Exhibit 99.1

 

 

Mobilicom Limited

 

 

 

 

 

Unaudited interim condensed consolidated financial statements as of June 30, 2026

 

 

 

Mobilicom Limited
Contents

 

Unaudited interim condensed consolidated statement of profit or loss and other comprehensive income   F-2
Unaudited  interim condensed consolidated statement of financial position   F-3
Unaudited  interim condensed consolidated statement of changes in equity   F-4
Unaudited  interim condensed consolidated statement of cash flows   F-6
Notes to the unaudited interim condensed consolidated financial statements   F-7

 

F-1

 

Mobilicom Limited

Unaudited interim condensed consolidated statement of profit or loss and other comprehensive income

For the half-year ended June 30, 2026

(In US dollars, except for EPS data)

 

   Note  June 30,
2026
   June 30,
2025
 
      $   $ 
      Unaudited   Unaudited 
Revenue  4   1,725,624    1,450,561 
              
Cost of sales      (835,755)   (653,381)
              
Research and development grants      -    101,493 
Interest received      225,441    108,054 
Net gain on fair value movement of warrants  6   2,808,584    2,517,148 
Total other income      3,034,025    2,726,695 
              
Expenses           
Selling and marketing expenses      (2,706,753)   (903,353)
Research and development      (3,815,327)   (1,376,180)
General and administration expenses      (2,787,075)   (1,150,596)
Foreign exchange losses  1,2   (1,291,134)   (49,114)
Finance costs      (21,076)   (90,258)
              
Loss before income tax expense     (6,697,471)   (45,626)
              
Tax income (expense)      5,000    (23,120)
              
Net loss      (6,692,471)   (68,746)
              
Other comprehensive income/ (loss)             
              
Items that will not be reclassified subsequently to profit or loss             
Re-measurement of defined benefit plans  2,8   (5,177)   (5,747)
              
Items that may be reclassified subsequently to profit or loss             
Foreign currency translation  2,8   1,318,532    215,220 
              
Other comprehensive income/ (loss) for the half-year, net of tax      1,313,355    209,473 
              
Total comprehensive income/ (loss) for the half-year attributable to the owners of Mobilicom Limited      (5,379,116)   140,727 

 

      $   $ 
Basic earnings (loss) per share  11   (0.53)   (*)**
Diluted earnings (loss) per share  11   

(0.53

)   
(*
)**
Weighted average number of ordinary shares used in calculating basic and diluted earnings (loss) per share.      

12,668,694

    

7,526,213

**

 

*Less than $0.01
**Restated to reflect the 1-for-275 reverse split of the ordinary shares. Please see Note 1.

 

The above unaudited interim condensed consolidated statement of profit or loss and other comprehensive income should be read in conjunction with the accompanying notes

 

F-2

 

Mobilicom Limited

Unaudited interim condensed consolidated statement of financial position

As at June 30, 2026

(In US dollars, except for EPS data)

 

   Note  June 30,
2026
   December 31,
2025
 
      $   $ 
      Unaudited     
Assets           
            
Current assets           
Cash and cash equivalents      15,080,471    19,003,784 
Restricted cash      114,888    108,549 
Trade receivables      748,456    58,176 
Other receivables  9   1,055,742    289,874 
Inventories, net      1,036,322    740,045 
Total current assets      18,035,879    20,200,428 
              
Non-current assets             
Property, plant and equipment, net      119,524    99,581 
Right-of-use assets      419,715    435,497 
Total non-current assets      539,239    535,078 
              
Total assets      18,575,118    20,735,506 
              
Liabilities           
            
Current liabilities           
Trade payables      399,143    255,983 
Other payables  9   1,036,347    1,903,613 
Lease liabilities  5   239,888    212,851 
Total current liabilities      1,675,378    2,372,447 
              
Non-current liabilities             
Governmental liabilities on grants received      1,567    1,424 
Employee benefits  9   246,716    234,133 
Lease liabilities  5   187,156    224,297 
Financial liability  6   5,042,658    9,079,707 
Total non-current liabilities      5,478,097    9,539,561 
              
Total liabilities      7,153,475    11,912,008 
              
Net assets      11,421,643    8,823,498 
              
Equity    
Issued capital  7   64,450,857    60,145,100 
Reserves  8   7,779,609    2,794,750 
Accumulated losses      (60,808,823)   (54,116,352)
              
Total equity      11,421,643    8,823,498 

 

The above unaudited interim condensed consolidated statement of financial position should be read in conjunction with the accompanying notes

 

F-3

 

Mobilicom Limited

Unaudited interim condensed consolidated statement of changes in equity

For the half-year ended June 30, 2026

(In US dollars, except for EPS data)

 

   Issued   Share based payments   Foreign currency translation   Remeasurement   Accumulated     
   capital   reserve   reserve   reserve   losses   Total equity 
   $   $   $   $   $   $ 
   Unaudited   Unaudited   Unaudited   Unaudited   Unaudited   Unaudited 
                         
Consolidated                        
Balance at January 1, 2025   34,837,206    1,817,397    (2,162,530)   (72,826)   (30,391,402)   4,027,845 
                               
Net Loss   -    -    -    -    (68,746)   (68,746)
Other comprehensive income/ (loss) for the half-year, net of tax   -    -    215,220    (5,747)   -    209,473 
                               
Total comprehensive income /(loss) for the half-year   -    -    215,220    (5,747)   (68,746)   140,727 
                               
