XML 119 R103.htm IDEA: XBRL DOCUMENT v3.25.3
Schedule of Reconciliation of Net Income to Net Cash Provided by Operating Activities (Details)
 12 Months Ended
Jun. 30, 2025
USD ($)
Jun. 30, 2025
AUD ($)
Jun. 30, 2024
AUD ($)
Jun. 30, 2023
AUD ($)
Notes and other explanatory information [abstract]        
(Loss) Profit for the year   $ (1,462,610) $ (21,230,681) $ 1,844,970
– gain on forgiveness of payables [1]   (670,782)
– depreciation   447,505 498,566 571,899
– amortization of debt discount   272,209
– Recapitalization expense   16,301,915
– interest   991,614
– change in fair value of warrants   (42,872) (141,874)
– exchange rate effect   (1,388)
– (increase)/decrease in trade and other receivables   (1,413,688) (32,848) (884,401)
– (increase)/decrease in prepayment of seed purchase/other prepayments   371,816 3,672,697 (2,593,941)
– (increase)/decrease in other assets   (739,305) 351,485 (1,174,503)
– (increase)/decrease in inventories   304,509 (5,181,691) 112,917
–increase/(decrease) in trade and other payables $ 35,000 2,288,946 [2] 3,742,915 [2] 2,778,396 [2]
– increase/(decrease) in provisions   (50,225) 505,368 34,459
Cash flows from operations provided by/(used in)   $ 966,511 $ (2,184,930) $ 689,796
[1] Includes forgiveness of legal fees of AUD$383,425 (Note 31), printer fees of $AUD126,482, and consultant fees of AUD$160,875.
[2] Included in this balance is a non-cash amount related to recapitalization costs of $5,163,951 for FY 2024