What changed in this filing

/stocks — the workspaceLOADING

Item 2. Management’s Discussion and Analysis

2025-11-14 compared with 2025-05-15 · 236 added, 349 removed, 14 unchanged (98% of the section changed)

Management’s Discussion and Analysis of Financial Condition

and Results of Operations.

Special Note Regarding Forward-Looking Information

The following discussion and

analysis of the results of operations and financial condition of Propanc Biopharma, Inc., and its wholly-owned Australian subsidiary,

Propanc PTY LTD (collectively, “Propanc” or the “Company”) as of March 31, 2025 and for the nine months ended

March 31, 2025 and 2024 should be read in conjunction with our unaudited financial statements and the notes to those unaudited financial

statements that are included elsewhere in this Quarterly Report on Form 10-Q for the period ended March 31, 2025 (this “Quarterly

References in this Management’s Discussion and Analysis of Financial Condition and Results of Operations section

to “us”, “we”, “our” and similar terms refer to Propanc.

This Quarterly Report contains forward-looking

statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section

21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).

The events described in forward-looking statements

contained in this Quarterly Report may not occur.

Generally, these statements relate to business plans or strategies, projected or anticipated

benefits or other consequences of our plans or strategies, projected or anticipated benefits from acquisitions to be made by us, or projections

involving anticipated revenues, earnings or other aspects of our operating results.

The words “aim”, “anticipate”,

“believe”, “continue”, “could”, “estimate”, “expect”, “feel”,

“forecast”, “intend”, “may,”, “outlook”, “plan”, “potential”,

“predict”, “project,”, “seek”, “should”, “will”, “would” and their

opposites and similar expressions, are intended to identify forward-looking statements.

We caution you that these statements are not guarantees

of future performance or events and are subject to a number of uncertainties, risks and other influences, many of which are beyond our

control, which may influence the accuracy of the statements and the projections upon which the statements are based.

Our actual results, performance and achievements

could differ materially from those expressed or implied in these forward-looking statements.

Except as required by federal securities

laws, we undertake no obligation to publicly update or revise any forward-looking statements, whether from new information, future events

or otherwise.

Dollars are denoted herein by “USD,”

“$” and “dollars”.

The Company was originally formed in Melbourne, Victoria,

Australia on October 15, 2007 as Propanc PTY LTD.

On November 23, 2010, Propanc Health Group Corporation was incorporated in the State

of Delaware and in January 2011, to reorganize our Company, we acquired all of the outstanding shares of Propanc PTY LTD on a one-for-one

basis, whereby Propanc PTY LTD became our wholly-owned subsidiary.

Effective April 20, 2017, we changed our name to “Propanc Biopharma,

Inc.” to better reflect our current stage of operations and development.

We are a development-stage healthcare company that

is currently focused on developing new cancer treatments for patients suffering from pancreatic, ovarian and colorectal cancer.

our scientific and oncology consultants, we have developed a rational, composite formulation of anti-cancer compounds, which together

exert a number of effects designed to control or prevent tumors from recurring and spreading through the body.

Our lead product candidate,

PRP, is a variation upon our novel formulation and involves pro-enzymes, the inactive precursors of enzymes.

Recent Developments

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”).

On August 14, 2024, allowance for the Company’s

“proenzyme composition” patent was received from the Canadian Intellectual Property Office (CIPO).

The patent broadly captures

both high dose and high ratio claims for future clinical doses of the company’s lead asset, PRP.

This is the second Canadian patent

either allowed or granted in this important North American jurisdiction.

The proenzymes composition patent is an important part of the

IP portfolio covering possible future clinical dosage ranges for PRP, as the Company advances to a Phase 1, First-In-Human (FIH) study

in advanced cancer patients suffering from solid tumors.

On August 21, 2024, we reported

that two scientific, peer reviewed journal articles published by the Company and its research partners reached 10 citations and 4,500

reads, respectively.

Published data from the Company’s joint research and development program were generated in conjunction with

the Universities of Jaén and Granada, Biosanitary Research Institute of Granada, and University Hospital, Spain.

On October 30, 2024, we filed an

S-1 registration statement with the Securities and Exchange Commission for an underwritten offering that reflects the proposed reverse

split of the outstanding Common Stock and treasury stock of the Company at an assumed 1- for- 60,000 ratio, which is anticipated to occur

prior to the closing of the offering.

Our Common Stock is currently quoted on the OTC Pink Marketplace operated by the OTC Markets Group

(“OTC”) under the symbol “PPCB.” In connection with this offering, we have applied to have our Common Stock

listed on the Nasdaq Capital Market under the symbol

“PPCB.” 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.

On November 25, 2024, after a four-year

collaboration, our joint research partners and lead scientific researcher from the University Jaén of produced a doctoral thesis,

entitled, “Study and evaluation of the efficacy of pancreatic proenzymes against the tumour microenvironment (TME) and chemoresistance

in pancreatic cancer.” We focused on the TME supporting tumour progression, invasiveness, metastasis, and in promoting drug

resistance in pancreatic ductal adenocarcinoma.