Share-based payments   -    541,197    -    -    -    541,197 
                               
Transactions with owners in their capacity as owners:                              

Contributions of equity, net of transaction costs

   21,607    -    -    -    -    21,607 
Shares issued under service agreement   100,000    -    -    -    -    

100,000

 
Capital raising costs   (61,787)   -    -    -    -    

(61,787

) 
Expiry of options   96,108    (96,108)   -    -    -    - 
                               
Balance at June 30, 2025   34,993,134    2,262,486    (1,947,310)   (78,573)   (30,460,148)   4,769,589 

 

The above unaudited interim condensed consolidated statement of changes in equity should be read in conjunction with the accompanying notes

 

F-4

 

Mobilicom Limited

Unaudited interim condensed consolidated statement of changes in equity

For the half-year ended June 30, 2026

(In US dollars, except for EPS data)

 

   Issued   Share based payments   Foreign currency translation   Remeasurement   Accumulated     
   capital   reserve   reserve   reserve   losses   Total equity 
   $   $   $   $   $   $ 
   Unaudited   Unaudited   Unaudited   Unaudited   Unaudited   Unaudited 
Consolidated                        
Balance at January 1, 2026   60,145,100    4,151,955    (1,282,121)   (75,084)   (54,116,352)   8,823,498 
                               
Net loss   -    -    -    -    (6,692,471)   (6,692,471)
Other comprehensive income/ (loss) for the half-year, net of tax   -    -    1,318,532    (5,177)   -    1,313,355 
                               
Total comprehensive income/ (loss) for the half-year   -    -    1,318,532    (5,177)   (6,692,471)   (5,379,116)
                               
Share-based payments   -    5,372,632    -    -    -    5,372,632 
                               
Transactions with owners in their capacity as owners:                              

Exercise of common warrants (Note 7)

   2,438,965    -    -    -    -    2,438,965 
Exercise of options (Note 7)   340,458    (174,794)   -    -    -    

165,664

 
Vesting of restricted share units (RSU)   1,520,254    (1,520,254)   -    -    -    - 
Expiry of options   6,080    (6,080)   -    -    -    - 
                               
Balance at June 30, 2026   64,450,857    7,823,459    36,411    (80,261)   (60,808,823)   11,421,643 

 

The above unaudited interim condensed consolidated statement of changes in equity should be read in conjunction with the accompanying notes

 

F-5

 

Mobilicom Limited

Unaudited interim condensed consolidated statement of cash flows

For the half-year ended June 30, 2026

(In US dollars, except for EPS data)

 

      June 30,
2026
   June 30,
2025
 
      $   $ 
      Unaudited   Unaudited 
Cash flows from operating activities        
Receipts from customers   1,035,345    1,856,054 
Payments to suppliers and employees   (6,397,473)   (3,630,402)
Interest received   225,441    108,054 
Interest paid on lease liabilities   (15,683)   (6,897)
Government grants received   -    101,493 
           
Net cash used in operating activities   (5,152,370)   (1,571,698)
           
Cash flows from investing activities        
Payments for property, plant and equipment   (28,312)   (13,565)
           
Net cash used in investing activities   (28,312)   (13,565)
           
Cash flows from financing activities        
Proceeds from shares issuance   -    21,607 
Proceeds from exercise of common warrants   

1,210,500

    
-
 
Proceeds from exercise of options   

165,664

    
-
 
Capital raising costs   -    (61,787)
Repayment of lease liabilities   (112,456)   (124,013)
           
Net cash provided by / (used in) financing activities   1,263,708    (164,193)
           
Net decrease in cash and cash equivalents and restricted cash   (3,916,974)   (1,749,456)
Cash and cash equivalents and restricted cash at the beginning of the financial half-year   19,112,333    8,686,390 
           
Cash and cash equivalents and restricted cash at the end of the financial half-year   15,195,359    6,936,934 
Supplemental disclosure of non-cash investing and financing activities        
Recognition of right-of-use assets against lease liabilities   -    396,218 

 

The above unaudited interim condensed consolidated statement of cash flows should be read in conjunction with the accompanying notes

 

F-6

 

Mobilicom Limited

Notes to the unaudited interim condensed consolidated financial statements

June 30, 2026

(In US dollars, except for EPS data)

 

 

Note 1. General information

 

The consolidated condensed interim unaudited financial statements cover Mobilicom Limited (the “Company”) as a group consisting of the Company and the entities it controlled at the end of, or during, the half year ended June 30, 2026 (collectively, the “Group”).

 

The functional currency of the Company's subsidiary, Mobilicom Ltd ("Mobilicom Israel"), is Israeli New Shekels (“NIS”) and the functional currency of the Company’s subsidiary, Mobilicom Inc., is United States dollars (“USD”).

 

On December 8, 2025, the Company effected a reverse share split of its issued and outstanding ordinary shares at a ratio of 1-for-275 (the “Reverse Split”). Concurrently with the Reverse Split, the Company effected a corresponding change in the ratio of ordinary shares represented by each of the Company’s American Depositary Shares (“ADSs”), such that the ratio changed from one ADS representing 275 ordinary shares to one ADS representing one ordinary share. Concurrently, the ADSs were mandatorily cancelled and exchanged for ordinary shares on a one-for-one basis (the “Mandatory Exchange”), and the Company’s ordinary shares, which had been approved for listing and trading on the Nasdaq Capital Market, commenced trading at the market open on December 8, 2025. All shares related numbers for the period ended June 30, 2025 were restated to reflect this change.

