Biggest changeComparison of the Years Ended June 30, 2024 and 2023 Year ended June 30, 2024 2023 Revenue $ 3,111,781 $ 1,256,872 Cost of revenue (exclusive of amortization shown separately below) (1,686,155 ) (930,204 ) Gross profit 1,425,626 326,668 Other income: Government support income 424,776 737,628 Operating expenses: Selling, general and administrative expenses (9,258,496 ) (8,026,703 ) Development and regulatory approval expenses (1,673,806 ) (507,424 ) Depreciation and amortization (1,201,274 ) (966,732 ) Goodwill impairment - (4,158,670 ) Total operating expenses (12,133,576 ) (13,659,529 ) Loss from operations (10,283,174 ) (12,595,233 ) Other income (expense), net: Interest expense (167,140 ) (223,534 ) Realized foreign exchange loss (1,178 ) (9,829 ) Fair value gain on revaluation of financial instrument 175,738 2,154,365 Interest income 84,822 9,676 Total other income, net 92,242 1,930,678 Net loss (10,190,932 ) (10,664,555 ) Net loss attributable to non-controlling interest (34,173 ) (32,835 ) Net loss attributable to Intelligent Bio Solutions Inc. $ (10,156,759 ) $ (10,631,720 ) Other comprehensive income (loss), net of tax: Foreign currency translation gain/ (loss) (137,118 ) 212,639 Total other comprehensive income (loss) (137,118 ) 212,639 Comprehensive loss (10,328,050 ) (10,451,916 ) Comprehensive loss attributable to non-controlling interest (34,173 ) (32,835 ) Comprehensive loss attributable to Intelligent Bio Solutions Inc.
Biggest changeAs a result, further development of the BPT has been postponed until we are able to finalize licensing arrangements related to the BPT. 43 Results of Operations Comparison of the Years Ended June 30, 2025 and 2024 Year Ended June 30, 2025 2024 Revenue $ 3,052,532 $ 3,111,781 Cost of revenue (exclusive of amortization shown separately below) (1,805,673 ) (1,686,155 ) Gross profit 1,246,859 1,425,626 Other income Government support income 816,901 424,776 Operating expenses Selling, general and administrative expenses (8,883,917 ) (9,258,496 ) Development and regulatory approval expenses (2,396,513 ) (1,673,806 ) Depreciation and amortization (1,207,875 ) (1,201,274 ) Impairment of long-lived assets (220,062 ) - Total operating expenses (12,708,367 ) (12,133,576 ) Loss from operations (10,644,607 ) (10,283,174 ) Other income (expense), net Interest expense (60,890 ) (167,140 ) Realized foreign exchange loss (911 ) (1,178 ) Fair value gain on revaluation of financial instrument - 175,738 Interest income 101,522 84,822 Total other income, net 39,721 92,242 Net loss (10,604,886 ) (10,190,932 ) Net loss attributable to non-controlling interest (36,153 ) (34,173 ) Net loss attributable to Intelligent Bio Solutions Inc. $ (10,568,733 ) $ (10,156,759 ) Other comprehensive income (loss), net of tax Foreign currency translation gain (loss) 384,670 (137,118 ) Total other comprehensive income (loss) 384,670 (137,118 ) Comprehensive loss (10,220,216 ) (10,328,050 ) Comprehensive loss attributable to non-controlling interest (36,153 ) (34,173 ) Comprehensive loss attributable to Intelligent Bio Solutions Inc.
The system comprises a small, tamper-evident drug screening cartridge onto which ten fingerprint sweat samples are collected in under a minute before the portable analysis unit provides an on-screen result in under ten minutes. Samples collected with a confirmatory kit can also be sent to a third-party laboratory service provider for confirmation testing.
The IFP System comprises a small, tamper-evident drug screening cartridge onto which ten fingerprint sweat samples are collected in under a minute before the portable analysis unit provides an on-screen result in under ten minutes. Samples collected with a confirmatory kit can also be sent to a third-party laboratory service provider for confirmation testing.
Recently issued Accounting Pronouncements For the impact of recently issued accounting pronouncements on the Company’s consolidated financial statements, see Note 3 to the consolidated financial statements included in Part II, Item 8 of this Annual Report on Form 10-K and incorporated herein by reference.
