UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-K
(Mark
One)
☒
ANNUAL
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the fiscal year ended June 30 , 2026
☐
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from _____________ to _____________
Commission
File Number: 001-42806
PROPANC
BIOPHARMA, INC.
(Exact
name of registrant as specified in its charter)
Delaware
33-0662986
(State
or other jurisdiction of
(I.R.S.
Employer
incorporation
or organization)
identification
No.)
302 ,
6 Butler Street , Camberwell , VIC Australia
3124
(Address
of principal executive offices)
(Zip
Code)
Registrant’s
telephone number, including area code
61
03 9882 0780
Securities
registered under Section 12(b) of the Exchange Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
N/A
N/A
N/A
Securities
registered pursuant to section 12(g) of the Act:
Common
Stock, par value $0.001 per share
Indicate
by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. ☐ Yes ☒ No
Indicate
by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. ☐ Yes ☒
No
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. ☒ Yes ☐ No
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). ☒ Yes ☐ No
Indicate
by check mark whether the registrant is a large, accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large, accelerated filer,” “accelerated filer,”
“smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large
accelerated filer ☐
Accelerated
filer ☐
Non-accelerated
filer ☒
Smaller
reporting company ☒
Emerging
growth company ☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transaction period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness
of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered
public accounting fi rm that prepared or issued its audit report. ☐
If
securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant
included in the filing reflect the correction of an error to previously issued financial statements. ☐
Indicate
by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation
received by any of the registrant’s executive officers during the relevant recovery period pursuant to § 240.10D-1(b). ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). ☐ Yes ☒ No
The
aggregate market value of the voting and non-voting common equity held by non-affiliates was $ 2,655,995 computed by reference to the
closing price of the registrant’s common stock as quoted on otcmarkets.com maintained by OTC Markets, Inc. on December 31, 2025
(which was $13.415 per share on a post reverse stock split basis), based on 197,987 shares of common stock, par value $0.001 per share
(“Common Stock”) outstanding on such date (on a post reverse stock split basis). For purposes of the above statement only,
all directors, executive officers and 10% shareholders are assumed to be affiliates. This determination of affiliate status is not necessarily
a conclusive determination for any other purpose.
As
of September 23, 2026 there were 6,331,116 shares of Common Stock issued and outstanding.
Documents
Incorporated by Reference: None
PROPANC
BIOPHARMA, INC.
TABLE
OF CONTENTS
Part I
Item
1.
Business
3
Item
1A.
Risk Factors
27
Item
1B.
Unresolved Staff Comments
27
Item
1C.
Cybersecurity
27
Item
2.
Properties
27
Item
3.
Legal Proceedings
27
Item
4.
Mine Safety Disclosure
27
Part II
Item
5.
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
28
Item
6.
[Reserved]
29
Item
7.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
29
Item
7A.
Quantitative and Qualitative Disclosures About Market Risk
34
Item
8.
Financial Statements and Supplementary Data
35
Item
9.
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
36
Item
9A.
Controls and Procedures
36
Item
9B.
Other Information
38
Item
9C.
Disclosure Regarding Foreign Jurisdictions that Prevent Inspections
38
Part III
Item
10.
Directors, Executive Officers and Corporate Governance
38
Item
11.
Executive Compensation
46
Item
12.
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
50
Item
13.
Certain Relationships and Related Transactions, and Director Independence
51
Item
14.
Principal Accounting Fees and Services
54
Part IV
Item
15.
Exhibits and Financial Statement Schedules
55
Signatures
61
2
Forward-Looking
Statements
This
Annual Report on Form 10-K 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. All statements other than statements
of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including: any projections
of earnings, revenues or other financial items; any statements of the plans, strategies and objectives of management for future operations;
any statements concerning proposed new products, services or developments; any statements regarding future economic conditions or performance;
any statements of belief; and any statements of assumptions underlying any of the foregoing. Forward-looking statements may include the
words “may,” “might,” “will,” “will likely result,” “would,” “should,”
“estimate,” “intend,” “continue,” “believe,” “expect,” “plan,”
“project,” “forecast,” “anticipate,” “seek,” “continue,” “target”
or the negative of such terms or other similar expressions. The ultimate correctness of these forward-looking statements is dependent
upon a number of known and unknown risks and events and is subject to various uncertainties and other factors that may cause our actual
results, performance or achievements to be different from any future results, performance or achievements expressed or implied by these
statements.
The
following important factors, among others, could affect our future results and events, causing those results and events to differ materially
from those views expressed or implied in our forward-looking statements: our ability to continue as a going concern absent new debt or
equity financings; our ability to successfully remediate material weaknesses in our internal controls; our ability to reach research
and development milestones as planned and within proposed budgets; our ability to control costs; our ability to successfully implement
our expansion strategies; our current reliance on substantial debt financing that we currently are unable to repay in cash; our ability
to obtain adequate new financing; our ability to successfully develop PRP, our lead product candidate; our ability to successfully develop
and market our technologies; our ability to obtain and maintain patent protection; our ability to recruit employees and directors with
accounting and finance expertise; our dependence on third parties for services; our dependence on key executives; the impact of government
regulations, including U.S. Food and Drug Administration regulations; the impact of any future litigation; the availability of capital;
changes in economic, business and competitive conditions; and other risks. Any one or more of such risks and uncertainties could have
a material adverse effect on us or the value of our common stock, par value $0.001 per share (the “Common Stock”).
All
forward-looking statements included in this Form-10-K are made only as of the date of this Annual Report on Form 10-K or as of the date
indicated. We do not undertake any obligation to, and may not, publicly update or correct any forward-looking statements to reflect events
or circumstances that subsequently occur or which we hereafter become aware of, except as required by law. New risks and uncertainties
arise from time to time and we cannot predict these events or how they may affect us. When considering these risks, uncertainties and
assumptions, you should keep in mind the cautionary statements contained in this Annual Report on Form 10-K and any documents incorporated
herein by reference. You should read this Annual Report on Form 10-K and the documents that we incorporate by reference into this Annual
Report on Form 10-K completely and with the understanding that our actual future results may be materially different from what we expect.
All forward-looking statements attributable to us are expressly qualified by these cautionary statements.
PART
I
Item
1. Business
General
As
used in this Annual Report on Form 10-K, references to the “Company,” “Propanc,” “we,” “our,”
and “us” refer to Propanc Biopharma, Inc. and its consolidated subsidiary, unless otherwise indicated. In addition, references
to our “financial statements” are to our consolidated financial statements included elsewhere in this Annual Report on Form
10-K except as the context otherwise requires.
We
prepare our consolidated financial statements in United States dollars and in accordance with generally accepted accounting principles
as applied in the United States, (“U.S. GAAP”). In this Annual Report on Form 10-K, references to “$” and “dollars”
are to United States dollars.
3
Overview
We
are a biopharmaceutical company developing a novel approach to prevent recurrence and metastasis from solid tumors by using pancreatic
proenzymes that target and eradicate cancer stem cells in patients suffering from pancreatic, ovarian and colorectal cancers. Our novel
proenzyme therapy is based on the science that enzymes stimulate biological reactions in the body, especially enzymes secreted by the
pancreas. These pancreatic enzymes could represent the body’s primary defense against cancer.
Our
lead product candidate, PRP, is a variation upon our novel formulation and involves proenzymes, the inactive precursors of enzymes. As
a result of positive early indications of the anti-cancer effects of our technology, we have conducted successful pre-clinical studies
on PRP and commenced preparation for a clinical study in advanced cancer patients. We have commenced preparation of our Clinical Study
Protocol and Investigator’s Brochure. We have commenced our study preparation process with the contract research organization (“CRO”),
analytical lab and trial site(s) selection and begun our clinical trial application for PRP (“CTA”) compilation and plan
to submit the CTA in the fourth quarter of the 2026 calendar year. In the first calendar quarter of 2027, we plan to begin the preparation
of logistics and trial site initiation visits. Subject to raising additional sufficient capital, we subsequently plan to commence a First-In-Human
(“FIH”), Phase Ib study in patients with advanced solid tumors, evaluating the safety, pharmacokinetics and anti-tumor efficacy
of PRP in the first half of the 2027 calendar year, which study we hope to complete within twenty-four months thereafter. We intend to
develop our PRP to treat early-stage cancer and pre-cancerous diseases and as a preventative measure for patients at risk of developing
cancer based on genetic screening.
PRP
is an intravenous injection proenzyme treatment designed as a therapeutic option in cancer treatment and prevention. PRP is a combination
of pancreatic proenzymes, trypsinogen and chymotrypsinogen. PRP produces multiple effects on cancerous cells intended to inhibit tumor
growth and potentially stop a tumor from spreading through the body.
We
received notification from the U.S. Food and Drug Administration (“FDA”) in June 2017 that PRP had been conferred Orphan
Drug Designation for the treatment of pancreatic cancer. This special status is granted when a rare disease or condition is implicated,
and a potential treatment qualifies under the Orphan Drug Act and applicable FDA regulations.
We
received a Certificate for Advance Overseas Finding from the Board of Innovation and Science Australia to receive an up to a 43.5% “cash
back” benefit from overseas research and development (“R&D”) expenses. The finding relates to the planned Phase
Ib clinical trial – Multiple Ascending Dose Studies of proteolytic proenzymes for the treatment of advanced cancer patients suffering
from solid tumors planned to be conducted at the Peter MacCallum Cancer Centre, Melbourne, Australia. Overseas activities to be undertaken
include the development of an analytical assay for the quantification of active pharmaceutical ingredients (“API”) in PRP
and its manufacture of the finished product for the Phase Ib clinical trial.
Our
POP1 joint research and drug discovery program (“POP1 Program”) is designed to produce a backup clinical compound to
PRP. With the aim of producing large quantities of trypsinogen and chymotrypsinogen for commercial use, exhibiting minimal variation
between lots and without sourcing the proenzymes from animals, we are undertaking a research project in collaboration with the
universities of Jaén and Granada. We entered into a second two-year joint research and collaboration agreement with the
University of Jaén, which concluded successfully in late 2024. A third agreement is planned for the next two years for
future joint drug discovery research activities designed to produce a new compound which enhances the anti-cancer effects of
proenzymes and consequently introduces a new therapeutic drug class for the treatment and prevention of metastatic
cancer.
4
Our
Focus
Cancer
occurs when cells in the body start to divide quickly and uncontrollably with an ability to migrate from one location and spread to distant
sites. A cell becomes cancerous when it becomes undifferentiated. The cell forgets to do its job and invests all its energy in proliferating.
Unlike normal cells, cancer cells multiply, but do not differentiate.
Common
cancer therapies take advantage of the uncontrolled proliferation of the cancer cells and kill these cells by targeting the cell division
machinery. These therapies are effective but affect healthy cells as well, particularly those with a high rate of cell turnover, inducing
undesirable side effects.
Our
goal is to stop cancer not by targeting tumor cell death but inducing cell differentiation. This is known as differentiation therapy.
The key focus is to convince the malignant cells to stop proliferating and return to do their work as a specific cell type. Differentiation
therapy does not target cell death, so healthy cells within the patient will not be compromised, unlike chemotherapeutic drugs or gamma
irradiation.
Differentiation
therapy induces the cancer cells into the pathway of terminal differentiation and eventual senescence ( i.e. , a non-proliferative
state). Differentiation therapy acts not only against cancer cells but interestingly can turn cancer stem cells (undifferentiated cells)
towards completely differentiated ( i.e. , normal) cells.
There
are natural elements within our body that could help us fight against cancer. Enzymes are natural proteins that stimulate and accelerate
biological reactions in the body. Particularly, enzymes secreted by the exocrine pancreas are essential for the digestion of proteins
and fats. More than one hundred years ago, Professor John Beard first proposed that pancreatic enzymes represent the body’s primary
defense against cancer and would be useful as a cancer treatment. Since then, several scientists have endorsed Professor Beard´s
hypothesis with encouraging data from patient treatment.
We
are developing a long-term therapy based on a pancreatic proenzyme formulation to prevent tumor recurrence and metastasis, the main cause
of patient death from cancer. PRP is a novel, patented, formulation consisting of two proenzymes mixed in a synergetic ratio.
After
extensive laboratory research and a limited amount of human data, we have evidence that PRP:
●
Reduces
cancer cell growth via promotion of cell differentiation;
●
Enhances
cell adhesion and may suppress metastasis progression;
●
Exhibits
no observable serious side effects and improves patient survival;
●
Alters
the external microenvironment of malignant tumors, preventing tumors from returning and spreading.
PRP
PRP
is a mixture of two proenzymes, trypsinogen and chymotrypsinogen from bovine pancreas administered by intravenous injection. A synergistic
ratio of 1:6 inhibits growth of most tumor cells. Examples include kidney, ovarian, breast, brain, prostate, colorectal, lung liver,
uterine and skin cancers.
Mechanism
Of Action
Metastasis
occurs because a program inside the cell, called the epithelial-mesenchymal transition (“EMT”) is activated, which causes
epithelial cancer cells to become invasive and stem cell-like, features which then allow these cancer cells to spread and metastasize.
PRP reverses the conversion from an epithelial to a mesenchymal phenotype and, as such, reduces the metastatic potential of the tumor
cells. PRP also promotes the acquisition of a less malignant phenotype, in addition to a decrease in proliferation due to lineage (i.e.,
direct descent) specific cellular differentiation.
Selectivity
PRP
treatment affects the Transforming Growth Factor Beta (“TGFβ”) pathway, a significant tumor promoter in late-stage cancer
by inducing tumor cell migration and stimulating the EMT program. The likely molecular targets are proteinase-activated-receptors (“PAR”)
type 1 and 2, which are over frequently overexpressed in many types of cancers. Trypsinogen and chymotrypsinogen are activated by proteases
in the extracellular matrix of tumor cells. In turn, trypsin (activated trypsinogen) has a preference to activate PAR-2, whilst Chymotrypsin
(activated chymotrypsinogen) mainly activates PAR-1.
5
Effects
Against Cancer Stem Cells
Cancer
stem cells are resistant to standard treatments because they remain dormant for long periods, then migrate to other organs, and trigger
explosive tumor growth, causing the patient to relapse. Approximately eighty percent of cancers are from solid tumors and metastasis
is the main cause of patient death. Our unique patented approach is designed to target and eradicate cancer stem cells not killed by
radiation or chemotherapy.
PRP
is designed to target and eradicate cancer stem cells not killed by radiation or chemotherapy. Traditional cancer therapies act on tumor
replicating cells, but not cancer stem cells, so they can rebuild the tumor mass and can migrate to start a new tumor in another organ.
PRP stops cancer stem cells so that a tumor loses the ability to generate new cells and therefore the tumor disappears with no option
to form a metastatic tumor elsewhere.
PRP
treatment regulates up to four relevant intracellular pathways related to cancer spread and metastasis of cancer stem cells. –
the TGFβ, Hippo, Wnt and Notch pathways. It promotes the up-regulation of RAC1b, which avoids the hyper-activation of the p38 pathway
induced by the TGFβ pathway, leading to the phosphorylation of yes-associated protein (YAP), which sequesters B-catenin in the cytoplasm,
blocking the canonical Wnt pathway and inhibiting the Notch pathway. This cascade of reactions implies the disruption of the cancer stem
cell phenotype and the reversal of the malignant epithelial to mesenchymal transition process that leads to tumor invasion.
PRP
Impairs Niche Formation and Tumor Initiation
The
proenzyme treatment inhibits the expression of genes related to the cancer stem cell phenotype, changing these malignant cells toward
a more differentiated and less dangerous cellular condition. PRP interferes with the signals that the primary tumor sends to other tissues
to prepare the pre-metastatic niche. Several assays, in vitro and in vivo studies confirm that PRP exerts an anti-tumor effect and acts
selectively against all malignant, or tumor elements without affecting the non-tumor microenvironment and preventing its malignification.
In
Vivo Efficacy of PRP In Pancreatic and Ovarian Tumors
The
effect of the pro-enzyme formulation PRP at different doses on tumor weight in orthotopically implanted pancreatic and ovary tumors was
evaluated. In the pancreatic tumor model, there was significant (*P < 0.05) reduction in mean tumor weight in animals treated for
26 days with trypsinogen/chymotrypsinogen at 83.3/500 mg/kg (30.2 mg; 85.9% inhibition) compared with control (PBS; 214.8 mg). Furthermore,
ovary tumor-bearing mice showed a significant (*P < 0.05) reduction in mean tumor weight in animals treated for 21 days with two different
doses of trypsinogen/chymotrypsinogen, 9.1/54 mg/kg and 27.5/165 mg/kg, compared with control (PBS). The mean weight of control group
tumors was 2062.2 mg while the treated groups presented a mean tumor weight of 1074.2 mg and 957.3 respectively, ranging in a 50% tumor
inhibition (52–46%).
Overview
Of Clinical Studies
The
clinical efficacy of a suppository formulation containing bovine pancreatic pro-enzymes trypsinogen and chymotrypsinogen was
evaluated in the context of a UK Pharmaceuticals Special Scheme at the Dove Clinic in Hampshire, UK by Dr. Julian Kenyon, the
Company’s former Chief Scientific Officer, and the results were published by the Company in a peer-reviewed journal,
Scientific Reports, on behalf of Dr. Kenyon in 2008. Clinical effects were studied in 46 patients with advanced metastatic cancers
of different origin (prostate, breast, ovarian, pancreatic, colorectal, stomach, non-small cell lung, bowel cancer and melanoma)
after treatment with a rectal formulation of both pancreatic pro-enzymes. Patients were treated daily with a rectal formulation
containing 8.92 mg of each of the two pancreatic pro-enzymes and 1.78 mg α-Amylase (A) per suppository. The study was carried
out under a UK “Specials” License at the Dove Clinic, Hampshire, UK for periods up to 14 months.
No
severe or serious adverse events related to the rectal administration were observed. Patients did not experience any hematological side
effects as typically seen with classical chemotherapy regimens. No allergic reactions after rectal administration of suppositories were
observed.
6
In
order to assess the therapeutic activity of rectal administration, overall survival of patients under treatment was compared to the life
expectancy assigned to a patient prior to treatment start. 19 of 46 patients (41.3%) with advanced malignant diseases, most of them suffering
from metastases, had a survival time significantly longer than expected; in fact, for the whole set of cancer types, mean survival (9.0
months) was significantly higher than mean life expectation (5.6 months). Although the number of patients per cancer indication is naturally
quite low, 3 out of 8 patients with prostate cancer and 5 out of 11 patients with gastrointestinal cancers appear to particularly benefit
from the treatment with the proenzyme suppositories.
PRP
proves to be an in vivo effective and non-toxic anti-tumor treatment, able to inhibit angiogenesis and tumor growth, cancer cell migration
and invasiveness. Furthermore, a suppository formulation containing both pancreatic proenzymes increased the life expectancy of advanced
cancer patients. Consequently, we believe that PRP could have relevant oncological clinical applications for the treatment of solid tumors
like advanced pancreatic adenocarcinoma and advanced epithelial ovarian cancer.
Cancer Type
Life Expectation
(months)
Survival **
(months)
Pancreatic carcinoma (n = 4)
2
8
4
*
<3
7
<3
4
Ovarian Cancer (n = 7)
4
11
6
12
6
11
<12
38
<1
1
4
*
3
*
Breast Cancer (n = 6)
6
9
6
*
2
*
12
*
<12
*
12
*
Colon Rectal Cancer (n = 5)
6
*
6
*
12
*
6
40
12
*
Gastric Cancer (n = 2)
2
8
<3
7
Prostate Cancer (n = 8)
4
*
1
5
4
*
<12
*
12
14
12
*
12
*
12
*
Non-Hodgkin Lymphoma (n = 1)
2
9
Mesothelioma (n = 1)
3
9
Melanoma (n = 2)
6
*
<3
4
Neuro-endocrine Tumor (n = 1)
10
24
Bladder (n = 2)
<3
*
12
*
NSCLS (n = 2)
3
5
6
*
Bowel (n = 2)
<12
*
<3
3
Small Cell Carcinoma (n = 1)
<12
*
Renal Cancer (n = 1)
<3
*
Abdomen unknown primary (n = 1)
<12
*
An
overview of clinical results. Patients who met prognosis of life expectation (*). For the whole set of cancer types, mean survival (9.0
months) was statistically significantly higher than mean life expectation (5.6 months). One way ANOVA (analysis of variance) (α
= 0.05, P < 0.05).
7
POP1
Joint Research and Drug Discovery Program
The
POP1 Program is designed to produce a backup clinical compound to PRP, which is targeting metastatic cancer from solid tumors. According
to an Emergen Research report published in January 2022, the global metastatic cancer market is projected to reach $111 billion by 2027.
To
date, recombinant trypsinogen and chymotrypsinogen have been synthesized and purified in the laboratory. In the case of trypsinogen,
the initial success of producing trypsinogen synthetically has advanced to the stage where optimization of protein production is underway.
Whereas purification and yield of chymotrypsinogen is currently the focus of research.
A
synthetic version of trypsinogen and chymotrypsinogen could have additional benefits to the global healthcare system that could further
capitalize on the new therapeutic approach to treating cancer that PRP offers to cancer sufferers. For example, both proenzymes are synthesized
by an in vivo (living organism) system to produce crystalized proteins that could be maintained for long periods without suffering degradation,
even in the absence of refrigeration. This will be particularly useful for a longer shelf-life as well as global distribution of the
drug product, particularly in warmer climates and developing regions where refrigeration may not be available. The program’s joint
researchers at the universities of Jaén and Granada are currently collaborating with the Institute of Microbiology and Microbial
Biotechnology, at the University of Natural Resources and Life Sciences in Vienna, Austria, and are working towards full scale manufacture
of a synthetic recombinant formulation to PRP.
PRP
Target Indications
The
management of cancer differs widely, with a multitude of factors impacting the choice of treatment strategy. Some of those factors include:
●
the
type of tumor, usually defined by the tissue in the body from which it originated;
●
the
extent to which it has spread beyond its original location;
●
the
availability of treatments, driven by multiple factors including cost, drugs approved, local availability of suitable facilities,
etc.;
●
regional
and geographic differences;
●
whether
the primary tumor is amenable to surgery, either as a potentially curative procedure, or as a palliative one; and
●
the
balance between potential risks and potential benefits from the various treatments and, probably most importantly, the patient’s
wishes.
For
many patients with solid cancers, such as breast, ovarian, colorectal, lung and pancreatic cancer, surgery is frequently the first treatment
option, often followed by first-line chemotherapy with or without radiotherapy. While the hope is that such procedures are curative,
in many instances the tumor returns, and second-line treatment strategies are chosen to achieve a degree of control over the tumor. In
most instances, the benefit is temporary, and eventually the point is reached where the patient’s tumor either fails to respond
to treatment adequately, or the treatment has unacceptable toxicity that severely limits its usefulness.
8
Should
the planned Phase I, II and III clinical trials confirm the efficacy of PRP, along with the favorable safety and tolerability profile
suggested by pre-clinical studies conducted to date, we believe our product will have utility in several clinical situations including:
1.
In
the early-stage management of solid tumors, most likely as part of a multi-pronged treatment strategy in combination with existing
therapeutic interventions;
2.
As
a product that can be administered long term for patients following standard treatment approaches, such as surgery, or chemotherapy,
to prevent or delay recurrence; and
3.
As
a preventative measure for patients at risk of developing cancer based on genetic screening.
In
the near-term and as part of our planned Phase I, II and III clinical trials, we plan to target patients with solid tumors, most likely
ovarian and pancreatic, for whom other treatment options have been exhausted. This is a common approach by which most new drugs for cancer
are initially tested. Once efficacy and safety have been demonstrated in this patient population, exploration of the potential utility
of the drug in earlier stage disease can be undertaken, together with investigation of the drug’s utility in other types of cancers,
such as gastro-esophageal tumors, colon or rectal carcinoma might be conducted. A Phase II study in a back-up indication, such as advanced
therapy refractant prostate cancer, will also be considered. This indication is based on positive preclinical pharmacology studies.
Pancreatic
Cancer
Pancreatic
cancer is one of the most lethal malignancies with a median survival of less than six months and a five-year survival rate of less than
5%. The lethal nature of this disease stems from its propensity rapidly to disseminate to the lymphatic system and distant organs. This
aggressive biology and resistance to conventional and targeted therapeutic agents leads to a typical clinical presentation of incurable
disease at the time of diagnosis.
Pancreatic
cancer has claimed notoriety over the last decades by proving to be one of the most recalcitrant solid tumors. As an indicator of its
lethality, pancreatic cancer accounts for less than 3% of new cancers diagnosed annually in developed countries; yet it is the third
leading cause of cancer-related mortality.
Since
pancreatic cancer is an essentially fatal condition, disease duration is roughly equivalent to survival time. The median time of survival
of patients with pancreatic cancer depends on the extend of disease at the time of diagnosis and ranges from 11 to 20 months for patients
who qualified for surgical resection (Stage I/II), to 6-11 months for patients with locally advanced disease (Stage III), and only two
to six months for patients with metastatic disease (Stage IV) (Amikura 1995, Richter 2003). Taking these low survival times into consideration,
yearly incidence rates for pancreatic cancer are considered the more relevant measure for this disease.
Each
year the American Cancer Society estimates the numbers of new cancer cases and deaths that will occur in the United States in the
current year and compiles the most recent data on cancer incidence, mortality, and survival. Incidence data are collected by the
National Cancer Institute (NCI), the Centers for Disease Control and Prevention (CDC), and the North American Association of Central
Cancer Registries (NAACCR). In 2025, it was estimated that a total of more than 2,041,910 new cancer cases were diagnosed and more
than 618,120 cancer deaths occurred in the United States according to the National Cancer Institute. Amongst these, a total of
almost 67,530 new cases of pancreatic cancer (3.2% of new cancer cases) were estimated, which resulted in more than 52,740 deaths
(8.4% of cancer deaths). This means only 21% survival rate of patients diagnosed with pancreatic cancer.
Ovarian
Cancer
Ovarian
cancer is a generic term that can be used for any cancer involving the ovaries, arising from one of the several different cell types
of ovaries, including germ cells, specialized gonadal stromal cells and epithelial cells. Epithelial ovarian cancer accounts for approximately
90% of ovarian cancers and is responsible for most ovarian cancer related deaths. Furthermore, several subtypes of ovarian cancer have
been described according to different risk factors, different genetic mutations, different biological behaviors and different prognoses.
This heterogeneity of the disease has impeded progress in the prevention, early detection, treatment and management of ovarian cancer.
9
In
2022, ovarian cancer was the eighth most diagnosed cancer among women in the world and accounts for an estimated 324,603 new cases and
206,956 deaths worldwide (World Cancer Research Fund International). In the United States, 21,010 new cases and 12,450 related deaths
are estimated to occur in 2026 (National Cancer Institute). The disease typically presents at late stage when the five-year relative
survival rate is only 52%. The earlier ovarian cancer is caught, the better chance a person has of surviving five years after being
diagnosed. For ovarian cancer, 21.7% are diagnosed at the local stage. The 5-year relative survival for localized ovarian cancer is 91.9%.
Current
Therapies
We
are developing a therapeutic solution for the treatment of patients with advanced stages of cancer targeting solid tumors, which is cancer
that originates in organs or tissues other than bone marrow or the lymph system. Common cancer types classified as solid tumors include
lung, colorectal, ovarian cancer, pancreatic cancer and liver cancers. In each of these indications, there is a large market opportunity
to capitalize on the limitations of current therapies.
Current
therapeutic options for the treatment of cancer offer, at most, a few months of extra life or tumor stabilization. Some experts believe
that drugs that kill most tumor cells do not affect cancer stem cells, which can regenerate the tumor (e.g., chemotherapy). Studies reveal
the genetic changes in cells that cause cancer and spur its growth. This research is providing scientific researchers with many potential
targets for drugs. Tumor cells, however, can develop resistance to drugs.
Limitations
of Current Therapies
PRP
was developed because of the limitation of current cancer therapies. While surgery is often safe and effective for early-stage cancer,
many standard therapies for late-stage cancer urgently need improvement; current treatments generally provide modest benefits and frequently
cause significant adverse effects. Our focus is to provide oncologists and their patients with therapies for metastatic cancer which
are more effective than current therapies, and which have a substantially reduced side effect profile.
While
progress has been made within the oncology sector in developing new treatments, the overall cancer death rate has only improved by fifteen
percent over the last 30 years. This is attributed to a reduction in smoking and an increase in 5-year survival rates for cancers.
Most
of these new treatments have some limitations, such as:
1.
significant
toxic effects;
2.
expense;
and
3.
limited
survival benefits.
We
believe that our treatment will provide a competitive advantage over the following treatments:
●
Chemotherapeutics:
Side effects from chemotherapy can include pain, diarrhea, constipation, mouth sores, hair loss, nausea and vomiting, as well as
blood-related side effects, which may include a low cell count of infection fighting white blood cells (neutropenia), low red blood
cell count (anemia), and low platelet count (thrombocytopenia). Our goal is to demonstrate that our treatment will be more effective
than chemotherapeutic and hormonal therapies with fewer side effects.
●
Targeted
therapies: The most common type is multi-targeted kinase inhibitors (molecules which inhibit a specific class of enzymes called kinases).
Common side effects include fatigue, rash, hand-foot reaction, diarrhea, hypertension and dyspnea (shortness of breath). Further,
tyrosine kinases inhibited by these drugs appear to develop resistance to inhibitors. While the clinical findings with PRP are early
and subject to confirmation in future clinical trials, no evidence has yet been observed of the development of resistance by the
cancer to PRP.
10
●
Monoclonal
antibodies: Development of monoclonal antibodies is often difficult due to safety concerns. Side effects that are most common include
skin and gastro-intestinal toxicities. For example, several serious side effects from Avastin, an anti-angiogenic cancer drug, include
gastrointestinal perforation and dehiscence (e.g., rupture of the bowel), severe hypertension (often requiring emergency treatment)
and nephrotic syndrome (protein leakage into the urine). Antibody therapy can be applied to various cancer types but can also be
limited to certain genetic sub-populations in many instances.
●
Immunotherapy:
There is a long history of attempts to develop therapeutic cancer vaccines to stimulate the body’s own immune system to attack
cancer cells. While these products generally do not have the poor safety profile of standard therapeutic approaches, only a small
number of them are FDA-approved and available compared to the number of patients diagnosed with cancer. Furthermore, only a relatively
small number of the patient population is eligible to receive and subsequently respond to treatment, as defined by preventing tumor
growth.
PRP
Development Strategy
Our
goal is to foster early-stage clinical development of PRP to bring it to a significant value inflection point, where the commercial attractiveness
of the drug in development, together with a greater likelihood of achieving market authorization, may attract potential interest from
licensees seeking to acquire new products. Such value inflection points in the context of cancer drugs are typically at the point where
formal, controlled clinical trials have demonstrated either “efficacy” or “proof of concept” – typically
meaning that there is controlled clinical trial evidence that the drug is effective in the proposed target patient population, has an
acceptable safety profile, and is suitable for further development. It is our intention to progress the development of our technology
through the completion of our planned Phase IIa clinical trials and then to seek a licensee for further development beyond that point.
As
part of that commercial strategy, we intend to:
●
continue
research and development to build our existing intellectual property portfolio, and to seek new, patentable discoveries;
●
seek
to ensure all product development is undertaken in a manner that makes its products approvable in the major pharmaceutical markets,
including the U.S., Europe, the UK, Australia and Japan;
●
aggressively
pursue the protection of our technology through all means possible, including patents in all major jurisdictions, and potentially
trade secrets; and
●
make
strategic acquisitions to acquire new companies that have intellectual property or products that complement our future goals.
PRP
Development Plan and Milestones
We
plan to progress PRP using a conventional early-stage clinical development pathway, which entails:
●
obtaining
regulatory and/or ethics approval to conduct a Phase Ib study; and
●
conducting
Phase IIa multiple escalating dose studies to investigate the safety, tolerability, and pharmacokinetics of PRP administered intravenously
to patients.
Preclinical
development of PRP has been completed, including pharmacology and safety toxicology studies, process development activities and bioanalytical
method development. The full-scale good manufacturing practice (“GMP”) finished product manufacture of PRP will be completed
in preparation for the FIH Phase Ib study. Validation of the bioanalytical method will also be completed prior to lodging our first CTA,
which we plan to undertake across investigator sites nationally across Australia. We are collaborating with CROs, manufacturing partners
and consultants to complete activities prior to preparing the CTA for the Phase Ib study.
11
We
have received expressions of interest to evaluate proenzyme therapy as a method to prevent recurrence and metastasis of solid tumors
in pancreatic and ovarian cancers. The letters of interest were confirmed by medical oncologists specializing in pancreatic and ovarian
cancers, from the University Hospital of Jaén, in Granada, Spain. We believe that the evaluation will most likely be conducted
as separate Phase IIa proof of concept, multi-trial center studies for each target indication. The expressions of interest were confirmed
after their evaluation of our scientific literature supporting the use of proenzymes in pancreatic and ovarian cancers. The Phase Iia
proof of concept studies will be conducted after the Phase Ib dose escalation study investigating the tolerability and activity of proenzyme
therapy in patients with advanced solid tumors is completed at the Peter MacCallum Cancer Centre.
In
Australia, we may receive an up to 43.5% “cash-back” benefit in the form of a refund of our qualified research and,
development costs and expenses subject to approval. We received a refund of $0 for both periods for the years ended June 30, 2026,
and 2025, respectively. We are continuing to evaluate all options to conduct our planned clinical trials in the most cost-efficient
manner, while striving to minimize dilution to our stockholders.
We
anticipate reaching the Phase Iia proof of concept milestone in approximately three to four years, subject to regulatory approval in
US, Europe and Australia, and the results from our R&D and licensing activities.
Our
overhead and expenses are likely to increase from its current level as PRP progresses down the development pathway. This increase will
be driven by the need to increase our internal resources in order to effectively manage our research and development activities.
Anticipated
timeline
In
fourth quarter of 2026, we anticipate the submission of the CTA for PRP. We anticipate receiving approval in the first quarter of
the 2027 calendar year. Following the CTA approval, we plan to commence our study preparation process in collaboration with our appointed CRO, including selection of investigators and test sites. In connection with the CTA, this product will
be part of our study protocol and Investigator’s Brochure. In the first quarter of the 2027 calendar year, we hope to complete
the study preparation process together with the Preparation of Logistics and Trial Sites Initiation Visits and complete our CTA
review. Commencing the second quarter of the 2027 calendar year, we intend to initiate a Phase Ib study in advanced cancer patients
with solid tumors, and we anticipate costs to be approximately $6.5 million. We will need to raise additional financing to fund our
planned Phase I, II and III clinical trials and for working capital.
Research
Activity
Timeline
CTA
April
2025 – September 2026
Phase
Ib Clinical Study Protocol
Investigator’s
Brochure
CTA
Compilation
October
2026 – November 2026
CTA
Submission
November
2026
CTA
Approval
February
2027
CTA
Review
January
2027 – February 2027
Contract
Research Organization and Contracts
February
2027 – March 2027
Analytical
Laboratory Selection and Contracts
Trial
Site Selection and Contracts
Preparation
of Logistics
February
2027 – March 2027
Trial
Site Initiation Visits
First
Patient/First Visit
April
2027
12
Pop1
Joint Research and Drug Discovery Program
The
POP1 Program has been established with our collaborators at the universities of Jaén and Granada to investigate the changes in
genetic and protein expression that occur in cancer cells because of being exposed to our proenzyme formulation. The objective of this
work is to understand at the molecular level the targets of our proenzyme formulation, thereby providing the opportunity for new, patentable
drugs which can be developed further. We plan to commence a targeted drug discovery program utilizing the identified molecular target
to search for novel anticancer agents.
The
POP1 Program has produced synthetic recombinant versions of the two proenzymes, trypsinogen and chymotrypsinogen. Our joint scientific
researchers are developing a novel expression system and are also in the process of optimizing conditions to achieve high titers of recombinant
trypsinogen and chymotrypsinogen. Further, the anticancer effects of the synthetic versions will be tested against the naturally derived
proenzymes from bovine origin.
Financial
Objectives
Multiple
factors, many of which are outside of our control, can impact our ability to achieve our target objectives within the planned time and
budgetary constraints. Subject to these caveats, our objective is to complete our planned Phase IIa study for PRP within the proposed
timeline.
We
primarily outsource services, skills and expertise to third parties as required to achieve our scientific and corporate objectives. As
the business grows and gains more personnel, outsourcing will continue to be the preferred model, where fixed and variable costs are
carefully managed on a project-by-project basis. This means our R&D activities are carried out by third parties. Additional third
parties with specific expertise in research, compound screening and manufacturing (including raw material suppliers) have been contracted
as required.
Corporate
Strategy
Our
initial focus is to organize, coordinate and finance the various parts of our drug development pipeline. We intend to carefully introduce
new personnel into our Company over time as our R&D activities expand. We plan for such personnel to have specific expertise in product
development, manufacture and formulation, regulatory affairs, toxicology, clinical operations and business development (including intellectual
property management, licensing and other corporate activities). Additional clinical management and development expertise will likely
be required at the outset to assist with the development of PRP. Therefore, we anticipate hiring additional employees to effectively
manage our contractors as our development activities progress.
This
outsourcing strategy is common in the biotechnology sector and is an efficient way to obtain access to the necessary skills required
to progress a project, as the required skills change as the project progresses from discovery, through manufacturing and non-clinical
development and into clinical trials. We anticipate that we will continue to use this model, thereby retaining the flexibility to contract
in the appropriate resource as and when required.
We
intend to seek and identify potential licensing partners for our product candidates as they progress through the various development
stages, reaching certain milestones and value inflection points. If a suitable licensee is identified, a potential licensing deal could
consist of payments for certain milestones, plus royalties from future sales if the product is able to receive approval from the relevant
regulatory authorities where future product sales are targeted. We intend to seek and identify potential licensees based on the initial
efficacy data from Phase II clinical trials. To accomplish this objective, we have commenced discussions with potential partners in our
current preclinical phase of development.