Second, we targeted cancer associated fibroblasts, testing the efficacy of pancreatic

proenzymes treatment on this cell population.

Third, we validated the proenzymes pancreatic formulation on chemoresistant human pancreatic

cancer cell lines.

As a result, we concluded that the development of a coadjuvant treatment with PRP and Gemcitabine (based on PRP followed

by later addition of Gemcitabine) holds significant promise for addressing the challenge of chemoresistance in pancreatic cancer.

Results of Operations

The following

discussion should be read in conjunction with the Company’s unaudited consolidated financial statements and notes thereto included

elsewhere in this Report.

The results discussed below are of the Company and its wholly-owned Australian subsidiary, Propanc PTY LTD.

For the three and nine

months ended March 31, 2025, as compared to the three and nine months ended March 31, 2024.

three and nine months ended March 31, 2025 and 2024, we generated no revenue because we are currently undertaking research and development

Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Note Regarding Forward-Looking Information

following discussion and analysis of the results of operations and financial condition of Propanc Biopharma, Inc., and its wholly-owned

Australian subsidiary, Propanc PTY LTD (collectively, “Propanc” or the “Company”) as of September 30, 2025 and

for the three months ended September 30, 2025 and 2024 should be read in conjunction with our unaudited financial statements and the

notes to those unaudited financial statements that are included elsewhere in this Quarterly Report on Form 10-Q for the period ended

September 30, 2025 (this “Quarterly Report”).

References in this Management’s Discussion and Analysis of Financial

Condition and Results of Operations section to “us”, “we”, “our” and similar terms refer to Propanc.

This Quarterly Report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended

(the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).

The events described in forward-looking statements contained in this Quarterly Report may not occur.

Generally, these statements relate

to business plans or strategies, projected or anticipated benefits or other consequences of our plans or strategies, projected or anticipated

benefits from acquisitions to be made by us, or projections involving anticipated revenues, earnings or other aspects of our operating

The words “aim”, “anticipate”, “believe”, “continue”, “could”, “estimate”,

“expect”, “feel”, “forecast”, “intend”, “may,”, “outlook”, “plan”,

“potential”, “predict”, “project,”, “seek”, “should”, “will”,

“would” and their opposites and similar expressions, are intended to identify forward-looking statements.

We caution you

that these statements are not guarantees of future performance or events and are subject to a number of uncertainties, risks and other

influences, many of which are beyond our control, which may influence the accuracy of the statements and the projections upon which the

statements are based.

actual results, performance and achievements could differ materially from those expressed or implied in these forward-looking statements.

Except as required by federal securities laws, we undertake no obligation to publicly update or revise any forward-looking statements,

whether from new information, future events or otherwise.

Dollars are denoted herein by “USD,” “$” and “dollars”.

Company was originally formed in Melbourne, Victoria, Australia on October 15, 2007, as Propanc PTY LTD.

On November 23, 2010, Propanc

Health Group Corporation was incorporated in the State of Delaware and in January 2011;

to reorganize our Company, we acquired all the

outstanding shares of Propanc PTY LTD on a one-for-one basis, whereby Propanc PTY LTD became our wholly owned subsidiary.

Effective April

20, 2017, we changed our name to “Propanc Biopharma, Inc.” to better reflect our current stage of operations and development.

are a development-stage healthcare company that is currently focused on developing new cancer treatments for patients suffering from

pancreatic, ovarian and colorectal cancer.

Utilizing our scientific and oncology consultants, we have developed a rational, composite

formulation of anti-cancer compounds, which together exert several effects designed to control or prevent tumors from recurring and spreading

through the body.

Our lead product candidate, PRP, is a variation upon our novel formulation and involves pro-enzymes, the inactive precursors

On August 14, 2025, we closed

an underwritten public offering of 1,000,000 shares of our common stock, par value $0.001 per share, at a price of $4.00 per share.

shares of common stock commenced trading on the Nasdaq Capital Market on August 15, 2025, under the ticker symbol, “PPCB”.

The Company received aggregate gross proceeds of $4 Million from the offering, before deducting underwriting discounts and other related

On September 17, 2025, a certificate of grant for the Company’s “proenzyme composition”

patent was received from the US Patent & Trademark Office (USPTO).

The patent specifically captures a future clinical dose of the

Company’s lead asset, PRP.

This is the fourth US patent granted in this key strategic jurisdiction.

Currently, the Company’s

intellectual property portfolio consists of 90 patents filed in major jurisdictions relating to the use of PRP against solid tumors.

of Operations

following discussion should be read in conjunction with the Company’s unaudited consolidated financial statements and notes thereto

included elsewhere in this Report.

The results discussed below are of the Company and its wholly-owned Australian subsidiary, Propanc

the Three months ended September 30, 2025, as compared to the Three months ended September 30, 2024.

the three months ended September 30, 2025 and 2024, we generated no revenue because we are currently undertaking research and development

activities for market approval and no sales were generated in this period.

