# EDGAR Filing Document

**Accession Number:** 0001997652
**File Stem:** 0001628280-25-052026
**Filing Date:** 2025-11
**Character Count:** 155347
**Document Hash:** 34aa8ed900c1ad8042945d62f7ea4501
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001628280-25-052026.hdr.sgml**: 20251113

**ACCESSION NUMBER**: 0001628280-25-052026

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 75

**CONFORMED PERIOD OF REPORT**: 20250930

**FILED AS OF DATE**: 20251113

**DATE AS OF CHANGE**: 20251113

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Tamboran Resources Corp
- **CENTRAL INDEX KEY:** 0001997652
- **STANDARD INDUSTRIAL CLASSIFICATION:** CRUDE PETROLEUM & NATURAL GAS [1311]
- **ORGANIZATION NAME:** 01 Energy & Transportation
- **EIN:** 000000000
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 0630

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-42149
- **FILM NUMBER:** 251478536

**BUSINESS ADDRESS:**
- **STREET 1:** LEVEL 39, SUITE 1, TOWER ONE
- **STREET 2:** 100 BARANGAROO AVENUE
- **CITY:** BARANGAROO
- **STATE:** C3
- **ZIP:** 2000
- **BUSINESS PHONE:** 61 2 8330 6626

**MAIL ADDRESS:**
- **STREET 1:** LEVEL 39, SUITE 1, TOWER ONE
- **STREET 2:** 100 BARANGAROO AVENUE
- **CITY:** BARANGAROO
- **STATE:** C3
- **ZIP:** 2000

?xml version='1.0' encoding='ASCII'? trc-20250930

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**_________________________**

**FORM 10-Q**

**_________________________**

**(Mark One)**

**☒** **QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF** **1934**

**For the quarterly period ended September 30, 2025**

**OR**

**☐** **TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF** **1934**

**For the transition period from to** 

**Commission file number 001-42149**

**_________________________**

**Tamboran Resources Corporation**

**(Exact name of registrant as specified in its charter)**

**_________________________**

---

| | |
|:---|:---|
| **Delaware** | **93-4111196** |
| (State or other jurisdiction of<br>incorporation or organization)<br>| (I.R.S. Employer<br>Identification No.)<br>|
| **Suite 01, Level 39, Tower One,**<br>**International Towers Sydney**,<br>**100 Barangaroo Avenue,** <br>**New South Wales**, **Australia**<br>| **2000** |
| (Address of Principal Executive Offices) | (Zip Code) |

---

**(+61) 2 8330 6626**

Registrant's telephone number, including area code

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
| Common Stock, $0.001 par value | TBN | New York Stock Exchange |

---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the

Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required

to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes☒ No ☐

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be

submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such

shorter period that the registrant was required to submit such files).

Yes☒&nbsp;&nbsp;&nbsp;&nbsp; No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a

smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated

filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

---

| | | | |
|:---|:---|:---|:---|
| Large accelerated filer | ☐ | Accelerated filer | ☐ |
| Non-accelerated filer | ☒ | Smaller reporting company | ☒ |
|  |  | Emerging growth company | ☒ |

---

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition

period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the

Exchange Act.

☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).

Yes ☐ No ☒

The number of shares of common stock, par value $0.001, of Tamboran Resources Corporation outstanding as of

November 1, 2025 was 20,493,869.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

---

| | |
|:---|:---|
| <u>[Part I - Financial Information](#i8f1c4427cd8742d4b4197f707c102d41_13)</u> | <u>[4](#i8f1c4427cd8742d4b4197f707c102d41_13)</u> |
| <u>[Item 1. Financial Statements](#i8f1c4427cd8742d4b4197f707c102d41_16)</u> | <u>[4](#i8f1c4427cd8742d4b4197f707c102d41_16)</u> |
| <u>[Condensed Consolidated Balance Sheets](#i8f1c4427cd8742d4b4197f707c102d41_19)</u> | <u>[5](#i8f1c4427cd8742d4b4197f707c102d41_19)</u> |
| <u>[Condensed Consolidated Statements of Operations and Comprehensive Loss](#i8f1c4427cd8742d4b4197f707c102d41_22)</u> | <u>[6](#i8f1c4427cd8742d4b4197f707c102d41_22)</u> |
| <u>[Condensed Consolidated Statements of Stockholders' Equity](#i8f1c4427cd8742d4b4197f707c102d41_25)</u> | <u>[7](#i8f1c4427cd8742d4b4197f707c102d41_25)</u> |
| <u>[Condensed Consolidated Statements of Cash Flows](#i8f1c4427cd8742d4b4197f707c102d41_31)</u> | <u>[8](#i8f1c4427cd8742d4b4197f707c102d41_31)</u> |
| <u>[Notes to the Condensed Consolidated Financial Statements](#i8f1c4427cd8742d4b4197f707c102d41_34)</u> | <u>[9](#i8f1c4427cd8742d4b4197f707c102d41_34)</u> |
| <u>[Cautionary Note Regarding Forward-looking statements](#i8f1c4427cd8742d4b4197f707c102d41_79)</u> | <u>[28](#i8f1c4427cd8742d4b4197f707c102d41_79)</u> |
| <u>[Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations](#i8f1c4427cd8742d4b4197f707c102d41_82)</u> | <u>[29](#i8f1c4427cd8742d4b4197f707c102d41_82)</u> |
| <u>[Item 3. Quantitative and Qualitative Disclosures About Market Risk](#i8f1c4427cd8742d4b4197f707c102d41_85)</u> | <u>[35](#i8f1c4427cd8742d4b4197f707c102d41_85)</u> |
| <u>[Item 4. Controls and Procedures](#i8f1c4427cd8742d4b4197f707c102d41_88)</u> | <u>[35](#i8f1c4427cd8742d4b4197f707c102d41_88)</u> |
| <u>[Part II - Other Information](#i8f1c4427cd8742d4b4197f707c102d41_91)</u> | <u>[37](#i8f1c4427cd8742d4b4197f707c102d41_91)</u> |
| <u>[Item 1. Legal Proceedings](#i8f1c4427cd8742d4b4197f707c102d41_94)</u> | <u>[37](#i8f1c4427cd8742d4b4197f707c102d41_94)</u> |
| <u>[Item 1A. Risk Factors](#i8f1c4427cd8742d4b4197f707c102d41_97)</u> | <u>[37](#i8f1c4427cd8742d4b4197f707c102d41_97)</u> |
| <u>[Item 2. Unregistered Sales of Equity Securities and Use of Proceeds](#i8f1c4427cd8742d4b4197f707c102d41_100)</u> | <u>[39](#i8f1c4427cd8742d4b4197f707c102d41_100)</u> |
| <u>[Item 5. Other Information](#i8f1c4427cd8742d4b4197f707c102d41_103)</u> | <u>[40](#i8f1c4427cd8742d4b4197f707c102d41_103)</u> |
| <u>[Item 6. Exhibits](#i8f1c4427cd8742d4b4197f707c102d41_106)</u> | <u>[41](#i8f1c4427cd8742d4b4197f707c102d41_106)</u> |
| <u>[Signatures](#i8f1c4427cd8742d4b4197f707c102d41_109)</u> | <u>[42](#i8f1c4427cd8742d4b4197f707c102d41_109)</u> |

---

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

Part I - Financial Information

**Item 1. Financial Statements.**

The Condensed Consolidated Financial Statements of Tamboran Resources Corporation ("Tamboran" or the

"Company," and together with its consolidated subsidiaries, the "Group") presented herein are unaudited but, in the

opinion of management, reflect all adjustments necessary to present fairly such information for the periods and at the dates

indicated. All adjustments are of a normal recurring nature. Because the following unaudited Condensed Consolidated

Financial Statements have been prepared in accordance with Article 10 of Regulation S-X, they do not contain all

information and footnotes normally contained in annual consolidated financial statements; accordingly, they should be read

in conjunction with the Consolidated Financial Statements and notes thereto appearing in the Company's Annual Report on

Form 10-K for the year ended June 30, 2025. References to "dollars," "$," "U.S. dollars" and "US$" refer to United States

dollars; and references to "Australian dollars" and "A$" refer to Australian dollars.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

**TAMBORAN RESOURCES CORPORATION** 

**CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands, except share amounts)** 

---

| | | | |
|:---|:---|:---|:---|
|  | **Note** | **(Unaudited)**<br>**September 30,**<br>**2025**<br>| <br>**June 30,**<br>**2025**<br>|
| **ASSETS** |  |  |  |
| **Current assets** |  |  |  |
| Cash and cash equivalents  |  | $39557 | $39439 |
| Restricted cash |  |  | 5722 |
| Trade and other receivables: |  |  |  |
| Joint interest billings |  | 1763 | 8191 |
| ATO receivable |  | 1687 | 1219 |
| Other receivables |  | 757 | 222 |
| Prepaid expenses and other current assets |  | 2696 | 1903 |
| **Total current assets** |  | 46460 | 56696 |
| Natural gas properties, successful efforts method: |  |  |  |
| Unproved properties | 3 | 378802 | 342314 |
| Assets under construction - natural gas equipment | 3 | 34868 | 24441 |
| Property, plant and equipment, net | 3 | 348 | 308 |
| Operating lease right-of-use assets | 4 | 4199 | 1549 |
| Finance lease right-of-use assets | 4 | 14144 | 16544 |
| Prepaid expenses and other non-current assets |  | 5344 | 4610 |
| **Total non-current assets** |  | 437705 | 389766 |
| **TOTAL ASSETS** |  | $484164 | $446462 |
| **LIABILITIES AND STOCKHOLDERS' EQUITY** |  |  |  |
| **Current liabilities** |  |  |  |
| Accounts payable and accrued expenses | 5 | $31121 | $20457 |
| Advance against joint interest billings | 2 | 1943 | 450 |
| Current portion of operating lease obligations | 4 | 2472 | 391 |
| Current portion of finance lease obligations | 4 | 14782 | 15307 |
| **Total current liabilities** |  | 50318 | 36605 |
| Operating lease obligations | 4 | 1795 | 1175 |
| Finance lease obligations | 4 | 6561 | 9523 |
| Asset retirement obligations | 7 | 10053 | 9649 |
| Other non-current liabilities |  | 68 | 57 |
| **Total non-current liabilities** |  | 18477 | 20404 |
| **Total liabilities** |  | 68796 | 57009 |
| **Commitments and contingencies (Note 12)** |  |  |  |
| **Stockholders' equity** |  |  |  |
| Common stock, $0.001 par value, 10,000,000,000 authorized; 17,820,758 and <br>16,717,289 issued and outstanding at September 30, 2025 and June 30, 2025, <br>respectively.<br>|  | 18 | 17 |
| Additional paid-in capital |  | 478155 | 464407 |
| Accumulated other comprehensive loss |  | (7560) | (9421) |
| Accumulated deficit |  | (175464) | (167281) |
| **Total Tamboran Resources Corporation stockholders' equity** |  | 295150 | 287721 |
| Noncontrolling interest |  | 120218 | 101730 |
| **Total stockholders' equity** |  | 415368 | 389451 |
| **TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY** |  | $484164 | $446462 |

---

*The accompanying notes are an integral part of these condensed financial statements. Certain amounts in the* 

*Company's notes to consolidated financial statements may not add up or recalculate due to rounding.*

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

**TAMBORAN RESOURCES CORPORATION** 

**CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS** 

**(UNAUDITED) (In thousands, except share and per share amounts)** 

---

| | | | |
|:---|:---|:---|:---|
|  |  | **Three months ended September 30,** | **Three months ended September 30,** |
|  | **Note** | **2025** | **2024** |
| **Revenue and other operating income**  |  | $— | $— |
| **Operating costs and expenses** |  |  |  |
| Compensation and benefits, including stock-based compensation |  | (1994) | (2219) |
| Consultancy, legal and professional fees |  | (1822) | (1680) |
| Depreciation and amortization |  | (2) | (31) |
| Loss on remeasurement of assets classified as held for sale | 3 |  | (376) |
| Accretion of asset retirement obligations | 7 | (289) | (258) |
| Exploration expense |  | (682) | (1010) |
| Camp expense recoveries, net |  | (1629) |  |
| LNG feasibility study expense |  | (191) |  |
| General and administrative |  | (1598) | (1405) |
| **Total operating costs and expenses** |  | (8205) | (6978) |
| **Loss from operations** |  | (8205) | (6978) |
| **Other income (expense)** |  |  |  |
| Interest income (expense), net |  | (305) | 796 |
| Foreign exchange gain (loss), net |  | (551) | (254) |
| Other income (expense), net |  |  | (320) |
| **Total other income (expense)** |  | (856) | 222 |
| **Net loss** |  | (9061) | (6756) |
| Less: Net loss attributable to noncontrolling interest |  | (879) | (861) |
| **Net loss attributable to Tamboran Resources Corporation stockholders** |  | $(8182) | $(5895) |
| **Comprehensive income (loss)** |  |  |  |
| Net loss |  | (9061) | (6756) |
| **Other comprehensive income (loss)** |  |  |  |
| Foreign currency translation |  | 1738 | 12148 |
| **Total comprehensive income (loss)** |  | (7323) | 5392 |
| Less: Total comprehensive income (loss) attributable to noncontrolling interest |  | (1003) | 566 |
| **Total comprehensive income (loss) attributable to Tamboran Resources Corporation** <br>**stockholders**<br>|  | $(6320) | $4826 |
| **Net loss per common stock** |  |  |  |
| Basic and diluted | 11 | $(0.467) | $(0.417) |
| **Weighted average number of common stock outstanding** |  |  |  |
| Basic and diluted | 11 | 17525363 | 14124788 |

---

*The accompanying notes are an integral part of these condensed consolidated financial statements. Certain* 

*amounts may not add up or recalculate due to rounding.*

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

**TAMBORAN RESOURCES CORPORATION** 

**CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (UNAUDITED)** 

**(In thousands)** 

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Common**<br>**stock**<br>| **Additional**<br>**paid-in capital**<br>| **Accumulated**<br>**other**<br>**comprehensive**<br>**loss**<br>| **Accumulated**<br>**deficit**<br>| **Total**<br>**Tamboran**<br>**Resources**<br>**stockholders'**<br>**equity**<br>| **Noncontrolling**<br>**interest**<br>| **Total**<br>**stockholders'**<br>**equity**<br>|
| **Balance at July 1,** <br>**2024**<br>| $14 | $404594 | $(11513) | $(130380) | $262715 | $44971 | $307686 |
| Issuance of common <br>stock under <br>greenshoe option, net <br>of issuance cost<br>|  | 6931 |  |  | 6931 |  | 6931 |
| Contributions from <br>noncontrolling <br>interest holders<br>|  |  |  |  |  | 5903 | 5903 |
| Stock-based <br>compensation<br>|  | 1129 |  |  | 1129 |  | 1129 |
| Foreign exchange <br>translation<br>|  |  | 10721 |  | 10721 | 1427 | 12148 |
| Net loss |  |  |  | (5895) | (5895) | (861) | (6756) |
| **Balance at** <br>**September 30, 2024**<br>| $14 | $412654 | $(792) | $(136274) | $275601 | $51439 | $327040 |
| **Balance at July 1,** <br>**2025**<br>| 17 | 464407 | (9421) | (167281) | 287721 | 101730 | 389451 |
| Issuance of common <br>stock, net of issuance <br>cost<br>| 1 | 13127 |  |  | 13128 |  | 13128 |
| Contributions from <br>noncontrolling <br>interest holders<br>|  |  |  |  |  | 19490 | 19490 |
| Stock-based <br>compensation<br>|  | 621 |  |  | 621 |  | 621 |
| Foreign exchange <br>translation<br>|  |  | 1861 |  | 1861 | (124) | 1738 |
| Net loss |  |  |  | (8182) | (8182) | (879) | (9061) |
| **Balance at** <br>**September 30, 2025**<br>| $18 | $478155 | $(7560) | $(175464) | $295150 | $120218 | $415368 |