13
As
part of our overall expansion strategy, from time to time, we investigate potential intellectual property acquisition opportunities to
expand our product portfolio. While our initial focus is on the development of PRP as our lead product candidate, other potential product
candidates may also be considered for future preclinical and clinical development. These potential opportunities have arisen from other
research and development organizations, which either own existing intellectual property or are currently developing new intellectual
property, which may be of interest to us. These opportunities are possible new cancer treatments that are potentially less toxic than
existing treatment approaches and are able to fill an existing gap in the treatment process, such as a systemic de-bulking method which
could reduce the size and threat of metastases to a more manageable level for late-stage cancer patients.
We
believe such potential treatment approaches will be complementary to existing treatment regimens and PRP. No formal approaches regarding
such other products have currently been made and it is unknown whether we will engage in any such discussion soon. However, as we further
develop PRP within the development pathway, we intend to assess future opportunities that may arise to use the expertise of our management
and scientific personnel for future prospective R&D projects.
Current
Operations
We
are at a pre-revenue stage. We do not know when, if ever, we will be able to commercialize any of our products and to begin to generate
revenue. We are focusing our efforts on organizing, coordinating and financing the various aspects of our drug R&D program described
herein. In order to commercialize any of our products, we must complete preclinical development, Phase Ib, IIa and IIb clinical trials
in Europe, the U.S., UK, Australia or elsewhere, and satisfy the applicable regulatory authority that PRP is safe and effective. If the
results from Phase II trials are convincing, we will seek conditional approval from the applicable regulatory authorities sooner. From
the time we commence clinical trials for any product, we estimate it will take approximately three to four years if we seek conditional
approval upon completion of Phase II trials. When we advance our development projects sufficiently down the development pathway and achieve
a major increase in value, such as obtaining interim efficacy data from Phase II clinical trials, we will seek a suitable licensing partner
to complete the remaining development activities, obtain regulatory approval and market the product.
Market
Opportunity
The
global metastatic cancer treatment market is predicted to reach $111 billion by 2027, according to a January 2022 report by Emergen Research.
Demand for new cancer products can largely be attributed to a combination of a rapidly aging population in western countries and changing
environmental factors, which together are resulting in rising cancer incidence rates. Worldwide, the World Health Organization estimated
20.6 million new cancer cases and almost 10 million cancer deaths occurred in 2024. Without urgent action, annual cancer cases are projected to rise to nearly
35 million by 2050. As such, global demand for new cancer treatments
which are effective, safe and easy to administer is rapidly increasing. Our treatment will potentially target many aggressive tumor types
for which little or few treatment options exist.
We
plan to target patients with solid tumors, most likely pancreatic and ovarian tumors, for whom other treatment options have been exhausted.
Globally these cancers resulted in over 674,365 deaths combined in 2022, according to the World Cancer Research Fund. With such a high
mortality rate, a substantial unmet medical need exists for new treatments. Once the efficacy and safety of PRP is demonstrated in late-stage
patient populations, we plan to undertake exploration of the utility of the drug in earlier stage disease, together with investigation
of the drug’s utility in other types of cancer.
14
Anticipated
Market Potential
It
is difficult to estimate the size of the market opportunity for this specific type of product as a clinically proven, pro-enzyme formulated
suppository marketed to oncologists across global territories for specific cancer indications, to the best of management’s knowledge,
has not been previously available. However, the markets for potential market for pancreatic and ovarian cancers may be characterized
as follows:
●
The
world market for pancreatic cancer drugs is projected to grow to $6.93 billion by the year 2030, according to Brainy Insights. Major
players operating in the pancreatic cancer therapy market include Eli Lilly and Company, Roche Holding AG, Celgene Corporation, Amgen
Inc., Novartis AG, Pharmacyte Biotech Inc., Clovis Oncology, Inc., Teva Pharmaceutical Industries Ltd., Pfizer Inc., Merck &
Co., Inc., among others. For instance, in May 2018, Eli Lilly and Company acquired AMRO BioSciences, Inc., which is engaged into
number of drugs for cancer. developments performed by the companies are helping the market to grow in the coming years.
●
The
global market for ovarian cancer drugs expected to reach $13.9 billion by 2029, according to iHealthcareAnalyst. This will be driven
by continued uptake and expected launches of the approved PARP (poly adenosine diphosphate-ribose polymerase) inhibitors. Major competitors
operating in the global ovarian cancer treatment market include AbbVie Inc., AstraZeneca PLC (Acerta Pharma), Boehringer Ingelheim
International GmbH, Chugai Pharmaceutical Co., Ltd., GSK plc (formerly, GlaxoSmithKline plc (Tesaro)), Gradalis, Inc., Incyte Corporation,
MacroGenics, Inc., Oncotelic Therapeutics, Inc. (formerly, Mateon Therapeutics, Inc.), Merck & Co., Inc., Novartis AG, Kazia
Therapeutics Limited (formerly, Novogen Limited), Vivesto AB (formerly, Oasmia Pharmaceutical AB), Pfizer Inc., Pharma Mar S.A.,
and Roche Holding AG.
New
products can be defined as addition-in-class, advance-in-class, or first-in-class, depending on their degree of innovation. Addition-in-class
products, defined as new APIs with established mechanisms of action, are often clinically important and highly commercially successful.
Advance-in-class product innovation, defined as significantly differentiated and innovative new APIs, albeit with established mechanisms
of action, remains a highly attractive strategy. However, first-in-class innovation, defined as products with a molecular target and/or
mechanism of action not found in any approved products globally, remains the key product development strategy in terms of providing the
greatest degree of differentiation, extending to a first-mover advantage and potentially the capture of significant market share.
Based
on the current situation for these two markets, we believe there is an attractive opportunity in both the pancreatic and ovarian cancer
market sectors for the introduction of PRP as a first-in-class, clinically proven product which can achieve new benefits for patients
in terms of survival and quality of life. The current concentration of products suggests oncologists may be willing to try newly approved
products, particularly if they can exhibit a favorable safety profile, although substantive R&D activities will be necessary to both
obtain regulatory approval, and to generate the clinical safety and efficacy data needed to convince clinicians to use a new product.
License
Agreements
University
of Bath Commercialization Agreement
We
previously sponsored a collaborative research project at the University of Bath to investigate the cellular and molecular mechanisms
underlying the potential clinical approach of our proprietary proenzyme formulation. As a result of this undertaking, we entered into
a Commercialization Agreement with the University of Bath, dated November 12, 2009 (the “Commercialization Agreement”), where,
initially, we held an exclusive license with the University of Bath, and where we and University of Bath co-owned the intellectual property
relating to our proenzyme formulations. The Commercialization Agreement originally provided for University of Bath to assign the Patents
(as defined therein) to Propanc in certain specified circumstances, such as successful completion of a clinical trial and commencement
of a Phase II (proof of concept) clinical trial.
15
On
June 14, 2012, we and the University of Bath agreed to an earlier assignment to us of the patents pursuant to an Assignment and Amendment
Deed, on the provision that the University of Bath retains certain rights arising from the Commercialization Agreement, as follows:
●
The
University of Bath reserves for itself (and its employees and students and permitted academic sub-licensees with respect to research
use) the non-exclusive, irrevocable, worldwide, royalty free right to use the patents for research use;
●
The
publication rights of the University of Bath specified in the contract relating to the original research made between the parties
with an effective date of July 18, 2008, will continue in force;
●
We
agreed to pay to the University of Bath a royalty of two percent of all net revenues;
●
We
agreed to use all reasonable endeavors to develop and commercially exploit the patents for the mutual benefit of us and the University
of Bath to the maximum extent throughout the covered territory and in any additional territory and to obtain, maintain and/or renew
any licenses or authorizations that are necessary to enable such development and commercial exploitation. Without prejudice to the
generality of the foregoing, we agreed to comply with all relevant regulatory requirements in respect of our sponsoring and/or performing
clinical trials in humans involving the administration of a product or materials within a claim of the patents; and
●
We
agreed to take out with a reputable insurance company and maintain liability insurance coverage prior to the first human trials.
In
consideration of such assignment, we agreed to pay royalties of two percent of net revenues to the University of Bath. Additionally,
we agreed to pay five percent of each, and every license agreement subscribed for. The contract may be cancelled at any time by either
party. To date, no amounts are owed under the agreement.
University
of Jaén Collaboration Agreement
We
have established a collaboration with the University of Jaén to carry out a research project aimed at the synthetic development
of PRP and its subsequent validation. The University of Jaén is providing scientific research activities, the Department of Health
Sciences, which provides the necessary technical and human resources to carry out the programmed works. A Collaboration Agreement (the
“Collaboration Agreement”), dated October 1, 2020, was entered into with the main objective for the synthetic development
of PRP and its subsequent validation. Pursuant to the Collaboration Agreement, a pre-clinical protocol of safety evaluation was established
relating to the antitumor efficacy on cancer stem cells and in orthotopic xenotransplantations derived from cancer stem cells isolated
from tumor cell lines, and newly developed synthetic formulation based on the two pancreatic zymogens.
The
ownership of potential intellectual property rights that may arise because of the knowledge obtained through such research project will
belong to us. In consideration for payment of compensation, the University of Jaén assigned and agreed to do all things reasonably
required to assign to the contracting entity all industrial property rights arising from such research project.
In
return for ownership of the industrial property rights arising from such research project, we agreed to pay the University of Jaén
two percent of the net sales of any products sold by the contracting entity which fall within the scope of the protection of such industrial
property rights.
A
second collaborative research project commenced on July 27, 2022, with the universities of Jaén and Granada investigating the
effect of pancreatic proenzymes against the tumor microenvironment and premetastatic niche. The specific tasks developed under this collaboration
focused on the effects of PRP on cancer-associated fibroblasts within the tumor microenvironment. Consistent with existing rights, Propanc
will own any intellectual property developed. The personnel of the investigation team of the universities of Jaén and Granada
whose work has contributed to the creation of knowledge that gives rise to industrial property rights should be listed as inventors.
Further, Professor Macarena Perán from the University of Jaén and Professor Marchal from the University of Granada will
receive one percent of the net revenue to us from sales of any products sold by us, or on our behalf, which fall within the scope of
protection of such industrial property rights. The commencement date for the experiments was September 1, 2022, and completed in June
2024.
A
third collaborative, two-year research project commenced in March of 2026, with the universities of Jaén and Granada undertaking
the evaluation of a senescence-modulating compound to mitigate gemcitabine-induced normal cell senescence in pancreatic cancer models.
The project will specifically evaluate the protective and senescence-modulating effects of PRP against gemcitabine-induced normal cell
senescence using in vitro and in vivo models of pancreatic cancer in the first year. This will be expanded into the effects of PRP on
tissue rejuvenation and anti-aging by evaluating how PRP attenuates age-associated cellular senescence and promotes tissue rejuvenation
by fine-tuning TGF-β driven signaling networks, restoring cellular plasticity and reducing maladaptive stress responses. The ownership
of potential industrial property rights that may arise as a result of the knowledge obtained through the project will belong to Propanc.
In consideration for payment of compensation, UJA and UGR hereby assign and agree to do all things reasonably required to assign to the
contracting entity all industrial property rights arising from the Project. In return for ownership of the entire right and title in
all industrial property rights arising from the Project, Propanc agrees to pay the University of Jaén five percent (5%), and the
University of Granada five percent (5%), in both cases of the net sales of any products sold by Propanc which fall within the scope of
the protection of such industrial property rights. This supersedes any previous royalty rates assigned to the University of Jaén
and the University of Granada, including any previously nominated individual employees, and also represents a maximum royalty rate to
be applied to any industrial property rights between the University of Jaén, the University of Granada and Propanc relating to
the use of PRP, whether sourced from animal derived, or synthetic recombinant materials, in the field of cancer, chronic diseases, or
any health conditions, including, but not limited to cell rejuvenation, anti-ageing, etc.
Future
Agreements
We
continue to learn the properties of proenzymes with the long-term aim of screening new compounds for development. We anticipate engaging
in future discussions with several technology companies who are progressing new developments in the oncology field as potential additions
to our product line. Initially targeting the oncology sector, our focus is to identify and develop novel treatments that are highly effective
targeted therapies, with few side effects because of toxicity to healthy cells.
16
Intellectual
Property
The
Company has filed multiple patent applications relating to PRP. The Company’s lead patent application has been granted and remains
in force in the U.S., Belgium, Czech Republic, Denmark, France, Germany, Ireland, Italy, the Netherlands, Portugal, Spain, Sweden, Switzerland,
Liechtenstein, Turkey, the UK, Australia, China, Japan, Indonesia, Israel, New Zealand, Singapore, Malaysia, South Africa, Mexico, the
Republic of Korea, India, Brazil and Canada.
In
2016 and early 2017, we filed three applications under the Patent Cooperation Treaty (the “PCT”). The PCT assists applicants
in seeking patent protection by filing one international patent application under the PCT; thus, applicants can simultaneously seek protection
for an invention in over 150 countries. Once filed, the application is placed under the control of the national or regional patent offices,
as applicable, in what is called the national phase. One of the PCT applications filed in November 2016 entered national phase in July
2018 and another PCT application entered national phase in August 2018. A third PCT application entered national phase in October 2018.
As
of June 30, 2026, we have 85 granted, allowed, or accepted patents and 4 patent applications filed, or under examination in key global
jurisdictions, relating to the use of proenzymes against solid tumors, covering PRP.
Further
patent applications are expected to be filed to capture and protect additional patentable subject matter based on the Company’s
field of technology relating to pharmaceutical compositions of proenzymes for treating cancer.
A
list of the Company’s patents are as follows:
FPA Ref
Country
Official No.
Title
Case Status
M50096550
Australia
2010310887
A
pharmaceutical composition for treating cancer comprising trypsinogen and/or chymotrypsinogen and an active agent selected from a
selenium compound, a vanilloid compound and a cytoplasmic glycolysis reduction agent
Granted
M50096566
Brazil
BR112012009521-8
A
pharmaceutical composition and use of chymotrypsinogen or tripsinogen
Granted
M50096571
Canada
2814958
A
pharmaceutical composition for treating cancer comprising trypsinogen and/or chymotrypsinogen and an active agent selected from a
selenium compound, a vanilloid compound and a cytoplasmic glycolysis reduction agent
Granted
M50096689
China
ZL201080054056.5
A
pharmaceutical composition for treating cancer comprising trypsinogen and/or chymotrypsinogen and an active agent selected from a
selenium compound, a vanilloid compound and a cytoplasmic glycolysis reduction agent
Granted
M50177545
China
ZL201710885368.4
A
pharmaceutical composition for treating cancer comprising trypsinogen and chymotrypsinogen
Granted
M50136138
European
Patent Convention
3095458
Pharmaceutical
composition for treating cancer comprising trypsinogen and chymotrypsinogen
Validated
in designated states
17
FPA Ref
Country
Official No.
Title
Case Status
MBE3095458
Belgium
3095458
Pharmaceutical
composition for treating cancer comprising trypsinogen and chymotrypsinogen
Granted
MCZ3095458
Czech
Republic
3095458
Pharmaceutical
composition for treating cancer comprising trypsinogen and chymotrypsinogen
Granted
MDK3095458
Denmark
3095458
Pharmaceutical
composition for treating cancer comprising trypsinogen and chymotrypsinogen
Granted
MFR3095458
France
3095458
Pharmaceutical
composition for treating cancer comprising trypsinogen and chymotrypsinogen
Granted
MDE3095458
Germany
3095458
Pharmaceutical
composition for treating cancer comprising trypsinogen and chymotrypsinogen
Granted
MIE3095458
Ireland
3095458
Pharmaceutical
composition for treating cancer comprising trypsinogen and chymotrypsinogen
Granted
MIT3095458
Italy
3095458
Pharmaceutical
composition for treating cancer comprising trypsinogen and chymotrypsinogen
Granted
MNL3095458
Netherlands
3095458
Pharmaceutical
composition for treating cancer comprising trypsinogen and chymotrypsinogen
Granted
MPT3095458
Portugal
3095458
Pharmaceutical
composition for treating cancer comprising trypsinogen and chymotrypsinogen
Granted
MES3095458
Spain
ES3095458
Pharmaceutical
composition for treating cancer comprising trypsinogen and chymotrypsinogen
Granted
MSE3095458
Sweden
3095458
Pharmaceutical
composition for treating cancer comprising trypsinogen and chymotrypsinogen
Granted
MCHL3095458
Switzerland
& Liechtenstein
3095458
Pharmaceutical
composition for treating cancer comprising trypsinogen and chymotrypsinogen
Granted
MTR3095458
Turkey
TR3095458
Pharmaceutical
composition for treating cancer comprising trypsinogen and chymotrypsinogen
Granted
MGB3095458
United
Kingdom
3095458
Pharmaceutical
composition for treating cancer comprising trypsinogen and chymotrypsinogen
Granted
M50154552
Hong
Kong
HK1228730
Pharmaceutical
composition for treating cancer comprising trypsinogen and chymotrypsinogen
Granted
M50185011
Hong
Kong
HK1249017
A
pharmaceutical composition for treating cancer comprising trypsinogen and chymotrypsinogen
Granted
M50096605
India
303918
A
pharmaceutical composition comprising trypsinogen and chymotrypsinogen
Granted
M50096610
Indonesia
IDP000043024
A
pharmaceutical composition for treating cancer comprising trypsinogen and/or chymotrypsinogen and an active agent selected from a
selenium compound, a vanilloid compound and a cytoplasmic glycolysis reduction agent
Granted
18
FPA Ref
Country
Official No.
Title
Case Status
M50096626
Israel
219216
Pharmaceutical
composition for treating cancer comprising trypsinogen and/or chymotrypsinogen and an active agent selected from a selenium compound,
a vanilloid compound and a cytoplasmic glycolysis reduction agent
Granted
M50096631
Japan
5871805
A
pharmaceutical composition for treating cancer comprising trypsinogen and/or chymotrypsinogen and an active agent selected from a
selenium compound, a vanilloid compound and a cytoplasmic glycolysis reduction agent
Granted
M50096647
Malaysia
MY-166634-A
A
pharmaceutical composition for treating cancer comprising trypsinogen and/or chymotrypsinogen and an active agent selected from a
selenium compound, a vanilloid compound and a cytoplasmic glycolysis reduction agent
Granted
M50096652
Mexico
355971
A
pharmaceutical composition for treating cancer comprising trypsinogen and/or chymotrypsinogen and an active agent selected from a
selenium compound, a vanilloid compound and a cytoplasmic glycolysis reduction agent
Granted
M50175059
Mexico
387621
A
pharmaceutical composition for treating cancer comprising trypsinogen and/or chymotrypsinogen and an active agent selected from a
selenium compound, a vanilloid compound and a cytoplasmic glycolysis reduction agent
Granted
M50096668
New
Zealand
599996
A
pharmaceutical composition for treating cancer comprising trypsinogen and/or chymotrypsinogen and an active agent selected from a
selenium compound, a vanilloid compound and a cytoplasmic glycolysis reduction agent
Granted
M50096694
Republic
of Korea
10-1936439
A
pharmaceutical composition for treating cancer comprising trypsinogen and/or chymotrypsinogen and an active agent selected from a
selenium compound, a vanilloid compound and a cytoplasmic glycolysis reduction agent
Granted
M50096728
Singapore
1020140665IP
A
pharmaceutical composition for treating cancer comprising trypsinogen and/or chymotrypsinogen and an active agent selected from a
selenium compound, a vanilloid compound and a cytoplasmic glycolysis reduction agent
Granted
M50096749
South
Africa
2012/03689
A
pharmaceutical composition for treating cancer comprising trypsinogen and/or chymotrypsinogen and an active agent selected from a
selenium compound, a vanilloid compound and a cytoplasmic glycolysis reduction agent
Granted
M50096775
United
States of America
9636359
Pharmaceutical
composition for treating cancer comprising trypsinogen and/or chymotrypsinogen and an active agent selected from a selenium compound,
a vanilloid compound and a cytoplasmic glycolysis reduction agent
Granted
M50158751
United
States of America
10350239
Pharmaceutical
composition for treating cancer comprising trypsinogen and/or chymotrypsinogen and an active agent selected from a selenium compound,
a vanilloid compound and a cytoplasmic glycolysis reduction agent
Granted
19
FPA Ref
Country
Official No.
Title
Case Status
M50206824
Australia
2016353539
Proenzyme
composition
Granted
M50206845
Canada
3003835
Proenzyme
composition
Granted
M50206871
China
201680070907.2
Proenzyme
composition
Abandoned
M50206887
European
Patent Convention
3373956
Proenzyme
composition
Validated
in designated states
MBE3373956
Belgium
BE3373956
Proenzyme
composition
Granted
MCZ3373956
Czech
Republic
CZ3373956
Proenzyme
composition
Granted
MDK3373956
Denmark
DK3373956
Proenzyme
composition
Granted
MFR3373956
France
FR3373956
Proenzyme
composition
Granted
MDE3373956
Germany
DE3373956
Proenzyme
composition
Granted
MIE3373956
Ireland
IE3373956
Proenzyme
composition
Granted
MIT3373956
Italy
IT3373956
Proenzyme
composition
Granted
MNL3373956
Netherlands
NL3373956
Proenzyme
composition
Granted
MES3373956
Spain
ES3373956
Proenzyme
composition
Granted
MSE3373956
Sweden
SE3373956
Proenzyme
composition
Granted
MCHL3373956
Switzerland
& Liechtenstein
CHL3373956
Proenzyme
composition
Granted
MGB3373956
United
Kingdom
GB3373956
Proenzyme
composition
Granted
M53020319
Hong
Kong
19101905.1
Proenzyme
composition
Abandoned
M50206905
Indonesia
IDP000075710
Proenzyme
composition
Granted
M50206910
Israel
259259
Proenzyme
composition
Granted
M50206926
Japan
7479119
Proenzyme
composition
Granted
M50206931
Malaysia
MY-196737-A
Proenzyme
composition
Granted
M50206947
New
Zealand
742020
Proenzyme
composition
Granted
M50206952
Singapore
11201803531X
Proenzyme
composition
Granted
M50206968
South
Africa
2018/03855
Proenzyme
composition
Application
accepted
M50206973
United
States of America
12419938
Proenzyme
composition
Granted
M50215370
Australia
2017212151
Cancer
treatment
Granted
M50215386
Canada
3012398
Cancer
treatment
Abandoned
M50215404
European
Patent Convention
3407909
Cancer
treatment
Validated
in designated states
MBE3407909
Belgium
BE3407909
Cancer
treatment
Granted
MDK3407909
Denmark
DK3407909
Cancer
treatment
Granted
MFR3407909
France
FR3407909
Cancer
treatment
Granted
MDE3407909
Germany
DE3407909
Cancer
treatment
Granted
MIE3407909
Ireland
IE3407909
Cancer
treatment
Granted
MIT3407909
Italy
IT3407909
Cancer
treatment
Granted
MLU3407909
Luxembourg
LU3407909
Cancer
treatment
Granted
MMC3407909
Monaco
MC3407909
Cancer
treatment
Granted
MNL3407909
Netherlands
NL3407909
Cancer
treatment
Granted
MES3407909
Spain
ES3407909
Cancer
treatment
Granted
MSE3407909
Sweden
SE3407909
Cancer
treatment
Granted
MCHL3407909
Switzerland
& Liechtenstein
CHL3407909
Cancer
treatment
Granted
MGB3407909
United
Kingdom
GB3407909
Cancer
treatment
Granted
M50215425
Israel
260814
Chymotrypsinogen
and trypsinogen in cancer treatment
Granted
M50215430
Japan
7058604
Cancer
treatment
Granted
M50215446
Malaysia
MY-198500-A
Cancer
treatment
Granted
M50215451
New
Zealand
744845
Cancer
treatment
Granted
M50215467
Singapore
11201806318U
Cancer
treatment
Granted
M50215472
United
States of America
11376313
Cancer
treatment
Granted
20
FPA Ref
Country
Official No.
Title
Case Status
M53003367
European
Patent Convention
3442564
Composition
of proenzymes for cancer treatment
Validated
in designated states
MBE3442564
Belgium
BE3442564
Composition
of proenzymes for cancer treatment
Granted
MFR3442564
France
FR3442564
Composition
of proenzymes for cancer treatment
Granted
MDE3442564
Germany
DE3442564
Composition
of proenzymes for cancer treatment
Granted
MIE3442564
Ireland
IE3442564
Composition
of proenzymes for cancer treatment
Granted
MLU3442564
Luxembourg
LU3442564
Composition
of proenzymes for cancer treatment
Granted
MMC3442564
Monaco
MC3442564
Composition
of proenzymes for cancer treatment
Granted
MCHL3442564
Switzerland
& Liechtenstein
CHL3442564
Composition
of proenzymes for cancer treatment
Granted
MGB3442564
United
Kingdom
GB3442564
Composition
of proenzymes for cancer treatment
Granted
M53003380
Japan
7004665
Composition
of proenzymes for cancer treatment
Granted
M53405511
Australia
2025905964
Methods
of treating resistant cancer
Application
filed
M53406928
Australia
2025905965
Methods
of treating diseases
Application
filed
M53405524
Australia
2026900072
Optimised
expression system
Application
filed
M53405550
Australia
2026900535
Formulations
and methods thereof
Application
filed
Regulatory
Matters
United
States
Government
oversight of the pharmaceutical industry is usually classified into pre-approval and post-approval categories. Most of the therapeutically
significant innovative products marketed today are the subject of New Drug Applications (“NDA”). Preapproval of activities,
based on these detailed applications, are used to ensure the product is safe and effective before marketing. In the United States, The
Center for Drug Evaluation and Research (“CDER”), is the FDA organization responsible for over the counter and prescription
drugs, including most biological therapeutics, and generic drugs.
Before
approval, the FDA may inspect and audit the development facilities, planned production facilities, clinical trials, institutional review
boards and laboratory facilities in which the product was tested in animals. After the product is approved and marketed, the FDA uses
different mechanisms for assuring that firms adhere to the terms and conditions of approval described in the application and that the
product is manufactured in a consistent and controlled manner. This is done by periodic unannounced inspections of production and quality
control facilities by FDA’s field investigators and analysts.
Federal
Food, Drug and Cosmetic Act and Public Health Service Act
Prescription
drug and biologic products are subject to extensive pre- and post-market regulations by the FDA, including regulations that govern the
testing, manufacturing, safety, efficacy, labelling, storage, record keeping, advertising and promotion of such products under the Federal
Food, Drug and Cosmetic Act, the Public Health Service Act, and their implementing regulations. The process of obtaining FDA approval
and achieving and maintaining compliance with applicable laws and regulations requires the expenditure of substantial time and financial
resources. Failure to comply with applicable FDA or other requirements may result in refusal to approve pending applications, a clinical
hold, warning letters, civil or criminal penalties, recall or seizure of products, partial or total suspension of production or withdrawal
of the product from the market. FDA approval is required before any new drug or biologic, including a new use of a previously approved
drug, can be marketed in the United States. All applications for FDA approval must contain, among other things, information relating
to safety and efficacy, stability, manufacturing, processing, packaging, labelling and quality control.
21
New
Drug Applications (“NDAs”)
The
FDA’s NDA approval process generally involves:
●
completion
of preclinical laboratory and animal testing in compliance with the FDA’s good laboratory practice, or GLP, regulations;
●
submission
to the FDA of an investigational new drug (“IND”) application for human clinical testing, which must become effective
before human clinical trials may begin in the United States;
●
performance
of adequate and well-controlled human clinical trials to establish the safety, purity and potency of the proposed product for each
intended use;
●
satisfactory
completion of an FDA pre-approval inspection of the facility or facilities at which the product is manufactured to assess compliance
with the FDA’s “current good manufacturing practice” (“CGMP”) regulations; and
●
submission
to and approval by the FDA of an NDA.
The
preclinical and clinical testing and approval process requires substantial time, effort and financial resources, and we cannot guarantee
that any approvals for our product candidates will be granted on a timely basis, if at all. Preclinical tests include laboratory evaluation
of toxicity and immunogenicity in animals. The results of preclinical tests, together with manufacturing information and analytical data,
are submitted as part of an IND application to the FDA. The IND automatically becomes effective 30 days after receipt by the FDA, unless
the FDA raises concerns or questions about the conduct of the clinical trial, including concerns that human research subjects will be
exposed to unreasonable health risks. In such a case, the IND sponsor and the FDA must resolve any outstanding concerns before clinical
trials can begin. Our submission of an IND may not result in FDA authorization to commence clinical trials. A separate submission to
an existing IND must also be made for each successive clinical trial conducted during product development. Further, an independent institutional
review board (“IRB”) covering each medical center proposing to conduct clinical trials must review and approve the plan for
any clinical trial before it commences at that center and it must monitor the study until completed. The FDA, the IRB or the Sponsor
may suspend a clinical trial at any time on various grounds, including a finding that the subjects or patients are being exposed to an
unacceptable health risk. Clinical testing also must satisfy extensive “good clinical practice” (“GCP”) regulations,
which include requirements that all research subjects provide informed consent and that all clinical studies be conducted under the supervision
of one or more qualified investigators.
For
purposes of an NDA submission and approval, human clinical trials are typically conducted in the following sequential phases, which may
overlap:
●
Phase
I: Initially conducted in a limited population to test the product candidate for safety and dose tolerance;
●
Phase
II: Generally conducted in a limited patient population to identify possible adverse effects and safety risks, to determine the initial
efficacy of the product for specific targeted indications and to determine optimal dosage. A Phase IIa trial is a non-pivotal, exploratory
study that assesses biological activity as its primary endpoint. A Phase IIb trial is designed as a definite dose finding study with
efficacy as the primary endpoint. Multiple Phase II clinical trials may be conducted by the sponsor to obtain information prior to
beginning larger and more extensive Phase III clinical trials;
●
Phase
III: Commonly referred to as pivotal studies. When Phase II evaluations demonstrate that a dose range of the product is effective
and has an acceptable safety profile, Phase III clinical trials are undertaken in large patient populations to further evaluate dosage,
to provide substantial evidence of clinical efficacy and to further test for safety in an expanded and diverse patient population
at multiple, geographically dispersed clinical trial sites. Generally, replicate evidence of safety and effectiveness needs to be
demonstrated in two adequate and well-controlled Phase III clinical trials of a product candidate for a specific indication. These
studies are intended to establish the overall risk/benefit ratio of the product and provide adequate basis for product labelling;
and
●
Phase
IV: In some cases, the FDA may condition approval of an NDA on the sponsor’s agreement to conduct additional clinical trials
to further assess the product’s safety, purity and potency after NDA approval. Such post-approval trials are typically referred
to as Phase IV clinical trials.
22
Progress
reports detailing the results of the clinical studies must be submitted at least annually to the FDA and safety reports must be submitted
to the FDA and the investigators for serious and unexpected adverse events. Concurrently with clinical studies, sponsors usually complete
additional animal studies and must also develop additional information about the product and finalize a process for manufacturing the
product in commercial quantities in accordance with CGMP requirements. The manufacturing process must be capable of consistently producing
quality batches of the product and, among other things, the manufacturer must develop methods for testing the identity, strength, quality
and purity of the final product. Moreover, appropriate packaging must be selected and tested, and stability studies must be conducted
to demonstrate that the product candidate does not undergo unacceptable deterioration over its shelf-life.
The
results of product development, preclinical studies and clinical trials, along with the aforementioned manufacturing information, are
submitted to the FDA as part of an NDA. NDAs must also contain extensive manufacturing information. Under the Prescription Drug User
Fee Act, the FDA agrees to specific goals for NDA review time through a two-tiered classification system, Standard Review and Priority
Review. Standard Review is applied to products that offer at most only minor improvement over existing marketed therapies. Standard Review
NDAs have a goal of being completed within a ten-month timeframe, although a review can take significantly longer. A Priority Review
designation is given to products that offer major advances in treatment or provide a treatment where no adequate therapy exists. A Priority
Review takes the FDA six months to review an NDA. It is likely that our product candidates will be granted Standard Reviews. The review
process is often significantly extended by FDA requests for additional information or clarification. The FDA may refer to the application
to an advisory committee for review, evaluation and recommendation as to whether the application should be approved. The FDA is not bound
by the recommendation of an advisory committee, but it generally follows such recommendations.
The
FDA may deny approval of an NDA if the applicable regulatory criteria are not satisfied, or it may require additional clinical data or
additional pivotal Phase III clinical trials. Even if such data is submitted, the FDA may ultimately decide that the NDA does not satisfy
the criteria for approval. Data from clinical trials is not always conclusive and the FDA may interpret data differently than we do.
Once issued, product approval may be withdrawn by the FDA if ongoing regulatory requirements are not met or if safety problems occur
after the product reaches the market. In addition, the FDA may require testing, including Phase IV clinical trials, risk evaluation and
mitigation strategies, and surveillance programs to monitor the effect of approved products that have been commercialized, and the FDA
has the power to prevent or limit further marketing of a product based on the results of these post-marketing programs. Products may
be marketed only for the approved indications and in accordance with the provisions of the approved label. Further, if there are any
modifications to the drug, including changes in indications, labelling or manufacturing processes or facilities, approval of a new or
supplemental NDA may be required, which may involve conducting additional preclinical studies and clinical trials.
Other
U.S. Regulatory Requirements
After
approval, products are subject to extensive continuing regulation by the FDA, which include company obligations to manufacture products
in accordance with GMP, maintain and provide to the FDA updated safety and efficacy information, report adverse experiences with the
product, keep certain records, submit periodic reports, obtain FDA approval of certain manufacturing or labeling changes and comply with
FDA promotion and advertising requirements and restrictions. Failure to meet these obligations can result in various adverse consequences,
both voluntary and FDA-imposed, including product recalls, withdrawal of approval, restrictions on marketing and the imposition of civil
fines and criminal penalties. In addition, later discovery of previously unknown safety or efficacy issues may result in restrictions
on the product, manufacturer or NDA holder.
Propanc,
and any manufacturers of our products, are required to comply with applicable FDA manufacturing requirements contained in the FDA’s
GMP regulations. GMP regulations require, among other things, quality control and quality assurance as well as the corresponding maintenance
of records and documentation. The manufacturing facilities for our products must meet GMP requirements to the satisfaction of the FDA
pursuant to a pre-approval inspection before Propanc can use them to manufacture products. Propanc and any third-party manufacturers
are also subject to periodic inspections of facilities by the FDA and other authorities, including procedures and operations used in
the testing and manufacture of our products to assess our compliance with applicable regulations.
23
With
respect to post-market product advertising and promotion, the FDA imposes complex regulations on entities that advertise and promote
pharmaceuticals, which include, among others, standards for direct-to-consumer advertising, promoting products for uses or in patient
populations that are not described in the product’s approved labeling (known as “off-label use”), industry-sponsored
scientific and educational activities and promotional activities involving the Internet. Failure to comply with FDA requirements can
have negative consequences, including adverse publicity, enforcement letters from the FDA, mandated corrective advertising or communications
with doctors and civil or criminal penalties. Although physicians may prescribe legally available drugs for off-label uses, manufacturers
may not market or promote such off-label uses.
Changes
to some of the conditions established in an approved application, including changes in indications, labeling, or manufacturing processes
or facilities, require submission and FDA approval of a new NDA or NDA supplement before the change can be implemented. An NDA supplement
for a new indication typically requires clinical data like that in the original application, and the FDA uses the same procedures and
actions in reviewing NDA supplements as it does in reviewing an NDA.
Adverse
event reporting and submission of periodic reports is required following FDA approval of an NDA. The FDA also may require post-marketing
testing, known as Phase IV testing, risk mitigation strategies and surveillance to monitor the effects of an approved product or to place
conditions on approval that could restrict the distribution or use of the product.
In
June 2017, we were notified by the FDA that PRP had been granted orphan drug designation for the treatment of pancreatic cancer. Orphan
drug designation may be granted by the FDA when a rare disease or condition is implicated, and a potential treatment qualifies under
the Orphan Drug Act and applicable FDA regulations. This qualifies us for various developmental incentives, including protocol assistance,
the potential for research grants, the waiver of future application fees, and tax credits for clinical testing if we choose to host future
clinical trials in the United States.
In
October 2017, we submitted a request for a second orphan drug designation for PRP, this time for ovarian cancer.
On
November 2, 2017, we were notified by the FDA that our request was not granted. The Office of Orphan Products Development (“OOPD”)
stated that complete prevalence is used as a measure of disease in ovarian cancer, as this reflects the number of women who have been
diagnosed with disease and may be eligible for treatment with the proposed therapy. Therefore, on the date of the submission of our application,
the OOPD estimated that the prevalence of ovarian cancer was 228,110 cases. Since the prevalence exceeds the threshold of 200,000 to
qualify for orphan drug designation, they could not grant our request. We may consider resubmitting our application if we can identify
a suitable sub-population in ovarian cancer, which may meet the target threshold.
European
Union
In
addition to regulations in the United States, we will be subject to a variety of foreign regulations governing clinical trials, commercial
sales and distribution of our products if we conduct trials for, and market and sell our products, abroad. Whether or not we obtain FDA
approval for a product, we must obtain approval of a product by the comparable regulatory authorities of foreign countries before we
can commence clinical trials or market our product in those countries. The approval process varies from country to country, and the time
may differ than that required for FDA approval. The requirements governing the conduct of clinical trials, product licensing, pricing
and reimbursement vary greatly from country to country. Despite these differences, the clinical trials will be conducted according to
international standards, such as GCP, GMP and GLP, which is recognized by each foreign country under the International Conference of
Harmonization Guidelines. We plan to conduct our trials in each foreign jurisdiction according to these standards, undertaking a FIH
Phase Ib study in patients with advanced solid tumors, evaluating the safety, pharmacokinetics, and anti-tumor efficacy of PRP. This
will be followed by two Phase II studies evaluating the efficacy and safety of PRP. To ensure harmonization between the jurisdictions,
we intend to conduct regulatory meetings in the country in which trials are conducted, as well as with the FDA and the EMA. A pre-IND
meeting will be held with the FDA once initial patient data has been collected from the FIH study to ensure acceptability of future planned
Phase II trials.
