Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

CODEIFAI LIMITED Annual Report 2025

Feb 26, 2026

64630_rns_2026-02-26_98c18a74-c43f-46cf-9abe-4f900ab79fd8.pdf

Annual Report

Open in viewer

Opens in your device viewer

==> picture [125 x 28] intentionally omitted <==

1. Group details

Name of entity: Codeifai Limited ACN: 108 649 421 Reporting period: For the year ended 31 December 2025 Previous period: For the year ended 31 December 2024

2. Results for announcement to the market

. Results for announcement to the market
2025 2024
$ % $ $
Revenues from ordinary
activities Down 211,800 26% to 598,497
810,297
Loss from ordinary activities
after tax for the year
attributable to the owners of
Codeifai Limited Up 3,705,371 147% to (6,220,138) (2,514,767)
Loss for the year attributable
to the owners of Codeifai
Limited Up 3,705,371 147% to (6,220,138) (2,514,767)

Comments

Revenue from product sales slightly down when compared with the revenue in the PcP ($598,477 in 2025 against $607,468 excluding an Income reversal of $200,469). Cash receipts increased to $836,996 against $464,551 in the PcP the improvement based on better receivables.

The loss for the Group, after providing for income tax for the year ended 31 December 2025 amounted to $6,220,138 (2024: $2,514,767). Revenue for the year was $598,497 (2024: $810,297) which represents a 26% decrease from the prior year.

Adjusted EBITDA for the year after adding back share-based payment expense amounted to a loss of $3,002,228 (2024: $1,864,972).

The Company believes our future prospects are greatly enhanced by the acquisition of the Antennae Transfer (to be re-branded QuantumAI Secure) self-service SaaS platform from Canadian listed Credissential Inc., which was closed after the year end in February 2026.

The Company also strategically pivoted to self-service SaaS in the QR code generation and management spaces with the ongoing development of ConnectQR.

Considerable focus in 2025 was attributed to product development, fees for the acquisition noted above and the costs of raising capital in an historically challenging time.

1

3. Net tangible assets/(liabilities)

Net tangible assets/(liabilities) per ordinary security

2025 2024
Cents Cents
(0.00438) (0.081)

4. Gain and loss of control over entities

There was no gain or loss of control of entities during the year.

5. Dividends

Current year

There were no dividends paid, recommended or declared during the current financial year.

Previous year

There were no dividends paid, recommended or declared during the previous financial year.

6. Dividend reinvestment plans

There are no dividend reinvestment plans for the year ended 31 December 2025 (2024: Nil).

7. Details of associates and joint venture entities

No changes.

8. Foreign entities

Details of origin of accounting standards used in compiling the report:

There has been no change in foreign-owned subsidiaries to those reported for the prior year. All group entities comply with International Financial Reporting Standards (‘IFRS’).

9. Audit qualification or review

Details of audit/review dispute or qualification (if any):

The consolidated financial statements for the year ended 31 December 2025 are in the process of being audited and an unmodified opinion with a paragraph addressing material uncertainty related to going concern is expected to be issued.

10. Attachments

Details of attachment (if any):

Not applicable.

==> picture [183 x 73] intentionally omitted <==

----- Start of picture text -----

Signed SIGN
John Houston
Date: 27 February 2026
----- End of picture text -----

2

==> picture [173 x 48] intentionally omitted <==

Codeifai Limited ACN: 108 649 421

Full Year Preliminary Report 31 December 2025

3

Codeifai Limited Contents For the year-ended 31 December 2025

Contents

ontents
Consolidated statement of profit or loss and other comprehensive 5
income
Consolidated statement of financial position 6
Consolidated statement of changes in equity 7
Consolidated statement of cash flows 9
Notes to the consolidated financial statements 10

4

Codeifai Ltd Consolidated statement of profit or loss and other comprehensive income For the year ended 31 December 2025