---

*The accompanying notes are an integral part of these condensed consolidated financial statements. Certain* 

*amounts may not add up or recalculate due to rounding.*

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

**TAMBORAN RESOURCES CORPORATION** 

**CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (In thousands)** 

---

| | | |
|:---|:---|:---|
|  | **Three months ended September 30,** | **Three months ended September 30,** |
|  | **2025** | **2024** |
| **Cash flows from operating activities:** |  |  |
| Net loss | $(9061) | $(6756) |
| Adjustments to reconcile net loss to net cash provided by operating activities: |  |  |
| Depreciation and amortization | 2 | 31 |
| Stock-based compensation | 215 | 1129 |
| Foreign exchange (gain) loss, net | 551 | 254 |
| Performance bonds Facility Fee | 609 |  |
| Loss on remeasurement of assets classified as held for sale |  | 376 |
| Accretion of asset retirement obligations | 289 | 258 |
| Changes in operating assets and liabilities: |  |  |
| Trade and other receivables | (4528) | 880 |
| Prepaid expenses and other assets | (716) | (184) |
| Accounts payable and accrued expenses | (1171) | (150) |
| Other non-current liabilities | 11 | 8 |
| **Net cash used in operating activities** | (13799) | (4154) |
| **Cash flows from investing activities:** |  |  |
| Payments for property, plant and equipment | (40) |  |
| Payments for exploration and evaluation | (19860) | (12227) |
| Payments for assets under construction | (7586) | (2669) |
| Payment of interest on finance lease liabilities | (948) |  |
| Advance received for sale of assets held for sale |  | 400 |
| **Net cash used in investing activities** | (28434) | (14496) |
| **Cash flows from financing activities:** |  |  |
| Proceeds from issue of common stock | 10966 |  |
| Proceeds from issue of shares under greenshoe option |  | 7410 |
| Contributions received from noncontrolling interest holders | 28994 | 11454 |
| Advance contributions received from noncontrolling interest holders | 1943 |  |
| Common stock issue transaction costs | (619) | (2120) |
| Payment of performance bond facility establishment fee | (271) |  |
| Repayment of lease liabilities | (3076) |  |
| **Net cash from financing activities** | 37937 | 16744 |
| Net (decrease) increase in cash and cash equivalents and restricted cash | (4297) | (1905) |
| Cash and cash equivalents and restricted cash at the beginning of period | 45161 | 74746 |
| Effects of exchange rate changes on cash and cash equivalents | (1308) | 1201 |
| Cash and cash equivalents and restricted cash at the end of period | $39556 | $74042 |
| **Supplemental cash flow information:** |  |  |
| Non-cash investing and financing activities: |  |  |
| Accrued capital expenditure | $9872 | $2684 |
| Asset retirement obligations | $(60) | $(326) |
| Stock-based compensation | $(621) | $(1129) |
| Contribution receivable from noncontrolling interest holders | $(1313) | $3306 |
| Operating lease right-of-use assets and lease liabilities | $(2650) | $(57) |
| Interest accrued on finance lease liabilities | $(212) | $(796) |
| Finance lease right-of-use assets and lease liabilities | $(3207) | $— |
| Non-cash finance lease costs capitalized to unproved properties | $2533 | $3329 |
| Non-cash equity issuance transactions | $3176 | $— |

---

*The accompanying notes are an integral part of these condensed consolidated financial statements. Certain* 

*amounts may not add up or recalculate due to rounding.*

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

**TAMBORAN RESOURCES CORPORATION** 

**NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)** 

**Note 1 – Business and Basis of Preparation** 

*General*

Tamboran is an early-stage growth-oriented natural gas company with a vision of supporting the net zero CO2 energy

transition in Australia and Asia-Pacific through developing low CO2 unconventional gas resources in the Northern

Territory ("NT") of Australia. The Group is in the exploration and appraisal stage with a current focus on exploiting its

primary assets, which are rights to working interests ("Tenements") in exploration acreage in the Beetaloo sub-basin

("Beetaloo" or "Beetaloo Basin"), NT Australia. To date, the Group has not determined whether the Tenements contain any

natural gas reserves that are economically recoverable. Further, the Group had no revenues from its gas operations as of

September 30, 2025.

*Going Concern and Management's Liquidity Plan*

The accompanying condensed consolidated financial statements have been prepared on the basis that the Group will

continue as a going concern which contemplates the realization of assets and the satisfaction of liabilities in the ordinary

and usual course of business.

As of September 30, 2025, the Group had:

• not generated revenues since inception, and will not generate earnings in the next 12 months sufficient to

satisfy all liabilities in the ordinary and usual course of business;

• a working capital deficit of $3.9 million arising from an increase in trade payables and accruals as a result of

increased drilling activity in the quarter, and the first draw down from the SPCF Debt Facility for recoupment

of eligible past costs did not occur until October 2025;

• an accumulated deficit of $175.5 million since inception; and

• significant expenditures planned for natural gas properties in the next 12 months.

While these factors raise substantial doubt regarding the Group's ability to continue as a going concern for the 12

months following the date these condensed consolidated financial statements were available for issuance, there have been

milestones recently satisfied by the Company that indicate progress towards eliminating this substantial doubt in future

periods. These include reaching Final Investment Decision ("FID") for the Shenandoah South Pilot Project and the

completion of a public offering in October 2025, of which, net proceeds to the Company were $53.0 million.

The continuation of the Group as a going concern is dependent upon the ability of the Group to obtain necessary

additional capital to fund ongoing exploration, appraisal and development projects and/or obtain gas producing properties

to attain future profitable operations. No assurance can be given that the Group will be successful in these efforts in the

future, however Management is actively pursuing several plans to mitigate this uncertainty, including:

• Assessment of farm-in partners;

• Continuation of SPCF construction during the wet season in the NT;

• Additional funding through a number of avenues, including the Share Purchase Plan (as defined below) and

the PIPE (as defined below); and

• Research & Development tax incentives from Australian government bodies.

As a result, these condensed consolidated financial statements do not include any adjustments related to the

recoverability and classification of recorded assets and liabilities that might be necessary should the Group be unable to

continue as a going concern.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

***Basis of Presentation of Condensed Consolidated Financial Statements***

The accompanying condensed consolidated financial statements have been prepared in conformity with the

accounting principles generally accepted in the United States of America ("U.S. GAAP") and rules and regulations of the

Securities and Exchange Commission ("SEC") applicable to interim financial statements. Pursuant to such rules and

regulations, certain disclosures and information required by U.S. GAAP for complete consolidated financial statements

have been condensed or omitted. The accompanying condensed consolidated financial statements and notes therein should

be read in conjunction with the financial statements and notes included in our consolidated financial statements for the year

ended June 30, 2025 ("Group's Annual Financial Statements").

These condensed consolidated financial statements reflect all adjustments, in the opinion of management, which

include normal and recurring adjustments necessary to fairly state the Group's consolidated financial position, results of

operations, and cash flows for the periods presented herein. The interim results are not necessarily indicative of results for

any other future annual or interim period. The June 30, 2025 condensed consolidated balance sheet was derived from the

audited Group's Annual Financial Statements but does not include all disclosures required by U.S. GAAP for annual

financial statements.

In the current year, the Group changed the presentation of unaudited condensed consolidated financial statements

to thousands and, as a result, any necessary rounding adjustments have been made to prior year disclosed amounts. Certain

amounts in the Company's consolidated financial statements may not add up or recalculate due to rounding.

***Significant Judgments and Accounting Estimates***

The preparation of these condensed consolidated financial statements in conformity with U.S. GAAP requires

management to make certain estimates and assumptions that affect the amounts of assets and liabilities, revenue and

expenses and related disclosures of contingent assets and liabilities reported in the condensed consolidated financial

statements and the accompanying notes. There have been no significant changes to the Group's accounting estimates from

those disclosed in the Group's Annual Financial Statements.

***Significant Accounting Policies***

The Group's significant accounting policies are described in the notes included in the Group's Annual Financial

Statements. There have been no significant changes in accounting policies during thethree months endedSeptember 30,

2025. ***Foreign Currency Translation***

These condensed consolidated financial statements are presented in US dollars ("$" or "dollars") and the functional

currency of the Group is the Australian Dollar ("A$"). Adjustments resulting from the translation of functional currency

financial statements to reporting currency are accumulated and reported as a part of "Accumulated Other Comprehensive

Loss", a separate component of stockholders' equity.

***Foreign Currency Transactions***

Foreign currency transactions are translated into the Company's functional currency using the exchange rates

prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such

transactions and from the translation at financial year-end exchange rates of monetary assets and liabilities denominated in

foreign currencies are recognized in the condensed consolidated statements of operations and comprehensive loss.

***Leases***

*As a Lessee*

The Group accounts for leases under ASC 842, *Leases* ("ASC 842"). The Group determines if an arrangement is a

lease at inception of the arrangement and if such lease will be classified as an operating lease or a finance lease. The

Group's leases represent its right to use an underlying asset for the lease term. Right-of-use ("ROU") assets and liabilities

are recognized at the lease commencement date based on the present value of lease payments over the lease term. As the

Group's leases do not provide an implicit rate, the Group used a proxy for its incremental borrowing rate, which is the rate

incurred to borrow on a collateralized basis over a similar term, an amount equal to the lease payments in a similar

economic environment.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

The Group has elected to account for lease and non-lease components in its contracts as a single lease component for

all asset classes except for office premises.

Operating leases are included in "Operating lease right-of-use assets" within the Group's condensed consolidated

balance sheet. The Group's related obligation to make lease payments are included in "Current portion of operating lease

obligations" and "Operating lease obligations" within the Group's condensed consolidated balance sheet. Operating lease

expense for lease payments is recognized on a straight-line basis over the lease term.

Finance leases are included in "Finance lease right-of-use assets" within the Group's condensed consolidated balance

sheet. The Group's related obligation to make lease payments are included in "Current portion of finance lease obligations"

and "Finance lease obligations" within the Group's condensed consolidated balance sheet. Finance lease expense includes

amortization of the ROU assets and interest on lease liabilities. The Group capitalizes the finance lease expense as a part of

unproved properties when the leased asset is directly involved in the drilling of wells (i.e. the finance lease expense is a

direct cost of drilling wells).

Leases with a lease term of 12 months or less are not recorded on the condensed consolidated balance sheet and are

recognized as lease expense on a straight-line basis over the lease term. When it is reasonably certain the Group will

exercise an option to extend the short-term lease beyond 12 months, the cost will be capitalized.

*As a Lessor*

Sublease income is recognized on a straight-line basis over the term of the sublease agreement and is recorded within

"Other income (expense), net" in the condensed consolidated statements of operations and comprehensive loss.

***Natural Gas Properties***

The Group's operations are in the exploration and appraisal stage and have not yet realized any revenues from

operations. The Group holds a number of exploration permits that are grouped into areas of interest according to

geographical and geological attributes. Expenditure incurred in each area of interest is accounted for using the successful

efforts method, as defined within ASC 932, *Extractive Activities – Oil and Gas*.

Under this method, all general exploration and evaluation costs such as geological and geophysical costs are

expensed as incurred. The direct costs of acquiring the rights to explore, drilling exploratory wells, and evaluating the

results of drilling are capitalized as exploration and evaluation assets (as a part of unproved properties) pending the

determination of the results of the well. If a well does not result in hydrocarbons being present, the previously capitalized

costs are immediately expensed.

***Deferred Debt Issuance Costs***

The Group presents unamortized deferred debt issuance costs related to the establishment of a Performance Bond

Facility Agreement (the "Facility Agreement") as a component of "Prepaid expenses and other non-current assets" on its

consolidated balance sheets because the outstanding balance under this Facility Agreement may fluctuate as the Group

borrows and repays the relevant amounts. The Group amortizes the deferred debt issuance costs over the remaining term of

the Facility on a straight-line basis which is reported within "interest income, net" in the condensed consolidated statements

of operations and comprehensive loss.

***Recently Issued Accounting Standards***

In December 2023, the FASB issued ASU 2023-09, Improvements to Income Tax Disclosures ("ASU 2023-09"), a

final standard on improvements to income tax disclosures. The standard requires disaggregated information about a

reporting entity's effective tax rate reconciliation as well as information on income taxes paid. The standard is intended to

benefit investors by providing more detailed income tax disclosures that would be useful in making capital allocation

decisions and apply to all entities subject to income taxes. The new standard is effective for annual periods beginning after

December 15, 2024. The Group adopted ASU 2023-09 prospectively during the three months ended September 30, 2025.

The adoption did not have a material impact on the Group's interim condensed consolidated financial statements but is

expected to result in expanded annual income tax disclosures beginning with the Group's Form 10-K for the fiscal year

ending June 30, 2026.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

**Note 2 – Variable Interest Entities**

***TB1***

Tamboran (B1) Pty Ltd ("TB1") is a 50/50 joint venture between the Company, through its wholly owned subsidiary

Tamboran (West) Pty Ltd ("TR West"), and Daly Waters Energy, LP ("DWE") governed by the terms of an amended and

restated joint venture and shareholders agreement dated June 3, 2024 (the "TB1 Joint Venture Agreement"). In determining

the primary beneficiary of TB1, the Company considered those activities which most significantly impact the economic

performance of TB1, including, for example, which entity serves as the manager, determination of the strategy and

direction of TB1, and the power to create a budget.

The Group is the sole manager of TB1, responsible for managing the day-to-day operations of TB1. The Group, as

manager, also prepares the work plans and budget of TB1. As such, the Group has the power to direct those activities

which most significantly impact TB1's economic performance and therefore is the primary beneficiary of TB1. As a result,

the results of TB1 have been included in the accompanying condensed consolidated financial statements. TB1 has no assets

that are collateral for or restricted solely to settle its obligations. The creditors of TB1 do not have recourse to the Group's

general credit.

The Group also assessed which party to the TB1 Joint Venture Agreement has the obligation to absorb losses or the

right to receive the benefits of the VIE that could potentially be significant to the VIE. The future profits and losses of TB1

are shared by the Group and DWE in proportion to their respective equity interest in TB1, however, to date the Group has

contributed a greater proportion of the capital and has no ability to recoup any of the excess funding the Group has made to

TB1 from DWE and therefore has a greater exposure to absorb losses.

In 2022, Tamboran Resources Pty Ltd (formerly known as Tamboran Resources Limited) ("TR Ltd."), a wholly

owned subsidiary of the Company, made a loan to TR West for purposes of funding TR West's acquisition of its interest in

TB1. On November 9, 2022, TB1 completed the acquisition of a 77.5% share of Beetaloo Basin assets, EP 76, EP 98, and

EP 117. The Company and DWE each beneficially own a 38.75% interest in the permits for the total undivided interest of

77.5%. Falcon Oil and Gas Australia limited ("Falcon") holds the remaining undivided interest of 22.5% in the assets

(collectively known as the "Beetaloo Joint Venture").

On March 4, 2024, Falcon, the owner of the remaining 22.5% interest in the Beetaloo Joint Venture assets, capped its

participation to 5% in the Beetaloo Joint Venture's second Shenandoah South well pad ("SS2").On March 21, 2024,

Tamboran B2 Pty Ltd ("TB1 Operator") (a wholly owned subsidiary of TB1 in which the Company has a 50% interest)

agreed to acquire Falcon's interest, increasing TB1 Operator's working interest to at least 95% in the wells drilled from the

SS2 well pad.