Administration Expense

Administration

expense increased to $53,442,499 for the nine months ended March 31, 2025 as compared to $1,060,854 for the nine months ended March 31,

This increase of approximately $52,382,000 is primarily attributable to the increase in stock-based compensation expenses of approximately

$37,800,000 to our officers and an employee, stock based consulting and legal services of approximately $15,053,000 and increase in other

general and administrative expenses of approximately $2,700 offset by decrease of approximately $303,000 in general consulting, legal

and investor relation fees, decrease in accounting fees of approximately $1,000, decrease of approximately $109,000 in employee remuneration

expense, and decrease in marketing expense of approximately $60,000.

Administration

expense increased to $53,068,147 for the three months ended March 31, 2025 as compared to $348,841 for the three months ended March 31,

This increase of approximately $52,719,000 is primarily attributable to the increase in stock-based compensation expenses of approximately

$37,800,000 to our officers and an employee, stock based consulting and legal services of approximately $15,038,000, increase in accounting

fees of approximately $2,000 and increase in other general and administrative expenses of approximately $11,000 offset by decrease of

approximately $84,000 in general consulting, legal and investor relation fees, decrease of approximately $14,000 in employee remuneration

expense, and decrease in marketing expense of approximately $34,000.

Occupancy Expense

expenses increased to $20,187 for the nine months ended March 31, 2025 as compared to $19,584 for the nine months ended March 31, 2024.

This increase of approximately $600 is primarily attributable to exchange rate movements over the period when compared to the same period

expenses decreased to $6,469 for the three months ended March 31, 2025 as compared to $6,578 for the three months ended March 31, 2024.

This decrease of approximately $100 is primarily attributable to exchange rate movements over the period when compared to the same period

Research and Development

Research and development expenses decreased to

$170,199 for the nine months ended March 31, 2025 as compared to $195,712 for the nine months ended March 31, 2024, a decrease in research

and development expenses of approximately $26,000.

Research and development expenses decreased to

$54,097 for the three months ended March 31, 2025 as compared to $65,448 for the three months ended March 31, 2024, a decrease in research

and development expenses of approximately $11,000.

Such research and development

expenses are related to the two-year collaboration agreement with University of Jaén, which was executed in October 2020 to provide

certain research services to the Company ending on October 2022, relating to the investigation of a fully synthetic recombinant version

Additionally, on July 27, 2022, the Company entered into another two-year research agreement with the University of Jaén

to provide certain research and experiment services to the Company relating to the investigation of the effects of pancreatic proenzymes

against the tumor microenvironment.

Additionally, we also allocate a portion of the management’s salary to research and development

The overall decrease in research and development expenses is primarily related to our cost-cutting measures due to lack of working

capital funding.

Further research and development collaborations are currently under negotiation with the University of Jaén and

other contract research organizations in preparation for upcoming available working capital for future research and development expenses.

Interest Expense

Interest expense decreased

to $309,215 for the nine months ended March 31, 2025, as compared to $575,837 for the nine months ended March 31, 2024.

Interest expense

is primarily comprised of approximately $193,000 of debt discount amortization and interest expense from accrual of interest expense and

other financing fees for a total of approximately $95,000 for the nine months ended March 31, 2024.

This decrease in interest expense

of approximately $266,000 is primarily attributable to the decrease in amortization of debt discount of approximately $53,000 and decrease

of approximately $262,000 in accretion of put premium offset by increase in accrual of interest expense.

Interest expense decreased

to $104,042 for the three months ended March 31, 2025, as compared to $133,141 for the three months ended March 31, 2024.

Interest expense

is primarily comprised of approximately $60,000 of debt discount amortization and interest expense from accrual of interest expense and

other financing fees for a total of approximately $23,000 for the three months ended March 31, 2024.

This decrease in interest expense

of approximately $29,000 is primarily attributable to the decrease in amortization of debt discount of approximately $22,000 and decrease

of approximately $27,000 in accretion of put premium offset by increase in accrual of interest expense.

Derivative Expense

Derivative expense decreased to

approximately $95,000 for the nine months ended March 31, 2025 as compared to approximately $123,000 for the nine months ended March 31,

This decrease is primarily attributable to the decrease in the issuance of convertible notes which initial value was bifurcated

from the embedded conversion option and was recorded as derivative expense during the nine-month period.

Derivative expense increased to

approximately $59,000 for the three months ended March 31, 2025 as compared to approximately $0 for the three months ended March 31, 2024.

This increase is primarily attributable to the increase in the issuance of convertible notes which initial value was bifurcated from the

embedded conversion option and was recorded as derivative expense during the three-month period.

Change in Fair Value

of Derivative Liabilities

Change in fair value of derivative

liabilities decreased to a gain of approximately $113,000 for the nine months ended March 31, 2025 as compared to a gain of approximately

$372,000 for the nine months ended March 31, 2024.

Change in fair value of derivative liabilities were decreased to a gain of approximately

$47,000 for the three months ended March 31, 2025 as compared to a loss of approximately $70,000 for the three months ended March 31,

This decrease in gain of approximately $23,000 and $259,000 is primarily attributable to a decrease in fair value of the principal

amount of convertible notes with bifurcated embedded conversion option derivatives as a result of the decrease in stock prices during

the three and nine months ended March 31, 2025, respectively.

