Company: COOT
Filing Date: 2025-12-22
Form Type: F-1/A
Source: 0001493152-25-028698
Chunk: 130

Company: Australian Oilseeds Holdings Ltd
Filing Date: 2025-12-22
Form: F-1/A
Chunk 130
---
  1,776,345 |
| Amount due to related parties |     |           | - |     |                    | 4,936,423 |     |                    |          - |     |              |         - |     |       |  4,936,423 |
| Total                         |     |           | - |     |                    | 7,141,611 |     |                    |     95,885 |     |              | 3,314,340 |     |       | 10,551,836 |

| F-35 |

28 Recapitalization Costs

The difference in the fair value of the shares issued by the Company, the accounting acquirer, and the fair value of the SPAC’s accounting acquiree’s identifiable net assets represent a service received by the accounting acquirer. This difference is considered as cost of listing (recapitalization) and recorded in the consolidated profit or loss and other comprehensive income.

The following table displays the calculation of the listing costs recognized for the year ended June 30, 2024:

Schedule of Recapitalization Costs

|                                                  |     | Number of       |           |     |                 |            |
|                                                  |     | shares/warrants |           |     | At Closing Date |            |
|                                                  |     |                 |           |     | AUD$            |            |
| Net deficit from SPAC transferred to the Company |     |                 |         - |     |                 |  7,048,439 |
| Class A Ordinary Shares                          |     |                 | 1,066,168 |     |                 |          - |
| Founder shareholders and other advisors          |     |                 | 2,666,900 |     |                 |          - |
| Total shares issued to SPAC                      |     |                 | 3,733,068 |     |                 |          - |
| Diluted share price at Closing Date              |     |                 |      4.32 |     |                 |          - |
| Total value transferred to the SPAC              |     |                 |         - |     |                 | 16,126,854 |
| Recapitalization costs                           |     |                 |         - |     |                 | 23,210,293 |

29 Legacy cost commitments

In June 2024, the Company entered into a payment agreement with Ellenoff Grossman & Schole LLP (“EGS”) related to the fees owed to EGS at the closing of the Business Combination for