Note
Revenue
3
Expenses
Consulting
Depreciation and amortisation expense
Directors’ fees
Employee benefits expense
Finance costs
4
Impairment of goodwill and other intangible assets
10
Marketing costs
Investor relations
Production costs
Professional fees
Rental and short-term lease expenses
Research and development costs
Regulatory expenses
Share-based payments
5
Loss on extinguishment of financial liabilities via
equity settlement
Travelling expenses
Other expenses
Foreign exchange (loss)/gain
Loss before income tax
5
Income tax (expense)/benefit
Loss after income tax from continuing operations
for the year attributable to the owners of Codeifai
Limited
Other comprehensive income
Items that may be reclassified subsequently to
profit or loss
Exchange differences on translation of foreign
operations
Other comprehensive income for the full-year, net
of tax
Total comprehensive loss for the year attributable
to the owners of Codeifai Limited
Basic and diluted earnings per share
17
2025
2024
$
$
598,497
810,297
(422,098)
(250,509)
(6,923)
(8,039)
(200,000)
(71,889)
(862,381)
(748,639)
(297,815)
(156,937)
(335,793)
(685,696)
(108,833)
(327,183)
(116,900)
(44,390)
(64,524)
(79,900)
(275,477)
(285,711)
(89,401)
(116,707)
(448,959)
(798,552)
(148,491)
(86,288)
(2,882,117)
(649,795)
(50,000)
-
(29,977)
(26,836)
(438,202)
(327,296)
(40,744)
1,339,303
(6,220,138)
(2,514,767)
-
-
(6,220,138)
(2,514,767)
(74,867)
(734,295)
(74,867)
(734,295)
(6,295,005)
(3,249,062)
Cents
Cents
(1.3)
(0.14)

The above consolidated statement of profit or loss and other comprehensive income should be read in conjunction with the accompanying notes.

5

Codeifai Ltd Consolidated statement of financial position As at 31 December 2025

Note
Assets
Current assets
Cash and cash equivalents
6
Trade and other receivables
7
Other assets
8
Inventories
9
Non-current assets
Plant and equipment
Intangibles
10
Total assets
Liabilities
Current liabilities
Trade and other payables
11
Financial liabilities
12
Total liabilities
Net assets
Equity
Issued capital
13
Reserves
14
Accumulated losses
Total equity
2025
2024
$
$
995,752
385,901
413,447
632,195
87,053
106,803
140,914
137,503
1,637,166
1,262,402
8,597
12,886
4,313,990
5,005,796
4,322,587
5,018,682
5,959,753
**6,281,084 **
3,579,637
3,268,400
1,110,786
747,190
4,690,423
4,015,590
4,690,423
4,015,590
1,269,330
2,265,464
92,875,477
88,660,044
2,997,038
1,989,397
(94,604,085)
(88,383,947)
1,269,330
2,265,494

The above consolidated statement of financial position should be read in conjunction with the accompanying notes.

6

Codeifai Ltd

Consolidated statement of changes in equity For the year ended 31 December 2025

Consolidated
Balance at 1 January 2025
Loss after income tax benefit for the year
Other comprehensive income for the year, net
of tax
Total comprehensive loss for the year
Transactions with owners in their capacity as
owners:
Shares issued, net of transaction costs Note 13
Conversion of performance rights
Options granted during the year Note 14
Balance at 31 December 2025
Issued
capital
Foreign
currency
translation
reserve
Issued
options
reserve
Performance
rights
reserve
Accumulated
losses
Total equity
$
$
$
$
$
$
88,660,044
982,868
857,262
149,267
(88,383,947)
2,265,494
-
-
-
-
(6,220,138)
(6,220,138)
-
(74,867)
-
-
-
(74,867)
-
(74,867)
-
-
(6,220,138)
(6,295,005)
4,155,433
-
-
-
-
4,155,433
60,000
-
-
(60,000)
-
-
-
-
1,143,408
-
-
1,143,408
92,875,477
908,001
2,000,670
89,267
(97,604,085)
1,269,330

The above consolidated statement of changes in equity should be read in conjunction with the accompanying notes.

