Dios Exploration, Inc.TSXV: DOS

Interim financial statements – September 30, 2025

· MarketScreener
Unaudited Interim Financial Statements September 30, 2025 Table of content Interim Statement of Financial Position 2 Interim Statement of Comprehensive Income 3 Interim Statement of Changes in Equity 4 Interim Statement of Cash Flows 5 Notes to Interim Financial Statements 6-14

The attached interim financial statements have been prepared by Dios Exploration Inc. and its external auditors have not reviewed these unaudited financial statements.

P.O. Box 114, Station NDG, Montreal, QC, H4A 3P4 Phone: 514-923-9123

Email: mjgirard@diosexplo.com Website: https://www.diosexplo.com

Interim Statement of Financial Position

(unaudited)

(in Canadian dollars)

Notes

September 30,

2025

December 31,

2024

$

$

ASSETS

Current

Cash

5

96,585

55,965

Listed shares

168,000

-

Good and services tax receivable

15,716

5,343

Prepaid expenses

605

2,480

280,906

63,788

Non-current

Exploration and evaluation assets

6

3,313,785

3,194,716

Total assets

3,594,691

3,258,504

LIABILITIES

Current

Trade and other payables

6,028

41,275

Provision for compensation

7

90,419

90,419

Total liabilities

96,447

131,694

EQUITY

Share capital

8.1

24,961,994

24,786,494

Contributed surplus

3,240,062

3,246,082

Deficit

(24,703,812)

(24,905,766)

Total equity

3,498,244

3,126,810

Total liabilities and equity

3,594,691

3,258,504

The accompanying notes are an integral part of the interim financial statements.

The interim financial statements were approved and authorized by the Board of Directors on November X, 2025.

(signed) Marie-José Girard (signed) Normand Payette

Marie-José Girard, Director Normand Payette, Director

Interim Statement of Comprehensive Loss (unaudited)

(in Canadian dollars)

Three-month period ended Nine-month period ended September 30, September 30, Notes 2025 2024 20252024

$

$

$

$

EXPENSES

Trustees, registration fees and

shareholders' relations 8,001

6,445

23,563

21,815

Employee benefits expenses

9.1

2,090

7,324

3,980

35,996

Professional fees

863

1,163

52,013

49,758

Publicity, travel and promotion

604

533

1,103

1,267

Office expenses

94

952

1,400

2,279

Bank charges

154

98

398

309

Reversal of a devaluation of

exploration and evaluation assets

(238,000)

-

(238,000)

-

Gain on disposal of exploration and

evaluation assets

3,233

-

3,233

-

Insurances, taxes and permits

-

215

1,159

2,578

Consulting fees

-

-

-

14,450

Income taxes of section XII.6

-

338

-

3,530

Amortization of fixed assets

-

144

-

429

OPERATIONAL LOSS

(OPERATIONAL REVENUE)

(222,961)

17,212

(151,151)

132,411

OTHER REVENUES

Finance income

10

51,297

-

52,037

9,264

REVENUE (LOSS) BEFORE INCOME

TAX

274,258

(17,212)

203,188

(123,147)

Deferred income taxes

-

54,097

-

60,305

NET REVENUE (NET LOSS) AND

COMPREHENSIVE REVENUE

(LOSS)

274,258

36,885

203,188

(62,842)

NET REVENUE (NET LOSS) PER

SHARE - basic and diluted

11

0.002

0.0002

0.002

(0.0005)

The accompanying notes are an integral part of the interim financial statements.

