ANNUAL REPORT FY2025 55 For the options granted during the current financial year, the valuation model inputs used to determine the fair value at the grant date, are as follows: Grant date Assumed expiry date Share price at grant date Exercise price Expected volatility Dividend yield Risk-free interest rate Fair value at grant date Valuation model 04/11/2024 31/12/2027 $0.1150 $0.20 217.07% - 4.35% $0.1074 Black-Scholes 11/06/2025 11/06/2031 $0.1900 $0.115 111.33% - 3.85% $0.1470 Black-Scholes 11/06/2025 11/06/2032 $0.1900 $0.115 111.33% - 3.85% $0.1526 Black-Scholes 11/06/2025 11/07/2032 $0.1900 $0.115 111.33% - 3.85% $0.1530 Black-Scholes 11/06/2025 11/08/2032 $0.1900 $0.115 111.33% - 3.85% $0.1534 Black-Scholes 11/06/2025 11/09/2032 $0.1900 $0.115 111.33% - 3.85% $0.1538 Black-Scholes 11/06/2025 11/10/2032 $0.1900 $0.115 111.33% - 3.85% $0.1542 Black-Scholes 11/06/2025 11/11/2032 $0.1900 $0.115 111.33% - 3.85% $0.1546 Black-Scholes 11/06/2025 11/12/2032 $0.1900 $0.115 111.33% - 3.85% $0.1550 Black-Scholes 11/06/2025 11/01/2033 $0.1900 $0.115 111.33% - 3.85% $0.1553 Black-Scholes 11/06/2025 11/02/2033 $0.1900 $0.115 111.33% - 3.85% $0.1557 Black-Scholes 11/06/2025 11/03/2033 $0.1900 $0.115 111.33% - 3.85% $0.1560 Black-Scholes 11/06/2025 11/04/2033 $0.1900 $0.115 111.33% - 3.85% $0.1564 Black-Scholes 11/06/2025 11/05/2033 $0.1900 $0.115 111.33% - 3.85% $0.1567 Black-Scholes 11/06/2025 11/06/2033 $0.1900 $0.115 111.33% - 3.85% $0.1570 Black-Scholes 11/06/2025 11/06/2031 $0.1900 $0.115 111.33% - 3.85% $0.1470 Black-Scholes 11/06/2025 11/06/2032 $0.1900 $0.115 111.33% - 3.85% $0.1526 Black-Scholes 11/06/2025 11/07/2032 $0.1900 $0.115 111.33% - 3.85% $0.1530 Black-Scholes 11/06/2025 11/08/2032 $0.1900 $0.115 111.33% - 3.85% $0.1534 Black-Scholes 11/06/2025 11/09/2032 $0.1900 $0.115 111.33% - 3.85% $0.1538 Black-Scholes 11/06/2025 11/10/2032 $0.1900 $0.115 111.33% - 3.85% $0.1542 Black-Scholes 11/06/2025 11/11/2032 $0.1900 $0.115 111.33% - 3.85% $0.1546 Black-Scholes 11/06/2025 11/12/2032 $0.1900 $0.115 111.33% - 3.85% $0.1550 Black-Scholes 11/06/2025 11/01/2033 $0.1900 $0.115 111.33% - 3.85% $0.1553 Black-Scholes 11/06/2025 11/02/2033 $0.1900 $0.115 111.33% - 3.85% $0.1557 Black-Scholes 11/06/2025 11/03/2033 $0.1900 $0.115 111.33% - 3.85% $0.1560 Black-Scholes 11/06/2025 11/04/2033 $0.1900 $0.115 111.33% - 3.85% $0.1564 Black-Scholes 11/06/2025 11/05/2033 $0.1900 $0.115 111.33% - 3.85% $0.1567 Black-Scholes 11/06/2025 11/06/2033 $0.1900 $0.115 111.33% - 3.85% $0.1570 Black-Scholes
RkJQdWJsaXNoZXIy MjE2NDg3