Recently issued Accounting Pronouncements For the impact of recently issued accounting pronouncements on the Company’s consolidated financial statements, see Note 3 to the consolidated financial statements included in Part II, Item 8 of this Annual Report on Form 10-K and incorporated herein by reference. 51
As there is no authoritative guidance under US GAAP on accounting for grants to for-profit business entities, we applied International Accounting Standards 20 (“IAS 20”), Accounting for Government Grants and Disclosure of Government Assistance by analogy when accounting for the Australian Government grant to the Company. 57 The Australian Government grant proceeds, which will be used to reimburse construction costs incurred, meet the definition of grants related to assets as the primary purpose for the payments is to fund the construction of a capital asset.
As there is no authoritative guidance under US GAAP on accounting for grants to for-profit business entities, we applied International Accounting Standards 20 (“IAS 20”), Accounting for Government Grants and Disclosure of Government Assistance by analogy when accounting for the Australian Government grant to the Company. 49 The Australian Government grant proceeds, which will be used to reimburse construction costs incurred, meet the definition of grants related to assets as the primary purpose for the payments is to fund the construction of a capital asset.
To supplement our consolidated financial statements, which are prepared and presented in accordance with US GAAP, we present contribution margin and contribution margin %, which are non-GAAP financial measures. Contribution margin and contribution margin % are presented in the section titled “Contribution Margin (non-GAAP)”.
Non-GAAP Financial Measures To supplement our consolidated financial statements, which are prepared and presented in accordance with US GAAP, we present “contribution margin” and “contribution margin %”, which are non-GAAP financial measures. Contribution margin and contribution margin % are presented in the section titled “Contribution Margin (non-GAAP)”.
Off-Balance Sheet Arrangements As of June 30, 2024, we did not have any off-balance sheet arrangements. Critical Accounting Estimates The preparation of our consolidated financial statements in conformity with US GAAP requires management to make judgments, estimates and assumptions that impact the amounts reported in our consolidated financial statements and accompanying notes that are not readily apparent from other sources.
Off-Balance Sheet Arrangements As of June 30, 2025, we did not have any off-balance sheet arrangements. Critical Accounting Estimates The preparation of our consolidated financial statements in conformity with US GAAP requires management to make judgments, estimates and assumptions that impact the amounts reported in our consolidated financial statements and accompanying notes that are not readily apparent from other sources.
The Company’s Australian subsidiary, Intelligent Bio Solutions (APAC) Pty Ltd, was formed on August 4, 2016, under the laws of New South Wales, Australia and was renamed to Intelligent Bio Solutions (APAC) Pty Ltd on January 6, 2023. On October 4, 2022, INBS acquired Intelligent Fingerprinting Limited (“IFP”), a company registered in England and Wales (the “IFP Acquisition”).
The Company’s Australian subsidiary, Intelligent Bio Solutions (APAC) Pty Ltd, was formed on August 4, 2016, under the laws of New South Wales, Australia and was renamed to Intelligent Bio Solutions (APAC) Pty Ltd on January 6, 2023. On October 4, 2022, INBS acquired Intelligent Fingerprinting Limited (“IFP”), a company registered in England and Wales.
Failure to generate sufficient revenues or raise additional capital through debt or equity financings, or through collaboration agreements, strategic alliances or marketing and distribution arrangements, could have a material adverse effect on our ability to meet our long-term liquidity needs and achieve our intended long-term business plan.
Failure to generate sufficient revenues or raise additional capital through debt or equity financing, or through collaboration agreements, strategic alliances or marketing and distribution arrangements, could have a material adverse effect on our ability to meet our long-term liquidity needs and achieve our intended long-term business plan.
As the Company’s operating activities increase, we expect its general and administrative costs will include additional costs in overhead contribution, consultancy, as well as an increase in employee-related costs associated with a higher headcount.
As the Company’s operating activities increase, we expect its selling, general and administrative expenses will include additional costs in overhead contribution, consultancy, as well as an increase in employee-related costs associated with a higher headcount.