Pursuant to the TB1 Joint Venture Agreement, the parties are required to implement an approach to dividing the

permits whereby Tamboran and DWE pursue a division of TB1 Operator's interest in the permits such that the title and

ownership of the permits will be split evenly between Tamboran and DWE in the specific area in terms of equity interest

and number of operated blocks ("Checkerboard Strategy"). The TB1 Joint Venture Agreement provided that if the

Checkerboard Strategy is not implemented by December 31, 2024, due to either:

• the failure to obtain the requisite ministerial approval to effectuate the Checkerboard Strategy; or

• a New Area Joint Venture is not approved by the parties to the Joint Operating Agreement ("JOA") with respect to

joint operations of the subject areas, then, by February 15, 2025,

then, the Company must either:

◦ pay DWE a cash amount of $7.5 million; or

◦ issue CHESS Depository Interests ("CDIs") to DWE with a value of $15 million, based on the volume

weighted average price of CDIs traded on the Australian Stock Exchange ("ASX") at the time during the

30 days on which sales in CDIs were recorded prior to December 31, 2024.

At the time of the IPO, DWE agreed to waive the $7.5 million payment obligation in respect of the Checkerboard

Strategy in exchange for Tamboran's issue to DWE, or its nominee, of 312,500 shares of common stock (calculated based

on the obligation of $7.5 million divided by the common stock price at the IPO of $24.00 per share), subject to

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

shareholders' approval (Refer Note 7), which was granted in November 2024. The obligation to implement the

Checkerboard Strategy does not cease with this issuance of shares.

On May 12, 2025, TR West, as seller, and the Company, as seller guarantor, and DWE entered into an Asset Sale

Agreement – Beetaloo Acreage Position (the "Asset Sale Agreement") with Elliot Energy I Pty Ltd ("Elliot Energy").

Pursuant to the Asset Sale Agreement, DWE will acquire a non-operating and non-controlling interest within two areas of

Tamboran's post-checkerboard acreage position for a consideration of $15 million. The transaction is subject to regulatory

approvals and other conditions precedent. As of September 30, 2025, this transaction has not completed.

On May 12, 2025, the Company, TR West, TR Ltd., DWE and TB1 (collectively, the "parties") entered into a

second amended and restated joint venture and shareholders agreement (the "TB1 A&R JVSA"). The following

summarizes the material changes in the Amended and Restated JVSA from the amended and restated joint venture and

shareholders agreement filed as Exhibit 10.18 to the Company's Annual Report on Form 10-K for the year ended June 30,

2024:

• The Company and DWE have signed a binding agreement to finalize the checkerboard of the joint acreage

position across EPs 76, 98 and 117.

• The Checkerboarding Strategy is divided into three tranches:

◦ In Tranche 1, Tamboran and Daly Waters must apply for retention licenses for both the North and South

First Strategic Development Areas ("FSDAs") by mid-December 2025 (as extended). The North FSDA

will remain with TB1, while the current plan for the South FSDA will be split equally (38.75% each)

between Tamboran and DWE, with DWE (or its nominee) acting as Operator. Both retention licenses

must be granted and transferred by December 31, 2025.If either deadline is missed, subject to the terms

and conditions in the TB1 A&R JVSA, DWE has the right to take over as Manager and/or acquire

Tamboran's entire interest in the South FSDA for A$1.00. In a letter dated October 13, 2025, DWE

extended the deadline for submitting the North and South FSDA RL from October 14, 2025 to December

14, 2025, as reflected above.

◦ In Tranche 2, the parties must apply for retention licenses over the Dev A++ and Dev B areas by March

31, 2026, with the grants and transfers to be completed by September 30, 2026.After the retention

licenses are granted, Tamboran will remain the operator of Dev A++, and DWE will become the operator

of Dev B. If these deadlines are not met, DWE has the same rights as in Tranche 1: to replace the

Manager and/or acquire Tamboran's interest.

◦ Tranche 3 covers the remaining "Checkerboard" permit areas. Tamboran and DWE will take turns

selecting paired blocks and applying for Retention or Production Licenses until all acreage is allocated.

Tamboran must select the Checker 10 area as its first choice.

• In the event that retention license conditions referred to above are not met and DWE elects to exercise its right to

take over as Manager, the Group will lose the power to direct those activities which most significantly impact

TB1's economic performance and therefore, will no longer be the primary beneficiary of TB1. Should this occur,

the conditions required to continue consolidating TB1 would no longer be satisfied. The Group would be required

to de-consolidate TB1 and recognize its remaining interest in TB1 as an equity accounted investment.

• In conjunction with the checkerboard, the Company and DWE entered into the Asset Sale Agreement whereby

DWE will acquire a non-operating and non-controlling interest in 100,000 acres within two areas for a

consideration of $15.0 million, or $150 per acre. The transaction is subject to regulatory approvals and other

conditions precedent.

• On completion, the Company will have retained approximately 1.9 million net prospective, development-ready

acres across the Beetaloo Basin.

• The Company has reserved 406,693 gross acres as the Phase 2 Development Area, located immediately north of

the proposed Pilot Area, where the Company plans to focus development on supplying gas into Australia's East

Coast domestic gas market.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

• On completion of the sale to DWE, the Company is expected to hold 236,370 net acres (58.12% operated interest)

over the Phase 2 Development Area, with DWE (19.38%) and Falcon Oil & Gas (Australia) Limited (Falcon)

(22.5%) holding the remaining interest.

• The Company has engaged RBC Capital Markets, LLC to commence a formal farm-down of the Phase 2

Development Area. As of September 30, 2025, the formal process has commenced and DWE will have

participation rights to any transaction on the same terms.

• Ownership of the Pilot Area, the focus for initial gas production in the Northern Territory, remains unchanged (the

Company 47.5% operator, DWE 47.5% and Falcon 5%).

• The Company will hold 77.5% operating interest in the ex-EP 76, 98 and 117 acreage, with Falcon holding the

remaining 22.5% interest.

The following table summarizes the carrying amounts of TB1's assets and liabilities included in the Group's

condensed consolidated balance sheet as of September 30, 2025 and June 30, 2025 (in thousands):

---

| | | |
|:---|:---|:---|
|  | **September 30,**<br>**2025**<br>| **June 30,**<br>**2025**<br>|
| **ASSETS** |  |  |
| **Current assets** |  |  |
| Cash and cash equivalents | $13109 | $3729 |
| Trade and other receivables: |  |  |
| Joint interest billing | 1763 | 8191 |
| Intercompany receivable |  | 1934 |
| ATO receivable | 1118 | 722 |
| Other receivable | 179 | 113 |
| Prepaid expenses and other current assets | 205 |  |
| **Total current assets** | 16374 | 14690 |
| Natural gas properties, successful efforts method: |  |  |
| Unproved properties | 321815 | 285631 |
| Operating lease right-of-use-assets | 2739 |  |
| Finance lease right-of-use assets | 14144 | 16544 |
| Prepaid expenses and other non-current assets | 2081 | 2026 |
| **Total non-current assets** | 340779 | 304201 |
| **TOTAL ASSETS** | $357153 | $318891 |
| **LIABILITIES** |  |  |
| **Current liabilities** |  |  |
| Accounts payable and accrued expenses | $21163 | $12507 |
| Current portion of operating lease obligations | 2063 |  |
| Current portion of finance lease obligations | 14782 | 15307 |
| **Total current liabilities** | 38008 | 27814 |
| Operating lease obligations | 722 |  |
| Finance lease obligations | 6561 | 9523 |
| Asset retirement obligations | 5370 | 5127 |
| Loan from Group | 180361 | 163016 |
| **Total non-current liabilities** | 193014 | 177666 |
| **TOTAL LIABILITIES** | $231022 | $205480 |

---

***Tamboran SPCF Pty Ltd***

In October 2024, the Company, through its wholly owned subsidiary Tamboran SPCF Pty Ltd ("TR SPCF"), entered

into a Unit Holders and Shareholders Deed with Daly Waters Infrastructure, LP ("DWI") for the establishment of a trust

("SPCF Sub Trust") to be owned 50%/50%by the Group and DWI to own the Sturt Plateau Compression Facility

("SPCF"). In determining the primary beneficiary of the SPCF Sub Trust, the Company considered those activities that

most significantly impact the economic performance of the SPCF, including, for example, which entity serves as the

manager, determination of the strategy and direction of the SPCF, and the power to create a budget.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

The Group was appointed as manager of the SPCF Sub Trust responsible for managing the day-to-day operations of

the SPCF. The Group, as manager, also prepares the work plans and budget of the SPCF Sub Trust. As such, the Group has

the power to direct those activities that most significantly impact the SPCF's economic performance and therefore is the

primary beneficiary of the SPCF Sub Trust. As a result, the results of SPCF Sub Trust have been included in the

accompanying condensed consolidated financial statements. SPCF Sub Trust has no assets that are collateral for or

restricted solely to settle its obligations. The creditors of SPCF Sub Trust do not have recourse to the Group's general

credit.

The Group also assessed which party to the SPCF Sub Trust has the obligation to absorb losses or the right to receive

the benefits of the VIE that could potentially be significant to the VIE. The future profits and losses of SPCF Sub Trust are

shared by the Group and DWI in proportion to their respective equity interest in SPCF Sub Trust, and both parties have no

ability to recoup any funding the Group has made to SPCF.

The following table summarizes the carrying amounts of SPCF Sub Trust's assets and liabilities included in the

Group's condensed consolidated balance sheet as of September 30, 2025:

---

| | | |
|:---|:---|:---|
|  | **September 30,**<br>**2025**<br>| **June 30,**<br>**2025**<br>|
| **ASSETS** |  |  |
| **Current assets** |  |  |
| Cash and cash equivalents | $5940 | $1935 |
| Trade and other receivables: |  |  |
| ATO receivable | 262 | 123 |
| Loan to Tamboran |  | 1124 |
| **Total current assets** | 6202 | 3182 |
| Natural gas properties, successful efforts method: |  |  |
| Assets under construction - natural gas equipment | 34868 | 24441 |
| Prepaid expenses and other non-current assets | 716 |  |
| **Total non-current assets** | 35584 | 24441 |
| **TOTAL ASSETS** | $41786 | $27623 |
| **LIABILITIES** |  |  |
| **Current liabilities** |  |  |
| Accounts payable and accrued expenses | $6860 | $4364 |
| Advance against joint interest billings | 1943 | 450 |
| Intercompany Payable | 2207 | 1338 |
| **Total current liabilities** | 11010 | 6152 |
| Asset retirement obligations | 98 | 95 |
| **Total non-current liabilities** | 98 | 95 |
| **TOTAL LIABILITIES** | $11108 | $6247 |

---

**Note 3 – Property, Plant and Equipment & Natural Gas Properties**

***Natural Gas Properties***

The Group held unproved natural gas properties as of September 30, 2025 and June 30, 2025 amounting to $378.8

million and $342.3 million, respectively. These amounts reflect the Group's exploration and evaluation projects, which are

pending the determination of proven and probable reserves and were not being depleted for the three months ended

September 30, 2025, and 2024. These assets will be reclassified to proven gas properties upon commencement of

production and then subsequently depleted.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

During the three months endedSeptember 30, 2025 and September 30, 2024, the Group recognized no impairment

related to unproved natural gas properties.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Natural gas properties** | **Natural gas properties** | **Natural gas properties** | **Natural gas properties** |
| <br>**(in thousands)** | **EP 161** | **EP 136** | **EP 76, 98 and**<br>**117**<br>| **Total** |
| **Balance at July 1, 2025** | $25091 | $45483 | $271740 | $342314 |
| Capital expenditure  | 274 | 33 | 31264 | 31571 |
| Restoration assets |  |  | 60 | 60 |
| Interest on finance lease liability and related depreciation of <br>ROU assets capitalized <br>|  |  | 2988 | 2988 |
| Disposal |  | (444) |  | (444) |
| Effect of changes in foreign exchange rates | 137 | 379 | 1797 | 2313 |
| **Balance at September 30, 2025** | $25502 | $45451 | $307849 | $378802 |

---

On September 30, 2025, the Beetaloo Joint Venture made a FID for the Shenandoah South Pilot Project in EP 98 and

EP 117.

***Property, Plant and Equipment***

The Group held property, plant and equipment, including leasehold improvements, as of September 30, 2025 and

June 30, 2025, amounting to $0.3 million and $0.3 million, respectively.

***Assets Under Construction***

In April 2024, the Group began to execute agreements for long lead items required for the SPCF in the Beetaloo

Basin. These items included essential plant components comprising of two compressors and a dehydration unit that would

convert future raw gas to sales gas quality, subject to the terms of definitive development agreements. As of September 30,

2025, the essential plant components were completed and have been delivered to site and construction of the facility has

commenced. The Group held total assets under construction related to the SPCF as of September 30, 2025 and June 30,

2025 of $34.9 million and $24.4 million, respectively.

The 40 TJ/d (39 MMcf/d) SPCF is expected to be connected to the Amadeus Gas Pipeline ("AGP") via the

construction of the 35-kilometer Sturt Plateau Pipeline ("SPP") subject to achieving project milestones.

***Falcon Acquisition***

On September 30, 2025, it was announced that, subject to the completion of the transaction, the Group would enter

into an Arrangement Agreement in exchange for 6,537,503 shares of the Company's common stock and $22.7 million in

cash, with Falcon Oil & Gas Australia Limited ("Falcon Australia") to acquire (the "Falcon Acquisition"):

• 98.1% ownership interest in Falcon Australia;

• 100% ownership interest in TXM Oil and Gas Exploration Kft, Falcon Oil & Gas Ireland Limited, Falcon Oil & Gas

Ireland Limited, Falcon Oil & Gas Holdings Ireland Limited and Falcon Exploration and Production South Africa

(Pty) Ltd.

Upon completion of the Falcon Acquisition, the Group will also enter into consulting agreements with certain

directors and officers of Falcon, pursuant to which the Group will issue to those directors and officers an aggregate of up to

369,084 share options with an exercise price of $21.94 per share.

The closing of the Falcon Acquisition is subject to approval by the Company's shareholders and the satisfaction of

other customary closing conditions.

**Note 4 – Leases**

***As a Lessee***

The Group's operating lease activities consist of leases for office premises and modular buildings at the SPCF site.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

Commencing on August 14, 2025, the Group entered into a new lease arrangement with Northern Transportables for

the hire of modular buildings and related equipment ("Stage 1 and 2 Hire Goods"). The term of the lease arrangement is

seventeen months, with an option to further renew the lease (as needed).

Commencing May 24, 2025, the Group entered into a new lease arrangement with Mackwell 33 Queen Pty Ltd for

their office premises in Brisbane, Australia. The term of the lease is five years.

Commencing July 1, 2024, the Group entered into a new lease agreement with Drecom Pty Ltd ATF English Family

Trust for their office premises in Darwin, Australia. The term of the lease is three years, with an option to further renew the

lease for two years.

On October 1, 2023, the Group entered into a new lease agreement with Lendlease IMT (OITST ST) Pty Ltd for their

office premises in Barangaroo, Australia. The term of the lease is four years, with no option to renew.

On September 9, 2022, Sweetpea Petroleum Pty Ltd ("Sweetpea"), a wholly owned subsidiary of Tamboran, entered

into a drilling contract with Helmerich & Payne International Holdings LLC ("H&P") for H&P to assist the Group in

carrying out its onshore drilling operations in Australia. The drilling contract grants Tamboran the right to use the drilling

rig from H&P over the non-cancellable contract term of 25 months starting from July 1, 2023. Under the terms of the

agreement, the Group has the right to place the drilling rig on a temporary suspension rate between wells for a period up to

270 days (the "Gap Period"). For each day of the original Gap Period consumed, and subsequent suspension periods

negotiated, additional days are added to the fixed minimum term. As of September 30, 2025, the end date of the drilling

contract for the current rig is mid-April 2027. The drilling contract is recognized as a finance lease under ASC 842 ("H&P

Rig Lease").