Under
European Union regulatory systems, we must submit and obtain authorization for a CTA in each member state in which we intend to conduct
a clinical trial. After we have completed clinical trials, we must obtain marketing authorization before we can market its product. We
must submit applications for marketing authorizations for oncology products under a centralized procedure. The centralized procedure
provides for the grant of a single marketing authorization that is valid for all European Union member states. The EMA is the agency
responsible for the scientific evaluation of medicines that are to be assessed via the centralized procedure.
24
On
June 23, 2016, the UK government held a referendum to gauge voters’ support to remain or leave the European Union. The referendum
resulted in 51.9% of UK voters in favor of leaving the European Union, commonly referred to as “Brexit.” On March 29, 2017,
the UK invoked Article 50 of Lisbon Treaty to initiate complete withdrawal from the European Union, which was effectuated on January
31, 2020. The center for the EMA was based in London, but the European Union has relocated the center to The Netherlands.
Australia
In
Australia, the relevant regulatory body responsible for the pharmaceutical industry is the Therapeutics Goods Administration (the “TGA”).
Prescription medicines are regulated under the Therapeutic Goods Act 1989. Under the Therapeutic Goods Act, the TGA evaluates new products
for quality, safety and efficacy before being approved for market authorization, according to similar standards employed by the FDA and
EMA in the United States and European Union, respectively. However, receiving market authorization in one or two regions does not guarantee
approval in another.
Third-Party
Payor Coverage and Reimbursement
Although
none of our product candidates has been commercialized for any indication, if they are approved for marketing, commercial success of
our product candidates will depend, in part, upon the availability of coverage and reimbursement from third-party payors at the federal,
state and private levels. In addition, in many countries outside the United States, a drug must be approved for reimbursement before
it can be approved for sale in that country.
Eligibility
for reimbursement does not imply that any drug will be paid for in all cases or at a rate that covers our costs, including research,
development, manufacture, sale and distribution. Interim reimbursement levels for new drugs, if applicable, may also not be sufficient
to cover costs and may not be made permanent. Reimbursement rates may vary according to the use of the drug and the clinical setting
in which it is used, may be based on reimbursement levels already set for lower cost drugs and may be incorporated into existing payments
for other services. Net prices for drugs may be reduced by mandatory discounts or rebates required by government healthcare programs
or private payors and by any future relaxation of laws that presently restrict imports of drugs from countries where they may be sold
at lower prices than in the United States. Third-party payors often rely upon Medicare coverage policy and payment limitations in setting
their own reimbursement policies.
In
many countries outside the United States, a drug must be approved for reimbursement before it can be approved for sale in that country.
Approval by the FDA does not ensure approval by regulatory authorities in other countries or jurisdictions, and approval by one foreign
regulatory authority does not ensure approval by regulatory authorities in other foreign countries or by the FDA. The foreign regulatory
approval process may include all of the risks associated with obtaining FDA approval. We may not obtain foreign regulatory approvals
on a timely basis, if at all. We may not be able to file for regulatory approvals and may not receive necessary approvals to commercialize
our products in any foreign market.
The
regulations that govern marketing approvals, pricing and reimbursement for new drug products vary widely from country to country. In
the United States, recently passed legislation may significantly change the approval requirements in ways that could involve additional
costs and cause delays in obtaining approvals. Some countries require approval of the sale price of a drug before it can be marketed.
In many countries, the pricing review period begins after marketing or product licensing approval is granted. In some foreign markets,
prescription pharmaceutical pricing remains subject to continuing governmental control even after initial approval is granted.
Government
authorities and third-party payors, such as private health insurers and health maintenance organizations, decide which medications they
will pay for and establish reimbursement levels. A primary trend in the U.S. healthcare industry and elsewhere is cost containment. Government
authorities and third-party payors have attempted to control costs by limiting coverage and the amount of reimbursement for specific
medications. Increasingly, third-party payors are requiring that drug companies provide them with predetermined discounts from list prices
and are challenging the prices charged for medical products.
25
Other
Regulations
We
are also subject to numerous federal, state, and local laws relating to such matters as safe working conditions, manufacturing practices,
environmental protection, fire hazard control, and disposal of hazardous or potentially hazardous substances. We may incur significant
costs to comply with such laws and regulations now or in the future.
Competition
The
biotechnology and pharmaceutical industries are characterized by continuing technological advancement and significant competition. While
we believe that our technology platforms, product candidates, know-how, experience and scientific resources provide us with competitive
advantages, we face competition from major pharmaceutical and biotechnology companies, academic institutions, governmental agencies and
public and private research institutions, among others. Any product candidates that we successfully develop and commercialize will compete
with existing therapies and new therapies that may become available in the future. Key product features that would affect our ability
to effectively compete with other therapeutics include the efficacy, safety and convenience of our products. The level of generic competition
and the availability of reimbursement from government and other third-party payers will also significantly impact on the pricing and
competitiveness of our products. Our competitors also may obtain FDA or other regulatory approval for their products more rapidly than
we may obtain approval for ours, which could result in our competitors establishing a strong market position before we are able to enter
the market.
Many
of our competitors have significantly greater financial resources and expertise in R&D, manufacturing, preclinical testing, conducting
clinical trials, obtaining regulatory approvals and marketing approved products than we do. Smaller or early-stage companies may also
prove to be significant competitors, particularly through collaborative arrangements with large and established companies. These competitors
also compete with us in recruiting and retaining qualified scientific and management personnel and establishing clinical trial sites
and patient registration for clinical trials, as well as in acquiring technologies complementary to, or necessary for, our programs.
Employees
As
of June 30, 2026, we had two full-time and employees. In addition to our employees, we engage key consultants and utilize
the services of independent contractors to perform various services on our behalf. Some of our executive officers and directors are engaged
in outside business activities that we do not believe conflict with our business. Over time, we may be required to hire additional employees
or engage independent contractors to execute various projects that are necessary to grow and develop our business. These decisions will
be made by our officers and directors, if appropriate.
Corporate
Information
Propanc
is based in Camberwell, Victoria, Australia. Since its inception, substantially all the operations of the Company have been focused on
the development of new cancer treatments targeting high-risk patients, particularly cancer survivors, who need a follow-up, non-toxic,
long-term therapy designed to prevent the cancer from returning and spreading. The Company anticipates establishing global markets for
its technologies. PRP is an enhanced pro-enzyme formulation designed to enhance the anti-cancer effects of multiple enzymes acting synergistically.
It is currently in the preclinical phase of development.
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 the Company, all the outstanding
shares of Propanc PTY LTD were acquired on a one-for-one basis by Propanc Health Group Corporation, with Propanc PTY LTD becoming a wholly-owned
subsidiary of the Company.
On
July 22, 2016, the Company formed another wholly owned subsidiary, Propanc (UK) Limited under the laws of England and Wales for the purpose
of submitting an orphan drug application to the European Medicines Agency (the “EMA”) as a small and medium-sized enterprise.
As of the date of this filing, there has been no activity within this entity.
26
Effective
April 20, 2017, the Company changed its name to “Propanc Biopharma, Inc.” to reflect the Company’s stage of operations
and development better.
Our
principal executive office is located at 302, 6 Butler Street, Camberwell, VIC, 3124 Australia. Our telephone number is 61 03 9882 0780.
Our website is www.propanc.com.
Available
Information
Copies
of our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other documents that we will file
with or furnish to the SEC will be available free of charge by sending a written request to our Corporate Secretary at our corporate
headquarters. Our filings with the SEC are available to the public through the SEC’s website at www.sec.gov.
We
maintain a corporate website at www.propanc.com. You will be able to access our Annual Reports on Form 10-K, Quarterly Reports on Form
10-Q, Current Reports on Form 8-K and amendments to those reports, proxy statements and other information to be filed or furnished pursuant
to Section 13(a) or 15(d) of the Exchange Act with the SEC free of charge at our website as soon as reasonably practicable after such
material will be electronically filed with, or furnished to, the SEC. The information contained in, or that can be accessed through,
our website is not part of this Annual Report on Form 10-K.
ITEM
1A. RISK FACTORS
We
are not required to provide this information as we are a smaller reporting company.
Item
1B. Unresolved Staff Comments.
None.
Item
1C. Cybersecurity.
Our
board of directors and senior management recognize the critical importance of maintaining the trust and confidence of our clients, business
partners and employees. Our management, led by our Chief Executive Officer, is actively involved in oversight of our risk management
efforts, and cybersecurity represents an important component of the Company’s overall approach to enterprise risk management (“ERM”).
Our cybersecurity processes and practices are fully integrated into the Company’s ERM efforts . In general, we seek to address cybersecurity
risks through a cross-functional approach that is focused on preserving the confidentiality, security and availability of the information
that we collect and store by identifying, preventing and mitigating cybersecurity threats and effectively responding to cybersecurity
incidents when they occur.
Risk
Management and Strategy
As
one of the critical elements of our overall ERM approach, our cybersecurity efforts are focused on the following key areas:
●
Governance:
Management oversees cybersecurity risk mitigation and reports to the board of directors any cybersecurity incidents.
●
Collaborative
Approach: We have implemented a cross-functional approach to identifying, preventing and mitigating cybersecurity threats and
incidents, while also implementing controls and procedures that provide for the prompt escalation of certain cybersecurity incidents
so that decisions regarding the public disclosure and reporting of such incidents can be made by management in a timely manner.
●
Technical
Safeguards : We deploy technical safeguards that are designed to protect our information systems from cybersecurity threats, including
firewalls, intrusion prevention and detection systems, anti-virus and anti-malware functionality and access controls, which are evaluated
and improved through vulnerability assessments and cybersecurity threat intelligence.
We
have not engaged third-party service providers to conduct evaluations of our security controls, independent audits or consulting on best
practices to address new challenges.
While
we have not experienced any cybersecurity threats in the past in the normal course of business, in the future, we may not be successful
in preventing or mitigating a cybersecurity incident that could have a material adverse effect on us .
Item
2. Properties.
Our
principal executive office is located at 302, 6 Butler Street, Camberwell, VIC, 3124 Australia, which we lease from Horizon Pty Ltd.,
a related party, of which Mr. Nathanielsz, our Chief Executive Officer, Chief Financial Officer and a director, and his wife are owners
and directors. On May 4, 2022, the Company entered into a three-year lease agreement with North Horizon Pty Ltd. for a monthly rent of
$3,000 AUD or $2,176 USD (depending on exchange rate) per month plus taxes. On May 4, 2025, the Company entered into a one-year lease
agreement with North Horizon Pty Ltd., a related party, for a monthly rent of $3,300 AUD or $2,127 USD (depending on exchange rate) per
month plus taxes with an option to renew the lease for an additional two-year term.
Item
3. Legal Proceedings.
We
are not currently involved in any litigation that we believe could have a material adverse effect on our financial condition or results
of operations. There is no action, suit, or proceeding by any court, public board, government agency, self-regulatory organization or
body pending or, to the knowledge of the executive officers of our Company or our subsidiary, threatened against or affecting our Company,
our Common Stock, our subsidiary or of our companies or our subsidiary’s officers or directors in their capacities as such, in
which an adverse decision could have a material adverse effect.
IRS
Liability
As
part of its requirement for having a foreign operating subsidiary, the Company’s parent U.S. entity is required to file an informational
Form 5471 to the Internal Revenue Service (the “IRS”), which is a form that explains the nature of the relationship between
the foreign subsidiary and the parent company. From 2012 through the 2014, the Company did not file this form in a timely manner. As
a result of the non-timely filings, the Company incurred a penalty from the IRS in the amount of $10,000 per year, or $30,000 in total,
plus accrued interest, such penalty and interest having been accrued and is included in the accrued expenses and other payable figure
in the June 30, 2026 and 2025 consolidated balance sheets. The Company recorded the penalties for all three years during the year ended
June 30, 2018. The Company is current on all subsequent filings.
Item
4. Mine Safety Disclosures.
Not
applicable.
27
PART
II
Item
5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
Market
Information
Our
Common Stock is quoted under the ticker symbol “PPCB” on the Nasdaq Capital Markets, Inc. (“Nasdaq”)
On
September 18, 2026, the last reported sales price per share of our Common Stock on Nasdaq was $0.62.
Security
Holders
As
of September 23, 2026 we had 103 record holders of our Common Stock.
Dividends
We
have not paid any cash dividends to our stockholders. The declaration of any future cash dividends is at the discretion of our Board
and depends upon our earnings, if any, our capital requirements and financial position, and general economic conditions. It is our present
intention not to pay any cash dividends in the foreseeable future, but rather to reinvest earnings, if any, in our business operations.
Recent
Sales of Unregistered Securities
Issuance
of Shares of Common Stock upon Conversion of Convertible Debt
In
June 2026, the Company issued an aggregate of 67,832 shares of its common stock at an average contractual conversion price of approximately
$0.90 as a result of the conversion of principal of $55,000, interest of $5,043 and conversion fees $937 underlying certain outstanding
convertible notes converted during such period.
Issuance
of Shares of Common Stock upon Settlement
On
June 30, 2026, the Company entered into a settlement agreement and release with an investor for restricted shares of common stock and
a cash payment in exchange for a complete release of any and all potential claims, As of June 30, 2026, the Company recorded common stock
issuable of 51,289 shares. In July 2026, the Company issued 51,289 shares of the Company’s common stock valued at $75,000.
Except
as otherwise noted, the securities in the transactions described above were sold in reliance on the exemption from registration provided
in Section 4(a)(2) of the Securities Act for transactions not involving any public offering. Each of the persons acquiring the foregoing
securities was an accredited investor (as defined in Rule 501(a) of Regulation D) and confirmed the foregoing and acknowledged, in writing,
that the securities must be acquired and held for investment. All certificates evidencing the shares sold bore a restrictive legend.
No underwriter participated in the offer and sale of these securities, and no commission or other remuneration was paid or given directly
or indirectly in connection therewith. The proceeds from these sales were used for general corporate purposes.
28
Item
6. [Reserved]
Item
7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
You
should read the following discussion and analysis of our business and results of operations in conjunction with the information set forth
in our consolidated financial statements and notes thereto appearing under Part II, Item 8, “Financial Statements and Supplementary
Data” of this Annual Report on Form 10-K. Our discussion includes forward-looking statements based upon current expectations that
involve risks and uncertainties, such as our plans, objectives, expectations and intentions. Actual results and the timing of events
could differ materially from those anticipated in these forward-looking statements because of several factors. See “Forward-Looking
Statements” on page 3 of this Annual Report on Form 10-K. As used herein, references to the “Company,” “Propanc,”
“we,” “our,” and “us” refer to Propanc Biopharma, Inc. and its consolidated subsidiary, unless otherwise
indicated.
U.S.
Dollars are denoted herein by “USD,” “$” and “dollars”.
The
following discussion and analysis of our financial condition and results of operations should be read in conjunction with the information
included under “Business,” “Selected Consolidated Financial Data” and our consolidated financial statements and
the accompanying notes included elsewhere in this filing. The discussion and analysis below are based on comparisons between our historical
financial data for different periods and include certain forward-looking statements about our business, operations, and financial performance.
These forward-looking statements are subject to risks, uncertainties, assumptions, and other factors described in “Risk Factors.”
Our actual results may differ materially from those expressed in, or implied by, those forward-looking statements. See “Special
Note Regarding Forward-Looking Statements.”
We
caution that the foregoing list of factors is not exclusive, and new factors may emerge, or changes to the foregoing factors may occur,
that could impact our business. We undertake no obligation to publicly update or revise these statements, whether because of new information,
future events or otherwise, except to the extent required by the federal securities laws.
Certain
information contained in this discussion and elsewhere in this filing may include “forward-looking statements” within the
meaning of the Private Securities Litigation Reform Act of 1995 and is subject to the safe harbor created by that act. The safe harbor
created by the Private Securities Litigation Reform Act will not apply to certain “forward looking statements” because we
issued “penny stock” (as defined in Section 3(a)(51) of the Securities Exchange Act of 1934, as amended, and Rule 3(a)(51-1)
under the Exchange Act) during the three year period preceding the date(s) on which those forward looking statements were first made,
except to the extent otherwise specifically provided by rule, regulation or order of the Securities and Exchange Commission (the “SEC”).
We caution readers that certain important factors may affect our actual results and could cause such results to differ materially from
any forward-looking statements which may be deemed to have been made in this filing or which are otherwise made by or on our behalf.
For this purpose, any statements contained in this filing that are not statements of historical fact may be deemed to be forward-looking
statements. Without limiting the generality of the foregoing, words such as “may,” “will,” “expect,”
“believe,” “explore,” “consider,” “anticipate,” “intend,” “could,”
“estimate,” “plan,” or “propose” or the negative variations of those words or comparable terminology
are intended to identify forward-looking statements. Factors that may affect our results include, but are not limited to, the risks and
uncertainties associated with:
●
Our
ability to raise capital is necessary to sustain our anticipated operations and implement our business plan;
●
Our
ability to implement our business plan;
●
Our
ability to generate sufficient cash to survive;
●
The
degree and nature of our competition;
●
The
lack of diversification of our business plan;
●
The
general volatility of the capital markets and the establishment of a market for our shares; and
●
Disruption
in the economic and financial conditions primarily from the impact of past terrorist attacks in the United States, threats of future
attacks, police, and military activities overseas and other disruptive worldwide political and economic events and environmental
weather conditions.
We
are also subject to other risks detailed from time to time in our other filings with the SEC and elsewhere in this filing. Any one or
more of these uncertainties, risks and other influences could materially affect our results of operations and whether forward-looking
statements made by us ultimately prove to be accurate. Our actual results, performance and achievements could differ materially from
those expressed or implied in these forward-looking statements. We undertake no obligation to publicly update or revise any forward-looking
statements, whether from new information, future events or otherwise.
We
are also subject to other risks detailed from time to time in our other filings with SEC and elsewhere in this filing. Any one or more
of these uncertainties, risks and other influences could materially affect our results of operations and whether forward-looking statements
made by us ultimately prove to be accurate. Our actual results, performance and achievements could differ materially from those expressed
or implied in these forward-looking statements. We undertake no obligation to publicly update or revise any forward-looking statements,
whether from new information, future events or otherwise.
Overview
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 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. 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
of enzymes.
29
Results
of Operations
The
following discussion should be read in conjunction with the Company’s 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.
Fiscal
Year Ended June 30, 2026, as compared to the Fiscal Year Ended June 30, 2025
Revenue
For
the years ended June 30, 2026 and 2025, we generated no revenue because we are currently undertaking research and development activities
for market approval and no sales were generated during these periods.
Administration
Expense
Administration
expense increased to $670,607 for the year ended June 30, 2026 as compared to $108,950 for the year ended June 30, 2025. This increase
of approximately $562,000 is primarily attributable to the increase in public company expenses of approximately $113,000, business franchise
tax of approximately $200,000, insurance expense of approximately $58,000, travel expenses of approximately $144,000 and marketing expense
of approximately $32,000. The overall increase in administration expenses during fiscal year 2026 was primarily attributable to increased
costs associated with the Company’s listing on the Nasdaq Capital Market, including higher regulatory and compliance costs, insurance
expenses, and other public company-related expenditures.
Compensation
and Related Taxes
Compensation
and related taxes increased to $2,275,937 for the year ended June 30, 2026 as compared to $23,296,390 for the year ended June 30, 2025.
This decrease of approximately $21,020,000 is primarily attributable to the decrease in stock-based compensation expenses of approximately
$21,260,000 to our officer and an employee offset by increase in bonus of our CEO and increase in base salary of an employee during the
year ended June 30, 2026.
Professional
and Consulting Expense
Professional
and consulting expenses decreased to $14,572,616 for the year ended June 30, 2026 as compared to $33,623,000 for the year ended June
30, 2025. This decrease of approximately $19,050,000 is primarily attributable to the decrease in stock-based consulting and stock-based
legal services of approximately $21,217,000 offset by primarily by increases in general consulting and investor relations expenses of
approximately $1,582,000, increase in legal fees of approximately $380,000, increase director fees of approximately $145,000 and increase
in accounting fees of approximately $60,000. The overall increase in professional and consulting expenses during fiscal year 2026 was
primarily attributable to increased costs associated with the Company’s listing on the Nasdaq Capital Market, including higher
consulting fees and other costs associated with the preparation and filing of registration statements.
Occupancy
Expense
Occupancy
expenses increased to $40,932 for the year ended June 30, 2026 as compared to $26,560 for the year ended June 30, 2025. This increase
in both periods are primarily attributable to the increase of monthly rental fees as a result of the lease renewal with the related party
lessor in May 2025.
Research
and Development Expenses
Research
and development expenses increased to $625,477 for the year ended June 30, 2026 as compared to $223,721 for the year ended June 30, 2025,
an increase in research and development expenses of approximately $402,000.
Such
research and development expenses are related to the advancement of the Company’s lead asset, PRP, along with the development of
pathway into clinical development stage. This includes preparation of PRP for a Phase 1b First-In-Human study in 30 - 40 advanced cancer
patients suffering from solid tumors. Preparatory activities include the identification and selection of a GMP manufacturer to produce
the finished drug product for the upcoming study, initiation of method development and validation of a pharmacokinetics method to analyze
PRP in human serum and finalization of the clinical trial synopsis as well as future forecast compound demand required for GMP manufacture
for the Phase 1B study. The Company also initiated a further two-year extension of the POP1 research program for the evaluation of a
senescence-modulating (i.e., anti-aging) compound using proenzyme technology to mitigate senescence and to complete experiments to further
support the claims of recently filed fibrosis and cancer-related patent applications.
Interest
Expense
Interest
expense decreased to $430,539 for the year ended June 30, 2026, as compared to $563,757 for the year ended June 30, 2025. Interest expense
is primarily comprised of approximately $210,000 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 of
approximately $131,000 for the year ended June 30, 2026. This decrease in interest expense of approximately $133,000 was primarily attributable
to the decrease in amortization of debt discount of approximately $93,000, and decrease in overall interest expense due to the repayments
of all convertible notes, notes payable and loans payable.
30
Derivative
Expense
Derivative
expense decreased to $0 for the year ended June 30, 2026 as compared to a loss of $333,596 for the year ended June 30, 2025. 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.
Change
in Fair Value of Derivative Liabilities
Change
in fair value of derivative liabilities decreased to a gain of $13,709 for the year ended June 30, 2026 as compared to $212,450 for the
year ended June 30, 2025. This decrease in gain of approximately $199,000 is primarily attributable the decrease in fair value of the
principal amount of convertible notes with bifurcated embedded conversion option derivatives as a result of the decrease in number of
convertible notes which value was bifurcated from the embedded conversion option during the year ended June 30, 2026.
Change
in Fair Value of Warrant Liability
Change
in fair value of warrant liability increased to a loss of $99,695 for the year ended June 30, 2026, respectively, as compared to $0 for
the prior period. The increase in loss is primarily attributable to the increase in fair value of the warrant liability as a result of
the decrease in our stock price during the year ended June 30, 2026.
Gain
(Loss) on Extinguishment of Debt, net
During
the year ended June 30, 2026, convertible notes with principal aggregate amount of convertible notes of $200,650, accrued interest of
$20,003 and conversion fees of $3,280 containing bifurcated embedded conversion option derivatives were converted into common stock.
Accordingly, the fair market value of the shares issued upon conversion was $444,258, resulting in a loss on extinguishment at the time
of conversion of $220,325 and $390,182 of derivative liability fair value was recorded as a gain on extinguishment at the time of conversion,
resulting in a net gain of $169,857 which is included in gain (loss) on extinguishment of debt in the accompanying consolidated statements
of operations.
Additionally,
on January 7, 2026, the Company entered into an Exchange Agreement with Crown Bridge and issued 15,792 shares of common stock valued
at approximately $13 per share or $200,000 in exchange for the total outstanding loan balance of $65,280 and accrued interest of $60,484,
resulting in a loss on extinguishment of debt at the time of exchange of $74,236. We also repaid in cash the principal balance of a certain
convertible note and as a result $37,450 of the put premium was recorded into gain on extinguishment of debt during the year ended June
30, 2026.
During
the year ended June 30, 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 containing bifurcated embedded conversion option derivatives
which 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 consolidated statements of operations.
Between
January 5, 2025 and March 5, 2025, the Company issued an aggregate of 2,040 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. Those shares were valued at an average
price of approximately $214 or $437,500, being the closing prices of the stock on the date of grants. Common stock issuable of 310 shares
shall be issued due to the reduced offering price provision as defined in the debt exchange agreement to such vendor. Accordingly, the
fair market value of the shares issued and issuable was $468,500, resulting in a loss on extinguishment of debt at the time of exchange
of $339,146 during the year ended June 30, 2025.
On
January 23, 2025, the Company entered into a debt exchange agreement with the former director and issued 1,200 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 year ended June 30, 2025.
On
February 5, 2025, the Company entered into debt exchange agreements with the two investors and issued an aggregate of 1,200 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 year ended
June 30, 2025.
31
Settlement
Expense
Settlement
expense increased to $320,000 for the year ended June 30, 2026 as compared to $0 for the year ended June 30, 2025. The increase is primarily
attributable to the following:
-
On January 23, 2026, we entered into a settlement agreement and release with an underwriter pursuant to which we agreed that, during
the 360-day period following the public offering (the “Lock-up Period”), we would not, without the prior consent of the underwriter,
offer or sell any securities or file any registration statement with the Commission relating to the offering of any shares. Under the
terms of the settlement agreement, we agreed to pay an initial settlement amount of $50,000, as well as 4% of the gross proceeds received
from any additional closings. During the year ended June 30, 2026, we paid $170,000 as settlement fee.
-
On June 30, 2026, we entered into a settlement agreement and release with an investor, pursuant to which
the both parties agreed to resolve the disputed claims, in exchange for dismissal and complete release of all claims, the Company
agrees to: (i) make a cash payment of $75,000; and (ii) issue common shares which, on the date of issuance,
have an aggregate value of $75,000 (the “Settlement Payment”) During the year ended June 30, 2026, we recognized $150,000
of settlement expenses.
Foreign
Currency Transaction Gain
Foreign
currency transaction gain (loss) increased to a gain of $32,152 for the year ended June 30, 2026 as compared to a loss of $(89,243) for
the year ended June 30, 2025. This increase of approximately $121,000 is partially attributable to the increase in exchange rates during
the year ended June 30, 2026.
Net
loss
Net
loss decreased to $18,862,710 for the year ended June 30, 2026 as compared to a net loss of $58,923,300 for the year ended June 30, 2025.
The change relates to the factors discussed above.
Deemed
dividend
The
Company paid legal fees related to the sale of our Series C preferred stock of $50,000 and accreted $882,246 up to the redemption value
of the Series C Preferred stock. Accordingly, the Company recognized total deemed dividend of $932,246 and $0 during the years ended
June 30, 2026 and 2025, respectively, and a corresponding reduction of income available to common stockholders during the years ended
June 30, 2026 and 2025.
Net
loss available to common stockholders
Net
loss available to common stockholders increased to $19,794,956 for the year ended June 30, 2026 as compared to a net loss available to
common stockholders of $58,923,300 for the year ended June 30, 2025. This decrease of approximately $39,000,000 is primarily attributable
to the change relates to the factors discussed above.
Liquidity
and Capital Resources
Current
Financial Condition
As
of June 30, 2026, we had total assets of $12,799,912, comprised primarily of cash of $832,006, GST tax receivable of $13,694, prepaid
expenses – current portion of $7,661,967, other current assets of $34,923, security deposit of $2,074, operating lease ROU asset,
net of $40,790, property and equipment, net of $3,915 and prepaid expenses – long-term of $4,190,543. As compared 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.
We
had current liabilities of $3,354,433, primarily comprised of accounts payable and accrued expenses of $2,115,097, employee benefit liability
of $754,038, loans payable – related party of $460,809, and operating lease liability of $24,489 as of June 30, 2026. As compared
to June 30, 2025, $5,578,240, primarily comprised of net convertible debt of $537,921, accounts payable, accrued expenses and accrued
interest 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.
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, compensation expenses, administration expenses, occupancy expenses, professional and consulting
fees, and travel.
32
During
the year ended June 30, 2026, we received proceeds from the sale of our common stock for approximately $3.3 million, sale of our Series
C preferred stock for approximately $950,000, proceeds from exercise of Series C warrants of $3,000,000 and proceeds from issuance of
notes of $175,000 and proceeds from issuance of loan payable from related parties of $78,249.
We
have substantial capital resource requirements and have incurred significant losses since inception. As of June 30, 2026, we had $832,006
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 years ended
June 30,
2026
2025
Net cash used in operating activities
$ (5,682,635 )
$ (405,168 )
Net cash used in investing activities
(4,933 )
-
Net cash provided by financing activities
$ 6,457,298
$ 490,756
Effect of exchange rate changes on cash
$ 50,188
$ (94,585 )
Net
Cash Flow from Operating Activities
Net
cash used in operating activities was $5,682,635 for the year ended June 30, 2026, due to our net loss of $18,862,710 offset primarily
non-cash charges of amortization of debt discount of $210,076, accretion of put premium of $37,450, non-cash interest expense of $6,781,
change in fair value of warrant liability of $99,695, total stock-based expenses for services of $13,492,240, and stock-based settlement
of $75,000, addback foreign currency transaction loss of $32,152, loss from extinguishment of debt of $133,071 and change in fair value
of derivatives of $13,709. Net changes in operating assets and liabilities totaled $584,938, which is primarily attributable to an increase
in prepaid expenses of $41,121, decrease in accounts payable of $183,012, and decrease in accrued expenses and other payables of $401,049
offset by increase in employee benefit liability of $51,476.
Net
cash used in operating activities was $405,168 for the year ended June 30, 2025, due to our net loss of $58,923,300 offset primarily
by non-cash charges of amortization of debt discount of $303,563, non-cash interest expense of $5,519, total stock-based expenses of
$55,969,230, derivative expense of $333,596, foreign currency transaction loss of $89,243, and loss from extinguishment of debt of $871,032
addback change in fair value of derivatives of $212,450. Net changes in operating assets and liabilities totaled $1,138,212, which is
primarily attributable to an increase in accrued interest of $255,115, increase in accounts payable of $187,732 and increase in accrued
expenses and other payables of $677,889.
Net
Cash Flow from Investing Activities
Net
cash used in investing activities was $4,933 for the year ended June 30, 2026, related to purchase of equipment, as compared to $0 for
the year ended June 30, 2025.
Net
Cash Flow from Financing Activities
Net
cash provided by financing activities for the year ended June 30, 2026 were $6,457,298 as compared to $490,756 for the year ended June
30, 2025. During the year ended June 30, 2026 we received net proceeds from sales of our common stock for $3,314,458 and Series C preferred
stock for $950,099, proceeds from exercise of Series C warrants of $3,000,000, 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 $185,381.
Net
cash provided by financing activities for the year ended June 30, 2025 was $490,756. During the year ended June 30, 2025 we received
net proceeds from issuance of convertible notes of $222,500, proceeds from a note of $320,000 and proceeds from issuance of loan from
related parties of $343,700 offset by repayment of notes of $122,788 and convertible note of $8,000 and deferred offering cost of $264,656.
Effect
of Exchange Rate
The
effect of the exchange rate on cash resulted in a $50,188 positive adjustment to cash flows in the year ended June 30, 2026 as compared
to a $94,585 negative adjustment to cash flows in the year ended June 30, 2025. 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.
33
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”).
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.
Derivative
Instruments: 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. 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.
Warrant
Liability: The Company accounted for the Series C warrants issued in November 2025, in accordance with the guidance contained in ASC
815 “Derivatives and Hedging” whereby under that provision these warrants do not meet the criteria for equity treatment and
must be recorded as a liability. Accordingly, the Company classified these warrant instruments as liabilities at fair value and adjusts
the instruments to fair value at each reporting period. This liability was re-measured at each balance sheet date until the warrants
are exercised or expire, and any change in fair value will be recognized in the Company’s statement of operations. The fair value
of these warrants was estimated using a Monte Carlo simulation model. Such warrant classification was also subject to re-evaluation at
each reporting period.
Series
C Preferred Stock Subject to Possible Redemption: The Company accounted for its Series C Convertible Preferred Stock subject to
possible redemption in accordance with the guidance in ASC Topic 480 “Distinguishing Liabilities from Equity.”
Conditionally redeemable Series C Preferred stock that features mandatory redemption rights not solely within the Company’s
control is classified as temporary equity. The Company’s Series C Preferred stock features certain redemption rights that are
considered to be outside of the Company’s control and subject to occurrence of uncertain future events. Accordingly, Series C
preferred stock subject to possible redemption was presented at redemption value as temporary equity, outside of the
stockholders’ equity section of the Company’s consolidated balance sheets.
Prepaid
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.
Recent
Accounting Pronouncements
Please
see section captioned “Recent Accounting Pronouncements” in Note 1 to our consolidated financial statements included in this
Annual Report for a discussion of recently issued and adopted accounting pronouncements.
Going
Concern Qualification
The
accompanying consolidated financial statements have been prepared in conformity with US GAAP, which contemplate continuation of the Company
as a going concern. For the fiscal year ended June 30, 2026, the Company had no revenues, had a net loss of $18,862,710 and had net cash
used in operations of $5,682,635. Additionally, as of June 30, 2026, the Company had accumulated deficit of $144,484,230.
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, 2026 and 2025. 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 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.
Successful
completion of the Company’s development program and, ultimately, the attainment of profitable operations are dependent upon future
events, including obtaining adequate financing to fulfill its development activities, acceptance of the Company’s patent applications,
obtaining additional sources of suitable and adequate financing and ultimately achieving a level of sales adequate to support the Company’s
cost structure and business plan. The Company’s ability to continue as a going concern is also dependent on its ability to further
develop and execute on its business plan. However, there can be no assurances that any or all of these endeavors will be successful.
During
the year ended June 30, 2026, we received proceeds from the sale of our common stock for approximately $3.3 million, sale of our Series
C preferred stock for approximately $950,000, proceeds from exercise of Series C warrants of $3,000,000 and proceeds from issuance of
notes of $175,000 and proceeds from issuance of loan payable from related parties of $78,249.
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.
Item
7A. Quantitative and Qualitative Disclosures about Market Risk.
Not
applicable to smaller reporting companies.
34
Item
8. Financial Statements and Supplementary Data.
The
following consolidated financial statements of Propanc Biopharma, Inc. are included in this Annual Report on Form 10-K:
PROPANC
BIOPHARMA, INC.
INDEX
TO FINANCIAL STATEMENTS
Page
Consolidated
Financial Statements for the Fiscal Years Ended June 30, 2026 and 2025
Report of Independent Registered Public Accounting Firm (PCAOB Firm ID. 106 )
F-1
Consolidated Balance Sheets as of June 30, 2026 and 2025
F-2
Consolidated Statements of Operations and Comprehensive Income (Loss) for the years ended June 30, 2026 and 2025
F-3
Consolidated Statements of Changes in Stockholders’ Equity (Deficit) for the years ended June 30, 2026 and 2025
F-4
Consolidated Statements of Cash Flows for the years ended June 30, 2026 and 2025
F-5
Notes to Consolidated Financial Statements
F-6
35
Report
of Independent Registered Public Accounting Firm
To
the Stockholders and the Board of Directors of:
Propanc
Biopharma, Inc.
Opinion
on the Financial Statements
We
have audited the accompanying consolidated balance sheets of Propanc Biopharma, Inc. and Subsidiary (the “Company”) as of
June 30, 2026 and 2025, the related consolidated statements of operations and comprehensive income (loss), changes in stockholders’
equity (deficit), and cash flows, for each of the two years in the period ended June 30, 2026, and the related notes (collectively referred
to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in
all material respects, the consolidated financial position of the Company as of June 30, 2026 and 2025 and the consolidated results of
its operations and its cash flows for each of the two years in the period ended June 30, 2026, in conformity with accounting principles
generally accepted in the United States of America.
Going
Concern
The
accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As discussed
in Note 2 to the consolidated financial statements, the Company had no revenues, has a net loss of $18,862,710 and net cash used in operating
activities of $5,682,635 for the fiscal year ended June 30, 2026. The Company has an accumulated deficit of $144,484,230 at June 30,
2026. These matters raise substantial doubt about the Company’s ability to continue as a going concern. Management’s Plan
regarding these matters is also described in Note 2. The consolidated financial statements do not include any adjustments that might
result from the outcome of this uncertainty.
Basis
for Opinion
These
consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion
on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the Public
Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company
in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission
and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
The Company is not required to have, nor were we engaged to perform, an audit of internal control over financial reporting. As part of
our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing
an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether
due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence
regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles
used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that our audits provide a reasonable basis for our opinion.
Critical
Audit Matters
The
critical audit matters are matters arising from the current period audit of the consolidated financial statements that were communicated
or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the consolidated
financial statements and (2) involved our especially challenging, subjective, or complex judgments. We determined that there are no critical
audit matters.
/s/
Salberg & Company, P.A.
SALBERG
& COMPANY, P.A .
