Financial Statement (2025 12 31 BBB Q1 FS FINAL)

‌Condensed Consolidated Interim Financial Statements (Expressed in Canadian dollars)‌

‌(An Exploration Stage Company)

‌Three months ended December 31, 2025, and 2024

‌Unaudited - prepared by management

In accordance with National Instrument 51-102 Part 4, subsection 4.3(3)(a), if an auditor has not performed a review of these condensed consolidated interim financial statements, they must be accompanied by a notice indicating that these condensed consolidated interim financial statements have not been reviewed by the Company's auditors.

The accompanying unaudited condensed consolidated interim financial statements of the Company have been prepared by and are the responsibility of the Company's management.

Condensed Consolidated Interim Statements of Financial Position (Unaudited - expressed in Canadian dollars)

Nature of operations (Note 1)

The accompanying notes are an integral part of these condensed consolidated interim financial statements. Approved on behalf of the Board:

"Cale Moodie" Director

"Gary Thompson" Director

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

‌(An Exploration Stage Company)

Condensed Consolidated Interim Statements of Cash Flows (Unaudited - expressed in Canadian dollars)

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

1. Nature of operations:

   Brixton Metals Corporation ("Brixton" or the "Company") was incorporated under the Business Corporations Act of British Columbia on September 28, 2009. The Company is an exploration stage company and engages principally in the acquisition, exploration, and evaluation of mineral properties. The Company's head office address is Suite 551 - 409 Granville Street, Vancouver, BC, V6C 1T2, Canada. The Company is listed on the TSX Venture Exchange ("TSX-V") and trades under the symbol BBB.

   On February 20, 2026, the Company consolidated its outstanding share capital on a ten-for-one basis. The share consolidation has been applied retrospectively and as a result all shares, options, warrants, and per share amounts are stated on an adjusted basis.

   These condensed consolidated interim financial statements have been prepared on a going concern basis which assumes that the Company will be able to realize its assets and settle its obligations in the normal course of business.

   The ability of the Company to carry out its planned business objectives is dependent on its ability to raise adequate financing from lenders, shareholders, and other investors and/or achieve operating profitability and generate positive cash flows. During the three months ended December 31, 2025, the Company completed financings for gross proceeds of $12,196,194 (Note 13). There can be no assurances that the Company will continue to obtain the additional financial resources necessary and/or achieve profitability or positive cash flows. If the Company is unable to obtain adequate financing, the Company will be required to curtail operations, exploration, and evaluation activities. The Company estimates it has sufficient funds to operate for the ensuing 12 months.

   Ongoing geopolitical conflicts in Ukraine and Gaza has created supply chain issues, market instability and volatility, and increased inflation. The Company cannot predict the duration or magnitude of the adverse results of this conflict and its effects on the Company's business or ability to raise funds.

   These condensed consolidated interim financial statements do not reflect adjustments, which could be material to the carrying values of assets and liabilities, which may be required should the Company be unable to continue as a going concern.

2. Material accounting policies:

(a) Statement of compliance:

These condensed consolidated interim financial statements, including comparatives, have been prepared in accordance with International Accounts Standards ("IAS") 34, "Interim Financial Reporting" using accounting policies consistent with IFRS Accounting Standards ("IFRS"), as issued by the International Accounting Standards Board. These condensed consolidated interim financial statements do not include all of the disclosures required for annual financial statements and therefore should be read in conjunction with the audited consolidated financial statements for the year ended September 30, 2025.

Unless otherwise stated, amounts are expressed in Canadian dollars.

1. Material accounting policies (continued):

   1. Statement of compliance (continued):

      These condensed consolidated interim financial statements were authorized for issuance by the Board on February 24, 2026.

   2. Basis of consolidation:

      These condensed consolidated interim financial statements include the accounts of the Company and its wholly owned subsidiary Brixton USA Corporation ("Brixton USA"). The financial statements of Brixton USA are included in the condensed consolidated interim financial statements from the date on which control was transferred to the Company. Control exists when the Company has the power, directly or indirectly, to govern the financial and operating policies of an entity so as to obtain benefits from its activities. All significant intercompany accounts and transactions have been eliminated on consolidation.

   3. Critical accounting judgments and estimates:

The preparation of these condensed consolidated interim financial statements requires management to make judgments, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, and income and expenses. Although management uses historical experience and its best knowledge of the amount, events or actions to form the basis for judgments and estimates, actual results may differ from these estimates.

Estimates

Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and further periods if the review affects both current and future periods. The most significant accounts that require estimates as the basis for determining the stated amounts include: impairment of exploration and evaluation assets; provision for environmental rehabilitation; inputs used in the valuation of share-based payments and accrual of refundable tax credits.

