ASX:AU1 · 28 August 2025 Price sensitive

Investor Update

Download the PDF

Preparing the document viewer…

Read the announcement as text
August 2025 Investor Update

                              1

Benefits of
The Agency Model
                                                             The Agency offers a unique direct model with national
                                                             reach, enabling seamless client experiences and cross-
                                                             country referrals through a single workflow—whether in
                                                             Rockhampton, Sydney, or Perth.

                                                             Unlike franchise models restricted by postcodes and rigid
                                                             systems, our Property Partners can list and sell freely. They
Due to its scale, The Agency is able to offer all agents a   gain immediate access to an integrated tech stack, expert
singular and consistent market leading technology            resources, and a collaborative, performance-driven culture.
solution at every stage of the prospecting, listing and
                                                             Our proprietary data lake connects various SaaS platforms
selling stage of the buying and selling journey.
                                                             via API, creating consistent workflows that can't be
                                                             replicated with off-the-shelf solutions. Combined with our
                                                             nationwide agent support and end-to-end technology, The
                                                             Agency leads in delivering efficient, tech-driven real estate
                                                             success.

                                                                                                                             2

                                                                                                                                                                                                                                                                                   3

The Agency Group:                                                                                                                                                                    Exposure through a national corporate model to the Australian
                                                                                                                                                                                     residential market with access to the economic benefits of
Our Value Proposition                                                                                                                                                                scale via:
                                                                                                                                                                                         • Residential Sales
                                                                                                                                                                                         • Property Management
                                                                                                                                                                                         • Conveyancing/Settlements
                                                                                                                                                                                          • A truly National real estate business. Not a franchise model, so can
                                                                                                                                                                                            institute change when required and create positive culture.
                                                                                                                                                                                          • Large addressable national markets:
Sales Agents Nationally                                                                                                                                                                                     +A$7 billion Gross Commission Income (GCI) market:
Agent numbers at 30 June 2025                                                                                                                                                                               The Agency in FY25 $125.3 million GCI.
                                                                                                                                                                                                            +A$8 billion Residential Property Management portfolio
                                                                                                                                                                                                            market: The Agency PM rights portfolio valued at $37.41 million^
                                                                                                                    41                                                                    • Operational Cashflow now funding growth initiatives.
                                                   168                                                                                                                                    • Platform now in place so increased revenue drops to the bottom line.
                                                                                                                                                                                          • Strong balance sheet, operational cash flow positive.
                                                                                                                   193
                                                                                                                                                                                          • Experienced management team in place to execute the grow plan.
                                                                                                           24

                                                                                                                  16

      ^For the year ended 30 June 2025, the Company obtained an independent professional valuation of the rent rolls which indicated the market value of these assets to be around $37.41 million.
      As a result of the valuation, there is significant shareholder wealth held off balance sheet ($33.74 million), with only $3.67 million of the $37.41 million valuation being held on balance sheet.
                                                                                                                                                                                                                                                                               3

Why be a                                                              The Agency’s Competitive Advantage

Shareholder of                                                        ▪ Flexible Model: Unlike traditional franchises constrained by rigid agreements
                                                                        and the franchise code, The Agency operates a direct engagement model that
The Agency?                                                             is more adaptable to industry changes.

                                                                      ▪ Difficult to Replicate: Franchise brands face legal and operational hurdles to
                                                                        shift models. The Agency already holds the necessary state-based licenses
                                                                        and regulatory knowledge.

                                                                      ▪ National Scale: Strong leadership and operational infrastructure across
                                                                        Australia, managing 440+ agents and ~12,000 properties.
• Strong Balance Sheet, cash flow positive.
                                                                      ▪ Financial Strength: Profits from sales and property management funding
• Large addressable national markets of +$7bn GCI & +$8bn PuM for       growth into other territories.
  The Agency to grow into, both in established states and expanding
  states.                                                             ▪ Property Management Delivers Recurring Revenue: Year-on-Year increase
                                                                        of ~15% in annual recurring revenue from a diversified portfolio valued at
• Opportunities for both the sales business and the property
                                                                        $37.41M.
  management business.
• Increasing revenue now funding growth and contributing to the       ▪ Rent Roll Acquisition: Strategic partnership with Trilogy Funds ($2B FUM)
  bottom line.                                                          has funded $40M+ in rent roll acquisitions.
• Our target of $200m GCI and 180 PM per manager will allow the
                                                                      ▪ New Growth Channel: Introducing a flexible model for independently branded
  company to continue growing and potentially pay dividends.
                                                                        offices.
• The only listed residential real estate investment opportunity.