We
have served as the Company’s auditor since 2011
Boca
Raton, Florida
September
25, 2026
2295 NW Corporate Blvd., Suite 240 ● Boca Raton, FL 33431-7326
Phone: (561) 995-8270 Toll Free: (866) CPA-8500 ● Fax:
(561) 995-1920
www.salbergco.com ● info@salbergco.com
Member National Association of Certified Valuation Analysts ● Registered
with the PCAOB
Member CPAConnect with Affiliated Offices Worldwide ● Member AICPA Center for Audit Quality
F- 1
PROPANC
BIOPHARMA, INC. AND SUBSIDIARY
CONSOLIDATED
BALANCE SHEETS
June 30, 2026
June 30, 2025
ASSETS
CURRENT ASSETS:
Cash
$ 832,006
$ 12,088
GST tax receivable
13,694
5,302
Prepaid expenses - current portion
7,661,967
8,334,046
Other current assets
34,923
1,380
TOTAL CURRENT ASSETS
8,542,590
8,352,816
Deferred offering costs
-
291,773
Prepaid expenses - long-term portion
4,190,543
10,925,835
Security deposit - related party
2,074
1,971
Operating lease right-of-use assets, net - related party
40,790
59,413
Property and equipment, net
3,915
-
TOTAL ASSETS
$ 12,779,912
$ 19,631,808
LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES:
Accounts payable
$ 1,131,429
$ 1,249,596
Accrued expenses and other payables
855,350
1,486,550
Accrued interest
128,318
190,795
Loans payable
-
65,280
Loans payable - related parties, net of discount
460,809
415,329
Loans payable
460,809
415,329
Notes payable, net of discount
-
543,312
Convertible notes, net of discounts and including put premiums
-
537,921
Operating lease liability - related party, current portion
24,489
17,664
Embedded conversion option liabilities
-
403,892
Employee benefit liability
754,038
667,901
TOTAL CURRENT LIABILITIES
3,354,433
5,578,240
NON-CURRENT LIABILITIES:
Loan payable - long-term - related party, net of discount
-
105,627
Operating lease liability - long-term portion - related party
23,818
41,749
TOTAL NON-CURRENT LIABILITIES
23,818
147,376
TOTAL LIABILITIES
$ 3,378,251
$ 5,725,616
Commitments and Contingencies (See Note 9)
-
-
STOCKHOLDERS’ EQUITY:
Preferred stock, 1,500,005 shares authorized, $ 0.01 par value:
Series A preferred stock, $ 0.01 par value; 500,000 shares previously authorized; 0 shares issued and outstanding as of June 30, 2026 and 2025
$ -
$ -
Series B preferred stock, $ 0.01 par value; 5 shares authorized; 1 share issued and outstanding as of June 30, 2026 and 2025
-
-
Series C preferred stock, $ 0.01 par value, $ 10,000 stated value; 5 shares authorized; 9,900 shares designated and authorized, 200 (liquidation value of $ 2,000,000 ) shares and none issued and outstanding at June 30, 2026 and 2025, respectively
2
-
Preferred stock, value
2
-
Common stock, $ 0.001 par value; 10,000,000,000 shares authorized; 3,310,827 and 464,471 shares issued and outstanding as of June 30, 2026 and 2025, respectively
3,310
464
Common stock issuable ( 487,939 and 310 shares as of June 30, 2026 and 2025, respectively)
487
-
Additional paid-in capital
152,752,314
138,254,808
Accumulated other comprehensive income
1,176,255
1,318,917
Accumulated deficit
( 144,484,230 )
( 125,621,520 )
Treasury stock ($ 0.001 share)
( 46,477 )
( 46,477 )
TOTAL STOCKHOLDERS’ EQUITY
9,401,661
13,906,192
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 12,779,912
$ 19,631,808
The accompanying notes are an integral part of these consolidated financial statements.
F- 2
PROPANC
BIOPHARMA, INC. AND SUBSIDIARY
CONSOLIDATED
STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
2026
2025
For the years ended June 30,
2026
2025
REVENUE
Revenue
$ -
$ -
OPERATING EXPENSES
Administration expenses
670,607
108,950
Compensation and related taxes
2,275,937
23,296,390
Professional and consulting expenses
14,572,616
33,622,510
Occupancy expenses - related party
40,932
26,560
Research and development
625,477
223,721
TOTAL OPERATING EXPENSES
18,185,569
57,278,131
LOSS FROM OPERATIONS
( 18,185,569 )
( 57,278,131 )
OTHER INCOME (EXPENSE)
Interest expense
( 430,539 )
( 563,757 )
Interest income
161
9
Derivative expense
-
( 333,596 )
Change in fair value of derivative liabilities
13,709
212,450
Change in fair value of warrant liability
( 99,695 )
-
Other expense
( 6,000 )
-
Settlement expense
( 320,000 )
-
Gain (loss) on extinguishment of debt, net
133,071
( 871,032 )
Foreign currency transaction gain (loss)
32,152
( 89,243 )
TOTAL OTHER INCOME (EXPENSE), NET
( 677,141 )
( 1,645,169 )
LOSS BEFORE TAXES
( 18,862,710 )
( 58,923,300 )
Tax benefit
-
-
NET LOSS
$ ( 18,862,710 )
$ ( 58,923,300 )
Deemed Dividend
( 932,246 )
-
NET LOSS AVAILABLE TO COMMON STOCKHOLDERS
$ ( 19,794,956 )
$ ( 58,923,300 )
BASIC AND DILUTED NET LOSS PER SHARE
$ ( 17.62 )
$ ( 371.22 )
BASIC AND DILUTED WEIGHTED AVERAGE SHARES OUTSTANDING
1,123,709
158,727
NET LOSS AVAILABLE TO COMMON STOCKHOLDERS
$ ( 19,794,956 )
$ ( 58,923,300 )
OTHER COMPREHENSIVE INCOME (LOSS)
Unrealized foreign currency translation gain (loss)
( 142,662 )
49,336
TOTAL OTHER COMPREHENSIVE INCOME (LOSS)
( 142,662 )
49,336
TOTAL COMPREHENSIVE LOSS
$ ( 19,937,618 )
$ ( 58,873,964 )
The accompanying notes are an integral part of these consolidated financial statements.
F- 3
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
CONSOLIDATED
STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT) FOR THE YEARS ENDED JUNE 30, 2026 AND 2025
No. of Shares
Value
No. of Shares
Value
No. of Shares
Value
No. of Shares
Value
No. of Shares
Value
Paid-in Capital
Accumulated Deficit
Comprehensive Income
Treasury Stock
Equity (Deficit)
Preferred Stock
Common Stock
Accumulated
Total
Series A
Series B
Series C
Common Stock
Issuable
Additional
Other
Stockholders’
No. of Shares
Value
No. of Shares
Value
No. of Shares
Value
No. of Shares
Value
No. of Shares
Value
Paid-in Capital
Accumulated Deficit
Comprehensive Income
Treasury Stock
Equity (Deficit)
Balance at June 30, 2024
-
$ -
1
$ -
-
$ -
319
$ -
-
$ -
$ 61,696,057
$ ( 66,698,220 )
$ 1,269,581
$ ( 46,477 )
$ ( 3,779,059 )
Issuance of common stock for conversion of convertible debt, conversion fees and accrued interest
-
-
-
-
-
-
353
-
-
-
176,375
-
-
-
176,375
Issuance of common stock for services rendered
-
-
-
-
-
-
342,230
342
-
-
51,347,658
-
-
-
51,348,000
Issuance of common stock for prepaid services
-
-
-
-
-
-
81,000
81
-
-
23,881,029
-
-
-
23,881,110
Issuance of common stock and common stock issuable related to debt exchange agreement
-
-
-
-
-
-
4,440
5
310
-
1,143,496
-
-
-
1,143,501
Issuance of common stock related to warrant exchange agreement
-
-
-
-
-
-
36,000
36
-
-
( 36 )
-
-
-
-
Reclassification of put premium upon debt conversion
-
-
-
-
-
-
-
-
-
-
10,229
-
-
-
10,229
Fractional shares due to reverse split
-
-
-
-
-
-
129
-
-
-
-
-
-
-
-
Foreign currency translation gain
-
-
-
-
-
-
-
-
-
-
-
-
49,336
-
49,336
Net loss for the fiscal year ended June 30, 2025
-
-
-
-
-
-
-
-
-
-
-
( 58,923,300 )
-
-
( 58,923,300 )
Balance at June 30, 2025
-
-
1
-
-
-
464,471
464
310
-
138,254,808
( 125,621,520 )
1,318,917
( 46,477 )
13,906,192
Balance
-
-
1
-
-
-
464,471
464
310
-
138,254,808
( 125,621,520 )
1,318,917
( 46,477 )
13,906,192
Issuance of common stock for conversion of convertible debt, conversion fees and accrued interest
-
-
-
-
-
-
80,737
81
-
-
703,361
-
-
-
703,442
Issuance of common stock for cash
-
-
-
-
-
-
40,000
40
-
-
3,314,418
-
-
-
3,314,458
Issuance of common stock for conversion of Series C preferred stock
-
-
-
-
( 200 )
( 2 )
1,368,451
1,368
436,340
436
( 1,802 )
-
-
-
-
Common stock issuable for services and prepaid services
-
-
-
-
-
-
1,341,203
1,341
-
-
6,042,407
-
-
-
6,043,748
Issuance of common stock related to debt exchange agreement
-
-
-
-
-
-
15,792
16
-
-
199,984
-
-
-
200,000
Issuance of Series C Preferred stock upon exercise of Series C warrants
-
-
-
-
300
3
-
-
2,999,997
-
-
-
3,000,000
Common stock issuable in connection with settlement agreement
-
-
-
-
-
-
-
-
51,289
51
74,949
-
-
-
75,000
Reclassification of put premium upon debt conversion
-
-
-
-
-
-
-
-
-
-
114,399
-
-
-
114,399
Reclassification of warrant liability into equity upon exercise of Series C warrants
-
-
-
-
-
-
-
-
-
-
8,925
-
-
-
8,925
Reclassification of warrant liability into equity upon amendment of Series C Preferred designation
-
-
-
-
-
-
-
-
-
-
973,115
-
-
-
973,115
Issuance of the initial preferred shares and was later reclassified from temporary equity into permanent equity upon amendment of Series C Preferred designation
-
-
-
-
100
1
-
-
-
-
999,999
-
-
-
1,000,000
Deemed dividend upon issuance of Series C Preferred stock initially recorded as temporary equity
-
-
-
-
-
-
-
-
-
-
( 932,246
)
-
-
-
( 932,246 )
Fractional shares due to reverse split
-
-
-
-
-
-
173
-
-
-
-
-
-
-
-
Foreign currency translation loss
-
-
-
-
-
-
-
-
-
-
-
-
( 142,662 )
-
( 142,662 )
Net loss for the fiscal year ended June 30, 2026
-
-
-
-
-
-
-
-
-
-
-
( 18,862,710 )
-
-
( 18,862,710 )
Balance at June 30, 2026
-
$ -
1
$ -
200
$ 2
3,310,827
$ 3,310
487,939
$ 487
$ 152,752,314
$ ( 144,484,230 )
$ 1,176,255
$ ( 46,477 )
$ 9,401,661
Balance
-
$ -
1
$ -
200
$ 2
3,310,827
$ 3,310
487,939
$ 487
$ 152,752,314
$ ( 144,484,230 )
$ 1,176,255
$ ( 46,477 )
$ 9,401,661
The accompanying notes are an integral part of these consolidated financial statements.
F- 4
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
2026
2025
For the years ended June 30,
2026
2025
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss
$ ( 18,862,710 )
$ ( 58,923,300 )
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:
Issuance of common stock for services
4,993,748
51,348,000
Stock based settlement
75,000
-
Amortization of prepaid stock based expenses
8,498,492
4,621,230
Foreign currency transaction loss (gain)
( 32,152 )
89,243
Depreciation expense
997
-
Amortization of debt discounts
210,076
303,563
Amortization of right-of-use assets
21,706
20,187
Change in fair value of derivative liabilities
( 13,709 )
( 212,450 )
Change in fair value of warrant liability
99,695
-
Derivative expense
-
333,596
Loss (gain) on extinguishment of debt, net
( 133,071 )
871,032
Non-cash interest expense
6,781
5,519
Accretion of put premium
37,450
-
Changes in Assets and Liabilities:
GST receivable
( 8,117 )
( 2,405 )
Prepaid expenses
( 41,121 )
1,379
Other current assets
( 33,471 )
-
Accounts payable
( 183,012 )
187,732
Employee benefit liability
51,476
40,184
Accrued expenses and other payables
( 401,049 )
677,889
Accrued interest
44,545
255,155
Operating lease liability
( 14,189 )
( 21,722 )
NET CASH USED IN OPERATING ACTIVITIES
( 5,682,635 )
( 405,168 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of equipment
( 4,933 )
-
NET CASH USED IN INVESTING ACTIVITIES
( 4,933 )
-
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from convertible promissory notes, net of original issue discounts and issue costs
100,000
222,500
Proceeds from issuance of the initial preferred shares of Series C Preferred stock, net of issuance cost included as temporary equity
950,099
-
Proceeds from exercise of Series C warrants
3,000,000
-
Repayment of convertible notes
( 203,350 )
( 8,000 )
Repayment of notes
( 671,777 )
( 122,788 )
Repayment of loans payable - related party
( 185,381 )
-
Proceeds from the sale of common stock, net of offering costs
3,314,458
-
Proceeds from note payable
75,000
320,000
Proceeds from loans payable - related parties
78,249
343,700
Deferred offering costs
-
( 264,656 )
NET CASH PROVIDED BY FINANCING ACTIVITIES
6,457,298
490,756
Effect of exchange rate changes on cash
50,188
( 94,585 )
NET INCREASE (DECREASE) IN CASH
819,918
( 8,997 )
CASH AT BEGINNING OF YEAR
12,088
21,085
CASH AT END OF YEAR
$ 832,006
$ 12,088
Supplemental Disclosure of Cash Flow Information
Cash paid during the year:
Interest
$ 131,687
$ 30,715
Income Tax
$ -
$ -
Supplemental Disclosure of Non-Cash Investing and Financing Activities
Reduction of put premium related to conversions of convertible notes
$ 114,399
$ 10,229
Conversion of convertible notes and accrued interest to common stock
$ 476,335
$ 79,686
Settlement of accounts payable for shares of common stock
$ -
$ 129,354
Settlement of loans to former director for shares of common stock
$ -
$ 74,395
Settlement of loans payable including accrued interest for shares of common stock
$ 125,765
$ 86,248
Deferred offering cost charged to additional paid in capital upon closing of offering
$ 291,773
$ -
Issuance of common stock related to debt exchange agreement
$ 125,765
$ -
Debt discounts related to derivative liability
$ -
$ 222,500
Operating lease right-of-use asset and operating lease liability pursuant to ASC 842
$ -
$ 62,126
Issuance of common stock and common stock issuable for prepaid services (net of amortized portion)
$ 885,554
$ 19,259,880
Deemed dividend related to Series C Preferred Stock
$ 932,246
$ -
Reclassification of warrant liability into equity upon conversions and reclassifications
$ 982,040
$ -
Reclassification of temporary equity into permanent equity upon amendment of Series C Preferred designation
$ 1,000,000
$ -
The accompanying notes are an integral part of these consolidated financial statements.
F- 5
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
NOTE
1 – NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING AND REPORTING POLICIES
Nature
of Operations
Propanc
Biopharma, Inc. (the “Company,” “we,” “us” or “our”) is based in Camberwell, Victoria
Australia. Since its inception, substantially all of the operations of the Company have been focused on the development of new cancer
treatments targeting high-risk patients, particularly cancer survivors, who need a follow-up, non-toxic, long-term therapy designed to
prevent the cancer from returning and spreading. The Company anticipates establishing global markets for its technologies. Our lead product
candidate, which we refer to as PRP, is an enhanced pro-enzyme formulation designed to enhance the anti-cancer effects of multiple enzymes
acting synergistically. It is currently in the preclinical phase of development.
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 the Company, all of the outstanding
shares of Propanc PTY LTD were acquired on a one-for-one basis by Propanc Health Group Corporation, with Propanc PTY LTD becoming a wholly-owned
subsidiary of the Company.
On
July 22, 2016, the Company formed another wholly-owned subsidiary, Propanc (UK) Limited under the laws of England and Wales for the purpose
of submitting an orphan drug application to the European Medicines Agency as a small and medium-sized enterprise. As of June 30, 2026,
there has been no activity within this entity.
Effective
April 20, 2017, the Company changed its name to “Propanc Biopharma, Inc.” to reflect the Company’s stage of operations
and development better.
In
July 2020, a world-first patent was granted in Australia for the cancer treatment method patent family. Presently, there are 85 granted,
allowed, or accepted patents and 4 provisional patents filed, or under examination in key global jurisdictions relating to the use of
proenzymes against solid tumors, covering the lead product candidate PRP.
The
Company hopes to capture and protect additional patentable subject matter based on the Company’s field of technology relating to
pharmaceutical compositions of proenzymes for treating cancer by filing additional patent applications as it advances its lead product
candidate, PRP, through various stages of development.
In
March 2026, 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 March 2026 and the Company’s Board of Directors approving such actions as are necessary for the
Company to proceed 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 twenty-five pre-split shares (1:25) (the “Reverse Stock Split”). The Reverse Stock
Split became effective as of May 18, 2026. 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.
Principles
of Consolidation
The
consolidated financial statements include the accounts of Propanc Biopharma, Inc., the parent entity, and its wholly owned subsidiary,
Propanc PTY LTD. All inter-company balances and transactions have been eliminated in consolidation. Propanc (UK) Limited was an inactive
wholly owned subsidiary through June 30, 2026 and remains inactive.
Use
of Estimates
The
preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial
statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates.
Significant estimates in the accompanying consolidated financial statements include the estimates of useful lives of long-lived assets,
valuation of the collectability of a refundable advance deposit, present value of the operating lease liability and related right-of-use
asset, valuation of derivatives, valuation of convertible preferred stock, valuation of warrant liability, valuation of equity based
instruments issued for other than cash, the valuation allowance on deferred tax assets and foreign currency translation due to certain
average exchange rates applied in lieu of spot rates on transaction dates.
F- 6
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
Foreign
Currency Translation and Other Comprehensive Income (Loss)
The
Company’s wholly-owned subsidiary’s functional currency is the Australian dollar (AUD). For financial reporting purposes,
the Australian dollar has been translated into the Company’s reporting currency, which is the United States dollar ($) and/or (USD).
Assets and liabilities are translated at the exchange rate in effect at the balance sheet date. Revenues and expenses are translated
at the average rate of exchange prevailing during the reporting period. Equity transactions are translated at each historical transaction
date spot rate. Translation adjustments arising from the use of different exchange rates from period to period are included as a component
of stockholders’ equity (deficit) as “Accumulated other comprehensive income (loss).” Gains and losses resulting from
foreign currency translations are included in the statements of operations and comprehensive income (loss) as a component of other comprehensive
income (loss). There have been no significant fluctuations in the exchange rate for the conversion of Australian dollars to USD after
the balance sheet date.
Other
Comprehensive Income (Loss) for all periods presented includes only foreign currency translation gains (losses).
Assets
and liabilities denominated in foreign currencies are translated into the functional currency at the exchange rates prevailing at the
consolidated balance sheet date with any transaction gains and losses that arise from exchange rate fluctuations on transactions denominated
in a currency other than the functional currency included in the consolidated results of operations as incurred. Effective fiscal year
2021, the parent company determined that the intercompany loans will not be repaid in the foreseeable future and thus, per Accounting
Standards Codification (“ASC”) 830-20-35-3, gains and losses from measuring the intercompany balances are recorded within
cumulative translation adjustment, a component of accumulated other comprehensive income (loss). As of June 30, 2026 and 2025, the Company
recognized a cumulative exchange gain (loss) of approximately $ 1,077,000 and ($ 316,000 ), respectively, on intercompany loans made by
the parent to the subsidiary that have not been repaid as of June 30, 2026, which is included as a component of accumulated other comprehensive
income on the accompanying consolidated balance sheets.
As
of June 30, 2026 and 2025, the exchange rates used to translate amounts in Australian dollars into USD for the purposes of preparing
the consolidated financial statements were as follows:
SCHEDULE OF TRANSACTION EXCHANGE RATES
June 30, 2026
June 30, 2025
Exchange rate on balance sheet dates
USD : AUD exchange rate
0.6912
0.6571
Average exchange rate for the period
USD : AUD exchange rate
0.6771
0.6468
Change
in Accumulated Other Comprehensive Income (Loss) by component during the years ended June 30, 2026 and 2025 were as follows:
SCHEDULE OF ACCUMULATED OTHER COMPREHENSIVE INCOME
Foreign
Currency Items
Beginning balance, June 30, 2024
$ 1,269,581
Foreign currency translation gain
49,336
Balance, June 30, 2025
1,318,917
Foreign currency translation loss
( 142,662 )
Ending balance, June 30, 2026
$ 1,176,255
Fair
Value of Financial Instruments and Fair Value Measurements
The
Company measures its financial assets and liabilities in accordance with US GAAP. For certain financial instruments, including cash and
cash equivalents, receivables, accounts payable and accrued liabilities, the carrying amounts approximate fair value due to their short
maturities. Amounts recorded for notes payable, net of discount, and loans payable also approximate fair value because current interest
rates available for debt with similar terms and maturities are substantially the same.
The
Company follows accounting guidance for financial assets and liabilities. This standard defines fair value, provides guidance for measuring
fair value and requires certain disclosures. This standard does not require any new fair value measurements but rather applies to all
other accounting pronouncements that require or permit fair value measurements. This guidance does not apply to measurements related
to share-based payments. This guidance discusses valuation techniques, such as the market approach (comparable market prices), the income
approach (present value of future income or cash flow), and the cost approach (cost to replace the service capacity of an asset or replacement
cost).
F- 7
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
The
guidance utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad
levels. The following is a brief description of those three levels:
Level
1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.
Level
2: Inputs, other than quoted prices that are observable, either directly or indirectly. These include quoted prices for similar assets
or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.
Level
3: Unobservable inputs in which little or no market data exists, therefore developed using estimates and assumptions developed by us,
which reflect those that a market participant would use.
Also
see Note 12 - Derivative Financial Instruments and Fair Value Measurements.
Cash
and Cash Equivalents
Cash
and cash equivalents include cash on hand and at banks, short-term deposits with an original maturity of three months or less with financial
institutions, and bank overdrafts. Bank overdrafts, as applicable, are reflected as a current liability on the balance sheets. There
were no cash equivalents as of June 30, 2026 and 2025.
Prepaid
expenses
Prepaid
expenses – current portion and long-term portion of $ 7,661,967 and $ 4,190,543 , respectively, at June 30, 2026, consist primarily
of costs paid for future services which will occur between 6 months to three years. Prepaid expenses – current portion and long-term
portion of $ 8,334,046 and $ 10,925,835 , respectively, at June 30, 2025, consist primarily of costs paid for future services which will
occur between 6 months 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.
Deferred
Offering Costs
The
Company complies with the requirements of ASC 340, Other Assets and Deferred Costs, with regards to offering costs. Prior to the completion
of an offering, offering costs are capitalized and consist principally of professional, underwriting and other expenses incurred through
the balance sheet date that are directly related to the Company’s proposed public offering. The deferred offering costs are
charged to additional paid-in capital or as a discount to debt, as applicable, upon the completion of an offering or to expense if the
offering is not completed. As of June 30, 2026 and 2025 the Company had recorded $ 0 and $ 291,773 in deferred offering costs, respectively.
Property
and Equipment
Property
and equipment are stated at cost, net of accumulated depreciation. Expenditures for maintenance and repairs are expensed as incurred;
additions, renewals, and betterments are capitalized. When property and equipment are retired or otherwise disposed of, the related cost
and accumulated depreciation are removed from the respective accounts, and any gain or loss is included in operations. Depreciation of
property and equipment is provided using the straight line method. The depreciable amount is the cost less its residual value.
The
estimated useful lives are as follows:
SCHEDULE OF PROPERTY AND EQUIPMENT ESTIMATED USEFUL LIVES
Machinery and equipment
- 5 years
Furniture
- 7 years
Patents
Patents
are stated at cost and amortized on a straight-line basis over the estimated future periods if and once the patent has been granted by
a regulatory agency. However, the Company will expense any patent costs as long as we are in the startup stage. Accordingly, as the Company’s
products are not currently approved for market, all patent costs incurred from 2013 through June 30, 2026 were expensed immediately.
This practice of expensing patent costs immediately ends when a product receives market authorization from a government regulatory agency.
F- 8
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
Impairment
of Long-Lived Assets
In
accordance with ASC 360-10, “Long-lived assets,” which include property and equipment and intangible assets, are reviewed
for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability
of long-lived assets to be held and used is measured by a comparison of the carrying amount of an asset to the estimated undiscounted
future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated undiscounted future
cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the
assets. Fair value is generally determined using the asset’s expected future discounted cash flows or market value, if readily
determinable.
Employee
Benefit/Liability
Liabilities
arising in respect of wages and salaries, accumulated annual leave, accumulated long service leave and any other employee benefits expected
to be settled within twelve months of the reporting date are measured based on the employee’s remuneration rates applicable at
the reporting date. All other employee benefit liabilities are measured at the present value of the estimated future cash outflow to
be made in respect of services provided by employees up to the reporting date. All employee liabilities are owed within the next twelve
months.
Australian
Goods and Services Tax (“GST”)
Revenues,
expenses and balance sheet items are recognized net of the amount of GST, except payable and receivable balances which are shown inclusive
of GST. The GST incurred is payable on revenues to, and recoverable on purchases from, the Australian Taxation Office.
Cash
flows are presented in the statements of cash flow on a gross basis, except for the GST component of investing and financing activities,
which are disclosed as operating cash flows.
As
of June 30, 2026 and 2025, the Company was owed $ 13,694 and $ 5,302 , respectively, from the Australian Taxation Office. These amounts
were fully collected subsequent to the consolidated balance sheet reporting dates.
Derivative
Instruments
ASC
Topic 815, Derivatives and Hedging (“ASC Topic 815”), 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, the Company records the fair value of the conversion shares, removes the fair value of the related derivative liability, removes
any discounts and records a net gain or loss on debt extinguishment.
Convertible
Notes With Variable Conversion Options
The
Company has entered into convertible notes, some of which contain variable conversion options, whereby the outstanding principal and
accrued interest may be converted, by the holder, into shares of the Company’s common stock, par value $ 0.001
per share (“common stock”) at a fixed discount
to the price of the common stock at or around the time of conversion. The Company treats these convertible notes as stock settled debt
under ASC 480, “ Distinguishing Liabilities from Equity ” and measures the fair value of the notes at the time of issuance,
which is the result of the share price discount at the time of conversion and records the put premium as interest expense.
Warrant
Liability
The Company accounted for the Series C warrants issued in November 2025, in accordance with the guidance contained
in ASC 815 “Derivatives and Hedging” whereby under that provision these warrants do not meet the criteria for equity treatment
and must be recorded as a liability. Accordingly, the Company classifies these warrant instruments as liabilities at fair value and adjusts
the instruments to fair value at each reporting period. This liability is re-measured at each balance sheet date until the warrants are
exercised or expire, and any change in fair value will be recognized in the Company’s statement of operations. The fair value of
these warrants is estimated using a Monte Carlo simulation model. Such warrant classification is also subject to re-evaluation at each
reporting period (see Note 8 – Series C Warrants).
Series C Preferred
Stock Subject to Possible Redemption
The Company accounted
for its Series C Convertible Preferred Stock subject to possible redemption in accordance with the guidance in ASC Topic 480 “Distinguishing
Liabilities from Equity.” Conditionally redeemable Series C Preferred stock that features mandatory redemption rights not solely
within the Company’s control is classified as temporary equity. The Company’s Series C Preferred stock features certain redemption
rights that are considered to be outside of the Company’s control and subject to occurrence of uncertain future events. Accordingly,
Series C preferred stock subject to possible redemption was presented at redemption value as temporary equity, outside of the stockholders’
equity section of the Company’s consolidated balance sheets (see Note 8).
Income
Taxes
The
Company is governed by Australia and United States income tax laws, which are administered by the Australian Taxation Office and the
United States Internal Revenue Service, respectively. The Company follows ASC 740 “ Accounting for Income Taxes ,” when
accounting for income taxes, which requires an asset and liability approach to financial accounting and reporting for income taxes. Deferred
income tax assets and liabilities are computed annually for temporary differences between the financial statements and tax bases of assets
and liabilities that will result in taxable or deductible amounts in the future based on enacted tax laws and rates applicable to the
periods in which the differences are expected to affect taxable income. Valuation allowances are established when necessary to reduce
deferred tax assets to the amount expected to be realized. Income tax expense is the tax payable or refundable for the period plus or
minus the change during the period in deferred tax assets and liabilities.
The
Company follows ASC 740, Sections 25 through 60, “ Accounting for Uncertainty in Income Taxes .” These sections provide
detailed guidance for the financial statement recognition, measurement and disclosure of uncertain tax positions recognized in the financial
statements. Tax positions must meet a “more-likely-than-not” recognition threshold at the effective date to be recognized
upon the adoption of ASC 740 and in subsequent periods.
F- 9
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
Research
and Development Costs and Tax Credits
In
accordance with ASC 730-10, “Research and Development-Overall,” research and development costs are expensed when incurred.
Total research and development costs for the years ended June 30, 2026 and 2025 were $ 625,477 and $ 223,721 , respectively.
The
Company may apply for research and development tax concessions with the Australian Taxation Office on an annual basis. Although the amount
is possible to estimate at year end, the Australian Taxation Office may reject or materially alter the claim amount. Accordingly, the
Company does not recognize the benefit of the claim amount until cash receipt since collectability is not certain until such time. The
tax concession is a refundable credit. If the Company has net income, then the Company can receive the credit which reduces its income
tax liability. If the Company has net losses, then the Company may still receive a cash payment for the credit, however, the Company’s
net operating loss carryforwards are reduced by the gross equivalent loss that would produce the credit amount when the income tax rate
is applied to that gross amount. The concession is recognized as a tax benefit, in operations, upon receipt.
The
Company applies for research and development tax credit to the Australian Taxation Office. During each of the fiscal years ended June
30, 2026 and 2025, the Company received research and development tax credit in the amount of $ 0 . The Company will submit its request
for the refundable credit covering the period for the year ended June 30, 2026 and is subject to approval.
Stock
Based Compensation
The
Company records stock-based compensation in accordance with ASC 718, “ Stock Compensation ”. ASC 718 requires the fair
value of all stock-based employee compensation awarded to employees to be recorded as an expense over the shorter of the service period
or the vesting period. The Company values employee and non-employee stock-based compensation at fair value using the Black-Scholes Option
Pricing Model.
The
Company adopted ASU 2018-07 and accounts for non-employee share-based awards in accordance with the measurement and recognition criteria
of ASC 718 and recognizes the fair value of such awards over the service period. The Company used the modified prospective method of
adoption.
Revenue
Recognition
The
Company applies ASC Topic 606, Revenue from Contracts with Customers (“ASC 606”). ASC 606 establishes a single comprehensive
model for entities to use in accounting for revenue arising from contracts with customers and supersedes most of the existing revenue
recognition guidance. This standard requires an entity to recognize revenue to depict the transfer of promised goods or services to customers
in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services and also
requires certain additional disclosures. Subject to these criteria, the Company intends to recognize revenue relating to royalties on
product sales in the period in which the sale occurs and the royalty term has begun.
Legal
Expenses
All
legal costs for litigation are charged to expense as incurred.
Leases
The
Company follows ASC Topic 842, Leases (Topic 842) and applies the package of practical expedients, which permit it not to reassess under
the new standard its prior conclusions about lease identification, lease classification and initial direct costs. In addition, the Company
elected not to apply ASC Topic 842 to arrangements with lease terms of 12 months or less. Operating lease right of use assets (“ROU”)
represents the right to use the leased asset for the lease term and operating lease liabilities are recognized based on the present value
of future minimum lease payments over the lease term at commencement date. As most leases do not provide an implicit rate, the Company
uses an incremental borrowing rate based on the information available at the adoption date in determining the present value of future
payments. Lease expense for minimum lease payments is amortized on a straight-line basis over the lease term and is included in general
and administrative expenses.
F- 10
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
Basic
and Diluted Net Loss Per Common Share
Basic
net loss per share is computed by dividing the net loss by the weighted average number of common shares outstanding during the period.
Diluted net loss per common share is computed by dividing the net loss by the weighted average number of common shares outstanding for
the period and, if dilutive, potential common shares outstanding during the period. Potentially dilutive securities consist of the incremental
common shares issuable upon exercise of common stock equivalents such as stock options, warrants and convertible debt instruments. Potentially
dilutive securities are excluded from the computation if their effect is anti-dilutive. As a result, the basic and diluted per share
amounts for all periods presented are identical. Each holder of the convertible notes has agreed to a 4.99% beneficial ownership conversion
limitation (subject to certain noteholders’ ability to increase such limitation to 9.99% upon 60 days’ notice to the Company),
and each note may not be converted during the first six-month period from the date of issuance. The Company’s CEO holds Series
B Preferred Stock that, when combined, confers upon him a majority vote, including regarding authorization of additional common shares
and/or the authorization of a reverse split the stock as considered necessary. Such securities are considered dilutive securities which
were excluded from the computation since the effect is anti-dilutive.
SCHEDULE OF ANTI-DILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF EARNINGS
June 30, 2026
June 30, 2025
Warrants with no designations
1,210
10
Series C Preferred Stock Warrants
86,877,828
-
Convertible Series C Preferred stock
1,809,955
-
Convertible Debt
-
7,596
Total
88,688,993
7,606
Segment
Reporting
The
Company uses “the management approach” in determining reportable operating segments. Operating segments are defined as components
of an entity where discrete financial information is evaluated regularly by the chief operating decision maker (“CODM”).
The management approach considers the internal organization and reporting used by the Company’s CODM for making operating decisions
and assessing performance as the source for determining the Company’s reportable segments. All activities are related to the development
of cancer treatment and the Company has not commenced commercial operations or generated revenues to date. All activities are related
to the development of the cancer treatment and the Company has not commenced commercial operations or generated revenues to date. The
CODM is the chief executive officer of the Company, who reviews operating results and utilizes consolidated financial information, including
operating expenses, operating loss, and net loss as reported on the consolidated statements of operations, to make decisions about operating
decisions, allocate resources and assess performance for the entire Company. Consolidated net loss is our segment’s primary measure
of loss. The measure of segment assets is reported on the consolidated balance sheets as total consolidated assets. The single
segment constitutes all the consolidated entity, and the accompanying consolidated financial statements and the notes to the accompanying
consolidated financial statements are representative of such amounts. For the years ended June 30, 2026 and 2025, the Company operates
in one operating segment.
Reclassifications
Certain
prior period amounts have been reclassified to conform to the current period presentation. The reclassified amounts have no impact on
the Company’s previously reported financial position or results of operations and relates to the presentation of $ 23,296,390 compensation
and related taxes and $ 33,622,510 professional and consulting expenses being reclassified out of administration expenses and shown separately
on the consolidated statements of operations for the year ended June 30, 2025.
Recent
Accounting Pronouncements
We
have reviewed the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”)
accounting pronouncements and interpretations thereof that have effectiveness dates during the periods reported and in future periods.
We have carefully considered the new pronouncements that alter previous generally accepted accounting principles and do not believe that
any new or modified principles will have a material impact on the Company’s reported financial position or operations in the near
term with the exception of those disclosed below. The applicability of any standard is subject to formal review of the Company’s
financial management.
On
November 4, 2024 the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses (DISE) requiring additional disclosure
of the nature of expenses included in the income statement in response to longstanding requests from investors for more information about
an entity’s expenses. This standard requires disclosures about specific types of expenses included in the expense captions presented
on the face of the income statement as well as disclosures about selling expenses. ASU 2024-03 applies to all public business entities
(PBEs) and is effective for annual reporting periods beginning after December 15, 2026 and interim reporting periods within annual reporting
periods beginning after December 15, 2027. The requirements will be applied prospectively with the option for retrospective application.
Early adoption is permitted. The Company is currently evaluating the impact the adoption of ASU 2024-03 may have on the Company’s
consolidated financial statements.
F- 11
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
On
December 8, 2025, the FASB issued ASU 2025-11 – Interim Reporting (“ASU 2025-11”) which is intended to improve
the navigability of the guidance in ASC 270, Interim Reporting, and clarify when it applies. Under the amendments, an entity is
subject to ASC 270 if it provides interim financial statements and notes in accordance with GAAP. ASU 2025-11 also addresses the form
and content of such financial statements, interim disclosures requirements, and establishes a principle under which an entity must disclose
events since the end of the last annual reporting period that have a material impact on the entity. ASU 2025-11 is effective for interim
reporting periods within annual reporting periods beginning after December 15, 2027 and early adoption is permitted. The Company is currently
evaluating the impact the adoption of ASU 2025-11 may have on the Company’s consolidated financial statements.
On
December 17, 2025, the FASB issued ASU 2025-12, Codification Improvements. The amendments in this update are to make other incremental
improvements to GAAP and facilitate codification updates for a broad range of Topics arising from technical corrections, unintended application
of the codification, clarifications, and other minor improvements. The resulting amendments are collectively referred to as Codification
improvements. ASU 2025-12 is effective for all entities for annual reporting periods beginning after December 15, 2026, and interim reporting
periods within those annual reporting periods. The Company is currently evaluating the impact the adoption of ASU 2025-12 may have on
the Company’s consolidated financial statements.
NOTE
2 – GOING CONCERN
The
accompanying consolidated financial statements have been prepared in conformity with US GAAP, which contemplate continuation of the Company
as a going concern. For the fiscal year ended June 30, 2026, the Company had no revenues, had a net loss of $ 18,862,710 and had net cash
used in operations of $ 5,682,635 . Additionally, as of June 30, 2026, the Company had accumulated deficit of $ 144,484,230 . It is management’s
opinion that these conditions raise substantial doubt about the Company’s ability to continue as a going concern for a period of
at least twelve months from the date of this filing.
The
consolidated financial statements do not include any adjustments to reflect the possible future effect on the recoverability and classification
of assets or the amounts and classifications of liabilities that may result from the outcome of this uncertainty.
On
August 18, 2025, the Company sold 40,000 shares of common stock for total gross proceeds of $ 4,000,000 . After deducting the underwriting
commissions and offering expenses, the Company received net proceeds of approximately $ 3.3 million (see Note 8). Additionally, on November
4, 2025, the Company sold 100 shares of Series C Preferred Stock of the Company and Warrants to purchase up to an additional 9,900 shares
of Series C Preferred Stock, at an exercise price of $ 10,000 per Warrant share in exchange for cash payment of $ 1,000,099 to the Company
before deducting offering cost (see Note 8). Additionally, the Company received proceeds of $ 3,000,000 from the exercise of Series C
warrants.
Successful
completion of the Company’s development program and, ultimately, the attainment of profitable operations are dependent upon future
events, including obtaining adequate financing to fulfill its development activities, acceptance of the Company’s patent applications,
obtaining additional sources of suitable and adequate financing and ultimately achieving a level of sales adequate to support the Company’s
cost structure and business plan. The Company’s ability to continue as a going concern is also dependent on its ability to further
develop and execute on its business plan. However, there can be no assurances that any or all of these endeavors will be successful.
