Company: COOT
Filing Date: 2025-12-22
Form Type: F-1/A
Source: 0001493152-25-028698
Chunk: 117

Company: Australian Oilseeds Holdings Ltd
Filing Date: 2025-12-22
Form: F-1/A
Chunk 117
---
 and Warrants.

The following table summarizes the outstanding Convertible Note as of June 30, 2025, 2024, and 2023:

Schedule of Outstanding Convertible Note

|                                       |     | June     
 30, 2025 |           |   |     | June     
 30, 2024 |           |   |     | June     
 30, 2023 |   |
|:--------------------------------------|:----|:---------|----------:|:--|:----|:---------|----------:|:--|:----|:---------|:--|
|                                       |     | AUD$     |           |   |     | AUD$     |           |   |     | AUD$     |   |
| Principal value of Convertible Note   |     |          | 1,590,100 |   |     |          | 1,874,574 |   |     |          | - |
| Debt discount(1), net of amortization |     |          |  (420,410 | ) |     |          |  (692,621 | ) |     |          | - |
| Convertible Note                      |     | $        | 1,169,690 |   |     | $        | 1,181,953 |   |     |          | - |

| (1) | The                                                                   
 debt discount includes the following and is amortized over 18 months: |

Schedule of Debt Discount

|                                       |     |      | June 30, 2025 |   |     |      | June 30, 2024 |   |
|:--------------------------------------|:----|:-----|--------------:|:--|:----|:-----|--------------:|:--|
|                                       |     | AUD$ |               |   |     | AUD$ |               |   |
| 10% OID                               |     |      |       340,832 |   |     |      |       340,832 |   |
| Fair value of Ordinary share Warrants |     |      |       117,193 |   |     |      |       117,193 |   |
| Fair value of Penny Warrants          |     |      |       218,107 |   |     |      |       218,107 |   |
| Equity component                      |     |      |       140,495 |   |     |      |       140,495 |   |
|