| Schedule of Business Combination |
| | | Dec 31, 2025 | | | June 30, 2025 | | | | | Number of shares (Class A) | | | Share Capital AUD$ | | | Number of shares (Class A) | | | Share Capital AUD$ | | | Issuance of shares to AOI shareholders | | | 18,646,643 | | | | 2,860 | | | | 18,646,643 | | | | 2,860 | | | Issuance of shares to SPAC shareholders | | | 124,768 | | | | 19 | | | | 124,768 | | | | 19 | | | Issuance of shares to SPAC Founders | | | 2,666,900 | | | | 409 | | | | 2,666,900 | | | | 409 | | | Conversion of JSKS Loan | | | 4,452,479 | | | | 445 | | | | 4,452,479 | | | | 445 | | | Conversion of convertible notes | | | 792,023 | | | | 108 | | | | 371,957 | | | | 45 | | | Issuance of commitment fee shares-Arena | | | 1,750,000 | | | | 261 | | | | - | | | | - | | | | | | | | | | | | | | | | | | | | | Issuance of shares in exchange for advisory services | | | 694,391 | | | | 107 | | | | 694,391 | | | | 107 | | | | | | | | | | | | | | | | | | | | | Conversion of rights | | | 941,400 | | | | 144 | | | | 941,400 | | | | 144 | | | | | | | | | | | | | | | | | | | | | | | | 30,068,604 | | | | 4,353 | | | | 27,898,538 | | | | 4,029 | | | ● | There was no movement in class B ordinary shares, preference shares. |
Share premium: | | | Dec 31, 2025 | | | June 30, 2025 | | | | | Share Premium | | | Share Premium | | | Issuance of shares to AOI shareholders | | | 2,579,627 | | | | 2,579,627 | | | Issuance of shares to SPAC shareholders | | | 3,024,191 | | | | 3,024,191 | | | Issuance of shares to SPAC Founders | | | (5,791,835 | ) | | | (5,791,835 | ) | | Conversion of JSKS Loan | | | 4,998,067 | | | | 4,998,067 | | | Conversion of convertible notes | | | 2,904,266 | | | | 2,530,804 | | | Issuance of shares in exchange for advisory services | | | (107 | ) | | | (107 | ) | | Conversion of rights | | | (144 | ) | | | (144 | ) | | Issuance of convertible note – equity component | | | 140,495 | | | | 140,495 | | | Issuance of commitment fee shares-Arena | | | 1,867,361 | | | | - | | | Recapitalization costs | | | 16,126,854 | | | | 16,126,854 | | | | | | | | | | | | | | | | 25,848,775 | | | | 23,607,952 | | | Less: | | | | | | | | | | Costs attributable to the issuance of shares in connection with the business combination | | | (1,315,013 | ) | | | (1,315,013 | ) | | | | | 24,533,762 | | | | 22,292,939 | |
|