Share-Based Payment Arrangement, Option, Activity [Table Text Block] |
The following table summarizes CDI option activity for the years ended June 30, 2025 and 2024:
2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Grant date | | Expiry date | | Exercise price | | Balance at the start of the year | | Granted | | Exercised | | Expired/ forfeited/ other | | Balance at the end of the year | May 20, 2021 | | May 20, 2026 | | A$ | 0.2367 | | | 7,416,667 | | — | | — | | — | | 7,416,667 | May 20, 2021 | | May 20, 2026 | | A$ | 0.3200 | | | 10,734,555 | | — | | — | | — | | 10,734,555 | May 20, 2021 | | May 20, 2026 | | A$ | 0.4000 | | | 16,000,000 | | — | | — | | — | | 16,000,000 | October 28, 2021 | | May 20, 2026 | | A$ | 0.4000 | | | 15,850,000 | | — | | — | | (500,000) | | 15,350,000 | May 17, 2022 | | May 20, 2026 | | A$ | 0.4000 | | | 400,000 | | — | | — | | — | | 400,000 | June 14, 2022 | | May 20, 2026 | | A$ | 0.4000 | | | 1,250,000 | | — | | — | | — | | 1,250,000 | November 30, 2022 | | May 20, 2026 | | A$ | 0.4000 | | | 2,850,000 | | — | | — | | — | | 2,850,000 | | | | | | | 54,501,222 | | — | | — | | (500,000) | | 54,001,222 | Weighted-average exercise price | | | | | | A$ | 0.3620 | | | A$ | — | | | A$ | — | | | A$ | 0.4000 | | | A$ | 0.3617 | |
2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Grant date | | Expiry date | | Exercise price | | Balance at the start of the year | | Granted | | Exercised | | Expired/ forfeited/ other | | Balance at the end of the year | May 20, 2021 | | May 20, 2026 | | A$ | 0.2367 | | | 7,416,667 | | — | | — | | — | | 7,416,667 | May 20, 2021 | | May 20, 2026 | | A$ | 0.3200 | | | 10,734,584 | | — | | (29) | | — | | 10,734,555 | May 20, 2021 | | May 20, 2026 | | A$ | 0.4000 | | | 16,000,000 | | — | | — | | — | | 16,000,000 | October 28, 2021 | | May 20, 2026 | | A$ | 0.4000 | | | 18,850,000 | | — | | — | | (3,000,000) | | 15,850,000 | May 17, 2022 | | May 20, 2026 | | A$ | 0.4000 | | | 400,000 | | — | | — | | — | | 400,000 | June 14, 2022 | | May 20, 2026 | | A$ | 0.4000 | | | 1,250,000 | | — | | — | | — | | 1,250,000 | November 30, 2022 | | May 20, 2026 | | A$ | 0.4000 | | | 2,850,000 | | — | | — | | — | | 2,850,000 | | | | | | | 57,501,251 | | — | | (29) | | (3,000,000) | | 54,501,222 | Weighted-average exercise price | | | | | | A$ | 0.3634 | | | A$ | — | | | A$ | 0.3200 | | | A$ | 0.4000 | | | A$ | 0.3620 | |
Set out below are the options exercisable at the end of the fiscal year: | | | | | | | | | | | | | | | | | | | | | | | | | Number as of June 30, | Grant date | | Expiry date | | 2025 | | 2024 | 5/20/2021 | | 5/20/2026 | | 7,416,667 | | 7,416,667 | 5/20/2021 | | 5/20/2026 | | 10,734,555 | | 10,734,555 | | | | | 18,151,222 | | 18,151,222 |
|
Schedule of Share-Based Payment Award, Stock Options, Valuation Assumptions |