The present value of the minimum future obligations was calculated based on an interest rate of 12.76% p.a., which

was recognized in finance lease liabilities in the condensed consolidated balance sheet.

The following table presents the classification and location of the Group's leases on the condensed consolidated

balance sheets (in thousands):

---

| | | |
|:---|:---|:---|
|  | **September 30,**<br>**2025**<br>| **June 30,**<br>**2025**<br>|
| **Right-of-use assets:** |  |  |
| Operating lease right-of-use assets | $4199 | $1549 |
| Finance lease right-of-use assets | 14144 | 16544 |
|  | 18343 | 18093 |
| **Lease liabilities:** |  |  |
| Current portion of operating lease obligations | 2472 | 391 |
| Non-current portion of operating lease obligations | 1795 | 1175 |
| Current portion of finance lease obligations | 14782 | 15307 |
| Non-current portion of finance lease obligations | 6561 | 9523 |
|  | $25610 | $26396 |

---

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

For the three months ended September 30, 2025, and 2024, the components of the lease costs were as follows (in

thousands):

---

| | | |
|:---|:---|:---|
|  | **Three months ended September 30,** | **Three months ended September 30,** |
|  | **2025** | **2024** |
| **Operating leases:** |  |  |
| Operating lease cost charged to profit and loss | $138 | $157 |
| **Finance leases:** |  |  |
| Interest on lease liabilities | 668 | 796 |
| Depreciation on right-of-use assets | 2321 | 2533 |
| Total finance lease cost | 2988 | 3329 |
| Less: Lease cost capitalized to unproved properties | (2988) | (3329) |
| Finance lease cost charged to profit and loss | $— | $— |

---

The following table presents the cash flow information related to lease payments for the three months ended

September 30, 2025, and 2024 (in thousands):

---

| | | |
|:---|:---|:---|
|  | **Three months ended September 30,** | **Three months ended September 30,** |
|  | **2025** | **2024** |
| Cash paid for amounts included in the measurement of lease liabilities: |  |  |
| Operating cash flows for operating leases | $138 | $157 |
| Financing cash flows for finance leases | 3076 |  |
|  | $3215 | $157 |

---

The following table presents supplemental information for the Group's non-cancellable leases for the three months

endedSeptember 30, 2025, and 2024:

---

| | | |
|:---|:---|:---|
|  | **Three months ended September 30,** | **Three months ended September 30,** |
|  | **2025** | **2024** |
| Operating leases: |  |  |
| Weighted-average remaining lease term | 2.16 | 3.57 |
| Weighted-average incremental borrowing rate | 13.57% | 13.50% |
| Finance leases: |  |  |
| Weighted-average remaining lease term | 1.58 | 1.83 |
| Weighted-average incremental borrowing rate | 12.76% | 13.45% |

---

As of September 30, 2025, the Group's undiscounted minimum cash payment obligations for its lease liabilities are

as follows (in thousands):

---

| | | |
|:---|:---|:---|
| **<u>As of September 30, 2025</u>** | **Operating leases** | **Finance leases** |
| Fiscal year ending June 30, 2026 (excluding three months period from July 1, 2025 to <br>September 30, 2025)<br>| $2204 | $11954 |
| Fiscal year ending June 30, 2027 | 1844 | 11297 |
| Fiscal year ending June 30, 2028 | 341 |  |
| Thereafter | 477 |  |
| Total lease payments | 4866 | 23251 |
| Less: Imputed interest | (599) | (1908) |
| Present value of lease liabilities<sup>1</sup> | $4267 | $21343 |

---

<sup>1</sup>*Includes both current and long-term portion of the lease liabilities.*

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

**Note 5 – Accounts Payable and Accrued Expenses**

Accounts payable and accrued expenses included in current liabilities consist of the following (in thousands):

---

| | | |
|:---|:---|:---|
|  | **September 30,**<br>**2025**<br>| **June 30,**<br>**2025**<br>|
| Accounts payable | $4493 | $5708 |
| Accrued payroll | 533 | 5 |
| Compensated absences | 759 | 873 |
| Defined contribution superannuation payable |  | 1 |
| Accrued capital expenditure | 24794 | 12315 |
| Accrued expenses | 542 | 1556 |
| Total accounts payable and accrued expenses | $31121 | $20457 |

---

**Note 6 - Debt**

On September 29, 2025, the Group through its subsidiaries, SPCF Financing Pty Ltd, as Borrower ("SPCF

Financing"), Sturt Plateau Compression Facility Sub Pty Ltd, in its personal capacity and in its capacity as trustee for the

Sturt Plateau Compression Facility Sub Trust, and Sturt Plateau Compression Facility Mid Pty Ltd, in its personal capacity

and in its capacity trustee for the Sturt Plateau Compression Facility Mid Trust (together with SPCF Financing, the

"Obligors"), have entered into a syndicated facility agreement (the "Syndicated Facility Agreement") with, among others,

Macquarie Bank Limited and Evolution Trustees Limited as trustee for the Alpha Wave Credit (Australia) Trust as original

lenders (the "Lenders").

Pursuant to the terms and conditions of the Syndicated Facility Agreement, the Lenders agreed to extend term loans

to the Group in an aggregate principal amount of up to A$179.8 million (the "Syndicated Facility"), comprised of (i)

Tranche 1A in an amount equal to A$75.0 million ("Tranche 1A"), (ii) Tranche B in an amount equal to A$14.9 million

("Tranche 1B") and (iii) Tranche 2 in an amount equal to A$89.9 million ("Tranche 2"). The Syndicated Facility remained

available for funding as of September 30, 2025, which was available at the Group's election. The Syndicated Facility

Agreement is secured by the following guarantees:

• a guarantee given by the Northern Territory Government, up to A$75.0 million, in respect of Tranche 1A and Tranche

1B (the "Tranche 1 Guarantee"). The Tranche 1 Guarantee will be released upon certain conditions being met relating

to the completion of the SPCF and production of commercial volumes of gas (such date, the "Tranche 1 Guarantee

Release Date");

• a guarantee given by the Company and its wholly-owned subsidiaries, Tamboran (West) Pty Limited and Tamboran

Resources Pty Ltd in respect of Tranche 1A and Tranche 1B (the "Deed of Guarantee"); and

• a guarantee given by Formentera Australia Fund 1, LP and certain of its affiliates, related parties of the Group in respect

of Tranche 2.

pursuant to which each relevant entity agrees, among other things, to unconditionally guarantee, in full, the repayment

obligations of the Obligors in respect of Tranche 1A, Tranche 1B and/or Tranche 2 (as applicable).

In consideration for providing the Tranche 1 Guarantee, SPCF Financing agrees to pay the Northern Territory

Government a guarantee fee of 4% per annum on the lesser of (a) the Guarantee Limit, and (b) the daily balance of the

principal outstanding under Tranche 1A and Tranche 1B (the "Guarantee Fee"). The Guarantee Fee is only payable on the

termination of the gas sales agreement, payment by the Northern Territory Government under the Tranche 1 Guarantee or

the purchase by the Northern Territory Government from the Lenders of all amounts outstanding under Tranche 1A and

Tranche 1B.

Any outstanding principal on the Syndicated Facility will accrue interest at a rate equal Australian Bank Bill Swap

Rate and a margin. Prior to the Tranche 1 Guarantee Release Date, the margin for Tranche 1 is 8%, and the margin for

Tranche 2 is 12%. Following the Tranche 1 Guarantee Release Date, the margin for all the Tranches is 8%. Interest

payments are payable quarterly following the funding of a Syndicated Facility Tranches. The Syndicated Facility will

terminate four years after financial close under the Syndicated Facility Agreement and all the principal payments on the

outstanding balance of Syndicated Facility Tranches will be paid at that date.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

The Syndicated Facility may be prepaid early in accordance with the terms of the Syndicated Facility Agreement,

subject to an agreed prepayment premium. If prepayment occurs within the first 12 months after the date of the first

utilization, the prepayment premium is 3% of the amount being prepaid. If prepayment occurs within 12 – 18 months after

first utilization, the prepayment premium is 2% of the amount being prepaid. If prepayment occurs within 18 – 24 months

after first utilization, the prepayment premium is 1% of the amount being prepaid. After 24 months after first utilization, no

prepayment premium applies.

The Syndicated Facility Agreement also contains customary events of default, including among other things, our

failure to make any principal or interest payments when due, non-compliance, change of Obligor ownership, events which

have a material adverse effect and the occurrence of certain bankruptcy or insolvency events. Upon the occurrence of an

event of default, the Lenders may, among other things, accelerate our obligations under the Loan Agreement. As of

September 30, 2025no borrowings had been drawn under the Syndicated Facility Agreement.

**Note 7 – Asset Retirement Obligations**

The Group recognizes the liability for an asset retirement obligation at the estimated fair value in the period in which

the obligation originates. Fair value is estimated using the present value technique (level 2) based on a number of

observable inputs including estimates and assumptions such as future retirement costs, future inflation rates and the

Group's credit-adjusted risk-free interest rate.

The Group capitalized the present value of the estimated asset retirement obligations as a part of the carrying amount

of the related natural gas properties. The liability has been accreted to its present value for three months ended

September 30, 2025.

The reconciliation of changes in asset retirement obligations for the three months endedSeptember 30, 2025, is as

follows (in thousands):

---

| | |
|:---|:---|
|  | **Three months ended,** <br>**September 2025**<br>|
| **Beginning asset retirement obligations** | $9649 |
| Liabilities incurred | 60 |
| Accretion expense | 289 |
| Effect of changes in foreign exchange rates | 55 |
| **Long-term asset retirement obligations** | $10053 |

---

**Note 8 – Stockholders' Equity**

***Movement in Common Stock***

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| (in thousands, except share numbers and per <br>share amount<br>| **Date** | **Tamboran**<br>**common stock** <br>| **Fair Market** <br>**Value at time** <br>**of Issuance**<br>| **Details** | **Net proceeds** |
| **Balance at July 1, 2025** |  | **16717289** |  |  | **$450437** |
| Issuance of common stock pursuant to <br>Subscription Agreement<br>| July 2025 | 940729 | $17.74 | $10966 |  |
| Issuance of common stock as prepayment of <br>Facility Fee<br>| July 2025 | 112740 | $19.41 | $2188 |  |
| Issuance of common stock as termination <br>payment<br>| September 2025 | 50000 | $19.75 | $988 |  |
| Less: Transaction costs |  |  |  | $(1014) | 13128 |
| **Balance at September 30, 2025** |  | 17820758 |  |  | **$463565** |

---

***July 2025 Issuance of common stock pursuant to Subscription Agreement***

On July 23, 2025, the Company issued 940,729 shares of common stock pursuant to subscription agreements entered

into on May 12, 2025, for $17.74per share. Total proceeds from this issuance was $16.7 million out of which$5.7 million

was received in May 2025. The Company incurred $1.4 million in transaction expenses related to this issuance, out of

which $0.4 million was incurred and recognized during the fiscal year ended June 30, 2025.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

***July 2025 Issuance of common stock as prepayment of facility fee***

On July 23, 2025, the Company issued 112,740 shares of Common Stock at a price of $19.41 per share to Macquarie

Bank Limited as prepayment of facility fees that will become due over the term of the Facility under the Performance Bond

Facility Agreement between Tamboran (West) Pty Limited, as borrower, Tamboran Resources Pty Ltd, as guarantor, and

Macquarie Bank Limited, as lender, dated December 19, 2024 (Refer Note 12).

***September July 2025 Issuance of common stock as termination payment***

On July 28, 2025, the employment of Joel Riddle, the former Chief Executive Officer and board member of the

Company, was terminated and consequently Mr. Riddle resigned from the board. The Company issued 50,000 shares of

common stock at a price of $19.75 per share to Mr. Riddle as a part of his termination payment package.

**Note 9 – Stock-Based Compensation**

***Milestone Options***

During the three months endedSeptember 30, 2025, the Group did not grant any new milestone options to its

employees and 12,900,000milestone options were forfeited.

As a result of the forfeitures during the period, there was a reversal of $1.0 millionof previously recorded expense

during the three months endedSeptember 30, 2025. The Company accelerated the recognition of the remaining expense for

milestone options during the fiscal year ended June 30, 2025 and the Group recognized $0.1 million as stock-based

compensation expense related to milestone options for the three months endedSeptember 30, 2024.

***Employee Restricted Stock Units***

On August 6, 2024, the Group adopted the 2024 Incentive Award Plan (the "2024 Plan"). As of September 30, 2025,

the maximum number of shares of common stock that may be issued under the 2024 Plan was 1,600,000 shares.

The 2024 Plan, allows, among other things, for the grant of Restricted Stock Units ("RSUs"). On August 6, 2024, the

Group issued RSUs to certain eligible service providers, employees and executive officers (the "participants") to provide

them an opportunity to participate in the growth and profits of the Group and to attract, motivate, and retain their services

to promote the long-term success of the Group.

On August 6, 2024, the Company granted 47,400 Restricted Stock Units ("Retention Awards") to its employees in

Australia and U.S. The Retention Awards granted to Australian employees entitle them to CDIs representing 39,250 shares

of common stock (each CDI represents 1/200th of a share of common stock). Similarly, the Retention Awards granted to

U.S. employees entitle them to 8,150 shares of common stock. The vesting conditions state that all Retention Awards will

vest in full on December 31, 2025, provided the employees remain in service as of the vesting date. The fair value at grant

date of the Retention Awards was $21.73 per common stock and $0.109 per CDI.

On August 6, 2024, the Company also granted 795,000 Restricted Stock Units ("IPO Awards") to its employees in

Australia and U.S. The IPO Awards granted to Australian employees entitle them to CDIs representing 620,000 shares of

common stock. Similarly, the IPO Awards granted to U.S. employees entitle them to 175,000 shares of common stock. The

IPO Awards will vest in following three tranches:

• Tranche 1 – 397,500 IPO Awards granted to Australian and U.S. employees will vest in full on July 3, 2027,

provided the employee remains in service as of the vesting date. The fair value at grant date of Tranche 1 was

$21.73 per common stock and $0.109 per CDI.

• Tranche 2 – 98,750 IPO Awards granted to Australian and U.S. employees will vest subject to the completion

of the Group's Phase 1 Development Plan to establish first production of the Shenandoah South Pilot Project

and establish first production of 40 TJ/d measured by completion of the milestones ("Vesting Trigger

Conditions"). Full vesting of Tranche 2 may occur at any time between July 3, 2027, and July 3, 2029, should

the Vesting Trigger Conditions be satisfied, or unless otherwise determined by the Board of the Company. The

fair value at grant date of Tranche 2 was $21.73 per common stock and $0.109 per CDI.

• Tranche 3 – 298,750 IPO Awards granted to Australian and U.S. employees will vest subject to the Company's

Total Shareholder Return ("TSR") reaching or exceeding the 75th percentile of the Benchmark Index TSR

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

between July 3, 2027, and July 3, 2029. TSR will be measured against the S&P SmallCap 600 Energy (or any

other market index determined by the Board in their sole discretion) ("Benchmark Index") over the same

performance measurement period. The fair value at grant date of Tranche 3 was $19.64 per common stock and

$0.098 per CDI.