 

The Company is a listed public company limited by shares, incorporated and domiciled in Australia. Its registered office and principal place of business are:

 

Registered office   Principal place of business
     
C/- JM Corporate Services   1 Rakefet Street
Level 21, 459 Collins Street   Shoham, Israel 6083705
Melbourne, Victoria, 3000    
Australia    

 

F-7

 

Mobilicom Limited

Notes to the unaudited interim condensed consolidated financial statements

June 30, 2026

 

Note 1. General information (continued)

 

The company’s principal activities are design, develop and deliver of cybersecurity and smart robust solutions for drone, robotics and autonomous platforms.

 

The Company is an end-to-end provider of cybersecurity and robust solutions for drones, robotics & autonomous platforms. As a high-tech company it designs, develops, and delivers robust solutions focused primarily on targeting global drone, robotics and autonomous system manufacturers. The Company holds patented technology & unique know-how for Mobile Mesh networking. It has a large, field proven portfolio of commercialized products used in a variety of applications. The Company is growing a global customer base with sales to high profile customers including corporates, governments, and military departments. The Company’s competitive advantages include outstanding security capabilities and performance in harsh environmental conditions. The Company’s large solution portfolio is being deployed worldwide, seeing the Company derive revenue from hardware, software sales& licensing fees

 

In recent years, Israel has been engaged in sporadic armed conflicts with Hamas, an Islamist terrorist group that controls the Gaza Strip, with Hezbollah, an Islamist terrorist group that controls large portions of southern Lebanon, and with Iranian-backed military forces in Syria. In addition, Iran has threatened to attack Israel and may be developing nuclear weapons. Iran is also believed to have a strong influence among extremist groups in the region, such as Hamas in Gaza, Hezbollah in Lebanon, the Houthi movement in Yemen and various rebel militia groups in Syria and Iraq. On October 7, 2023, Hamas launched a series of attacks on civilian and military targets in Southern Israel and Central Israel, to which the Israel Defense Forces responded. On October 9, 2025, Israel, Hamas, the United States and other countries in the region agreed to a framework for a ceasefire in Gaza between Israel and Hamas. In addition, both Hezbollah and the Houthi movement attacked military and civilian targets in Israel, to which Israel responded, including through increased air and ground operations in Lebanon. In addition, the Houthi movement attacked international shipping lanes in the Red Sea, to which both Israel and the United States responded. While a ceasefire was brokered between Israel and Hezbollah in November 2024, in March 2026, hostilities resumed along Israel's northern border with Lebanon, when Hezbollah resumed its attacks as part of a broader regional escalation. In response, Israel resumed military operations against Hezbollah in Lebanon. Further, in April 2024 and October 2024, Iran launched a series of drone and missile strikes against Israel, to which Israel responded. In addition, in response to ongoing Iranian aggression and support of proxy attacks against Israel, on June 13, 2025, Israel conducted a series of preemptive defensive air strikes in Iran targeting Iran's nuclear program and military commanders. While a ceasefire was reached in June 2025 following 12 days of hostilities, on February 28, 2026, the United States and Israel launched coordinated military strikes against Iran, including attacks on strategic military infrastructure and leadership targets, with the stated aim of degrading Iran's capacity to conduct or support hostile operations against them. In response, Iran has fired missiles and drones toward population centers and military installations in Israel, Europe and neighboring countries in the Gulf region, and also launched counter-strikes against U.S. forces and allied bases throughout the Gulf region. Although the United States and Iran have announced ceasefire and de-escalation arrangements from time to time, including a memorandum of understanding entered into on June 17, 2026 that contemplates the termination of military operations on multiple fronts, hostilities have resumed and may continue or escalate. A broader regional conflict involving additional state and non-state actors remains a significant risk. How long and how severe the conflicts in Gaza, Northern Israel, Lebanon, Iran or the broader region last and become is unknown at this time, and any renewed or continued clash among Israel, Hamas, Hezbollah, Iran or other countries or militant groups in the region may escalate in the future into a greater regional conflict. Continued military escalation, retaliatory actions or broader regional involvement may adversely affect economic conditions, disrupt markets and create uncertainty that could negatively impact the Company's business, financial condition and results of operations. Certain of the Company's employees may be obligated to perform military reserve duty, generally until they reach the age of 40 (or older, for officers or other citizens who hold certain positions in the Israeli armed forces reserves), and, in the event of a military conflict, may be called to active duty. In response to increases in terrorist activity and military conflicts in Israel, there have been periods of significant call-ups of military reservists. Military service call-ups that result in the absence of Company personnel for an extended period of time may materially and adversely affect the Company's business, prospects, financial condition and results of operations.

 

The consolidated condensed interim unaudited financial statements were authorised for issue, in accordance with a resolution of directors, on August 13, 2026.

 

F-8

 

Mobilicom Limited

Notes to the unaudited interim condensed consolidated financial statements

June 30, 2026

 

Note 2. Material accounting policy information

 

These consolidated condensed interim unaudited financial statements for the interim half-year reporting period ended June 30, 2026, have been prepared in accordance with International Accounting Standards (“IAS”) 34 “Interim Financial Reporting" as issued by the International Accounting Standards Board (“IASB”).