For the milestone options granted in prior periods, the Monte-Carlo valuation model inputs used to determine the fair value at the grant date, are as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Grant date | | Expiry date | | CDI price at grant date | | Exercise price | | Expected volatility | | Dividend yield | | Risk-free interest rate | | Fair value at grant date | October 28, 2021 | | May 20, 2026 | | A$ | 0.4000 | | | A$ | 0.4000 | | | 65.0000 | % | | — | | 1.4809 | % | | A$ | 0.1815 | | October 28, 2021 | | May 20, 2026 | | A$ | 0.4000 | | | A$ | 0.4000 | | | 65.0000 | % | | — | | 1.4809 | % | | A$ | 0.1630 | | October 28, 2021 | | May 20, 2026 | | A$ | 0.4000 | | | A$ | 0.4000 | | | 65.0000 | % | | — | | 1.4809 | % | | A$ | 0.1381 | | October 28, 2021 | | May 20, 2026 | | A$ | 0.4000 | | | A$ | 0.4000 | | | 65.0000 | % | | — | | 1.4809 | % | | A$ | 0.1188 | | May 17, 2022 | | May 20, 2026 | | A$ | 0.2800 | | | A$ | 0.4000 | | | 70.0000 | % | | — | | 3.1430 | % | | A$ | 0.1050 | | May 17, 2022 | | May 20, 2026 | | A$ | 0.2800 | | | A$ | 0.4000 | | | 70.0000 | % | | — | | 3.1430 | % | | A$ | 0.0861 | | May 17, 2022 | | May 20, 2026 | | A$ | 0.2800 | | | A$ | 0.4000 | | | 70.0000 | % | | — | | 3.1430 | % | | A$ | 0.0700 | | May 17, 2022 | | May 20, 2026 | | A$ | 0.2800 | | | A$ | 0.4000 | | | 70.0000 | % | | — | | 3.1430 | % | | A$ | 0.0577 | | June 14, 2022 | | May 20, 2026 | | A$ | 0.2300 | | | A$ | 0.4000 | | | 70.0000 | % | | — | | 3.7490 | % | | A$ | 0.0807 | | June 14, 2022 | | May 20, 2026 | | A$ | 0.2300 | | | A$ | 0.4000 | | | 70.0000 | % | | — | | 3.7490 | % | | A$ | 0.0651 | | June 14, 2022 | | May 20, 2026 | | A$ | 0.2300 | | | A$ | 0.4000 | | | 70.0000 | % | | — | | 3.7490 | % | | A$ | 0.0528 | | June 14, 2022 | | May 20, 2026 | | A$ | 0.2300 | | | A$ | 0.4000 | | | 70.0000 | % | | — | | 3.7490 | % | | A$ | 0.0432 | | November 30, 2022 | | May 20, 2026 | | A$ | 0.2600 | | | A$ | 0.4000 | | | 70.0000 | % | | — | | 3.1160 | % | | A$ | 0.0871 | | November 30, 2022 | | May 20, 2026 | | A$ | 0.2600 | | | A$ | 0.4000 | | | 70.0000 | % | | — | | 3.1160 | % | | A$ | 0.0677 | | November 30, 2022 | | May 20, 2026 | | A$ | 0.2600 | | | A$ | 0.4000 | | | 70.0000 | % | | — | | 3.1160 | % | | A$ | 0.0529 | | November 30, 2022 | | May 20, 2026 | | A$ | 0.2600 | | | A$ | 0.4000 | | | 70.0000 | % | | — | | 3.1160 | % | | A$ | 0.0419 | |
|
Share-Based Payment Arrangement, Cost by Plan |
The following table presents the stock-based compensation costs recognized related to our RSUs for the year ended on June 30, 2025: | | | | | | | | | | | | | | | | | | | | | | | | | Year ended June 30, 2025 | | | | | Stock-Based Compensation Cost Incurred | | Remaining costs to recognize, if all vesting conditions are met | | Weighted-average remaining contractual term (in years) | IPO Awards (Tranche 1) | | $ | 2,673,562 | | | $ | 5,882,626 | | | 2.01 | | | IPO Awards (Tranche 2) | | 663,601 | | | 1,441,493 | | | 2.01 | | | IPO Awards (Tranche 3) | | 1,816,642 | | | 4,013,983 | | | 2.01 | | | Retention Awards | | 658,639 | | | 327,903 | | | 0.50 | | | Less: Forfeitures | | (70,676) | | | — | | | | | | Total cost incurred | | $ | 5,741,768 | | | $ | 11,666,005 | | | | | | | | | | | | | | | Total stock compensation costs capitalized | | $ | 1,957,050 | | | | | | | | Total stock compensation costs expensed | | 3,784,718 | | | | | | | | Total cost incurred | | $ | 5,741,768 | | | | | | | |
|