The grant support income is primarily attributable to INBS’s subsidiary companies recognizing an R&D tax refund as the Company believes that it is probable that the certain amount will be recovered in full through a future claim (see Note 3 to our consolidated financial statements appearing elsewhere in our Annual Report on Form 10-K for further information and disclosures relating R&D tax refund).
The grant support income is primarily attributable to INBS’s subsidiary companies recognizing an R&D tax refund as the Company believes there is a reasonable assurance that the certain amount will be recovered in full through future claims (see Note 3 to our consolidated financial statements appearing elsewhere in our Annual Report on Form 10-K for further information and disclosures relating R&D tax refund).
The Company’s current product portfolio includes: ● Intelligent Fingerprinting Platform: A proprietary portable platform that analyzes fingerprint sweat using a one-time cartridge and portable handheld reader.
The Company’s current product portfolio includes: ● Intelligent Fingerprinting Platform: The Company’s current active product is the Intelligent Fingerprinting Platform, which consists of the proprietary portable platform that analyzes fingerprint sweat using a one-time cartridge and portable handheld reader.
The research and development tax refund receivable is recognized as the Company believes that it is probable that the amount will be recovered in full through a future claim.
The research and development tax refund receivable is recognized as the Company believes that there is a reasonable assurance the amount will be recovered in full through future claims.
These conditions raise substantial doubt about the Company’s ability to continue as a going concern for a period of at least one year from the date these financial statements are issued.
These conditions raise substantial doubt about the Company’s ability to continue as a going concern for a period of at least one year from the date these consolidated financial statements are issued. Accordingly, the Company will be required to raise additional funds during the next 12 months.
As of June 30, 2024, we had $6,304,098 in cash and cash equivalents and working capital of $3,083,510. The Company expects that its cash and cash equivalents as of June 30, 2024, may be insufficient to allow the Company to fund its current operating plan through at least the next twelve months from the issuance of these financial statements.
The Company expects that its cash and cash equivalents as of June 30, 2025, may be insufficient to allow the Company to fund its current operating plan through at least the next twelve months from the issuance of these consolidated financial statements.
Interest income Interest income increased by $75,146 to $84,822 from $9,676 for the year ended June 30, 2024, as compared to the same period in 2023.
Interest income Interest income increased by $16,700 to $101,522 from $84,822 for the year ended June 30, 2025, as compared to the same period in 2024.
R&D Tax Refund The Company measures the research and development grant income and receivable by calculating the time spent by employees and costs incurred to external service providers on eligible research and development activities.
There was no impairment loss recognized during the fiscal year ended June 30, 2024. 50 R&D Tax Refund The Company measures the research and development grant income and receivable by calculating the time spent by employees and costs incurred to external service providers on eligible research and development activities.
We aim to ensure that our cost efficiency is increased over the same period whilst we streamline the business, delivering increased value for investors. 54 Development and regulatory approval expenses Development and regulatory approval expenses increased by $1,166,382 to $1,673,806 from $507,424 for the year ended June 30, 2024, compared to the same period in 2023.
We aim to increase our cost efficiency as we streamline the business and implement changes, delivering increased value for investors. 46 Development and regulatory approval expenses Development and regulatory approval expenses increased by $722,707 to $2,396,513 from $1,673,806 for the year ended June 30, 2025, compared to the same period in 2024.
This information is intended to provide investors with information about our liquidity. Other companies in our industry may calculate this measure differently than we do, limiting its usefulness as a comparative measure. Since our inception, our operations have primarily been financed through the issuance of our common stock, redeemable convertible preferred stock, and the incurrence of debt.
This information is intended to provide investors with information about our liquidity. Other companies in our industry may calculate this measure differently than we do, limiting its usefulness as a comparative measure.
Revenue from the IFPG segment relates to the sale of readers, cartridges and accessories and is summarized as follows: Year Ended June 30, 2024 2023 Sales of goods - cartridges $ 1,549,409 $ 724,304 Sales of goods - readers 938,897 335,863 Other sales 623,475 196,705 Total revenue $ 3,111,781 $ 1,256,872 Cost of revenue Cost of revenue increased by $755,951 to $1,686,155 from $930,204 for the year ended June 30, 2024, compared to same period in 2023.
