Opthea : INDEX TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - Form 6-K

INDEX TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

		Page
Condensed Consolidated Statements of Profit or Loss and Other Comprehensive Income			F-2
Condensed Consolidated Statements of Financial Position			F-3
Condensed Consolidated Statements of Changes in Equity			F-4
Condensed Consolidated Statements of Cash Flows			F-5
Notes to Condensed Consolidated Financial Statements			F-6

F-1

OPTHEA LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME

For the Half-Year ended December 31, 2021, and 2020

					December 31,
								2020
					2021			Restated
		Notes			US$			US$
Revenue							91,218				197,840
Other income							153,370				58,237
Operating expenses:
Research and development							(31,819,649	)			(13,778,940	)
Administrative expense s							(5,189,807	)			(3,838,723	)
Share-based payment expens e							(2,443,221	)			(1,595,244	)
Patent and intellectual property expenses							(36,847	)			(73,164	)
Occupancy expenses							(9,281	)			(8,857	)
Net foreign exchange (loss)/gain			6				(1,375,143	)			(9,238,403	)
Loss before income tax							(40,629,360	)			(28,277,254	)
Income tax benefit			7				2,916,601				2,546,983
Loss for the period							(37,712,759	)			(25,730,271	)
Other comprehensive income
Items that will not be reclassified subsequently to profit or loss:
Fair value gains on investments in financial assets							-				469,767
Other comprehensive income for the period, net of tax							-				469,767
Total comprehensive loss for the period							(37,712,759	)			(25,260,504	)
Earnings per share for loss attributable for the ordinary equity holders
- Basic and diluted loss per share (cents)			17				(10.74	)			(9.08	)

The above condensed consolidated statements of profit or loss and other comprehensive income should be read in conjunction with the accompanying notes. All amounts presented in respect of prior periods have been restated to reflect the change in presentation currency as set out in the accounting policies.

F-

2

OPTHEA LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

As of December 31, 2021, and June 30, 2021

					December 31,			Ju n e 30 ,
					2021			2021
		Notes			US$			US$
Assets
Current assets:
Cash and cash equivalents			8				88,273,668				118,193,177
Current tax receivable							2,916,601				4,972,898
Receivables							483,628				565,286
Prepayments			9				17,338,934				14,386,155
Total current assets							109,012,831				138,117,516
Non-current assets:
Investment in financial assets			1 0				-				-
Property and equipment, net							18,737				23,259
Right-of-use assets			1 1				46,926				93,852
Prepayments							141,240				174,541
Total non-current assets							206,903				291,652
Total assets							109,219,734				138,409,168
Liabilities
Current liabilities:
Payables							8,311,435				2,501,518
Lease liabilities			1 2				67,250				112,965
Provisions							543,846				492,002
Total current liabilities							8,922,531				3,106,485
Non-current liabilities:
Provisions							23,799				16,915
Total non-current liabilities							23,799				16,915
Total liabilities							8,946,330				3,123,400
Net assets							100,273,404				135,285,768
Equity
Contributed equity			1 3				234,639,230				234,147,526
Accumulated Loss							(161,836,741	)			(124,123,982	)
Reserves			1 4				27,470,915				25,262,224
Total equity							100,273,404				135,285,768

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

F-

3

OPTHEA LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

For the Half -Year ended December 31, 2021, and 2020

		Contributed			Pre-funded			Share- based payment			Fair value of investment			FX translation			Accumulated			Total
		equity			warrants			reserve			reserve			reserve			losses			equity
		US$			US$			US$			US$			US$			US$			US$
Balance at July 1, 2020 (Restated)			113,852,364				-				3,116,080				551,409				5,827,605				(78,779,486	)			44,567,972
Fair value gains on investments in financial assets			-				-				-				469,767				-				-				469,767
Net loss for the period			-				-				-				-				-				(25,730,271	)			(25,730,271	)
Total comprehensive income and expense for the period			-				-				-				469,767				-				(25,730,271	)			(25,260,504	)
Issue of ordinary shares			105,477,591				-				-				-				-				-				105,477,591
Issue of pre-funded warrants			-				11,546,029				-				-				-				-				11,546,029
Recognition of share-based payment			-				-				1,595,244				-				-				-				1,595,244
Exchange on conversion (Note 3)			-				-				114,632				1,789				14,261,558				-				14,377,979
Balance at December 31, 2020 (Restated)			219,329,955				11,546,029				4,825,956				1,022,965				20,089,163				(104,509,757	)			152,304,311
Balance at July 1, 2021			234,147,526				-				4,087,650				1,085,411				20,089,163				(124,123,982	)			135,285,768
Net loss for the period			-				-				-				-				-				(37,712,759	)			(37,712,759	)
Total comprehensive income and expense for the period			-				-				-				-				-				(37,712,759	)			(37,712,759	)
Issue of ordinary shares on conversion of LTIP			491,704				-				(234,530	)			-				-				-				257,174
Recognition of share-based payment			-				-				2,443,221				-				-				-				2,443,221
Balance at December 31, 2021			234,639,230				-				6,296,341				1,085,411				20,089,163				(161,836,741	)			100,273,404