                                                                                                                                                  4

FY2025 Key Takeaways                                                                                                   In Focus
(Unaudited Numbers)

 $1.12M                                                                        $98.54M
                                                                                                                       Sales Business

 Underlying EBITDA1                                                            Combined Group Revenues                 ▪ Net Revenue4 (revenue retained by AU1 from sales
 (FY2024: -$446k)                                                              (FY2024 : $87.97M)                        business after costs) of $23.2M for FY2025 ($20.6M:
                                                                                                                         FY2024)
                                                                                                                       ▪ The Agency model helps agents perform better by
11,968                                                                        $35.87M                                    increasing agent productivity by a minimum of 10%
                                                                                                                       ▪ Net Rating score by vendors of over 80%
Properties Under Management -                                                 Estimated Net Assets - includes assets   ▪ Reach a net revenue target of $37M on an initial Gross
(includes PuM owned by AU1 of 5,501                                           not on Balance Sheet of $33.41M2           Commission of $200m
30 June 2024: 5,256)                                                          (FY2024: $36.80M)

                                                                                                                       Property Management
$7.44B                                                                        6,663
                                                                                                                       ▪ Due to economies of scale, increase properties managed
Gross Value of Properties Sold                                                No. of Properties Sold                     by a Property Manager from current average of 165
(FY2024 : $6.48B)                                                             (FY2024 : 6,239)                           properties per PM to 180 properties per PM.
                                                                                                                       ▪ Management rights of AU1 owned rental properties under
                                                                                                                         management were independently valued at $37.41M as
$ 125.27M                                                                     442                                        at 30 June 2025, up 2.4% on valuation of 30 June 2024.

GCI3                                                                          No of Agents
(FY2024 : $112.53M)                                                           (30 June 2024: 433)

1. Underlying adjusted for the impact of AASB16 Leasing Standard, Gain on Sale and other one off items.                                                                           5
2. Independent Valuation conducted by Pendium Advisory as at 8 July 2025.
3. Gross Commission Income (“GCI”) is the fees the vendor pays for the sale of a property.
4. Net Revenue refers to share of Revenue from Sales Business retained by The Agency after COGS and VPA.

                                                         Gross Commission Income (GCI^)
                                                $140m                                                                                              $125.3m

Positive Jaws as GCI grows faster               $120m
                                                $100m     $95.4m
                                                                                                       $112.5m

                                                                                                                               + 11.3%
than Operating Expenses                         $80m
                                                $60m
                                                                             + 17.9%

                                                $40m
                                                $20m
                                                  $-
                                                          FY23                                           FY24                                      FY25

                                                             Operating Expenses (Pre AASB16)
Operating Expenses Grew at 4.9% in FY25         $35m
                                                                                                       $30.01m
                                                                                                                                                   $31.49m
                                                $30m
to $31.49m. This growth included strategic      $25m
                                                        $26.25m
                                                                                                                              + 4.9%

additional investments in recruitment, IT and   $20m                        + 14.3%

Marketing.                                      $15m
                                                $10m
                                                $5m
                                                 $-
                                                        FY23                                            FY24                                       FY25

                                                        ^Gross Commission Income (“GCI”) is the fees the vendor pays for the sale of a property.

                                                                                                                                                             6

The Agency Business in Focus

                               7

 Business In Focus - Segment Results
                                                                     Real Estate Property Services                                    Property Management Services
                                                       Residential Sales                        Conveyancing Revenue                          Property Management

 FY25 Revenue Proportion

                                                            84%                                       2%                                                14%

 FY25 Underlying EBITDA                                                           $11.1m                                                              $3.1m
 (Post AASB16) Contribution1