NOTE
3 – PROPERTY AND EQUIPMENT
Property
and equipment consist of the following as of June 30:
SCHEDULE
OF PROPERTY PLANT AND EQUIPMENT
2026
2025
Office equipment at cost
$ 31,312
$ 25,078
Less: Accumulated depreciation
( 27,397 )
( 25,078 )
Total property, plant, and equipment
$ 3,915
$ -
Depreciation
expense for the years ended June 30, 2026 and 2025 was $ 997 and $ 0 , respectively.
F- 12
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
NOTE
4 – DUE TO AND LOANS FROM FORMER DIRECTOR - RELATED PARTY
Due
to former director – related party
Due
to former director – related party represented unsecured advances made primarily by a former director for operating expenses on
behalf of the Company, such as intellectual property and formation expenses. The expenses were paid for on behalf of the Company and
were due upon demand. The Company was not charged interest under these advances. The total amount owed to the former director at June
30, 2026 and 2025 were $ 0 for both periods. On January 23, 2025, the Company entered into a Debt Exchange Agreement (“the Debt
Exchange”) with the former director (see below) to settle such debt.
Loan
from Former Director - Related Party
Loan
from the Company’s former director at June 30, 2026 and 2025 were $ 0 for both periods. The loan bore no interest and was payable
on demand.
On
January 23, 2025, the Company entered into a Debt Exchange with the former director and issued 1,200 shares of common stock in exchange
for the total outstanding loans of $ 74,395 . Those shares were valued at approximately $ 325 per share or $ 375,000 , being the closing price
of the stock on the date of grant to the former director. 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 year ended June 30, 2025.
NOTE
5 – LOANS
Loans
payable - Related Party
Between
November 2023 and May 2024, an institutional investor affiliated with one of our directors, Josef Zelinger, loaned the Company an aggregate
of $ 71,629 . Additionally, in August 2024, the same affiliated institutional investor loaned the Company an amount of $ 85,000 AUD ($ 57,639
USD). These loans are payable on demand and were non-interest bearing. In September 2025, the Company agreed to pay interest of 12 % per
annum beginning from the funding date of these loans. The Company repaid $ 16,428 USD including additional interest expense of $ 4,805
USD on February 12, 2026. Additionally, the Company repaid $ 16,188 USD including interest expense of $ 4,793 USD on April 28, 2026.
Effective
August 1, 2024, the Company entered and closed a loan agreement with an institutional investor affiliated with one of our directors,
Josef Zelinger, pursuant to which the investor loaned the Company an aggregate principal amount of $ 150,000 AUD ($ 98,060 USD). The Company
used the net proceeds for general working capital purposes. The maturity date of the loan is November 1, 2024 , or sooner at the discretion
of the Company, and the loan bears an interest rate of 12 % per annum and default interest rate of 18 % per annum. The Company has the
right to prepay in full at any time with no prepayment penalty. By mutual consent the amount can be repaid via the issuance of common
stock of the Company (upon uplisting on NASDAQ) and the strike price shall be at a 35 % discount to lowest daily balance of the five preceding
trading days. Such loan is past due and currently in default.
Between
November 2024 and December 2024, an institutional investor affiliated with one of our directors, Josef Zelinger, loaned the Company an
aggregate of $ 15,000 AUD ($ 9,731 USD). These loans bear no interest and are payable on demand. The Company repaid $ 12,000 AUD ($ 7,774
USD) of this loan on August 19, 2025. In September 2025, the Company agreed to pay interest of 12 % per annum beginning from the funding
date of these loans. The Company repaid the remaining balance of $ 3,000 AUD ($ 1,957 USD) including additional interest expense of $ 319
USD on February 12, 2026.
Effective
December 3, 2024, the Company entered and closed a loan agreement with an institutional investor affiliated with one of our directors,
Josef Zelinger, pursuant to which the investor loaned the Company an aggregate principal amount of $ 175,000 AUD ($ 113,485 USD). The Company
used the net proceeds for general working capital purposes. The term of the loan is four months or less (to be determined at the discretion
of the Company), with $ 70,000 AUD was due on February 28, 2025 , and $ 105,000 AUD was due on April 2, 2025. The loan bears an interest
rate of 12 % per annum and default interest rate of 18 % per annum. Such loan is past due and currently in default.
In
January 2025, an institutional investor affiliated with one of our directors, Josef Zelinger, loaned the Company an aggregate of $ 25,000
AUD ($ 15,485 USD). This loan bore no interest and was payable on demand. The Company fully repaid $ 15,485 USD including additional interest
expense of $ 1,169 on August 19, 2025.
On
April 12, 2025, the Company entered into and closed a loan agreement with an institutional investor affiliated with one of our directors,
Josef Zelinger, pursuant to which the investor loaned the Company an aggregate principal amount of $ 63,188 AUD ($ 39,625 USD). The Company
used the net proceeds for general working capital purposes. The maturity date was on June 30, 2025 . The loan bore an interest rate of
12 % per annum and default interest rate of 18 % per annum. The Company fully repaid $ 39,625 USD including additional interest expense
of $ 1,818 on August 19, 2025.
F- 13
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
On
June 13, 2025, the Company entered into and closed a loan agreement with an institutional investor affiliated with one of our directors,
Josef Zelinger, pursuant to which the investor loaned the Company an aggregate principal amount of $ 15,000 AUD ($ 9,675 USD). The Company
used the net proceeds for general working capital purposes. The maturity date was on June 30, 2025 . The loan bore an interest rate of
12 % per annum and default interest rate of 18 % per annum. The Company fully repaid $ 9,675 USD including additional interest expense of
$ 257 on August 19, 2025.
Between
July 3, 2025 and August 14, 2025, an institutional investor affiliated with one of our directors, Josef Zelinger, loaned the Company
an aggregate of $ 120,000 AUD ($ 78,249 USD). These loans bore no interest and were payable on demand. The Company fully repaid these loans
on August 19, 2025.
On
July 5, 2023, the Company and an institutional investor affiliated with one of our directors, Josef Zelinger, entered into a letter agreement,
pursuant to which such investor loaned the Company an aggregate of $ 230,000 AUD ($ 153,256 USD). Pursuant to such agreement, the term
of such loan is three ( 3 ) years, ending on July 5, 2026, with an interest rate of 10 % to be paid monthly in arrears. In connection with
such loan, the Company issued 10 warrants to purchase common stock to such investor immediately exercisable at an initial exercise price
of $ 15,000 per share (subject to certain adjustments such as stock dividend, stock splits, subsequent right offering and pro-rata distribution)
with an expiry date of July 5, 2026 . The Company accounted for the 10 warrants issued with this loan payable as debt discount by using
the relative fair value method. The total debt discount which is equivalent to the relative fair value of the warrants of $ 141,084 was
based on a fair value determination using a Black-Scholes model with the following assumptions: stock price at valuation date of $ 178,500
based on the closing price of common stock at date of grant, exercise price of $ 15,000 , dividend yield of zero, expected term of 3.00 ,
a risk-free rate of 4.59 %, and expected volatility of 268 %. The debt discount shall be amortized over the term of this loan. A portion
of the proceeds of such loan were used to repay an outstanding balance of approximately $ 143,000 due on a convertible note held by a
third-party investor which had been in default. Amortization of debt discount for the years ended June 30, 2026 and 2025 was $ 46,985
for both periods. The total principal outstanding under this loan was $ 153,256 and remaining debt discount of $ 47,629 as of June 30,
2025 as reflected in the accompanying consolidated balance sheet as loan payable – long-term – related party, net of discount
of $ 105,627 . The total principal outstanding under this loan, net of discount was $ 152,612 ($ 153,256 principal and remaining unamortized
debt discount of $ 644 ) as of June 30, 2026 and has been reclassified as a short-term loan.
The
remaining balance of all the above loans payable – related parties, net of discount amounted to $ 460,809 and $ 415,329 as of June
30, 2026 and 2025, respectively. Accrued interest for all of the above loans payable – related parties as of June 30, 2026, and
2025 was $1 28,318 and $ 56,935 , respectively.
Loans
Payable
Effective
October 3, 2019, the Company entered into a securities purchase agreement with Crown Bridge Partners, LLC (“Crown
Bridge”), pursuant to which Crown Bridge purchased a convertible promissory note from the Company (the “Crown Bridge
Note”), which had a remaining principal balance of $ 0
and $ 65,280 as of June 30, 2026 and 2025, respectively. The maturity date of the Crown Bridge Note was October
3, 2020 and was past due. The Crown Bridge Note bore interest at a default interest rate of 15 %
per annum. In August 2022, the SEC filed a complaint against Crown Bridge due to its violation of Section 15(a)(1) of the Securities
Exchange Act of 1934, as amended (the “Exchange Act”). Crown Bridge agreed to surrender all conversion rights in its
currently held convertible notes, including the Crown Bridge Note. Consequently, during fiscal year 2023, the Company reclassified
the remaining principal balance of $ 65,280
from a convertible note into a loan payable which is the principal balance at June 30, 2025. The total accrued interest from this
loan amounted to $ 0 and $ 55,360
as of June 30, 2026 and 2025, respectively.
On
January 7, 2026, the Company entered into an Exchange Agreement with Crown Bridge and issued 15,792 shares of common stock in exchange
for the total outstanding balance of $ 65,280 and accrued interest of $ 60,484 . Those shares were valued at approximately $ 13 per share
or $ 200,000 , being the closing price of the stock on the date of grant, resulting in a loss on extinguishment of debt at the time of
exchange of $ 74,236 . Accordingly, the remaining principal balance and accrued interest at June 30, 2026 is $ 0 .
Loans
Payable - others
In
June 2024, the Company entered into loan agreements with two investors who loaned the Company an aggregate of $ 120,000 AUD ($ 79,811 USD).
The maturity dates of these loans were both in June 2025. These loans bore interest at a rate of 12 % per annum. On February 5, 2025,
the Company entered into a Debt Exchange Agreements with the two investors and issued an aggregate of 1,200 shares of common stock in
exchange for the total outstanding loan including accrued interest of $ 86,248 . Those shares were valued at $ 250 per share or $ 300,000 ,
being the closing price of the stock on the date of grant to the two investors. 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 year ended June 30, 2025.
As of June 30, 2025, the total balance of these loans amounted to $ 0 and accrued interest of $ 6,286 . The Company fully paid the accrued
interest of $ 6,286 on August 27, 2025.
F- 14
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
The
aggregate principal outstanding on the above loans was $ 0 and $ 65,280 as of June 30, 2026 and 2025, respectively.
Loans
in default
Loans
payable – related party for total principal amount of $ 211,545 and accrued interest of $ 59,658 , which includes interest accruing
at the default interest rate at 18 % with maturity dates between November 2024 and April 2025, were in default as of June 30, 2026.
NOTE
6 – NOTE PAYABLE AND CONVERTIBLE NOTES
The
Company’s promissory notes outstanding were as follows:
SCHEDULE OF PROMISSORY NOTES OUTSTANDING
June 30, 2026
June 30, 2025
Principal amounts of notes payable
$ -
$ 589,277
Unamortized discounts
-
( 45,965 )
Notes payable, net
$ -
$ 543,312
Promissory
Notes
On
August 15, 2023, the Company issued to an institutional investor (the “August 2023 Lender”) a 10 % original issue discount
promissory note (the “Promissory Note”) in consideration for $ 120,000 , which has a principal face amount of $ 132,000 , matured
on November 15, 2023 and accrued interest at a rate of 10 % per annum, and was increased to 18 % due to the event of a default. The Company
had the right to prepay the principal and accrued but unpaid interest due under the Promissory Note, together with any other amounts
that the Company may owe the August 2023 Lender under the terms of the Promissory Note, on or before September 14, 2023 at a 110% premium
of the face amount plus accrued and unpaid interest and any other amounts owed to the August 2023 Lender, which increases to (i) 120%
if prepaid after such date, but on or before October 14, 2023, and (ii) 130% if prepaid after October 14, 2023 (including on the maturity
date), unless the Company and the Lender agree to otherwise effect repayment. The Promissory Note contains certain customary events of
default set forth in the Promissory Note, including, among others, breach of covenants, representations or warranties, insolvency, bankruptcy,
liquidation and failure by the Company to pay the principal and interest due under the Promissory Note. On May 7, 2024, the August 2023
Lender notified the Company that the 130 % default repayment plus interest will be waived and shall extend the maturity of the Promissory
Note to September 30, 2024.
Effective
May 7, 2025, the Company entered into a Maturity Extension Agreement with the August 2023 Lender whereby the August 2023 Lender agreed
to extend the maturity date of the promissory note dated August 15, 2023 , which was amended on May 7, 2024 (the “Old Note”)
to June 15, 2025 and increasing the principal amount by a default penalty of $ 39,600 and adding accrued interest of $ 30,805 into the
principal amount thereby increasing the current principal amount to $ 202,405 . All other terms of the Old Note shall remain unchanged
and in full force and effect. As of June 30, 2025, the Promissory Note was in default.
On
May 7, 2025, the Company entered into a promissory note agreement with an institutional investor, pursuant to which the investor agreed
to purchase a promissory note from the Company in the aggregate principal amount of $ 90,000 , for a purchase price of $ 75,000 . Such note
is a non-convertible note. The maturity date of the note was on June 15, 2025 and bears interest at a rate of 10 % per annum and default
interest rate of 18 % per annum. Repayment of the note may occur as follows: (a) if the Company repaid this note on or before June 7,
2025, then Company shall pay investor in cash the sum of one hundred percent (100%) of the sum of the outstanding principal amount of
the note (the “Principal Amount”) at such time, all accrued interest unpaid at such time, and any other payment due; and
(b) if the Company repaid the note after June 7, 2025 and on or before July 7, 2025, then Company shall pay investor in cash the sum
of one hundred twenty percent (120%) of the sum of the outstanding Principal Amount at such time, all accrued interest unpaid at such
time, and any other payment due (the “Maximum Repayment Amount”) or (b) at such time as the Company and the investor may
agree to effect repayment. As of June 30, 2025, the promissory note was in default.
On
June 2, 2025, the Company entered into a promissory note agreement with an institutional investor, pursuant to which the investor agreed
to purchase a promissory note from the Company in the aggregate principal amount of $ 60,000 , for a purchase price of $ 50,000 . Such note
is a non-convertible note. The maturity date of the note is on July 15, 2025 and bears interest at a rate of 10 % per annum and default
interest rate of 18 % per annum. Repayment of the note may occur as follows: (a) if the Company repaid this note on or before July 7,
2025, then Company shall pay investor in cash the sum of one hundred percent (100%) of the sum of the outstanding principal amount of
the note (the “Principal Amount”) at such time, all accrued interest unpaid at such time, and any other payment due; and
(b) if the Company repaid the note after July 7, 2025 and on or before August 7, 2025, then Company shall pay investor in cash the sum
of one hundred twenty percent (120%) of the sum of the outstanding Principal Amount at such time, all accrued interest unpaid at such
time, and any other payment due (the “Maximum Repayment Amount”) or (b) at such time as the Company and the investor may
agree to effect repayment.
F- 15
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
On
July 18, 2025, the Company entered into a promissory note agreement with an investor, pursuant to which the investor agreed to purchase
a promissory note from the Company in the aggregate principal amount of $ 82,500 , for a purchase price of $ 75,000 . Such note was a non-convertible
note. The Company used the net proceeds therefrom for general working capital purposes. The maturity date of the note was September 15,
2025 and bore interest at a rate of 10 % per annum and default interest rate of 18 % per annum. Repayment of the note may occur as follows:
(a) if the Company repaid this note on or before August 18, 2025, then Company shall pay investor in cash the sum of one hundred percent
(100%) of the sum of the outstanding principal amount of the note (the “Principal Amount”) at such time, all accrued interest
unpaid at such time, and any other payment due; and (b) if the Company repaid the note after August 18, 2025 and on or before September
18, 2025, then Company shall pay investor in cash the sum of one hundred twenty percent (120%) of the sum of the outstanding Principal
Amount at such time, all accrued interest unpaid at such time, and any other payment due (the “Maximum Repayment Amount”)
or (b) at such time as the Company and the investor may agree to effect repayment.
On
August 19, 2025, the Company fully repaid the total principal for all the above mentioned promissory notes amounting $ 434,905 including
total accrued interest, default and prepayment penalty of $ 35,076 .
As
of June 30, 2026 and 2025, the total principal outstanding under these notes was $ 0 and $ 352,405 , respectively, and remaining debt discount
of $ 0 and $ 3,488 as of June 30, 2026 and 2025, respectively, as reflected in the accompanying consolidated balance sheet as notes payable,
net of discount. Accrued interest from these notes amounted to $ 0 and $ 5,718 as of June 30, 2026 and 2025, respectively. Amortization
of debt discount from these notes for the years ended 2026 and 2025 was $ 3,488 and $ 21,512 , respectively.
1800
Diagonal Lending Promissory Notes
On
May 24, 2024, the Company entered into a 15 % promissory note in the amount of $ 49,200 less original issue discount of $ 8,200 and legal
and financing costs of $ 6,000 for net proceeds of $ 35,000 with 1800 Diagonal Lending, LLC. The principal and accrued interest was payable
on or before March 30, 2025. Any amount of principal or interest on this note which was not paid when due shall bear interest at the
rate of twenty two percent ( 22 %) per annum from the due date thereof until the same was paid. Accrued, unpaid interest and outstanding
principal, subject to adjustment, were to be paid on November 30, 2024 in the amount of $ 28,290 and 4 payments each in the amount of
$ 7,072.50 (a total payback to the Holder of $ 56,580 ). The first payment of $ 7,072.50 was due on December 30, 2024 with 3 subsequent payments
each month thereafter. The Company had a five (5) day grace period with respect to each payment. In November 2024, the Company fully
paid the principal of $ 49,200 and accrued interest of $ 5,683 .
On
June 10, 2024, the Company entered a 15 % promissory note in the amount of $ 49,200 less original issue discount of $ 8,200 and legal and
financing costs of $ 6,000 for net proceeds of $ 35,000 with 1800 Diagonal Lending, LLC. The principal and accrued interest was payable
on or before April 15, 2025. Any amount of principal or interest on this note which was not paid when due shall bear interest at the
rate of twenty-two percent ( 22 %) per annum from the due date thereof until the same was paid. Accrued unpaid interest and outstanding
principal, subject to adjustment, were to be paid on December 15, 2024 in the amount of $ 28,290 and 4 payments each in the amount of
$ 7,073 (a total payback to the Holder of $ 56,580 ). The first payment of $ 7,073 was due on January 15, 2025, with 3 subsequent payments
each month thereafter. The Company had a five (5) day grace period with respect to each payment. In November 2024, the Company fully
paid the principal of $ 49,200 and accrued interest of $ 5,683 .
On
January 31, 2025, the Company entered into and closed a securities purchase agreement 1800 Diagonal (the “Investor”), pursuant
to which the Investor agreed to purchase a convertible promissory note from the Company in the aggregate principal amount of $ 65,000 ,
for a purchase price of $ 56,000 . The Company used the net proceeds therefrom for general working capital purposes. The maturity date
of the note was November 30, 2025 and the note bore a one-time interest charge of fifteen percent that was applied on the issuance date.
Accrued, unpaid interest and outstanding principal, subject to adjustment, were to be paid in five (5) payments, with the first on July
30, 2025 for $ 37,375 , and the other four payments of $ 9,344 on August 30, 2025, September 30, 2025, October 30, 2025 and November 30,
2025 (a total payback to the Holder of $ 74,750 ). The Company had a five (5) day grace period with respect to each payment. In July 2025
and August 2025, the Company fully paid the principal of $ 65,000 including interest of $ 9,750 .
On
March 25, 2025, the Company entered into and closed a securities purchase agreement 1800 Diagonal (the “Investor”), pursuant
to which the Investor agreed to purchase a convertible promissory note from the Company in the aggregate principal amount of $ 79,200 ,
for a purchase price of $ 67,000 . The Company used the net proceeds therefrom for general working capital purposes. The maturity date
of the note was January 30, 2026 and the note bore a one-time interest charge of fifteen percent that were to be applied on the issuance
date. Accrued, unpaid interest and outstanding principal, subject to adjustment, were to be paid in five (5) payments, with the first
on September 30, 2025 for $ 45,540 , and the other four payments of $ 11,385 on October 30, 2025, November 30, 2025, December 30, 2025 and
January 30, 2026 (a total payback to the Holder of $ 91,080 ). The Company had a five (5) day grace period with respect to each payment.
In August 2025, the Company fully paid the principal of $ 79,200 including interest of $ 11,880 .
F- 16
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
On
June 13, 2025, the Company entered into a 15 % promissory note in the aggregate principal amount of $ 67,860 , for a purchase price of $ 58,000 .
This note contained original issue discount of $ 8,000 and legal and financing costs of $ 9,860 for net proceeds of $ 50,000 with 1800 Diagonal
Lending, LLC. The maturity date of the note was April 15, 2026 and the note bore a one-time interest charge of fifteen percent that were
to be applied on the issuance date. Accrued, unpaid interest and outstanding principal, subject to adjustment, were to be paid in five
(5) payments, with the first on December 15, 2025 for $ 39,020 , and the other four payments on January 15, 2026, February 15, 2026, March
15, 2026 and April 15, 2026, each for $ 9,755 (a total payback to the Holder of $ 78,039 ). The Company had a five (5) day grace period
with respect to each payment. In August 2025, the Company fully paid the principal of $ 67,860 including interest of $ 10,179 .
The
Company had the right to accelerate payments or prepay in full at any time with no prepayment penalty. At any time following an event
of default, the noteholder had the right, to convert all or any part of the outstanding and unpaid amount of these notes into shares
of common stock. The conversion price of the above notes was 65 % multiplied by the lowest trading price for the common stock during the
10 trading days prior to the conversion date (representing a discount rate of 35%) subject to a 4.99 % beneficial ownership limitations.
Upon the occurrence of any event of defaults, these notes shall be immediately due and payable in an amount equal to 150 % default percentage
multiplied by the sum of the outstanding principal balances plus accrued interest and default interest.
Between
July 2025 and August 2025, the Company fully repaid the total principal amount of $ 212,060 including accrued interest for the above 1800
Diagonal Lending promissory notes.
As
of June 30, 2026 and 2025 the total balance of these 1800 Diagonal Lending promissory notes amounted to $ 0 and $ 212,060 , respectively
and accrued interest of $ 0 and $ 7,638 , respectively.
Red
Road Holdings Promissory Note
On
December 4, 2024, the Company entered into a 15 % promissory note in the amount of $ 49,200 less original issue discount of $ 8,200 and
legal and financing costs of $ 6,000 for net proceeds of $ 35,000 with Red Road Holdings. The principal and accrued interest was payable
on or before October 15, 2025. Any amount of principal or interest on this note which was not paid when due shall bear interest at the
rate of twenty two percent ( 22 %) per annum from the due date thereof until the same was paid. Accrued interest and outstanding principal,
subject to adjustment, was paid on June 15, 2025 in the amount of $ 28,290 and 4 payments each in the amount of $ 7,072 (a total payback
to the Holder of $ 56,580 ). The first payment of $ 7,072 was due on July 15, 2025 with 3 subsequent payments each month thereafter. The
Company had a five (5) day grace period with respect to each payment.
The
Company had the right to accelerate payments or prepay in full at any time with no prepayment penalty. At any time following an event
of default, the noteholder had the right, to convert all or any part of the outstanding and unpaid amount of the note into shares of
common stock. The conversion price of the note was equal to 65 % multiplied by the lowest trading price for the common stock during the
10 trading days prior to the conversion date (representing a discount rate of 35 %) subject to a 4.99 % beneficial ownership limitations.
Upon the occurrence of any event of defaults, the note was immediately due and payable in an amount equal to 150 % default percentage
multiplied by the sum of the outstanding principal balances plus accrued interest and default interest.
As
of June 30, 2025, the total balance of principal and accrued interest of the Red Road Holdings promissory note amounted to $ 24,812 and
$ 303 , respectively, after the payment of the first installment of $ 28,290 in June 2025. As of June 30, 2026, the total balance of principal
and accrued interest of the Red Road Holdings promissory note amounted to $ 0 after the full payment of the principal of $ 24,812 including
interest of $ 3,478 in July 2025 and August 2025.
The
total balance of the above promissory notes, net of unamortized discount of $ 45,965 was $ 543,312 at June 30, 2025. As of June 30, 2026
the total balance of the above promissory notes amounted to $ 0 and accrued interest of $ 0 .
Convertible
Notes
The
Company’s convertible notes outstanding were as follows:
SCHEDULE OF CONVERTIBLE NOTES
June 30, 2026
June 30, 2025
Convertible notes and debenture
$ -
$ 520,797
Unamortized discounts
-
( 97,276 )
Premium, net
-
114,400
Convertible notes, net
$ -
$ 537,921
F- 17
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
1800
Diagonal Lending (formerly known as Sixth Street Lending) Securities Purchase Agreements
July
22, 2025 Securities Purchase Agreement
On
July 22, 2025, the Company entered into and closed a securities purchase agreement with 1800 Diagonal, pursuant to which the 1800 Diagonal
agreed to purchase a convertible promissory note from the Company in the aggregate principal amount of $ 112,350 , for a purchase price
of $ 107,000 . The Company used the net proceeds therefrom for general working capital purposes. The maturity date of the note was April
30, 2026 , and bore interest at a rate of 10 % per annum. Such principal and the interest thereon were convertible into shares of the Company’s
common stock at the option of 1800 Diagonal any time after 180 days from the date of issuance. This note contained debt issue costs of
$ 7,000 . The Company fully repaid this note in August 2025.
The
following terms shall apply to the above 1800 Diagonal notes:
The
1800 Diagonal Note bore interest at a rate of 10 % per annum, which interest may be paid by the Company to 1800 Diagonal in shares of
the Company’s common stock; but was not payable until the 1800 Diagonal Note became payable, whether at the maturity date or upon
acceleration or by prepayment.
During
the first 60 to 180 days following the date of the note, the Company had the right to prepay the principal and accrued but unpaid interest
due under all of the above notes, together with any other amounts that the Company may owe the holder under the terms of the note, at
a premium ranging from 120 % to 125 % as defined in the note agreement. After this initial 180-day period, the Company does not have a
right to prepay such note.
The
conversion prices for the above1800 Diagonal note was 75 % (representing a 25 % discount) of the market price which meant the average of
the lowest ten trading prices of the common stock for the ten trading days immediately prior to the delivery of a notice of conversion.
Notwithstanding the foregoing, 1800 Diagonal was restricted from effecting a conversion if such conversion, along with other shares of
the Company’s common stock beneficially owned by 1800 Diagonal and its affiliates, exceeds 9.99 % of the outstanding shares of the
Company’s common stock. The Company treated the convertible note as stock settled debt under ASC 480 and accordingly the Company
recorded a total debt premium of $ 37,450 which was recorded during the year ended June 30, 2026.
The
above note contained certain events of default, upon which principal and accrued interest will become immediately due and payable. In
addition, upon an event of default, interest on the outstanding principal shall accrue at a default interest rate of 22 % per annum, or
if such rate is usurious or not permitted by current law, then at the highest rate of interest permitted by law. Further, certain events
of default may trigger penalty and liquidated damage provisions. Failure to deliver shares of common stock upon conversion of the above
1800 Diagonal notes within three business days of notice of conversion will result in the Company paying a penalty of $ 1,000 per day,
subject to certain exceptions.
Upon
certain events of default, the above 1800 Diagonal notes will become immediately due and payable and the Company must pay 1800 Diagonal
150 % of the then-outstanding principal amount of the above 1800 Diagonal note, plus any interest accrued upon such event of default or
prior events of default (the “Default Amount”). Further, upon any event of default relating to the failure to issue shares
of common stock upon the conversion of such notes, such note become immediately due and payable in an amount equal to twice the Default
Amount.
The
total principal amount outstanding under the above 1800 Diagonal financing agreements was $ 0 as of June 30, 2026 following the repayment
in full of principal balance of $ 112,350 including accrued interest and prepayment penalty of $ 23,283 . Accordingly, $ 37,450 of the put
premium was recorded into gain on extinguishment of debt in respect to the 1800 Diagonal financing agreements during the year ended June
30, 2026 following repayment of the principal balance.
ONE44
Capital Securities Purchase Agreements
December
8, 2023 Securities Purchase Agreement
On
December 8, 2023, the Company entered into a securities purchase agreement with ONE44, pursuant to which ONE44 purchased a convertible
redeemable note (the “December 8, 2023 ONE44 Note”) from the Company in the aggregate principal amount of $ 150,000 , such
principal and the interest thereon are convertible into shares of the common stock at the option of ONE44 any time after the six-month
anniversary of the December 8, 2023 ONE44 Note. The transaction contemplated by such purchase agreement closed on December 8, 2023. The
December 8, 2023 One44 Note contains an original issue discount amount of $ 15,000 . Pursuant to the terms of such purchase agreement,
the Company paid $ 7,500 for ONE44’s legal fees. The Company used the net proceeds from the December 8, 2023 ONE44 Note for general
working capital purposes. The maturity date of the December 8, 2023 One44 Note was December 8, 2024. The December 8, 2023 ONE44 Note
bears interest at a rate of 10 % per annum, which interest is payable in shares of common stock, but is not payable until the maturity
date or upon acceleration or by prepayment of such note. The December 8, 2023 One44 Note along with accrued interest was fully converted
in August 2025.
F- 18
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
The
following terms shall apply to the above ONE44 note:
During
the first 60 to 180 days following the date of these notes, the Company has the right to prepay the principal and accrued but unpaid
interest due under the above note issued to ONE44, together with any other amounts that the Company may owe ONE44 under the terms of
the note, at a premium ranging from 120 % to 135 % as defined in the relevant note. After this initial 180-day period, the Company does
not have a right to prepay such note.
The
conversion price for the above ONE44 note was 60 % (representing a 40 % discount) of the market price of the common stock, which was based
on the lowest closing bid prices of the common stock between ten and fifteen trading days immediately prior to the delivery of a notice
of conversion. Notwithstanding the foregoing, such note was subject to 4.99 % beneficial ownership limitations. The above ONE44 note was
treated as stock settled debt under ASC 480 and accordingly the Company recorded a total debt premium of $ 100,000 which was recorded
during fiscal year 2024.
The
above ONE44 notes contain certain events of default, upon which principal and accrued interest will become immediately due and payable.
In addition, upon an event of default, interest on the outstanding principal shall accrue at a default interest rate of 24 % per annum,
or if such rate is usurious or not permitted by current law, then at the highest rate of interest permitted by law. Further, certain
events of default may trigger penalty and liquidated damage provisions. In the event that the Company fails to deliver to ONE44 shares
of common stock issuable upon conversion of principal or interest under a ONE44 note, it will incur a penalty of $ 250 per day the shares
are not issued beginning on the 4 th day after the conversion notice was delivered to the Company. This penalty increases to
$ 500 per day beginning on the 10 th day. In the event that the Company loses the bid price of its common stock on OTC markets,
such ONE44 note does not incur penalty and instead the outstanding principal amount increases by 20 %.
The
total principal amount outstanding under the above ONE44 financing agreements was $ 104,460 and accrued interest was $ 24,962 as of June
30, 2025 following conversion of $ 14,840 of the principal balance and $ 1,006 accrued interest during the year ended June 30, 2025. Accordingly,
$ 9,893 of the put premium was released to additional paid in capital in respect to the ONE44 financing agreements during the year ended
June 30, 2025 following conversion of the principal balance.
The
total principal amount and accrued interest outstanding under the above ONE44 financing agreement was $ 0 as of June 30, 2026 following
conversion of $ 104,460 of the principal balance and $ 17,715 accrued interest during the year ended June 30, 2026. Accordingly, $ 69,640
of the put premium was released to additional paid in capital in respect to the ONE44 financing following the conversion of the principal
balance.
GS
Capital Partners Securities Purchase Agreements
August
23, 2023 Securities Purchase Agreement
On
August 23, 2023, the Company entered into a securities purchase agreement with GS Capital Partners, LLC, pursuant to which GS Capital
purchased a convertible redeemable note from the Company in the aggregate principal amount of $ 77,500 , such principal and the interest
thereon were convertible into shares of the Company’s common stock at the option of GS Capital. The GS Capital Note contained a
$ 5,000 original issue discount. Pursuant to the terms of the GS Purchase Agreement, the Company paid GS Capital’s legal fees of
$ 2,500 . The Company used the net proceeds from the GS Capital Note for general working capital purposes.
The
maturity date of the GS Capital Note was February 23, 2024 . The GS Capital Note bore an interest at a rate of 8 % per annum and was increased
to 24% due to the event of a default, which interest may be paid by the Company to GS Capital in shares of common stock but shall not
be payable until the GS Capital Note became payable, whether at the Maturity Date or upon acceleration or by prepayment. The GS Capital
Note was exchangeable for an equal aggregate principal amount of notes of different authorized denominations, as requested by GS Capital
surrendering the same. The initial conversion price for the GS Capital Note was equal to $ 60,000 per share, provided that the fixed price
will be reduced to $ 30,000 per share in the event that the market price of the Common Stock trades below $ 45,000 per share for five consecutive
trading days. In the event of a default under the note and unless the fixed price was lower, such conversion price was equal to the lowest
trading price of the Common Stock for the ten trading days immediately preceding such default, which price was subject to re-adjustment
every thirty calendar days during the period in which the Company remained in default. The August 23, 2023 GS Capital Note along with
accrued interest was fully converted in July 2024.
F- 19
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
October
12, 2023 Securities Purchase Agreement
On
October 12, 2023, the Company entered into a securities purchase agreement with GS Capital Partners, LLC, pursuant to which GS Capital
purchased a convertible redeemable note from the Company in the aggregate principal amount of $ 61,000 , such principal and the interest
thereon were convertible into shares of the Company’s common stock at the option of GS Capital. The GS Capital Note contained a
$ 3,500 original issue discount. Pursuant to the terms of the GS Purchase Agreement, the Company paid GS Capital’s legal fees of
$ 2,500 . The Company used the net proceeds from the GS Capital Note for general working capital purposes.
The
maturity date of the GS Capital Note was April 12, 2024 and was in default. The GS Capital Note bore interest at a rate of 8 % per annum
and was increased to 24% due to the event of a default, which interest may be paid by the Company to GS Capital in shares of common stock
but shall not be payable until the GS Capital Note became payable, whether at the Maturity Date or upon acceleration or by prepayment.
The GS Capital Note was exchangeable for an equal aggregate principal amount of notes of different authorized denominations, as requested
by GS Capital surrendering the same. The initial conversion price for the GS Capital Note was equal to $ 22,500 per share (the “Fixed
Price”), provided that the Fixed Price will be reduced to $ 15,000 per share in the event that the market price of the Common Stock
trades below $ 11,250 per share for ten consecutive trading days. In the event of a default under the Note and unless the Fixed Price
was lower, such conversion price was equal to the lowest trading price of the Common Stock for the ten trading days immediately preceding
such default, which price was subject to re-adjustment every thirty calendar days during the period in which the Company remained in
default. The October 12, 2023 GS Capital Note along with accrued interest was fully converted in August 2025.
April
12, 2024 Securities Purchase Agreement
On
April 12, 2024, the Company entered into a securities purchase agreement with GS Capital Partners, LLC, pursuant to which GS Capital
purchased a convertible redeemable note from the Company in the aggregate principal amount of $ 27,500 , such principal and the interest
thereon were convertible into shares of the Company’s common stock at the option of GS Capital. The GS Capital Note contained a
$ 2,500 original issue discount. The Company used the net proceeds from the GS Capital Note for general working capital purposes.
The
maturity date of the GS Capital Note was October 12, 2024 and was in default. The GS Capital Note bore interest at a rate of 8 % per annum,
which interest may be paid by the Company to GS Capital in shares of common stock but shall not be payable until the GS Capital Note
became payable, whether at the Maturity Date or upon acceleration or by prepayment. The GS Capital Note was exchangeable for an equal
aggregate principal amount of notes of different authorized denominations, as requested by GS Capital surrendering the same. The initial
conversion price for the GS Capital Note was equal to $ 2,550 per share, provided that the fixed price will be reduced to $ 1,500 per share
in the event that the market price of the Common Stock trades below $ 2,100 per share for five consecutive trading days. In the event
of a default under the note and unless the fixed price was lower, such conversion price was equal to the lowest trading price of the
Common Stock for the ten trading days immediately preceding such default, which price was subject to re-adjustment every thirty calendar
days during the period in which the Company remained in default. The April 12, 2024 GS Capital Note along with accrued interest was fully
converted in August 2025.
August
2, 2024 Securities Purchase Agreement
On
August 2, 2024, the Company entered into a securities purchase agreement with GS Capital Partners, LLC, pursuant to which GS Capital
purchased a convertible redeemable note from the Company in the aggregate principal amount of $ 33,000 , such principal and the interest
thereon were convertible into shares of the Company’s common stock at the option of GS Capital. The GS Capital Note contained a
$ 3,000 original issue discount. The Company used the net proceeds from the GS Capital Note for general working capital purposes.
The
maturity date of the GS Capital Note was February 2, 2025 and was in default. The GS Capital Note bore interest at a rate of 8 % per annum,
which interest may be paid by the Company to GS Capital in shares of common stock but shall not be payable until the GS Capital Note
became payable, whether at the Maturity Date or upon acceleration or by prepayment. The GS Capital Note was exchangeable for an equal
aggregate principal amount of notes of different authorized denominations, as requested by GS Capital surrendering the same. The initial
conversion price for the GS Capital Note was equal to $ 2,550 per share, provided that the fixed price will be reduced to $ 1,500 per share
in the event that the market price of the Common Stock trades below $ 2,100 per share for five consecutive trading days. In the event
of a default under the note and unless the fixed price was lower, such conversion price was equal to the lowest trading price of the
Common Stock for the ten trading days immediately preceding such default, which price was subject to re-adjustment every thirty calendar
days during the period in which the Company remained in default. The August 2, 2024 GS Capital Note was fully repaid in August 2025 along
with accrued interest of $ 2,748 .