Share-based payments:

The Company uses the fair value-based method of accounting for stock options granted to employees and others as well as agent options or finders' warrants issued on common share issuances. Under this method, the fair value of the stock options at the date of the grant, as determined using the Black-Scholes option pricing model, is recognized to expense over the vesting period. The fair value of agent options at the date of issuance, as determined using the Black-Scholes model, is recognized as share issuance costs, with the offsetting credit to share-based payments reserve. If the stock options or agent options are exercised, the proceeds are credited to share capital and the fair value of the options or agent options exercised is reclassified from share-based payments reserve to share capital.

1. Material accounting policies (continued):

   (c) Critical accounting judgments and estimates (continued): Estimates (continued)

   Exploration and evaluation assets:

   The Company capitalizes mining property acquisition costs which are to be amortized when production is attained, or the balance thereof written off should the property be disproven through exploration or abandoned. The carrying value of the Company's mineral property is reviewed by management at least annually, or whenever events or circumstances indicate that its carrying value may not be recovered. If impairment is determined to exist, a formal estimate of the recoverable amount is performed, and an impairment loss is recognized to the extent that the carrying amount exceeds the recoverable amount. The recoverable amount of an asset is measured at the higher of value in use and fair value less costs to sell.

   Environmental rehabilitation obligation:

   The Company recognizes statutory, contractual, or other legal obligations related to the retirement of its exploration and evaluation assets and its tangible long-lived assets when such obligations are incurred, if a reasonable estimate of fair value can be made. These obligations are measured initially at fair value and the resulting costs are capitalized to the carrying value of the related asset. In subsequent periods, the liability is adjusted for any changes in the amount or timing and for the discounting of the underlying future cash flows. The capitalized asset retirement cost is amortized to operations over the life of the asset.

   Accrual of refundable mining tax credits

   The provincial government of BC provides for a refundable tax on net qualified mining exploration expenditures incurred in BC. The credit is calculated as 20% of qualified mining exploration expenses. Management has estimated and accrued the likely refundable amount arising from expenditures incurred.

   Judgments

   Critical judgments exercised in applying accounting policies that have the most significant effect on the amounts recognized in the condensed consolidated interim financial statements are as follows:

   Going concern:

   Significant judgments are made in the Company's assessment of its ability to continue as a going concern as described in Note 1.

2. Recent accounting pronouncements:

   Effective October 1, 2027, the Company is required to adopt IFRS 18, Presentation and Disclosure in Financial Statements, with early adoption permitted. IFRS 18 will replace IAS 1; many of the existing principles in IAS 1 are retained, with limited changes. IFRS 18 will not impact the recognition or measurement of items in the financial statements, but it might change what an entity reports as its operating profit or loss, in particular additional defined subtotals, disclosures about management-defined performance measures and new principles for aggregation and disaggregation of information. IFRS 18 is accompanied by limited amendments to the requirements in IAS 7, Statement of Cash Flows. The Company is assessing the potential impact of the application of the standards.

3. Capital management:

   The Company's objectives when managing capital are to safeguard the Company's ability to continue as a going concern, so that it can provide returns for shareholders and benefits for other stakeholders, and to bring its mineral properties to commercial production.

   The Company depends on external financing to fund its activities. The capital structure of the Company currently consists of common shares, stock options and share purchase warrants. The Company manages the capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets, being mineral properties. In order to maintain or adjust the capital structure, the Company may issue new shares through private placements, or sell assets to fund operations. Management reviews its capital management strategy on a regular basis. The Company is not subject to externally imposed capital requirements.

   The Company invests all capital that is surplus to its immediate operational needs in short-term, liquid and highly-rated financial instruments, such as cash and other short-term demand guaranteed deposits, all held with major financial institutions.

   There were no changes in the Company's approach to capital management during the period.

4. Receivables:

   December 31,		September 30,
   2025		2025
   Amounts due from Government of Canada pursuant to GST input tax credits	$ 38,965	$ 322,478
   Amounts due from Government of BC pursuant to BC Mining Exploration tax credit	104,489	104,489
   Amounts due from Government of USA pursuant to
   income tax overpayments	56,681	56,681
   Other	-	57,606
   Total	$ 200,135	$ 541,254

5. Prepaid expenses:

   December 31, September 30,

   2025 2025

   Prepaid insurance $ 43,812 $ 63,284

   Prepaid expenses 680,262 164,167

   Prepaid amounts to related parties - 17,474 Deposits 16,495 16,495

   Total $ 740,569 $ 261,420

6. Restricted cash:

   At December 31, 2025, the Company had a total of $529,863 (September 30, 2025 - $531,024) in bonds, comprising $455,851 (September 30, 2025 - $455,851) held with the Government of British Columbia for potential future reclamation costs on its Thorn and Yellowjacket (Atlin) projects in British Columbia and $74,012 (September 30, 2025 - $75,173) held with the State of Montana for potential future reclamation costs on its Hog Heaven project in Montana, USA (Note 9). These bonds are refundable at such time the Company completes the required exploration activities and receives approval from the regulating authorities.