The above condensed consolidated statements of changes in equity should be read in conjunction with the accompanying notes. All amounts presented in respect of prior periods have been restated to reflect the change in presentation currency as set out in the accounting policies.

F-

4

OPTHEA LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Half -Year ended December 31, 2021, and 2020

					December 31,
		Notes			2021 US$			2020 (Restated) US$
Cash flows from operating activities
Interest received							100,757				163,856
Royalty and license income received							1,570				33,176
Grant income received							-				26,950
Payment of lease interest							(2,960	)			(2,794	)
Payments to suppliers, employees and for research & development and intellectual property costs (inclusive of GST)							(33,826,440	)			(24,426,278	)
Research and development tax incentive scheme credit received							4,972,898				5,699,649
Net cash flows used in operating activities							(28,754,175	)			(18,505,441	)
Cash flows from investing activities:
Purchase of plant and equipment							(1,651	)			(7,293	)
Cash received on disposal of financial asset							-				670,973
Net cash flow s used in investing activities							(1,651	)			663,680
Cash flows from financing activities:
Payment of lease liabilities							(45,714	)			(57,779	)
Net proceeds on issue of ordinary shares							-				105,477,591
Net proceeds on issue of pre-funded warrants							-				11,546,029
Cash received for ordinary shares issued on exercise of options							257,174				-
Net cash flows provided by financing activities							211,460				116,965,841
Net (decrease)/increase in cash and cash equivalents							(28,544,366	)			99,124,080
Effects of exchange rate changes on the balance of cash held in foreign currencies							(1,375,143	)			14,351,800
Cash and cash equivalents at beginning of period							118,193,177				42,650,858
Cash and cash equivalents at end of period							88,273,668				156,126,738

The above condensed consolidated statements of cash flows should be read in conjunction with the accompanying notes. All amounts presented in respect of prior periods have been restated to reflect the change in presentation currency as set out in the accounting policies.

F-

5

OPTHEA LIMITED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1. Corporate Information

Opthea Limited (the parent) is a company limited by shares incorporated in Australia whose ordinary shares are publicly traded on the Australian Securities Exchange ("

ASX

") and whose American Depository Shares ("

ADSs

") are listed on the Nasdaq Global Select Market.

The principal activity of Opthea limited is to develop and commercialize therapies primarily for eye disease. Opthea's lead asset, OPT-302, is a soluble form of VEGFR-3 in clinical development as a novel therapy for wet (neovascular) age-related macular degeneration and diabetic macular edema (DME). Wet AMD and DME are leading causes of blindness in the elderly and diabetic populations respectively and are increasing in prevalence worldwide.

The condensed consolidated financial report of Opthea Limited (the "

Group

") for the six months period ended December 31, 2021 and 2020 was authorized for issue in accordance with a resolution of the directors on March 30, 2022.

Significant changes in the current reporting period:

For the six months period ended Decemb

er 31, 2021, the Company's net loss before tax attributable to members is $40,629,360 (December 31, 2020: $28,277,254). The increased loss compared to the prior period is mainly due to the increase in research and development (R&D) spending, which can be attributed to the manufacturing of

OPT-302

and ramp up of the Phase 3 clinical trials of

OPT-302

in wet AMD.

Set out below are other factors affecting financial performance:

•

The total R&D expense was $31,819,649 (December 31, 2020: $13,778,940).

•

The net income tax benefit for the half year is $2,916,601 (December 31, 2020: $2,546,983).

•

Basic earnings per share were a loss of 10.74 cents (December 31, 2020: loss of 9.08 cents) .