F- 20
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
September
20, 2024 Securities Purchase Agreement
On
September 20, 2024, the Company entered into a securities purchase agreement with GS Capital Partners, LLC, pursuant to which GS Capital
purchased a convertible redeemable note from the Company in the aggregate principal amount of $ 33,000 , such principal and the interest
thereon were convertible into shares of the Company’s common stock at the option of GS Capital. The GS Capital Note contained a
$ 3,000 original issue discount. The Company used the net proceeds from the GS Capital Note for general working capital purposes.
The
maturity date of the GS Capital Note was March 20, 2025 and was in default. The GS Capital Note shall bore interest at a rate of 8 % per
annum, which interest may be paid by the Company to GS Capital in shares of common stock but shall not be payable until the GS Capital
Note became payable, whether at the Maturity Date or upon acceleration or by prepayment. The GS Capital Note was exchangeable for an
equal aggregate principal amount of notes of different authorized denominations, as requested by GS Capital surrendering the same. The
initial conversion price for the GS Capital Note was equal to $ 450 per share, provided that the fixed price will be reduced to $ 150 per
share in the event that the market price of the Common Stock trades below $ 450 per share for five consecutive trading days. In the event
of a default under the note and unless the fixed price was lower, such conversion price was equal to the lowest trading price of the
Common Stock for the ten trading days immediately preceding such default, which price was subject to re-adjustment every thirty calendar
days during the period in which the Company remained in default. The September 20, 2024 GS Capital Note was fully repaid in August 2025
along with accrued interest of $ 2,416 .
February
7, 2025 Securities Purchase Agreement
On
February 7, 2025, the Company entered into a securities purchase agreement with GS Capital Partners, LLC, pursuant to which GS Capital
purchased a convertible redeemable note from the Company in the aggregate principal amount of $ 43,000 , such principal and the interest
thereon were convertible into shares of the Company’s common stock at the option of GS Capital. The GS Capital Note contained a
$ 3,000 original issue discount. The Company used the net proceeds from the GS Capital Note for general working capital purposes.
The
maturity date of the GS Capital Note was October 7, 2025 . The GS Capital Note bore interest at a rate of 8 % per annum, which interest
may be paid by the Company to GS Capital in shares of common stock but shall not be payable until the GS Capital Note became payable,
whether at the Maturity Date or upon acceleration or by prepayment. The GS Capital Note was exchangeable for an equal aggregate principal
amount of notes of different authorized denominations, as requested by GS Capital surrendering the same. The initial conversion price
for the GS Capital Note was equal to $ 225 per share, provided that the fixed price will be reduced to $ 150 per share in the event that
the market price of the Common Stock traded below $ 200 per share for five consecutive trading days. In the event of a default under the
note and unless the fixed price was lower, such conversion price was equal to the lowest trading price of the Common Stock for the ten
trading days immediately preceding such default, which price was subject to re-adjustment every thirty calendar days during the period
in which the Company remained in default. The February 7, 2025 GS Capital Note along with accrued interest was fully converted in October
2025.
March
11, 2025 Securities Purchase Agreement
On
March 11, 2025, the Company entered into a securities purchase agreement with GS Capital Partners, LLC, pursuant to which GS Capital
purchased a convertible redeemable note from the Company in the aggregate principal amount of $ 33,000 , such principal and the interest
thereon were convertible into shares of the Company’s common stock at the option of GS Capital. The GS Capital Note contained a
$ 3,000 original issue discount. The Company used the net proceeds from the GS Capital Note for general working capital purposes.
The
maturity date of the GS Capital Note was November 11, 2025 . The GS Capital Note bore interest at a rate of 8 % per annum, which interest
may be paid by the Company to GS Capital in shares of common stock but shall not be payable until the GS Capital Note became payable,
whether at the Maturity Date or upon acceleration or by prepayment. The GS Capital Note was exchangeable for an equal aggregate principal
amount of notes of different authorized denominations, as requested by GS Capital surrendering the same. The initial conversion price
for the GS Capital Note was equal to $ 150 per share, provided that the fixed price will be reduced to $ 75 per share in the event that
the market price of the Common Stock trades below $ 125 per share for five consecutive trading days. In the event of a default under the
note and unless the fixed price was lower, such conversion price was equal to the lowest trading price of the Common Stock for the ten
trading days immediately preceding such default, which price was subject to re-adjustment every thirty calendar days during the period
in which the Company remained in default. The March 11, 2025 GS Capital Note along with accrued interest was fully converted in December
2025.
April
15, 2025 Securities Purchase Agreement
On
April 15, 2025, the Company entered into a securities purchase agreement with GS Capital Partners, LLC, pursuant to which GS Capital
purchased a convertible redeemable note from the Company in the aggregate principal amount of $ 55,000 , such principal and the interest
thereon were convertible into shares of the Company’s common stock at the option of GS Capital. The GS Capital Note contained a
$ 5,000 original issue discount. The Company used the net proceeds from the GS Capital Note for general working capital purposes.
F- 21
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
The
maturity date of the GS Capital Note was December 15, 2025 and was currently in default. The GS Capital Note bore interest at a rate
of 8 % per annum, which interest may be paid by the Company to GS Capital in shares of common stock but shall not be payable until the
GS Capital Note becomes payable, whether at the Maturity Date or upon acceleration or by prepayment. The GS Capital Note was exchangeable
for an equal aggregate principal amount of notes of different authorized denominations, as requested by GS Capital surrendering the same.
The initial conversion price for the GS Capital Note was equal to $ 125 per share, provided that the fixed price will be reduced to $ 62.50
per share in the event that the market price of the Common Stock trades below $ 100 per share for five consecutive trading days. In the
event of a default under the note and unless the fixed price was lower, such conversion price was equal to the lowest trading price of
the Common Stock for the ten trading days immediately preceding such default, which price was subject to re-adjustment every thirty calendar
days during the period in which the Company remained in default. On April 14, 2026, the Company entered into a promissory note extension
agreement with GS Capital whereby the lender agreed to extend the maturity date of this note from December 15, 2025 to July 15, 2026.
The April 15, 2025 GS Capital Note along with accrued interest was fully converted in June 2026.
The
following terms shall apply to all of the above GS Capital notes:
Pursuant
to the above GS Capital notes, in the event that such conversion price is below the par value of the Common Stock, the Company has agreed
to take all steps to reduce such par value or conduct a reverse split of its Common Stock, as applicable. Notwithstanding the foregoing,
such conversion price and lookback periods are subject to adjustment in favor of the Investor in the event the Company issues securities
to another party with more favorable conversion terms, and such conversions are subject to a 4.99% beneficial ownership limitation (which
may be increased to 9.9% upon 60 days’ prior written notice from the holder of the Note) and adjustments for mergers, consolidations,
reorganizations and similar events set forth in the Note, other than a transfer or sale of all or substantially all Company assets. Pursuant
to the Note, the Company is required to maintain an initial reserve of at least 400% of the number of Conversion Shares, subject to any
increase of such reserved amount to reflect the Company’s obligations under the Note.
Additionally,
the conversion prices of the above GS Capital notes will be adjusted in favor of the note holder if the Company issues securities with
more favorable conversion terms. The effective conversion price of the outstanding GS Capital notes are 60 % (representing a 40 % discount)
of the market price, which means the lowest closing bid prices of the Common Stock for the ten trading days immediately prior to the
delivery of a notice of conversion.
The
above GS Capital notes were bifurcated from the embedded conversion option which was recorded as derivative liabilities at fair value
(see Note 12).
During
the first 60 to 180 days following the date of the above GS Capital notes, the Company had the right to prepay the principal and accrued
but unpaid interest due under all of the above notes issued to GS Capital, together with any other amounts that the Company may owe GS
Capital under the terms of the notes, at a premium ranging from 110 % to 125 % of the principal amount and interest of such note. After
this initial 180-day period, the Company does not have a right to prepay such notes.
Upon
the occurrence and during the continuation of certain events of default, interest accrued at a default interest rate of 24 % per annum
or, if such rate is usurious or not permitted by current law, then at the highest rate of interest permitted by law. In the event that
the Company failed to deliver to GS Capital shares of common stock issuable upon conversion of principal or interest under all of the
above GS Capital notes, the penalty becomes $ 250 per day for each day that the shares were not issued beginning on the 4 th
day after the conversion notice was delivered to the Company. This penalty increases to $ 500 per day beginning on the 10 th
day. In the event that the Company loses the bid price of its common stock on OTC markets, such GS Capital note does not incur penalty
and instead the outstanding principal amount increases by 20 %.
The
total principal outstanding and accrued interest under all of the above GS Capital notes were $ 252,650 and $ 23,676 , respectively, as
of June 30, 2025, following conversion of $ 54,850 of the principal balance and $ 4,365 accrued interest during the year ended June 30,
2025. During the year ended June 30, 2025, an aggregate total of $ 252,650 of the above GS Capital notes were bifurcated with the embedded
conversion option which were recorded as derivative liabilities at fair value (see Note 12).
The
total principal outstanding and accrued interest under all of the above GS Capital notes were both $ 0 , as of June 30, 2026, following
conversion of $ 186,650 of the principal balance, $ 18,580 accrued interest and $ 2,812 conversion fees during the year ended June 30, 2026.
Additionally, the Company repaid total principal balance of $ 66,000 and accrued interest of $ 5,164 in August 2025.
F- 22
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
104
LLC Securities Purchase Agreement
March
5, 2024 Securities Purchase Agreement
Effective
March 5, 2024, the Company entered into and closed a securities purchase agreement with 104 LLC (“104”), pursuant to which
104 agreed to purchase a convertible promissory note from the Company in the aggregate principal amount of $ 50,000 , for a purchase price
of $ 46,875 , after an original issue discount of $ 3,125 . The Company paid legal and financing costs of $ 7,500 . The Company used the net
proceeds therefrom for general working capital purposes. The maturity date of the note was March 1, 2025 and was in default. The note
bore interest at a rate of eight percent ( 8 %) per annum, which may be increased to sixteen percent ( 16 %) in the event of a default. The
March 5, 2024 104 note along with accrued interest was fully converted in August 2025.
June
20, 2024 Securities Purchase Agreement
Effective
June 20, 2024, Company entered into and closed a securities purchase agreement with 104 LLC, pursuant to which 104 agreed to purchase
a convertible promissory note from the Company in the aggregate principal amount of $ 33,750 , for a purchase price of $ 30,375 , after an
original issue discount of $ 3,375 . The Company paid legal and financing costs of $ 5,200 . The Company used the net proceeds therefrom
for general working capital purposes. The maturity date of the note was June 20, 2025 and was in default. The note bore interest at a
rate of eight percent ( 8 %) per annum, which may be increased to sixteen percent ( 16 %) in the event of a default. The June 20, 2024 104
note along with accrued interest was fully converted in August 2025.
The
principal and interest on the notes were convertible into shares of common stock of the Company at the option of 104 at any time following
the issuance date of the notes (the “Conversion Shares”) at a price per share equal to 65 % of the lowest closing trade price
of the common stock during the ten (10) trading days prior to conversion (representing a discount of 35 %). Notwithstanding the foregoing,
such conversions were subject to a 4.99 % beneficial ownership limitation and adjustments for mergers, consolidations, reorganizations
and similar events set forth in the notes, other than a transfer or sale of all or substantially all Company assets. Pursuant to the
notes, the Company was required to maintain an initial reserve of at least 500% of the number of conversion shares, subject to any increase
of such reserved amount to reflect the Company’s obligations under the notes. The above 104 notes were treated as stock settled
debt under ASC 480 and accordingly the Company recorded a total of $ 45,096 as a put premium during fiscal year 2024.
During
the first 60 days following the date of the notes, the Company had the right to prepay the principal and accrued but unpaid interest
due under the notes, at a one hundred ten percent (110%) premium of the face amount plus accrued and unpaid interest, which increases
to (i) one hundred fifteen percent (115%) if prepaid after 60 days, but less than 91 days from the issuance date, (ii) one hundred twenty
percent (120%) if prepaid after 90 days, but less than 121 days from the issuance date, (iii) one hundred twenty five percent (125%)
if prepaid after 120 days, but less than 181 days from the issuance date. After this initial 180-day period, the Company does not have
a right to prepay the notes.
The
104 notes contained certain events of default, including failure to pay principal and interest when due, failure to timely issue the
conversion shares, failure to maintain the listing of the common stock on at least one of the OTC markets (which specifically includes
the quotation platforms maintained by the OTC Markets Group) or an equivalent replacement exchange, failure to comply with its reporting
requirements with the U.S. Securities and Exchange Commission, a breach of certain covenants in the purchase agreement, default by the
Company under any other note issued to the investor, as well as certain customary events of default set forth in the notes, including,
among others, breach of covenants, representations or warranties, insolvency, bankruptcy, and liquidation. Upon an event of default,
the notes became immediately due and payable by the Company. Upon the occurrence of any event of defaults, these notes were immediately
due and payable in an amount equal to 150% default percentage multiplied by the sum of the outstanding principal balances plus accrued
interest and default interest.
The
Company recorded a total default penalty of $ 41,563 as additional principal as of June 30, 2025. The total principal amount outstanding
and accrued interest under all of the above 104 notes was $ 124,688 including the default penalty and accrued interest of $ 9,093 as of
June 30, 2025, following conversion of $ 625 of the principal balance and $ 4,000 accrued interest during fiscal year 2025.
The
total principal amount outstanding and accrued interest under all of the above 104 notes was $ 0 as of June 30, 2026, following conversion
of $ 124,688 of the principal balance and $ 8,819 accrued interest in August 2025. Accordingly, $ 44,760 of the put premium was released
to additional paid in capital in respect to the 104 notes following the conversion of the principal balance.
F- 23
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
Geebis
Consulting Purchase Agreement
December
13, 2024 Securities Purchase Agreement
On
December 13, 2024, the Company entered into a securities purchase agreement with Geebis Consulting, LLC (“Geebis”), pursuant
to which Geebis purchased a convertible redeemable note from the Company in the aggregate principal amount of $ 22,000 , such principal
and the interest thereon were convertible into shares of the Company’s common stock at the option of Geebis. The Geebis note contained
a $ 2,000 original issue discount. The Company used the net proceeds from the Geebis note for general working capital purposes.
The
maturity date of the Geebis note was June 15, 2025 and was in default. The Geebis note bore interest at a rate of 8 % per annum, which
interest may be paid by the Company to Geebis in shares of common stock but shall not be payable until the Geebis note became payable,
whether at the Maturity Date or upon acceleration or by prepayment. The Geebis note was exchangeable for an equal aggregate principal
amount of note of different authorized denominations, as requested by Geebis surrendering the same. The initial conversion price for
the Geebis note was equal to $ 450 per share, provided that the fixed price will be reduced to $ 150 per share in the event that the market
price of the common stock trades below $ 450 per share for five consecutive trading days. In the event of default, the conversion price
shall be equal to the lowest trading price of the common stock on which the Company’s shares were then traded or any exchange upon
which the common stock may be traded in the future.
June
12, 2025 Securities Purchase Agreement
On
June 12, 2025, the Company entered into a securities purchase agreement with Geebis, pursuant to which Geebis purchased a convertible
redeemable note from the Company in the aggregate principal amount of $ 25,000 , such principal and the interest thereon were convertible
into shares of the Company’s common stock at the option of Geebis. The Geebis note contained a $ 2,500 original issue discount.
The Company used the net proceeds from the Geebis note for general working capital purposes. The initial conversion price for this
note was equal to $ 125 per share, provided that the fixed price will be reduced to $ 100 per share in the event that the market price
of the common stock trades below $ 75 per share for five consecutive trading days. In the event of default, the conversion price shall
be equal to 65% of the lowest ten trading price of the common stock on which the Company’s shares are then traded or any exchange
upon which the common stock may be traded in the future.
The
following terms shall apply to all of the above Geebis notes:
Notwithstanding
the foregoing, such conversions were subject to a 4.99 % beneficial ownership limitation and adjustments for mergers, consolidations,
reorganizations and similar events set forth in the note, other than a transfer or sale of all or substantially all Company assets. Pursuant
to the note, the Company was required to maintain an initial reserve of at least 500% of the number of conversion shares, subject to
any increase of such reserved amount to reflect the Company’s obligations under the note.Additionally, the conversion price of
the Geebis note will be adjusted in favor of the note holder if the Company issues securities with more favorable conversion terms. The
effective conversion price of the outstanding Geebis note was 60 % (representing a 40 % discount) of the market price, which was the lowest
closing bid prices of the common stock for the ten trading days immediately prior to the delivery of a notice of conversion. The above
Geebis notes were bifurcated from the embedded conversion option which were recorded as derivative liabilities at fair value (see Note
12).
During
the first 60 to 180 days following the date of the above Geebis notes, the Company had the right to prepay the principal and accrued
but unpaid interest due under all of the above notes issued to Geebis, together with any other amounts that the Company may owe Geebis
under the terms of the note, at a premium ranging from 110 % to 125 % of the principal amount and interest of such note. After this initial
180-day period, the Company does not have a right to prepay such notes.
Upon
the occurrence and during the continuation of certain events of default, interest accrued at a default interest rate of 24 % per annum
or, if such rate was usurious or not permitted by current law, then at the highest rate of interest permitted by law. In the event that
the Company failed to deliver to Geebis shares of common stock issuable upon conversion of principal or interest under all of the above
Geebis note, the penalty became $ 250 per day for each day that the shares were not issued beginning on the 4 th day after the
conversion notice was delivered to the Company. This penalty increased to $500 per day beginning on the 10 th day. In the event
that the Company loss the bid price of its common stock on OTC markets, such Geebis notes do not incur penalty and instead the outstanding
principal amount increases by 20 %.
In
February 2025, the Company repaid $ 8,000 of the principal amount. The total principal outstanding and accrued interest under all of the
above Geebis notes were $ 39,000 and $ 821 , respectively, as of June 30, 2025. As of June 30, 2025, an aggregate total of $ 39,000 of the
above Geebis note was bifurcated with the embedded conversion option which was recorded as derivative liabilities at fair value as of
June 30, 2025 (see Note 12).
F- 24
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
In
August 2025, the Company repaid $ 25,000 of the principal amount and accrued interest of $ 2,916 . Additionally, the Company fully converted
$ 14,000 of the principal balance and $ 1,423 accrued interest in August 2025. Consequently, the total principal outstanding and accrued
interest under all of the above Geebis notes were $ 0 as of June 30, 2026.
As a result of the above debt extinguishments, the Company recorded a net gain on debt extinguishment of $ 133,071 for the year ended June
30, 2026.
Amortization
of debt discounts
The
Company recorded $ 12,350 and $ 244,000 of debt discounts related to the above note issuances during the years ended June 30, 2026 and
2025, respectively. The Company recorded $ 37,450 and $ 0 of put premiums related to the above note issuances during the years ended June
30, 2026 and 2025, respectively. The debt discounts are being amortized over the term of the debt and the put premiums are expensed on
issuance of the debt with the liability released to additional paid in capital on conversion of the principal.
Amortization
of all debt discounts for the years ended June 30, 2026 and 2025 was $ 210,076 and $ 303,563 , respectively.
The
Company reclassified $ 114,399 and $ 10,229 in put premiums to additional paid in capital following conversions during the years ended
June 30, 2026 and 2025, respectively. Additionally, $ 37,450 of the put premium was recorded into gain on extinguishment of debt during
the year ended June 30, 2026 following repayment of the principal balance.
NOTE
7 – INCOME TAXES
The
Company adopted ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, during the year ended June 30, 2026.
The Company applied the guidance retrospectively to all periods presented. The adoption affected the Company’s income tax disclosures
but did not have a material impact on its consolidated financial statements. The Company evaluated the provisions of the One Big Beautiful
Bill Act (“OBBBA”) and determined that they did not have a material impact on the Company’s consolidated financial
statements or related income tax disclosures. The Company follows ASC 740-10-10, under which an entity recognizes deferred tax assets
and liabilities for future tax consequences or for events that were previously recognized in the Company’s financial statements
or tax returns. The measurement of deferred tax assets and liabilities is based on enacted tax law provisions. The effects of future
changes in tax laws or rates are not anticipated. Through June 30, 2010, the Company operated exclusively in Australia. The Company was
wholly subject to Australian income tax laws and regulations, which are administered by the Australian Taxation Office for the years
ended June 30, 2010 and all prior years.
On
November 23, 2010, the Company was incorporated in the state of Delaware. In January 2011, the Company acquired all of the outstanding
shares of Propanc PTY LTD on a one-for-one basis with Propanc PTY LTD becoming a wholly owned subsidiary of the Company. As a result
of these transactions, the Company is subject to the income tax laws of both the United States and Australia for the years ended June
30, 2014 through June 30, 2026.
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, 2026 and 2025 is as follows:
SCHEDULE OF INCOME TAX PROVISION
Year Ended
June 30, 2026
%
June 30, 2025
%
Loss before Income taxes
$ ( 18,862,710 )
$ ( 58,923,300 )
Taxes under statutory US tax rates
$ ( 3,961,170 )
21 %
$ ( 12,373,893 )
21 %
Increase (decrease) in valuation allowance
3,668,330
( 19.4 )%
12,383,827
( 21 )%
Foreign tax rate differential
( 72,125 )
0.4 %
( 54,939 )
0.1 %
Settlement expenses
67,200
( 0.4 )%
-
-
Foreign exchange revaluation of foreign NOLs
307,160
( 1.7 )%
-
-
Other
( 17,630 )
0.1 %
92,571
( 0.2 )%
Prior period adjustment
-
-
( 47,566 )
0.1 %
Other adjustments
8,235
0.0 %
-
-
Income tax (expense) benefit
$ -
0 %
$ -
0 %
There
were no tax benefit on its consolidated statement of operations and comprehensive income (loss) in both fiscal year 2026 and 2025.
F- 25
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
Deferred
income taxes reflect the net tax effects of temporary differences between the carrying amount of assets and liabilities for financial
reporting purposes and amounts used for income tax purposes. Significant components of the Company’s deferred tax assets and liabilities
consist of the following:
SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES
Year Ended
June 30, 2026
June 30, 2025
Deferred tax assets
Warrant Derivative Liability
$ 486,514
$ 468,457
Accrued Expenses
624,997
614,493
Prepaid Investor Services
582,409
582,409
Non-cash interest
817,536
817,536
Intangibles (Intellectual Property and Patent Cost)
417,441
367,347
Deferred Rent
5,084
4,114
Formation Expense
6,553
6,553
Net Operating Loss carryforward
27,614,180
25,483,996
Gain on extinguishment of debt
11,440
102,604
Total Deferred tax assets
$ 30,566,154
$ 28,447,509
Deferred tax liabilities
Research and Development
$ ( 202,718 )
$ ( 202,718 )
Stock Based Compensation
( 2,396,363 )
( 3,960,547 )
Foreign Exchange Loss (OCI)
( 39,379 )
( 39,379 )
Capital Raising Costs
( 413,245 )
( 398,746 )
Total deferred tax liabilities
$ ( 3,051,705 )
$ ( 4,601,390 )
Net deferred tax assets
$ 27,514,449
$ 23,846,119
Valuation allowance
( 27,514,449 )
( 23,846,119 )
Net deferred tax assets
$ -
$ -
At
June 30, 2026, the Company had U.S. net operating loss carry forwards of $ 96,782,863 that may be offset against future taxable income,
subject to limitation under IRC Section 382. At June 30, 2026, the Company had Australia net operating loss carry forwards of $ 29,159,115
which can be carried forward without expiration. No tax benefit has been reported on the June 30, 2026 and 2025 consolidated financial
statements due to the uncertainty surrounding the realizability of the benefit, based on a more likely than not criteria and in consideration
of available positive and negative evidence.
The
Company applied the “more-likely-than-not” recognition threshold to all tax positions taken or expected to be taken in a
tax return, which resulted in no unrecognized tax benefits as of June 30, 2026 and 2025, respectively.
Management
has determined that the realization of the net deferred tax asset is not assured and has created a valuation allowance for the entire
amount of such benefits.
The
Company follows ASC 740-10, which provides guidance for the recognition and measurement of certain tax positions in an enterprise’s
financial statements. Recognition involves a determination whether it is more likely than not that a tax position will be sustained upon
examination with the presumption that the tax position will be examined by the appropriate taxing authority having full knowledge of
all relevant information.
The
Company’s policy is to record interest and penalties associated with unrecognized tax benefits as additional income taxes in the
consolidated statement of operations. As of June 30, 2026, the Company had no unrecognized tax benefits. There were no changes in the
Company’s unrecognized tax benefits during the years ended June 30, 2026 and 2025. The Company did not recognize any interest or
penalties during fiscal 2026 or 2025 related to unrecognized tax benefits.
The
income tax returns filed for the tax years from inception will be subject to examination by the relevant taxing authorities.
NOTE
8 – STOCKHOLDERS’ EQUITY
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 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
“January 2025 Reverse Stock Split”). The January 2025 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.
F- 26
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
In
March 2026, 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 March 2026 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 twenty-five pre-split shares (1:25) (the “Reverse
Stock Split”). The Reverse Stock Split became effective as of May 18, 2026. 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 splits.
Preferred
Stock
The
total number of shares of preferred stock that the Company is authorized to issue is 1,500,005 , $ 0.01 par value per share. These preferred
shares have no rights to dividends, profit sharing or liquidation preferences, subject to any such rights provided for such shares in
any certificate of designation filed by the Company with the State of Delaware.
Series
A Preferred Stock
Of
the total preferred shares authorized, 500,000 had been designated as Series A Preferred Stock (“Series A Preferred Stock”),
pursuant to the Certificate of Designation for the Series A Preferred Stock filed with the Secretary of State of the State of Delaware
on December 9, 2014. There were no shares of Series A Preferred Stock issued and outstanding as of June 30, 2026 and 2025 for both periods.
Series
B Preferred Stock
Pursuant
to a certificate of designation filed with the Secretary of State of the State of Delaware on June 16, 2015, five shares of preferred
stock have been designated as Series B Preferred Stock, par value $ 0.01 per share, of the Company (“Series B Preferred Stock”).
Each holder of shares of Series B Preferred Stock is entitled to voting power equivalent to the number of votes equal to the total number
of shares of common stock outstanding as of the record date for the determination of stockholders entitled to vote at each meeting of
stockholders of the Company and entitled to vote on all matters submitted or required to be submitted to a vote of the stockholders of
the Company. One share of Series B Preferred Stock is issued and outstanding as of June 30, 2026 and 2025. Mr. Nathanielsz, the Company’s
Chief Executive Officer, directly beneficially owns such one share of Series B Preferred Stock.
No
additional shares of Series A Preferred Stock or Series B Preferred Stock were issued during fiscal year 2026 and 2025.
Convertible
Series C Preferred Stock and Series C Warrants
On
November 4, 2025 (the “Closing Date”), the Company completed a private placement pursuant to a Securities Purchase
Agreement with Hexstone Capital LLC (“Hexstone”). At closing, Hexstone purchased 100
shares of Series C Preferred Stock (the “Initial Preferred Shares”), par value $ 0.01 ,
with a stated value of $ 10,000
per share, for total gross proceeds of $ 1,000,099 .
The Company paid legal fees of $ 50,000
related to this private placement and was recorded as deemed dividend during the year ended June 30, 2026 due to the temporary equity classification as noted below. In connection with the
transaction, the Company also issued warrants to purchase up to 9,900
additional shares of Series C Preferred Stock. Each warrant is exercisable for one share of Series C Preferred Stock at an exercise
price of $ 10,000
per share (subject to equitable adjustments by the Company relating to stock-splits, reclassifications, combination, extraordinary
distributions and similar events) and expires two years from issuance. The Series C Preferred Stock and warrants were issued in a
private placement.
The
Series C Preferred Stock shall have a stated value of $ 10,000 per share and liquidation value equal to the greater of (A) 100 % of stated
value of such Series C Preferred Stock and (B) the amount per share such holder would receive if such holder converted into Common Stock
immediately prior to the date of such payment. The holder of Series C Preferred Stock shall have a dividend rate of 0 %. However, the
dividend rate shall automatically be increased to ten percent ( 10.0 %) per annum upon any bankruptcy triggering event as defined in the
Certificate of Designation.
F- 27
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
At
any time after the initial issuance date, each share of Series C Preferred Stock shall be convertible into shares of common stock of
the Company by the holder thereof by dividing the stated amount of each share of Series C Preferred Stock of $ 10,000
by the conversion price. The conversion price shall be the lesser of the fixed conversion price of $ 125.00
per share or 85% (or 70% if the common stock is suspended from trading on or delisted from the principal market at any time after
the initial issuance date (whether or not subsequently cured)), or, in the case of the Initial Preferred Shares) of the of the
lowest trading price of the Common Stock during the period beginning on the day the holder sends a conversion notice to the Company
and ending on the trading day on which the aggregate dollar volume of the Company’s common stock exceeds the product of the
conversion amount set forth on the applicable conversion notice multiplied by seven (7) after the applicable holder receives the
shares of common stock issuable upon conversion of the Series C Preferred Stock, subject to a five (5) trading day minimum (such
period, the “Conversion Measuring Period”); provided, however, that each day on which (i) the Common Stock has been
suspended for trading on all Eligible Markets, (ii) Conversion Shares cannot be sold by the Holder because of violation of Section
32 by the Company, or (iii) Conversion Shares are not delivered after the Share Delivery Deadline, that day’s dollar volume
shall be excluded from the calculation of the total aggregate dollar volume of the Conversion Measuring Period. All such
determinations to be appropriately adjusted for any stock dividend, stock split, stock combination, reclassification or similar
transaction that proportionately decreases or increases the Common Stock during such Conversion Measuring Period; provided further
that in no event shall the Conversion Price be lower than the initial Floor Price of $ 12.50
subject to adjustment per the Board’s discretion. In February 2026, the floor price was adjusted to a new floor price of
$ 1.25 .
In May 2026, the floor price was readjusted to $ 0.05 after the reverse stock split. As of June 30, 2026, the effective floor
price is $ 0.05 .
Subject
to the limitations specified in the Certificate of Designation, holders of Series C Preferred Stock shall have the right to vote on all
matters presented to the stockholders for approval together with the shares of Common Stock, voting together as a single class, on an
“as converted” basis using the conversion price.
Upon
any bankruptcy triggering event, the Company were to immediately redeem, in cash, each of the Series C Preferred Stock then outstanding
at a redemption price equal to the applicable triggering event redemption price. Each of the Series C Preferred Stock subject to redemption
by the Company were to be redeemed by the Company at a price equal to the greater of (i) the product of (A) the conversion amount to
be redeemed multiplied by (B) the redemption premium of 110% and (ii) the product of (X) the conversion rate with respect to the conversion
amount in effect multiplied by (Y) the product of (1) the redemption premium of 110% multiplied by (2) the VWAP of the Common Stock on
any trading day during the period commencing on the date immediately preceding such triggering event and ending on the trading date prior
to the date the Company makes the entire payment required to be made. On May 5, 2026, the Company filed a certificate of amendment of
certificate of designations of Series C Convertible Preferred Stock whereby amongst other things, the Company removed the mandatory redemption
upon any bankruptcy triggering event (the “May 5, 2026 Amended Series C Designation”) .
Although
the Series C Preferred Stock does not have a fixed maturity date and is not mandatorily redeemable on a specified date, the
contingent mandatory redemption feature upon a bankruptcy triggering event was considered a conditional obligation to transfer
assets outside the Company’s control. Accordingly, the Company determined that under ASC 480, the Series C Preferred Stock was
initially treated as temporary equity until the May 5, 2026 Amended Series C Designation. Upon issuance of the Series C Preferred
Stock, the Company allocated the fair value of $117,754 to the Series C Preferred and subsequent accretion to redemption value at
issuance date. Accordingly, during the year ended June 30, 2026, the Company accreted $882,246 to redemption value along with the
$50,000 in offering costs and was recorded as deemed dividend totaling $932,246 which was charged to additional paid in capital in the absence of retained earnings in the Company. On May 5, 2026, the date the Series C designation
was amended, there were 100 shares of Series C Preferred Stock at that time with a redemption value of $1,000,000 and was
reclassified from temporary equity to permanent equity.
Additionally,
due to delayed filing and declaration of effectiveness relative to the deadlines defined in the Registration Rights Agreement in connection
with this Securities Purchase Agreement, the Company accrued a registration rights penalty amounting to $ 6,000 , which is payable
in 100,000 shares of the Company’s common stock to Hexstone and was included in accrued expenses and other payables on the accompanying
consolidated balance sheets as of June 30, 2026 and a corresponding other expense during the year ended June 30, 2026.
Series
C Preferred Stock Conversions
In
January 2026, the Company issued an aggregate of 183,655 shares of its common stock as a result of the conversion of 50 Initial Preferred
Shares of the Series C Preferred stock during such period.
Between
March 2026 and June 2026, the Company issued an aggregate of 452,489 shares of its common stock as a result of the conversion of 50 shares
of Series C Preferred stock during such period.
In
June 2026, the Company issued an aggregate of 323,856 shares of its common stock and recorded common stock issuable of 295,340 shares
as a result of the conversion of 50 shares of Series C Preferred stock during such period. The common stock issuable of 295,340 shares
were issued between July 2026 and August 2026.
In
June 2026, the Company issued an aggregate of 408,451 shares of its common stock and recorded common stock issuable of 141,000 shares
as a result of the conversion of 50 Initial Preferred Shares of Series C Preferred stock during such period. The common stock issuable
of 141,000 shares were issued in July 2026.
F- 28
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
Issuance
of Series C Preferred Stock upon exercise of Series C Warrants
In
February 2026, the Company issued 50 shares of Series C preferred stock upon the exercise of 50 Series C Warrants with an exercise price
of $ 10,000 per share and received aggregate gross proceeds of $ 500,000 .
In
March 2026, the Company issued 50 shares of Series C preferred stock upon the exercise of 50 Series C Warrants with an exercise price
of $ 10,000 per share and received aggregate gross proceeds of $ 500,000 .
In
April 2026, the Company issued 50 share of Series C preferred stock upon the exercise of 50 Series C Warrants with an exercise price
of $ 10,000 per share and received aggregate gross proceeds of $ 500,000 .
Accordingly,
the fair value of the warrant liability on the date of exercise of $ 8,925 was reclassified into additional paid in capital during the
year ended June 30, 2026.
In
June 2026, the Company issued 150 shares of Series C preferred stock upon the exercise of 150 Series C Warrants with an exercise price
of $ 10,000 per share and received aggregate gross proceeds of $ 1,500,000 .
There
were 200 shares of Series C Preferred Stock issued and outstanding as of June 30, 2026 with a redemption value amounted to $ 2,000,000 .
Series
C Warrants
The
Company had previously accounted for the 9,900 warrants issued on November 4, 2025, in accordance with the guidance contained in ASC
815 “Derivatives and Hedging” whereby under that provision these warrants did not meet the criteria for equity treatment
and were recorded as a liability since the host instrument itself (Series C Preferred Stock) was classified as temporary equity.
The
initial valuation of the 9,900 warrants was valued at $ 882,345 on November 4, 2025 and was recorded at fair value as of each reporting
date with the change in fair value reported within other income in the accompanying consolidated statements of operations as “Change
in fair value of warrant liability” until the warrants are exercised, expired or other facts and circumstances lead the warrant
liability to be reclassified to stockholders’ equity which occurred on May 5, 2026 due to the May 5, 2026 Amended Series C Designation.
The
Company utilized a Monte Carlo Simulation model to estimate the fair values of the 9,900 warrants, which incorporated significant inputs
that were not observable in the market, and thus represents a Level 3 measurement as defined in ASC 820. The unobservable inputs utilized
for measuring the fair value of the contingent consideration reflect management’s own assumptions about the assumptions that market
participants would use in valuing the contingent consideration. The Company determined the fair value by using the below key inputs to
the Monte Carlo Simulation Model.
The
key inputs for the warrant liability were as follows as of initial valuation on November 4, 2025:
SCHEDULE
OF KEY INPUTS WARRANT LIABILITY
Key Valuation Inputs
Expected term (years)
2.00
Annualized volatility
92.27 %
Risk-free interest rate
3.58 %
Series C Convertible Preferred Stock per Share Value
$ 1,177.54
Dividend yield
0.00 %
Exercise price
$ 10,000.00
The
key inputs for the warrant liability were as follows as of May 5, 2026 (date of reclassification of warrant liability into equity):
Key Valuation Inputs
Expected term (years)
1.50
Annualized volatility
115.07 %
Risk-free interest rate
3.85 %
Series C Convertible Preferred Stock per Share Value
$ 1,073.46
Dividend yield
0.00 %
Exercise price
$ 10,000.00
F- 29
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
Accordingly,
the total fair value of the warrant liability on May 5, 2026 of $ 973,115 was reclassified into additional paid in capital during the
year ended June 30, 2026.
Common
Stock
Shares
issued for cash
On
August 14, 2025, the Company entered into an underwriting agreement with D. Boral Capital, LLC, as representative of the
underwriters in connection with a public offering of the Company’s common stock. The Underwriting Agreement provided for the
offer and sale of 40,000
shares of common stock at a price to the public of $ 100.00
per share (the “Offering”). In connection therewith, the Company agreed to issue to the representative, warrants to
purchase 1,200
of shares of common stock at a price equal $ 100.00
per share (the “Representative’s Warrants”). The Representative’s Warrants are exercisable at any time and
from time to time, in whole or in part, from February 15, 2026 through August 15, 2030 and contains cashless exercise provision. The
Company also granted the Underwriters an overallotment option for a period of 45 days to purchase up to an additional 6,000
shares of common stock which was not consummated. The Company paid underwriting commissions and offering expenses under the terms of
the agreement of $ 535,000
in August 2025 upon closing of the Offering (see below).
