| Summary of movements in deferred tax balances |
Movements in deferred tax balances: | | | | | | | | | | | | | | | | | | | | | | | | | | Balance at July 1, 2025 | | | | | Balance at June 30, 2026 | | DTA/(DTL) | Recognized in profit or loss | Recognized in OCI | | Other | Net | DTA | DTL | | $ | $ | $ | | $ | $ | $ | $ | | Non-deductible reserves | 2,753 | | (810) | | — | | | — | | 1,943 | | 1,943 | | — | | | SR&ED investment tax credits, net of 12(1)(x) | 2,011 | | 62 | | — | | | (48) | | 2,025 | | 2,025 | | — | | | Property, plant and equipment | (1,070) | | 234 | | — | | | — | | (836) | | — | | (836) | | | Intangible assets including goodwill | (19,829) | | 9,189 | | — | | | — | | (10,640) | | — | | (10,640) | | | Deferred development costs | 812 | | (2,287) | | — | | | — | | (1,475) | | — | | (1,475) | | | Non-capital/Net operating losses carried forward | 11,207 | | 867 | | — | | | — | | 12,074 | | 12,074 | | — | | | Right of use liabilities | 2,087 | | (381) | | — | | | — | | 1,706 | | 1,706 | | — | | | Right of use assets & other | (1,831) | | 370 | | — | | | — | | (1,461) | | — | | (1,461) | | | | | | | | | | | | | | | | | | | | | US R&D Investment Tax Credits | — | | — | | — | | | 254 | | 254 | | 254 | | — | | | 163J interest | 1,498 | | (1,226) | | — | | | — | | 272 | | 272 | | — | | | Interest Swap | (224) | | — | | 58 | | | 12 | | (154) | | — | | (154) | | | Tax assets (liabilities) before set-off | (2,586) | | 6,018 | | 58 | | | 218 | | 3,708 | | 18,274 | | (14,566) | | | Set-off of tax | | | | | | | 14,567 | | (14,566) | | | Net tax assets (liabilities) | | | | | | | 3,707 | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | Balance at July 1, 2024 | | | | | Balance at June 30, 2025 | | DTA/(DTL) | Recognized in profit or loss | Recognized in OCI | | Other | Net | DTA | DTL | | $ | $ | $ | | $ | $ | $ | $ | | Non-deductible reserves | 3,800 | | (1,047) | | — | | | — | | 2,753 | | 2,753 | | — | | | SR&ED investment tax credits, net of 12(1)(x) | 2,364 | | 53 | | — | | | (406) | | 2,011 | | 2,011 | | — | | | Property, plant and equipment | (1,474) | | 404 | | — | | | — | | (1,070) | | — | | (1,070) | | | Intangible assets including goodwill | (26,586) | | 6,757 | | — | | | — | | (19,829) | | — | | (19,829) | | | Deferred development costs | (72) | | 884 | | — | | | — | | 812 | | 812 | | — | | | Non-capital/Net operating losses carried forward | 11,874 | | (667) | | — | | | — | | 11,207 | | 11,207 | | — | | | Right of use liabilities | 2,896 | | (809) | | — | | | — | | 2,087 | | 2,087 | | — | | | Right of use assets & other | (2,605) | | 774 | | — | | | — | | (1,831) | | — | | (1,831) | | | Share issuance cost | 227 | | (227) | | — | | | — | | — | | — | | — | | | | | | | | | | | | | | | | | | | | | 163J interest | 2,434 | | (936) | | — | | | | 1,498 | | 1,498 | | — | | | Interest Swap | (418) | | — | | 190 | | | 4 | | (224) | | — | | (224) | | | Tax assets (liabilities) before set-off | (7,560) | | 5,186 | | 190 | | | (402) | | (2,586) | | 20,368 | | (22,954) | | | Set-off of tax | | | | | | | 18,657 | | (18,657) | | | Net tax assets (liabilities) | | | | | | | 1,711 | | (4,297) | |
|