Interim Statement of Changes in Equity (unaudited)

(in Canadian dollars)

Notes

Share

capital

Contributed surplus

Deficit

Total Equity

Number of

shares issued

$

$

$

$

As of January 1st, 2024

121,282,066

24,786,494

3,211,473

(20,893,649)

7,104,318

Net loss and comprehensive loss

-

-

-

(62,842)

(62,842)

Share-based payments

9.2

-

-

35,996

-

35,996

As of September 30, 2024

121,282,066

24,786,494

3,247,469

(20,956,491)

7,077,472

As of January 1st, 2025

121,282,066

24,786,494

3,246,082

(24,905,824)

3,126,752

Net revenue and comprehensive loss

-

-

-

203,188

203,188

Share-based payments

9.2

-

-

3,980

-

3,980

Issuance costs of shares

-

-

-

(1,176)

(1,176)

Issuance of shares

8.1

5,100,000

153,000

-

-

153,000

Exercise of options

8.1

125,000

22,500

(10,000)

-

12,500

As of September 30, 2025

126,507,066

24,961,994

3,240,062

(24,703,812)

3,498,244

The accompanying notes are an integral part of the interim financial statements.

Interim Statement of Cash Flows (unaudited)

(in Canadian dollars)

Nine-month period ended September 30,

Notes

2025

2024

OPERATING ACTIVITIES

$

$

Net revenue (net loss) Adjustments

Share-based payments

203,188

3,980

(62,842)

35,996

Amortization of fixed assets

-

429

Deferred income taxes

Change in fair value of listed shares

Reversal of a devaluation of exploration and evaluation assets

-(50,000)

(238,000)

(60,305)

-

-

Gain on disposal of exploration and evaluation assets

3,233

-

Change in working capital items

12

(43,804)

(7,655)

Cash flows used in operating activities

(121,403)

(94,377)

INVESTING ACTIVITIES

Disposal of term deposit

-

310,687

Additions to exploration and evaluation assets

(120,301)

(103,577)

Disposal of exploration and evaluation assets

118,000

-

Cash flows from investing activities

(2,301)

207,110

FINANCING ACTIVITIES

Issuance of shares

153,000

-

Exercise of options

12,500

-

Share issuance costs

(1,176)

-

Cash flows used from financing activities

164,324

-

NET CHANGE OF CASH

40,620

112,733

CASH, BEGINNING

55,965

60,844

CASH, END

96,585

173,577

Additional information - Cash flows - Note 12

Supplementary information

Interests received related to operating activities

2,037

9,264

The accompanying notes are an integral part of the interim financial statements.

(in Canadian dollars)

  1. NATURE OF OPERATIONS AND CORPORATE INFORMATION

    Dios Exploration Inc. (the "Company") is a mining exploration company with activities in Canada.

  2. GOING CONCERN ASSUMPTION

    The financial statements have been prepared on the basis of the going concern assumption, meaning the Company will be able to realize its assets and discharge its liabilities in the normal course of operations.

    Given that the Company has not yet determined whether its mineral properties contain mineral deposits that are economically recoverable, the Company has not yet generated income or cash flows from its operations. As of September 30, 2025, the Company has a cumulated deficit of $24,703,812 ($24,905,766 on December 31, 2024). These material uncertainties cast significant doubt regarding the Company's ability to continue as a going concern.

    The Company's ability to continue as a going concern is dependent upon its ability to raise additional financing to further explore its mineral properties. Even if the Company has been successful in the past in doing so, there is no assurance that it will manage to obtain additional financing in the future.

    The carrying amounts of assets, liabilities, revenues and expenses presented in the financial statements and the classification used in the statement of financial position have not been adjusted as would be required if the going concern assumption was not appropriate. These adjustments could be significant.

  3. SUMMARY OF ACCOUNTING POLICIES Basis presentation

    These interim financial statements of the Company were prepared in accordance with IFRS, as issued by the International Accounting Standards Board (IASB) under International Accounting Standard (IAS) 34- Interim Financial Reporting. These interim financial statements were prepared using the same basis of presentation, accounting policies and methods of computations outlined in Note 4, SIGNIFICANT ACCOUNTING POLICIES as described in our financial statements for the year ended December 31, 2024. The interim financial statements do not include all of the notes required in annual financial statements.

  4. JUDGMENTS, ESTIMATES AND ASSUMPTIONS

When preparing the financial statements, management undertakes a number of judgments, estimates and assumptions about recognition and measurement of assets, liabilities, income and expenses. Actual results may differ from judgments, estimates and assumptions made by management and will seldom equal to the estimated results. Information on judgments, estimates and assumptions that have the most significant effect on recognition and measurement of assets, liabilities, income and expenses is presented below.