Gain (Loss) on Extinguishment of Debt, net

the nine months ended March 31, 2025, convertible notes containing bifurcated embedded conversion option derivatives with principal aggregate

amount of $54,850, accrued interest of $4,365 and conversion fees of $3,770 were converted into common stock.

Accordingly, the fair market

value of the shares issued upon conversion was $154,154, resulting in a loss on extinguishment at the time of conversion of $91,169 and

$73,640 of derivative liability fair value and was recorded as a gain on extinguishment at the time of conversion, resulting in a net

loss of $17,529 which is included in gain (loss) on extinguishment of debt in the accompanying condensed consolidated statements of operations.

Additionally, Between January 5, 2025 and March 5,

2025, the Company issued an aggregate of 51,000 shares of common stock to certain vendors in exchange for payment of outstanding balance

of accounts payable of $129,354 pursuant to debt exchange agreements.

Accordingly, the fair market value of the shares issued was $437,500,

resulting in a loss on extinguishment of debt at the time of exchange of $308,146 during the nine months ended March 31, 2025.

On January 23, 2025, the Company

entered into a debt exchange agreement with the former director and issued 30,000 shares of common stock in exchange for the total outstanding

loan of $74,395.

Accordingly, the fair market value of the shares issued was $375,000, resulting in a loss on extinguishment of debt at

the time of exchange of $300,605 during the nine months ended March 31, 2025.

On February 5, 2025, the Company

entered into debt exchange agreements with the two investors and issued an aggregate of 30,000 shares of common stock in exchange for

the total outstanding loan including accrued interest of $86,248.

Accordingly, the fair market value of the shares issued was $300,000,

resulting in a loss on extinguishment of debt at the time of exchange of $213,752 during the nine months ended March 31, 2025.

the nine months ended March 31, 2024, convertible notes with principal aggregate amount of $91,300, accrued interest of $11,080 and conversion

expense increased to $4,598,574 for the three months ended September 30, 2025 as compared to $220,759 for the three months ended September

This increase of approximately $4,378,000 is primarily attributable to the increase in stock-based consulting expenses of approximately

$3,743,000 to various consultants, general consulting, legal and investor relation fees of approximately $487,000, increase in accounting

fees of approximately $30,000, increase of approximately $8,000 in employee remuneration expense, and increase in other general and administrative

expenses of approximately $92,000 related to increase public company expenses and increase in marketing expense of approximately $18,000.

Expense – Relates Party

expenses increased to $14,789 for the three months ended September 30, 2025 as compared to $8,317 for the three months ended September

This increase of approximately $6,000 is primarily attributable to the increase of monthly rental fees as a result of the lease

renewal with the related party lessor in May 2025.

and Development Expenses

and development expenses were decreased to $60,201 for the three months ended September 30, 2025 as compared to $61,714 for the three

months ended September 30, 2024, a slight decrease in research and development expenses of approximately $1,500.

research and development expenses are related to the two-year collaboration agreement with University of Jaén, which was executed

in October 2020 to provide certain research services to the Company ending on October 2022, relating to the investigation of a fully

synthetic recombinant version of PRP.

Additionally, on July 27, 2022, the Company entered into another two-year research agreement with

the University of Jaén to provide certain research and experiment services to the Company relating to the investigation of the

effects of pancreatic proenzymes against the tumor microenvironment.

Additionally, we also allocate a portion of the management’s

salary to research and development expenses.

The overall decrease in research and development expenses is primarily related to our cost-cutting

measures due to lack of working capital funding.

Further research and development collaborations are currently under negotiation with

the University of Jaén and other contract research organizations in preparation for upcoming available working capital for future

research and development expenses.

expense increased to $305,649 for the three months ended September 30, 2025, as compared to $86,230 for the three months ended September

Interest expense is primarily comprised of approximately $151,000 of debt discount amortization, accretion of put premium of

approximately $37,000, default and prepayment penalty fees of approximately $53,000 and interest expense from accrual of interest expense

and other financing fees for a total of approximately $65,000 for the for the three months ended September 30, 2025.

increase in interest expense of approximately $219,000 is primarily attributable to the increase in amortization of debt discount of

approximately $94,000, increase in accretion of put premium of approximately $37,000, increase in default and prepayment penalty fees

of approximately $53,000 and increase of approximately $35,000 in interest expense from accrual of interest expense and other financing

expense decreased to $0 for the three months ended September 30, 2025 as compared to $27,182 for the three months ended September 30,

This decrease is primarily attributable to the decrease in issuance of convertible notes which initial value was bifurcated from

the embedded conversion option and was recorded as derivative expense.

in Fair Value of Derivative Liabilities

in fair value of derivative liabilities were increased to a loss of $19,706 for the three months ended September 30, 2025 as compared

to a gain of $52,787 for the three months ended September 30, 2024.

This increase in loss of approximately $72,000 is primarily attributable

to an increase in fair value of the principal amount of convertible notes with bifurcated embedded conversion option derivatives as a

result of the increase in stock prices during the three months ended September 30, 2025 as compared to the prior three month period.