7

Codeifai Ltd

Consolidated statement of changes in equity For the year ended 31 December 2025

odeifai Ltd
onsolidated statement of changes in equity
or the year ended 31 December 2025
Consolidated
Balance at 1 January 2024
Loss after income tax benefit for the year
Other comprehensive income for the year,
net of tax
Total comprehensive loss for the year
Transactions with owners in their capacity as
owners:
Shares issued, net of transaction costs
Options granted during the year
Options lapsed during the year
Balance at 31 December 2024
Issued
capital
Foreign
currency
translation
reserve
Issued
options
reserve
Performance
rights reserve
Accumulated
losses
Total equity
$
$
$
$
$
$
85,426,969
1,717,162
567,467
149,267
(86,079,180)
1,781,685
-
-
-
-
(2,514,767)
(2,514,767)
-
(734,294)
-
-
-
(734,294)
-
(734,294)
-
-
(2,514,767)
(3,249,061)
3,233,075
-
-
-
-
3,233,075
-
-
499,795
-
-
499,795
-
-
(210,000)
-
210,000
-
88,660,044
982,868
857,262
149,267
(88,383,947)
2,265,494

The above consolidated statement of changes in equity should be read in conjunction with the accompanying notes.

8

Codeifai Ltd Consolidated statement of cash flows For the year ended 31 December 2025

Note
Cash flows from operating activities
Receipts from customers
Payments to suppliers and employees
Interest received
Finance costs
Net cash used in operating activities
16
Cash flows from investing activities
Payments for plant and equipment
Payment for intangible assets
Proceeds from disposal of plant and
equipment
Net cash used in investing activities
Cash flows from financing activities
Proceeds from issue of shares (net of costs)
Proceeds from borrowings
Net cash from financing activities
Net (decrease)/increase in cash and cash
equivalents
Cash and cash equivalents at the
beginning of the financial year
Effect of movements in exchange rates on
cash held
Cash and cash equivalents at the end of the
financial year
6
2025
2024
$
$
836,996
464,551
(3,305,068)
(2,428,384)
13,853
2,360
(263,945)
(139,431)
(2,718,164)
(2,100,904)
-
(4,396)
-
-
1,706
495
1,706
(3,901)
2,473,063
703,075
785,000
875,000
3,258,063
1,578,075
541,605
(526,730)
385,901
567,572
68,246
345,059
995,752
385,901

The above consolidated statement of cash flows should be read in conjunction with the accompanying notes.

9

Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2025

Note 1. Basis of Preparation

This preliminary report has been prepared in order to comply with ASX listing rules.

This report does not include all notes of the type normally included within the annual financial report and therefore cannot be expected to provide as full an understanding of the financial performance, financial position and financing and investment activities of the Group as the full financial report.

The financial report has been prepared on an accrual basis and is based on historical cost, except for financial instruments measured at fair value through profit or loss. All amounts are presented in Australian dollars and are rounded to the nearest dollar unless otherwise stated.

1(a) Going concern

The preliminary financial report has been prepared on the going concern basis, which contemplates continuity of normal business activities and the realisation of assets and settlement of liabilities in the normal course of business.

As disclosed in the preliminary financial report, the Group is in a net current liability position of $3,053,256 (31 December 2024: $2,753,188) and has net operating cash outflows of $2,718,164 (31 December 2024: $2,100,904). The Group generated a loss after tax for the year of $6,220,138 (31 December 2024: $2,514,767). The Group’s cash position increased to $995,752 as at 31 December 2025 (31 December 2024: $385,901).

Notwithstanding the historical losses to date the directors believe that the going concern basis of preparation is appropriate due to the following reasons:

  • The Group has the ability to make further reductions in expense if necessary.