Significant management judgments

The following are significant management judgments in applying the accounting policies of the Company that have the most significant effect on the financial statements.

(in Canadian dollars)

4. JUDGMENTS, ESTIMATES AND ASSUMPTIONS (cont'd) Recognition of deferred income tax assets and measurement of income tax expense

Management continually evaluates the likelihood that its deferred tax assets could be realized. This requires management to assess whether it is probable that sufficient taxable income will exist in the future to utilize these losses within the carry-forward period. By its nature, this assessment requires significant judgment. To date, management has not recognized any deferred tax assets in excess of existing taxable temporary differences expected to reverse within the carry-forward period.

Going concern

The assessment of the Company's ability to continue as a going concern and to raise sufficient funds to pay for its ongoing operating expenditures, meets its liabilities for the ensuing year and to fund planned and contractual exploration programs, involves judgments based on historical experience and other factors including expectation of future events that are believed to be reasonable under the circumstances. See Note 2 for more information.

Estimation uncertainty

Information about estimates and assumptions that have the most significant effect on recognition and measurement of assets, liabilities, income and expenses is provided below. Actual results may be substantially different.

Impairment of exploration and evaluation assets

Determining if there are any facts and circumstances indicating impairment loss or reversal of impairment losses is subjective process involving judgment and a number of estimates and interpretations in many cases.

When an indication of impairment loss or a reversal of an impairment loss exists, the recoverable amount of the individual asset must be estimated. If it is not possible to estimate the recoverable amount of the individual asset, the recoverable amount of the cash-generating unit, of which the asset belongs, must be determined.

In assessing impairment, the Company must make some estimates and assumptions regarding future circumstances, in particular, whether an economically viable extraction operation can be established, the probability that the expenses will be recovered from either future exploitation or sale when the activities have not reached a stage that permits a reasonable assessment of the existence of reserves, the Company's capacity to obtain financial resources necessary to complete the evaluation and development and to renew permits. Estimates and assumptions may change if new information becomes available. If, after expenditure is capitalized, information becomes available suggesting that the recovery of expenditure is unlikely, the amount capitalized is written off in profit or loss in the period when the new information becomes available.

For the nine-month period ended September 30, 2025 and 2024, there were no write-off of exploration and evaluation assets. For the nine-month period ended September 30, 2025, a reversal of value was recorded, in profit or loss, for the K2 property, following its sale, for an amount of $238,000 (no reversal of value for the nine-month period ended September 30, 2024).

Properties have not been tested for impairment as the Company has the ability to retain them since it has sufficient financial resources to meet its shortterm obligations and expenses are scheduled over the next years. The rights to prospect for these properties will not expired in the near future and work has been carried out over the past three years.

(in Canadian dollars)

  1. JUDGMENTS, ESTIMATES AND ASSUMPTIONS (cont'd) Share-based payments

    The estimation of share-based payment costs requires the selection of an appropriate valuation model and consideration as to the inputs necessary for the valuation model chosen. The Company has made estimates as to the volatility of its own share, the probable life of share options granted and the time of exercise of those share options. The model used by the Company is the Black-Scholes valuation model.

    Tax credits receivable

    The calculation of the Company's refundable tax credit on qualified exploration expenditure incurred and refundable tax credit involves a degree of estimation and judgment in respect of certain items whose tax treatment cannot be finally determined until a notice of assessment has been issued by the relevant taxation authority and payment has been received. Difference arising between the actual results following final resolution of some of these items and the assumptions made could necessitate adjustments to the refundable tax credit and refundable tax credit, exploration and evaluation assets, and income tax expense in future periods.

  2. CASH

    September 30,

    2025 2024

    $ $

    Cash 96,585 173,577

    Cash is comprised of a high interest account which bears interest at rates ranging from 1.05% to 2.65% (2.80% to 4.40% on September 30, 2024).

