SCHEDULE OF INCOME TAX PROVISION |
The
reconciliation of income tax expense computed at the U.S. federal statutory rate of 21% to the income tax provision for the years ended
June 30, 2024 and 2023 is as follows:
PROPANC
BIOPHARMA, INC. AND SUBSIDIARY
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
June
30, 2024 and 2023
SCHEDULE OF INCOME TAX PROVISION
US |
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
|
Year Ended |
|
US |
|
June 30, 2024 |
|
|
June 30, 2023 |
|
Loss before Income taxes |
|
$ |
(1,874,914 |
) |
|
$ |
(2,790,407 |
) |
|
|
|
|
|
|
|
|
|
Taxes under statutory US tax rates |
|
$ |
(393,732 |
) |
|
$ |
(585,986 |
) |
Increase (decrease) in valuation allowance |
|
|
306,682 |
|
|
|
556,521 |
|
Foreign tax rate differential |
|
|
(55,358 |
) |
|
|
(60,316 |
) |
Prior period adjustment |
|
|
76,194 |
|
|
|
81,599 |
|
Other |
|
|
66,214 |
|
|
|
8,182 |
|
Income tax (expense) benefit |
|
$ |
- |
|
|
$ |
- |
|
|
SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES |
SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
|
|
Year Ended |
|
|
|
June 30, 2024 |
|
|
June 30, 2023 |
|
Deferred tax assets |
|
|
|
|
|
|
|
|
Warrant Derivative Liability |
|
$ |
513,071 |
|
|
$ |
579,544 |
|
Accrued Expenses |
|
|
559,723 |
|
|
|
478,273 |
|
Prepaid Investor Services |
|
|
551,796 |
|
|
|
575,021 |
|
Non-cash interest |
|
|
817,536 |
|
|
|
758,797 |
|
Intangibles (Intellectual Property and Patent Cost) |
|
|
351,144 |
|
|
|
321,557 |
|
Deferred Rent |
|
|
4,492 |
|
|
|
4,550 |
|
Formation Expense |
|
|
6,553 |
|
|
|
6,553 |
|
Net Operating Loss carryforward |
|
|
9,075,029 |
|
|
|
8,910,874 |
|
Gain on extinguishment of debt |
|
|
97,992 |
|
|
|
47,393 |
|
Stock Based Compensation |
|
|
84,028 |
|
|
|
84,028 |
|
Total Deferred tax assets |
|
$ |
12,061,364 |
|
|
$ |
11,766,590 |
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities |
|
|
|
|
|
|
|
|
Research and Development |
|
$ |
(170,435 |
) |
|
$ |
(202,568 |
) |
Foreign Exchange Loss (OCI) |
|
|
(39,379 |
) |
|
|
(39,379 |
) |
Capital Raising Costs |
|
|
(389,258 |
) |
|
|
(369,033 |
) |
Total deferred tax liabilities |
|
$ |
(599,072 |
) |
|
$ |
(610,980 |
) |
|
|
|
|
|
|
|
|
|
Net deferred tax assets |
|
$ |
11,462,292 |
|
|
$ |
11,155,610 |
|
Valuation allowance |
|
|
(11,462,292 |
) |
|
|
(11,155,610 |
) |
Net deferred tax assets |
|
$ |
- |
|
|
$ |
- |
|
|
SCHEDULE OF LOSS PER SHARE BASIS OF REVERSE STOCK SPLIT |
The
unaudited pro forma tables below show the losses per share prior to the reverse split and following the reverse split. A key
assumption to the loss per share calculation is that post-reverse split price is equal to the pre-reverse split times the number of
shares from the ratio.
SCHEDULE OF LOSS PER SHARE BASIS OF REVERSE
STOCK SPLIT
Historical per share data – (Pre- Split basis) |
|
Year Ended June 30, 2024
|
|
|
Year Ended June 30, 2023
|
|
|
|
|
|
|
|
|
Net loss available to Common Stockholders |
|
$ |
2,013,488 |
|
|
$ |
3,126,839 |
|
Basic and diluted weighted average shares outstanding |
|
|
85,045,339 |
|
|
|
1,738,802 |
|
Basic and diluted net loss per share |
|
$ |
0.02 |
|
|
$ |
1.80 |
|
The assumption inherent in the table below is a reverse
split of 1:100,000.
Historical per share data – (Post- Split basis) |
|
Year Ended June 30, 2024
|
|
|
Year Ended June 30, 2023
|
|
|
|
|
|
|
|
|
Net loss available to Common Stockholders |
|
$ |
2,013,488 |
|
|
$ |
3,126,839 |
|
Basic and diluted weighted average shares outstanding |
|
|
850 |
|
|
|
17 |
|
Basic and diluted net loss per share |
|
$ |
2,368.81 |
|
|
$ |
183,931.71 |
|
The table below shows the
loss per share effect of reverse stock splits at 1:10,000, 1:50,000 and 1:100,000:
|
|
Year Ended June 30, 2024 |
|
|
Year Ended June 30, 2023 |
|
|
Year Ended June 30, 2024 |
|
|
Year Ended June 30, 2023 |
|
|
Year Ended June 30, 2024 |
|
|
Year Ended June 30, 2023 |
|
Split Ratio |
|
1:10,000 |
|
|
1:50,000 |
|
|
1:100,000 |
|
|
|
Year Ended June 30, 2024 |
|
|
Year Ended June 30, 2023 |
|
|
Year Ended June 30, 2024 |
|
|
Year Ended June 30, 2023 |
|
|
Year Ended June 30, 2024 |
|
|
Year Ended June 30, 2023 |
|
Net losses available to common stockholders |
|
$ |
2,013,488 |
|
|
$ |
3,126,839 |
|
|
$ |
2,013,488 |
|
|
$ |
3,126,839 |
|
|
$ |
2,013,488 |
|
|
$ |
3,126,839 |
|
Weighted Average Shares Outstanding |
|
|
8,505 |
|
|
|
174 |
|
|
|
1,701 |
|
|
|
35 |
|
|
|
850 |
|
|
|
17 |
|
Loss per share |
|
$ |
236.74 |
|
|
$ |
17,970 |
|
|
$ |
1,183.71 |
|
|
$ |
89,338.26 |
|
|
$ |
2,368.81 |
|
|
$ |
183,931.71 |
|
NOTE 14 – REVERSE STOCK SPLIT
On August 7, 2024, the Company received written consent in lieu of a
meeting by the holders of a majority of the voting power of the Company’s outstanding capital stock as of August 7, 2024 and the
Company’s Board of Directors approving such actions as are necessary for the Company to proceed to, and the Company accordingly
intends to, effectuate and execute a reverse stock split of the Company’s issued and outstanding shares of common stock at a ratio
of one post-split share per sixty thousand pre-split shares (1:60,000) (the “Reverse Stock Split”). The Reverse Stock Split
became effective as of January 29, 2025. Proportional adjustments for the Reverse Stock Split were made to the Company’s outstanding
stock options, warrants and equity incentive plans. All share and per-share data and amounts have been retroactively adjusted as of the
earliest period presented in the consolidated financial statements to reflect the Reverse Stock Split. Certain common stock, option,
and warrant quantities have been adjusted to nil due to the magnitude of the Reverse Stock Split.
|