  • The Group has signed a loan facility agreement to provide up to $2 million (subject to shareholder approval) to assist working capital;

  • The Group is able to raise additional funding if required. The Group has demonstrated its ability to successfully raise capital in current and prior periods, and there is no evidence to suggest that the Group would not be able to raise necessary capital required to continue to funds its operations and obligations

Should the Group be unsuccessful with the initiatives detailed above then, there is a material uncertainty that may cast significant doubt as to whether the Group may in the future be able to continue as a going concern and may therefore be required to realise assets and extinguish liabilities other than in the ordinary course of business with the amount realised being different from those shown in the financial statements.

10

Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2025

Note 2. Operating segments

The Group is organised into operating segments as outlined below.

Management determines operating segments based on the internal reports that are reviewed and used by the Board of Directors (who are identified as the Chief Operating Decision Makers ('CODM')) in assessing performance and in determining the allocation of resources.

The CODM reviews EBITDA (earnings before interest, tax, depreciation and amortisation). The accounting policies adopted for internal reporting to the CODM are consistent with those adopted in the consolidated financial statements.

Geographical information

2025
In $
External revenue
Interest income
Other income
Total revenue
2024
In $
External revenue
Interest income
Other income
Total revenue
(a) Assets
2025
In $
Current assets
Non-current assets
Total assets
Reportable segments
Australia
People’s
Republic
of China
Thailand
United
States of
America
Total
99,183
485,194
-
-
584,377
13,768
-
85
-
13,853
-
267
-
-
267
112,951
485,461
85
-
598,497
Reportable segments
Australia
People’s
Republic
of China
Thailand
United
States of
America
Total
143,098
464,370
-
-
607,468
2,300
-
60
-
2,360
469
-
-
200,000
200,469
145,867
464,370
60
200,000
810,297
Reportable segments
Australia
People’s
Republic
of China
Thailand
United
States of
America
Total
1,077,039
338,144
138,417
83,566
1,637,166
461
7,872
264
4,313,990
4,322,587
1,077,500
346,016
138,681
4,397,556
5,959,753

11

Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2025

Note 2. Operating segments (continued)

Reportable segments Reportable segments Reportable segments
2024
Australia People’s Thailand United Total
Republic States of
In $ of China America
Current assets 557,788 385,836 235,111 83,667 1,262,402
Non-current assets 2,045 9,388 1,453 5,005,796 5,018,682
Total assets 559,833 395,224 236,564 5,089,463 6,281,084
Note 3. Revenue
Consolidated
2025 2024
$ $
Revenue
Sale of goods and services 584,377 607,468
Other revenue
Interest 13,853 2,360
Other income 267 200,469
598,497 810,297
Note 4. Finance cost
Consolidated
2025 2024
Note $ $
Interest and finance charges paid/payable for
financial liabilities 5 297,815 156,937
297,815 156,937
Note 5. Loss for the year
The loss for the year includes the following expenses:
Consolidated
2025
2024
Note $
$
Finance costs 4 297,815
156,937
Research and development costs 448,959
798,552
Depreciation and amortisation 6,923
8,039
Impairment of intangible assets 335,793
685,696
Rental expense on operating leases – minimum
lease payments 89,401
116,707
1,178,891 1,765,931
Share based payment expense
-
Share based payments, consulting fees
1,369,797
150,000
-
Share based payment expense, borrowing costs
1,512,320
499,795
2,882,117
649,795

12

Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2025

Note 6. Cash and cash equivalents

Cash on hand
Cash at bank
Note 7. Trade and other receivables
Trade receivables
Less: allowance for doubtful debts
GST/VAT receivables
Collateral shares
Other receivables
Note 8. Other assets
Rental deposits
Prepaid rent
Prepayments
Note 9. Inventories
Finished goods – at cost
Less: provision for slow-moving
stock
Consolidated
2025
2024
$
$
2,893
1,721
992,859
384,180
995,752
385,901
Consolidated
2025
2024
$
$
212,749
299,138
(74,065)
(78,955)
138,684
220,183
103,330
158,523
83,115
164,965
88,318
88,524
413,447
632,195
Consolidated
2025
2024
$
$
28,119
35,550
6,650
4,408
52,284
66,845
87,053
106,803
Consolidated
2025
2024
$
$
140,914
137,503
-
-
140,914
137,503

