F3 Uranium : Q2 Condensed FS (F3 FS Q2 2026 FINAL)

About this update from F3 Uranium Corp

Condensed Interim Consolidated Financial Statements (Unaudited - Prepared by Management) F3 Uranium Corp. For the Six-Month Period Ended December 31, 2025 In accordance with National Instrument 51-102 released by the Canadian Securities Administrators, the Company discloses that its auditors have not reviewed the condensed consolidated interim financial statements for the six-month period ended December 31, 2025. Table of contents Consolidated statements of financial position 1 Consolidated statements of loss and comprehensive loss 2 Consolidated statements of changes in shareholders' equity 3 Consolidated statements of cash flows 4 Notes to the consolidated financial statements 5-36 Notes December 31, 2025 (unaudited) June 30, 2025 (audited) ASSETS Current assets Cash and cash equivalents 15 $ 17,746,843 $ 5,725,031 Term Deposits 15 7,676,791 10,255,600 Amounts receivable 7 252,776 310,930 Marketable securities 10 511,947 683,045 Prepaid expenses 83,932 125,593 26,272,289 17,100,199 Non-current assets Long term investments 10 295,476 295,476 Right-of-use asset 9 22,560 36,096 Exploration and evaluation assets 11 82,060,699 75,615,607 TOTAL ASSETS 108,651,024 93,047,378 LIABILITIES Current liabilities Accounts payable and accrued liabilities 16 943,200 907,585 Lease liability - short term 9 18,876 36,253 Flow-through share premium 13 2,968,176 455,698 Non-current liabilities 3,930,252 1,399,536 Lease liability - long term 9 13,480 13,480 Convertible debt 12 12,003,179 11,600,215 Deferred income tax liability 12 8,758,000 8,758,000 TOTAL LIABILITIES 24,704,911 21,771,331 SHAREHOLDERS' EQUITY Share capital 14 122,037,181 105,895,441 Reserves 14 36,155,701 36,231,800 Equity portion of convertible debt 12 2,741,192 2,741,192 Accumulated deficit (76,987,961) (73,592,286) TOTAL SHAREHOLDERS EQUITY 83,946,113 71,276,147 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY 108,651,024 93,047,378 Nature of operations (Note 1) Commitments (Note 19) Subsequent events (Note 21) Approved by the Board of Directors and authorized for issuance on February 26, 2026: "Devinder Randhawa" "Terrence Osier" Director Director The accompanying notes form an integral part of these condensed interim consolidated financial statements. For the three months ended December 31, For the three months ended December 31, For the six months ended December 31, For the six months ended December 31, Notes 2025 2024 2025 2024 EXPENSES $ $ $ $ Accretion expense 12 543,519 510,164 1,077,964 1,013,551 Business development 224,092 343,647 375,743 400,217 Consulting and director fees 16 523,476 520,498 1,332,404 1,585,060 Depreciation 9 6,768 6,768 13,536 13,536 Exploration costs - 1,260 - 6,195 Office and administration 72,470 698,475 159,353 1,140,043 Professional fees 379,946 442,367 538,762 594,759 Public relations and communications 142,719 126,338 278,837 585,743 Lease interest 9 1,596 3,991 3,551 6,173 Share-based compensation 14, 16 407,560 3,922,219 836,378 6,411,231 Wages and benefits 16 112,337 168,923 203,725 328,487 Net loss before other items (2,414,482) (6,744,650) (4,820,253) (12,084,995) Other items: Flow-through share recovery tax 13 790,747 1,368,796 1,246,445 1,368,496 Interest income 189,161 250,763 311,431 607,632 Reorganization 6 - 736,715 - 25,058 Change in fair value of (265,193) (41,463) (133,298) (197,766) marketable securities 10 76,032 2,314,511 1,424,578 1,803,420 Loss and Comprehensive loss for the period (1,699,767) (4,430,131) (3,395,675) (10,281,574) Basic and Diluted Loss Per Share (0.00) (0.01) (0.01) (0.02) Weighted Average Number of Shares Outstanding - Basic 622,892,231 495,929,902 589,961,977 504,969,568 and Diluted The accompanying notes form an integral part of these condensed interim consolidated financial statements. F3 Uranium Corp. Condensed interim consolidated statements of shareholders' equity (Expressed in Canadian dollars - Unaudited) Share capital Number of shares Amount Reserves Equity portion of convertible debt Accumulated Total $ $ $ $ $ Balance, June 30, 2024 493,352,709 101,518,149 30,801,355 2,741,192 (60,858,377) 74,202,319 Share issuance costs - (1,753) - - - (1,753) Conversion of RSUs 50,000 16,250 (16,250) - - - Reorganization - - - (7,020,007) (7,020,007) Convertible debt interest shares 316,901 112,500 - - - 112,500 Share-based compensation - - 2,489,012 - - 2,489,012 Gain on sale of mineral property - - (400,000) - - (400,000) Net loss for the period - - - - (5,851,443) (5,851,443) Balance, September 30, 2024 493,719,610 101,645,146 32,874,117 2,741,192 (73,729,827) 63,530,628 Balance, June 30, 2025 548,992,265 105,895,441 36,231,800 2,741,192 (73,592,286) 71,276,147 Private Placements 74,663,300 20,000,000 - - - 20,000,000 Share issuance costs - (1,777,715) 449,000 - - (1,328,715) Broker's warrants - (182,460) 182,460 - - - Options exercised 171,666 71,642 (32,902) - - 38,740 Conversion of RSUs 5,540,001 1,564,196 (1,460,934) - - 103,262 Employee net settlement shares (180,048) - (50,101) - - (50,101) Convertible debt interest shares 1,035,654 225,000 - - - 225,000 Flow-through share premium - (3,758,923) - - - (3,758,923) Share-based compensation - - 836,378 - - 836,378 Net loss for the period - - - - (3,395,675) (3,395,675) Balance, December 31, 2025 630,222,838 122,037,181 36,155,701 2,741,192 (76,987,961) 83,946,113 deficit The accompanying notes form an integral part of these condensed interim consolidated financial statements. For the six months ended December 31, 2025 For the six months ended December 31, 2024 OPERATING ACTIVITIES $ $ Net loss Non-cash items: Accretion expense (3,395,675) 1,077,964 (10,281,574) 1,012,928 Deferred income tax expense - - Depreciation and amortization Impairment of exploration and evaluation assets Interest on lease 13,536 -3,551 13,536 -6,173 Realized gain on marketable securities 3,408 - Share based compensation 836,378 6,411,231 Flow-through share recovery (1,246,445) (1,368,496) Reorganization - 711,660 Unrealized loss on marketable securities 133,298 197,766 Changes in non-cash working capital items: Amounts receivable 58,154 629,759 Prepaid expenses and deposits ROU lease Accounts payable and accrued liabilities 41,661 (639,387) 16,114 (2,675,156) Cash flows used in operating activities (3,113,557) (5,326,059) INVESTING ACTIVITIES Exploration and evaluation assets additions, net of recoveries (6,445,092) (11,175,530) Purchase of investments - (937,500) Proceeds from sale of plane investment Proceed from sale of marketable securities -34,392 205,425 - Cash flows used in investing activities (6,410,700) (11,907,605) FINANCING ACTIVITIES Private placement proceeds 20,000,000 8,000,000 Finders' fees and share issuance costs (1,270,855) (640,899) Options exercised 34,042 - Lease payments (20,927) (20,075) Cash flows provided by financing activities 18,967,260 7,339,026 Net change in cash and cash equivalents in the period 9,443,003 (9,894,638) Cash and cash equivalents, beginning of the period 15,980,631 33,616,476 Cash and cash equivalents, end of the period 25,423,634 23,721,838 Supplemental disclosure with respect to cash flows (Note 14) The accompanying notes form an integral part of these condensed interim consolidated financial statements. Nature of operations F3 Uranium Corp. (the "Company") was incorporated on September 23, 2013 under the laws of the Canada Business Corporations Act. The Company's principal business activity is the acquisition and exploration of mineral properties. To date, the Company has not generated revenues from operations and is considered to be in the exploration stage. The Company's head office is located at 750 - 1620 Dickson Ave., Kelowna, BC, V1Y 9Y2 and is listed on the TSX Venture Exchange under the symbol FUU, and on the Frankfurt Stock Exchange under the symbol 2F3. On January 16, 2024, the Company announced that it has initiated steps to spin out (the "Spin-Out") 17 of the Company's prospective uranium exploration projects in the Athabasca Basin including the Murphy Lake, Cree Bay, Hearty Bay, Clearwater West, Todd Lake, Smart Lake, Lazy Edward Bay, Grey Island, Seahorse Lake, Bird Lake, Beaver River, Bell Lake, Flowerdew Lake, James Creek, Henderson Lake and Wales Lake East and West properties (collectively, the "Properties") into a newly incorporated wholly-owned subsidiary to be named F4 Uranium Corp. (also referred to as "F4"). The Patterson Lake North Property along with the Broach and Minto Properties (collectively, the "PLN Project"), will remain with F3. On August 15, 2024 the Company completed a Plan of Arrangement ("Arrangement") under the provision of the Canada Business Corporations pursuant to which the Properties of F3 were spun-out to F4 (Note 6). The Company has not yet determined whether its exploration and evaluation assets contain ore reserves that are economically recoverable. The recoverability of the amounts shown for the exploration and evaluation assets, including the acquisition costs, is dependent upon the existence of