Note 2. Adoption of New and Revised Accounting Standards

These condensed consolidated interim financial statements as of December 31, 2021 and for the half-year reporting period ended December 31, 2021 and 2020 (the "

half-year condensed consolidated financial statements

") have been prepared in accordance with International Accounting Standard ("

IAS

") 34

Interim Financial Reporting

under International Financial Reporting Standards ("

IFRS

").

The half-year condensed consolidated financial statements do not include all the notes of the type normally included in an annual financial report. Accordingly, they are to be read in conjunction with the consolidated statements of financial position of the Group as of June 30, 2021, and 2020, the related consolidated statements of profit or loss and other comprehensive income, changes in equity, and cash flows for each of the three years in the period ended June 30, 2021, and the related notes (collectively referred to as the "

annual financial report

").

The half-year condensed consolidated financial statements have been prepared using the same accounting policies as used in the annual financial report.

There were no changes in accounting policy during the half-year December 31, 2021, nor did the introduction of new accounting standard lead to any changes in measurement or disclosure in these half-year condensed consolidated financial statements.

The Group has not adopted any accounting standard that are issued by not yet effective. We have considered the applicability and impact of all recently issued accounting pronouncements and have determined that they were either not applicable or were not expected to have a material impact on our interim report.

Significant accounting policies that summarize the measurement basis used and are relevant to an understanding of the financial statements are provided in the annual financial report.

Note 3. Significant Accounting Policies

Basis of preparation

These half-year condensed consolidated financial statements have been prepared on the basis of historical cost, except for the investments classified as financial assets, which have been measured at fair value. Cost is based on the fair values of the consideration given in exchange for assets. All amounts are presented in United States dollars, unless otherwise noted. The Interim Financial Statements have been prepared on a going concern basis, which assumes the continuity of normal business activity and the realisation of assets and the settlement of liabilities in the ordinary course of business.

F-

6

OPTHEA LIMITED

Notes to Condensed Consolidated Financial Statements - Continued

Change in presentation and functional currencies

Functional currency

An entity's functional currency is the currency of the primary economic environment in which the entity operates. During the year ended June 30, 2021, the Group's operations have continued to move further towards being US$ denominated and several other factors during the period have also contributed to the Group changing its functional currency, such as the completion of U.S. initial public offering (IPO) and the Nasdaq listing in October 2020, opening a US subsidiary in May 2021 for a planned expansion into the US, and expanding the Board of Directors with the appointment of four US based Directors. A significant element in the Group's assessment to change the functional currency resulted from the significant increase in expenses denominated in US dollars relating to advanced clinical trials since the commencement of Phase 3 trials in March 2021. These changes, as well as the fact that the Group's principal source of financing is now the U.S. capital market and all of the Group's budgeting and planning is conducted solely in dollars led to the Company determining that the U.S. dollar (US$) best represents the currency of the primary economic environment in which the entity now operates. Accordingly, the Group changed its functional currency from Australian dollar (A$) to U.S. dollar (US$) effective January 1, 2021.

The change in functional currency has been applied prospectively with effect from January 1, 2021 in accordance with the requirements of IAS 21

The Effects of Changes in Foreign Exchange Rates

. To give effect in functional currency, the assets and liabilities of the Group were converted into U.S. dollars at a fixed exchange rate of

US$1: A$1.2973.

Presentation Currency

Following the change in functional currency, the Group changed its presentation currency from Australian dollars (A$) to US$. The change in presentation currency is to better reflect the Group's business activities and to enhance access to U.S. capital markets. Prior to the change, the Group reported its financial statements in Australian dollars (A$).

A change in presentation currency is a change in accounting policy which is accounted for retrospectively, including the restatement of 2019 Balance Sheet. In making this change in presentation currency, the Group followed the requirements set out in IAS 21 The Effects of Changes in Foreign Exchange Rates. As required by IAS 21, the consolidated statements of profit or loss and other comprehensive income and the consolidated statements of cash flows for each period have been translated into the presentation currency using the average exchange rates prevailing during each reporting period. All assets and liabilities have been translated using the exchange rates prevailing at the consolidated statements of financial position dates. Shareholders' equity transactions have been translated using the rates of exchange in effect as of the dates of various capital transactions. All resulting exchange differences arising from the translation are included as a separate component of other comprehensive income. All comparative financial information has been restated to reflect the Group's results as if they had been historically reported in US$ and the effect on the consolidated financial statements resulted in an addition to the foreign currency translation reserve of

US$14.3 million at December 31, 2020.

