June 30, 2025

June 30, 2024

June 30, 2025

June 30, 2024

Number outstanding

US$(000's)

Carrying amount at July 1

240,708,149

—

24,840

—

Fair valuation upon listing in September -2023

—

97,823,852

—

3,163

Fair value upon issuance in June 2024

—

142,886,040

—

10,454

Fair valuation upon issuance in July 2024

46,542,614

—

3,444

—

Fair value on conversions of options to shares

(36,469

)

(1,743

)

(12

)

(1

)

Fair value loss on investor options at reporting date-2023 Investor options

—

—

(14,344

)

11,193

Fair value loss on investor options at reporting date-2024 Investor options

—

—

(13,928

)

31

Total financial liabilities investor options

287,214,294

240,708,149

—

24,840