 

These consolidated condensed interim unaudited financial statements do not include all the notes of the type normally included in annual financial statements. Accordingly, these consolidated condensed interim unaudited financial statements are to be read in conjunction with the annual report for the year ended December 31, 2025 and any public announcements made by the company during the interim reporting period in accordance with the continuous disclosure requirements of the Australian Corporations Act 2001.

 

The accounting policies adopted are consistent with those of the previous financial year and corresponding interim reporting period, unless otherwise stated.

 

Liquidity

 

These unaudited interim condensed consolidated financial statements have been prepared on the assumption that the Company will continue as a going concern, meaning it will continue in operation for the foreseeable future and will be able to realize assets and discharge liabilities in the ordinary course of operations. As of June 30, 2026, the Company has not achieved positive cash flow from operations and generated $60,808,823 of accumulated losses since inception. The Company estimates that it has adequate financial resources for the foreseeable future based on its current cash and trade receivable balances and its ongoing operations. Until the Company can generate significant recurring revenues, profit and cash flow provided by operating activity it expects to satisfy future cash needs through debt or equity financing as well as governmental grants. In the event that the Company requires additional financing, it may not be able to raise such financing on terms acceptable to it or at all.

 

Note 3. Operating segments

 

The company operates in one segment. Management does not segregate its business for internal reporting. The company’s chief operating decision makers (“CODM”) evaluate the performance of the business based on financial data consistent with the presentation in the accompanying financial statements. The company concluded that its unified business is conducted globally and accordingly represents one operating segment.

 

 

F-9

 

Mobilicom Limited

Notes to the unaudited interim condensed consolidated financial statements

June 30, 2026

(In US dollars, except for EPS data)

 

Note 4. Revenue

 

   June 30,
2026
   June 30,
2025
 
   $   $ 
   Unaudited 
           
Sales of goods   1,725,624    1,450,561 

 

Revenue from contracts with customers

 

Revenue from the sale of goods is recognized at the point in time when the customer obtains control of the goods, which is generally at the time of delivery.

 

Major customers

 

  

For the
period ended

June 30,
2026
% of total
income
  

For the
period ended

June 30,
2025
% of total
income
 
A   82%   40%
B   
-
    22%
C   10%   18%

 

Income by geography

 

   For the
period ended
June 30,
2026
   For the
period ended
June 30,
2025
 
   % of total income   % of total income 
Israel   5%   30%
U.S. & Canada   82%   50%
Rest of the world   13%   20%

 

Note 5. Lease liabilities

 

   June 30,
2026
   December 31,
2025
 
   $   $ 
   Unaudited     
         
Current   239,888    212,851 
Non-current   187,156    224,297 
Lease liability   427,044    437,148 

 

F-10

 

Mobilicom Limited

Notes to the unaudited interim condensed consolidated financial statements

June 30, 2026

(In US dollars, except for EPS data)

 

Note 6. Financial liability

 

   June 30,
2026
   December 31,
2025
 
   $   $ 
   Unaudited     
           
Warrants at fair value   5,042,658    9,079,707 

 

The Company accounts for warrants issued to investors in conjunction with IFRS 9 “Financial Instruments” accounting standards issued by IASB.

 

(a)On August 25, 2022, the Company completed its U.S. listing on the Nasdaq via the issuance of 3,220,338 American Depository Shares (“ADSs”), each ADS representing two hundred seventy five ordinary shares of the Company, no par value, and the accompanying 3,220,338 tradable common warrants for a total consideration of $13,299,996. Each ADS represents 275 ordinary shares, no par value, of the Company. One tradable common warrant gives the holder the right to purchase one ADS. Each tradable common warrant is exercisable into one ADS at an exercise price of $5.00, has 5-year term, and can be exercised any time before expiry date August 24, 2027.

 

In addition, on August 25, 2022, in connection with the U.S listing, the Company granted a total of 161,017 representative warrants each exercisable into one ADS at an exercise price of $5.16. The representative warrants have 5-year term, and they can be exercised any time before their expiry date August 25, 2027. The representative warrants may be exercised on a cashless basis if there is no effective registration statement registering the ADSs underlying the warrants.

 

During the six months period ended June 30, 2026, 242,100 common warrants were exercised into 242,100 ordinary shares for aggregate proceeds of $ 1,210,500, and 56,356 representative warrants were exercised into 18,299 ordinary shares through cashless exercise.

 

The tradable common warrants and representative warrants are referred herein together as “August 2022 Warrants”. The August 2022 Warrants represent financial liabilities at fair value through profit or loss.

 

The following assumptions were based on observable market conditions that existed at December 31, 2025 and June 30, 2026:

 

Assumption  At December 31, 2025   At June 30, 2026 
Fair value hierarchy  Level 1   Level 1   Level 1   Level 1 
Exercise price  $5.0   $5.16   $5.0   $5.16 
Warrant price  $3.220   $3.220   $2.000   $2.000 
Fair value per warrant  $3.220   $3.220   $2.000   $2.000 

 

For the half-year ended June 30, 2026, and 2025, the Company recorded fair value gain, net of $2,808,584 and $1,259,897, respectively, under the unaudited interim condensed consolidated statement of profit or loss and other comprehensive income as a result of the change in the fair value of August 2022 Warrants.

 

F-11

 

Mobilicom Limited

Notes to the unaudited interim condensed consolidated financial statements

June 30, 2026

(In US dollars, except for EPS data)

 

Note 6. Financial liability (continued)

 

(b)On January 30, 2024, the Company completed a registered direct offering via the issuance of 486,871 ADSs at an offering price of $1.55 per ADS and 1,416,354 pre-funded warrants at an offering price of $1.5499 per pre-funded warrant, for total consideration of $2,949,857. One pre-funded warrant is exercisable to one ADS upon payment of the remaining $0.0001 per warrant.