7. Equipment:

   	Building	Computer equipment	Vehicles	Right-of- Use Asset	Total
   Cost
   Balance, September 30, 2024	$ 493,947	$ 36,116	$ 57,675	$ 257,233	$ 844,971
   Additions	-	6,921	-	137,395	144,316
   Balance, September 30, 2025 and December 31, 2025	$ 493,947	$ 43,037	$ 57,675	$ 394,628	$ 989,287
   Accumulated Amortization
   Balance, September 30, 2024	$ 370,145	$ 31,088	$ 54,401	$ 218,783	$ 674,417
   Amortization expense	37,141	2,546	982	44,086	84,755
   Balance, September 30, 2025	$ 407,286	$ 33,634	$ 55,383	$ 262,869	$ 759,172
   Amortization expense	6,500	705	172	11,450	18,827
   Balance, December 31, 2025	$ 413,786	$ 34,339	$ 55,555	$ 274,319	$ 777,999
   Net Book Value
   Balance, September 30, 2025	$ 86,661	$ 9,403	$ 2,292	$ 131,759	$ 230,115
   Balance, December 31, 2025	$ 80,161	$ 8,698	$ 2,120	$ 120,309	$ 211,288

   9. Exploration and evaluation assets: Balance consists of:
   	December 31,	September 30,
   	2025	2025
   Thorn, BC, Canada	$ 5,353,986	$ 5,353,986
   Langis, Ontario, Canada	506,372	506,372
   Atlin, BC, Canada	663,057	913,057
   Total	$ 6,523,415	$ 6,773,415

   Title to exploration and evaluation assets involves certain inherent risks due to the difficulties of determining the validity of certain claims as well as the potential for problems arising from the frequently ambiguous conveyance history characteristic of many exploration and evaluation assets. The Company has investigated title to its exploration and evaluation assets and to the best of its knowledge title to the assets is in good standing.

   1. Thorn, BC, Canada:

      During fiscal 2013, the Company completed the acquisition of a 100% interest in the Thorn mineral property, located in the Sutlahine River area in northwestern British Columbia. The property is subject to underlying net smelter returns royalties ("NSR") ranging from nil to 3.5% with certain NSR buy-down rights. In addition, the Company is to issue 250,000 shares or make a one-time cash payment of $1,000,000 upon commercial production.

      During fiscal 2020, the Company acquired certain additional claims as part of the project.

      On June 17, 2024, the Company entered into a royalty purchase agreement to purchase and concurrently cancel, the 2% NSR on the Check-Mate claim and the 3.5% NSR on the Stuart claims, all of which are located within the Thorn project. As consideration, the Company issued 2,500,000 common shares with a fair value of $237,500.

      On September 18, 2024, the Company acquired additional claims as part of the project. As consideration, the Company issued 1,250,000 common shares with a fair value of $106,250.

      IMGM Project

      On February 15, 2022, the Company entered into a purchase agreement to acquire a 100% interest in the IMGM Project for consideration of $70,000 (paid). The IMGM Project is subject to a 1.5% NSR, of which the Company may purchase 1% for $1,000,000.

      During the year ended September 30, 2022, the Company also paid $5,000 to acquire additional claims located within the claim block of the IMGM Project.

      Trapper Project

      During fiscal 2020, the Company acquired a 100% interest in the Trapper Project.

8. Exploration and evaluation assets (continued):

   1. Thorn, BC, Canada (continued)

      Metla Project

      On August 24, 2020, the Company entered into a purchase agreement to acquire a 100% interest in the Metla mineral claim group for consideration of 1,200,000 common shares (issued during the year ended September 30, 2021 with a fair value of $420,000) and $42,000 in cash (paid). The Metla claims will be subject to a 1% NSR.

      Taku River Tlingit First Nations Agreement

      During fiscal 2013, the Company entered into an exploration agreement with the Taku River Tlingit First Nation ("TRTFN") under which TRTFN will consent to exploration activities and support the development of the Thorn project. In exchange, the Company shall pay an annual community contribution fee of 1.25% based on the Company's annual exploration budget and provide opportunities for local employment, training and contracting related to the project.