 Overview                                 • Generates Revenue by charging the         • Generates Revenue by charging vendors       • Generates annuity style revenue through
                                            vendors of residential property a           or purchases a conveyancing fee to            management of properties. Revenue
                                            commission for the successful sale of a     arrange the legal transaction of a            generated includes management fees as a
                                            property                                    property (currently only services Western     percentage of rent collected, leasing and
                                          • 442 agents                                  Australia)                                    other ancillary fees, or service fee income
                                          • 6,663 property sales                      • 8 Conveyancers                                for non AU1 owned portfolios.
                                          • $7.44 billion value of property sales     • 1,757 transactions                          • 68 Property Managers
                                                                                                                                    • 5,501 Properties under Management
                                                                                                                                      owned by AU1
                                                                                                                                    • 6,467 externally owned property
                                                                                                                                      management rights operated by AU1
                                                                                                                                      under a service agreement

1: Excludes Unallocated Corporate Costs
                                                                                                                                                                                    8

Record transaction
volume underpins
The Agency’s growth
                                                                                                                                                                                                                         $7.4bn                                      $125.3m

                                                                                                                                                                                                                                                               $112.5m
                                                                                                                                                                                                                $6.5bn
                                                                                                                                                                                                                                                                          11.4%
                                                                                                                                                                                                                          13.8%
                                                                                                                                                                                                                                                    $102.5m              Increase
                                                                                                                                                                                                                         Increase
                                                                                                                                                                                                                                                                           Y-o-Y
                                                                                                                                                                                              $5.9bn                       Y-o-Y
                                                                                                                                                                                                                                                          $95.4m
                                                                                                                                                                 6,663                                 $5.3bn
                                                                                                                                                         6,239
The Agency historically bucked the downward national                                                                                                                                 $4.8bn                                                    $80.7m
                                                                         573,365584,641                                                  5,709   5,734
trend in terms of properties sold, a clear validation of its                                                  531,457
                                                                                                                                                                   6.8%
resilient, agent-focused model.                                                                     508,610                      4,964                           Increase
                                                                                                                                                                   Y-o-Y
                                                                                          468,218

A record 6,663 properties were sold in FY25 by The Agency      415,549                                          4.5%
                                                                                                              Increase
Group. This represents 1.25% national market share of the                                                       Y-o-Y                                                       $2.9bn                                                    $47.9m

estimated 531,457 properties sold across Australia*.                                                                     3,147

Despite a 10% decrease in market volumes from FY22, The
Agency recorded a 16% increase in properties, underpinned
record Gross Sale Volume and Gross Commission Income
level.

Improved transaction contributions from East Coast states
                                                                   Total Properties sold in                              No of Properties Sold by The                            Gross Sales Volume                                   Gross Commission Income
assisted the growth in Gross Sales Volume.
                                                                          Australia*                                            Agency Group                                                                                                   ($M)^

                                                                                                                FY20 (COVID)             FY21            FY22          FY23 (Interest Rate Increases)                               FY24       FY25 (unaudited)

                                                                                                                                                                                                                                                                                    9

 Track Record in
                                                                                                                                         Gross Commission Income (GCI^)
 Delivering Growth                                                                                           $250m

                                                                                                                                                                                                                        $200.0m
                                                                                                             $200m

                                                                                                                                                                                               Current
                                                                                                                                                                                              run rate:
                                                                                                                                                                                               $137m      $150.0m
GCI growth transferring                                                                                      $150m                                                                 Agents:
                                                                                                                                                                                     442
                                                                                                                                                                         Agents:
to bottom line                                                                                                                                       Agents:
                                                                                                                                                      399                  433
                                                                                                                                                                                    $125.3m
                                                                                                                                                               Agents:   $112.5m
                                                                                                                                                     $102.5m     393
Platform now in place so increased GCI                                                                                                     Agents:
                                                                                                             $100m                          308                 $95.4m
drops to the bottom line.

                                                                                                                               Agents:
                                                                                                                                           $80.7m
                                                                                                                                                                                                                    …
                                                                                                                     Agents:    283
          GCI MILESTONES FOR AU1                                                                                      272      $47.9m
                                                                                                             $50m
                                                                                                                     $38.0m
                 Milestone 1 = $150M

                 Milestone 2 = $200M

                                                                                                               $-

  ^ Gross Commission Income (“GCI”) is the fees the vendor pays for the sale of a property.                                                                                                                              10
  *GCI fell in FY23 primarily as a result of 10 consecutive interest rate rises during the financial year.