 

In addition, on January 30, 2024, in a concurrent private placement, the Company issued to the investors in the registered direct offering warrants to purchase up to an aggregate of 1,903,225 ADS at an exercise price of $1.55 per ADS. The warrants have 5-year term, and they can be exercised any time before expiry date January 30, 2029. The warrants may be exercised on a cashless basis if there is no effective registration statement registering the ADSs underlying the warrants.

 

In addition, on January 30, 2024, in connection with the registered direct offering, the Company granted a total 95,161 placement agent warrants each exercisable into one ADS at an exercise price of $1.55. The placement agent warrants have 5-year term, and they can be exercised any time before expiry date January 30, 2029. The placement agent warrants may be exercised on a cashless basis if there is no effective registration statement registering the ADSs underlying the warrants.

 

The pre-funded warrants, private placement warrants, and placement agent warrant are referred herein together as “January 2024 Warrants”. The January 2024 Warrants represent financial liabilities at fair value through profit or loss.

 

As of December 31, 2025, January 2024 Warrants were fully exercised.

 

For the half-year ended June 30, 2026, and 2025, the Company recorded fair value gain, net of $nil and $1,257,251, respectively, under the unaudited interim condensed consolidated statement of profit or loss and other comprehensive income as a result of the change in the fair value of January 2024 Warrants.

 

F-12

 

Mobilicom Limited

Notes to the unaudited interim condensed consolidated financial statements

June 30, 2026

(In US dollars, except for EPS data)

 

Note 6. Financial liability (continued)

 

A summary of changes in August 2022 Warrants and January 2024 Warrants issued by the Company during the periods ended June 30, 2025 and 2026, is as follows:

 

   Fair value measurements using input type 
   Level 1   Level 2   Level 3   Total 
Balance as of December 31, 2024  $2,345,084   $2,795,837    
-
   $5,140,921 
                     
Fair value gain recognized in unaudited interim condensed consolidated statement of profit or loss and other comprehensive income   (1,259,897)   (1,257,251)   
-
    (2,517,148)
Warrant liability as of June 30, 2025  $1,085,187   $1,538,586    
-
   $2,623,773 
                     
Balance as of December 31, 2025  $9,079,707    
-
    
-
   $9,079,707 
                     
Transfer upon exercise   (1,228,465)   
-
    
-
    (1,228,465)
Fair value gain recognized in unaudited interim condensed consolidated statement of profit or loss and other comprehensive income   (2,808,584)   
-
    
-
    (2,808,584)
Warrant liability as of June 30, 2026  $5,042,658    
-
    
-
   $5,042,658 

 

Note 7. Equity - issued capital

 

   Consolidated 
   June 30,
2026
   December 31,
2025
   June 30,
2026
   December 31,
2025
 
   Shares   Shares   $   $ 
   Unaudited        Unaudited      
                     
Ordinary shares - fully paid   12,867,653    12,213,935    64,450,857    60,145,100 

 

Movements in spare share capital

 

Details  Date  Shares   Issue price   $ 
Balance  December 31, 2025   12,213,935         60,145,100 
Exercise of common warrants      260,399   $9.37    2,438,965 
Exercise of options      116,653   $1.42    165,664 
Vesting of restricted shares units      276,666         - 
Reclass of vested restricted share units share-based payments      -         1,520,254 
Reclass of exercised options share-based payments      -         174,794 
Expiry of options      -         6,080 
                   
Balance  June 30, 2026   12,867,653         64,450,857 

 

Ordinary shares

 

Ordinary shares entitle the holder to participate in dividends and the proceeds on the winding up of the company in proportion to the number of and amounts paid on the shares held. The fully paid ordinary shares have no par value and the company does not have a limited amount of authorised capital.

 

F-13

 

Mobilicom Limited

Notes to the consolidated interim condensed financial statements

June 30, 2026

 

Note 7. Equity - issued capital (continued)

 

On a show of hands every member present at a meeting in person or by proxy shall have one vote and upon a poll each share shall have one vote.

 

Transition from ADS to listed Ordinary share

 

On August 25, 2022, the Company completed its Nasdaq listing via issuance of ADSs (American Depository Shares) with one ADS represents 275 ordinary shares in the Company. On December 8, 2025, the Company effected the Reverse Split and Mandatory Exchange, and the Company’s ordinary shares, which had been approved for listing and trading on the Nasdaq Capital Market, commenced trading at the market open on December 8, 2025.

 

Employee Incentive Options

 

On February 15, 2025, the board of directors of the Company approved grant of 262,727* options and 130,000* RSUs to employees, directors and consultants of the Company.

 

The options have an exercise price of $1.375 per share and expire on February 15, 2030.

 

123,636 options vest over a period of 3 years from the applicable vesting start dates. 139,091 options vest over a period of 4 years from the applicable vesting start dates.

 

On August 21, 2025, the Company issued 40,000* options to its employees, which vest over a period of 4 years from the applicable vesting start dates. The options have an exercise price of $2.984 per share and expire on August 21, 2030.

 

On December 1, 2025, the Company issued 1,279,999* options to its employees, directors and consultants.

 

The options have an exercise price of $5.9 per share and expire on December 1, 2030.