13

Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2025

Note 10. Intangibles

Goodwill – at cost
Less: Accumulated impairment losses
Intellectual property – at cost
Less: Accumulated amortisation
Less: Accumulated impairment losses
Customer relationships – at cost
Less: Accumulated amortisation
Less: Accumulated impairment losses
Patent licence rights – at cost
Less: Accumulated impairment losses
NVISO licence Agreement – at cost
Less: Accumulated amortisation
Less: Accumulated impairment losses
Consolidated
2025
2024
$
$
3,089,466
3,089,466
(3,089,466)
(3,089,466)
-
-
16,250,550
16,250,550
(4,942,153)
(4,942,153)
(11,308,397)
(11,308,397)
-
-
206,000
206,000
(28,000)
(28,000)
(178,000)
(178,000)
-
-
9,004,826
9,586,618
(4,690,836)
(4,580,822)
4,313,990
5,005,796
350,000
350,000
(18,676)
(18,676)
(331,324)
(331,324)
-
-

Reconciliations

Reconciliations of the written down values at the beginning and end of the current and previous financial years are set out below:

Consolidated
Balance at 31 December 2024
Balance at 1 January 2025
Additional during period
Accumulated amortisation
Impairment loss
Effect of movement in exchange rates
Balance at 31 December 2025
Patent licence
rights
Total
$
$
5,005,796
5,005,796
5,005,796
5,005,796
-
-
-
-
(335,793)
(335,793)
(356,013)
(356,013)
4,313,990
4,313,990

14

Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2025

Note 10. Intangibles (continued)

Patent Licence Rights

MotifMicro development and commercial trials persist during the year ended 31 December 2025, the patent licence rights have not commenced amortisation, however impairment adjustments have been recorded to reflect its assessed carrying amount. MotifMicro’s development in 2023/24 advanced through a number of technological achievements together with customers that signed first-adopter agreements to expedite its commercialisation in the market. However, China’s restrictions on the export of rare earth materials which commenced in late 2024 (of which MotifMicro is classified) will necessitate a change in strategy moving forward by concentrating development and sales efforts in China which is reflected in this analysis.

The Group is pursuing further opportunities to commercially sell MotifMicro in the future in China by focussing on industry licenses, targeting FMCG, Tobacco, Alcohol to name a few chosen industries.

Impairment testing indicated that the recoverable amount of the patent licence rights were lower than the carrying amount and therefore an impairment adjustment was considered necessary as at 31 December 2025. The valuation methodology (‘value in use’ or ‘VIU’) model reflects updated forecasts and progress made on the MotifMicro technology.

The following key assumptions and results arising from the VIU methodology applied are as follows:

  • Revenue growth from conversion of forecast sales pipeline for FY2026 with an annual long-term growth rate of 12.5% until 2030 that follows the industry growth rate with a long-term annual growth rate of 2% thereafter;

  • Discounted cash flow modelling to 2037 with no terminal value;

  • A WACC of 25% (post-tax) assuming a long-term debt/equity ratio of nil; and

  • The group securing sufficient funding in future periods to continue as a going concern.

Note 11. Trade and other payables

ote 11. Trade and other payables
Trade payables
Other payables and accruals
Consolidated
2025
2024
$
$
1,438,078
1,528,160
2,141,558
1,740,240
3,579,636
3,268,400

15

Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2025

Note 12. Financial liabilities

Convertible note - (i)
Related party convertible note - (i)
Related party loans - (ii)
Consolidated
2025
2024
$
$
243,973
200,223
98,534
81,034
768,279
465,933
1,110,786
747,190

(i): The convertible notes for $150,000 and $25,000 dated May 29th and June 27th 2024 respectively with Flannery Foundation Pty Limited, each had a maturity date of November 1st 2025 and have an interest rate of 25% payable on maturity. The notes have a face value of $1.00 per note and were convertible subject to shareholder approval at 0.015 per share. The maturity date has now been extended to 31 March 2026 and the conversion rate has been amended to $0.01, subject to shareholder approval.