economically recoverable reserves, the ability of the Company to obtain necessary financing to complete the development of those reserves, and upon future profitable production. These condensed interim consolidated financial statements (herein "consolidated financial statements") have been prepared on the basis of accounting principles applicable to a going concern which assumes that the Company will be able to realize its assets and discharge its liabilities in the normal course of business for the foreseeable future. The Company's ability to continue as a going concern is dependent upon its ability to fund its operations through equity financing, joint ventures, option agreements or other means. As at December 31, 2025 the Company had cash, cash equivalents and term deposits of $25,423,634 (June 30, 2025 - $5,725,031) and a working capital balance of $22,342,037 (June 30, 2025 - $15,700,663). The Company believes it has sufficient resources to continue operations for the next twelve months. Basis of presentation Statement of compliance These consolidated financial statements are unaudited and have been prepared in accordance with International Financial Reporting Standards ("IFRS") applicable to the preparation of interim financial statements, IAS 34, Interim Financial Reporting ("IAS 34") and do not contain all the information required for annual financial statements. These unaudited condensed consolidated interim financial statements should be read in conjunction with the Company's audited financial statements for the Period ended June 30, 2025 prepared in accordance with IFRS. These unaudited condensed consolidated interim financial statements were authorized for issue by the Board of Directors on December 1, 2025. Basis of preparation These consolidated financial statements have been prepared on the historical cost basis except for certain financial instruments, which are measured at fair value. In addition, these consolidated financial statements have been prepared using the accrual basis of accounting, except for cash flow information. Basis of presentation (continued) Basis of consolidation The consolidated financial statements of the Company include Fission Energy Peru S.A.C., which is 100% owned, has been inactive since 2020 and has no assets or liabilities. The Company consolidates the subsidiary when it is exposed, or has rights, to variable returns from its involvement with the subsidiary and has the ability to affect those returns through its power over the subsidiary. All intercompany balances and transactions are eliminated on consolidation. Material accounting policy information Financial instruments Classification The Company classifies its financial instruments in the following categories: at fair value through profit and loss ("FVTPL"), at fair value through other comprehensive income (loss) ("FVTOCI") or at amortized cost. The Company determines the classification of financial assets at initial recognition. The classification of debt instruments is driven by the Company's business model for managing the financial assets and their contractual cash flow characteristics. Equity instruments that are held for trading are classified as FVTPL. For other equity instruments, on the day of acquisition the Company can make an irrevocable election (on an instrument-by-instrument basis) to designate them as at FVTOCI. Financial liabilities are measured at amortized cost, unless they are required to be measured at FVTPL (such as instruments held for trading or derivatives) or if the Company has opted to measure them at FVTPL. The Company classifies its financial instruments as follows: Financial Instrument Classification Cash and cash equivalents Amortized cost Amounts receivable Amortized cost Marketable securities FVTPL Investment FVTPL Deposit Amortized cost Accounts payable and accrued liabilities Amortized cost Convertible debt Amortized cost Measurement Financial assets and liabilities at amortized cost are initially recognized at fair value plus or minus transaction costs, respectively, and subsequently carried at amortized cost less any impairment. Financial assets and liabilities carried at FVTPL are initially recorded at fair value and transaction costs are expensed in the statements of loss and comprehensive loss. Realized and unrealized gains and losses arising from changes in the fair value of the financial assets and liabilities held at FVTPL are included in the statements of loss and comprehensive loss in the period in which they arise. Selected investments