 

1,080,000 options vest over a period of 18 months from the applicable vesting start date. 140,000 options vest over a period of 3 years from the applicable vesting start dates and 59,999 options vests over a period of 4 years from the applicable vesting start dates.

 

The Company recognized share-based compensation expense of $ 3,112,346 for the six months period ended June 30, 2026 (June 30, 2025: $ 235,835) in relation to the vesting options.

 

*Restated to reflect the 1-for-275 reverse split of the ordinary shares. Please see Note 1.

 

F-14

 

Mobilicom Limited

Notes to the unaudited interim condensed consolidated financial statements

June 30, 2026

(In US dollars, except for EPS data)

 

Note 7. Equity - issued capital (continued)

 

Restricted Share Units (“RSUs”)

 

On February 15, 2025, the Company issued 130,000* RSUs to its employees and directors, which vest over a period of three years from the date of grant. The RSUs have no expiration date.

 

On June 26, 2025, the Company issued 904,308* RSUs to its directors, of which 452,154 vested on August 31, 2025, with the remaining 452,154 vesting through December 31, 2025. The RSUs have no expiration date.

 

On December 1, 2025, the Company issued 760,000* RSUs to its employees and directors. Of these RSUs, 720,000 vest in equal quarterly installments over an 18-month period commencing on January 1, 2026, 20,000 vest in equal quarterly installments over a three-year period commencing on August 1, 2026, and the remaining 20,000 vest in equal quarterly installments over a three-year period commencing on August 1, 2026.

The RSUs have no expiration date.

 

*Restated to reflect the 1-for-275 reverse split of the ordinary shares. Please see Note 1.

 

Note 8. Equity - reserves

 

   June 30,
2026
   December 31,
2025
 
   $   $ 
   Unaudited     
         
Foreign currency reserve   36,411    (1,282,121)
Re-measurements reserve   (80,261)   (75,084)
           
    (43,850)   (1,357,205)

 

Foreign currency reserve

 

The reserve is used to recognise exchange differences arising from the translation of the condensed interim financial statements of foreign operations to U.S. dollars.

 

Re-measurement reserve

 

The reserve is used for remeasurements comprising actuarial gains and losses on the net defined benefit liability.

 

Movements in reserves

 

Movements in each class of reserve during the current financial half-year are set out below:

 

   Re-measurement   Foreign currency     
   reserve   reserve   Total 
   $   $   $ 
   Unaudited   Unaudited   Unaudited 
Consolidated            
             
Balance on December 31, 2025   (75,084)   (1,282,121)   (1,357,205)
                
Foreign currency translation   -    1,318,532    1,318,532 
Re-measurement of defined benefits plans   (5,177)   -    (5,177)
Balance on June 30, 2026   (80,261)   36,411    (43,850)

 

F-15

 

Mobilicom Limited

Notes to the consolidated interim condensed financial statements

June 30, 2026

 

Note 9. Related party transactions

 

Receivable from and payable to related parties

 

The following balances are outstanding at the reporting date in relation to transactions with related parties:

 

   As of
June 30,
   As of
December 31,
 
   2026   2025 
   $   $ 
         
Current receivables:        
Receivables from related parties   738,882    - 
           
Current payables:          
Payables to related parties   -    440,348 
           
Non-current payables:          
Payables to related parties   -    61,466 

 

Terms and conditions

 

All transactions were made on normal commercial terms and conditions and at market rates.

 

Note 10. Subsequent events 

 

On July 5, 2026, the Company’s board of directors approved the grant of 650,660 options and 1,030,000 RSUs to its employees and directors. The options have an exercise price of $4.99 per share and expire on July 5, 2031.

 

Of these options, 520,160 vest over a three-year period and 130,500 vest over a four-year period. The RSUs have no expiration date.

 

F-16

 

Mobilicom Limited

Notes to the unaudited interim condensed consolidated financial statements

June 30, 2026

(In US dollars, except for EPS data)

 

Note 11. Earnings per share

 

   June 30,
2026
   June 30,
2025
 
   $   $ 
   Unaudited   Unaudited 
           
Net loss   (6,692,471)   (68,746)

 

   Number   Number 
           
Weighted average number of ordinary shares used in calculating basic and diluted earnings/(losses) per share   12,668,694    7,526,213** 

 

    $    $ 
           
Basic and diluted earnings/(losses) per share   (0.53)   
(*
)**

 

*Less than $0.01
**Restated to reflect the 1-for-275 reverse split of the ordinary shares. Please see Note 1.

 

The rights to options held by option holders have not been included in the weighted average number of ordinary shares for the purposes of calculating diluted EPS as they do not meet the requirements for inclusion under IASB 133 “Earnings per Share”. The rights to options are non-dilutive as the consolidated entity is loss generating.