(Loss) on Extinguishment of Debt, net

the three months ended September 30, 2025, notes with principal amounts totaling $69,650, accrued interest of $10,519 and conversion

fees of $1,406 containing bifurcated embedded conversion option derivatives were converted into common stock.

2 unchanged sentences

$255,720 of derivative liability fair value was recorded as a gain on extinguishment at the time of conversion, resulting in a net gain

of $27,318 which is included in gain (loss) on extinguishment of debt in the accompanying condensed consolidated statements of operations

during the nine months ended March 31, 2024.

Foreign Currency Transaction Gain (Loss)

currency transaction gain (loss) increased to a loss of approximately ($88,000) for the nine months ended March 31, 2025 as compared to

a loss of approximately $15,000 for the nine months ended March 31, 2024.

This increase of approximately $73,000 is primarily attributable

to the decrease in exchange rates during the nine months ended March 31, 2025.

currency transaction gain (loss) decreased to a loss of approximately ($12,000) for the three months ended March 31, 2025 as compared

to a gain of approximately $36,000 for the three months ended March 31, 2024.

This increase of approximately $24,000 is primarily attributable

to the decrease in exchange rates during the three months ended March 31, 2025.

increased to $54,851,839 for the nine months ended March 31, 2025 as compared to a net loss of $1,461,950 for the nine months ended March

Net loss increased to $54,067,346 for the three months ended March 31, 2025 as compared to a net loss of $526,700 for the three

months ended March 31, 2024.

Additionally, following the repayment in full of principal balance of a certain convertible note dated in July 2025, $37,450

of the put premium was recorded into gain on extinguishment of debt during the three months ended September 30, 2025 which is included

in gain (loss) on extinguishment of debt in the accompanying condensed consolidated statements of operations.

the three months ended September 30, 2024, notes with principal amounts totaling $30,800, accrued interest of $2,212 and conversion fees

of $798 containing bifurcated embedded conversion option derivatives were converted into common stock.

Accordingly, the fair market value

of the shares issued upon conversion was $79,176, resulting in a loss on extinguishment at the time of conversion of $45,365 and $34,046

of derivative liability fair value was recorded as a gain on extinguishment at the time of conversion, resulting in a net loss of $11,319

which is included in gain (loss) on extinguishment of debt in the accompanying condensed consolidated statements of operations.

Currency Transaction Gain (Loss)

currency transaction gain (loss) increased to a loss of ($34,699) for the three months ended September 30, 2025 as compared to a gain

of $8,423 for the three months ended September 30, 2024.

This increase of approximately $43,000 is partially attributable to the increase

in exchange rates during the three months ended September 30, 2025.

loss increased to $4,837,738 for the three months ended September 30, 2025 as compared to a net loss of $354,310 for the three months

ended September 30, 2024.

The change relates to the factors discussed above.

Deemed dividend

recognized the value of the effect of a down-round feature related to our Series A warrants when triggered.

Upon the occurrence of the

triggering event that resulted in a reduction of the strike price, the Company measured the value of the effect of the feature as the

difference between the fair value of the warrants without the down round feature or before the strike price reduction and the fair value

of the warrants with a strike price corresponding to the reduced strike price upon the down round feature being triggered.

The Company recognized deemed

dividend of $0 and $192,160 during the nine months ended March 31, 2025 and 2024, respectively, $0 and $15,800 during

the three months ended March 31, 2025 and 2024, respectively, and a corresponding reduction of income available to common stockholders

upon the alternate cashless exercise of these warrants during the three and nine months ended March 31, 2025 and 2024.

Net loss available to

common stockholders

Net loss available to common

stockholders increased to $54,851,839 for the nine months ended March 31, 2025 as compared to a net loss available to common stockholders

of $1,654,910 for the nine months ended March 31, 2024.

Net loss available to common stockholders increased to $54,067,346 for the three

months ended March 31, 2025 as compared to a net loss available to common stockholders of $542,500 for the three months ended March 31,

This increase of approximately $53,525,000 and $53,197,000 during the three and nine months ended March 31, 2025 and 2024, respectively,

is primarily attributable to the change related to the factors discussed above.

Liquidity and Capital Resources

Current Financial Condition

As of March 31, 2025, we had total

assets of $22,527,352, comprised primarily of cash of $50,760, GST tax receivable of $3,633, prepaid expenses – current portion

of $9,680,347, other current assets of $1,312, security deposit of $1,874, deferred offering cost of $92,117, prepaid expenses –

long-term of $12,695,648, and operating lease ROU asset, net of $1,661.

As compared to June 30, 2024, we had total assets of $72,365,

comprised primarily of cash of $21,085, GST tax receivable of $2,950, prepaid expenses and other current assets of $1,406, deferred offering

cost of $27,117, security deposit of $2,008, and operating lease ROU asset, net of $17,799.

We had current liabilities of $4,341,147,

primarily comprised of net convertible debt of $438,578, accounts payable and accrued expenses of $2,203,846, employee benefit liability

of $624,682, loans payable of $65,280, loans payable-related parties of $366,029, note payable, net of $281,508 and embedded conversion

option liabilities of $191,770 as of March 31, 2025.

