|
FY2026
12 months to Jun 30, 2026
|
FY2025
12 months to Jun 30, 2025
|
FY2024
12 months to Jun 30, 2024
|
FY2023
12 months to Jun 30, 2023
|
FY2022
12 months to Jun 30, 2022
|
|
|---|---|---|---|---|---|
| Cash and cash equivalents at beginning of the year | |||||
| Cash flows from operating activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation and amortization | |||||
| Unrealized loss on foreign currency remeasurement | |||||
| Non-cash expense of ELOC commitment | |||||
| Stock-based compensation expense | |||||
| Change in fair value of warrant liabilities | |||||
| ELOC Warrant | |||||
| Total change in fair value of warrant liabilities | |||||
| Change in fair value of convertible rights | |||||
| Non-cash interest expense | |||||
| Loss on extinguishment | |||||
| Share of earnings (loss) of joint venture | |||||
| Change in operating assets and liabilities: | |||||
| Prepaid expenses and other current assets | |||||
| R&D tax incentive receivable | |||||
| Trade and other payables | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchase of property, plant and equipment | |||||
| Investment of joint venture | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds received from facility agreement | |||||
| Repayment of facility agreement | |||||
| Proceeds from share issuance | |||||
| Share issuance costs | |||||
| Warrant issuance costs | |||||
| Proceeds from issuance of convertible debt | |||||
| Cancellation of warrants | |||||
| Repayment of convertible debt | |||||
| Debt issuance costs | |||||
| Share repurchase | |||||
| Net cash provided by financing activities | |||||
| Effect of exchange rate changes on cash and cash equivalents | |||||
| Net increase in cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of period | |||||
| Cash and cash equivalents at end of period | |||||
| Non-cash investing and financing activities | |||||
| Issuance of ELOC warrants at initial fair value | |||||
| Issuance of convertible note warrants at initial fair value | |||||
| Warrants issued at initial fair value | |||||
| ELOC Warrant | |||||
| Convertible Note Warrants | |||||
| Series A Warrant | |||||
| Common Stock Warrants | |||||
| Pre-Funded Warrants | |||||
| Issuance of convertible rights at initial fair value | |||||
| Issuance of Series A warrants at initial fair value | |||||
| Partial conversion of convertible note | |||||
| Total | |||||
Loading...