Research and development costs

Research costs are expensed as incurred. An intangible asset arising from the development expenditure on an internal project will only be recognized when the Group can demonstrate the technical feasibility of completing the intangible asset so that it will be available for use or sale, its intention to complete and its ability to use or sell the asset, how the asset will generate future economic benefits, the availability of resources to complete the development and the ability to measure reliably the expenditure attributable to the intangible asset during its development.

As of December 31, 2021 and June 30, 2021, the Group is in the research phase and has not capitalized any development costs to date.

Income tax

Current tax

Current tax assets and liabilities for the current and prior periods are measured at the amount expected to be recovered from or paid to the taxation authorities based on the current period's taxable income.

The tax rates and tax laws used to compute the amount are those that are enacted or substantively enacted by the reporting date.

Research and development tax incentive

The Research and Development (R&D) Tax Incentive Scheme is an Australian Federal Government program under which eligible companies with annual aggregated revenue of less than A$20 million can receive cash amounts equal to 43.5

% of eligible research and development expenditures from the Australian Taxation Office (ATO). The R&D Tax Incentive Scheme incentive relates to eligible expenditure incurred in Australia and, under certain circumstances, overseas on the development of the Group's lead candidate,

OPT-302.

The R&D tax incentive is applied annually to eligible expenditure incurred during the Group's financial year following annual application to AusIndustry, an Australian governmental agency, and subsequent filing of its Income Tax Return with the ATO after the financial year end.

F-

7

OPTHEA LIMITED

Notes to Condensed Consolidated Financial Statements - Continued

The Group estimates the amount of R&D tax incentive after the completion of the financial year based on eligible Australia and overseas expenditures incurred during that year.

The Group has presented incentives in respect of the R&D Tax Incentive Scheme within income tax benefit in the Statements of Profit or Loss and Other Comprehensive Income by analogizing with IAS 12 "

Income Taxes

".

Leases

The Group assesses at contract inception whether a contract is, or contains, a lease. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration.

The Group applies a single recognition and measurement approach for all leases, except for

short-term

leases and leases of

low-value

assets. The Group recognizes lease liabilities to make lease payments and

right-of-use

assets representing the right to use the underlying assets.

Right-of-use

assets

Right-of-use

assets are recognized at the commencement date of the lease (that is the date the underlying asset is available for use).

Right-of-use

assets are measured at cost, less any accumulated depreciation and any impairment losses, and adjusted for any remeasurement of lease liabilities. The cost of

right-of-use

assets include the amount of lease liabilities recognized, initial direct costs incurred, and lease payments made at or before the commencement date less any lease incentives received.

Right-of-use

assets are depreciated on a

straight-line

basis over the shorter of the lease terms and the estimated useful lives of the assets.

Lease liabilities

Lease liabilities are recognized at the commencement date of the lease at the present value of lease payments to be made over the lease term. The lease payments include fixed payments (including

in-substance

fixed payments) less any lease incentives receivable.

In calculating the present value of lease payments, the Group uses its incremental borrowing rate at the lease commencement date because the interest rate implicit in the lease is not readily determinable. The incremental borrowing rate is determined using market yields on bonds with similar terms to maturity. After the commencement date, the amount of lease liabilities is increased to reflect the accretion of interest and reduced for the lease payments made. In addition, the carrying amount of lease liabilities is remeasured if there is a modification, a change in the lease term, a change in lease payments (e.g., a change to future lease payments resulting from a change in an index or rate).

Leases of

low-value

assets

For

short-term

leases (lease term of 12 months or less) and leases of

low-value

assets (such as photo copiers and telephones), the Group has opted to recognize a lease expense on a

straight-line

basis as permitted by IFRS 16. This expense is presented within "administrative expenses" in the consolidated statements of profit or loss and other comprehensive income.

Comparatives

The comparative condensed consolidated statement of profit or loss and other comprehensive income, condensed consolidated statement of changes in equity and condensed consolidated statement of cash flows have been restated due to the change in presentation currency described above. Movement schedules in the notes to condensed consolidated financial statements for the comparative period covers the twelve months from July 1, 2020 to June 30, 2021.

Note 4. Operating Segment

The Group operates in

one

industry which is the biotechnology and healthcare industry. Additionally, the Group operates in two geographical areas being Australia and the United States of America.

F-

8

OPTHEA LIMITED

Notes to Condensed Consolidated Financial Statements - Continued

The Group is focused primarily on developing a novel therapy for the treatment of highly prevalent and progressive retinal diseases.

