v3.25.1
Schedule of Reconciliation of Net Income to Net Cash Provided by Operating Activities (Details) - AUD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Mar. 31, 2025
Dec. 31, 2024
Sep. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
Sep. 30, 2023
Mar. 31, 2025
Mar. 31, 2024
Jun. 30, 2024
Jun. 30, 2023
Cash Flow Information                    
(Loss) profit for the period attributable to members of the parent entity $ (630,633) $ (320,332) $ (646,335) $ 41,185 $ 970,388 $ 1,410,531 $ (1,597,298) $ 2,422,104 $ (21,230,681) $ 1,844,970
– Other operating non-cash items             50,158 12,787    
– gain on forgiveness of payables [1]                 (670,782)
– depreciation             311,546 364,004 498,566 571,899
– Recapitalization expense                 16,301,915
– change in fair value of warrants                 (141,874)
– (increase)/decrease in trade and other receivables             (1,273,268) 3,033,400 (32,848) (884,401)
– (increase)/decrease in prepayment of seed purchase                 3,672,697 (2,593,941)
– (increase)/decrease in other assets             (580,866) (1,133,313) 351,485 (1,174,503)
– (increase)/decrease in inventories             2,021,257 (3,517,356) (5,181,691) 112,917
– increase/(decrease) in trade and other payables             (1,106,154) (245,633) 3,742,915 [2] 2,778,396 [2]
– increase/(decrease) in provisions             (181,896) 323,492 505,368 34,459
Cash flows from/(used in) operations             (1,942,969) 1,259,485 (2,184,930) 689,796
– Amortization of debt discount $ 136,106         $ 413,552 $ 124,006
[1] Includes forgiveness of legal fees of AUD$383,425 (Note 31), printer fees of $AUD126,482, and consultant fees of AUD$160,875.
[2] Included in this balance is a noncash amount related to recapitalization costs of $5,163,951