - - - - 1,205,599 2,595,399 3,433 52,252 - 178,245 |
244,053,581 429,034,530 14,000,000 49,091,921 5,000,000 10,000,000 1,712,329 5,000,000 4,807,692 10,000,000 40,000,000 180,000,000 14,000,000 47,160,364 21,724 74,948 7,526 8,833 412,950 1,236,197 - - - - - (6,265,756) |
| 325,224,834 728,166,934 |
324,015,802 725,341,038 |
|
| 4,760,641 329,985,475 |
4,375,000 328,390,802 |
18 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
Notes to the Consolidated Financial Statemen
----- End of picture text -----
Capital and Reserves (Continued)
Notes:
-
(1) 14,000,000 options were converted at an exercise price of $0.75/option by Bill Beament (Ref to ASX announcement 1-Jul-24) as approved at the AGM on the 9 June 2021.
-
(2) On 20 September 2024, the Company announced that the Board had signed the Woodlawn refurbishment contract with GR Engineering. This triggered the FID milestone of the Orion Settlement Deed for Woodlawn. As a result, the $17.5 million milestone payment to the Woodlawn Project vendor was triggered, which was satisfied by the issue of $10 million in new shares at a 5-day VWAP of $2.08 per share and a cash payment of $7.5 million raised via a capital placement at a share price VWAP of $2.00. The settlement of this milestone payment was completed in October 2024 (Ref to ASX announcement 2- Oct-24)
-
(3) On the 5th May 2025 the Group settled the $10.0 million milestone payment to Orion (triggered on the 30th April 2025) as per the deed of agreement settled for Woodlawn with the issue of $10 million in shares at a 5-day VWAP of $2.92 per share to Orion (Ref to ASX announcement 5-May-25).
-
(4) On 25[th] June 2025 the Group announced a capital raise of $180 million with the placement of 40,000,000 shares at a price of $4.50 per share (6.2% discount to the 5-day VWAP of $4.80). On the 2[nd] July the shares were issued on the ASX and funds settled (ref to ASX announcement 25-Jun-25 and 2-Jul-25).
-
(5) Issues of shares to B Beament on conversion of 14,000,000 shares (exercise price $0.53) (ref to ASX announcement 21-Feb-21)
-
(6) 21,724 Share rights issued to M Blakiston were converted to shares pursuant to the Company’s Incentive Plan
-
(7) 7,524 Options issued to employees were converted to shares with “cashless exercise” election pursuant to the Company’s Short and Long-term Incentive Plan (deemed exercise price $3.45).
-
(8) 412,950 performance rights issued to employees were converted to shares pursuant to the Company’s STIP.
-
(9) 1,205,599 performance rights issued to employees were converted to shares pursuant to the Company’s STIP.
-
(10) 3,433 Options issued to employees were converted to shares with “cashless exercise” election pursuant to the Company’s Short and Long-term Incentive Plan (deemed exercise price $3.57).
-
(11) 385,641 Restricted shares held in the Employee Share Trust we issued to employees during the period, 4,375,000 had previously been issued during the year ended 30 June 2025.
(a) Ordinary Shares
Ordinary shares entitle the holder to participate in dividends and the proceeds on the winding up of the Company in proportion to the number of and amounts paid on the shares held. The fully paid ordinary shares have no par value and the Company does not have a limited amount of authorised capital.
On a show of hands, every member present at a meeting in person or by proxy shall have one vote, and upon a poll, each share shall have one vote.
(b) Performance Rights
As at 31 December 2025, the Company has on issue 11,717,357 Performance Rights, which are unquoted. Subject to the satisfaction of performance hurdles, each Performance Right entitles the holder to one fully paid share for no consideration.
(c) Options
As at 31 December 2025, the Company has on issue 1,387,500 Options, which are unquoted. Subject to the satisfaction of performance hurdles, each Option entitles the holder to one fully paid share for the exercise price determined at the time of grant.
(d) Restricted Employee Share Scheme
As at 31 December 2025, the Company has on issue 4,490,000 shares which are held in the Employee share trust. The shares are restricted as per the term of the Employee Share Scheme is subject to the satisfaction of performance and time-based hurdles, each restricted share is equal to one fully paid share and released from the trust/restricted upon completion of the hurdles.