The chief executive officer regularly reviews entity wide information that is compliant with IFRS.

There is only one segment for segment reporting purposes, and the information reviewed by the chief executive officer for the purpose of resources allocation and performance assessment is the same as the information presented in the consolidated financial statements.

The Group's only revenue stream in the current and previous six months period is royalty income generated from licenses granted in respect of the Group's intellectual property that are unrelated to the Group's core business and the development of OPT-302 and that are not under development. These licenses are primarily used by third-party licensees for research purposes. All of the royalty income for the half year ended December 31, 2021 of US$

45,048 (December 31, 2020: US$31,288) was generated from customers based outside of Australia. The Group does not have any major customers. All property, plant and equipment are located in Australia.

Note 5. Critical Accounting Judgments and Key Sources of Estimation Uncertainty

In applying the Group's accounting policies, management continually evaluates judgments, estimates and assumptions based on experience and other factors, including expectations of future events that may have an impact on the Group. All judgments, estimates and assumptions made are believed to be reasonable based on the most current set of circumstances available to management. Actual results may differ from the judgments, estimates and assumptions.

Significant judgments, estimates and assumptions made by management in the preparation of these financial statements are outlined below:

Critical judgements in applying accounting policies

Research and development costs

The majority of Opthea's expenditure is incurred as a result of clinical investigation of OPT-302. During the year ended June 30, 2021 Opthea completed the Company's Phase 1b/2a diabetic macular edema (DME) trial and progressed planning of the Phase 3 registrational trials for OPT-302 in wet AMD.

In the six months ended December 31, 2021 Opthea progressed regulatory interactions and patient recruitment into the Company's global Phase 3 registrational clinical trials of OPT-302 for wet age-related macular degeneration. A key measure of Opthea's performance is the level of expenditure incurred on the research of OPT-302.

Judgment is required in relation to:

•

The classification of expenses in the condensed statements of profit or loss and other comprehensive income between research and development costs and operating expenses; and

•

Whether costs relate to R&D, and consequently if they meet the capitalization criteria under IAS 138 "Intangible Assets."

The directors have determined that the Group is still in a research phase and accordingly, no development costs have been capitalized as of December 31, 2021, and June 30, 2021.

Taxation

Research and development tax incentive

The Research and Development (R&D) Tax Incentive Scheme is an Australian Federal Government program under which eligible companies can receive cash refunds of 43.5% of eligible R&D expenditure. Judgements are required as to the R&D tax incentive refundable offset eligibility in respect of:

•

The Group's ability to make claims and its continued compliance under the scheme;

•

R&D and other supporting costs previously approved by Australian tax authorities;

•

Estimated amounts, timing and geographical location of future costs related to the projects for which applications have been approved to date; and

•

Assessment of whether expenditure on projects for which approval has been given by Australian tax authorities relate to Australian or overseas expenditure.

As of December 31, 2021 and June 30, 2021, the Group has recognized an R&D tax incentive receivable of US$2.9 million and US$5.0 million, respectively, within the condensed consolidated statement

s

of financial position.

F-9

OPTHEA LIMITED

Notes to Consolidated Financial Statements - Continued

The R&D tax incentive receivable as of June 30, 2021 and December 31, 2021 is based on the legislation as currently enacted as of June 30, 2021 and December 31, 2021, respectively. Any proposed changes to the legislation, such as rate changes to the eligibility requirements, may have a retrospective impact if the legislation is passed, currently no such legislative changes have occurred.

Investment tax credits such as the R&D tax incentive are outside of the scope of IAS 12 "Income Taxes" and IAS 20 "Accounting for Government Grants and Disclosure of Government Assistance." Based on the guidance in IAS 8 "Accounting Policies, Changes in Accounting Estimates and Errors," companies need to make an accounting policy choice on how to present these incentives, which in practice is done by either analogizing with IAS 12 or with IAS 20. In the Group's opinion, the R&D tax incentive should be presented by analogizing to IAS 12 because the nature of the incentive is considered to be more closely aligned to income taxes, based on the following considerations:

•

The R&D tax incentive is considered an income tax offset which will be offset against the Group's tax obligation if and when, the Group returns to a net tax payable position. In addition, whilst the Group is currently eligible to receive cash payments under the scheme since its consolidation revenue is currently below A$20 million, if and when the Group generates revenue in excess of A$20 million the R&D tax incentive will become non-refundable and can only be offset against any future income tax payable by the Group.