The grant date fair value of the Tranche 3 RSUs were determined through the use of the Monte Carlo simulation

method. This method requires the use of subjective assumptions such as the price and the expected volatility of the

Company's common stock and its self-determined peer group companies' stock, risk free rate of return, and cross-

correlations between the Company and its peer group companies. Expected volatilities for the Company and each peer

company utilized in the model are estimated using a historical period consistent with the awards' remaining performance

period as of the grant date. The risk-free interest rate is based on the yield on U.S. Treasury Constant Maturity for a term

consistent with the remaining performance period. The valuation model assumes dividends, if any, are immediately

reinvested.

The following table summarizes the assumptions used to calculate the grant date fair value of the Tranche 3 RSUs

granted on August 6, 2024:

---

| | |
|:---|:---|
| Expected term for performance period (in years) | 4.9 |
| Expected volatility | 74.6% |
| Risk-free interest rate | 3.7% |

---

The Retention Awards and IPO Awards entitle the participants to receive the equivalent value (in cash or shares of

common stock/CDIs) of dividends paid on shares of common stock and CDIs, respectively.

The RSUs are not transferable. There are no participation rights or entitlements inherent in the RSUs, and the

participants will not be entitled to participate in new issues of capital offered to stockholders or holders of CDIs.

If the Company makes a bonus issue of common stock, CDIs, or other securities to existing stockholders or holders

of CDIs (other than an issue in lieu or in satisfaction of dividends or by way of dividend reinvestment), the number of

shares of common stock or CDIs that must be issued on the exercise of a Retention Award or IPO Award, respectively, will

be increased by the number of shares of common stock or CDIs that the participant would have received if the participant

had exercised the RSUs before the record date for the bonus issue.

The following table presents the stock-based compensation costs recognized related to our RSUs for the three months

ended September 30, 2025(in thousands, expect remaining contractual term):

---

| | | | |
|:---|:---|:---|:---|
|  | **Three months ended September 30, 2025** | **Three months ended September 30, 2025** | **Three months ended September 30, 2025** |
|  | **Stock-Based** <br>**Compensation Cost** <br>**Incurred**<br>| **Remaining costs to** <br>**recognize, if all** <br>**vesting conditions are** <br>**met**<br>| **Weighted average** <br>**remaining** <br>**contractual term (in** <br>**years)**<br>|
| IPO Awards (Tranche 1) | $560 | $3798 | 1.76 |
| IPO Awards (Tranche 2) | 185 | 1244 | 1.76 |
| IPO Awards (Tranche 3) | 339 | 2308 | 1.76 |
| Retention Awards - Granted FY25 | 199 | 178 | 0.25 |
| Retention Awards - Granted FY26 | 42 | 456 | 2.76 |
| Less: Forfeitures | (1354) |  |  |
| **Total Cost Incurred** | **$(28)** | **$7984** |  |
| Total Stock Compensation Costs Capitalized | $579 |  |  |
| Total Stock Compensation Costs Expensed | (607) |  |  |
| **Total Cost Incurred** | **$(28)** |  |  |

---

On July 3, 2025, the Company granted25,000 common stock equivalent RSUs ("Retention Awards - Granted

FY26") to employees in Australia. The Retention Awards granted to Australian employees entitle them to CDIs. The

vesting conditions state that all Retention Awards will vest in full on July 3, 2028, provided the employee remain in service

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

as of the vesting date. The fair value at grant date of the Retention Awards was $19.94per common stock and$0.100per

CDI. ***2025 Director Restricted Stock Units***

On January 1, 2025, the Company granted 27,281 Director RSUs for which each awarded RSU represented an

unfunded, unsecured right to receive a share of the Company's common stock. These awards have a cliff-vesting period of

one year. The fair value on grant date of the RSUs was $20.99 per unit.

Additionally on May 16, 2025, in conjunction with the TB1 A&R JVSA, the Company granted 35,014 Director

RSUs under the 2024 plan for which each awarded RSU represented an unfunded, unsecured right to receive a share of the

Company's common stock. The awards vesting date is the earlier of the one year anniversary of the grant date and the date

of the next annual shareholders' meeting occurring after the grant date, subject to continued service. The Company has used

a vesting date approximating the next shareholders meeting, which is to take place in December 2025. The fair value on the

grant date of these RSUs was $19.99 per unit.

All Director RSUs remained outstanding as of September 30, 2025. The Company recognized $0.4 million in stock-

based compensation expense related to these Director awards for the three months endedSeptember 30, 2025.

**Note 10 – Income Taxes**

The effective tax rates for the three months endedSeptember 30, 2025, and 2024 were nil. The Group's effective tax

rate differed from the applicable statutory income tax rate due to operating losses incurred for the three months ended

September 30, 2025, and 2024. The Group has accumulated losses for tax purposes as of September 30, 2025, in the

amount of $466.3 million, which may be carried forward and offset against taxable income in the future for an indefinite

period, subject to meeting Australian tax rules around continuity of ownership or business continuity test.

On July 4, 2025, the U.S. government enacted The One Big Beautiful Bill Act ("OBBBA") which includes, among

other provisions, changes to the U.S. corporate income tax system such as allowing of immediate expensing of qualifying

domestic research and development expenses and permanent extensions of certain provisions within the Tax Cuts and Jobs

Act. Certain provisions of the OBBBA are effective for the Group beginning in fiscal year 2026. The OBBBA did not have

any impact on the Group's interim financial statements for the three months endedSeptember 30, 2025 and is not expected

to have an impact on Groups annual financial statements for the year ending on June 30, 2026. For additional information

regarding the Group's income tax matters, refer to the section entitled "Income Taxes" of our Annual Report on Form 10-K

for the fiscal year ended June 30, 2025.

As of September 30, 2025, and June 30, 2025, the Group did not have any uncertain tax positions.

**Note 11 – Loss Per Share**

Basic net loss per share applicable to common stockholders is computed by dividing earnings applicable to common

stockholders by the weighted average number of common shares outstanding. Diluted loss per share assumes the

conversion of any convertible securities using the treasury stock method.

The computations for basic and diluted loss per share are as follows (in thousands, except shares and per share

amounts):

---

| | | |
|:---|:---|:---|
|  | **Three months ended September 30,** | **Three months ended September 30,** |
|  | **2025** | **2024** |
| Numerator: |  |  |
| Net loss after income tax attributable to Tamboran Resources Corporation stockholders | $(8182) | $(5895) |
| Denominator: |  |  |
| Weighted average number of common stock outstanding, basic and diluted | 17525363 | 14124788 |
| Net loss per share, basic and diluted | $(0.467) | $(0.417) |

---

The Company's potentially dilutive shares, which include outstanding milestone options and RSUs, have not been

included in the computation of diluted net loss per share for the three months ended September 30, 2025, and 2024 as the

result would be anti-dilutive.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

**Note 12 – Commitments and Contingencies**

From time to time, the Group may be subject to various claims, title matters and legal proceedings arising in the

ordinary course of business, including environmental contamination claims, personal injury and property damage claims,

claims related to joint interest billings and other matters under natural gas operating agreements and other contractual

disputes. The Group maintains general liability and other insurance to cover some of these potential liabilities. All known

liabilities are fully accrued based on the Group's best estimate of the potential settlement amount. While the outcome and

impact on the Group cannot be predicted with certainty, the Group believes that its ultimate liability with respect to any

such matters will not have a significant impact or material adverse effect on its financial positions, results of operations or

cash flows. Results of operations and cash flows, however, could be significantly impacted in the reporting periods in

which such matters are resolved.

***Capital Commitments***

---

| | | |
|:---|:---|:---|
| (in thousands) | **September 30,**<br>**2025**<br>| **June 30,**<br>**2025**<br>|
| Committed at the reporting date but not recognized as liabilities, payable: |  |  |
| Sweetpea | $23074 | $23115 |
| EP 161 | 2314 | 2302 |
| Beetaloo Joint Venture | 75779 | 75630 |
| Midstream | $11960 | $9056 |

---

*Sweetpea*

Sweetpea's committed spend as of September 30, 2025, was $23.1 million, which was related to two licenses, EP

136 with total commitments of $13.9 million and EP 143 with total commitments of $9.2 million.

A renewal application for EP 136 was submitted to the Department of Mining and Energy ("DME") (formerly the

Department of Industry, Tourism and Trade) in September 2023, and approved in July 2024, granting a five-year extension

for the period July 24, 2025 to July 23, 2030 with a minimum work program commitment of$13.9 million.

A variation application for EP 143 was submitted to DME in August 2024 and approved in October 2024. The total

minimum work program commitments remain the same at $9.2 million with activity and associated spend being transferred

within the license term.

*EP 161* 

For the EP 161 working interest, we are obligated to contribute our share of expenses to uphold our stake in this

permit, for which Santos Limited is the operator. Our commitment through March 2026 is expected to be $2.3 million

based on the minimum work requirements. There are no minimum commitment requirements after March 2026.

*Beetaloo Joint Venture* 

An application was submitted to DME in September 2024 to vary the year 2 and 3 work program and was approved

in November 2024. The terms of the Beetaloo Joint Venture continue to necessitate specific minimum work obligations

through May 2028. These commitments include an expected spend of $75.8 million related to drilling and multi-stage

hydraulic fracturing of four wells, 3D seismic survey, and subsurface studies, with expenditure across EP 76 of $10.6

million, EP 98 of $53.6 million and EP 117 of $11.5 million.

*Midstream*

Committed spend for the SPCF project as of September 30, 2025, was $12.0 million which was related to the

remaining procurement, and construction management for the detailed design, engineering, planning, construction, testing,

inspection and commissioning of the facility.

***Environmental***

The Group's operations are subject to risks normally associated with drilling, completion and production of oil and

gas, including blowouts, fires, and environmental risks such as oil spills or gas leaks that could expose the Group to

liabilities associated with these risks.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

In the Group's acquisition of existing or previously drilled well bores, the Group may not be aware of prior

environmental safeguards, if any, that were taken at the time such wells were drilled or during such time the wells were

operated. The Group maintains comprehensive insurance coverage that it believes is adequate to mitigate the risk of any

adverse financial effects associated with these risks.

However, should it be determined that a liability exists with respect to any environmental cleanup or restoration, the

liability to cure such a violation could still fall upon the Group. No claim has been made, nor is the Group aware of any

liability which the Group may have, as it relates to any environmental cleanup, restoration, or the violation of any rules or

regulations relating thereto except for the matter discussed above.

***Legal Proceedings***

The Group is a party to legal proceedings encountered in the ordinary course of its business. While the ultimate

outcome and impact to the Group cannot be predicted with certainty, in the opinion of management, it is remote that these

legal proceedings will have a material adverse impact on the Group's condensed consolidated financial condition, results of

operations or cash flows.

***Other Commitments and Contingencies***

As part of its ongoing business and operations, the Group is required to provide bank letters of credit and bank

guarantees for various purposes, including environmental remediation, reclamation, construction costs and other general

corporate purposes.

On December 19, 2024, TR Ltd., as guarantor, entered into the Facility Agreement with TR West, as borrower, each

a wholly-owned subsidiary of the Company, as obligors, and Macquarie Bank Limited ("Macquarie"), as lender. The

Facility Agreement provides TR West with A$25.0 million in availability ("Facility A") for letters of credit and bank

guarantees ("performance bonds"), and includes two potential additional performance bond facilities, each in the amount of

A$5.0 million ("Facility B" and "Facility C," respectively, and collectively, the "Facilities"). Availability under the Facility

B and Facility C is subject, among other conditions, to the Company raising additional capital in the amounts of at least

A$62.5 million and A$75.0 million, respectively, which occurred in July 2025 following completion of that equity raise.

Accordingly, the full A$35.0 million is currently available. All Facilities terminate on December 19, 2027. The obligations

under the Facility Agreement are unconditionally guaranteed on a senior secured basis by TR Ltd.

The Facilities are subject to customary representations, warranties and ongoing affirmative and negative covenants

and agreements. The Group is required to maintain Minimum Liquidity of A$20.0 million and have a current ratio of at

least 1:1. The Facility Agreement provides for events of default that include, among others, nonpayment of any amount due

under the Facility Agreement, breach of covenants and certain events of bankruptcy or insolvency. If an event of default

occurs, Macquarie will be able to, among other things, terminate the commitments immediately, declare any amounts

outstanding to be due and payable in whole or in part, and exercise other rights and remedies. The Group was in

compliance with all terms of the Facility Agreement as of September 30, 2025.

In relation to Facility A, the Group incurred an establishment fee of A$0.5 million. The outstanding letters of credit

and bank guarantees under the Facilities are subject to a drawdown fee of 10% per annum, payable quarterly in arrears. The

Group is also required to pay a commitment fee of 4% per annum, payable quarterly in arrears, on the average monthly

unused amount of the Facilities. If the borrower fails to pay any amount payable under the Facility Agreement by the due

date, interest accrues on the overdue amount at a rate of 12% per annum, payable quarterly in arrears.

As of September 30, 2025, there was A$23.3 million of letters of credits issued under the Facility Agreement. As of

September 30, 2025 there was A$1.7 million of unused credit under Facility A and A$10.0 million of unused credit under

Facility B and Facility C.

Costs incurred in connection with securing the Facility Agreement, including fees paid to legal advisors and third

parties, are deferred and amortized to interest expense over the term of the Facility Agreement. As of September 30, 2025,

total unamortized debt issuance costs were A$0.6 million. During the three months ended September 30, 2025, the Group

recorded A$0.1 million, as amortization of deferred debt issuance costs as a part of interest expense.

In December 2024, Tamboran B1 Operator signed a Development Agreement ("DA") with APA Group ("APA") that

defines the conditions under which APA will design and construct the SPP. Under the DA, Tamboran B1 Operator is

required to put in place bank guarantees that cover approximately two-thirds of APA's projected construction cost. As of

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

September 30, 2025, Tamboran had drawn down A$18.6 million in bank guarantees related to the SPP. Pursuant to the Gas

Transportation Agreement ("GTA") signed with APA, the bank guarantees will be reduced or released by APA once

certain performance conditions are met related to well flow test performance and first gas has been delivered to the NT

Government under the Gas Sales Agreement ("GSA"). APA may call on the bank guarantees if certain defaults under the

DA or GTA remain unremedied, which in turn triggers a requirement by Tamboran B1 Operator to deposit cash amounts

sufficient to cover the bank guarantees under the Facility Agreement with Macquarie.

**Note 13 – Related Party Transactions**

The Group transacts with two shareholders identified as related parties, H&P and Mr. Bryan Sheffield ("Mr.

Sheffield"). The transactions during the three months endedSeptember 30, 2025 are as follows.

***H&P***

During the year ended June 30, 2023, the Group entered into a strategic alliance with H&P and secured a $15.0

million equity investment from H&P (and as a consequence, John Bell, a member of the H&P Executive Leadership Team

(the "H&P appointee") was appointed as a director of the Group). The strategic alliance resulted in H&P supporting the

Group's development plans in the Beetaloo Basin through their equity investment in the Company while at the same time

executing on H&P's strategy to gain more international exposure through the use of drilling rigs in Australia.

On July 1, 2023, the lease commenced with H&P for the use of the FlexRig® for a 25-month period (Refer Note 4).

During the three months ended September 30, 2025, the Group incurred cost of $3.0 millionrelating to a combination of

drilling, labor and rig move costs, $1.2 million of which remained invoiced and unpaid as of September 30, 2025. During

the three months endedSeptember 30, 2025 John Bell resigned from his position as a director of the Group.

***Mr. Sheffield***

During the three months endedSeptember 30, 2025, the Group transacted with DWE and DWI, which are wholly

owned by Formentera Australia Fund, LP, which is managed by Formentera Partners, LP, a private equity firm of which

Mr. Sheffield serves as managing partner. Mr. Sheffield has been a shareholder in the Company since November 2021.