 

F-17

 

P520160Y 0001898643 false 2026-06-30 Q2 --12-31 0001898643 2026-01-01 2026-06-30 0001898643 2025-01-01 2025-06-30 0001898643 2026-06-30 0001898643 2025-12-31 0001898643 ifrs-full:IssuedCapitalMember 2024-12-31 0001898643 ifrs-full:ReserveOfSharebasedPaymentsMember 2024-12-31 0001898643 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2024-12-31 0001898643 ifrs-full:ReserveOfRemeasurementsOfDefinedBenefitPlansMember 2024-12-31 0001898643 ifrs-full:RetainedEarningsMember 2024-12-31 0001898643 2024-12-31 0001898643 ifrs-full:IssuedCapitalMember 2025-01-01 2025-06-30 0001898643 ifrs-full:ReserveOfSharebasedPaymentsMember 2025-01-01 2025-06-30 0001898643 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2025-01-01 2025-06-30 0001898643 ifrs-full:ReserveOfRemeasurementsOfDefinedBenefitPlansMember 2025-01-01 2025-06-30 0001898643 ifrs-full:RetainedEarningsMember 2025-01-01 2025-06-30 0001898643 ifrs-full:IssuedCapitalMember 2025-06-30 0001898643 ifrs-full:ReserveOfSharebasedPaymentsMember 2025-06-30 0001898643 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2025-06-30 0001898643 ifrs-full:ReserveOfRemeasurementsOfDefinedBenefitPlansMember 2025-06-30 0001898643 ifrs-full:RetainedEarningsMember 2025-06-30 0001898643 2025-06-30 0001898643 ifrs-full:IssuedCapitalMember 2025-12-31 0001898643 ifrs-full:ReserveOfSharebasedPaymentsMember 2025-12-31 0001898643 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2025-12-31 0001898643 ifrs-full:ReserveOfRemeasurementsOfDefinedBenefitPlansMember 2025-12-31 0001898643 ifrs-full:RetainedEarningsMember 2025-12-31 0001898643 ifrs-full:IssuedCapitalMember 2026-01-01 2026-06-30 0001898643 ifrs-full:ReserveOfSharebasedPaymentsMember 2026-01-01 2026-06-30 0001898643 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2026-01-01 2026-06-30 0001898643 ifrs-full:ReserveOfRemeasurementsOfDefinedBenefitPlansMember 2026-01-01 2026-06-30 0001898643 ifrs-full:RetainedEarningsMember 2026-01-01 2026-06-30 0001898643 ifrs-full:IssuedCapitalMember 2026-06-30 0001898643 ifrs-full:ReserveOfSharebasedPaymentsMember 2026-06-30 0001898643 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2026-06-30 0001898643 ifrs-full:ReserveOfRemeasurementsOfDefinedBenefitPlansMember 2026-06-30 0001898643 ifrs-full:RetainedEarningsMember 2026-06-30 0001898643 ifrs-full:OrdinarySharesMember 2025-12-08 0001898643 mob:AmericanDepositarySharesMember 2025-12-08 0001898643 mob:CustomerAMember 2026-01-01 2026-06-30 0001898643 mob:CustomerAMember 2025-01-01 2025-06-30 0001898643 mob:CustomerBMember 2026-01-01 2026-06-30 0001898643 mob:CustomerBMember 2025-01-01 2025-06-30 0001898643 mob:CustomerCMember 2026-01-01 2026-06-30 0001898643 mob:CustomerCMember 2025-01-01 2025-06-30 0001898643 country:IL 2026-01-01 2026-06-30 0001898643 country:IL 2025-01-01 2025-06-30 0001898643 mob:USCanadaMember 2026-01-01 2026-06-30 0001898643 mob:USCanadaMember 2025-01-01 2025-06-30 0001898643 mob:RestOfWorldMember 2026-01-01 2026-06-30 0001898643 mob:RestOfWorldMember 2025-01-01 2025-06-30 0001898643 mob:AmericanDepositarySharesMember 2022-08-25 0001898643 mob:AmericanDepositarySharesMember 2022-08-25 2022-08-25 0001898643 mob:AmericanDepositarySharesMember ifrs-full:OrdinarySharesMember 2022-08-25 0001898643 mob:AmericanDepositarySharesMember mob:CommonWarrantsMember 2022-08-25 0001898643 mob:AmericanDepositarySharesMember mob:CommonWarrantsMember 2022-08-25 2022-08-25 0001898643 mob:AmericanDepositarySharesMember mob:CommonWarrantsMember 2022-08-25 0001898643 2022-08-25 2022-08-25 0001898643 ifrs-full:WarrantsMember 2022-08-25 2022-08-25 0001898643 mob:AmericanDepositarySharesMember ifrs-full:WarrantsMember 2022-08-25 2022-08-25 0001898643 2022-08-25 0001898643 ifrs-full:WarrantsMember 2022-08-25 0001898643 mob:CommonWarrantsMember 2026-01-01 2026-06-30 0001898643 mob:CommonWarrantsMember 2026-06-30 0001898643 mob:AmericanDepositarySharesMember 2024-01-30 0001898643 mob:AmericanDepositarySharesMember 2024-01-30 2024-01-30 0001898643 2024-01-30 2024-01-30 0001898643 2024-01-30 0001898643 mob:AmericanDepositarySharesMember 2024-01-31 0001898643 mob:PlacementAgentWarrantsMember 2024-01-30 2024-01-30 0001898643 mob:AmericanDepositarySharesMember mob:PlacementAgentWarrantsMember 