      Reclamation Obligation

      As at December 31, 2025, the Company has recognized a reclamation obligation of $154,600 (September 30, 2025 - $154,600). The undiscounted amount of estimated cash flows was estimated at $293,640. The liability was estimated using an expected life of 21 years, inflation rate of 1.85% and a risk-free credit-adjusted discount rate of 4.61%.

      The Company has also paid a total of $243,800 (September 30, 2025 - $243,800) for bonds held with the Government of British Columbia in connection with potential reclamation costs on the Thorn property, which have been recorded as restricted cash at December 31, 2025 and September 30, 2025 (Note 7).

   2. Langis, Ontario, Canada:

      During fiscal 2016, the Company acquired a 100% interest in the Langis silver mine located in the Cobalt silver mining camp of Northeastern Ontario The property is subject to underlying NSR ranging from nil to 2% with certain NSR buy-down rights.

      Timiskaming First Nations Agreement

      During fiscal 2016, the Company entered into an exploration agreement with Timiskaming First Nation ("TFN"), under which TFN will consent to exploration activities and support the development of the Company's Langis project and other cobalt lands. In exchange, the Company shall pay an annual community contribution of 1.25% based on the Company's annual exploration budget and providing opportunities for local employment, training and contracting related to the project.

      Reclamation Obligation

      As at December 31, 2025, the Company has recognized a reclamation obligation of $31,083 (September 30, 2025 - $31,083). The undiscounted amount of estimated cash flows was estimated at $55,976. The liability was estimated using an expected life of 22 years, inflation rate of 1.85%, and a risk-free credit-adjusted discount rate of 4.61%.

      9. Exploration and evaluation assets (continued):

   3. Atlin, BC, Canada:

During fiscal 2017, the Company completed the acquisition of a 100% interest in the Eagle property located in Atlin, British Columbia. The property is subject to a 2% NSR, of which the Company may purchase 1% for $500,000.

During fiscal 2018, the Company acquired a 100% interest in certain mineral claims including the McKee, Otter, Yellowjacket and Spruce group of properties located in the Atlin mining district in British Columbia. The properties are subject to an NSR ranging from 1% to 1.5% with certain NSR buy-down rights.

During fiscal 2023, the Company acquired certain mineral claims located in the Atlin mining district for consideration of $4,000.

The Company has also paid a total of $212,051 (September 30, 2025 - $212,051) for bonds held with the Government of British Columbia in connection with potential reclamation costs on the Yellowjacket property, which have been recorded as restricted cash at December 31, 2025 and September 30, 2025 (Note 7).

Eldorado Gold Corporation - Earn-in Agreement

On July 15, 2024, the Company entered into an agreement with Eldorado Gold Corporation ("Eldorado") whereby Eldorado has been granted the option to acquire a 100% interest in the Company's Atlin Project (the "Atlin Agreement") through completion of the following terms over a five-year period (the "Option Period"):

Cash payments of $1,100,000:

• $100,000 within 10 days of signing (received);

• $250,000 on or before September 30, 2025 (received during the three months ended December 31, 2025);

• $250,000 on or before September 30, 2026;

• $250,000 on or before September 30, 2027; and

• $250,000 on or before September 30, 2028.

  Incurrence of $5,350,000 in exploration expenditures on the project as follows:

• $350,000 on or before September 30, 2024 (incurred);

• $1,000,000 on or before September 30, 2025 (incurred);

• $1,000,000 on or before September 30, 2026;

• $1,000,000 on or before September 30, 2027;

• $1,000,000 on or before September 30, 2028; and

• $1,000,000 on or before September 30, 2029.

At the end of the Option Period, in order to exercise its option to acquire a 100% interest, Eldorado must complete a payment of $7,000,000, up to 50% of which may be in common shares of Eldorado, at the Company's election. Upon exercise of the option, the Company will be granted a 1.0% NSR, with Eldorado retaining an option to purchase 0.5% of the NSR for $2,000,000 prior to commercial production. During the Option Period, the Company will be the operator of the project.

1. Exploration and evaluation assets (continued):

   1. Atlin, BC, Canada (continued):

      Eldorado Gold Corporation - Earn-in Agreement (continued)

      During the three months ended December 31, 2025, the Company received $1,914,944 (year ended September 30, 2025 - $635,000) from Eldorado as an advance towards exploration expenditures, incurred a total of $61,609 (year ended September 30, 2025 - $935,364) in eligible expenditures, and earned a project operator fee of $6,162 (year ended September 30, 2025 -

      $93,537). At December 31, 2025, the advance remaining is $1,788,181 (September 30, 2025 -

      $55,606 receivable as cumulative expenditures and operator fees exceeded advances received).