(ii): The short-term borrowings from a related party as at 31 December 2025 amount to $750,000 (31 December 2024: $380,000) at the interest of 27.61% per annum (31 December 2024: 27.61%) (or part thereof) for a total of $750,000 as at balance date. 75,000 options were issued as a facility fee at the AGM on 8 May 2025.

16

Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2025

Note 13. Equity – Issued capital

Note 13. Equity – Issued capital al
Consolidated
2025
2024
Shares
Shares
Ordinary shares – fully paid
695,211,509 3,150,314,015
Movements in ordinary share capital
Details
Date
Balance
1 January 2025
Conversion of performance rights
18 Feb 2025
Issuance as payment for the fee
establishment to the lenders
7 May 2025
Consolidation 10:1
21 May 2025
Share placement
6 Jun 2025
Issuance as payment to service
provider
27 Jun 2025
Issuance as payment to service
provider
27 Jun 2025
Issuance as payment for the fee to
the lenders
27 Jun 2025
Issuance as payment to service
provider
2 Jul 2025
Shares issued on conversion of loans
11 Jul 2025
Share placements
7 Aug 2025
Shares issued on conversion of loans
8 Aug 2025
Shares issued on conversion of loans
8 Aug 2025
Shares issued on conversion of loans
13 Aug 2025
Shares issued on conversion of loans
31 Dec 2025
Issuance as payment to service
provider
31 Dec 2025
Less: Transaction costs on shares issued
Balance
31 December 2025
2025
2024
Shares
Shares
695,211,509 3,150,314,015
2025
2024
$
$
92,875,477
88,660,044
Shares
$
3,150,314,015
88,660,044
20,000,000
60,000
90,000,000
250,000
326,031,401
88,955,044
98,411,602
570,000
5,995,066
71,899
12,500,000
125,015
6,416,199
37,214
19,634,032
97,086
2,912,294
32,000
117,350,000
2,347,000
26,210,651
180,969
14,706,250
55,015
8,785,723
250,000
2,624,021
12,333
53,634,270
429,074
-
(302,172)
695,211,509
92,875,477

Ordinary shares

Ordinary shares entitle the holder to participate in dividends and the proceeds on the winding up of the Group in proportion to the number of and amounts paid on the shares held. The fully paid ordinary shares have no par value and the Group does not have a limited amount of authorised capital. On a show of hands every member present at a meeting in person or by proxy shall have one vote and upon a poll each share shall have one vote.

17

Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2025 Note 14. Equity – Reserves

Codeifai Limited
Notes to the consolidated financial statements
For the year ended 31 December 2025
Note 14. Equity – Reserves
Note
Issued options reserve
(a)
Share-based payment reserve
(b)
Foreign currency translation reserve
(c)
Consolidated
2025
2024
$
$
2,000,670
857,262
89,267
149,267
908,001
982,867
2,997,938
1,989,396

(a) Issued options reserve

The option reserve records items recognised as expenses on valuation of share options issued.

issued.
Details
Date
Balance
1 January 2025
Consolidation 10:1
21 May 2025
Options issued as partial
settlement of the JH loans
6 June 2025
Options issued as broker fees
27 June 2025
Options granted to investors of
capital raise
8 August 2025
Options issued as
1 July 2025
Options granted to investors of
capital raise
30 December 2025
Options issued as broker fees
30 December 2025
Options issued as broker fees
31 December 2025
Options issued for Advisory Board 30 December 2025
Options lapsed
31 December 2025
Balance
31 December 2025
Options
$
702,560,000
857,262
70,256,000
857,262
75,000,000
707,436
30,089,396
192,454
24,417,316
-
19,634,032
94,202
58,675,000
-
58,825,000
148,730
150,000
586
3,200,000
-
(256,000)
-
339,990,744 2,000,670