 Sales
 Business

                                                                                                                                                 FY25 Market
                                                                                    State     #Agents     Properties Sold    Maturity of State    Share by
                                                                                                                                                    State
  Varying levels of state maturity provides an                                                30 June
                                                                                                        FY25         FY24
  opportunity for continued growth.                                                            2025
                                                                                                                                                     5.72%
  Having been founded in WA, Western Australia is the most mature state of                                                                         (Perth #2
                                                                                     WA         168     3,833        3,907     Established
                                                                                                                                                 dollar value @
  The Agency, with market share of 9.0% (by dollar of property sold) in Perth
                                                                                                                                                       9%)
  and surrounding markets and 6.0% of overall WA state.
                                                                                    NSW         192     1,770        1,632     Established          1.30%
  Inorganic entry into Tasmania in July 2022 has allowed an accelerated
                                                                                    QLD         41      443           373       Emerging            0.33%
  maturity of the state. Following an initial entry into Launceston, in Q1 FY23.
  The Agency grew organically into Hobart in Q1 FY25.                                VIC        24      370           176         Infancy           0.32%

                                                                                    TAS         16      238           146        Growing            3.54%
  QLD and Victorian markets have the lowest maturity in the states we
  operate. However, both increased their % of total Agency sales in FY25            ACT         1        8             5          Infancy           0.47%
  showing momentum is gaining.
                                                                                   National     442     6,663        6,239                          1.30%

                                                                                                                                                                  11
* Source: CoreLogic Market Scorecard.

Double Digit Income                                                                                                                               11,968

Growth in Property                                                                                                                                 17.7%
                                                                                                                                                  Increase
                                                                                                                                                    Y-o-Y                                       13.8%
                                                                                                                                                                                                                                             $13.5m

Management
                                                                                                                                         10,168                                                Increase
                                                                                                                                                                                                                                              10.4%
                                                                                                                                                                                                 Y-o-Y                                $12.2m Increase
                                                                                                                                                                                                                                               Y-o-Y

                                                                                                                                                  6,663

                                                                                                                                                                                               $9.8m                          $9.9m

                                                                                                                                                                                       $8.9m     9.5%                 $8.9m
                                                                                                                                                                                               Increase
                                                                                                                                                                                                 Y-o-Y
                                                                                                                                 5,978                                         $7.4m
                                                                                               5,501                                                                   $6.7m                                  $6.9m
                                                                                       5,256
                                                                               5,018
                                                                                                 4.7%
                                                                                               Increase                                                        $5.3m
                                                                                                 Y-o-Y
                                                                                                                         3,806
AU1 Owned Managements continue to grow, which                  3,517   3,469                                     3,517

combined with average rental growth underpins strong
revenue growth.

On behalf of all landlords, The Agency collected $331m
of rental income in FY25. Our national footprint enables
Landlords with a geographically dispersed portfolio the
                                                           # of AU1 Owned Properties                         Total # of Properties Under                     AU1 Mgmt Fee Income                          Total Property Mgmt Income
opportunity to have all their properties managed by a
                                                                  Under Mgmt                                            Mgmt
single company. The increased portfolio scale enables
greater cost synergies across The Agency owned
                                                                                                          FY20 (COVID)            FY21               FY22     FY23 (Interest Rate Increases)                     FY24            FY25
portfolios.

                                                                                                                                                                                                                                                   12

Properties
Under Management

                                                                                                          PuM         PuM               Independent valuation
                                                                                            Property                             %
                                                                                State                  Owned (30   Owned (30            of PuM Owned at June
                                                                                            Managers                           Change
                                                                                                        June 25)    June 24)                 30 2025 ($m)
                                                                                 NSW           20        3,280       3,216      +2%

                                                                                 WA            6          848         660       +28%
11,968 investment properties                                                     QLD           -           -           -         -

managed by The Agency Group at 30                                                 VIC          2          260         209       +24%

June 2025.                                                                       TAS           7         1,113       1,171      -5%
                                                                               Total AU1
                                                                                               35        5,501       5,256      5%              $37.4
The management rights of AU1 owned rental properties under management           Owned
were independently valued at $37.41M as at 30 June 2025. This represents        Services
                                                                                              n/a        6,467       4,912      +32%             n/a
a 2.4% increase on the independent valuation obtained on 30 June 2024 of      Arrangement
$36.32 million and is based on the increase in PuM owned from 5,256 as at       Total
30 June 2024 to 5,501 as at 30 June 2025.                                                     n/s        11,968      10,168     +18%             n/a
                                                                               National

Separate to AU1 owned management rights, The Agency has a further 6,467
(30 June 2024: 4,912) external management rights which operate under a
services arrangement, providing purchasing power benefits and efficiency of
scale for the AU1 portfolio.