      Reclamation Obligation

      As at December 31, 2025, the Company has recognized a reclamation obligation of $91,188 (September 30, 2025 - $91,188). The undiscounted amount of estimated cash flows was estimated at $92,553. The liability was estimated using an expected life of 3.5 years, inflation rate of 1.85% and a risk-free credit-adjusted discount rate of 3.47%.

   2. Hog Heaven, Montana, USA:

During fiscal 2017, the Company acquired a 100% interest in the Hog Heaven project in Montana, USA. The property is subject to a 3.0% NSR. During fiscal 2021, the Company paid $1,321,420 (US$1,000,000) to acquire 1.5% of the 3.0% NSR.

The Company has paid $75,173 (US$54,000) (September 30, 2025 - US$54,000 or $75,173) for bonds held with the State of Montana in connection with potential reclamation costs on the Hog Heaven property, which have been recorded as restricted cash at December 31, 2025 and September 30, 2025 (Note 7).

Earn-in Agreement

During fiscal 2021, the Company entered into a definitive earn-in agreement (the "Earn-in Agreement") with IE Montana Holdings Ltd. ("IEM").

IEM has the right to earn a 51% interest in the Hog Heaven Project by making a total of US$4,500,000 in cash payments and incurring US$15,000,000 in exploration expenditures. Further, IEM may earn an additional 24% interest (for a total of 75% interest) in the Hog Heaven Project by incurring an additional US$25,000,000 in exploration expenditures, as follows:

1. Exploration and evaluation assets (continued):

   1. Hog Heaven, Montana, USA (continued):

      Earn-in Agreement (continued)

      • Stage 1 Cash Payments: US$500,000 (received $635,000 during the year ended September 30, 2021) by IEM on signing a definitive earn-in agreement, US$500,000 due in each of the following four years (received $635,688 during the year ended September 30, 2022, $668,100 during the year ended September 30, 2023, $681,850 during the year ended September 30, 2024, and $710,350 during the year ended September 30, 2025), and US$1,000,000 due in each of the fifth and six years (for a total of US$4,500,000 in cash payments).

      • Stage 1 Earn-In: IEM shall fund aggregate expenditures of US$15,000,000 ("Stage 1 Earn-In Expenditures") to earn a 51% interest in Brixton USA Corporation (the "Joint Venture Company"), with no less than US$3,000,000 of the Stage 1 Earn-In Expenditures being incurred by the second anniversary date of the Earn-in Agreement (incurred).

      • Stage 2 Earn-In: IEM has the right to increase its interest in the Joint Venture Company to 75% by funding an additional US$25,000,000 in expenditures ("Stage 2 Earn-In Expenditures"), by incurring minimum expenditures of US$10,000,000 by the ninth anniversary date and incurring an additional US$15,000,000 in expenditures before the eleventh anniversary date;

IEM shall control and direct all exploration, development and other related activities during the earnin periods at the Hog Heaven Project.

From the date the Stage 2 Earn-In is complete until the date that the Joint Venture Company makes a decision to commence the development and construction of an operating mine at the Hog Heaven Project, each of Brixton and IEM shall fund the activities and operations of the Joint Venture Company pro rata as to their percentage interest in the Joint Venture Company, except that, if requested by Brixton, IEM shall fund Brixton's pro rata portion of the costs of the activities and operations of the Joint Venture Company but Brixton's pro rata portion of the costs shall accrue in a notional account with interest calculated at the annual rate equal to the US Federal Reserve Secured Overnight Financing Rate + 7% ("Brixton Deferred and Accrued Costs").

At the date a construction decision is made, the Brixton Deferred and Accrued Costs shall become due and payable to IEM, and shall be paid within 12 months of the date a construction decision is made, failing which Brixton shall be subject to dilution pursuant to a standard dilution calculation. If a party's interest in the Joint Venture Company is diluted below 10% percent, then the shares of the Joint Venture Company held by such party shall be cancelled and its shareholding interest converted into a 2.0% NSR.

1. Exploration and evaluation assets (continued):

   1. Hog Heaven, Montana, USA (continued):

      Earn-in Agreement (continued)

      IEM is not obligated to make or fund any expenditures under the Earn-in Agreement and may cease making payments at any time. If IEM completes the Stage 1 Earn-In but elects not to proceed with the Stage 2 Earn-In, IEM will transfer to the Company a 2% interest in the Joint Venture Company, such that the interests are 49% IEM and 51% Brixton, and the Company shall retain a right of first offer to purchase all of IEM's interest.