2024-01-30 2024-01-30 0001898643 mob:PlacementAgentWarrantsMember 2024-01-30 0001898643 mob:AmericanDepositarySharesMember mob:PlacementAgentWarrantsMember 2024-01-30 0001898643 ifrs-full:WarrantsMember 2026-01-01 2026-06-30 0001898643 ifrs-full:WarrantsMember 2025-01-01 2025-06-30 0001898643 ifrs-full:Level1OfFairValueHierarchyMember ifrs-full:BottomOfRangeMember 2025-01-01 2025-12-31 0001898643 ifrs-full:Level1OfFairValueHierarchyMember ifrs-full:TopOfRangeMember 2025-01-01 2025-12-31 0001898643 ifrs-full:Level1OfFairValueHierarchyMember ifrs-full:BottomOfRangeMember 2026-01-01 2026-06-30 0001898643 ifrs-full:Level1OfFairValueHierarchyMember ifrs-full:TopOfRangeMember 2026-01-01 2026-06-30 0001898643 ifrs-full:Level1OfFairValueHierarchyMember 2024-12-31 0001898643 ifrs-full:Level2OfFairValueHierarchyMember 2024-12-31 0001898643 ifrs-full:Level3OfFairValueHierarchyMember 2024-12-31 0001898643 ifrs-full:Level1OfFairValueHierarchyMember 2025-01-01 2025-06-30 0001898643 ifrs-full:Level2OfFairValueHierarchyMember 2025-01-01 2025-06-30 0001898643 ifrs-full:Level3OfFairValueHierarchyMember 2025-01-01 2025-06-30 0001898643 ifrs-full:Level1OfFairValueHierarchyMember 2025-06-30 0001898643 ifrs-full:Level2OfFairValueHierarchyMember 2025-06-30 0001898643 ifrs-full:Level3OfFairValueHierarchyMember 2025-06-30 0001898643 ifrs-full:Level1OfFairValueHierarchyMember 2025-12-31 0001898643 ifrs-full:Level2OfFairValueHierarchyMember 2025-12-31 0001898643 ifrs-full:Level3OfFairValueHierarchyMember 2025-12-31 0001898643 ifrs-full:Level1OfFairValueHierarchyMember 2026-01-01 2026-06-30 0001898643 ifrs-full:Level2OfFairValueHierarchyMember 2026-01-01 2026-06-30 0001898643 ifrs-full:Level3OfFairValueHierarchyMember 2026-01-01 2026-06-30 0001898643 ifrs-full:Level1OfFairValueHierarchyMember 2026-06-30 0001898643 ifrs-full:Level2OfFairValueHierarchyMember 2026-06-30 0001898643 ifrs-full:Level3OfFairValueHierarchyMember 2026-06-30 0001898643 2022-08-24 2022-08-24 0001898643 mob:AmericanDepositorySharesMember 2022-08-25 0001898643 ifrs-full:OrdinarySharesMember 2022-08-25 0001898643 2025-02-15 2025-02-15 0001898643 mob:EmployeeIncentiveOptionsMember 2025-02-15 0001898643 2025-02-15 0001898643 mob:EmployeeIncentiveOptionsMember ifrs-full:BottomOfRangeMember 2025-02-15 2025-02-15 0001898643 ifrs-full:TopOfRangeMember 2025-02-15 2025-02-15 0001898643 2025-08-21 2025-08-21 0001898643 mob:EmployeeIncentiveOptionsMember 2025-08-21 0001898643 mob:DirectorsAndConsultantsMember 2025-12-01 2025-12-01 0001898643 mob:DirectorsAndConsultantsMember 2025-12-01 0001898643 mob:DirectorsAndConsultantsMember mob:EmployeeIncentiveOptionsMember 2025-12-01 2025-12-01 0001898643 mob:EmployeeIncentiveOptionsMember 2025-12-01 2025-12-01 0001898643 mob:EmployeeIncentiveOptionsMember ifrs-full:BottomOfRangeMember 2025-12-01 2025-12-01 0001898643 2025-12-01 0001898643 mob:EmployeeIncentiveOptionsMember ifrs-full:TopOfRangeMember 2025-12-01 2025-12-01 0001898643 mob:EmployeeIncentiveOptionsMember 2026-01-01 2026-06-30 0001898643 mob:EmployeeIncentiveOptionsMember 2025-01-01 2025-06-30 0001898643 mob:RestrictedShareUnitsRSUMember 2025-02-15 0001898643 mob:DirectorsMember mob:RestrictedShareUnitsRSUMember 2025-06-26 0001898643 2025-06-26 0001898643 mob:DirectorsMember mob:RestrictedShareUnitsRSUMember 2025-12-01 0001898643 mob:NonAdjustingEventsAfterReportingPeriodMember mob:RestrictedShareUnitsRSUMember 2026-01-01 0001898643 mob:NonAdjustingEventsAfterReportingPeriodMember 2026-01-01 2026-01-01 0001898643 mob:EmployeeIncentiveOptionsMember 2026-08-01 0001898643 2026-08-01 0001898643 mob:RemeasurementOfDefinedBenefitPlansReserveMember 2025-12-31 0001898643 mob:ForeignCurrencyReserveMember 2025-12-31 0001898643 mob:RemeasurementOfDefinedBenefitPlansReserveMember 2026-01-01 2026-06-30 0001898643 mob:ForeignCurrencyReserveMember 2026-01-01 2026-06-30 0001898643 mob:RemeasurementOfDefinedBenefitPlansReserveMember 2026-06-30 0001898643 mob:ForeignCurrencyReserveMember 2026-06-30 0001898643 mob:SubsequentEventsMember 2026-07-05 0001898643 mob:RestrictedStockUnitsMember mob:SubsequentEventsMember 2026-07-05 0001898643 mob:SubsequentEventsMember 2026-07-05 2026-07-05 iso4217:USD iso4217:USD xbrli:shares xbrli:shares xbrli:pure