                                                                                                                                                        13

Leveraging our
Property Management Expertise      Proven Model for Expansion
                                   •   MDC Trilogy partnership that owns ~6,000 managements showcases
                                       our ability to integrate and grow third-party rent rolls under
                                       management.
                                   •   AU1 manages additional portfolio of ~800 managements for other
                                       owners.
                                   •   Similar service activities operate for agent owned portfolios.
AU1 Service Arrangement
manages a portfolio of PM assets   Scalable, Repeatable Framework
for agents and external capital    •   Demonstrates how we can onboard and uplift performance of external
providers.                             portfolios efficiently.
                                   •   Maintains high service standards with minimal disruption.

                                   Actively Pursuing Further Opportunities
                                   •   The Agency is seeking similar partnership arrangements.
                                   •   Well-positioned to support independent agencies, developers, and
                                       aggregators looking to outsource or exit property management.
                                                                                                        14

                                                        The Agency Services
 Growth
 Initiatives                                            • In 2023, a new brand Rightmove was created to transition
                                                          from SLP
                                                        • In 2024, a pilot with existing SLP agents was created to
                                                          test the market looking at recruiting individual agents and
                                                          also to attract offices that were looking to rebrand.
                                                        • At the end of 2024, the pilot expanded to NSW
                                                        • This was to be accompanied by a new tech platform,
                                                          including lead prospecting and marketing, admin support,
                                                          property management and trust accounting. Each service
Driving Recruitment                                       was fully developed to offer end-to-end support, marrying
                                                          technology with a dedicated support team
• The Agency has invested into its recruitment          • Services arrangement, focused on predominantly sales
  business as part of a strategic initiative to drive     only businesses that have a separate identity to The
  growth by attracting and onboarding high-               Agency brand.
  performing agents and property managers.              • Leveraging third-party software, The Agency Services
                                                          would deliver services via a proprietary advanced
• This targeted expenditure reflects the company’s        dashboard accessible on PC or mobile device
  commitment to strengthening its national agent        • The key learnings were the development of an expanded
  network with experienced professionals who can          national robust platform and reporting systems and a focus
  deliver superior service and results.                   on offices only
                                                        • A new strategy following the learnings of the pilot will be
                                                          launched by end of calendar year
                                                                                                                        15

Financial Highlights

                       16

                                                                                                                                                                                                                                                                                     14

                                                                                                                                                                                                                           Record GCI Result
Business Performance Update
                                                                                                                                                                                                                           FY2025 GCI of $125.3m was a record GCI for the company
After continued investment in recruitment activities, cost of doing
                                                                                                                                                                                                                           (previous record was $112.5m in FY2024
business ratio decreased 2.1% from FY2024 to FY2025
Continued efficiencies in the cost of doing business ratio is expected in                                                                                                                                                  Agent Mix and Increased Property
FY2026 as recruitment efforts continue to grow Gross Commission
Income.
                                                                                                                                                                                                                           Management Revenue Driving Revenue
                                                                                                                                                                                                                           Growth

                                                                                                                                                                                                                           During FY2025, a higher percentage of sales by employee
                                                                                                                                                                                                                           agents resulted in Revenue growth above GCI growth2.
                                                                                       UNDERLYING1                              UNDERLYING1
                                                                                                                                                                               Change
                                                                                                                                                                                                                           Property Management Revenue grew to $13.5m FY2025
($M)                                                                                        FY2025                                   FY2024                                                                                from $11.7m in FY2024, a 15.4% increase.
GCI                                                                                           125.3                                    112.5                                   +11.3%
                                                                                                                                                                                                                           Investment in QLD & VIC Markets to build
                                                                                                                                       87.97                                   +12.0%
Revenue2                                                                                      98.54                                                                                                                        market share
Gross Profit                                                                                  32.06                                     29.0                                   +10.5%
                                                                                                                                                                                                                           Emerging states of Victoria and Queensland continue to
                                                                                                                                                                                                                           represent an increasing share of The Agency sale business.
Other Income                                                                                   0.55                                     0.57                                    (3.5%)
                                                                                                                                                                                                                           These states sold a combined 12.2% of the FY2025
                                                                                                                                                                                                                           properties sold, an increase on the 8.8% contribution in
Operating Expenses                                                                          (31.49)                                   (30.02)                                   +4.9%
                                                                                                                                                                                                                           FY2024. We hold around 0.33% market share in each of
                                                                                                                                                                                                                           these states and we continue to invest in these states to
Cost of Doing Business3                                                                      32.0%                                    34.1%                                     (2.1%)
                                                                                                                                                                                                                           reach maturity of above 1.0% market share.