Revenue from IFP Products relates to the sale of readers, cartridges and accessories and is summarized as follows: Year Ended June 30, 2025 2024 Sales of goods - cartridges $ 1,762,153 $ 1,549,409 Sales of goods - readers 711,737 938,897 Other sales 578,642 623,475 Total revenue $ 3,052,532 $ 3,111,781 Cost of revenue Cost of revenue increased by $119,518 to $1,805,673 from $1,686,155 for the year ended June 30, 2025, compared to same period in 2024.
Intellectual property acquired for a particular research and development project and that have no alternative future uses (in other research and development projects or otherwise) are expensed in research and development costs at the time the costs are incurred. 59 In certain circumstances, the Company may be required to make advance payments to vendors for goods or services that will be received in the future for use in R&D activities.
Intellectual property acquired for a particular research and development project and that have no alternative future uses (in other research and development projects or otherwise) are expensed in research and development costs at the time the costs are incurred.
This decrease is due to the revaluation gains on the convertible notes and contingent consideration for holdback Series C Preferred Stock resulting from the acquisition of IFP. The convertible notes and holdback Series C Preferred Stock shares were converted into common stock in May 2023 and October 2023, respectively.
This decrease is due to the revaluation gain on contingent consideration for holdback Series C Preferred Stock resulting from the acquisition of IFP. The holdback Series C Preferred Stock shares were converted into common stock in October 2023. There was no fair value revaluation gain or loss on financial instruments for the year ended June 30, 2025.
These non-GAAP financial measures are not intended to be considered in isolation or as a substitute for, or superior to, financial information prepared and presented in accordance with US GAAP. These measures may be different from non—GAAP financial measures used by other companies, limiting their usefulness for comparison purposes.
We have also included reconciliations of these non-GAAP financial measures to their most directly comparable GAAP financial measures. These non-GAAP financial measures are not intended to be considered in isolation or as a substitute for, or superior to, financial information prepared and presented in accordance with US GAAP.
Realized foreign exchange loss Realized foreign exchange loss decreased by $8,651 to $1,178 from $9,829 for the year ended June 30, 2024, compared to the same period in 2023. This decrease was largely attributable to favorable exchange rates while settling transactions in currencies other than its functional currencies.
This decrease was largely attributable to favorable exchange rates while settling transactions in currencies other than its functional currencies. Fair value gain on revaluation of financial instruments The fair value gain decreased by $175,738 to $0 from $175,738 for the year ended June 30, 2025, as compared to the same period in 2024.
Our failure to obtain such funding when needed could create a negative impact on our stock price or could potentially lead to a reduction in our operations or the failure of our Company. Accordingly, these factors raise substantial doubt about the Company’s ability to continue as a going concern unless it can successfully raise additional capital.
Our failure to obtain such funding when needed could create a negative impact on our stock price or could potentially lead to a reduction in our operations or the failure of our Company.
This increase was attributable to the higher bank balance during the current period due to capital raising of approximately $14.56 million, net of costs during fiscal year ended June 30, 2024. 55 Income tax (expense) benefit There was no income tax expense for the years ended June 30, 2024, and 2023, respectively, as the Company has established a full valuation allowance for all its deferred tax assets.
This increase was attributable to funds received from capital raising activities, which contributed to the balance on which interest was earned. 47 Income tax (expense) benefit There was no income tax expense for the years ended June 30, 2025, and 2024, respectively, as the Company has established a full valuation allowance for all its deferred tax assets.
In such circumstances, the non-refundable advance payments are deferred and capitalized, even when there is no alternative future use for the R&D, until the related goods or services are provided. In circumstances where amounts have been paid in excess of costs incurred, the Company records a prepaid expense.
In certain circumstances, the Company may be required to make advance payments to vendors for goods or services that will be received in the future for use in R&D activities. In such circumstances, the non-refundable advance payments are deferred and capitalized, even when there is no alternative future use for the R&D, until the related goods or services are provided.
Other comprehensive income Foreign currency translation gain/(loss) Unrealized foreign currency translation gain decreased by $349,757 to a loss of $137,118 from a gain of $212,639 for the year ended June 30, 2024, compared to the same period in 2023.
