| Schedule of Numerical Reconciliation of Income Tax Expense to Prima Facie Tax Payable |
Numerical reconciliation of income tax expense to prima facie tax payable | | | 30 June | | | 30 June | | | 30 June | | | | | 2026 $ | | | 2025 $ | | | 2024 $ | | | Loss from continuing operations before income tax expense | | | (39,945,437 | ) | | | (32,188,619 | ) | | | (42,740,210 | ) | | Tax at the Australian tax rate of 25% (2025: 25%, 2024: 25%) | | | (9,986,359 | ) | | | (8,047,155 | ) | | | (10,685,053 | ) | | Tax effect of amounts which are not deductible/(taxable) in calculating taxable income: | | | | | | | | | | | | | | Research and Development tax incentive | | | (2,524,310 | ) | | | (2,342,136 | ) | | | (323,145 | ) | | Accounting expenditure subject to R&D tax incentive | | | 5,803,010 | | | | 5,384,221 | | | | 742,862 | | | Accrued expenses | | | 319,935 | | | | 242,082 | | | | 44,172 | | | Amortization | | | (658,079 | ) | | | (629,735 | ) | | | - | | | Employee leave obligations | | | (43,146 | ) | | | 917 | | | | 3,639 | | | Patent costs | | | 61,132 | | | | 51,254 | | | | 51,041 | | | Share-based payments | | | 601,489 | | | | 473,837 | | | | 660,045 | | | Unrealized currency movements | | | 3,011 | | | | 43,430 | | | | (27,266 | ) | | Subtotal | | | 3,563,043 | | | | 3,223,870 | | | | 1,151,348 | | | Tax losses and other timing differences for which no deferred tax asset is recognized | | | 6,423,316 | | | | 4,827,533 | | | | 9,533,705 | | | Income tax expense | | | - | | | | - | | | | - | | Numerical reconciliation of income tax expense to prima facie tax payable | | | 30 June 2026 $ | | | 30 June 2025 $ | | | 30 June 2024 $ | | | Loss from continuing operations before income tax expense | | | (16,896,177 | ) | | | (5,930,262 | ) | | | (5,112,545 | ) | | Tax at the US tax rate of 27.5% (2025: 27.5%, 2024: 27.5%)* | | | (4,646,449 | ) | | | (1,630,822 | ) | | | (1,405,950 | ) | | | | | | | | | | | | | | | | Tax effect of amounts which are not deductible/(taxable) in calculating taxable income: | | | | | | | | | | | | | | Accrued expenses | | | 221,775 | | | | 28,021 | | | | (17,719 | ) | | Amortization | | | (18,257 | ) | | | (19,075 | ) | | | - | | | Employee leave obligations | | | 347,200 | | | | (13,835 | ) | | | 26,576 | | | Unrealized currency (gains)/losses | | | (183,545 | ) | | | (9,784 | ) | | | - | | | Subtotal | | | 367,173 | | | | (14,673 | ) | | | 8,857 | | | Tax losses and other timing differences for which no deferred tax asset is recognized | | | 4,333,716 | | | | 1,748,787 | | | | 1,493,457 | | | Income tax expense | | | 54,440 | | | | 103,292 | | | | 96,364 | | | * | the tax rate is driven by 21.1% for the federal rate and 6.5% for the new York sate rate |
|
| Schedule of Tax Losses |
Tax losses | | | 30 June | | | 30 June | | | 30 June | | | | | 2026 $ | | | 2025 $ | | | 2024 $ | | | Unused tax losses for which no deferred tax asset has been recognized | | | 128,380,671 | | | | 102,687,407 | | | | 83,377,275 | | | Potential tax benefit at 25% (2025: 25%, 2024: 25%) | | | 32,095,168 | | | | 25,671,852 | | | | 20,844,319 | | Tax losses | | | 30 June | | | 30 June | | | 30 June | | | | | 2026 | | | 2025 | | | 2024 | | | | | $ | | | $ | | | $ | | | Unused tax losses for which no deferred tax asset has been recognized | | | 29,689,955 | | | | 13,930,988 | | | | 7,571,756 | | | Potential tax benefit at 27.5% (2025: 27.5%, 2024: 27.5%) | | | 8,164,738 | | | | 3,831,022 | | | | 2,082,233 | |
|