| Schedule of Condensed Balance Sheet |
The following table summarizes the carrying amounts of TB1’s assets and liabilities included in the Group’s consolidated balance sheet for the year ended June 30, 2026 and 2025 (in thousands): | | | | | | | | | | | | | June 30, | | 2026 | | 2025 | | ASSETS | | | | | Current assets | | | | Cash and cash equivalents | $ | 10,885 | | | $ | 3,729 | | | Trade and other receivables: | | | |
| | | | | | | | | | | | | Joint interest billing | 890 | | | 8,191 | | | Intercompany receivable | — | | | 1,934 | | | ATO receivable | 2,956 | | | 722 | | | Other receivables | 38 | | | 113 | | | Prepaid expenses and other current assets | 5,056 | | | — | | | Total current assets | 19,825 | | | 14,690 | | | Natural gas properties, successful efforts method: | | | | | Unproved properties | 464,060 | | | 285,631 | | | Assets under construction - natural gas equipment | | | — | | | Operating lease right-of-use-assets | 1,283 | | | — | | | Finance lease right-of-use assets | 14,345 | | | 16,544 | | | Prepaid expenses and other non-current assets | 4,604 | | | 2,026 | | | Total non-current assets | 484,292 | | | 304,201 | | | TOTAL ASSETS | $ | 504,117 | | | $ | 318,891 | | | LIABILITIES | | | | | Current liabilities | | | | | Accounts payable and accrued expenses | $ | 44,788 | | | $ | 12,507 | | | Current portion of operating lease obligations | 1,451 | | | — | | Current portion of finance lease obligations | 14,410 | | | 15,307 | | | Total current liabilities | 60,649 | | | 27,814 | | | Finance lease obligations | 8,354 | | | 9,523 | | | Asset retirement obligations | 6,181 | | | 5,127 | | | Loan from Group | 247,762 | | | 163,016 | | Total non-current liabilities | 262,297 | | | 177,666 | | | TOTAL LIABILITIES | $ | 322,946 | | | $ | 205,480 | |
The following table summarizes the carrying amounts of SPCF Sub Trust’s assets and liabilities included in the Group’s consolidated balance sheet as of June 30, 2026 and 2025 (in thousands): | | | | | | | | | | | | | June 30, | | 2026 | | 2025 | ASSETS | | | | | Current assets | | | | Cash and cash equivalents | $ | 3,872 | | | $ | 1,935 | | | Restricted cash | 11,960 | | | — | | | Trade and other receivables: | | | | | | | | | | | | | ATO receivable | 396 | | | 123 | | | Other receivables | 45 | | | — | | | Loan to Group | — | | | 1,124 | | | Total current assets | 16,273 | | | 3,182 | | | Natural gas properties, successful efforts method: | | | | | | | | | Assets under construction - natural gas equipment | 72,287 | | | 24,441 | | | | | | | Prepaid expenses and other non-current assets | 2,608 | | | — | | Total non-current assets | 74,895 | | | 24,441 | | | TOTAL ASSETS | $ | 91,168 | | | $ | 27,623 | | LIABILITIES | | | | Current liabilities | | | | Accounts payable and accrued expenses | $ | 7,380 | | | $ | 4,364 | | | Advance against joint interest billings | — | | | 450 | | | Intercompany payable | 3,102 | | | 1,338 | | | | | | | Total current liabilities | 10,482 | | | 6,152 | | Asset retirement obligations | 204 | | | 95 | | | | | | | Long-term debt, net | 59,043 | | | — | | | Other non-current liabilities | 746 | | | — | | Total non-current liabilities | 59,993 | | | 95 | | TOTAL LIABILITIES | $ | 70,475 | | | $ | 6,247 | |
|