•

The ATO, which is the tax authority in Australia, manages the annual claims process as the R&D tax incentive is included in the Group's annual income tax return.

•

The ATO is also responsible for making the R&D tax incentive cash payment if a company is eligible for a cash refund under the program, oversees compliance with the requirements of the R&D tax incentive scheme and performs pre-issuance reviews

Income tax

The Group's accounting policy for taxation requires judgments as to the differences between tax and accounting treatments of income and costs recognized in the consolidated statements of profit or loss and other comprehensive income. Judgment is also required in assessing whether deferred tax assets and liabilities are recognized in the statements of financial position and if accumulated income tax losses can be used to offset potential future tax profits.

Functional currency

Effective January 1, 2021 the Group's functional and presentation currency changed from Australian dollars to U.S. dollars as disclosed in Note 3.

The Group's assets, liabilities and equity which were previously denominated in Australian dollars were translated into U.S. dollars on the date the functional currency changed.

Significant judgment is required in determining the currency of the primary economic environment in which the Group operates, which requires an evaluation of various indicators related to the Group's underlying transactions, events and conditions as they relate to generating and expending cash.

Key sources of estimation uncertainty

Share-based payment transactions

The Group measures the cost of equity-settled transactions with employees by reference to the fair value of the equity instruments at the date at which they are granted. Fair values are determined internally using Binomial models. The accounting estimates and assumptions relating to equity-settled share-based payments have no impact on the carrying amounts of assets and liabilities in future reporting periods but may impact expenses and equity. Should one or more of the assumptions and estimates used in estimating the fair value of share-based payments change, this could have a material impact on the amounts recognized in equity and employee-related expenses.

Note 6. Net Foreign Exchange (Loss)/Gain

		For the six months ended December 31,
		2021			2020
					(Restated)
		US$			US$
Net foreign exchange (loss)/gain			(1,375,143	)			(9,238,403	)
Total net foreign exchange (loss)/gain			(1,375,143	)			(9,238,403	)

F-10

OPTHEA LIMITED

Notes to Condensed Consolidated Financial Statements - Continued

Note 7. Income Taxes

A reconciliation between income tax benefit and the product of accounting loss before income tax multiplied by the Group's applicable income tax rate is as follows:

		For the six months ended December 31,
		2021			2020
					(Restated)
		US$			US$
Accounting loss before tax			(40,629,360	)			(28,277,254	)
At parent entity statutory tax rate of 30% (2020: 27.5%)			12,188,808				7,776,245
R&D tax incentive on eligible expenses			2,916,601				2,546,983
Non-deductible R&D expenditure			(2,011,449	)			(1,635,517	)
Other non-deductible expense			(732,966	)			(447,983	)
Amount of temporary differences and carried forward tax losses not recognized			(9,444,393	)			(5,692,745	)
			2,916,601				2,546,983

Note 8. Current Assets - Cash and Cash Equivalents

		December 31 , 2021			June 30, 2021
		US$			US$
Cash at bank and in hand			6,642,804				15,538,510
Short-term deposits			81,630,864				102,654,667
Total cash and cash equivalents			88,273,668				118,193,177

Cash at bank earns interest at floating rates based on daily bank deposit rates. The carrying amounts of cash and cash equivalents represent fair value.

Short

term-deposits

are with two major Australian banks and are made for varying periods of between 30 and 90 days, depending on the immediate cash requirements of the Group, and earn interest at a fixed rate for the respective

short-term

deposit periods. At period end, the average rate was 0.22

% (2020 half year:

0.36%).

Note 9. Current Assets - Prepayments​​​​​​​

		December 31, 2021			June 30, 2021
		US$			US$
R&D Contract Research Organization			14,661,943				12,551,398
Insurance			2,649,328				1,820,059
Other prepayments			27,663				14,698
Total current prepayments			17,338,934				14,386,155

F-11

OPTHEA LIMITED

Notes to Condensed Consolidated Financial Statements - Continued

Note 10.

Non-Current

Assets - Investments in Financial Assets

Details of listed Australian shares:

Listed investments		Ownership interest %			Fair value at period end 1 US$			Exchange o n translation US$			Disposal US$			Financial Value gain/(loss) recognized in OCI US$			Opening fair value US$
December 31, 2021
Non-current investments:
Total listed investments							-				-				-				-				-
June 30, 2021
Non-current investments:
Optiscan Imaging Limited			-	%			-				-				(669,184	)			469,767				199,417
Total listed investments							-				-				(669,184	)			469,767				199,417

1.	The fair value represents the share (bid) price at year end and does not include any capital gains tax or selling costs that may be applicable on the disposal of these investments.