The Company is currently assessing the future implications of these tax law changes. Other comprehensive income (loss) Foreign currency translation gain (loss) Unrealized foreign currency translation gain increased by $521,788 to a gain of $384,670 from a loss of $137,118 for the year ended June 30, 2025, compared to the same period in 2024.
Cost of revenue Year Ended June 30, 2024 2023 Direct material cost 1,017,218 369,217 Direct labor cost 646,246 533,618 Direct overhead cost 22,691 27,369 Total cost of revenue $ 1,686,155 $ 930,204 Gross profit Year Ended June 30, 2024 2023 Revenue $ 3,111,781 $ 1,256,872 Direct material cost (1,017,218 ) (369,217 ) Direct labor cost (646,246 ) (533,618 ) Direct overhead cost (22,691 ) (27,369 ) Cost of revenue (1,686,155 ) (930,204 ) Gross profit 1,425,626 326,668 Gross profit margin 45.81 % 25.99 % Gross profit increased by $1,098,958 to $1,425,626 from $326,668 for the year ended June 30, 2024, compared to same period in 2023.
Cost of revenue Year Ended June 30, 2025 2024 Direct material cost $ 923,251 $ 1,017,218 Direct labor cost 834,231 646,246 Direct overhead cost 48,191 22,691 Total cost of revenue (exclusive of amortization) $ 1,805,673 $ 1,686,155 Gross profit Year Ended June 30, 2025 2024 Revenue $ 3,052,532 $ 3,111,781 Direct material cost (923,251 ) (1,017,218 ) Direct labor cost (834,231 ) (646,246 ) Direct overhead cost (48,191 ) (22,691 ) Cost of revenue (1,805,673 ) (1,686,155 ) Gross profit $ 1,246,859 $ 1,425,626 Gross profit margin 40.85 % 45.81 % Gross profit decreased by $178,767 to $1,246,859 from $1,425,626 for the year ended June 30, 2025, compared to same period in 2024.
See Note 13, Shareholders’ Equity, for further details. 56 Extended Transition Period for “Emerging Growth Companies” We have elected to use the extended transition period for complying with new or revised accounting standards under Section 102(b)(1) of the JOBS Act.
Accordingly, these factors raise substantial doubt about the Company’s ability to continue as a going concern unless it can successfully raise additional capital. 48 Extended Transition Period for “Emerging Growth Companies” We have elected to use the extended transition period for complying with new or revised accounting standards under Section 102(b)(1) of the JOBS Act.
The Biosensor Platform is designed to detect multiple biological analytes by substituting the top enzyme layer of the biosensor to suit each analyte. This platform technology has the potential to develop a range of Point of Care Tests (“POCT”), including the modalities of clinical chemistry, immunology, tumor markers, allergens, and endocrinology.
This platform consists of a small, printable modified organic thin-film transistor strip designed to detect multiple biological analytes by substituting the top enzyme layer of the biosensor to suit each analyte. We refer to products that use the BPT as the “Licensed Products”. This platform technology has the potential to develop a range of Point of Care Tests.
Contribution margin (non-GAAP) Year Ended June 30, 2024 2023 Revenue $ 3,111,781 $ 1,256,872 Direct material cost (1,017,218 ) (369,217 ) Contribution margin (non-GAAP) 2,094,563 887,655 Contribution margin % (non-GAAP) 67.31 % 70.62 % Contribution margin, which is a non-GAAP measure of our financial performance, increased by $1,206,908 to $2,094,563 from $887,655 for the year ended June 30, 2024, compared to same period in 2023.
The gross profit margin decreased by 4.96% due to an increase in direct labor costs due to additional head counts, increase in minimum wages of factory staff by 8.90% year-on-year and direct overhead costs. 45 Contribution margin (non-GAAP) Year Ended June 30, 2025 2024 Revenue $ 3,052,532 $ 3,111,781 Direct material cost (923,251 ) (1,017,218 ) Contribution margin (non-GAAP) $ 2,129,281 $ 2,094,563 Contribution margin % (non-GAAP) 69.75 % 67.31 % Contribution margin (non-GAAP) Contribution margin, which is a non-GAAP measure of our financial performance, increased by $34,718 to $2,129,281 from $2,094,563 for the year ended June 30, 2025, compared to same period in 2024.
