OREMAVEN
XMM 7,722.00 -2.63% YTD +5.6% OM ASX 450.55 -2.56% YTD +0.1% OM PRECIOUS 349.20 -2.24% YTD +2.5% OM EX-PREC 418.91 -2.72% YTD -1.1% XAU 4,115.59 +2.31% YTD -4.9% GLD 375.49 +0.81% YTD -5.2% GDX 85.75 +1.37% YTD -0.0% SIL 77.33 -1.00% YTD -7.3% COPX 70.23 -5.81% YTD -1.8% URNM 40.07 -2.79% YTD -27.0%
2026-11-06
◂ Monitor LKE ASX

Lake Resources NL

DFS Unfunded Developer · Lithium · AR Rating locked: sign in to view v8.1 · lke-20261031t153943-full
Last 2026-11-06
A$0.029
1D
—
1M
—
YTD
—
1Y
—
Upside
Locked: sign in to view
Mkt cap
A$72M
EV
A$62.4M
Cash
A$10.1M
Debt
A$0

Funding, performance and ownership

Financials & Capital

As of 2026-09-30
Cash A$10.1M2026-06-30: 6,667,735 A$2026-09-30: 10,129,000 A$ Finite
Debt A$0 Net cash A$10.1M
Basic shares 2.5B 2026-10-07
Runway 6.74 quarters Appendix 5B item 8.7: total available funding A$29.0M (cash A$10.1M plus unused ATM capacity A$18.9M) over total relevant outgoings of A$4.3M in the September quarter.

Liquidity

Financial position

Cash of A$10.1M at 30 September 2026 covers about 6.7 quarters of current outgoings only when the ATM is used in full; the ATM remains subject to share price and to the 7.1 and 7.1A placement limits. Kachi capex (US$1,157M in the DFS Addendum) is about 100 times current liquidity, so project financing or a strategic partner is required before any construction.

Capital structure

Ownership and dilution

Ordinary shares
2.5B
Fully diluted
3.1B

Shares on issue 2,325,170,102 at 30 June 2026 (annual report p70). The presentation reports 2,483M basic shares at 7 October 2026: 157.5M shares issued through the ATM in the September quarter plus further ATM and other issues in the period, as the annual report and the September quarter Appendix 5B describe. Fully diluted 3,137M is the presentation figure; the valuation uses it without treasury-method adjustment (option exercise proceeds not added, which is conservative).

Security classes2
ClassTypeQuantityStrikeExpiry
Fully paid ordinary sharesOrdinary Share2.5B——
Options, performance stock units and restricted stock units outstanding (aggregate: fully diluted less basic, per the presentation; instrument detail in annual report notes 20 and the Appendix 3Y/proposed issue notices)Other654M——

KPI history

Operating metrics

Source values by period
Operating metric source table3
MetricProjectPeriodPeriod typeValueStatus
Cash and cash equivalents, 30 June 2026Company30 June 2026Point In Time6,667,735 AUDReported
Cash and cash equivalents, 30 September 2026Company30 September 2026Point In Time10,129,000 AUDReported
Total relevant outgoings (operating plus exploration and evaluation)CompanyQuarter to 30 September 2026Quarter4,306,000 AUDReported

Capital history

Capital events

1 events · newest first
DateEventAmountSharesPriceStatusTerms
2026-09-30RaisingA$7.9M157.5M—Completed—

Contracts and ownership

Material economic arrangements These are deals that can affect sales, costs, funding or ownership. An arrangement marked “Included in valuation” may already be built into a project estimate or the bridge to shareholder value. A separate amount is shown only when one can be estimated; do not add it again.

Complete As Disclosed · as of 2026-10-31

Arrangements disclosed in the FY26 annual report (note 27, Lilac shareholder terms), the September quarter report and the October presentation. The Lilac technology licence terms and the YPF Luz power letter of intent are not in the documents read and are recorded from their disclosed summaries only.

Lilac Solutions holds 20% of Kachi Lithium Pty Ltd and may earn a further 5% on Tier 1 product qualification. Lake's economic interest is modelled at 80%.

Joint Venture · Active
Counterparties
Lilac Solutions Inc.
Applies to
Kachi Lithium Brine Project (Phase 1, 25,000 tpa LCE) · Lithium
Economic direction
Burden
Period
Dates not stated
Key terms
Lilac economic interest in Kachi Lithium Pty Ltd: 20 pct
Further Lilac earn-in on Tier 1 product qualification: 5 pct
How it affects our valuation

No valuation treatment is available for this arrangement.

Lilac's Gen 4 ion-exchange technology underpins the DFS Addendum recovery (about 90 percent) and the reduced well and module count. Licence and royalty terms were not in the documents read.

Strategic Partnership · Active
Counterparties
Lilac Solutions Inc.
Applies to
Kachi Lithium Brine Project (Phase 1, 25,000 tpa LCE) · Lithium
Economic direction
Benefit
Period
Dates not stated
Key terms
Ion-exchange DLE technology partner (Gen 4 recovery basis for DFS Addendum): —
How it affects our valuation

No valuation treatment is available for this arrangement.

Power-supply FEED by YPF Luz was completed in July 2025. Northern and Southern grid options and solar plus storage are under evaluation; no supply agreement is disclosed.

Other · Conditional
Counterparties
YPF Luz
Applies to
Kachi Lithium Brine Project (Phase 1, 25,000 tpa LCE) · Lithium
Economic direction
Burden
Period
Dates not stated
Key terms
Grid power supply for Kachi (FEED completed July 2025; power solution under evaluation): —
How it affects our valuation

No valuation treatment is available for this arrangement.

Equity ATM facility with Acuity Capital, extended to 31 January 2031, used to fund operations. It dilutes shareholders and is captured through the share count, not as a separate bridge claim.

Other · Active
Counterparties
Acuity Capital Investment Management Pty Ltd
Applies to
Company-wide
Economic direction
Burden
Period
2018-08-01 to 2031-01-31
Key terms
Controlled placement (ATM) facility, unused amount at 30 September 2026: 18.9 AUD million
How it affects our valuation

No valuation treatment is available for this arrangement.