  3. EXPLORATION AND EVALUATION ASSETS

MINING RIGHTS

January 1st,

2025

Additions

Reversal of

devaluation

Dispositions

September 30,

2025

$

$

$

$

$

QUEBEC

K2

1

3,232

69,091

(72,324)

-

Lithium North

26,584

-

-

-

26,584

AU33

190,976

901

-

-

191,877

Nemiscau North

1

-

-

-

1

Pontax North

5,558

-

-

-

5,558

LeCaron Lithium

33,028

-

-

-

33,028

Clarkie East

76,891

-

-

-

76,891

33 Carats

132

2,521

-

-

2,653

333,171

6,654

69,091

(72,324)

336,592

(in Canadian dollars)

  1. EXPLORATION AND EVALUATION ASSETS (cont'd)

    January 1st, Reversal of

    2025 Additions devaluation

    Dispositions

    September 30,

    2025

    $ $ $

    $

    $

    QUEBEC

    Lithium North

    162,463

    (170)

    -

    -

    162,293

    AU33

    2,035,006

    115,818

    -

    -

    2,150,824

    Pontax North

    49,467

    -

    -

    -

    49,467

    LeCaron Lithium

    127,724

    -

    -

    -

    127,724

    Clarkie East

    486,885

    -

    -

    -

    486,885

    2,861,545

    115,648

    -

    -

    2,977,193

    TOTAL

    3,194,716

    122,302

    69,091

    (72,324)

    3,313,785

  2. PROVISION FOR COMPENSATION

    Under a flow-through financing agreement entered into with subscribers during 2022, the Company committed to spending $650,000 in exploration expenses in Canada ("CEE") before December 31, 2023. The Company incurred an amount of $428,856 on this date. Consequently, a balance of $221,144 in expenses renounced to investors was not incurred in CEE as of December 31, 2023. The reason for the work not carried out is due to forest fires which made access to the mining sites impossible during the spring-summer 2023 period. At the provincial level a request for an additional twelve months to carry out the missing exploration work was accepted on February 16, 2024, while at the federal level the same request was made but no response on December 31, 2024. Amended renunciation forms have been filed with the federal tax authorities, which could result in the issuance of new assessment notices for affected subscribers for the 2022 tax year. In this regard, the Company has recorded, on December 31, 2024, a provision of

    $90,419 ($84,977 on December 31, 2023) as a provision for compensation and an expenses of $5,442 ($84,977 on December 31, 2023) was recognized in the results.

  3. EQUITY
    1. Share capital

      The share capital of the Company consists only of ordinary shares created in unlimited number, without par value. All shares are equally admissible to receive dividends and the repayment of capital, and represent one vote each at the shareholders' meeting of the Company.

      On May 27, 2025, the Company completed the closing of a flow-through private placement. An amount of $153,000 was subscribed consisting of 5,100,000 flow-through shares at a price of $0.03. The total amount was allocated to the share capital.

      During the six-month period ended June 30, 2025, 125,000 stock options were exercised. An amount of $12,500 which was received and an amount of $10,000, representing the fair market value of the options at the time of issuance, were charged to the share capital.

      (in Canadian dollars)

    2. Warrants

      Outstanding warrants entitle their holders to subscribe to an equivalent number of ordinary shares, as follows:

      Nine-month period ended Year ended

      September 30, 2025 December 31, 2024

      Number of warrants

      Weighted average exercise price

      Number of warrants

      Weighted average exercise price

      $ $

      Balance at beginning and end 250,000 0.10 250,000 0.10

      The number of warrants outstanding exercisable in exchange for an equivalent number of ordinary shares is as follows:

      September 30, 2025

      Expiry date

      Number of warrants

      Exercise price

      $

      August 12, 2026 250,000 0.10

  4. EMPLOYEE REMUNERATION
    1. Salaries and employee benefits expense

      Three-month period ended Nine-month period ended

      September 30, September 30,

      2025 2024 2025 2024

      $ $ $ $

      Salaries and benefits - - - -

      Share-based payments 2,090 7,324 3,980 35,996

      2,090 7,324 3,980 35,996

      Less: salaries capitalized in Exploration

      and evaluation assets - - - -Salaries and employee benefits expenses 2,090 7,324 3,980 35,996

    2. Share-based payments

The Company has adopted share-based payment plan under which members of the Board of Directors may award options for ordinary shares to directors, employees and consultants. The maximum number of shares issuable under the plans is 6,600,000. The maximum number of common shares which may be reserved for issuance to any one option may not exceed 5% of the common shares outstanding at the date of grant.

