XML 66 R58.htm IDEA: XBRL DOCUMENT v3.25.3
Non Current Liabilites - Convertible Note (Tables)
12 Months Ended
Jun. 30, 2025
Statements [Line Items]  
Summary of Convertible Note
    
Consolidated
 
  
June 30, 2025

A$
    
June 30, 2024

A$
 
Convertible note at fair value at beginning of reporting period
  
 
960,763
 
  
 
835,446
 
Net change in fair value
     144,115        125,317  
Transfer to contributed equity on conversion of Convertible Notes
     —         —   
Transfer to accumulated losses on conversion of Convertible Notes
     —         —   
  
 
 
    
 
 
 
Convertible note at fair value at end of reporting period
  
 
1,104,878
 
  
 
960,763
 
  
 
 
    
 
 
 
Summary of Fair Value of Convertible Notes
    
Note -

Liability

A$
    
Conversion feature
- Equity

A$
 
Fair value at issuance
     4,419,531        41,431,774  
Fair value movements
     6,274,757        —   
Conversion to ordinary shares
     (9,589,410      (38,842,288
  
 
 
    
 
 
 
Balance at June 30, 2025
  
 
1,104,878
 
  
 
2,589,486
 
  
 
 
    
 
 
 
Summary of Assumptions Which were Based on Market Conditions that Existed at Grant Date
Assumption
  
Convertible

notes
   
Rationale
Historic volatility      85.0   Based on the Company’s historical volatility data
Share price    $ 0.051     Closing market share price on July 31, 2015
Risk free interest rate      2.734   Based on Australian Government securities yields which match the term of the convertible note
Risk adjusted interest rate      15.0   An estimate of the expected interest rate of a similar non-convertible note issued by the company
Dividend yield      0.0   Based on the Company’s nil dividend history