19 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
Notes to the Consolidated Financial Statements
----- End of picture text -----
| Employee Share Trust | |
|---|---|
| Balance at beginning of the period Acquisition of Shares by the Trust Balance at end of period |
31 Dec 2025 30 June 2025 |
| 4,375,000 - 385,641 4,375,000 |
|
| 4,760,641 4,375,000 |
| 8. Share-Based Payment Reserve Share-based payment contingent consideration Unlisted performance rights Unlisted options Restricted Employee Share Reserve |
|
|---|---|
| 31 Dec 2025 30 June 2025 |
|
| 17,392,097 17,392,097 30,793,115 28,131,935 1,469,593 1,356,466 3,696,344 2,107,755 |
|
| 53,351,149 48,988,253 |
(a) Share-Based Payment – Contingent Consideration
As part of the acquisition of Heron Resources Limited, 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.
The Company is of the view that no milestone was achieved during the period. The remaining milestone payments as at 31 December 2025 are below:
-
$30.0 million payable on 18 months of continuous commercial production from Woodlawn; and
-
$10.0 million payable 12 months after “18 months of continuous commercial production” payment.
| Share-based payment contingent consideration | 31 Dec 2025 30 June 2025 |
|---|---|
| 17,392,097 17,392,097 |
(b) Performance Rights
The performance condition of each tranche is set out as follows:
1. Absolute Total Shareholder Return as per Notice of Meeting lodged on ASX 21 April 2023. 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% |
20 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
Notes to the Consolidated Financial Statements
----- End of picture text -----
Share-Based Payment Reserve (continued)
2. Relative Total Shareholder Return as per Notice of Meeting lodged on ASX 21 April 2023 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 Develop 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:
| Develop 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% | |
| 3. | Mining services operating 5 projects | |
| 4. | Operating either as a mine owner or interest holders in 3 of the projects | |
| 5. | Achieving the environmental, social and governance strategy | |
| 6. | Bankable feasibility/Project finance (SS or WDL) | |
| 7. | Commercial/profitable SS/WDL production | |
| 8. | Copper equivalent production of >30,000 tonnes per annum | |
| 9. | Copper equivalent production of >50,000 tonnes per annum | |
| 10. | Establishment/deployment of underground capability for partnerships and/or third-party services | |
| 11. | Sign on Bonus (subject to completion | of a 3-years’ service term) |
| 12. | Service of Employment | |
| 13. | FY26 Performance Hurdles | |
| 14. | FY27 Performance Hurdles | |
| 15. | FY28 Performance Hurdles | |
| 16. | Short Term Incentives: |
| Performance Conditions | Approved Weighting |
|---|---|
| People, Safety and Environment | |
| KPI’s Included are based on retention rate of employees, participation in company | 20% |
| surveys, Lost time injury rate and no significant environment incidents. | |
| Operational Performance | |
| KPI’s included are based on achieving Woodlawn production and development budgets, | |
| reaching steady-state milling performance, delivering key Sulphur Springs project | 60% |
| milestones, meeting Bellevue mining physicals, and securing contract extensions within | |
| the Mining Services business unit. | |
| Financial Performance | |
| KPI’s included are based on achieving 90-100% of budget profitability at each individual | 20% |
| business unit level and as a group. |
21 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
Notes to the Consolidated Financial Statements
----- End of picture text -----
Share-Based Payment Reserve (continued)
Class |
Issued to Tranche Fair Value at Grant Date $/Right Number Granted Grant Date Expected Life |
|---|---|
| 2025 LTIP |
Ben MacKinnon 12, 13,14,15 3.55 873,047 10/09/2025 1 year |
| 2026 STIP* |
William (Bill) Beament 16 3.42 171,608 10/11/2025 1 year |
| 2025 LTIP |
Various Employees 13,14,15 3.42 225,000 03/11/2025 1 year |
| Total | 1,269,655 |
*FY2026 STIP is subject to achieving KPI’s as approved at the AGM for the FY26 period.
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:
| 31 December 2025 No. 30 June 2025 No. |
|
|---|---|
| Total Performance Rights on Issue | |
| Balance at the beginning of the period | 12,069,174 4,532,036 |
| Granted during the period | 1,269,655 8,223,199 |
| Expired during the period | (415,873) (273,111) |
| Exercised during the period | (1,205,599) (412,950) |
| Balance At the End Of The Period | 11,717,357 12,069,174 |
(c) Options
The following refers to unlisted options issued by the Company, other than those issued as part of a capital issue. Nil options were granted during the period (30 June 2025: 150,000). Details of these options issued are detailed below and all have expiry dates 1 year 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. The terms of the incentive plan are constantly reviewed to ensure relevance and effectiveness in aligning the interests of shareholders and employees
| 31 December | 30 June | |
|---|---|---|
| Share Based Payments Reserve – Options | 2025 | 2025 |
| No. | No. | |
| Balance at the beginning of the period | 1,427,500 | 15,985,000 |
| Granted during the period | - | 150,000 |
| Expired during the period | (36,567) | (699,974) |
| Exercised during the period | (3,433) | (14,007,526) |
| Balance At The End Of The Period | 1,387,500 | 1,427,500 |
22 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
Notes to the Consolidated Financial Statements
----- End of picture text -----
9. Capital Commitments & Contingencies
The Group has entered contracts to purchase property, plant and equipment for $44.2m (30 June 2025: $32.5m). These commitments are expected to settle in the next twelve months. This will be funded through equipment finance facilities.