As compared to June 30, 2024, we had current liabilities of $3,792,782, primarily

comprised of net convertible debt of $399,325, accounts payable and accrued expenses of $2,100,137, employee benefit liability of $639,371,

loans payable of $145,091, loans payable – related party of $71,629, note payable, net of $204,694 and embedded conversion option

liabilities of $133,886 as of June 30, 2024.

We have funded our operations primarily

through the issuance of equity and/or convertible securities for cash.

The cash was used primarily for payments for research and development,

administration expenses, occupancy expenses, professional fees, consultants and travel.

During the nine months ended March 31, 2025 we received

proceeds from issuance of notes of $145,000, proceeds from convertible notes of $150,000, and proceeds from issuance of loan payable from

related parties of $294,400.

We have substantial capital resource requirements and

have incurred significant losses since inception.

As of March 31, 2025, we had $50,760 in cash.

We depend upon debt and/or equity financing

to fund our ongoing operations and to execute our current business plan.

Such capital requirements are in excess of what we have in available

cash and for which we currently have commitments.

Therefore, we presently do not have enough available cash to meet our obligations over

the next 12 months.

If continued funding and capital resources are unavailable at reasonable terms, we may curtail our plan of operations.

We will be required to obtain alternative or additional financing from financial institutions, investors or otherwise, in order to maintain

and expand our existing operations.

The failure by us to obtain such financing would have a material adverse effect upon our business,

financial condition and results of operations, and adversely affecting our ability to complete ongoing activities in connection with our

research and development programs.

Sources and Uses of Cash

For the nine months ended March 31,

and Capital Resources

Financial Condition

of September 30, 2025, we had total assets of $17,975,681, comprised primarily of cash of $602,737, GST tax receivable of $8,383, prepaid

expenses – current portion of $8,143,532, other current assets of $8,828, security deposit of $1,986, deferred offering cost of

$15,000, operating lease ROU asset, net of $56,279,prepaid expenses – long-term of $9,136,572 and fixed assets of $2,364.

to June 30, 2025, we had total assets of $19,631,808, comprised primarily of cash of $12,088, GST tax receivable of $5,302, prepaid expenses

– current portion of $8,334,046, other current assets of $1,380, security deposit of $1,971, deferred offering cost of $291,773,

operating lease ROU asset, net of $59,413 and prepaid expenses – long-term of $10,925,835.

had current liabilities of $3,454,964, primarily comprised of net convertible debt of $106,968, accounts payable, accrued expenses and

accrued interest of $2,064,705, employee benefit liability of $686,863, loans payable of $65,280, loans payable – related party

of $342,770, embedded conversion option liabilities of $167,878 and operating lease liability of $20,500 as of September 30, 2025.

compared to June 30, 2025, $5,578,240, primarily comprised of net convertible debt of $537,921, accounts payable and accrued expenses

of $2,926,941, employee benefit liability of $667,901, loans payable of $65,280, loans payable – related party of $415,329, note

payable, net of $543,312, embedded conversion option liabilities of $403,892 and operating lease liability of $17,664.

have funded our operations primarily through the issuance of equity and/or convertible securities for cash.

The cash was used primarily

for repayment of debt and payments for research and development, administration expenses, occupancy expenses, professional and consulting

fees, and travel.

the three months ended September 30, 2025 we received proceeds from the sale of our common stock for approximately $3.3 million and proceeds

from issuance of notes of $175,000 and proceeds from issuance of loan payable from related parties of $78,249.

have substantial capital resource requirements and have incurred significant losses since inception.

As of September 30, 2025, we had

$602,737 in cash.

We depend upon debt and/or equity financing to fund our ongoing operations and to execute our current business plan.

Such capital requirements are in excess of what we have in available cash and for which we currently have commitments.

Therefore, we

presently do not have enough available cash to meet our obligations over the next 12 months.

If continued funding and capital resources

are unavailable at reasonable terms, we may curtail our plan of operations.

We will be required to obtain alternative or additional financing

from financial institutions, investors or otherwise, in order to maintain and expand our existing operations.

The failure by us to obtain

such financing would have a material adverse effect upon our business, financial condition and results of operations, and adversely affecting

our ability to complete ongoing activities in connection with our research and development programs.

and Uses of Cash

For the Three months ended

September 30,

Net cash used in operating activities

$ (1,939,067 )

Net cash used in investing activities

Net cash provided by financing activities

Effect of exchange rate changes on cash

Net Cash Flow from Operating Activities

Net cash used in operating activities

was $377,982 for the nine months ended March 31, 2025, due to our net loss of $54,851,839 offset primarily by non-cash charges of amortization

of debt discount of $193,283, non-cash interest expense of $5,519, total stock-based expenses of $52,853,115, derivative expense of $95,012,

foreign currency transaction loss of $88,184, and loss from extinguishment of debt of $840,032 addback change in fair value of derivatives

Net changes in operating assets and liabilities totaled $497,247, which is primarily attributable to an increase in accrued

interest of $89,179, increase in accounts payable of $118,706 and increase in accrued expenses and other payables of $342,223 offset by

increase in deferred offering cost of $65,000.