   2. Expenditures:

      Thorn Property

      BC, Canada

      Langis Property

      ON, Canada

      Atlin Property

      BC, Canada

      Hog Heaven Property Montana, USA Total

      Three months ended December 31, 2024
      Analysis	$ 293,969		$ -		$ 45,377		$ -		$ 339,346
      Camp and general	237,099		138		7,067		3,316		247,620
      Community relations	600		-		-		-		600
      Drilling	79,832		-		-		-		79,832
      Field supplies and rentals	72,741		1,650		2,703		-		77,094
      Field transportation	595,604		144		6,263		-		602,011
      Geological consulting	153,665		565		29,840		-		184,070
      Permitting	427		-		2,435		37		2,899
      Recoveries	-		-		(93,685)		-		(93,685)
      Total for the period	$	1,433,937	$	2,497	$	-	$	3,353 $	1,439,787
      Three months ended December 31, 2023
      Analysis	$ 327,857		$ -		$ -		$	-	$ 327,857
      Camp and general	176,084		(5,006)		33,915			76	205,069
      Community relations	40,000		-		-			-	40,000
      Drilling	(22,966)		-		16,239			-	(6,727)
      Field supplies and rentals	79,289		2,400		1,658			-	83,347
      Field transportation	203,266		17		736			-	204,019
      Geological consulting	75,822		-		24,670			-	100,492
      Permitting	535		-		-			-	535
      Total for the period	$	879,887	$	(2,589)	$	77,218	$	76 $	954,592

2. Flow-through premium liability

Flow-through shares are issued at a premium, calculated as the difference between the price of a flow-through share and the price of a common share at that date, as tax deductions generated by the eligible expenditures are passed through to the shareholders of the flow-through shares once the eligible expenditures are incurred and renounced.

During the three months ended December 31, 2025, the Company completed flow-through financings for aggregate proceeds of $5,634,769 (2024 - $5,977,148) (Note 13).

1. Flow-through premium liability (continued)

   For flow-through financings completed in the year ended September 30, 2025, the Company recorded an aggregate premium of $2,293,732, which has been fully amortized at December 31, 2025 (September 30, 2025 - $163,183 unamortized in relation to the July 2025 flow-through financing (Note 13)).

   For flow-through financings completed in the three months ended December 31, 2025, the Company recorded an aggregate premium of $869,555, of which $846,966 remained unamortized at December 31, 2025 (Note 13).

   	December 31, 2025	September 30, 2025
   Opening balance	$ 163,183	$ 460,651
   Additions pursuant to flow-through financings	869,555	2,293,732
   Amortization, pro rata based on eligible expenditures	(185,772)	(2,591,200)
   Closing balance	$ 846,966	$ 163,183

   No portion of the flow-through exploration obligation is accrued for accounting purposes, while the flow-through premium liability, although accrued, is a non-cash item which will ultimately be included in profit or loss.

2. Related party transactions:

   During the three months ended December 31, 2025, the Company paid or accrued the following amounts to key management personnel or companies controlled by them:

   December 31,		December 31,
   2025		2024
   Management fees, salaries and professional services	$ 155,735	$ 161,507
   Director fees	18,000	18,000
   Share-based payments	29,728	-
   Total	$ 203,463	$ 179,507

   Key management is defined as directors and officers of the Company. Management fees include

   $38,625 (2024 - $37,500) paid or accrued to a company controlled by Director and Officer, and $72,800 (2024 - $72,800) paid or accrued to another company controlled by a Director and Officer. Director fees include payments to three independent directors.

   As at December 31, 2025, the Company owed $96,523 (September 30, 2025 - $94,610) to directors, officers, and companies with a director in common. Amounts due to related parties are non-interest bearing, with no fixed terms of repayments. As at December 31, 2025, the Company had prepaid $nil (September 30, 2025 - $13,519) to a company controlled by an officer. During the three months ended December 31, 2025, a spouse of a director received $30,103 (2024 - $27,544) for administrative services (included in salaries and employee benefits) and $3,097 (2024 - $nil) for share-based compensation.

3. Lease liability:

   The Company entered into an office lease agreement during 2017 that were extended to August 14, 2022 and August 14, 2025 in fiscal 2020 and fiscal 2022, respectively, for aggregate undiscounted payments from the date of adoption of $293,953. Using an annual discount rate of 10%, the Company initially recognized aggregate additions to lease liability and right-of-use assets of $257,233.

   During the year ended September 30, 2025, the Company entered into a further extension to August 14, 2028, for total additional undiscounted payments of $158,567. Using an annual discount rate of 10%, the Company recognized additional increases to lease liability and right-of-use assets of

   $137,395.