The Group and DWE jointly own a 50/50 joint venture referred to as TB1 and the Group and DWI jointly own a

50/50 joint venture referred to as SPCF Sub Trust (Refer Note 2).

During the three months endedSeptember 30, 2025, DWE's share of expenditure for the Beetaloo Joint Venture for

which contributions were due was $14.8 million. As of September 30, 2025, the Group had a joint interest billing

receivable owing from DWE in the amount of $1.4 million.

During the three months endedSeptember 30, 2025, DWI's share of expenditure for SPCF for which contributions

were due was $8.5 million. As of September 30, 2025, the Group had advances against joint interest billings owing to DWI

in the amount of $1.9 million.

**Note 14 – Subsequent Events**

***Public Offering***

On October 24, 2025, Tamboran closed a public offering under which it issued and sold 2,673,111 shares of common

stock at a price to the public of $21.00 per share (the "Public Offering") resulting in gross proceeds of $56.1 million and

net proceeds to us of $53.0 million, after deducting the underwriting discount. RBC Capital Markets, LLC and Wells Fargo

Securities, LLC acted as representatives of the several underwriters of the Public Offering.

The net proceeds of the Public Offering will be used to fund the Group's development plan, working capital, and

other general corporate purposes.

***Share Purchase Plan***

On October 30, 2025, the Company opened a Share Purchase Plan (the "Share Purchase Plan") for eligible

securityholders to apply and purchase new CDI's in the Company up to A$30,000 per securityholder. The SSP is expected

to close on November 20, 2025. The Group is targeting a raise up to A$46.0 million, with some capacity for

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

oversubscriptions. The net proceeds of the Share Purchase Plan will be used to fund the Group's development plan,

working capital, and other general corporate purposes.

***Subscription Agreements***

On October 24, 2025, Tamboran entered into subscription agreements (the "Subscription Agreements") with certain

investors, including Bryan Sheffield, our largest shareholder, Scott Sheffield, our director, and certain of our employees,

officers and other directors (the "PIPE Investors"), pursuant to which the Company expects to sell to the PIPE Investors up

to $32.0 million worth of shares of common stock, at a price of $21.00 per share, on the terms and subject to the conditions

set forth therein (the "PIPE"). The closing of the PIPE is subject to approval by the Company's shareholders and the

satisfaction of other customary closing conditions.

***Interim CEO Compensation***

In connection with Mr. Stoneburner's appointment as Interim Chief Executive Officer, on October 15, 2025, the

Company entered into a letter agreement, effective as of July 27, 2025, with Mr. Stoneburner (the "Letter Agreement").

The Letter Agreement provides for a six-month term (or if earlier, the date the Company hires a replacement Chief

Executive Officer). Mr. Stoneburner shall continue to serve as Chairman of the Board during the term of his service as

Interim Chief Executive Officer.

***DWE Commercial Agreements***

On October 23, 2025, TR (West) entered into an updated commercial arrangement with DWE regarding the Phase 2

Development Area and related working interests. The following summarizes the material terms of this arrangement:

• The Phase 2 Development Area was increased from 406,693 gross acres to approximately 500,000 gross acres.

• Current Working Interests will be adjusted to TR (West) – 44.897%, DWE – 32.603%, and Falcon – 22.50%.

• Subject to execution of definitive agreements and completion of Tamboran's proposed acquisition of Falcon, the

revised working interests will be TR (West) (Operator) – 77.5%, and DWE – 22.5%.

• TR (West) will hold rights requiring DWE to participate proportionately in any sale of Tamboran's interest in the

Phase 2 Development Area, limited to 50% of DWE's working interest.

The Group has evaluated its subsequent events occurring after September 30, 2025, through November 13, 2025,

which represents the date these condensed consolidated financial statements were available to be issued. No further

subsequent events have been identified that would require disclosure in these condensed consolidated financial statements.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

**CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS**

This report contains "forward-looking statements" within the meaning of the safe harbor provisions of the U.S.

Private Securities Litigation Reform Act of 1995. Forward-looking statements are neither historical facts nor assurances of

future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding the future

of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future

conditions. Forward-looking statements can be identified by words such as: "anticipate," "intend," "plan," "goal,"

"commit," "seek," "believe," "project," "estimate," "expect," "strategy," "future," "likely," "may," "should," "will" and

similar references to future periods.

It is possible that the future financial performance of Tamboran Resources Corporation (the "Company") may differ

from expectations due to a variety of factors, including but not limited to: our early stage of development with no material

revenue expected until 2026 and our limited operating history; the substantial additional capital required for our business

plan, which we may be unable to raise on acceptable terms; risks related to the Falcon Acquisition, including the risk that

we may fail to realize the expected benefits of the Falcon Acquisition; our strategy to deliver natural gas to the Australian

East Coast and select Asian markets being contingent upon constructing additional pipeline capacity, which may not be

secured; the absence of proved reserves and the risk that our drilling may not yield natural gas in commercial quantities or

quality; the speculative nature of drilling activities, which involve significant costs and may not result in discoveries or

additions to our future production or reserves; the challenges associated with importing U.S. practices and technology to

the Northern Territory, which could affect our operations and growth due to limited local experience; the critical need for

timely access to appropriate equipment and infrastructure, which may impact our market access and business plan

execution; the operational complexities and inherent risks of drilling, completions, workover, and hydraulic fracturing

operations that could adversely affect our business; the volatility of natural gas prices and its potential adverse effect on our

financial condition and operations; the risks of construction delays, cost overruns, and negative effects on our financial and

operational performance associated with midstream projects; the potential fundamental impact on our business if our

assessments of the Beetaloo are materially inaccurate; the concentration of all our assets and operations in the Beetaloo,

making us susceptible to region-specific risks; our inability to make accretive acquisitions or successfully integrate

acquired businesses or assets, including in connection with the Falcon Acquisition; the substantial doubt raised by our

recurring operational losses, negative cash flows, and cumulative net losses about our ability to continue as a going

concern; complex laws and regulations that could affect our operational costs and feasibility or lead to significant

liabilities; community opposition that could result in costly delays and impede our ability to obtain necessary government

approvals; exploration and development activities in the Beetaloo that may lead to legal disputes, operational disruptions,

and reputational damage due to native title and heritage issues; the requirement to produce natural gas on a Scope 1 net

zero basis upon commencement of commercial production, with internal goals for operational net zero, which may increase

our production costs; the increased attention to environmental, social and governance ("ESG") matters and environmental

conservation measures that could adversely impact our business operations; risks related to our corporate structure; risks

related to our common stock and CDIs; and the other risk factors discussed in the this report and the Company's filings

with the Securities and Exchange Commission (the "SEC").

It is not possible to foresee or identify all such factors. Any forward-looking statements in this report are based on

certain assumptions and analyses made by the Company in light of its experience and perception of historical trends,

current conditions, expected future developments, and other factors it believes are appropriate in the circumstances.

Forward-looking statements are not a guarantee of future performance and actual results or developments may differ

materially from expectations. While the Company continually reviews trends and uncertainties affecting the Company's

results of operations and financial condition, the Company does not assume any obligation to update or supplement any

particular forward-looking statements contained in this report, except as required by law.

Additionally, certain forward-looking and other statements in this report or at other locations, such as the Company's

corporate website, regarding ESG matters are informed by various ESG standards and frameworks (which may include

standards for the measurement of underlying data) and the interests of various stakeholders. Accordingly, such information

may not be and should not be interpreted as necessarily being "material" under the federal securities laws for SEC

reporting purposes, even if the Company uses the word "material" or "materiality" in such discussions. ESG information is

also often reliant on third-party information or methodologies that are subject to evolving expectations and best practices,

and the Company's approach to and discussion of these matters may continue to evolve as well. For example, the

Company's disclosures may change due to revisions in framework requirements, availability of information, changes in its

business or applicable governmental policies, or other factors, some of which may be beyond its control.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

**Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.**

The following discussion and analysis should be read in conjunction with, and is qualified in its entirety by, our

condensed consolidated financial statements, the accompanying notes to the condensed consolidated financial statements

and other financial information included in this report and in our Annual Report on Form 10-K for the year ended June 30,

2025. For further information on items that could impact our financial condition and operating performance, see the section

entitled "Risk Factors" of our Annual Report on Form 10-K for the fiscal year ended June 30, 2025, and "Cautionary Note

Regarding Forward-Looking Statements" in this report.

The following tables present selected financial information for the periods presented (dollar amounts in

thousands):

---

| | | |
|:---|:---|:---|
|  | **Three months ended**<br>**September 30,** | **Three months ended**<br>**September 30,** |
|  | **2025** | **2024** |
| **Revenue and other operating income**  | $— | $— |
| **Operating costs and expenses:** |  |  |
| Compensation and benefits, including stock-based compensation | (1994) | (2219) |
| Consultancy, legal and professional fees | (1822) | (1680) |
| Depreciation and amortization | (2) | (31) |
| Loss on remeasurement of assets classified as held for sale |  | (376) |
| Accretion of asset retirement obligations | (289) | (258) |
| Exploration expense | (682) | (1010) |
| Camp expense recoveries, net | (1629) |  |
| LNG feasibility study expense | (191) |  |
| General and administrative | (1598) | (1405) |
| **Total operating costs and expenses** | (8207) | (6979) |
| **Other income (expense):** |  |  |
| Interest income (expense), net | (305) | 796 |
| Foreign exchange loss, net | (551) | (254) |
| Other income (expense), net |  | (320) |
| **Total other income (expense)** | (856) | 222 |
| **Net loss** | (9061) | (6756) |
| Foreign currency translation | 1738 | 12148 |
| Total comprehensive income (loss) attributable to noncontrolling interest | (1003) | 566 |
| **Total comprehensive income (loss) attributable to Tamboran Resources stockholders** | $(6320) | $4826 |

---

*Certain amounts in the Company's consolidated financial statements may not add up or recalculate due to* 

*rounding.*

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

**Results of Operations for the Three Months Ended September 30, 2025 and 2024**

*Revenue and other operating income*. We have not yet commenced natural gas production; therefore, we did not earn

any revenue and other operating income during the three months endedSeptember 30, 2025 and 2024, respectively.

*Compensation and benefits, including stock-based compensation*. Compensation and benefits, including stock-based

compensation, decreased by $0.2 million during the three months endedSeptember 30, 2025, as compared to the three

months endedSeptember 30, 2024, primarily as a result of the forfeiture of stock-based compensation awards during the

period for individuals who left the business and increased capitalized internal labor costs.

*Consultancy, legal and professional fees*. Consultancy, legal and professional fees remained fairly consistent as

compared to the three months endedSeptember 30, 2024, increasing by just $0.1 millionduring the three months ended

September 30, 2025.

*Accretion of asset retirement obligations expense*. For the three months ended September 30, 2025, an expense for

accretion of asset retirement obligations of $0.3 million was recognized. The recognition of such an expense was due to the

accretion of asset retirement obligation liabilities in relation to all EPs, inclusive of EPs 76, 98, 117, 136 and 161, as well

as the SPCF pad.

*Exploration expense*. For the three months ended September 30, 2025, the exploration expense decreased by$0.3

millionas compared to the three months endedSeptember 30, 2024 as the current period was heavily focused on the

drilling of SS-4H, SS-5H, and SS-6H, resulting in a larger portion of costs capitalized and less costs incurred related to

topographical, geographical and geophysical studies.

*Camp expense recoveries, net.*For the three months ended September 30, 2025, expenses for the newly established

field camp of $1.6 million were recognized primarily related to mobilization expenses of the modular buildings and related

equipment to the site. These costs are offset by recoveries from external parties who utilize the camp.

*LNG feasibility study expense*. During the three months endedSeptember 30, 2025, the Group incurred expenses of

$0.2 million related to certain studies and pre-front-end engineering and design services related to the proposed NT LNG

facility.

*General and administrative.* General and administrative costs increased by $0.2 million during the three months

endedSeptember 30, 2025, as compared to the three months endedSeptember 30, 2024, primarily as a result of increased

expenses related to headcount.

 *Interest income (expense), net*. Interest income, net decreased by $1.1 millionduring the three months ended

September 30, 2025, as compared to the three months endedSeptember 30, 2024, primarily due to lower cash balances and

lower interest rates for the period ended September 30, 2025 and an increase in interest expense related to the Facility

Agreement with Macquarie Bank Limited entered into in December 2024.

*Foreign currency translation*. For the three months endedSeptember 30, 2025, we recognized a foreign currency

translation gain of $1.7 million, primarily due to the slight strengthening of the Australian Dollar as of September 30, 2025,

as compared to June 30, 2025. In the three months endedSeptember 30, 2024, we recognized a foreign currency translation

gain of $12.1 million, primarily due to the significant strengthening of the Australian Dollar as of September 30, 2024, as

compared to June 30, 2024. Foreign exchange gains and losses resulting from the settlement of foreign currency

transactions and from the translation at fiscal year-end exchange rates of monetary assets and liabilities denominated in

foreign currencies are recognized on our condensed consolidated statement of operations and comprehensive loss.

*Income tax expense*.We have no income tax expense due to operating losses incurred for the three months ended

September 30, 2025, and 2024. We have provided a full valuation allowance on our net deferred tax asset because

management has determined that it is more likely than not that we will not earn income sufficient to realize the deferred tax

assets during a foreseeable future period. Management will continue to assess the potential for realizing deferred tax assets

based upon income forecast data and the feasibility of future tax planning strategies and may record adjustments to the

valuation allowance against deferred tax assets in future periods, as appropriate, that could have a material impact on the

condensed consolidated statement of operations and comprehensive loss.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

**Liquidity and Capital Resources**

We are a development stage enterprise and will continue to be so until commencement of substantial production from

our natural gas properties. We do not expect to generate any revenue from production until late 2026, at the earliest, which

will depend upon successful drilling results, additional and timely capital funding, negotiation of certain commercial

agreements and access to suitable infrastructure. Until then, our primary sources of liquidity are expected to be cash on

hand and funds from future private and public equity placements, debt funding and asset sales.

We expect to incur substantial expenses and generate significant operating losses as we continue to develop our

natural gas prospects and as we:

• complete our current appraisal drilling and testing program;

• develop and commercialize our assets, including the SPCF, the proposed NT LNG facility and other

infrastructure;

• opportunistically invest in additional natural gas assets adjacent to our current positions; and

• incur expenses related to operating as a public company and compliance with regulatory requirements.

Our future financial condition and liquidity will be impacted by, among other factors, the success of our exploration

and appraisal drilling program, the number of commercially viable natural gas discoveries made, the quantities of natural

gas discovered, the speed with which we can bring such discoveries to production, and the actual cost of exploration,

appraisal and development of our prospects.

For the remainder of the fiscal year ending June 30, 2026, we estimate that we will need to invest approximately

$43.4 million to progress our development plans. We expect the proceeds from the public offering received in October

2025, together with our existing cash on hand, to be sufficient to fund remaining drilling costs of SS-4H, SS-5H and SS-6H

and to carry out stimulation activities and flow testing of SS-5H. However, we may require significant additional funds

earlier than we currently expect in order to execute our strategy as planned. Additional funding may not be available to us

on acceptable terms or at all. In addition, the terms of any financing may adversely affect the holdings or the rights of our

stockholders. For example, if we raise additional funds by issuing additional equity securities, further dilution to our

existing stockholders will result. If we are unable to obtain funding on a timely basis, we may be required to significantly

curtail one or more of our planned activities. We also could be required to seek funds through arrangements with

collaborators or others that may require us to relinquish rights to some of our assets which we would otherwise develop on

our own, or with a majority working interest.