Other than disclosed above, the Group’s capital commitments and contingencies have not changed since the last Annual Report.
10. Operating Segments
The Group has identified its operating segments based on internal management reports that are reviewed by the Board (chief operating decision makers) in assessing performance and in determining the allocation of resources.
The Group reports its business results as four operating segments being the Dev Mining Services, Mining and Exploration, Corporate and Internal Work. 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.
| 31 Dec 2024 | Mining Services Mining Corporate Total |
|---|---|
| $ $ $ $ |
|
| Revenue | 113,023,455 - - 113,023,455 |
| Revenue | |
| Total Revenue | 113,023,455 - - 113,023,455 |
| 25,681,167 (8,046,751) (988,451) 16,645,965 (14,047,544) (951,622) (472,344) (15,471,510) |
|
| Underlying EBITDA | |
| Depreciation, amortisation, interest and tax | |
| Profit/Loss after Tax | 11,633,623 (8,998,373) (1,460,795) 1,174,455 |
| At 31 December 2024 | 110,613,256 462,384,174 20,396,245 593,393,675 (69,904,669) (155,286,043) (12,244,631) (237,435,343) |
| Asset | |
| Liability | |
| Net Assets | 40,708,587 307,098,131 8,151,614 355,958,332 |
23 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
Notes to the Consolidated Financial Statements
----- End of picture text -----
Operating Segments (continued)
| 31 Dec 2025 | Mining Services Mining Corporate Internal Total |
|---|---|
| $ $ $ $ $ |
|
| Revenue | 150,671,000 58,535,106 - (38,671,637) 170,534,469 |
| Revenue | |
| Total Revenue | 150,671,000 58,535,106 - (38,671,637) 170,534,469 |
| 20,657,609 (11,700,922) (84,537) (5,319,410) 3,552,740 (17,638,251) (99,646) 10,142,836 6,030,278 (1,564,782) |
|
| Underlying EBITDA | |
| Depreciation, amortisation, interest and tax | |
| Profit/Loss after Tax | 3,019,358 (11,800,568) 10,058,299 710,868 1,987,958 |
| At 31 December 2025 | 113,996,270 550,008,796 248,626,394 (4,082,987) 908,548,473 (73,412,845) (188,947,401) (12,079,702) 5,198,212 (269,241,736) |
| Asset | |
| Liability | |
| Net Assets | 40,583,425 361,061,395 236,546,692 1,115,225 639,306,737 |
Major Customers
During the half year ended 31 December 2025, $150,671,000 (31 December 2024: $113,023,455) of the Group's revenue was derived from mining services revenue to Australian producers.
During the half year ended 31 December 2025, $58,535,106 (31 December 2024: $Nil) of the Group’s revenue was derived from international concentrate sales.
Geographical Information
All non-current assets of the Group are located in Australia.
11. Post-Reporting Date Events
There has not arisen in the interval between the end of the half year and the date of this report any 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 of the Group, in future financial years other than disclosed above.
12. Related Party Transactions
There were no loans to Key Management Personnel during the period (30 June 2025: Nil).
For further information on the share-based payments to Key Management Personnel, refer to note 8.
On 10 September 2025, 873,047 Performance rights were granted to Ben MacKinnon as part of long-term Incentive plan. The Performance Rights are subject to various performance hurdles.
On 10 November 2025, Shareholders approved the grant of 171,608 Performance Rights to Bill Beament, which form part of his short-term incentive opportunity for FY26. The Performance Rights are subject to various performance hurdles.
During the period, the Company incurred $20,166 to Acacia International to provide recruitment services, of which Managing Director, Bill Beament’s wife is the majority owner. As at December 2025 there was nil in trade and other payables due to Acacia International.