(b) Performance rights reserve

The share-based payment reserve is used to recognise the value of equity benefits provided to employees and directors as part of their remuneration, and other parties as part of their compensation for services rendered.

as part of their compensation for services rendered.
Details
Date
Balance
1 January 2025
Conversion of performance rights
18 February 2025
Balance
31 December 2025
$
149,267
(60,000)
89,267

(c) Foreign currency translation reserve

The translation reserve comprises all foreign currency differences arising from the translation of the financial statements of foreign operations. Monetary items receivable from or payable to foreign operations whereby settlements to these receivables and payables are not planned nor likely to occur in the foreseeable future are classified as net investment in foreign operations. Exchange differences arising from monetary items that forms part of the Group’s net investment in foreign operations are recognised as foreign currency translation reserve in equity.

18

Codeifai Limited Notes to the consolidated financial statements For the year ended 31 December 2025

Note 15. Interests in subsidiaries

The consolidated financial statements incorporate the assets, liabilities, and results of the following subsidiaries:

he following subsidiaries:
Ownership
Interest
Principal Place of Business 2025 2024
Name / Country of Incorporation % %
YPB Limited Hong Kong 100 100
YPB Technology (Beijing) Ltd People’s Republic of China 100 100
Product ID & Quality Systems (Beijing) Ltd People’s Republic of China 100 100
YPB Group (USA) Inc. USA 100 100
YPB Intellectual Product Protection Inc. USA 100 100
YPB Group International Co., Ltd Thailand 100 100
YPB Group Co., Ltd Thailand 100 100
nTouch Pty Ltd Australia 100 100
YPB Product Development Pty Ltd Australia 100 100

Note 16. Reconciliation of loss after income tax to net cash used in operating activities

ote 16. Reconciliation of loss after income tax to net cash used in operating activities
Loss after income tax benefit for the year
Adjustments for:
Foreign exchange differences
Depreciation and amortisation expense
Impairment of intangible assets
Non-cash borrowing costs
Share based payments
Other non-cash items
Change in operating assets and liabilities, net of the
effects of purchase and disposals of subsidiaries:
Decrease/(increase) in trade and other receivables
Decrease/(increase) in other assets
(Increase)/decrease in inventories
Increase in trade and other payables
Net cash used in operating activities
Consolidated
2025
2024
$
$
(6,220,138)
(2,514,767)
-
(1,162,827)
6,923
8,039
335,793
685,696
1,512,320
492,635
1,369,797
150,000
(269,183)
(200,000)
218,748
(273,872)
19,750
(9,309)
(3,411)
37,759
311,237
685,742
(2,718,164)
(2,100,904)

19

Codeifai Limited

Notes to the consolidated financial statements For the year ended 31 December 2025

Note 17. Earnings per share

ote 17. Earnings per share
Loss after income tax attributable to the owners of
YPB Group Limited
Weighted average number of ordinary shares used in
calculating basic/diluted earnings per share
¹Before 10:1 consolidation on 21 May 2025
Basic/Diluted earnings per share
2025
2024
$
$
(6,220,138)
(2,514,767)
Number
Number
469,189,328 1,732,770,270¹
Cents
Cents
(1.3)
(0.14)

There are 339,990,734 in share options issued but not included in diluted earnings per share as these would have an antidilutive effect on earnings per share. These potential ordinary shares are anti-dilutive as their conversion to ordinary shares would decrease loss per share.

Note 18. Subsequent events

No matter or circumstance has arisen since 31 December 2025 that has significantly affected, or may significantly affect the Group's operations, the results of those operations, or the Group's state of affairs in future financial years.

20