***Cash and Cash Equivalents***

The following table summarizes our key measures of liquidity for the periods indicated (in thousands).

---

| | | |
|:---|:---|:---|
|  | **September 30,**<br>**2025**<br>| **June 30,**<br>**2025**<br>|
| Cash and cash equivalents | $39557 | $39439 |

---

As of September 30, 2025, we had $39.6 million of cash and cash equivalents. This balance represents an increase of

$0.1 million from June 30, 2025. Cash calls received throughout the period and proceeds from our subscription agreements

to institutional investors received in July 2025 were primarily offset by spending from operations on the SS-4H, SS-5H and

SS-6H pilot wells, construction of the SPCF facility and other corporate expenditure in the fiscal period.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

***Capital Commitments***

We had the following five-year capital commitments as of the periods indicated (in thousands), which are not

recognized as liabilities or payables on the condensed consolidated balance sheet:

---

| | | |
|:---|:---|:---|
|  | **September 30,**<br>**2025**<br>| **June 30,**<br>**2025**<br>|
| **Capital commitments:** |  |  |
| Sweetpea | $23074 | $23115 |
| EP 161 | 2314 | 2302 |
| Beetaloo Joint Venture | 75779 | 75630 |
| Midstream | $11960 | $9056 |

---

*Sweetpea*

As of September 30, 2025, the Company's wholly owned subsidiary, Sweetpea committed to spend $23.1 million

related to two licenses, EP 136 with total commitments of $13.9 millionand EP 143 with total commitments of $9.2

million over the following five years.

A renewal application for EP 136 was submitted to the Department of Mining and Energy ("DME") (formerly the

Department of Industry, Tourism and Trade) in September 2023, and approved in July 2024, granting a five-year extension

for the period July 24, 2025 to July 23, 2030 with a minimum work program commitment of$13.9 million.

A variation application for EP 143 was submitted to DME in August 2024 and approved in October 2024. The total

minimum work program commitments remain the same at $9.2 million with activity and associated spend being transferred

within the license term.

*EP 161*

For the EP 161 working interest, we are obligated to contribute our share of expenses to uphold our stake in this

permit, for which Santos Limited is the operator. Our commitment through March 2026 is approximately $2.3 million

based on the minimum work requirements. There are no minimum commitment requirements after March 2026.

*Beetaloo Joint Venture*

The terms of the Beetaloo Joint Venture necessitate specific minimum work obligations through May 2028. These

commitments include an expected spend of $75.8 millionrelated to drilling and multi-stage hydraulic fracturing of four

wells, 2D seismic survey, and subsurface studies, with expenditure across EP 76 of $10.6 million, EP 98 of $53.6 million

and EP 117 of $11.5 million. An application was submitted to DME on September 26, 2024 to vary the year 2 and 3 work

program, and is currently pending resolution.

*Midstream*

Committed spend for the SPCF project as of September 30, 2025, was $12.0 million which was related to the

remaining procurement, and construction management for the detailed design, engineering, planning, construction, testing,

inspection and commissioning of the facility.

*Other Commitments and Contingencies* 

On December 19, 2024, TR Ltd., as guarantor, entered into the Facility Agreement with TR West, as borrower, each

a wholly owned subsidiary of the Company, as obligors, and Macquarie, as lender. The Facility Agreement provides TR

West with Facility A amounting to A$25.0 million in availability for performance bonds and includes potential additional

Facility B and Facility C each amounting to A$5.0 million. Availability under the Facility B and Facility C is subject,

among other conditions, to the Company raising additional capital in the amounts of at least A$62.5 million and A$75.0

million, respectively. All Facilities terminate on December 19, 2027. The obligations under the Facility Agreement are

unconditionally guaranteed on a senior secured basis by TR Ltd.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

As of September 30, 2025, there was A$23.3 million of letters of credits issued under the Facility Agreement. As of

September 30, 2025 there was A$1.7 million of unused credit under Facility A and A$10.0 million of unused credit under

Facility B and Facility C.

**Cash Flows** 

The following table summarizes our cash flows for the periods indicated (in thousands):

---

| | | |
|:---|:---|:---|
|  | **Three months ended**<br> **September 30,** | **Three months ended**<br> **September 30,** |
|  | **2025** | **2024** |
| Statement of Cash Flows: |  |  |
| Net cash used in operating activities | $(13799) | $(4154) |
| Net cash used in investing activities | (28434) | (14496) |
| Net cash from financing activities | $37937 | $16744 |

---

***Net Cash Used in Operating Activities***

For the three months endedSeptember 30, 2025, net cash used in operating activities was $13.8 million during which

we incurred a net loss of $9.1 million compared to net cash used in operating activities for the three months ended

September 30, 2024 of $4.2 million, during which we incurred a net loss of $6.8 million. The net loss for the three months

endedSeptember 30, 2025, included the non-cash impacts of depreciation and amortization, stock-based compensation,

performance bond facility fees, accretion of asset retirement obligations, interest expense, and foreign exchange

differences. Additionally, in the three months endedSeptember 30, 2025, net unfavorable changes in operating assets and

liabilities totaled $6.4 million, primarily consisting of a $1.2 million decrease in accounts payable and accrued expenses

due to timing of our pay cycle during the fiscal period, a $4.5million increase in trade and other receivables and a $0.7

millionincrease in prepaid expenses and other assets.

***Net Cash Used in Investing Activities***

For the three months endedSeptember 30, 2025, net cash used in investing activities was $28.4 millioncompared to

$14.5 millionfor the three months endedSeptember 30, 2024. In the period ended September 30, 2025, there was spend on

exploration and evaluation activities of $19.9 million in connection with the drilling of the SS-4H, SS-5H and SS-6H pilot

wells, expenditure of $7.6 million of spend related to SPCF and $0.9 million related to interest on financing lease

liabilities.

***Net Cash from Financing Activities***

For the three months endedSeptember 30, 2025, net cash received in financing activities was $37.9 million

compared to $16.7 millionreceived for the three months endedSeptember 30, 2024. The increase was primarily due

proceeds from the issuance of common stock of $11.0 millionthat occurred in the current period compared to $7.4million

in gross proceeds from the greenshoe option exercised in July 2024,$29.0 million attributable to contributions from

noncontrolling interest holders to fund their share of cash calls, $1.9 million of advance contributions received from

noncontrolling interest holders, partially offset by common stock issuance transaction costs of $0.6 million, repayments of

finance lease liabilities of $3.1 million and $0.3 million related to the payment of performance bond facility establishment

fees.

**Critical Accounting Estimates**

Management's discussion and analysis of our financial condition and results of operations are based upon our

condensed consolidated financial statements, which have been prepared in accordance with U.S. GAAP. The preparation of

our financial statements in conformity with U.S. GAAP requires us to make estimates and assumptions that affect the

reported amounts of certain assets, liabilities and related disclosure of contingent assets and liabilities at the date of the

financial statements and the reported amounts of revenues and expenses during the reporting period. The following critical

accounting policies relate to the more significant estimates and assumptions used in preparing the consolidated financial

statements.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

The impact of, and any associated risks related to, estimates and assumptions are discussed within Management's

Discussion and Analysis of Financial Condition and Results of Operations, as well as in the Notes to the Condensed

Consolidated Financial Statements, if applicable, where estimates and assumptions affect the Company's reported and

expected financial results.

There have been no other material changes in critical accounting estimates at September 30, 2025 from those

described in the Company's Annual Report on Form 10-K for the year ended June 30, 2025.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

**Item 3. Quantitative and Qualitative Disclosures About Market Risk.**

Not required.

**Item 4. Controls and Procedures.**

**Evaluation of Disclosure Controls and Procedures** 

As of September 30, 2025, our principal executive officer and principal financial officer concluded that we did

not maintain effective internal control over financial reporting due to the material weakness that was disclosed in our

Annual Report on Form 10-K for the years ended June 30, 2025 and June 30, 2024

As discussed in Part II, Item 9A, "Controls and Procedures" in our Annual Report on Form 10-K for the year

ended June 30, 2025 and June 30, 2024, we identified the following deficiencies in our internal control over

financial reporting, which in the aggregate, constituted a material weakness:

i) lack of sufficient evidence retained of the performance of internal controls,

ii) insufficient resources in key accounting and finance roles leading to inadequate segregation of duties,

iii) lack of manage access and manage change IT general controls over the cloud-based enterprise resource

planning system, and

iv) accounting for complex transactions in accordance with U.S. GAAP, which in the aggregate constitute a

material weakness

**Status of Remediation Efforts**

In response to the material weakness identified and described above, our management, with the oversight of

the Audit & Risk Management Committee of our Board of Directors, will continue to dedicate significant efforts and

resources to further improve our control environment and to take steps to remediate this material weakness. As part

of our plan to address this material weakness, a remediation plan has been initiated and the Company has engaged an

internal audit firm to assist with the documentation of our processes and internal controls and we will also provide

training to control owners, supported by external consultants, as appropriate, in support of an effective internal

control framework, including how to sufficiently document and evidence the operation of internal controls. We have

also hired a Vice President of Information Technology and a Financial Reporting Manager with extensive

knowledge in their respective fields to assist in the remediation of the above control deficiencies. We will continue

to hire accounting and finance personnel, or engage technical specialists, who possess the required technical

knowledge to ensure reporting requirements are met and segregation of duties are maintained. The material

weakness cannot be considered remediated until the newly designed control activity operates for a sufficient period

of time and management has concluded, through testing, that the control is operating effectively.

While we have begun implementing a plan to remediate this material weakness, we cannot predict the success

of such plan or the outcome of our assessment of this plan at this time. If our steps are insufficient to successfully

remediate the material weakness and otherwise establish and maintain an effective system of internal control over

financial reporting, the reliability of our financial reporting, investor confidence in us, and the value of our common

stock could be materially and adversely affected. We can give no assurance that the implementation of this plan will

remediate this deficiency in internal control or that additional material weaknesses in our internal control over

financial reporting will not be identified in the future. Our failure to implement and maintain effective internal

control over financial reporting could result in errors in our financial statements that could result in a restatement of

our financial statements or cause us to fail to meet our periodic reporting obligations. For as long as we are an

"emerging growth company" under the JOBS Act, our independent registered public accounting firm will not be

required to attest to the effectiveness of our internal control over financial reporting pursuant to Section 404.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

**Changes in Internal Control Over Financial Reporting**

Except for the implementation of our remediation plans in connection with our ineffective disclosure controls

and procedures described above, there were no changes in the Company's internal control over financial reporting

(as defined in Rule 13a-15(f) and Rule 15d-15(f) under the Exchange Act) during the quarter ended September 30,

2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial

reporting.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

Part II - Other Information

**Item 1. Legal Proceedings**

Other than given as below, as of the date of this report, we are not a party to any material pending legal proceedings,

nor are we aware of any material civil proceeding or government authority contemplating any legal proceeding, and to our

knowledge, no such proceedings by or against us have been threatened. We anticipate that we and our subsidiaries may

from time to time in the future become subject to claims and legal proceedings arising in the ordinary course of business. It

is not feasible to predict the outcome of any such proceedings, and we cannot assure you that their ultimate disposition will

not have a materially adverse effect on our business, financial condition, cash flows or results of operations.

On July 4, 2024, the Environment Centre Northern Territory ("ECNT") lodged an Originating Application in the

Northern Territory Civil and Administrative Appeals Tribunal ("NTCAT") for a merits review of the Minister for

Environment, Climate Change and Water Security's ("Minister's") approval of TB1 Operator's Shenandoah South

Exploration & Appraisal Program EP98 and EP117 Environment Management Plan ("Shenandoah EMP") ("NTCAT

Merits Review"). On August 20, 2024, the TB1 Operator was added as a respondent to the NTCAT Merits Review. The

NTCAT Merits Review commenced by ECNT under the Petroleum Act 1984 (NT) and the Petroleum (Environment)

Regulations 2016 (NT). ECNT are seeking an order that the Minister's Original Decision is set aside and substituted with a

decision that the Tribunal Member is not satisfied the information provided in the Shenandoah EMP is sufficiently

compliant with the Petroleum (Environment) Regulations 2016 (NT), including in relation to: (a) risks of wastewater spills

and (b) risks in relation to inter-aquifer connectivity and an order that the Shenandoah EMP should be referred to the NT

EPA for an independent assessment or, in the alternative, an order that varies the Minister's original decision and

establishes conditions in the Shenandoah EMP. On August 25, 2025, the NTCAT granted leave for the substantive

proceedings to be withdrawn by the ECNT. This followed the dismissal of the ECNT's stay application, with the NTCAT

handing down its reason for dismissing the application on November 27, 2024 and the dismissal of the ECNT's application

to issue summonses and admit further expert reports, with the NTCAT handing down its reasons for dismissing the

application on July 15, 2025.

On December 6, 2024, Lock the Gate Alliance Ltd ("Lock the Gate") lodged an Originating Application in the

Federal Court of Australia seeking an injunction under s475(2) of the *Environment Protection and Biodiversity*

*Conservation Act 1999 (Cth)* ("EPBC Act"), to restrain TB1 Operator from conducting the Shenandoah South Pilot Project

and a declaration under s 21 of the Federal Court of Australia Act 1976 (Cth) that the Shenandoah South Pilot Project is an

action which involves unconventional gas development and is likely to have a significant impact on a water resource within

the meaning of ss 24D and 24E of the EPBC Act (the "Originating Application"). The Originating Application was heard

in the Federal Court of Australia from June 23 to June 26, 2025, and August 14, 2025, before Owens J. who reserved

Judgment.

**Item 1A. Risk Factors**

There have been no material changes in risk factors for the quarterly period ended September 30, 2025 from those

described in the Company's Annual Report on Form 10-K for the year ended June 30, 2025.

**Risks Related to the Pending Falcon Acquisition**

***The market price for our common stock and CDIs following the closing of the Falcon Acquisition may be affected by***

***factors different from those that historically have affected or currently affect our common stock and CDIs.***

Our financial position may differ from our financial position before the completion of the Falcon Acquisition, and the

results of operations of the combined company may be affected by some factors that are different from those currently

affecting our results of operations. Accordingly, the market price and performance of our common stock and CDIs is likely

to be different from the performance of our common stock and CDIs in the absence of the Falcon Acquisition. In addition,

general fluctuations in stock markets could have a material adverse effect on the market for, or liquidity of, our common

stock and CDIs, regardless of our actual operating performance.

***Our existing stockholders will have reduced ownership in the combined company following consummation of the***

***Falcon Acquisition****.*

Immediately following consummation of the Falcon Acquisition, based on the number of shares of common stock

outstanding as of the date of the Arrangement Agreement and the issuance of the Stock Consideration as contemplated by

the Arrangement Agreement, our existing stockholders would own approximately 73% of the outstanding shares of the

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

combined company and Falcon's existing stockholders would own approximately 27% of the outstanding shares of the

combined company. As a result, our current stockholders will have less influence on the policies of the combined company

than they currently have on our policies.

