| Schedule of Common Stock Outstanding Roll Forward |
| | | | | | | | | | | | | | | | | | | | | | (in thousands, except share numbers and per share amounts) | | Tamboran Common Stock | | Details | | Amount | | Balance at July 1, 2025 | | 16,717,289 | | | | | $ | 450,437 | | | Issuance of common stock: | | | | | | | | - as termination payment | | 50,000 | | | $ | 988 | | | | | - as prepayment of Facility Fee | | 112,740 | | | 2,188 | | | | - against vested equity awards | | 127,500 | | | 3,202 | | | | - under share purchase plan | | 537,794 | | | 11,255 | | | | - pursuant to Subscription Agreement | | 940,729 | | | 10,966 | | | | - as consideration for Falcon Acquisition | | 6,537,503 | | | 224,498 | | | | Other stock issuances | | 9,849,108 | | | 285,954 | | | | Total | | | | 539,051 | | | | Less: Transaction costs | | | | $ | (17,912) | | | 521,139 | | Balance at June 30, 2026 | | 34,872,663 | | | | | $ | 971,576 | |
|