EBITDA                                                                                         1.12                                    (0.45)                                   +175%

 1. Underlying adjusted for the impact of AASB16 Leasing Standard, Gain on Sale and other one- off items.
 2. According to accounting standards, recognition of revenue is dependent on the engagement mechanism of the Agent. A sale by a payroll agent will result as revenue equal to GCI, with an agent commission expense                                                          17
 in Cost of Sales. A sale by a non payroll independent contractor agent, revenue is equal to The Agency share GCI. There is no cost of sale expense for a non payroll agent. As a general rule, Western Australia agents
 are predominantly Payroll agents, while East Coast agents are predominantly non payroll agents.
 3. Operating Expenses Pre AASB16 Leasing Standard as a percentage of revenue. n.m – not material

                                                                                                                                                                                                                                                                                                                14

                                                                                                                                                                                                                 Statutory                        Statutory

                                                                                                                        ($M)       ^Unaudited figures
                                                                                                                                                                                                                 30 June 2025                     30 June 2024                      Change
 Significant shareholder value                                                                                                                                                                                   5.06                             4.90                             +3.3%
                                                                                                                        Cash at Bank
 growing off Balance Sheet due to
                                                                                                                                                                                                                 14.66                            14.74                            -0.5%
 amortisation of rent roll asset due                                                                                    Other Current Assets

 to AASB accounting standards.                                                                                          Non Current Assets
                                                                                                                                                                                                                 28.53                            27.31                            +4.5%

                                                                                                                                                                                                                 48.25                            46.96                            +2.7%
                                                                                                                        Total Assets

                                                                                                                                                                                                                 (38.89)                          (27.76)                          -40.0%
                                                                                                                        Total current liabilities1

                                                                                                                                                                                                                 (6.91)                           (11.30)                          +38.8%
                                                                                                                        Total Non current liabilities

                                                                                                                                                                                                                 (45.80)                          (39.07)                          -17.2%
                                                                                                                        Total Liabilities
The value attached to internally generated Property
Management and remaining Mortgage book is not                                                                                                                                                                    2.46                             7.89                             -68.8%
                                                                                                                        Net Assets
recorded in the balance sheet.
                                                                                                                                                                                                                 33.41                            28.91                            +15.6%
                                                                                                                        Assets not on balance sheet2
Despite the value of the property management
portfolio increasing in the period, under the accounting                                                                                                                                                         35.87                            36.80                            -2.5%
                                                                                                                        Estimated Shareholder Net Assets
standard rules, the Profit & Loss statement for the
twelve-month period includes an amortisation charge                                                                   • The management rights of AU1 owned rental properties under management were
of the externally purchased property management
                                                                                                                        independently valued at $37.41M as at 30 June 2025.
assets held as an intangible asset.

This amortisation charge has resulted in a reduction                                                                  • Only ~$4m of the property management value is held on the Balance Sheet as an intangible
of Statutory Net assets and results in an increase in                                                                   asset as at 30 June 2025 ($7.4m as at 30 June 2024), leaving $33.41m of shareholder value
assets not recognised in the balance sheet.                                                                             off balance sheet at 30 June 2025 ($28.91m at 30 June 2024).

                                                                                                                      • Adjusting for these off balance sheet assets, Estimated Shareholder Net Assets is $35.87m
                                                                                                                        ($36.80m at 30 June 2024).
1: Total current liabilities includes $8.4 million relating to the debt with MBL. The debt was finalised post year end and pe r the accounting standards is required to be shown as current.
2: An independent valuation was undertaken at 30 June 2025 which valued the Property Management portfolio at $37.14m (30 June 2024 Independent Valuation: $36.32m). Only $3.67m of the property management value is held on the Balance Sheet as an intangible asset as at 30 June 2025 ($7.40m as at 30 June
      2024), leaving $33.41m of shareholder value off balance sheet at 30 June 2025 ($28.91m at 30 June 2024).

