XML 45 R34.htm IDEA: XBRL DOCUMENT v3.25.3
Variable Interest Entities - Schedule of Carrying Amounts of Assets and Liabilities (Details) - USD ($)
$ in Thousands
Sep. 30, 2025
Jun. 30, 2025
Current assets    
Cash and cash equivalents $ 39,557 $ 39,439
Trade and other receivables:    
Joint interest billings 1,763 8,191
ATO receivable 1,687 1,219
Other receivable 757 222
Prepaid expenses and other current assets 2,696 1,903
Total current assets 46,460 56,696
Operating lease right-of-use assets 4,199 1,549
Finance lease right-of-use assets 14,144 16,544
Prepaid expenses and other non-current assets 5,344 4,610
Total non-current assets 437,705 389,766
TOTAL ASSETS 484,164 446,462
Current liabilities    
Accounts payable and accrued expenses 31,121 20,457
Current portion of operating lease obligations 2,472 391
Current portion of finance lease obligations 14,782 15,307
Advance against joint interest billings 1,943 450
Total current liabilities 50,318 36,605
Operating lease obligations 1,795 1,175
Finance lease obligations 6,561 9,523
Asset retirement obligations 10,053 9,649
Total non-current liabilities 18,477 20,404
Total liabilities 68,796 57,009
Unproved properties    
Trade and other receivables:    
Natural gas properties, successful efforts method: 378,802 342,314
Assets under construction - natural gas equipment    
Trade and other receivables:    
Natural gas properties, successful efforts method: 34,868 24,441
Variable interest entity, primary beneficiary | Tamboran (B1) Pty Ltd ("TB1")    
Current assets    
Cash and cash equivalents 13,109 3,729
Trade and other receivables:    
Joint interest billings 1,763 8,191
Intercompany receivable 0 1,934
ATO receivable 1,118 722
Other receivable 179 113
Prepaid expenses and other current assets 205 0
Total current assets 16,374 14,690
Operating lease right-of-use assets 2,739 0
Finance lease right-of-use assets 14,144 16,544
Prepaid expenses and other non-current assets 2,081 2,026
Total non-current assets 340,779 304,201
TOTAL ASSETS 357,153 318,891
Current liabilities    
Accounts payable and accrued expenses 21,163 12,507
Current portion of operating lease obligations 2,063 0
Current portion of finance lease obligations 14,782 15,307
Total current liabilities 38,008 27,814
Operating lease obligations 722 0
Finance lease obligations 6,561 9,523
Asset retirement obligations 5,370 5,127
Loan from Group 180,361 163,016
Total non-current liabilities 193,014 177,666
Total liabilities 231,022 205,480
Variable interest entity, primary beneficiary | Tamboran SPCF Pty Ltd (“TR SPCF")    
Current assets    
Cash and cash equivalents 5,940 1,935
Trade and other receivables:    
ATO receivable 262 123
Loan to Tamboran 0 1,124
Total current assets 6,202 3,182
Prepaid expenses and other non-current assets 716 0
Total non-current assets 35,584 24,441
TOTAL ASSETS 41,786 27,623
Current liabilities    
Accounts payable and accrued expenses 6,860 4,364
Advance against joint interest billings 1,943 450
Intercompany Payable 2,207 1,338
Total current liabilities 11,010 6,152
Asset retirement obligations 98 95
Total non-current liabilities 98 95
Total liabilities 11,108 6,247
Variable interest entity, primary beneficiary | Unproved properties | Tamboran (B1) Pty Ltd ("TB1")    
Trade and other receivables:    
Natural gas properties, successful efforts method: 321,815 285,631
Variable interest entity, primary beneficiary | Assets under construction - natural gas equipment | Tamboran SPCF Pty Ltd (“TR SPCF")    
Trade and other receivables:    
Natural gas properties, successful efforts method: $ 34,868 $ 24,441