Non-current investments in listed shares (which are not associates) are designated and accounted for as investments in financial assets pursuant to IFRS 9.

Note 11.

Right-of-Use

Assets

The Group

leases its main office accommodation for employees. The term of the lease is three years and is the renewal of a lease for the same premise that expired on July 15, 2019. The lease does not include the option to extend the term of the lease on expiry. The maturity analysis of lease liabilities is presented in

Note 12.

		For the six months ended December 31, 2021			For the year ended June 30, 2021
		US$			US$
Right-of-Use asset cost
Opening balance as at July 1, 2021/July 1, 2020			281,554				251,189
Additions			-				-
Exchange on translation			-				30,365
			281,554				281,554
Accumulated depreciation
Opening balance as at July 1, 2021/July 1, 2020			(187,702	)			(83,729	)
Charge to the period			(46,926	)			(91,656	)
Exchange on translation			-				(12,317	)
			(234,628	)			(187,702	)
Net carrying amount			46,926				93,852

		For the six months ended December 31,
		2021			2020
					(Restated)
		US$			US$
Amounts recognized in profit or loss:
Depreciation expense on right-of-use asset			46,926				69,197
Lease finance costs			2,960				3,556
Expense relating to leases of low value assets			9,669				4,835
			59,555				77,588

F-1

2

OPTHEA LIMITED

Notes to Condensed Consolidated Financial Statements - Continued

Note 12. Lease Liabilities

		For the six months ended December 31, 2021			For the year ended June 30, 2021
		US$			US$
Carrying amount at July 1, 2021/July 1, 2020			112,965				182,290
New lease			-				-
Payments			(45,715	)			(69,325	)
Carrying amount at December 31/June 30			67,250				112,965
Maturity analysis:
Year 1			73,170				124,495
Year 2			-				-
			73,170				124,495
Less: unearned interest			(5,920	)			(11,530	)
			67,250				112,965
Analyzed into:
Current portion			67,250				112,965
Non-current portion			-				-
			67,250				112,965

Note 13. Contributed Equity

		For the six months ended December 31, 2021			For the year ended June 30, 2021
		US$			US$
(a) Ordinary shares
Issued and fully paid at December 31/June 30			234,639,230				234,147,526
Movement in ordinary shares:
Opening balance at July 1, 2021/July 1, 2020			234,147,526				113,852,364
Issue of shares on exercise of options granted under the LTIP			491,704				3,271,542
Issue of shares on exercise of pre-funded warrants net of issuance cost $1,099,412			-				11,546,029
Issue of shares in a US initial public offering and NASDAQ listing			-				105,477,591
			234,639,230				234,147,526
Ordinary shares on issue:			No:				No:
Opening balance at July 1, 2021/July 1, 2020			351,003,541				269,157,769
Issue of shares on exercise of options granted under the LTIP			935,739				5,845,804
Issue of shares on exercise of pre-funded warrants			-				7,493,568
Issue of shares on NASDAQ listing			-				68,506,400
			351,939,280				351,003,541

Issued capital of ordinary shares at December 31, 2021 amounted to $234,639,230 (351,939,280 Fully paid ordinary shares) net of share issue costs and tax.

F-1

3

OPTHEA LIMITED

Notes to Condensed Consolidated Financial

Sta

tements -

Con

tinued

		For the six months ended December 31, 2021			For the year ended June 30, 2021
		US$			US$
(b) Pre-funded warrants
Movement in pre-funded warrants:
Opening balance at July 1, 2021/July 1, 2020			-				-
Issue of pre-funded warrants in a US initial public offering			-				12,645,441
Cost of issue of pre-funded warrants			-				(1,099,412	)
Issue of shares on exercise of pre-funded warrants			-				(11,546,029	)
			-				-
Pre-funded warrants on issue:			No:				No:
Opening balance at July 1, 2021/July 1, 2020			-				-
Issue of pre-funded warrants in a US Initial public offering			-				7,493,600
Exercise of pre-funded warrants			-				(7,493,568	)
Forfeiture on exercise			-				(32	)
			-				-

In O

ctober 2020, the Company

issued 7,493,600

pre-funded

warrants for US$11,546,029 net of issue costs in respect of the US initial public offering. The pre-funded warrants were unquoted, having no voting or dividend rights and are exercisable to ADS's at an exercise price of US$0.00001 per pre-funded warrant on a one for one basis with no expiry date. During the year ended June 30, 2021, all pre-funded warrants were exercised converting to ADSs.