Net cash used in operating activities

was $675,152 for the nine months ended March 31, 2024, due to our net loss of $1,461,950 offset primarily by non-cash charges of amortization

of debt discount of $246,612, non-cash interest expense of $2,236, accretion of put premium of $261,538, derivative expense of $123,379,

foreign currency transaction loss of $15,228, addback change in fair value of derivatives of $372,371 and gain from extinguishment of

debt of $27,318.

Cash Flow from Operating Activities

cash used in operating activities was $1,939,067 for the three months ended September 30, 2025, due to our net loss of $4,837,738 offset

primarily non-cash charges of amortization of debt discount of $150,902, accretion of put premium of $37,450, non-cash interest expense

of $4,906, total stock-based expenses of $3,750,853, foreign currency transaction loss of $34,699, and change in fair value of derivatives

of $19,706 addback gain from extinguishment of debt of $195,862.

Net changes in operating assets and liabilities totaled $907,685, which

is primarily attributable to an increase in prepaid expenses of $362,329, decrease in accounts payable of $186,803, and decrease in accrued

expenses and other payables of $361,479.

cash used in operating activities was $235,515 for the three months ended September 30, 2024, due to our net loss of $354,310 offset

primarily by non-cash charges of amortization of debt discount of $56,983, non-cash interest expense of $2,548, derivative expense of

$27,182, foreign currency transaction gain of $8,423, addback change in fair value of derivatives of $52,787 and loss from extinguishment

of debt of $11,319.

Net changes in operating assets and liabilities totaled $68,939, which is primarily attributable to increase accrued

interest of $57,823, increase in accounts payable of $242,466, and increase in accrued expenses and other payables of $198,995.

Net Cash Flow from Financing Activities

Net cash provided by financing

activities for the nine months ended March 31, 2025 was $483,000.

During the nine months ended March 31, 2025 we received net proceeds

from issuance of convertible notes of $150,000, proceeds from a note of $145,000 and proceeds from issuance of loan from related parties

of $294,400 offset by repayment of notes of $98,400 and convertible note of $8,000.

Net cash provided by financing

activities for the nine months ended March 31, 2024 were $690,920 as compared to $1,013,719 for the nine months ended March 31, 2023.

During the nine months ended March 31, 2024 we received net proceeds from issuance of convertible notes of $516,875, proceeds from issuance

of note of $120,000, proceeds from issuance of loans from a related party of $185,872, proceeds from the sale of shares of our common

stock of $11,082 offset by repayment of convertible note of $142,909.

Effect of Exchange Rate

of the exchange rate on cash resulted in a $75,343 negative adjustment to cash flows in the nine months ended March 31, 2025 as compared

to a $19,593 negative adjustment to cash flows in the nine months ended March 31, 2024.

The reason for the fluctuation is due to the application

of currency translation rates throughout the cash flow statement, the volume of transactions within each period and the daily fluctuation

in exchange rates.

Critical Accounting Estimates

Below is a discussion of our more

subjective accounting estimation processes for purposes of explaining (i) the methodology used in calculating the estimates, (ii) the

inherent uncertainties pertaining to such estimates, and (iii) the possible effects of a significant variance in actual experience, from

that of the estimate, on our financial condition.

Estimates involve numerous assumptions that, if incorrect, could create a material adverse

impact on the Company’s results of operations and financial condition.

Reference is frequently made herein

to the Financial Accounting Standards Board (the “FASB”) Accounting Standards Codification (“ASC”).

source of authoritative US GAAP recognized by the FASB to be applied to non-governmental entities.

Each ASC reference in this filing is

presented with a three-digit number, which represents its Topic.

As necessary for explanation and as applicable, an ASC topic may be followed

with a two-digit subtopic, a two-digit section or a two-or-three-digit paragraph.

Derivative Instruments:

“Derivatives and Hedging,” establishes accounting and reporting standards for derivative instruments and for hedging activities

by requiring that all derivatives be recognized in the balance sheet and measured at fair value.

Gains or losses resulting from changes

in the fair value of derivatives are recognized in earnings.

On the date of conversion, or payoff, of debt, we record the fair value of

the conversion shares, remove the fair value of the related derivative liability, remove any discounts and record a net gain or loss on

debt extinguishment.

Recent Accounting Pronouncements

interest of $24,093 and increase in accrued expenses and other payables of $54,457.

Cash Flow from Investing Activities

cash used in investing activities was $2,491 for the three months ended September 30, 2025, related to purchase of equipment, as compared

to $0 for the three months ended September 30, 2024.

Cash Flow from Financing Activities

cash provided by financing activities for the three months ended September 30, 2025 was $2,526,772.

During the three months ended September

30, 2025 we received net proceeds from sales of our common stock for $3,314,458, proceeds from issuance of notes of $175,000 and proceeds

from issuance of loan from related parties of $78,249 offset by repayment of notes of $875,127 and loans payable – related party

of $150,808, and deferred offering cost of $15,000.

cash provided by financing activities for the three months ended September 30, 2024 was $215,699.

