Exhibit 99.1

UNAUDITED INTERIM CONSOLIDATED STATEMENT OF
PROFIT OR LOSS AND OTHER COMPREHENSIVE LOSS FOR THE
SIX MONTHS ENDED DECEMBER 31, 2024 AND NINE MONTHS ENDED MARCH 31, 2025

	Six months ended			Nine months ended
	December 31, 2024 (AUD $)			March 31, 2025 (AUD $)
Revenue
Revenue from Program Fees		502,779			1,288,802
Less: Contractual payments to gyms		(279,426	)		(754,000	)
Net Revenue from Program Fees		223,353			534,802
Subscription Revenue		21,602			44,528
Transaction Revenue		39,094			52,283
Other Income		17,035			280,349
Total Revenue		301,084			911,962
Expenses
Program Expenses		77,780			78,431
Employee salaries and benefits		3,088,033			4,524,432
Share Based Payments		1,407,942			2,113,151
Advertising fees		145,768			321,260
Professional fees		1,332,416			2,500,507
Rent		7,925			8,335
IT costs		185,982			281,010
Depreciation and amortization		252,909			395,076
Net foreign exchange gain		(122,250	)		(137,507	)
Finance costs		46,215			194,326
Other expenses		1,735,458			2,056,071
Fair Value movement in derivative liability		-			-
Total Expenses		8,158,177			12,335,092
Loss before income tax expense		(7,857,094	)		(11,423,130	)
Income tax expense		-			-
Loss after income tax expense for the period		(7,857,094	)		(11,423,130	)
Other comprehensive loss, net of tax		(79,593	)		(104,475	)
Total comprehensive loss for the period		(7,936,687	)		(11,527,605	)

-1-

UNAUDITED INTERIM CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT DECEMBER 31, 2024 AND MARCH 31, 2025

	December 31, 2024 (AUD $)			March 31, 2025 (AUD $)
Current Assets
Cash and cash equivalents		1,097,758			73,192
Trade and other receivables		26,301			666,998
Other assets		9,298			-
Total current assets		1,133,357			740,190
Non-current assets
Property, Plant and Equipment		68,443			63,211
Right-of-use asset		150,777			124,169
Intangible assets and goodwill		4,923,690			4,813,415
Other Assets		65,109			65,109
Total non-current assets		5,208,019			5,065,904
Total assets		6,341,376			5,806,094
Current liabilities
Trade and other payables		1,965,764			3,653,341
Current Deferred Consideration		1,318,590			1,382,336
Unearned revenue		2,702			43,750
Current Employee Entitlements		525,060			459,675
Current Lease Liability		135,649			110,109
Total current liabilities		3,947,765			5,649,211
Non-current liabilities
Non-current Deferred Consideration		1,545,901			1,618,050
Non-current Employee Entitlements		66,523			68,999
Non-current Lease Liability		19,167			19,167
Total non-current liabilities		1,631,591			1,706,216
Total liabilities		5,579,356			7,355,427
Net assets/(liabilities)		762,020			(1,549,333	)
Equity
Issued Capital		51,547,746			52,155,342
Share-based payment reserve		7,106,721			7,778,690
Unlisted options reserve		2,741,457			2,741,457
Foreign currency translation reserve		(166,136	)		(191,017	)
Accumulated losses		(60,467,768	)		(64,033,805	)
Total equity/(deficit)		762,020			(1,549,333	)

-2-