The exercise price of each option is determined by the Board of Directors and cannot be less than the market value of the ordinary shares on the day prior to the award, and the term of the options cannot exceed five years. The options vesting period is 18 month, at a rate of 15% per quarter, at the exception of 10% at grant, which may be exercised from the date of the grant. For the options granted to relation consultants, the options vest in stages over a period of 12 months after the grant, at the rate of 25% per quarter.

(in Canadian dollars)

9.2 Share-based payments (cont'd)

All share-based payments will be settled in equity. The Company has no legal or constructive obligation to repurchase or settle the options.

The Company's share options are as follows for the reporting periods presented:

Nine-month period ended Year ended September 30, 2025 December 31, 2024

Number of options

Weighted average exercise price

Number of options

Weighted average exercise price

$

$

Outstanding at the beginning

5,555,000

0.11

6,290,000

0.11

Granted

1,045,000

0.05

-

-

Exercised

(125,000)

(0.10)

-

-

Expired/canceled (1,820,000) (0.10) (735,000) (0.11)

Outstanding at the end

4,655,000

0.11

5,555,000

0.11

Exercisable at the end

3,714,500

0.11

5,409,500

0.11

The stock options were exercised on February 21, 2025 at a price of $0.10 when the share price on that date was $0.02.

On September 17, 2025, the Company granted 1,045,000 options under its stock option incentive plan to directors, officers and consultants, at an exercise price of $0.05. The options expire five years from the date of grant and can be acquired gradually over a period of eighteen months.

The weighted average fair value of stock options granted is $0.02 and was estimated using the Black & Scholes model and based on the following weighted average assumptions:

2025

Share price at the date of issuing

0.025 $

Expected dividend yield

0 %

Expected weighted volatility

94 %

Expected interest rate

2,50 %

Expected average life

5 ans

Exercise price at the date of grant

0.05 $

The underlying expected volatility was determined by reference to historical date of the Company's share over the expected average life of the options. No special features inherent to the options granted were incorporated into measurement of fair value.

(in Canadian dollars)

9.2 Share-based payments (cont'd)

The table below summarizes the information related to outstanding share options as of September 30, 2025:

September 30, 2025

Number of options Exercise price

Expiry date

Outstanding Exercisable

$

October 22, 2025

1,305,000

1,305,000

0.12

June 6, 2026

780,000

780,000

0.10

September 1, 2027

780,000

780,000

0.10

July 3, 2028

745,000

745,000

0.10

September 17, 2030

1,045,000 104,500

0.05

4,655,000 3,714,500

In total, $3,980 of employee remuneration expense (all of which related to equity-settled share-based payment transactions) were included in profit or loss for the nine-month period ended September 30, 2025 ($35,996 for the nine-month period ended September 30, 2024) and credited to contributed surplus.

10. FINANCE INCOME

Finance income may be analyzed as follows for the reporting periods presented:

Three-month period ended Nine-month period ended September 30, September 30,

2025

2024

2025

2024

$

$

$

$

Interest income from cash and term deposit

1,297

-

2,037

9,264

Change in fair value of listed shares

50,000

-

50,000

-

51,297

-

52,037

9,264

11.

NET LOSS PER SHARE

The calculation of basic loss per share is based on the loss for the period divided by the weighted average number of shares in circulation during the period. In calculating the diluted loss per share, dilutive potential ordinary shares such as share options and warrants have not been included as they would have the effect of increasing the loss per share and would be antidilutive. Details of share options and warrants issued that could potentially dilute earnings per share in the future are given in Notes 8.2 and 9.2.