24 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
Notes to the Consolidated Financial Statements
----- End of picture text -----
Related Party Transactions (continued)
During the period, the Company incurred $57,266 to Gilbert + Tobin to provide legal consulting services, of which Non-Executive Director, Michael Blakiston is a Partner. As at 31 December 2025, there was $nil in Trade and Other Payables due to Gilbert + Tobin. It should be noted that Michael Blakiston was not the partner conducting the work provided by Gilbert + Tobin at any time during the period. Gibert + Tobin provides legal services to the Company (in which Michael Blakiston does not participate) and is engaged by management, in accordance with their delegated authority.
Transactions between related parties are on commercial terms and conditions and are no more favourable than those available to other parties unless otherwise stated.
25 Develop Global – Half Year Report - 31 December 2025
==> picture [596 x 112] intentionally omitted <==
----- Start of picture text -----
Directors’ Declaration
----- End of picture text -----
In the opinion of the directors of Develop:
-
(a) the consolidated interim financial statements and notes that are set out on pages 14 to 24 are in accordance with the Corporations Act 2001 , including:
-
(i) complying with the Australian Accounting Standard AASB 134 Interim Financial Reporting , the Corporations Regulations 2001 and other mandatory professional reporting requirements,
-
(ii) giving a true and fair view of the Group’s financial position as at 31 December 2025 and of its performance for the half year ended on that date,
-
(b) there are reasonable grounds to believe that the Company will be able to pay its debts as and when they become due and payable.
This declaration is made in accordance with a resolution of the directors. Signed in accordance with a resolution of directors made pursuant to section 303(5)(a) of the Corporations Act 2001.
==> picture [107 x 27] intentionally omitted <==
Bill Beament Managing Director
9th March 2026
26 Develop Global – Half Year Report - 31 December 2025
Tel: +61 8 6382 4600 Level 9, Mia Yellagonga Tower 2 Fax: +61 8 6382 4601 5 Spring Street www.bdo.com.au Perth, WA 6000 PO Box 700 West Perth WA 6872 Australia
==> picture [78 x 30] intentionally omitted <==
INDEPENDENT AUDITOR'S REVIEW REPORT
To the members of Develop Global Limited
Report on the Half-Year Financial Report
Conclusion
We have reviewed the half-year financial report of Develop Global Limited (the Company) and its subsidiaries (the Group), which comprises the consolidated statement of financial position as at 31 December 2025, 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 halfyear ended on that date, material accounting policy information and other explanatory information, and the directors’ declaration.
Based on our review, which is not an audit, we have not become aware of any matter that makes us believe that the accompanying half-year financial report of the Group does not comply with the Corporations Act 2001 including:
-
i. Giving a true and fair view of the Group’s financial position as at 31 December 2025 and of its financial performance for the half-year ended on that date; and
-
ii. Complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001.
Basis for conclusion
We conducted our review in accordance with ASRE 2410 Review of a Financial Report Performed by the Independent Auditor of the Entity . Our responsibilities are further described in the Auditor’s Responsibilities for the Review of the Financial Report section of our report. We are independent of the Group in accordance with the auditor independence requirements of 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 the audit of the annual financial report in Australia. We have also fulfilled our other ethical responsibilities in accordance with the Code.
We confirm that the independence declaration required by the Corporations Act 2001 which has been given to the directors of the Company, would be the same terms if given to the directors as at the time of this auditor’s review report.
Responsibility of the directors for the financial report
The directors of the Company are responsible for the preparation of the half-year financial report that gives a true and fair view in accordance with Australian Accounting Standards and the Corporations Act 2001 and for such internal control as the directors determine is necessary to enable the preparation of the half-year financial report that gives a true and fair view and is free from material misstatement, whether due to fraud or error.
BDO Audit Pty Ltd ABN 33 134 022 870 is a member of a national association of independent entities which are all 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.
Develop Global – Half Year Report - 31 December 2025
27
==> picture [78 x 30] intentionally omitted <==
Auditor’s responsibility for the review of the financial report
Our responsibility is to express a conclusion on the half-year financial report based on our review. ASRE 2410 requires us to conclude whether we have become aware of any matter that makes us believe that the half-year financial report is not in accordance with the Corporations Act 2001 including giving a true and fair view of the Group’s financial position as at 31 December 2025 and its financial performance for the half-year ended on that date and complying with Accounting Standard AASB 134 Interim Financial Reporting and the Corporations Regulations 2001 .
A review of a half-year financial report consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Australian Auditing Standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
BDO Audit Pty Ltd
==> picture [70 x 68] intentionally omitted <==
Jarrad Prue Director
Perth, 9 March 2026
28 Develop Global – Half Year Report - 31 December 2025
DOCUMENT NAME