   The following is a reconciliation of the changes in the lease liability:

   	December 31, 2025	September 30, 2025
   Opening balance	$ 142,489	$ 49,419
   Additions	-	137,395
   Lease accretion	3,377	6,948
   Payments	(12,818)	(51,273)
   Lease liability	133,048	142,489
   Lease liability, current portion	(37,181)	(35,796)
   Lease liability, long-term portion	$ 95,867	$ 106,693

4. Share capital:

   1. Authorized share capital:

      Unlimited common shares without par value.

   2. Issued and outstanding common shares:

      1. Share issuances:

2026 private placements

On December 2, December 11, and December 18, 2025, the Company closed a non-brokered private placement in three tranches, for gross proceeds of $12,196,194.

The first tranche on December 2, 2025 comprised 3,006,250 national flow-through units ("2025 NFT Units") of the Company at a price of $0.80 per 2025 NFT unit, 3,776,200 critical minerals flow-through units ("2025 CMFT Unit") at a price of $0.85 per 2025 CMFT Unit, and 119,286 traditional units ("2025 Units") at a price of $0.70 per 2025 Unit, for total gross proceeds of

$5,698,269. Each of the 2025 NFT Units, 2025 CMFT Units, and 2025 Units consisted of a national flow-through share, a critical minerals flow-through share, and a common share, respectively, and one common share purchase warrant, each warrant being exercisable at a price of $1.00 per share for three years. In connection with the first tranche, the Company incurred finders' fees of $88,246 and issued 105,148 finders' warrants exercisable at a price of

$1.00 per share for three years, with a fair value of $36,239 (Note 13(c)).

1. Share capital (continued):

   1. Issued and outstanding common shares (continued):

      1. Share issuances (continued):

         The second tranche on December 11, 2025 comprised 25,000 2025 NFT Units at a price of

         $0.80 per 2025 NFT Unit and 5,682,752 2025 Units at a price of $0.70 per 2025 Unit, for total gross proceeds of $3,997,925. In connection with the second tranche the Company incurred finders' fees of $1,200 and issued 336,465 finders' warrants on the same terms as the first tranche finders' warrants, with a fair value of $115,537 (Note 13(c)).

         The third tranche on December 18, 2025 comprised 3,571,429 2025 Units at price of $0.70 per 2025 Unit for total gross proceeds of $2,500,000.

         The Company incurred total other share issuance costs of $210,931 in relation to the December 2025 private placement.

         2025 private placements

         On July 11, 2025, the Company closed a non-brokered flow-through private placement for gross proceeds of $2,370,512, issuing 1,823,471 flow-through common shares of the Company at a price of $1.30 per share. The Company recognized a flow-through premium liability of $475,032 (Note 10). In connection with the private placement, the Company paid finder's fees of $51,001, incurred other share issuance costs of $29,750, and issued 39,231 finder's warrants exercisable at $1.30 per share until July 11, 2027, with a fair value of $16,952 (Note 13(c)).

         On November 22, 2024, the Company closed a non-brokered private placement in two tranches for gross proceeds of $5,983,797, issuing 6,648,664 flow-through units of the Company at a price of $0.90 per unit. Each unit consisted of one flow-through common share of the Company and one-half of one common share purchase warrant, each warrant exercisable at a price of

         $1.20 per share for two years. The Company recognized a flow-through premium liability of

         $1,655,517 (Note 10). In connection with the private placement, the Company paid finder's fees of $300,390, incurred other share issuance costs of $75,396, and issued 246,266 finder's warrants exercisable at $1.20 per share until November 22, 2026, with a fair value of $35,750 (Note 13(c)).

   2. Warrants:

      As at December 31, 2025, the following warrants were outstanding:

      Expiry date	Weighted average exercise price	Number of w arrants	Weighted average remaining contractual life in years
      22-Nov-26 $	1.20	3,570,597	0.89
      11-Jul-27 $	1.30	39,231	1.53
      2-Dec-28 $	1.00	7,006,884	2.92
      11-Dec-28 $	1.00	6,044,215	2.95
      18-Dec-28 $	1.00	3,571,429	2.97
      $	1.04	20,232,356	2.58

      13. Share capital (continued):

      (c)	Warrants (continued):
      		Number of w arrants		Weighted average exercise price
      	Balance, September 30, 2024	6,711,370	$	2.42
      	Granted	3,609,828		1.20
      	Expired	(2,616,152)		2.60
      	Balance, September 30, 2025	7,705,046	$	1.79
      	Granted	16,622,528		1.00
      	Expired	(4,095,218)		2.30
      	Balance, December 31, 2025	20,232,356	$	1.04