On
August 18, 2025, the Offering was completed. At the closing, the Company (i) sold 40,000
shares of Common Stock for total gross proceeds of $ 4,000,000 ,
and (ii) issued the Representative’s Warrants. After deducting the underwriting commissions and offering expenses, the Company
received net proceeds of approximately $ 3.3
million after deducting commissions and related offering expenses (including legal and accounting fees) of approximately $ 686,000
(“Total Offering Fees”). During the year ended June 30, 2026, deferred offering costs of $ 281,773
(included in the Total Offering Fees) were charged to additional paid-in capital upon the completion of the Offering.
Shares
issued for conversion of convertible debt
From
July 1, 2024 through March 2025, the Company issued an aggregate of 353 shares of its common stock at an average contractual conversion
price of $ 300 as a result of the conversion of principal of $ 70,315 , interest of $ 9,371 and conversion fees of $ 5,520 underlying certain
outstanding convertible notes converted during the year.
Included
in the above conversion during the year ended June 30, 2025, were principal aggregate amount of convertible notes of $ 54,850 , accrued
interest of $ 4,365 and conversion fees of $ 3,770 containing bifurcated embedded conversion option derivatives which 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
consolidated statements of operations.
The
Company reclassified $ 10,229 from put premium liabilities to additional paid in capital following conversions and repayment during the
year ended June 30, 2025.
From
July 1, 2025 through September 30, 2025, the Company issued an aggregate of 7,799 shares of its common stock at an average contractual
conversion price of approximately $ 44 as a result of the conversion of principal of $ 298,797 , interest of $ 37,053 and conversion fees
$ 4,906 underlying certain outstanding convertible notes converted during such period.
From
October 1, 2025 through December 31, 2025, the Company issued an aggregate of 5,107 shares of its common stock at an average contractual
conversion price of approximately $ 44 as a result of the conversion of principal of $ 76,000 , interest of $ 4,441 and conversion fees $ 937
underlying certain outstanding convertible notes converted during such period.
In
June 2026, the Company issued an aggregate of 67,832 shares of its common stock at an average contractual conversion price of approximately
$ 0.90 as a result of the conversion of principal of $ 55,000 , interest of $ 5,043 and conversion fees $ 937 underlying certain outstanding
convertible notes converted during such period.
Included
in the above conversion during the year ended June 30, 2026, were principal aggregate amount of convertible notes of $ 200,650 , accrued
interest of $ 20,003 and conversion fees of $ 3,280 containing bifurcated embedded conversion option derivatives were converted into common
stock. Accordingly, the fair market value of the shares issued upon conversion was $ 444,258 , resulting in a loss on extinguishment at
the time of conversion of $ 220,325 and $ 390,182 of derivative liability fair value was recorded as a gain on extinguishment at the time
of conversion, resulting in a net gain of $ 169,857 which is included in gain (loss) on extinguishment of debt in the accompanying consolidated
statements of operations.
The
Company reclassified $ 114,399 from put premium liabilities to additional paid in capital following conversions during the year ended
June 30, 2026.
F- 30
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
Shares
issued for conversion of Series C Preferred Stock
In
January 2026, the Company issued an aggregate of 183,655 shares of its common stock as a result of the conversion of 50 shares of Series
C Preferred stock during such period.
Between
March 2026 and June 2026, the Company issued an aggregate of 452,489 shares of its common stock as a result of the conversion of 50 shares
of Series C Preferred stock during such period.
In
June 2026, the Company issued an aggregate of 323,856 shares of its common stock as a result of the conversion of 50 shares of Series
C Preferred stock during such period.
In
June 2026, the Company issued an aggregate of 408,451 shares of its common stock as a result of the conversion of 50 Initial Preferred
Shares of Series C Preferred stock during such period.
Shares
issued for services rendered
On
August 12, 2024, the Company entered into a consulting agreement with two consultants to provide investor relation services from August
12, 2024 to October 12, 2024 for a total fee of $ 7,500 for each consultant. In August 2024, the Company issued an aggregate of 10 shares
of common stock to the consultants related to this consulting agreement. Those shares were valued at approximately $ 1,500 per share or
$ 15,000 , being the closing price of the stock on the date of grant to such consultants. During the year ended June 30, 2025, the Company
recorded stock-based compensation of $ 15,000 .
On
March 3, 2025, the Company issued an aggregate of 342,220 shares of common stock to certain officers, employees, directors and consultants
for services rendered. Those shares were valued at approximately $ 150 per share or $ 51,333,000 , being the closing price of the stock
on the date of grant. During the year ended June 30, 2025, the Company recorded stock-based compensation of $ 51,333,000 . On August 15,
2025, the Company and a consultant agreed to enter into a three-month consulting agreement to provide digital marketing related services
for a monthly fee of $ 100,000 and a one-time payment of $ 300,000 upon signing this agreement.
On
August 30, 2025, the Company amended this agreement whereby the Company agreed to provide additional compensation by issuing 20,000 shares
of common stock every three months. The first issuance of shares occurred on September 1, 2025 and subsequent issuances shall occur on
the first day of every three-month period thereafter. Except for the changes made in the amendment, all other terms and provisions of
the original agreement shall remain unchanged and in full force and effect. These shares were valued at approximately $ 68 or $ 1,365,000 ,
being the closing price of the stock on the date of grant. During the year ended June 30, 2026, the Company recorded stock-based compensation
of $ 1,365,000 .
On
August 24, 2025, the Company incurred consulting fees of $ 43,748 for management advisory services rendered to a consultant. The Company
agreed to issue 437 shares of shares of common stock to consultant. These shares were valued at approximately $ 100 or $ 43,748 , being
the closing price of the stock on the date of grant. During the year ended June 30, 2026, the Company recorded stock-based compensation
of $ 43,748 .
In
October 2025, the Company issued an aggregate of 173 share of common stock for services rendered and to be rendered from September 25,
2025 to December 25, 2025 in connection with the Advisory agreement dated on September 25, 2025. These shares were valued at approximately
$ 43 or $ 7,500 , being the closing price of the stock on the date of grant. During the year ended June 30, 2026, the Company recorded stock-based
compensation of $ 7,500 .
In
January 2026, the Company issued an aggregate of 593 shares of common stock for services rendered and to be rendered from December 26,
2025 to March 26, 2026 in connection with the Advisory agreement dated on September 25, 2025. These shares were valued at approximately
$ 13 or $ 7,500 , being the closing price of the stock on the date of grant. During the year ended June 30, 2026, the Company recorded stock-based
compensation of $ 7,500 .
On
March 16, 2026, the Company issued an aggregate of 1,020,000 shares of common stock to certain officers, employees, directors and consultants
for services rendered. Those shares were valued at approximately $ 3.50 per share or $ 3,570,000 , being the closing price of the stock
on the date of grant. During the year ended June 30, 2026, the Company recorded stock-based compensation of $ 3,570,000 related to such
grant.
F- 31
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
Shares
issued for prepaid services
Between
January 9, 2025 and March 23, 2025, the Company issued an aggregate of 81,000 shares of fully vested, non-forfeitable common stock to
various consultants for consulting, investor relations and business advisory services with service terms ranging from 6 months to three
years. Those shares were valued at a weighted average price of approximately $ 300 (ranging from $ 175 to $ 375 ) or $ 23,881,110 , being the
closing prices of the stock on each respective date of grants. During the years ended June 30, 2026 and 2025, the Company recorded stock-based
compensation of $ 8,498,492 and $ 4,621,230 , respectively, related to this transaction.
On
March 16, 2026, the Company issued an additional 300,000 shares of fully vested, non-forfeitable common stock to various consultants
for consulting, investor relations and business advisory services related to existing 3 -year consulting agreements dated between January
2025 and March 2025. Those shares were valued at approximately $ 3.50 per share or $1,050,000, being the closing price of the stock on
the date of grant. At the date of grant, the Company recorded prepaid expense – current portion of $ 589,523 and prepaid expense
– long-term portion of $ 460,477 to be amortized over the remaining terms of the respective agreements. During the year ended June
30, 2026, the Company recorded stock-based compensation of $ 8,498,492 related to this transaction.
At
June 30, 2025, the Company recorded prepaid (stock based) expense – current portion of $ 8,334,046 and prepaid (stock based) expense
– long-term portion of $ 10,925,835 to be amortized over the terms of the respective agreements. At June 30, 2026, the Company recorded
prepaid (stock based) expense – current portion of $ 7,620,846 and prepaid (stock based) expense – long-term portion of $ 4,190,543
to be amortized over the terms of the respective agreements.
Shares
issued in connection with Debt Exchange Agreements
Between
January 5, 2025 and March 5, 2025, the Company issued an aggregate of 2,040 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. Those shares were valued at a weighted
average price of approximately $ 225 (ranging from $ 175 to $ 325 ) or $ 437,500 , being the closing prices of the stock on each respective
date of grants. Common stock issuable of 310 shares shall be issued due to the reduced offering price provision as defined in the debt
exchange agreement to such vendor. Accordingly, the fair market value of the shares issued and issuable was $ 468,500 , resulting in a
loss on extinguishment of debt at the time of exchange of $ 339,146 during the year ended June 30, 2025.
On
January 23, 2025, the Company entered into a Debt Exchange with the former director and issued 1,200 shares of common stock in exchange
for the total outstanding loan of $ 74,395 . Those shares were valued at approximately $ 325 per share or $ 375,000 , being the closing price
of the stock on the date of grant to the former director. 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 year ended June 30, 2025.
On
February 5, 2025, the Company entered into debt exchange agreements with the two investors and issued an aggregate of 1,200 shares of
common stock in exchange for the total outstanding loan including accrued interest of $ 86,248 . Those shares were valued at $ 250 per share
or $ 300,000 , being the closing price of the stock on the date of grant to the two investors. 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 year ended June
30, 2025.
On
January 7, 2026, the Company entered into an Exchange Agreement with Crown Bridge (see Note 5) and issued 15,792 shares of common stock
in exchange for the total outstanding loan balance of $ 65,280 and accrued interest of $ 60,484 . Those shares were valued at approximately
$ 13 per share or $ 200,000 , being the closing price of the stock on the date of grant, resulting in a loss on extinguishment of debt at
the time of exchange of $ 74,236 .
Shares
issued in connection with a Warrant Exchange Agreement
On
March 3, 2025, the Company issued 36,000 shares of common stock to an investor in exchange for all the existing warrants (the “Warrant
Exchange Warrants”) that included an alternate cashless exercise provision held by the investor pursuant to a Warrant Exchange
Agreement. The fair value of the surrendered Exchange Warrants exceeded the fair value of the 36,000 shares of common stock issued. Accordingly,
there was no deemed dividend recorded in connection with the Warrant Exchange Agreement. The fair value of the 36,000 shares of common
stock issued was $ 150 per share or $ 5.4 million based on the quoted trading price on the exchange date.
F- 32
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
Restricted
Stock Units
Pursuant
to employment agreements dated in May 2019, the Company granted de minimis restricted stock unit (after the Reverse Stock Split) to the
Company’s Chief Executive Officer and Chief Scientific Officer. Such restricted stock units are subject to vesting terms as defined
in the employment agreements. Such restricted stock units were valued at the fair value of approximately $ 497,240 based on the quoted
trading price on the date of grant. There were $ 248,620 unrecognized restricted stock units expense as of June 30, 2026 and 2025. A de
minimis amount of unvested restricted stock units which are subject to various performance conditions have not yet been met and have
not yet vested as of June 30, 2026 to which the above amount of $ 248,620 relates to.
Stock
Options
On
the Effective Date, the Company’s board of directors approved and adopted the Company’s 2019 Equity Incentive Plan (the “2019
Plan”), which reserves a total of nil share of the Company’s common stock for issuance under the 2019 Plan. Incentive awards
authorized under the 2019 Plan include, but are not limited to, incentive stock options, non-qualified stock options, restricted stock
awards and restricted stock units.
During
the years ended June 30, 2026 and 2025, there were de minimis number of options after the Reverse Stock Split. During the years ended
June 30, 2026 and 2025, the Company recognized stock-based compensation of $ 0 for both periods. There was $ 0 of unvested stock options
expense as of June 30, 2026. No stock options were granted during the years ended June 30, 2026 and 2025.
Stock
Warrants
The
following table summarizes common stock warrant activity for the years ended June 30, 2026 and 2025:
SUMMARY OF WARRANT ACTIVITY
Weighted
Number of
Average
Warrants
Price Per Share
Outstanding at June 30, 2024
10
$ 31.00
Granted
-
-
Exercised
-
-
Cancelled*
-
-
Expired
-
-
Outstanding at June 30, 2025
10
$ 31.00
Granted – Common stock warrants
1,200
100.00
Granted – Series C preferred stock warrants
9,900
10,000.00
Exercised – Series C preferred stock warrants
( 300 )
10,000.00
Cancelled
-
-
Expired
-
-
Outstanding at June 30, 2026
10,810
$ 8,905.64
Exercisable at June 30, 2026
10,810
$ 8,905.64
Outstanding and Exercisable:
Weighted average remaining contractual term
1.66
Aggregate intrinsic value
$ -
*
On
March 3, 2025, the Company cancelled all the existing warrants (de minimis number of shares of Series A warrants, Series B warrants,
and Series C warrants) held by an investor pursuant to a Warrant Exchange Agreement (see above).
F- 33
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
Repurchase
Plan
On
June 17, 2026, the Company entered into a common stock repurchase plan (the “Repurchase Plan”) with a broker. The Repurchase
Plan provides for the repurchase of shares of the Company’s common stock in an aggregate amount of up to $ 5.0 million, subject
to the terms, conditions and trading parameters specified in the Repurchase Plan. Repurchases under the Repurchase Plan may be made from
time to time through open-market transactions and are subject to applicable securities laws, market conditions and the limitations set
forth in the Repurchase Plan. The Repurchase Plan does not obligate the Company to repurchase any minimum number or dollar amount of
shares. Unless terminated earlier in accordance with its terms, the Repurchase Plan will terminate on December 31, 2026, or upon the
occurrence of certain other events specified in the Repurchase Plan. As of June 30, 2026, no shares of common stock had been repurchased
under the Repurchase Plan (see Note 13).
NOTE
9 – COMMITMENTS AND CONTINGENCIES
Legal
Matters
On
December 9, 2025, the
Company was served with a complaint (the “Complaint”) filed in the Superior Court of the State Delaware by an investment
firm (the “Investment Firm”). In the Complaint, the Investment Firm alleges breach of an engagement agreement dated
August 3, 2025 (the “Engagement Agreement”) between the Company and the Investment Firm and argued that the Company owed the Investment Firm a
$15,000 deal deposit fee for entering into the Engagement Agreement and a $250,000 break fee for not completing an equity financing
with the Investment Firm. On January 15, 2026, the Company filed an answer to the Complaint with the Superior Court of the State of
Delaware and intended to vigorously defend the action. Other than as described above, there is no other action, suit, or proceeding
by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive
officers of our Company or our subsidiary, threatened against or affecting our Company, our Common Stock, our subsidiary or of our
companies or our subsidiary’s officers or directors in their capacities as such, in which an adverse decision could have a
material adverse effect.
On
June 30, 2026, the Company entered into a settlement agreement and release with the Investment Firm pursuant to which the both parties agreed to resolve
the disputed claims above, in exchange for dismissal and complete release of all claims, the Company agrees to: (i) make a cash payment
of $ 75,000 to the Investment Firm; and (ii) issue common shares to the Investment Firm shares which, on the date of issuance, have an aggregate value of $ 75,000
(the “Settlement Payment”) During the year ended June 30, 2026, the Company recorded $ 150,000 in settlement expenses. As
of June 30, 2026, the Company recorded common stock issuable of 51,289 shares. In July 2026, the Company paid $ 75,000 and issued 51,289
shares of the Company’s common stock valued at $ 75,000 .
IRS
Liability
As
part of its requirement for having a foreign operating subsidiary, the Company is required to file an informational Form 5471 to the
Internal Revenue Service (the “IRS”), which is a form that explains the nature of the relationship between the foreign subsidiary
and the parent company. From 2012 through 2014, the Company did not file this form in a timely manner. As a result of the non-timely
filings, the Company incurred a penalty from the IRS in the amount of $ 10,000 per year, or $ 30,000 in total, plus accrued interest, such
penalty and interest having been accrued and is included in the accrued expenses and other payable figure on the June 30, 2026 and 2025
consolidated balance sheets. The Company recorded the penalties for all three years during the year ended June 30, 2018. The Company
is current on all subsequent filings.
Operating
Agreements
In
November 2009, the Company entered into a commercialization agreement with the University of Bath (UK) (the “UK University”),
whereby the Company and the UK University co-owned the intellectual property relating to the Company’s pro-enzyme formulations.
In June 2012, the Company and the UK University entered into an assignment and amendment whereby the Company assumed full ownership of
the intellectual property, while agreeing to pay royalties of 2 % of net revenues to the UK University. Additionally, the Company agreed
to pay 5 % of each and every license agreement subscribed for. The contract is cancellable at any time by either party. To date, no amounts
are owed under the agreement.
F- 34
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
Collaboration
Agreement
On
September 13, 2018, the Company entered into a two-year collaboration agreement with the University of Jaén (the “University”)
to provide certain research services to the Company. In consideration of such services, the Company agreed to pay the University approximately
52,000 Euros ($ 59,508 USD) in year one and a maximum of 40,000 Euros ($ 45,775 USD) in year two. Additionally, in exchange for full ownership
of the intellectual property, the Company agreed to pay royalties of 2 % of net revenues to the University.
On
October 1, 2020, the Company entered into another two-year collaboration agreement with the University to provide certain research services
to the Company. In consideration of such services, the Company agreed to pay the University approximately 30,000 Euros ($ 35,145 USD),
which were paid in four installment payment of 5,000 Euros in November 2020, 5,000 Euros ($ 5,858 ) in March 2021, 10,000 Euros ($ 11,715 )
in December 2021 and 10,000 Euros ($ 11,715 ) in September 2022. Additionally, the University agreed to hire and train a doctoral student
for this project and the Company agreed to pay the University 25,837 Euros ($ 30,268 USD). In exchange for full ownership of the intellectual
property, the Company agreed to pay royalties of 2 % of net revenues to the University.
On
July 27, 2022, the Company entered into a two-year research agreement with the University to provide certain research and experiment
services to the Company. One of the Company’s Scientific Advisory Board is the lead joint researcher of the University. In exchange
for full ownership of the intellectual property, the Company agreed to pay royalties of 1 % of net revenues each to two members of the
Scientific Advisory Board. In consideration of such services, the Company agreed to pay the University approximately 53,200 Euros ($ 53,806
USD) payable as follows:
-
18,200 Euros ($ 18,407 USD) upon execution (paid in August 2022),
-
8,000 Euros ($ 8,091 USD) in September 2022 (paid in September 2025),
-
7,000 Euros ($ 7,080 USD) in December 2022 (paid in September 2025),
-
10,000 Euros ($ 10,114 USD) in March 2023 (paid in October 2025), and
-
10,000 Euros ($ 10,114 USD) in July 2023 (paid in October 2025).
The
commencement date for the experiments was on September 1, 2022, and the length of time for completion was 24 months. A doctoral thesis
was completed in December 2024.
In
March 2026, the Company entered into another two-year collaboration agreement with the University of Jaén and the University of
Granada (the “Universities”) to provide certain research services to the Company. In consideration of such services, the
Company agreed to pay the Universities for research services of approximately 100,000 Euros ($ 115,900 USD) in year one and 102,800 Euros
($ 119,145 USD) in year two, as well as, personnel compensation of approximately 80,000 Euros or $ 92,720 USD ( 40,000 Euros paid in February
2026, 20,000 Euros payable in December 2026, and 20,000 Euros in June 2027). In exchange for full ownership of the intellectual property,
the Company agreed to pay royalties of 5 % of net revenues to each University.
In
consideration for the research services, the Company agreed to pay the Universities 202,800 Euros ($ 235,045 USD) payable as follows:
-
34,000 Euros ($ 39,406 USD) 3 rd Month from date of execution in June 2026 (paid in April 2026),
-
41,800 Euros ($ 48,446 USD) in July 2026,
-
30,000 Euros ($ 34,770 USD) in September 2026,
-
40,000 Euros ($ 46,360 USD) in January 2027,
-
30,000 Euros ($ 34,770 USD) in May 2027, and
-
27,000 Euros ($ 31,293 USD) in September 2027.
As
of June 30, 2026 and 2025, the Company has $ 0 and $ 51,468 , respectively, balance due to the University for unreimbursed lab fees, which
are included in accrued expenses and other liabilities in the accompanying consolidated balance sheets. As of June 30, 2026 and 2025,
there are no royalty fees owed to the University.
F- 35
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
Consulting
Agreements
On
May 4, 2024, the Company entered into an Engagement Agreement (the “Agreement”) with EF Hutton LLC (the “Consultant”)
which will act as an exclusive lead underwriter, financial advisor, placement agent and investment banker of the Company, whereby the
Consultant will assist the Company to a public offering and uplisting of the Company’s equity, debt or equity derivative instruments.
The engagement period shall end on the earlier of i) 12 months from the date of this agreement or ii) the final closing if any of the
offering. The Consultant will prepare an Underwriting Agreement (the “Underwriting Agreement”) covering the sale of up to
$ 15 million of equity, equity derivatives, and equity linked instruments of the Company. The Company shall pay compensation for:
(a)
Financing Fees:
(i)
For private equity and equity-linked placements, pay the Consultant a cash fee of eight percent ( 8.0 %) of the amount of capital raised,
invested or committed, payable in cash at the closing or closings of the financing to which it relates; and
(ii)
For debt placements, pay the Consultant a cash fee of six percent ( 6.0 %) of the amount of capital raised, invested or committed, payable
in cash at the closing or closings of the financing to which it relates.
(iii)
As additional compensation for EF Hutton’s services, the Company shall issue to the Consultant or its designees at the closing
warrants (the “Warrants”) to purchase that number of shares of common stock equal to three percent ( 3.0 %) of the aggregate
proceeds sold in an offering. The Warrants will be exercisable at any time in whole or in part, during the five years (5) years from
the effective date of the Offering at a price per share equal to the Offering price. The Warrants will provide for piggyback registration
rights, Black Scholes change in control provisions and customary anti-dilution provisions and adjustments in the number and price of
such warrants and the shares underlying such warrants resulting from corporate events which would include dividends, reorganizations,
mergers, etc. and future issuance of Common Stock or Common Stock equivalents at prices or with exercise and/or conversion prices below
the offering price as permitted under FINRA Rule 5110(f)(2)(G).
Additionally,
the Consultant shall be entitled to a cash fee equal to eight percent ( 8.0 %) of the gross proceeds received by the Company from the sale
of any equity, debt and/or equity derivative instruments to any investor introduced by the Consultant to the Company during the engagement
period, in connection with any public or private financing or capital raise.
(b)
Merger, acquisition or sale of stock or assets (the “M&A Transaction”) Fees: The M&A Transaction fees shall be payable
to the Consultant in cash at the closing or closings of the M&A Transaction to which it relates and shall be equal to five percent
( 5.0 %) of M&A Transaction consideration.
The
Company will be responsible for and will pay all expenses relating to the offering as defined in the Agreement. Additionally, the Company
will provide an expense advance (the “Advance”) to the Consultant of $ 50,000 , of which $ 25,000 was payable upon the execution
of the Agreement and $ 25,000 of which is payable upon the initial filing of a registration statement. The Company paid $ 25,000 in May
2024 which was recorded as deferred offering cost as of June 30, 2025. During the years ended June 30, 2026 and 2025, EF Hutton did not
close any offering and the Company engaged another underwriter for an Offering that closed in August 2025.
On
August 14, 2025, the Company entered into an underwriting agreement with D. Boral Capital, LLC, as representative (the “Representative”)
of the underwriters (the “Underwriters”) in connection with a public offering of the Company’s common stock, par value
$ 0.001 (the “Common Stock”). The Underwriting Agreement provides for the offer and sale of 40,000 shares of Common Stock
at a price to the public of $ 100.00 per share (the “Offering”). In connection therewith, the Company agreed to issue to the
Representative, warrants to purchase 1,200 of shares of common stock at a price equal $ 100.00 per share (the “Representative’s
Warrants”). The Representative’s Warrants are exercisable at any time and from time to time, in whole or in part, from February
15, 2026 through August 15, 2030 and contain provisions for cashless exercise. The Company also granted the Underwriters an overallotment
option for a period of 45 days to purchase up to an additional 6,000 shares of common stock. The Offering was made pursuant to a Registration
Statement on Form S-1 and a related prospectus filed with the Securities and Exchange Commission (“SEC”), which was declared
effective by the SEC on August 13, 2025. The Underwriting Agreement includes customary representations, warranties and covenants by the
Company. It also provides that the Company will indemnify the Underwriters against certain liabilities, including liabilities under the
Securities Act of 1933, as amended or contribute to payments the Underwriter may be required to make because of any of those liabilities.
The Company accrued $ 115,000 for services rendered by the Underwriters as of June 30, 2025 which was recorded as deferred offering cost
and no payment was made during the year ended June 30, 2025. The Company paid underwriting commissions and offering expenses of $ 535,000
in August 2025 upon closing of the Offering (see Note 8).
On
January 23, 2026, the Company entered into a settlement agreement and release with the Representative pursuant to which the Company agreed
that, during the 360-day period following the public offering (the “Lock-up Period”), it would not, without the prior consent
of the Representative, offer or sell any securities or file any registration statement with the Commission relating to the offering of
any shares (as defined in the Lock-up Agreement executed with the Representative). Under the terms of the settlement agreement, the Company
agreed to pay the Representative an initial settlement amount of $ 50,000 , as well as 4 % of the gross proceeds received from any additional
closings. During the year ended June 30, 2026, the Company paid $ 170,000 and has been recorded in settlement expenses.
F- 36
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
Operating
Leases – Related Party
On
May 4, 2022, the Company entered in a three-year 3 lease agreement with North Horizon Pty Ltd., a related party, for a monthly rent of
$ 3,000 AUD or $ 2,176 USD (depending on exchange rate) per month plus taxes. On May 4, 2022, the Company recorded right-of-use assets
$ 66,201 and total lease liabilities of $ 66,201 based on an incremental borrowing rate of 8 %.
On
May 4, 2025, the Company entered in a one-year 1 lease agreement with North Horizon Pty Ltd., a related party, for a monthly rent of $ 3,300
AUD or $ 2,127 USD (depending on exchange rate) per month plus taxes with an option to renew the lease for an additional two-year term.
On May 4, 2025, the Company recorded right-of-use assets of $ 62,126 and total lease liabilities of $ 62,126 based on an incremental borrowing
rate of 12 %.
ROU
is summarized below:
SCHEDULE OF RIGHT OF USE ASSET
June 30, 2026
June 30, 2025
Office lease
$ 68,339
$ 68,339
Less: accumulated amortization
( 27,549 )
( 8,926 )
Right-of-use asset, net
$ 40,790
$ 59,413
Operating
Lease liabilities are summarized below:
SCHEDULE OF OPERATING LEASE LIABILITY
June 30, 2026
June 30, 2025
Office lease
$ 68,339
$ 68,339
Reduction of lease liability
( 20,032 )
( 8,926 )
Less: office lease, current portion
( 24,489 )
( 17,664 )
Long term portion of lease liability
$ 23,818
$ 41,749
Remaining
future minimum lease payments under non-cancelable operating lease at June 30, 2026 are as follows:
SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS
Fiscal Year 2026- remainder
$ 7,041
Fiscal Year 2027
28,858
Fiscal Year 2028
25,042
Imputed interest
( 7,350 )
Total operating lease liability
$ 53,591
The
weighted average remaining lease term for the operating lease is 1.77 years as of June 30, 2026.
NOTE
10 – RELATED PARTY TRANSACTIONS AND BALANCES
Lease
Agreement
Effective
May 5, 2016, the Company entered into an agreement for the lease of its principal executive offices with North Horizon Pty Ltd., a related
party, of which Mr. Nathanielsz, our CEO, CFO and a director, and his wife are owners and directors. The lease had a 5 five-year
term and provided for annual rental payments of $ 39,600
AUD or $ 28,325
USD, which includes $ 3,600
AUD or $ 2,575
USD of goods and service tax for total payments of $ 198,000
AUD or $ 141,629
USD during the term of the lease. Such
lease expired in May 2021 and was renewed for another one-year term from May 2021 to May 2022 .
On May 4, 2022, the Company entered into a three-year 3 lease agreement with North Horizon Pty Ltd. for a monthly rent of $ 3,000 AUD or
$ 2,176 USD (depending on exchange rate) per month plus taxes. On May 4, 2025, the Company renewed for another one-year lease agreement
with North Horizon Pty Ltd., a related party, for a monthly rent of $ 3,300 AUD or $ 2,127 USD (depending on exchange rate) per month plus
taxes with an option to renew the lease for an additional two-year term (See Note 9). As of June 30, 2026 and 2025, total rent payable
of $ 119,159 AUD ($ 82,363 USD) and $ 200,402 AUD ($ 131,684 USD), respectively, was included in accrued expenses in the accompanying consolidated
balance sheet.
Rent
expense under the lease was $ 40,932 and $ 26,560 during the years ended June 30, 2026 and 2025, respectively reflected as occupancy expenses
in the accompanying consolidated statements of operations and comprehensive income (loss).
F- 37
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
Loans
payable - Related Party
Since
its inception, the Company has conducted transactions with its directors and entities related to such directors.
These
transactions have included the following:
As
of June 30, 2026 and 2025, the Company owed its former director a total of $ 0 and $ 29,759 , respectively, related to expenses paid on
behalf of the Company related to corporate startup costs and intellectual property. Additionally, as of June 30, 2026 and 2025, the Company
owed its former director a total of $ 0 and $ 49,528 , respectively, for money loaned to the Company, throughout the years. On January 23,
2025, the Company entered into a Debt Exchange with the former director and issued 1,200 shares of common stock in exchange for the total
outstanding loans of $ 74,395 (see Note 4).
Loans
payable - Related Party (see Note 5)
Between
November 2023 and May 2024, an institutional investor affiliated with one of our directors, Josef Zelinger, loaned the Company an aggregate
of $ 71,629 . Additionally, in August 2024, the same affiliated institutional investor loaned the Company an amount of $ 85,000 AUD ($ 57,639
USD). These loans bear no interest and are payable on demand. The Company repaid $ 16,428 USD including additional interest expense of
$ 4,805 USD on February 12, 2026. Additionally, the Company repaid $ 16,188 USD including interest expense of $ 4,793 USD on April 28, 2026.
Effective
August 1, 2024, the Company entered into and closed a loan agreement with an institutional investor affiliated with one of our directors,
Josef Zelinger, pursuant to which the investor loaned the Company an aggregate principal amount of $ 150,000 AUD ($ 98,060 USD). The Company
used the net proceeds for general working capital purposes. The maturity date of the loan is November 1, 2024 , or sooner at the discretion
of the Company, and the loan bears an interest rate of 12 % per annum and default interest rate of 18 % per annum. The Company has the
right to prepay in full at any time with no prepayment penalty. By mutual consent the amount can be repaid via the issuance of common
stock of the Company (upon uplisting on NASDAQ) and the strike price shall be at a 35 % discount to lowest daily balance of the five preceding
trading days. Such loan is past due and currently in default.
Between
November 2024 and December 2024, an institutional investor affiliated with one of our directors, Josef Zelinger, loaned the Company an
aggregate of $ 15,000 AUD ($ 9,731 USD). These loans bear no interest and are payable on demand. The Company repaid $ 12,000 AUD ($ 7,774
USD) of this loan on August 19, 2025. The Company repaid the remaining balance of $ 3,000 AUD ($ 1,957 USD) including additional interest
expense of $ 319 USD on February 12, 2026.
Effective
December 3, 2024, the Company entered into and closed a loan agreement with an institutional investor affiliated with one of our directors,
Josef Zelinger, pursuant to which the investor loaned the Company an aggregate principal amount of $ 175,000 AUD ($ 113,485 USD). The Company
used the net proceeds for general working capital purposes. The term of the loan is four months or less (to be determined at the discretion
of the Company), with $ 70,000 AUD was due on February 28, 2024 and $ 105,000 AUD was due on April 2, 2024. The loan bears an interest
rate of 12 % per annum and default interest rate of 18 % per annum. Such loan is past due and currently in default.
In
January 2025, an institutional investor affiliated with one of our directors, Josef Zelinger, loaned the Company an aggregate of $ 25,000
AUD ($ 15,485 USD). This loan bore no interest and was payable on demand. The Company fully repaid this loan on August 19, 2025.
On
April 12, 2025, the Company entered into and closed a loan agreement with an institutional investor affiliated with one of our directors,
Josef Zelinger, pursuant to which the investor loaned the Company an aggregate principal amount of $ 63,188 AUD ($ 39,625 USD). The Company
used the net proceeds for general working capital purposes. The maturity date was on June 30, 2025 . The loan bore an interest rate of
12 % per annum and default interest rate of 18 % per annum. The Company fully repaid this loan on August 19, 2025.
F- 38
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
On
June 13, 2025, the Company entered into and closed a loan agreement with an institutional investor affiliated with one of our directors,
Josef Zelinger, pursuant to which the investor loaned the Company an aggregate principal amount of $ 15,000 AUD ($ 9,675 USD). The Company
used the net proceeds for general working capital purposes. The maturity date was on June 30, 2025 . The loan bore an interest rate of
12 % per annum and default interest rate of 18 % per annum. The Company fully repaid this loan on August 19, 2025.
On
July 5, 2023, the Company and an institutional investor affiliated with one of our directors, Josef Zelinger, entered into a letter agreement,
pursuant to which such investor loaned the Company an aggregate of $ 230,000 AUD ($ 153,256 USD). Pursuant to such agreement, the term
of such loan is three ( 3 ) years, ending on July 5, 2026, with an interest rate of 10 % to be paid monthly in arrears. In connection with
such loan, the Company issued 10 warrants to purchase common stock to such investor immediately exercisable at an initial exercise price
of $ 15,000 per share (subject to certain adjustments such as stock dividend, stock splits, subsequent right offering and pro-rata distribution)
with an expiry date of July 5, 2026 (see Note 5).
Between
July 3, 2025 and August 14, 2025, an institutional investor affiliated with one of our directors, Josef Zelinger, loaned the Company
an aggregate of $ 120,000 AUD ($ 78,249 USD). These loans bore no interest and were payable on demand (see Note 5).
On
August 21, 2025, the Company fully repaid certain loans payable to a related party with loan dates from December 2024 to August 2025
with aggregate principal amount of $ 235,188 AUD ($ 150,808 USD), and accrued interest of $ 6,205 AUD ($ 3,994 USD) (see Note 5).
Total
remaining balance of all the loans payable – related parties, net of discount amounted to $ 460,809 and $ 415,329 as of June 30,
2026 and 2025, respectively. The total principal outstanding under loan payable – long term - related party, net of discount, was
$ 0 and $ 105,627 as of June 30, 2026 and 2025 (see Note 5).
Employment
and Services Agreements with Management
The
Company and Mr. Nathanielsz entered into an employment agreement as of February 25, 2015 (the “Nathanielsz Employment Agreement”)
setting forth the terms and conditions of Mr. Nathanielsz’s employment as the Company’s President and Chief Executive Officer.
The Nathanielsz Employment Agreement was scheduled to expire on February 25, 2019 ; however, the term of the Nathanielsz Employment Agreement
automatically renews for successive one-year periods unless either party provides 30 days’ prior written notice of his or its intent
not to renew. The Nathanielsz Employment Agreement continues in effect as amended on October 26, 2022 (see below). The Nathanielsz Employment
Agreement provides Mr. Nathanielsz with a base salary of $ 25,000 AUD per month ($ 300,000 AUD annually or $ 205,680 USD) and a monthly
contribution to Mr. Nathanielsz’s pension equal to 9.5 % of his monthly salary. Mr. Nathanielsz has the ability to convert any accrued
but unpaid salary into common stock at the end of each fiscal year at a conversion price to be determined by Mr. Nathanielsz and the
Company, which will in no event be lower than par value or higher than the closing bid price on the date of conversion. Pursuant to the
Nathanielsz Employment Agreement, Mr. Nathanielsz is entitled to an annual discretionary bonus in an amount up to 200 % of his annual
base salary, which bonus shall be determined by the Company’s board of directors based upon the performance of the Company. On
March 16, 2018, the Company’s board of directors approved an increase of Mr. Nathanielsz’s annual base salary from $ 300,000
AUD ($ 205,680 USD) to $ 400,000 AUD ($ 274,240 USD), effective February 2018. On August 1, 2022, the Company’s board of directors
approved an increase of Mr. Nathanielsz’s annual base salary from $ 400,000 AUD ($ 309,313 USD) to $ 600,000 AUD ($ 414,900 USD), effective
July 1, 2022.
Mr.
Nathanielsz’s wife, Sylvia Nathanielsz, was a non-executive, part-time employee of the Company since October 2015. Effective October
17, 2025, Mr. Nathanielsz’s wife, Sylvia Nathanielsz, became the finance and operations manager of the Company. Consequently, Mrs.
Nathanielsz’s annual salary increased from $ 120,000 AUD to $ 150,000 AUD ($ 103,680 USD) and is entitled to customary benefits.
On
August 12, 2021, the Board approved a bonus of $ 177,840 USD. A total of $ 221,890 AUD ($ 166,418 USD) in payments were made against the
bonuses during the year ended June 30, 2021 resulting in a remaining balance of $ 422,610 AUD ($ 316,957 USD) bonus payable as of June
30, 2021 which was included in accrued expenses in the accompanying consolidated balance sheet. On August 12, 2021, pursuant to the Cancellation
Agreement, Mr. Nathanielsz agreed to cancel $ 177,840 of the bonus payable in exchange for 4 shares of the Company’s Common Stock.