***We may not consummate the Falcon Acquisition.***

We may not consummate the Falcon Acquisition, which is subject to the satisfaction of closing conditions. These

conditions include, but are not limited to, (a) the approval of the Falcon Acquisition by at least 66 2⁄3% of the votes cast by

Falcon shareholders and, if required by applicable Canadian securities laws, a simple majority of the votes cast by Falcon

shareholders, excluding Falcon common shares held by persons required to be excluded under such laws, at a meeting of

Falcon shareholders, (b) the approval of the issuance of the Stock Consideration by a majority of the votes cast by our

stockholders at a meeting of our stockholders, (c) the approval of the Falcon Acquisition by the Supreme Court of British

Columbia on terms consistent with the Arrangement Agreement and otherwise reasonably satisfactory to the parties, (d) the

authorization for listing of the Stock Consideration on the NYSE and (e) the absence of any law or order enjoining,

restricting or prohibiting the consummation of the transactions contemplated by the Falcon Acquisition. Neither we nor

Falcon can predict when, or if, these conditions will be satisfied. If any of these conditions are not satisfied or waived prior

to the outside date, it is possible that the Falcon Acquisition may be terminated. Although we have agreed with Falcon to

use reasonable best efforts, subject to certain limitations, to promptly complete the Falcon Acquisition, these and other

conditions to the completion of the Falcon Acquisition may fail to be satisfied. In addition, satisfying the conditions to and

completion of the Falcon Acquisition may take longer, and could cost more, and require additional borrowings, than we

currently expect. There can be no assurance that such conditions will be satisfied or that the Falcon Acquisition will be

consummated on the terms currently contemplated or at all. If additional borrowings are required to consummate the

Falcon Acquisition, our total debt and leverage will be greater than currently anticipated.

***Failure to complete the Falcon Acquisition could negatively impact our stock price and have a material adverse effect***

***on our results of operations, cash flows and financial position.***

If the Falcon Acquisition is not completed for any reason, including as a result of failure to obtain all requisite

regulatory approvals or Falcon's stockholders fail to approve the applicable requisite proposals, we may be materially and

adversely affected and, without realizing any of the benefits of having completed the Falcon Acquisition, we would be

subject to a number of risks, including the following:

• we may experience negative reactions from the financial markets, including negative impacts on our stock price;

• we may experience negative reactions from our customers, distributors, suppliers, vendors, landlords, joint venture

partners and other business partners;

• we will still be required to pay certain significant costs relating to the Falcon Acquisition, such as legal,

accounting, financial advisor and printing fees;

• Falcon may be entitled to receive a termination fee of $3,750,000 pursuant to the Arrangement Agreement;

• the Arrangement Agreement places certain restrictions on our conduct pursuant to the terms thereof, which may

delay or prevent us from undertaking business opportunities that, absent the Arrangement Agreement, may have

been pursued;

• matters relating to the Falcon Acquisition (including integration planning) require substantial commitments of

time and resources by our management, which may have resulted in the distraction of our management from

ongoing business operations and pursuing other opportunities that could have been beneficial to us; and

• litigation related to any failure to complete the Falcon Acquisition or related to any enforcement proceeding

commenced against us to perform our obligations pursuant to the Arrangement Agreement.

If the Falcon Acquisition is not completed, the risks described above may materialize and they may have a material

adverse effect on our results of operations, cash flows, financial position and stock price.

***The combined company following the Falcon Acquisition may be unable to integrate the business of the Company and***

***Falcon successfully or realize the anticipated benefits of the Falcon Acquisition.***

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

The Falcon Acquisition involves the combination of two companies that currently operate as independent companies.

The combination of two independent businesses is complex, costly and time consuming, and we will be required to devote

significant management attention and resources to integrating the business practices and operations of Falcon into ours.

Potential difficulties that we may encounter as part of the integration process include the following:

• the inability to successfully combine our business and Falcon's in a manner that permits the combined company to

achieve, on a timely basis, or at all, the enhanced revenue opportunities and cost savings and other benefits

anticipated to result from the Falcon Acquisition;

• complexities associated with managing the combined businesses, including difficulty addressing possible

differences in operational philosophies and the challenge of integrating complex systems, technology, networks

and other assets of each of the companies in a seamless manner that minimizes any adverse impact on customers,

suppliers, employees and other constituencies;

• the inability to retain the service of key management and other key personnel;

• the assumption of contractual obligations with less favorable or more restrictive terms; and

• potential unknown liabilities and unforeseen increased expenses or delays associated with the Falcon Acquisition.

In addition, we and Falcon have operated and, until the completion of the Falcon Acquisition, will continue to

operate, independently. It is possible that the integration process could result in:

• diversion of the attention of each company's management; and

• the disruption of, or the loss of momentum in, each company's ongoing businesses or inconsistencies in standards,

controls, procedures and policies.

Any of these issues could adversely affect each company's ability to maintain relationships with customers, suppliers,

employees and other constituencies or achieve the anticipated benefits of the Falcon Acquisition or could reduce each

company's earnings or otherwise adversely affect the business and financial results of the combined company following

the Falcon Acquisition.

***Securities class action and derivative lawsuits may be brought against us in connection with the Falcon Acquisition,***

***which could result in substantial costs*.**

Securities class action lawsuits and derivative lawsuits are often brought against public companies that have entered

into acquisition, merger or other business combination agreements. Even if such a lawsuit is without merit, defending

against these claims can result in substantial costs and divert management time and resources. An adverse judgment could

result in monetary damages, which could have a negative impact on our liquidity and financial condition.

***The synergies attributable to the Falcon Acquisition may vary from expectations.***

The combined company may fail to realize the anticipated benefits and synergies expected from the Falcon

Acquisition, which could adversely affect the combined company's business, financial condition and results of operations.

The success of the Falcon Acquisition will depend, in significant part, on the combined company's ability to successfully

integrate the acquired business, grow the revenue of the combined company and realize the anticipated strategic benefits

and synergies from the combination. We believe that the combination of the companies will provide operational and

financial scale, and enhancing the combined company's corporate rate of return. However, achieving these goals requires,

among other things, realization of the targeted cost synergies expected from the Falcon Acquisition. This growth and the

anticipated benefits of the transaction may not be realized fully or at all, or may take longer to realize than expected. Actual

operating, technological, strategic and revenue opportunities, if achieved at all, may be less significant than expected or

may take longer to achieve than anticipated. If the combined company is not able to achieve these objectives and realize the

anticipated benefits and synergies expected from the Falcon Acquisition within the anticipated timing or at all, the

combined company's business, financial condition and results of operations may be adversely affected.

**Item 2. Unregistered Sales of Equity Securities and Use of Proceeds**

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

No shares of the Company's common stock were repurchased during the three months ended September 30, 2025.

**Item 5. Other Information**

During the three months endedSeptember 30, 2025, no director or officer of the Company adopted or terminated a

"Rule 10b5-1 trading arrangement" or "non-Rule 10b5-1 trading arrangement," as each term is defined in Item 408 of

Regulation S-K.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

**Item 6. Exhibits**

The following documents are filed as exhibits hereto:

---

| | |
|:---|:---|
| **Exhibit**<br>**Number**<br>| **Description** |
| 2.1+ | <u>[Arrangement Agreement, by and between the Group and Falcon, dated September 30, 2025](https://www.sec.gov/Archives/edgar/data/1997652/000162828025043169/ex21projectexodus-arrang.htm)</u> (filed as Exhibit 2.1 to<br>the Company's Current Report on Form 8-K dated September 30, 2025, File No. 001-42149, and incorporated<br>herein by reference).<br>|
| 3.1 | <u>[Certificate of Incorporation of Tamboran Resources Corporation](https://www.sec.gov/Archives/edgar/data/1997652/000119312524130878/d716518dex31.htm)</u> (filed as Exhibit 3.1 to the Company's<br>Registration Statement on Form S-1 dated May 3, 2024, File No. 333-279119, and incorporated herein by<br>reference).<br>|
| 3.2 | <u>[Amended and Restated Bylaws of Tamboran Resources Corporation](https://www.sec.gov/Archives/edgar/data/1997652/000119312524162048/d716518dex32.htm)</u> (filed as Exhibit 3.2 to the Company's<br>Registration Statement on Form S-1 dated June 17, 2024, File No. 333-279119, and incorporated herein by<br>reference).<br>|
| 10.1+ | <u>[Agreement, by and among Tamboran Resources Corporation, Bryan Sheffield, Sheffield Holdings, LP and certain](https://www.sec.gov/Archives/edgar/data/1997652/000162828025036224/tbn-ex101cooperationagreem.htm)</u> <br><u>[other affiliated entities party thereto, dated July 27, 2025](https://www.sec.gov/Archives/edgar/data/1997652/000162828025036224/tbn-ex101cooperationagreem.htm)</u> (filed as Exhibit 10.1 to the Company's Current Report on<br>Form 8-K dated July 27, 2025, File No. 001-42149, and incorporated herein by reference).<br>|
| 10.2 | <u>[Separation Deed, between Tamboran Services Pty Ltd and Joel Riddle, dated July 28, 2025](https://www.sec.gov/Archives/edgar/data/1997652/000162828025036224/tbn-ex102deedofseparation.htm)</u> (filed as Exhibit 10.2 to<br>the Company's Current Report on Form 8-K dated July 27, 2025, File No. 001-42149, and incorporated herein by<br>reference).<br>|
| 10.3 | <u>[Form of Support Agreement](https://www.sec.gov/Archives/edgar/data/1997652/000162828025043169/ex101exodus-supportandvo.htm)</u> (filed as Exhibit 10.1 to the Company's Current Report on Form 8-K dated September<br>30, 2025, File No. 001-42149, and incorporated herein by reference).<br>|
| 10.4 | <u>[Syndicated Facility Agreement, by and among the Company, SPCF Financing, Sturt Plateau Compression Facility](https://www.sec.gov/Archives/edgar/data/1997652/000162828025043923/ex101-spcffinancingxexec.htm)</u> <br><u>[Sub Pty Ltd, Sturt Plateau Compression Facility Mid Pty Ltd, and other parties, dated September 29, 2025](https://www.sec.gov/Archives/edgar/data/1997652/000162828025043923/ex101-spcffinancingxexec.htm)</u> (filed as<br>Exhibit 10.1 to the Company's Current Report on Form 8-K dated September 29, 2025, File No. 001-42149, and<br>incorporated herein by reference).<br>|
| 10.5 | <u>[Deed of Guarantee and Indemnity, between Tamboran Resources Corporation, Tamboran Resources Pty Ltd,](https://www.sec.gov/Archives/edgar/data/1997652/000162828025043923/ex102-spcffinancingxexec.htm)</u> <br><u>[Tamboran (West) Pty Limited, and Global Loan Agency Services Australia Nominees Pty Ltd, dated September](https://www.sec.gov/Archives/edgar/data/1997652/000162828025043923/ex102-spcffinancingxexec.htm)</u> <br><u>[29, 2025](https://www.sec.gov/Archives/edgar/data/1997652/000162828025043923/ex102-spcffinancingxexec.htm)</u> (filed as Exhibit 10.2 to the Company's Current Report on Form 8-K dated September 29, 2025, File No.<br>001-42149, and incorporated herein by reference).<br>|
| 10.6 | <u>[NTG Guarantee, between Northern Territory of Australia, Macquarie Bank Limited, Evolution Trustees Limited as](https://www.sec.gov/Archives/edgar/data/1997652/000162828025043923/ex103-tamboranxspcffinan.htm)</u> <br><u>[trustee for the Alpha Wave Credit (Australia) Trust, and SPCF Financing Pty Ltd, dated September 29, 2025](https://www.sec.gov/Archives/edgar/data/1997652/000162828025043923/ex103-tamboranxspcffinan.htm)</u> (filed<br>as Exhibit 10.3 to the Company's Current Report on Form 8-K dated September 29, 2025, File No. 001-42149, and<br>incorporated herein by reference).<br>|
| 10.7† | <u>[Letter Agreement, between the Company and Richard Stoneburner, dated October 15, 2025](https://www.sec.gov/Archives/edgar/data/1997652/000162828025045342/exhibit101-letteragreement.htm)</u> (filed as Exhibit 10.1 to<br>the Company's Current Report on Form 8-K/A filed on October 17, 2025, File No. 001-42149, and incorporated<br>herein by reference).<br>|
| 31.1 | <u>[Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002](exhibit311-20250930.htm)</u> (filed<br>herewith).<br>|
| 31.2 | <u>[Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002](exhibit312-20250930.htm)</u> (filed<br>herewith).<br>|
| 32.1\* | <u>[Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350](exhibit321-20250930.htm)</u> (furnished herewith). |
| 32.2\* | <u>[Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350](exhibit322-20250930.htm)</u> (furnished herewith). |
| 101 | Financial statements from the Quarterly Report on Form 10-Q of Tamboran Resources Corporation for the quarter<br>ended September 30, 2025, formatted in iXBRL (Inline eXtensible Business Reporting Language): (i) the<br>Condensed Consolidated Balance Sheets, (ii) the Condensed Consolidated Statements of Operations and<br>Comprehensive Loss, (iii) the Condensed Consolidated Statements of Stockholders' Equity (Deficit), (iv) the<br>Condensed Consolidated Statements of Cash Flows and (v) the Notes to Condensed Consolidated Financial<br>Statements.<br>|
| 104 | Cover Page Interactive Data file (formatted as iXBRL and contained in Exhibit 101). |

---

\*This exhibit shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not incorporated by

reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such

filing.

+Schedules and similar attachments have been omitted pursuant to Item 601(a)(5) of Regulation S-K. Tamboran agrees to furnish a supplemental

copy of any omitted schedule or attachment to the SEC upon request; provided, that Tamboran may request confidential treatment pursuant to Rule

24b-2 of the Securities Exchange Act for any schedules and similar attachments so furnished.

†Indicates a management contract or compensatory plan or arrangement required to be filed as an exhibit to this report.

**<u>[**Table of Contents**](#i8f1c4427cd8742d4b4197f707c102d41_10)</u>**

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this

report to be signed on its behalf by the undersigned thereunto duly authorized.

**Tamboran Resources Corporation**

Date: November 13, 2025

<u>/s/ Eric Dyer</u> 

Eric Dyer

Chief Financial Officer

## Exhibit 31.1

**Exhibit 31.1**

CERTIFICATION

I, Richard Stoneburner, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.I have reviewed this Quarterly Report on Form 10-Q of Tamboran Resources Corporation;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a.Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b.Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c.Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;d.Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a.All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b.Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: November 13, 2025

<u>/s/ Richard Stoneburner</u> 

Richard Stoneburner

Interim Chief Executive Officer and Director

(Principal Executive Officer)

## Exhibit 31.2

**Exhibit 31.2**

CERTIFICATION

I, Eric Dyer, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1.I have reviewed this Quarterly Report on Form 10-Q of Tamboran Resources Corporation;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4.The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a.Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b.Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c.Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;d.Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5.The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a.All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b.Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: November 13, 2025

<u>/s/ Eric Dyer</u> 

Eric Dyer

Chief Financial Officer

(Principal Financial Officer and Principal Accounting Officer)

## Exhibit 32.1

**Exhibit 32.1**

**CERTIFICATION PURSUANT TO**

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002, 18 U.S.C. SECTION 1350**

In connection with the Quarterly Report on Form 10-Q of Tamboran Resources Corporation (the "Company") for the quarter ended September 30, 2025, as filed with the U.S. Securities and Exchange Commission on the date hereof (the "Report"), I, Richard Stoneburner, Interim Chief Executive Officer of the Company, certify, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350, that, to my knowledge:

The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: November 13, 2025

<u>/s/ Richard Stoneburner</u> 

Richard Stoneburner

Interim Chief Executive Officer and Director

(Principal Executive Officer)

## Exhibit 32.2

**Exhibit 32.2**

**CERTIFICATION PURSUANT TO**

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002, 18 U.S.C. SECTION 1350**

In connection with the Quarterly Report on Form 10-Q of Tamboran Resources Corporation (the "Company") for the quarter ended September 30, 2025, as filed with the U.S. Securities and Exchange Commission on the date hereof (the "Report"), I, Eric Dyer, Chief Financial Officer of the Company, certify, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350, that, to my knowledge:

The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: November 13, 2025

<u>/s/ Eric Dyer</u> 

Eric Dyer

Chief Financial Officer

(Principal Financial Officer and Principal Accounting Officer)

<br>