      During the three months ended December 31, 2025, the Company granted an aggregate of 441,613 (2024 - 246,466) finders' warrants in connection with private placements completed during the period (Note 13(b)). The fair values of the finders' warrants are estimated using the Black-Scholes option pricing model. The weighted average fair value per finders' warrant granted during the three months ended December 31, 2025 was $0.34 (2024 - $0.15). The weighted average assumptions used in the calculation of fair value are as follows:

      	December 31, 2025	December 31, 2024
      Risk-free interest rate	2.57%	3.37%
      Expected volatility	88.04%	70.15%
      Expected life of warrants	3 years	2 years
      Expected dividend yield	Nil	Nil
      Forfeiture rate	Nil	Nil

   3. Share-based payments:

The Board of Directors of the Company has approved a stock plan (the "Plan"), whereby the number of shares issuable under the Plan is limited to 10% of the issued and outstanding shares of the Company. The exercise price of each option shall not be less than the discounted market price of the Company's shares as calculated on the date of grant. An option's maximum term is ten years and shall vest as determined by the Board of Directors. Options granted to investor relations consultants shall vest in stages over 12 months with no more than one-quarter of options vesting in any three-month period.

The following tables reflect the continuity of stock options for the three months ended December 31, 2025 and the year ended September 30, 2025:

(d) Share-based payments (continued):

* Subsequent to December 31, 2025, an aggregate of 175,000 options with a weighted average exercise price of $1.73 expired unexercised.

1. Share capital (continued):

   1. Share-based payments (continued):

      The Company did not grant any stock options during the three months ended December 31, 2025 or 2024. During the three months ended December 31, 2025, the Company recorded share-based payments of $50,165 (2024 - $nil) for options granted in prior periods which vested in the current period.

   2. Shares reserved for issuance (fully diluted):

      	Number of shares
      Issued and outstanding at December 31, 2025	71,323,545
      Reserved for warrants (Note 13(c))	20,232,356
      Reserved for options (Note 13(d))	2,848,400
      Shares reserved for issuance (fully diluted) at December 31, 2025	94,404,301

2. Segmented information:

   As at December 31, 2025, the Company currently operates in one segment being the acquisition and exploration and evaluation of resource assets located in British Columbia and Ontario, Canada, and Montana, USA, as described in Note 9.

3. ‌Financial instruments and risk management:

   Financial instruments

   ‌The carrying values of cash, restricted cash, short-term investment, marketable securities, receivables, accounts payable, accrued liabilities, lease liability, and due to related parties approximate their fair values due to their short terms to maturity.

   Financial risk factors

   The Company's risk exposures and the impact on the Company's financial instruments are summarized below:

   1. Credit risk:

      Credit risk is the risk of loss associated with a counter party's inability to fulfill its payment obligations. The Company's receivables consist of amounts due from a Canadian government agency, and cash and restricted cash are held with a large and stable Canadian chartered bank. Management believes that credit risk related to these amounts is nominal.

   2. Liquidity risk:

      The Company's approach to managing liquidity risk is to ensure that it will have sufficient liquidity to meet its liabilities as they fall due. As of December 31, 2025, the Company had cash of

      $15,511,268 to settle current liabilities of $3,006,023. The Company has sufficient cash to settle current liabilities.

4. Financial instruments and risk management (continued):

‌Financial risk factors (continued)

1. Market risk:

   Market risk is the risk of loss that may arise from changes in market factors such as interest rates, foreign exchange rates, and commodity and equity prices.

   1. Interest rate risk:

      The Company has cash balances and no interest-bearing debt. The Company's current policy is to keep larger cash balances invested in investment-grade short-term demand deposit certificates issued by its banking institutions. The Company is nominally exposed to interest rate risk.

   2. Foreign currency risk:

      Foreign currency risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in foreign currency rates. As at December 31, 2025, the Company had approximately US$2,118,392 in net monetary assets denominated in US dollars. The Company has determined that a 10% increase or decrease in the US dollar against the Canadian dollar on these instruments, as at December 31, 2025, would result in approximately

      $290,000 change to comprehensive loss for the year.

   3. Price risk:

The Company is exposed to price risk with respect to commodity and equity prices. Equity price risk is defined as the potential adverse impact on the Company's earnings due to movements in individual equity prices or general movements in the level of the stock market. Commodity price risk is defined as the potential adverse impact on earnings and economic value due to commodity price movements and volatilities. The Company closely monitors commodity prices of gold and other precious and base metals, individual equity movements, and the stock market to determine the appropriate course of action to be taken by the Company.