During the three months ended September

30, 2024 we received net proceeds from issuance of convertible notes of $60,000 and proceeds from issuance of loan from related parties

of Exchange Rate

effect of the exchange rate on cash resulted in a $5,435 positive adjustment to cash flows in the three months ended September 30, 2025

as compared to a $7,999 positive adjustment to cash flows in the three months ended September 30, 2024.

The reason for the fluctuation

is due to the application of currency translation rates throughout the cash flow statement, the volume of transactions within each period

and the daily fluctuation in exchange rates.

Accounting Estimates

is a discussion of our more subjective accounting estimation processes for purposes of explaining (i) the methodology used in calculating

the estimates, (ii) the inherent uncertainties pertaining to such estimates, and (iii) the possible effects of a significant variance

in actual experience, from that of the estimate, on our financial condition.

Estimates involve numerous assumptions that, if incorrect,

could create a material adverse impact on the Company’s results of operations and financial condition.

is frequently made herein to the Financial Accounting Standards Board (the “FASB”) Accounting Standards Codification (“ASC”).

This is the source of authoritative US GAAP recognized by the FASB to be applied to non-governmental entities.

Each ASC reference in

this filing is presented with a three-digit number, which represents its Topic.

As necessary for explanation and as applicable, an ASC

topic may be followed with a two-digit subtopic, a two-digit section or a two-or-three-digit paragraph.

ASC 815, “Derivatives and Hedging,” establishes accounting and reporting standards for derivative instruments

and for hedging activities by requiring that all derivatives be recognized in the balance sheet and measured at fair value.

losses resulting from changes in the fair value of derivatives are recognized in earnings.

On the date of conversion, or payoff, of debt,

we record the fair value of the conversion shares, remove the fair value of the related derivative liability, remove any discounts and

record a net gain or loss on debt extinguishment.

expenses – current portion and long-term portion consist primarily of costs paid for future services which will occur between 1

month to three years.

Prepaid expenses principally include prepayments in fully vested, non-forfeitable equity instruments for general

consulting, investor relations, and business advisory services, which are being amortized over the terms of their respective agreements.

Accounting Pronouncements

see section captioned “Recent Accounting Pronouncements” in Note 1 to our unaudited condensed consolidated financial statements

included in this Quarterly Report for a discussion of recently issued and adopted accounting pronouncements.

Going Concern Qualification

not generate any revenue for the nine months ended March 31, 2025 and 2024 and have incurred significant losses and cash used in operations,

and such losses and use of cash are expected to continue.

Our independent registered public accounting firm has included a “Going

Concern Qualification” in their audit report for each of the fiscal years ended June 30, 2024 and 2023.

In addition, we have negative

working capital and convertible debt that is past maturity that we are currently negotiating with lenders in order to amend the maturity

The foregoing raise substantial doubt about our ability to continue as a going concern for a period of 12 months from the issue

date of this report.

Our ability to continue as a going concern is dependent on our ability to execute our strategy and on our ability

to raise additional funds and/or to consummate a public offering.

Management is currently seeking additional funds, primarily through

the issuance of equity and/or debt securities for cash to operate our business.

No assurance can be given that any future financing will

be available or, if available, that it will be on terms that are satisfactory to us.

Even if we are able to obtain additional financing,

it may contain undue restrictions on our operations, in the case of debt financing or cause substantial dilution for our stockholders,

in case of equity and/or convertible debt financing.

The consolidated financial statements do not include any adjustments that might result

from the outcome of this uncertainty.

The “Going Concern Qualification” might make it substantially more difficult to raise

Off-Balance Sheet Arrangements

We do not have any off-balance

sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial

condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

Quantitative and Qualitative Disclosures

About Market Risk.

Not applicable to smaller reporting

Concern Qualification

did not generate any revenue for the three months ended September 30, 2025 and 2024 and have incurred significant losses and cash used

in operations, and such losses and use of cash are expected to continue.

Our independent registered public accounting firm has included

a “Going Concern Qualification” in their audit report for each of the fiscal years ended June 30, 2025 and 2024.

we have negative working capital and convertible debt that is past maturity that we are currently negotiating with lenders in order to

amend the maturity dates.

The foregoing raises substantial doubt about our ability to continue as a going concern for a period of 12

months from the issue date of this report.

Our ability to continue as a going concern is dependent on our ability to execute our strategy

and on our ability to raise additional funds and/or to consummate a public offering.

Management is currently seeking additional funds,

primarily through the issuance of equity and/or debt securities for cash to operate our business.

No assurance can be given that any

future financing will be available or, if available, that it will be on terms that are satisfactory to us.

Even if we are able to obtain

additional financing, it may contain undue restrictions on our operations, in the case of debt financing or cause substantial dilution

for our stockholders, in case of equity and/or convertible debt financing.

The consolidated financial statements do not include any adjustments

that might result from the outcome of this uncertainty.

The “Going Concern Qualification” might make it substantially more

difficult to raise capital.

Sheet Arrangements

do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial

condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

Quantitative and Qualitative Disclosures About Market Risk.

applicable to smaller reporting companies.

Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.

What changed 10-Q

Item 2. Management’s Discussion and Analysis