Profit and Loss Statement
                                                                                                                                      UNDERLYING1                                      STATUTORY

                                                                                                        FY2025                                FY2024               Change    FY2025     FY2024     Change
  ($M)
  Revenue                                                                                                 98.54                                 87.97              +12.0%     98.54      87.97     +12.0%
  Cost of Sales                                                                                          (66.48)                              (58.97)              +12.7%    (66.48)    (58.97)    -12.7%
  Gross Profit                                                                                            32.06                                 29.00              +10.6%     32.06      29.00     +10.6%
  Other Income                                                                                             0.55                                  0.57               -3.5%     0.64       0.67       -4.5%
  Operating Expenses                                                                                     (31.49)                              (30.01)              +4.9%     (28.94)    (28.05)     -3.2%
  EBITDA                                                                                                   1.12                                (0.44)              +354.5%    3.76       1.61      +134%
  Share of profit (loss) from equity                                                                       0.08                                  0.01              +700.0%    0.08       0.01      +700.0%
  Depreciation and amortisation                                                                           (4.48)                               (4.67)               -4.1%    (6.62)     (6.43)      -2.9%
  Share based payments                                                                                     0.00                                (0.24)                n.a.     0.00      (0.24)     +100.0%
  FV gain / (loss) on financial asset                                                                         -                                    -                  -       0.31       0.95      -67.4%
  One off legal fees2                                                                                         -                                    -                  -       0.00      (0.33)     +100.0%
  Profit / loss on sale of asset                                                                           0.00                                  1.23                n.a.     0.05       1.23      -95.9%
  Other costs                                                                                             (0.03)                               (0.04)               n.m.     (0.03)     (0.04)     +25.0%
  EBIT                                                                                                    (3.32)                               (4.15)              +20.0%    (2.46)     (3.24)     +24.1%
  Net finance income (expenses)                                                                           (1.31)                               (1.04)              -25.5%    (1.99)     (1.39)     -43.2%
  ED non-cash finance gain (cost)                                                                             -                                    -                  -      (0.99)     (0.66)     -50.0%
  Net Profit Before Tax                                                                                   (4.62)                               (5.19)              +10.9%    (5.44)     (5.29)      -2.8%
  Income tax                                                                                                  -                                  0.40              -100.0%    0.00       0.40      -100.0%
  Net Profit After Tax                                                                                    (4.62)                               (4.79)              +3.5%     (5.44)     (4.89)     -11.2%

1. Underlying adjusted for the impact of AASB16 Leasing Standard, Gain on Sale and other one off items.
2. Legal costs associated with The Agency Group’s intellectual property action against the company H.A.S. Real Estate, the registered owner of The North Agency.
                                                                                                                                                                                                             19
n.a – Not Applicable / n.m – Not Meaningful

Outlook

          20

Expectation of strong                                                     What to watch for

growth underpinned by                                                     Increased number of quality agents
large addressable market
                                                                          • Recruitment model in place and being expanded to
                                                                            target growth in quality agents in $7 billion Gross
                                                                            Commission national market

                                                                          • Management structure in place to oversee agent
                                                                            and EBITDA growth
The  annual
The annual      value
             value       of residential
                   of residential          realcommissions
                                   real estate   estate is $7bn+.
Our operations in the nation’s second and third largest states for # of
commissions       is $7bn+. Our operations in the nation’s                • Strong office and infrastructure footprint across six
sales per annum are in their infancy and expected to contribute
second   and
meaningful      thirdin largest
             growth               states for # of sales per
                        coming years.                                       states and territories
annum    are inmodel
• Recruitment     their ininfancy    and expected to contribute
                            place and being expanded to target growth
meaningful     growth
   in quality agents      inbillion
                      in $7  coming     years.
                                    Gross  Commission national market     • Partnership with external rent roll generator to build
•   Management structure in place to oversee agent and EBITDA               sales market share and GCI growth
    growth
•   Strong office and infrastructure footprint across six states and      • Rationalising cost of doing business ratio
    territories
•   Partnership with external rent roll generator to build sales market   • Increasing value of property management rent roll
    share and GCI growth
                                                                            as rents continue to increase across the country
•   Rationalising cost of doing business ratio
•   Increasing value of property management rent roll as rents
    continue to increase across the country

                                                                                                                                     21

Corporate Structure                                   Experienced Board
Key Metrics
Ticker                                      ASX:AU1             Andrew Jensen – Chairman
Shares on Issue                             ~439.6M             A highly experienced CFO with over 18 years in senior
Share price (at 23rd June 25)                $0.021             finance and management roles across real estate, financial
                                                                services, telecommunications, and franchising, both in
Market Cap                                   ~$9.2M             Australia and internationally.