On August 1, 2022, the Board approved a bonus of $ 140,000 AUD or $ 96,810 USD. A total of $ 25,000 AUD ($ 16,070 USD) in payments were made
in respect of the bonuses during fiscal year 2024. In January 2024, the Board approved a bonus of $ 150,000 AUD or $ 102,195 USD. In June
2025, the Board approved a bonus of $ 198,000 AUD or $ 130,106 USD resulting in a remaining balance of $ 415,540 AUD ($ 273,051 USD) bonus
payable as of June 30, 2025 which was included in accrued expenses in the accompanying consolidated balance sheet. Total bonus payments
of $ 172,939 AUD ($ 115,247 USD) were made during the year June 30, 2026. In fiscal year 2026, the Board approved a bonus of $ 330,000 AUD
or $ 228,096 USD resulting in a remaining balance of $ 572,664 AUD ($ 395,825 USD) bonus payable as of June 30, 2026 which was included
in accrued expenses in the accompanying consolidated balance sheet.
Amended
and Restated Employment Agreement
On
May 14, 2019 (the “Effective Date”), the Company entered into an Amended and Restated Employment Agreement (the “Employment
Agreement”) with Mr. Nathanielsz for a term of three years , subject to automatic one-year renewals, at an annual salary of $ 400,000
AUD ($ 309,313 USD). Pursuant to the Employment Agreement, Mr. Nathanielsz was granted options to purchase a de minimis share of common
stock (the “Nathanielsz Options”), de minimis restricted stock units of the Company (the “Initial Nathanielsz RSUs”),
and an additional de minimis restricted stock units of the Company (the “Additional Nathanielsz RSUs”). Such options and
restricted stock units were granted pursuant to the 2019 Plan approved by the Board on the Effective Date. The Nathanielsz Options have
a term of 10 years from the date of grant. The Nathanielsz Options and Additional Nathanielsz RSU’s are subject to vesting periods
pursuant to the Employment Agreement. There are de minimis vested options and restricted stock units that are considered issuable as
of June 30, 2026 and 2025.
F- 39
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
On
October 26, 2022, the Company entered into an Amended and Restated Employment Agreement (the “Amended Agreement”) with Mr.
Nathanielsz, effective as of July 1, 2022, (the “2022 Effective Date”). The Amended Agreement provides Mr. Nathanielsz with
a base salary of $ 600,000 AUD ($ 414,900 USD) per annum. The Company has also agreed to pay Mr. Nathanielsz an annual discretionary bonus
in an amount up to 100 % of his annual base salary, reduced from 200 %, which bonus shall be determined by the Board and based upon the
performance of the Company. The Amended Agreement has a term of three (3) years from the 2022 Effective Date, with automatic one-year
renewal periods unless either party elects not to renew.
Amended
and Restated Employment Agreement
On
May 14, 2019, the Company entered into an Amended and Restated Services Agreement (the “Services Agreement”) with Dr. Kenyon,
the Company’s former Chief Scientific Officer and director, for a term of three years , subject to automatic one-year renewals,
at an annual salary of $ 54,000 AUD ($ 41,580 USD). In connection with the execution of the Services Agreement, Dr. Kenyon was designated
as an executive officer of the Company and assumed a more active executive role with the Company. Pursuant to the Services Agreement,
Dr. Kenyon was granted options to purchase a de minimis share of common stock (the “Kenyon Options”), a de minimis restricted
stock units of the Company (the “Initial Kenyon RSUs”), and an additional de minimis restricted stock units of the Company
(the “Additional Kenyon RSUs”). Such options and restricted stock units were granted pursuant to the 2019 Plan. The Kenyon
Options have a term of 10 years from the date of grant. The Kenyon Options and Additional Kenyon RSU’s are subject to vesting periods
pursuant to the Services Agreement. There are de minimis vested options and restricted stock units that are considered issuable as of
June 30, 2026 and 2025.
Starting
October 1, 2025, the Company agreed to pay Dr. Kenyon an annual director’s fee of $ 45,000 USD. Effective February 20, 2026, Dr.
Kenyon retired and stepped down from the board of directors of the Company. Dr. Kenyon will remain a medical advisor to the Company.
That same day, the board filled the vacancy left by Dr. Kenyon and appointed Dr. Ralf Brant to serve on the board.
As
of June 30, 2026 and 2025, total accrued salaries of $ 202,000 AUD ($ 139,622 USD) and $ 202,000 AUD ($ 132,734 USD), respectively, were
included in accrued expenses in the accompanying consolidated balance sheets.
Consulting
and Professional Fees Paid To Related parties
During
the year ended June 30, 2026, the Company paid development consulting fees amounting to $ 125,563 AUD ($ 85,019 USD) to an affiliated company
owned by one of the Company’s directors, Dr. Brant, who was appointed in February 2026. Additionally, as of June 30, 2026, the
Company recorded accounts payable of $ 13,310 AUD ($ 9,200 USD) due to Dr. Brant.
During
the year ended June 30, 2026, the Company paid accounting fees amounting to $ 12,481 USD to an affiliated company whose managing director
is one of the Company’s directors, Mr. Joseph Himy, who was appointed in August 2025. The Company’s Chief Financial Officer,
Ms. Jeannine Zimmerman, also currently works in the same affiliated company.
During
the year ended June 30, 2026, the Company paid accounting fees amounting to $ 37,850 AUD ($ 25,628 USD) to an affiliated company owned
by one of the Company’s directors, Mr. Carlo Campiciano, who was appointed in July 2026.
Employee
Benefit Liability
As
of June 30, 2026 and 2025, total employee benefit liability of $ 754,038 and $ 667,901 , respectively, consist of unpaid or unused annual
leave and long service leave by Mr. Nathanielsz and Sylvia Nathanielsz, as reflected in the accompanying consolidated balance sheets.
Intercompany
Loans
All
intercompany loans were made by the parent to the Company’s subsidiary, Propanc PTY LTD, none of which has been repaid as of June
30, 2026. Effective fiscal year 2021, the parent company determined that intercompany loans will not be repaid in the foreseeable future
and thus, per ASC 830-20-35-3, gains and losses from measuring the intercompany balances are recorded within cumulative translation adjustment
on the consolidated balance sheet as accumulated other comprehensive income.
F- 40
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
NOTE
11 – CONCENTRATIONS AND RISKS
Concentration
of Credit Risk
The
Company maintains its cash in banks and financial institutions in Australia. Bank deposits in Australian banks are uninsured. The Company
has not experienced any losses in such accounts through June 30, 2026.
During
the year ended June 30, 2025, the Company primarily relied on funding from five convertible debt lenders and received net proceeds after
deductions of $ 46,200 for original issue discounts and debt issue costs from each of the five lenders of $ 160,000 , $ 180,000 , $ 125,000 ,
$ 245,640 and $ 98,060 , respectively, which represents approximately 18 %, 20 %, 14 %, 28 % and 11 %, respectively, of total proceeds received
by the Company during fiscal 2025.
During
the year ended June 30, 2026 the Company primarily relied on funding from one convertible and two non-convertible debt lenders and received
net proceeds after deductions of $ 19,850 for original issue discounts and debt issue costs from each of the three lenders of $ 100,000 ,
$ 75,000 , and $ 78,249 , respectively which represents approximately 39 %, 30 % and 31 %, respectively of total proceeds received by the Company
during fiscal 2026.
Receivable
Concentration
As
of June 30, 2026 and 2025, the Company’s receivables were 100 % related to reimbursements on GST taxes paid.
Patent
and Patent Concentration
The
Company has filed multiple patent applications relating to its lead product, PRP. The Company’s lead patent application has been
granted and remains in force in the United States, Belgium, Czech Republic, Denmark, France, Germany, Ireland, Italy, Netherlands, Portugal,
Spain, Sweden, Switzerland, Liechtenstein, Turkey, United Kingdom, Australia, China, Japan, Indonesia, Israel, New Zealand, Singapore,
Malaysia, South Africa, Republic of Korea, India and Brazil. In Canada and Mexico, the patent applications have been accepted as of fiscal
year 2023.
In
2016 and early 2017, the Company filed other patent applications. Three applications were filed under the Patent Cooperation Treaty (the
“PCT”). The PCT assists applicants in seeking patent protection by filing one international patent application under the
PCT, applicants can simultaneously seek protection for an invention in over 150 countries. Once filed, the application is placed under
the control of the national or regional patent offices, as applicable, in what is called the national phase. One of the PCT applications
filed in November 2016, entered national phase in July 2018 and another PCT application entered national phase in August 2018. A third
PCT application entered the national phase in October 2018.
In
July 2020, a world-first patent was granted in Australia for the cancer treatment method patent family. Presently, there are 85 granted,
allowed, or accepted patents and 4 provisional patents filed, or under examination in key global jurisdictions relating to the use of
proenzymes against solid tumors, covering the lead product candidate PRP.
Further
patent applications are expected to be filed to capture and protect additional patentable subject matter based on the Company’s
field of technology relating to pharmaceutical compositions of proenzymes for treating cancer.
Foreign
Operations
As
of June 30, 2026 and 2025, the Company’s operations are based in Camberwell, Australia; however, the majority of research and development
is being conducted in the European Union.
On
July 22, 2016, the Company formed a wholly-owned subsidiary, Propanc (UK) Limited under the laws of England and Wales, for the purpose
of submitting an orphan drug application with the European Medicines Agency as a small and medium-sized enterprise. As of June 30, 2026
and 2025, there has been no activity within this entity.
NOTE
12 - DERIVATIVE FINANCIAL INSTRUMENTS AND FAIR VALUE MEASUREMENTS
Derivative
Financial Instruments:
The
Company applies the provisions of ASC 815-40, Contracts in Entity’s Own Equity , under which convertible instruments and
warrants, which contain terms that protect holders from declines in the stock price (reset provisions), may not be exempt from derivative
accounting treatment. As a result, warrants and embedded conversion options in convertible debt are recorded as a liability and are revalued
at fair value at each reporting date. If the fair value of the warrants exceeds the face value of the related debt, the excess is recorded
as change in fair value in operations on the issuance date. The Company had $ 0 and $ 291,650 (9 notes) of convertible debt, which were
treated as derivative instruments outstanding at June 30, 2026 and 2025, respectively.
F- 41
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
The
Company calculates the estimated fair values of the liabilities for derivative instruments using the Binomial Trees Method. The closing
price of the Company’s common stock at June 30, 2026 was $ 1.50 per share. The volatility, expected remaining term, and risk-free
interest rates used to estimate the fair value of derivative liabilities at June 30, 2026 and 2025 are indicated in the table that follows.
The expected term is equal to the remaining term of the warrants or convertible instruments and the risk-free rate is based upon rates
for treasury securities with the same term.
Convertible
Debt
SCHEDULE OF FAIR VALUE MEASUREMENTS, RECURRING AND NONRECURRING, VALUATION TECHNIQUES
Initial Valuations
(on new derivative
instruments entered
into during the year ended June 30, 2026)
Initial Valuations
(on new derivative
instruments entered
into during the year ended June 30, 2025)
Volatility
-
344 - 414 %
Expected remaining term
-
0.66 - 1.00
Risk-free interest rate
-
4.21 - 4.29 %
Expected dividend yield
None
None
June 30, 2026
June 30, 2025
Volatility
-
413.55 %
Expected remaining term
-
0.01 - 0.95
Risk-free interest rate
-
4.21 – 4.45 %
Expected dividend yield
None
None
The
Company measures and reports at fair value the liability for derivative instruments. The fair value liabilities for price adjustable
warrants and embedded conversion options have been recorded as determined utilizing the Binomial Trees model. The following tables summarize
the Company’s financial assets and liabilities measured at fair value on a recurring basis As of June 30, 2026 and 2025:
SCHEDULE OF FAIR VALUE, ASSETS AND LIABILITIES MEASURED ON RECURRING BASIS
Balance at
June 30, 2026
Quoted Prices
in Active
Markets for
Identical
Assets
Significant
Other
Observable
Inputs
Significant
Unobservable Inputs
(Level 1)
(Level 2)
(Level 3)
Warrant liability
$ —
$ —
$ —
$ —
Embedded conversion option liabilities
—
—
—
—
Total
$ —
$ —
$ —
$ —
Balance at
June 30, 2025
Quoted Prices
in Active
Markets for
Identical
Assets
Significant
Other
Observable
Inputs
Significant
Unobservable Inputs
(Level 1)
(Level 2)
(Level 3)
Embedded conversion option liabilities
$ 403,892
$ —
$ —
$ 403,892
Total
$ 403,892
$ —
$ —
$ 403,892
F- 42
PROPANC BIOPHARMA, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2026 and 2025
The
following is a roll forward for the years ended June 30, 2026 and 2025 of the fair value liability of price adjustable derivative instruments:
SCHEDULE
OF DERIVATIVE LIABILITIES AT FAIR VALUE
Fair Value of
Liability for
Derivative
Instruments
Balance at June 30, 2024
$ 133,886
Initial fair value of embedded conversion option derivative liability recorded as debt discount
222,500
Initial fair value of embedded conversion option derivative liability recorded as derivative expense
333,596
Gain on debt extinguishment
( 73,640 )
Change in fair value included in statements of operations
( 212,450 )
Balance at June 30, 2025
403,892
Gain on debt extinguishment
( 390,183 )
Change in fair value included in statements of operations
( 13,709 )
Balance at June 30, 2026
$ -
The
following table sets forth a summary of the changes in the fair value of the Level 3 warrant liability for the year ended June 30, 2026:
SUMMARY OF THE CHANGES IN THE FAIR VALUE OF THE LEVEL 3 WARRANT LIABILITY
Warrant
Liability
Fair value as of June 30, 2025
$ -
Initial fair value of warrant liability upon issuance
882,345
Reclassification into equity upon conversions
( 8,925 )
Reclassification into equity upon amendment of Series C designation
( 973,115 )
Change in fair value of warrant liability
99,695
Fair value as of June 30, 2026
$ —
NOTE
13 – SUBSEQUENT EVENTS
Shares
issued for conversion of Series C Preferred stock
Between
July 2026 and August 2026, the Company issued a total of 436,340 shares of common stock for common stock issuable as of June 30, 2026
which relates to conversion of shares of Series C Preferred stock (see Note 8).
In
August 2026, the Company issued an aggregate of 2,204,660 shares of its common stock as a result of the conversion of 150 shares of Series
C Preferred stock.
In
September 2026, the Company issued an aggregate of 328,000 shares of its common stock as a result of the conversion of 50 shares of Series
C Preferred stock.
Shares
issued for exercise of Series C Warrants
On
August 4, 2026, the Company received aggregate gross proceeds of $ 500,000 from the exercise of approximately 50 Series C Warrants with
an exercise price of $ 10,000 per share and issued 50 shares of Series C preferred stock.
On
August 31, 2026, the Company received aggregate gross proceeds of $ 1,500,000 from the exercise of approximately 150 Series C Warrants
with an exercise price of $ 10,000 per share and issued 50 shares of Series C preferred stock.
Settlement
Payment
In
July 2026, the Company paid $ 75,000 and issued 51,289 shares of the Company’s common stock valued at $ 75,000 pursuant to the settlement
agreement and release with the Investment Firm (see Note 9).
Repurchase
Plan
Between
July 2026 and August 2026, the Company repurchased 320,031
shares of its common stock under the Repurchase Plan for an
aggregate purchase price of approximately $ 500,000 ,
at an average purchase price of $ 1.56
per share. The shares repurchased are recorded as treasury stock at cost and presented as a reduction of stockholders’ equity in
the Company’s consolidated balance sheets.
Shares
issued for services
On
July 24, 2026, the Company issued an aggregate of 3,500,000
shares of common stock to certain officers, an employee, directors and consultants for services rendered in July 2026. Those shares
were valued at approximately $ 1.37
per share or $ 4,795,000 ,
being the closing price of the stock on the date of grant.
F- 43
Item
9. Changes In and Disagreements with Accountants on Accounting and Financial Disclosure.
None.
Item
9A. Controls and Procedures.
Definition
and Limitations of Disclosure Controls and Procedures
Our
disclosure controls and procedures (as such term is defined in Rule 13a-15(e) under the Exchange Act) are designed to reasonably ensure
that information required to be disclosed in our reports filed or submitted under the Exchange Act is (i) recorded, processed, summarized,
and reported within the time periods specified in the SEC’s rules and forms and (ii) accumulated and communicated to management,
including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required
disclosures. A control system, no matter how well designed and operated, can provide only reasonable assurance that it will detect or
uncover failures within the Company to disclose material information otherwise required to be set forth in our periodic reports. Inherent
limitations to any system of disclosure controls and procedures include, but are not limited to, the possibility of human error and the
circumvention or overriding of such controls by one or more persons. In addition, we have designed our system of controls based on certain
assumptions, which we believe are reasonable, about the likelihood of future events, and our system of controls may therefore not achieve
its desired objectives under all possible future events.
Evaluation
of Disclosure Controls and Procedures
Our
management is responsible for establishing and maintaining disclosure controls and procedures that are designed to ensure that information
required to be disclosed in our reports under the Exchange Act is recorded, processed, summarized and reported within the time periods
specified in the rules and forms of the SEC, and that such information is accumulated and communicated to our management, including our
Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure based closely
on the definition of “disclosure controls and procedures” in Rule 15d-15(e) under the Exchange Act. In designing and evaluating
the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated,
can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its
judgment in evaluating the cost-benefit relationship of possible controls and procedures.
At
the end of the period covered by this Annual Report on Form 10-K, we conducted an evaluation, under the supervision and with the participation
of our Chief Executive Officer and Chief Financial Officer of the effectiveness of the design and operation of our disclosure controls
and procedures. Based upon the foregoing, our Chief Executive Officer and Chief Financial Officer concluded that, as of June 30, 2026
the disclosure controls and procedures of our Company were not effective to ensure that the information required to be disclosed in our
Exchange Act reports was recorded, processed, summarized and reported on a timely basis due to the material weaknesses in financial reporting
as discussed below.
Management’s
Report on Internal Control over Financial Reporting
Our
management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined
in Rule 13a-15(f) and 15d-15(f) of the Exchange Act. The design of any system of controls is based in part upon certain assumptions about
the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential
future conditions, regardless of how remote. All internal control systems, no matter how well designed, have inherent limitations. Because
of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Projections of any evaluation
of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that
the degree of compliance with the policies or procedures may deteriorate. Therefore, even those systems determined to be effective can
provide only reasonable assurance with respect to financial statement preparation and presentation.
We
carried out an evaluation, under the supervision and with the participation of our Chief Executive Officer and our Chief Financial Officer,
of the effectiveness of our internal controls over financial reporting as of June 30, 2026. Based on this assessment, management believes
that, as of June 30, 2026, we did not maintain effective internal control over financial reporting based on the criteria established
in the “Internal Integrated Framework” issued by COSO in 2013 due to certain material weaknesses in its internal controls.
36
Material
Weaknesses and Corrective Actions
In
connection with the audit of our financial statements for the fiscal year ended June 30, 2026, we identified certain deficiencies relating
to our internal control over financial reporting that constitute a material weakness under standards established by the Public Company
Accounting Oversight Board (the “PCAOB”). The PCAOB defines a material weakness as a deficiency, or a combination of deficiencies,
in internal control over financial reporting such that there is a reasonable possibility that a material misstatement of the company’s
annual or interim financial statements will not be prevented or detected on a timely basis. A deficiency in internal control exists when
the design or operation of a control does not allow management or employees, in the normal course of performing their assigned functions,
to prevent or detect misstatements on a timely basis.
The
following material weaknesses in our internal control over financial reporting continued to exist at June 30, 2026:
●
we
do not have written documentation of our internal control policies and procedures. Written documentation of key internal controls
over financial reporting is a requirement of Section 404 of the Sarbanes-Oxley Act of 2002 (the “Sarbanes-Oxley Act”);
●
we
do not have sufficient segregation of duties within accounting functions, which is a basic internal control. Due to our limited size
and early-stage nature of operations, segregation of all conflicting duties may not always be possible and may not be economically
feasible; however, to the extent possible, the initiation of transactions, the custody of assets and the recording of transactions
should be performed by separate individuals.
We
believe that these material weaknesses primarily relate, in part, to the lack of robust accounting systems.
We
plan to take several actions to correct these material weaknesses including, but not limited to, adding experienced accounting and financial personnel and retaining
third-party consultants to review our internal controls and recommend improvements. We have also defined the chief financial officer’s
role as full-time as the next step in building our accounting department. We will need to take additional measures to fully mitigate
these issues, and the measures we have taken, and expect to take, to improve our internal controls may not be sufficient to (1) address
the issues identified, (2) ensure that our internal controls are effective or (3) ensure that the identified material weakness or other
material weaknesses will not result in a material misstatement of our annual or interim financial statements. In addition, other material
weaknesses may be identified in the future. If we are unable to correct deficiencies in internal controls in a timely manner, our ability
to record, process, summarize and report financial information accurately and within the time periods specified in the rules and forms
of the SEC will be adversely affected. This failure could negatively affect the market price and trading liquidity of our Common Stock,
cause investors to lose confidence in our reported financial information, subject us to civil and criminal investigations and penalties,
and generally materially and adversely impact our business and financial condition.
37
Attestation
Report of the Independent Registered Public Accounting Firm
This
Annual Report on Form 10-K does not include an attestation report of our independent registered public accounting firm regarding internal
control over financial reporting. Our management’s report was not subject to attestation by our independent registered public accounting
firm pursuant to the Dodd-Frank Act that permanently exempted smaller reporting companies from the auditor attestation requirement.
Changes
in Internal Controls over Financial Reporting
There
were no changes in our internal controls over financial reporting that occurred during the fourth quarter of the year ended June 30,
2026, that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.
Item
9B. Other Information.
Rule
10b5-1 Trading Arrangements
During
the fiscal year ending June 30, 2026, to the Company’s knowledge, none of the Company’s directors or officers (as defined
in Exchange Act Rule 16a-1(f)) adopted or terminated a “Rule 10b5–1 trading arrangement” or a “non-Rule 10b5–1
trading arrangement,” each as defined in Item 408 of Regulation S-K.
Item
9C. Disclosure Regarding Foreign Jurisdiction That Prevent Inspections.
Not
applicable.
PART
III
Item
10. Directors, Executive Officers and Corporate Governance
The
following table sets forth certain information regarding our current executive officers and directors as of September 23, 2026:
Name
Age
Position
James Nathanielsz
52
Chief Executive Officer, Director
Jeaninne Zimmerman
48
Chief Financial Officer
Dr. Ralf Brandt
63
Director
Josef Zelinger
74
Independent Director
Joseph Himy
56
Independent Director
Carlo Campiciano
72
Independent Director
The
following is a biographical summary of the experience of each of our executive officers and directors:
James
Nathanielsz has served as Chief Executive Officer and director of our Company since its inception, and has served as our Chief Financial
Officer since December 2020. He also has served as a director and Chief Executive Officer of Propanc PTY LTD, our Australian subsidiary,
since October 2007. From July 2006 until October 2007, Mr. Nathanielsz served as the New Products Manager of Biota Holdings Limited,
an anti-infective drug development company in Australia. He holds no other public directorships and has not held any others during the
previous five years.
Mr.
Nathanielsz graduated with a Bachelor of Applied Science from Swinburne University of Technology in Melbourne, Australia, majoring in
Biochemistry/Applied Chemistry and with a Master of Entrepreneurship & Innovation.
Our
board of directors has concluded that Mr. Nathanielsz is well-qualified to serve on our board of directors and has the requisite qualifications,
skills and perspectives based on, among other factors, his position with Propanc PTY LTD, his experience in R&D and manufacturing
and distribution, and due to being our controlling stockholder, as well as his significant business, investment, financial and public
company experience, particularly with biotech companies.
38
Jeaninne
Zimmerman was appointed as Chief Financial Officer on August 13, 2025. Ms. Zimmerman graduated from St. Jospeh’s College with
a Bachelor of Science degree in accounting. She began her business career at SEC Solutions Group, LLP, which specialized in providing
public companies with assistance with their SEC filing requirements where she assisted on all phases of the public filings, including
audit and review preparation, internal control and SOX 404 testing, financial statement analysis and review, and audit documentation
maintenance. Following that, Ms. Zimmerman joined two different public and not-for-profit accounting firms, where she worked with a variety
of clients including real estate, school districts, manufacturing, distribution, logistics, waste management, and communications. She
has vast experience with small and large organizations, with an extensive knowledge of the Accounting Standards Codification.
Dr.
Ralf Brandt is a pharmaceutical and oncology research executive with over thirty years of experience in drug discovery, oncology,
angiogenesis, and pre-clinical development. He has held senior leadership roles including CEO and Founder of vivoPharm Pty Ltd and vivoPharm
Global Pty Ltd, President Discovery at CGIX and VYANT Bio Inc., and executive positions at Novartis and Bionomics Ltd. Dr. Brandt has
advanced more than 50 compounds to clinical studies by generating and presenting non-clinical data to client and/or regulatory bodies,
holds five international patents, and authored 27 peer-reviewed publications and several book chapters. He is an expert in in-vivo and
in-vitro pharmacology, cell biology, animal model development, GLP compliance, and translational research, and serves on several scientific
advisory boards globally including Propanc Biopharma Inc. He earned his PhD in Biochemistry from the Max-Delbrück Center for Molecular
Medicine, Berlin, and has received multiple awards including the prestigious Fogarty Fellowship (NIH, USA).
Josef
Zelinger has served as a director of our Company since December 2020. He holds no other public directorships and has not held any
others during the previous five years.
He
is a Certified Practicing Accountant with 45 years of experience in tax, auditing, finance, investment and management consulting. Mr.
Zelinger also has significant expertise in property management and import/export businesses and he currently serves as a director of
Aggro Investments Pty Ltd, an Australian private company specializing in industrial property rentals, where he provides tax and accounting
services as a sole trader. Mr. Zelinger commenced his career as an accountant at L.M. Stanton & Partners - Chartered Accountants,
subsequently joining Caston Pty Ltd in 1980, a steel manufacturer, as chief financial officer, and as a director, where he served in
such roles until 1983.
Since
the mid-1980s, Mr. Zelinger has served as director in several private investment companies in a range of businesses, including property
portfolio manager of commercial real estate, import/export businesses and a range of commercial and financial investment companies. Since
1980, Mr. Zelinger has also operated as a sole practitioner in accountancy and tax consulting.
In
1973, Mr. Zelinger graduated with a degree in Accounting from RMIT University and was also admitted as a Fellow in Business.
Our
board of directors has concluded that Mr. Zelinger is well-qualified to serve on our board of directors due to his experience as director,
his corporate governance, tax and auditing expertise, his investment and involvement with the Company since 2010 and his other relevant
qualifications, skills and perspectives based upon his professional experience.
Joseph
Himy, Director
Mr.
Joseph Himy is an experienced Chief Financial Officer with 20 years of diversified practice in a broad range of industries and with businesses
of a variety of sizes. He received a Bachelor of Science degree in Accounting from Brooklyn College.
He
began his financial career with the big four accounting firm Deloitte & Touche where he was promoted to audit manager within the
banking and broker dealer business unit. As Vyteris Inc.’s Chief Financial Officer and member of its management team, Mr. Himy
supervised the preparation of financial statements, developed corporate-wide business strategies, was a member of Vyteris’ business
development team, and managed the company’s relationships with its bankers, board of directors and investors. As a member of Vyteris
business development team, Mr. Himy acquired the licenses for complementary drug delivery technologies, introduced Vyteris to an international
pharmaceutical to evaluate its infertility technology and was involved in the due diligence and analysis of acquiring other drug delivery
technologies. Mr. Himy previously held the position of manager of financial reporting at LeCroy Corporation, where he was responsible
for implementation of Sarbanes Oxley 404, corporate governance and regulatory compliance in addition to treasury operations and investor
relations. Before that, Mr. Himy directed the rapid expansion of Delta Three, Inc.’s foreign subsidiary from 5 to 75 employees
in his capacity there as Financial Manager.
39
Currently,
Mr. Himy is the managing director of the CFO Squad. The CFO Squad is a financial and business advisory firm providing outsourced CFO
advisory and regulatory consulting services private and public companies. The CFO Squad services include a wide scope of accounting functions
including, SEC services, advisory board services, tax advisory services, management consulting services, regulatory consulting, infrastructure
development, internal control evaluations and retainer CFO assignments, etc.
Our
board of directors has concluded that Mr. Himy is well-qualified to serve on our board of directors due to his experience as a principal
financial officer with diverse companies and his other relevant qualifications, skills and perspectives based upon his professional experience.
Carlo
Campiciano
Mr.
Campiciano is a qualified accountant and member of the Institute of Public Accountants in Australia, and has extensive business experience
in taxation, finance operations, planning and financial strategy. Mr. Campiciano obtained a Master of Entrepreneurship and Innovation
from Swinburne University of Technology, Graduate Diploma in Computing from Monash University Caulfield (formerly Caulfield Institute
of Technology) as well as a Bachelor of Business (Accounting) from RMIT University and Certificate in Corporate Governance from the Governance
Institute. Mr. Campiciano also holds US GAAP certification. Mr. Campiciano has been the CFO and Company Secretary of MedAdvisor Limited,
a company listed on the Australian Securities Exchange (ASX). Mr. Campiciano was part of the foundation team that launched MedAdvisor
in 2012 and since its launch has been key in raising several rounds of capital, as well as the company’s listing on the ASX in
December 2015. As part of the executive team of MedAdvisor, Mr. Campiciano has been instrumental in the strategic and operational development
of the business, which included seeing MedAdvisor expand its operations to be a market leader in Australia as well as establishing the
business in the USA and Asia. Additionally, Mr. Campiciano spent twelve years lecturing in venture finance in the Masters of Entrepreneurship
and Innovation program at the Swinburne Graduate School of Entrepreneurship.
Term
of Office
Our
directors are appointed for a one-year term to hold office until the next annual general meeting of our stockholders or until removed
from office in accordance with our Bylaws and the provisions of the General Corporation Law of the State of Delaware (the “DGCL”).
Our directors hold office after the expiration of his or her term until his or her successor is elected and qualified, or until his or
her resignation, death or removal in accordance with our Bylaws or the DGCL.
Our
officers are appointed by our board of directors and hold office until removed by our board of directors at any time for any reason.
Family
Relationships
There
are no family relationships between or among any of our directors or executive officers or persons nominated or chosen by us to become
directors or executive officers.
Director
Independence
Our
board of directors has reviewed the independence of our directors and has determined that Josef Zelinger, Joseph Himy and Carlo Campiciano
qualify as independent directors pursuant to applicable SEC rules and regulations and pursuant to NASDAQ Rule 5605. In making this determination,
our board of directors considered the relationships that such director has with us and all other facts and circumstances that our board
of directors deemed relevant in determining each director’s independence.
40
Scientific
Advisory Board
We
have formed a scientific advisory board (the “Scientific Advisory Board”) that provides advice to our management relating
to the following:
●
The
identification, assessment, evaluation, selection, conduct and management of research projects, both those which are under review
and are in progress;
●
intellectual
property; and
●
commercialization.
The
Scientific Advisory Board may also address issues related to improving project selection, formal review processes and management procedures
within our Company. The Scientific Advisory Board is composed of an advisory panel of clinicians with expertise in translational research.
As
of September 23, 2026, the members of our Scientific Advisory Board were:
●
Professor
Klaus Kutz (also serving as our acting Chief Medical Officer);
●
Professor
Macarena Perán;
●
Professor
Juan Antonio Marchal Corrales;
●
Dr.
Maria Garcia; and
Each
of the members of our Scientific Advisory Board acts as an independent consultant and is compensated on an hourly basis for his or her
services. There is presently no stock based compensation for such services. In addition, we may have relationships with entities with
which such members may be associated.
Professor
Kutz is also acting as Chief Medical Officer for Propanc in a non-executive capacity. His compensation continues to be based on an hourly
rate as per his advisory board agreement. Propanc intends to appoint Professor Kutz as Chief Medical Officer of Propanc in either a full-time
or part-time executive officer capacity at a time that is mutually agreed upon between both parties.
The
following is a biographical summary of the experience of each member of our Scientific Advisory Board:
Professor
Klaus Kutz has over 20 years of experience as an independent consultant in Clinical Pharmacology and Safety for pharmaceutical companies
and clinical research organizations. His specialty over the last six years is oncology, including preparation of multiple NDAs and INDs
for small and medium sized pharmaceutical companies. He has prepared, organized and reported clinical Phase I studies in oncology and
Phase II studies in different cancer indications (prostate, gastric, ovarian, small cell lung cancer) and Non-Hodgkin’s lymphoma.
Professor Kutz has more than 13 years of experience as Head of Clinical Pharmacology with world-wide responsibilities for Phase I and
Clinical Pharmacokinetics in two internationally operating pharmaceutical companies, setting up and restructuring international clinical
pharmacology departments. His achievements include the successful world-wide registration of multiple important compounds for Sandoz
Pharma Ltd, a pharmaceutical company, by preparing multiple NDAs and expert reports (including written summaries), as well as preparing
multiple IND applications for Sandoz Pharma Ltd and Sanofi Research. He is a specialist for Internal Medicine, Gastroenterology, and
Clinical Pharmacology and he is also Professor of Medicine at the University of Bonn, Germany.
41
Professor
Macarena Perán holds a B.S. in Biology and an M.S. in Biochemistry and Molecular Biology from the University of Málaga,
Spain. Dr. Perán moved to the Neuroscience Department at Durham University in the UK, where she studied the Cellular Distribution
and Immobilization of GABAA Receptors on the cell membrane and graduated in 2000 with a Ph.D. She moved back to Spain and completed another
Ph.D. program in the Faculty of Medicine focused on Changes in the Behavior of Central Nervous Proteins. She also completed a second
Ph.D. from Granada University. In 2005 and 2006, she attended the University of Bath, UK, working in Professor David Tosh’s lab,
and changed her research interest to the development of new anti-cancer drugs and cell therapy for regenerative medicine. In 2011, she
spent a year as a visiting scientist in the Salk Institute for Biological Studies in California, working in Professor Juan Carlos Izpisua-Belmonte’s
lab. Currently, Dr. Perán is Reader in Anatomy at the University of Jaén in Spain and is working with the Institute of
Pathobiology and Regenerative Medicine (IBIMER).
Professor
Juan Antonio Marchal Corrales is Professor of Anatomy and Embryology at the Faculty of Medicine of University of Granada. He graduated
in Medicine and Surgery in 1992, obtaining the degree “summa cum laude”. He defended his doctoral thesis in 1996. Prof. Marchal
has worked at three universities in different educational categories and is responsible for the research group “Differentiation,
Regeneration and Cancer”. He has participated in 39 research projects of national and international character, being principal
investigator in 13 of them. He has a total of 145 publications in journals, of which 125 are listed in the Journal Citation Reports.
He has spent time at the University of Sassari in Italy and as visiting professor. He is inventor of 14 patents, 4 of them licensed.
He is a member of the Advisory Board of the International Graduate School of the University of Granada, member of the standing committee
of the Scientific Council and coordinator of Area Research in the Biosanitary Institute of Granada (ibs.GRANADA) and member of the Governing
Board at the Institute of Pathobiology and Regenerative Medicine (IBIMER). He has recently been named director of the Chair Drs. Galera
and Requena of Cancer Stem Cell Research at the University of Granada.
Dr.
Maria Garcia graduated in Biology from University of Granada in Spain in 1997, became a molecular biologist working in the National
Centre of Biotechnology, characterizing the mechanism of action of “Protein kinase induced by interferon: PKR”. These studies
gave rise to a PhD title awarded with an Extraordinary Thesis Award by the Autonomous University of Madrid in 2004. In 2002, Dr. García
completed a three-month stay at the University of Wyoming with Dr. Roth. During the postdoctoral period, she obtained major public and
private funding to characterize new activity of the main tumor suppressor genes that are mutated in more than 50% of human cancers, such
as p53, ARF and Rb. Dr. García currently has a competitive research contract from the National Health System to lead translational
cancer research, aiming at the integration of basic, clinical and epidemiological cancer research in the University Hospital Complex
of Granada. She leads a line of research involving new antitumor drugs, biological therapies, biomarkers and cancer stem cell studies.
Dr. García has more than 30 peer-reviewed publications in international journals with an average impact factor of 5 and a H-Index
of 14.
Board
Leadership Structure and Risk Oversight
The
Board oversees our business and considers the risks associated with our business strategy and decisions. The Board currently implements
its risk oversight function as a whole. As such, it is important for us to have our Chief Executive Officer serve on the Board as he
plays key roles in the risk oversight of our Company. Each of the Board committees, when established prior to the effectiveness of the
registration statement of which this prospectus is a part, will also provide risk oversight in respect of its areas of concentration
and report material risks to the Board for further consideration.
Board
Committees
The
Board has established the following three standing committees: audit committee (the “Audit Committee”); compensation committee
(the “Compensation Committee”); and nominating and governance committee (the “Nominating Committee”). Our independent
directors, once appointed, will serve on each committee. Our Board will adopt written charters for each of these committees. Upon consummation
of this offering, copies of the charters will be available on our website at www.propanc.com. Our Board may establish other committees
as it deems necessary or appropriate from time to time.
The
Board may create committees to delegate certain powers to act on behalf of the Board, provided the Board passes a resolution indicating
such creation or delegation. The Board may delegate to a committee the power to appoint directors to fill vacancies on the Board. The
creation or appointment of a committee does not relieve the Board or its members from their standard of care
42
Audit
Committee
The
Audit Committee, among other things, will be responsible for:
●
appointing;
approving the compensation of; overseeing the work of; and assessing the independence, qualifications, and performance of the independent
auditor;
●
reviewing
the internal audit function, including its independence, plans, and budget;
●
approving,
in advance, audit and any permissible non-audit services performed by our independent auditor;
●
reviewing
our internal controls with the independent auditor, the internal auditor, and management;
●
reviewing
the adequacy of our accounting and financial controls as reported by the independent auditor, the internal auditor, and management;
●
overseeing
our financial compliance system; and
●
overseeing
our major risk exposures regarding the Company’s accounting and financial reporting policies, the activities of our internal
audit function, and information technology.
The
Board has affirmatively determined that each member of the Audit Committee meets the additional independence criteria applicable to audit
committee members under SEC rules and Nasdaq listing rules. Effective upon the completion of this offering the Board will adopt a written
charter setting forth the authority and responsibilities of the Audit Committee. The Board will affirmatively determined that each member
of the Audit Committ
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.