F-1

4

OPTHEA LIMITED

Notes to Condensed Consolidated Financial Statements - Continued

Note 14. Reserves

		For the six months ended December 31, 2021			For the year ended June 30, 2021
		US$			US$
Reserves
Fair value of investments reserve (i)			1,085,411				1,085,411
Share-based payments reserve (ii)			6,296,341				4,087,650
Foreign translation reserve (iii)			20,089,163				20,089,163
Total reserves			27,470,915				25,262,224
(i) Movement in fair value of investments reserve:
Opening balance at July 1, 2021/July 1, 2020			1,085,411				551,409
Fair value on gains on investments in financial assets			-				469,767
Exchange on translation			-				64,235
Closing balance			1,085,411				1,085,411
(ii) Movement in share-based payments reserve:
Opening balance at July 1, 2021/July 1, 2020			4,087,650				3,116,080
Share-based payments expense			2,443,221				3,897,638
Exercise of options			(234,530	)			(3,271,542	)
Exchange on translation			-				345,474
Closing balance			6,296,341				4,087,650
(iii) Movement in foreign translation reserve:
Opening balance at July 1, 2021/July 1, 2020			20,089,163				5,827,605
(Gains)/loss on translation			-				14,261,558
Closing balance			20,089,163				20,089,163

(i) Fair value of investments reserve

This reserve records fair value changes on listed investments.

(ii) Share-based

payment reserve

This reserve is used to record the value of equity benefits provided to executives and employees as part of their remuneration.

(iii) Foreign currency translation reserve

The reserve records the value of foreign currency movements on translation of financial statements from A$ to US$.

Note 15. Commitments

The Company has entered into research and development contracts with various third parties in respect of the manufacture of clinical grade

OPT-302

and services for the Phase 3 wet AMD clinical trial. Expenditure commitments relating to these, and intellectual property license agreements are payable as follows:

		December31,2021			June 30, 2021
		US$			US$
Within one year			45,036,888				26,377,778
After one year but not more than five years			4,048,790				2,347,060
After more than five years			-				-
			49,085,678				28,724,838

F-1

5

OPTHEA LIMITED

Notes to Condensed Consolidated Financial Statements - Continued

Note 16. Events Subsequent to Reporting Date

On February 1, 2022, Opthea announced the establishment of an At-the-Market Equity Program with Jefferies LLC, whereby the Company may offer and sell up to

US$75

million of its Ordinary Shares in the form of ADSs. At present no shares have been sold using this facility.

Besides the above mentioned no matters or circumstances have arisen since the end of the reporting period, which significantly affected, or may significantly affect, the operations of the Group, the results of those operations, or the state of affairs of the Group in future financial years.

Note 17. Earnings per Share

		For the six months ended December 31,
		2021 US$			2020 Restated US$
The following reflects the income used in the basic and diluted earnings per share computations:
(a) Earnings used in calculating earnings per share
Net loss attributable to ordinary equity holders of the parent			(37,712,759	)			(25,730,271	)
(b) Weighted average number of shares
Weighted average number of ordinary shares on issue for basic earnings per share			351,075,141				283,422,115
Effect of dilution:
Share options			-				-
Weighted average number of ordinary shares adjusted for the effect of dilution			351,075,141				283,422,115
Loss per share (basic and diluted in cents)			(10.74	)			(9.08	)

​​​​​​​

There have been no transactions involving ordinary shares or potential ordinary shares that would significantly change the number of ordinary shares or potential ordinary shares outstanding between the reporting date and the date of completion of these condensed consolidated interim financial statements.

Diluted earnings per share is calculated as net loss divided by the weighted average number of ordinary shares and dilutive potential ordinary shares. Options granted under the Long-Term Incentive and Non-Executive Director Share and Option plans would generally be included in the calculation due to the conditions of the issuance being satisfied. As the Group is in a loss position, the options are anti-dilutive and, accordingly, the basic loss per share is the same as the diluted loss per share.

We have not declared or paid any dividends on our ordinary shared. We intend to retain any earnings for use in our business and do not currently intend to pay cash dividends on our ordinary shares. Dividends, if any, on our outstanding ordinary shares will be declared by and subject to the discretion of our board of directors, and subject to Australian law.

F-1

6