Cash & Cash Equivalents (at 31 st Dec 24)    ~$4.9M

Substantial Shareholders                                        Paul Niardone - Executive Director
Peters Investments Pty Ltd                   31.27%
                                                                A Perth-based business executive and company director, Mr
Ben Collier                                   6.31%             Niardone was the managing director and founder of ASX-listed
                                                                Ausnet Financial Services, which later became The Agency Group
Teldar Real Estate Pty Ltd                    5.68%             Australia in 2016. His past roles have included executive director
                                                                and founder of Professional Public Relations (WA), the largest PR
Convertible Note                                                and communications firm in the State until he sold the business to
                                                                WPP.
Peters Investments Pty Ltd1                  $4.38M
                                                                Adam Davey - Non-Executive Director
Primary Debt Facility
Macquarie Bank Limited (MBL) Facility 2      $10.0M             Director of Wealth Management at Canaccord Genuity, Mr
                                                                Davey’s expertise spans over 25 years and includes capital
                                                                raising (both private and public), mergers and acquisition, ASX
AU1 Share Price Chart - 12 Month                                listings, asset sales and purchases, transaction due diligence
                                                                and director duties.

                                                                Dr. Michael Schaper - Non-Executive Director

                                                                Brings extensive regulatory and governance expertise to The Agency,
                                                                with over a decade as Deputy Chair of the ACCC, leadership roles in
                                                                financial product oversight, and board positions across government,
                                                                corporate, and not-for-profit sectors. Has experience in franchising
                                                                regulation, financial services, and corporate governance.

                                                                                                                                       22

                                                                  Forward looking statements
Disclaimer   Not an offer
             This presentation is for information purposes
             only. This presentation does not comprise a          Certain statements contained in this presentation, including information as
             prospectus, product disclosure statement or          to the future financial or operating performance of the Company and its
             other offering document under Australian law         projects, are forward looking statements. Such forward looking statements:
             (and will not be lodged with the Australian          are necessarily based upon a number of estimates and assumptions that,
             Securities and Investments Commission) or any        while considered reasonable by the Company, are inherently subject to
             other law.                                           significant technical, business, economic, competitive, political and social
                                                                  uncertainties and contingencies; involve known and unknown risks and
                                                                  uncertainties that could cause actual events or results to differ materially
             Summary information                                  from estimated or anticipated events or results reflected in such forward
             This presentation does not purport to be all         looking statements; and may include, among other things, statements
             inclusive or to contain all information about the    regarding estimates and assumptions in respect of prices, costs, results
             Company or any of the assets, current or future,     and capital expenditure, and are or may be based on assumptions and
             of the Company. This presentation contains           estimates related to future technical, economic, market, political, social and
             summary information about the Company and its        other conditions.
             activities which is current as at the date of this   The Company disclaims any intent or obligation to publicly update any
             presentation. The information in this presentation   forward looking statements, whether as a result of new information, future
             is of a general nature and does not purport to       events or results or otherwise.
             contain all the information which a prospective
                                                                  The words “believe”, “expect”, “anticipate”, “indicate”, “contemplate”,
             investor may require in evaluating a possible
                                                                  “target”, “plan”, “intends”, “continue”, “budget”, “estimate”, “may”, “will”,
             investment in the Company.
                                                                  “schedule” and similar expressions identify forward looking statements.
             The Company does not undertake to provide
                                                                  All forward looking statements contained in this Presentation are qualified
             any additional or updated information whether
                                                                  by the foregoing cautionary statements. Recipients are cautioned that
             as a result of new information, future events
                                                                  forward looking statements are not guarantees of future performance and
             or results or otherwise.
                                                                  accordingly recipients are cautioned not to put undue reliance on forward
                                                                  looking statements due to the inherent uncertainty therein.
                                                                                                                                             23

24