There can be no assurance that, in the event that the Company requires additional financing, such financing may be available on terms which are favorable to us, or at all. In the event we require additional capital, there can be no assurances that we will be able to raise such capital on acceptable terms, or at all.
Risk Factors - The Company may not be able to repay the grant it received from the Australian Government on time.” However, there can be no assurances that we will be able to raise such capital on acceptable terms, or at all.
Operating expenses Selling, general and administrative expenses Selling, general and administrative expenses increased by $1,231,793 to $9,258,496 from $8,026,703 for the year ended June 30, 2024, compared to the same period in 2023.
Operating expenses Selling, general and administrative expenses Selling, general and administrative expenses decreased by $374,579 to $8,883,917 from $9,258,496 for the year ended June 30, 2025, compared to the same period in 2024. This decrease is primarily due to a decrease in legal, insurance, and general overhead costs offset by an increase in advertising, marketing and travel costs.
Moreover, presentation of contribution and contribution margin is provided for year-over-year comparison purposes.
These measures may be different from non-GAAP financial measures used by other companies, limiting their usefulness for comparison purposes. Moreover, presentation of contribution and contribution margin is provided for year-over-year comparison purposes.
(10,293,877 ) (10,419,081 ) Net loss per share, basic and diluted* $ (6.38 ) $ (127.00 ) Weighted average units outstanding, basic and diluted * 1,592,746 83,717 The accompanying notes are an integral part of these consolidated financial statements. * Common Stock and per share amounts have been retroactively adjusted to reflect the decreased number of shares resulting from the 1-for-12 reverse stock split effected on January 26, 2024, throughout the consolidated financial statement unless otherwise stated. 52 Results of Operations: Comparison of the Years Ended June 30, 2024, and 2023 Revenue Sales of goods Revenue from sales of goods increased by $1,854,909 to $3,111,781 from $1,256,872 for the year ended June 30, 2024, compared to same period in 2023.
(10,184,063 ) (10,293,877 ) Net loss per share, basic and diluted $ (2.00 ) $ (6.38 ) Weighted average shares outstanding, basic and diluted 5,273,643 1,592,746 44 Results of Operations: Comparison of the Years Ended June 30, 2025, and 2024 Revenue Sales of goods Revenue from sales of goods decreased by $59,249 to $3,052,532 from $3,111,781 for the year ended June 30, 2025, compared to same period in 2024.
It is calculated based on the Company’s unsettled transactions in currencies other than its functional currency and translation of assets and liabilities of foreign subsidiaries in reporting currency. Net loss attributable to INBS Net loss attributable to INBS decreased by $474,961 to $10,156,759 from $10,631,720 for the year ended June 30, 2024, compared to the same period in 2023.
This is due to the favorable exchange rate calculated based on the Company’s unsettled transactions in currencies other than its functional currency and translation of assets and liabilities of foreign subsidiaries in reporting currency.
Depreciation and amortization Depreciation and amortization increased by $234,542 to $1,201,274 from $966,732 for the year ended June 30, 2024, compared to same period in 2023.
We expect development and regulatory expenses to increase in future periods, as the Company aims to conduct future studies for additional drugs of abuse. Depreciation and amortization Depreciation and amortization increased by $6,601 to $1,207,875 from $1,201,274 for the year ended June 30, 2025, compared to same period in 2024.
Other income and expenses Interest expense Interest expense decreased by $56,394 to $167,140 from $223,534 for the year ended June 30, 2024, as compared to the same period in 2023. This decrease was attributable to the conversion of the convertible notes into common stock of the Company in May 2023.
The increase is mainly due to the impairment of construction in progress (CIP) assets. Refer to Note 7 of financial reports for details. Other income and expenses Interest expense Interest expense decreased by $106,250 to $60,890 from $167,140 for the year ended June 30, 2025, as compared to the same period in 2024.
Cost of revenue relates to the direct labor, direct material costs and direct overhead costs incurred in the production of the goods. This is in line with expectations, as the business expands into new markets. The following table shows the composition of cost of revenue.
The increase in cost of revenue is mainly due to an increase in direct labor cost due to annual salary revision for direct manufacturing labor during the fourth quarter of fiscal 2025 and direct overhead costs. The following table shows the composition of cost of revenue.