Three-month period ended Nine-month period ended September 30, September 30,

2025

2024

2025

2024

Net revenue (net loss)

274,258

$ 36,885

$ 203,188

$ (62,842) $

Weighted average number of shares in

circulation

126,507,066

121,282,066

123,756,242

121,282,066

Basic and diluted revenue (loss) per share

0.0020

$ 0.0003

$ 0.0020

$ (0.0005) $

(in Canadian dollars)

  1. ADDITIONAL INFORMATION - CASH FLOWS

    The changes in working capital items are detailed as follows:

    Nine-month period ended September 30,

    2025

    2024

    $

    $

    Goods and services tax receivable

    (10,373)

    (16,442)

    Prepaid expenses

    1,875

    3,481

    Trade and other payables

    (35,306)

    5,306

    (43,804)

    (7,655)

    Non-cash transactions of the statement of financial position are detailed as follows:

    Nine-month period ended September 30,

    2025 2024

    $ $

    Trade and other payables relating to exploration and evaluation assets 59 106,609

  2. RELATED PARTY TRANSACTIONS

    The Company's related parties include a related company and key management as described below. Unless otherwise stated, none of the transactions incorporated special terms and conditions and no guarantees were given or received. Outstanding balances are usually settled in cash.

    1. Transactions with key management personnel

      Key management personnel of the Company are the president, the chief financial officer, the vice president exploration and directors of the Company. Key management personnel remuneration includes the following expenses:

      Three-month period ended

      September 30,

      Nine-month period ended

      September 30,

      2025 2024

      2025 2024

      Short-term employee benefits

      $ $

      $ $

      Salaries including bonuses and benefits

      -

      -

      - -

      Consulting fees

      -

      -

      - 14,450

      Social security costs

      -

      -

      - -

      Total short-term employee benefits

      -

      -

      -

      14,450

      Share-based payments

      1,470

      7,324

      3,097

      35,996

      Total remuneration

      1,470

      7,324

      3,097

      50,446

      (in Canadian dollars)

  3. CAPITAL MANAGEMENT POLICIES AND PROCEDURES

    The Company's capital management objectives are:

    • to ensure the Company's ability to continue as a going concern;

    • to increase the value of the assets of the business; and

    • to provide an adequate return to the shareholders.

    These objectives will be achieved by identifying the right exploration projects, adding value to these projects and ultimately taking them through to production or sale and cash flow, either with partners or by the Company's own means.

    The Company monitors capital on the basis of the carrying amount of equity.

    The Company is not exposed to any externally imposed capital requirements except when the Company issues flow-through shares for which an amount should be used for exploration work. See all the details in Note 8 and the statement of changes in equity.

    The Company finances its exploration and evaluation activities principally by raising additional capital either through private placements or public offerings. When financing conditions are not optimal, the Company may enter into option agreements or other solutions to continue its activities or may slow its activities until conditions improve.

  4. CONTINGENCIES AND COMMITMENTS

The Company is partially financed through the issuance of flow-through shares and, according to tax rules regarding this type of financing, the Company is engaged in realizing mining exploration work.

These tax rules also set deadlines for carrying out the exploration work, which must be performed no later than the earlier of the following dates:

  • Two years following the flow-through placements;

  • One year after the Company has renounced the tax deductions relating to the exploration work.

However, there is no guarantee that the Company's exploration expenses will qualify as Canadian exploration expenses, even if the Company is committed to taking all the necessary measures in this regard. Refusal of certain expenses by the tax authorities would have a negative tax impact for investors.

During the year ended December 31, 2022, the Company received an amount of $650,000 following flow-through investments for which it waived tax deductions on December 31, 2022, for the benefit of investors. Management had to spend these amounts before December 31, 2023. During the spring-summer 2023 period, access to our properties was impossible due to forest fires, which is why as of December 31, 2023, there was still a balance of $221,144 to spend in relation to these flow-through investments. See Note 7. As of September 30, 2025, the balance is $0.

During the nine-month period ended September 30, 2025, the Company received $153,000 from a flow-through private placement. Management will have to spend this amount before December 31, 2026. As of September 30, 2025, the balance is $38,579.