in equity instruments at FVTOCI are initially recorded at fair value plus transaction costs. Subsequently they are measured at fair value, with gains and losses recognized in other comprehensive income (loss). Material accounting policy information (continued) Financial instruments (continued) Impairment of financial assets at amortized cost The Company recognizes a loss allowance for expected credit losses on financial assets that are measured at amortized cost. At each reporting date, the Company measures the loss allowance for the financial asset at an amount equal to the lifetime expected credit losses if the credit risk on the financial asset has increased significantly since initial recognition. If at the reporting date, the financial asset has not increased significantly since initial recognition, the Company measures the loss allowance for the financial asset at an amount equal to the twelve month expected credit losses. The Company shall recognize in the statements of loss and comprehensive loss, as an impairment gain or loss, the amount of expected credit losses (or reversal) that is required to adjust the loss allowance at the reporting date to the amount that is required to be recognized. Derecognition of financial assets The Company derecognizes financial assets only when the contractual rights to cash flows from the financial assets expire, or when it transfers the financial assets and substantially all the associated risks and rewards of ownership to another entity. Gains and losses on derecognition are generally recognized in the statements of loss and comprehensive loss. Cash and cash equivalents Cash and cash equivalents consist of deposits in banks and redeemable term deposits that are readily convertible to cash. The Company's cash and cash equivalents are invested with major financial institutions and are not invested in any asset backed deposits/investments. Foreign currency translation These consolidated financial statements are presented in Canadian dollars. The financial statements for the Company's subsidiary are measured using the currency of the primary economic environment in which the subsidiary operates (the "functional currency"). Each subsidiary determines its own functional currency and items included in the financial statements of each entity are measured using that functional currency. The functional currency determinations were conducted through an analysis of the consideration factors identified in IAS 21, The Effects of Changes in Foreign Exchange Rates . The functional currency of the Company, and the Company's subsidiary is the Canadian dollar. Transactions and balances Foreign currency transactions are translated into the Company's functional currency using the exchange rates prevailing at the date of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation of monetary assets and liabilities denominated in foreign currencies at exchange rates prevailing at the reporting date are recognized in profit or loss. Non-monetary assets and liabilities are translated at their historical costs. Translation differences on assets and liabilities carried at fair value are reported as part of the fair value gain or loss. Material accounting policy information (continued) Foreign currency translation (continued) Foreign operations The assets and liabilities of foreign operations are translated into Canadian dollars at the rate of exchange prevailing at the reporting date and income and expenses are translated at exchange rates prevailing at the date of transactions. The exchange differences arising on the translation are recognized in other comprehensive income/(loss). On disposal of a foreign operation, the component of other comprehensive income/(loss) relating to that particular foreign operation is recognized in profit or loss. Convertible debt Under the Company's convertible debentures policy, the host debt liability, equity conversion feature and other (when applicable) components of convertible debentures are presented separately on the statement of financial position, at initial recognition. The Company determines the carrying amount of the financial liability by discounting the stream of future payments at the prevailing market rate for a similar liability of comparable credit status and providing substantially the same cash flows. The liability component is then increased by accretion of the discounted amounts to reach the face value of the convertible debentures at maturity which is recorded in the statement of loss and comprehensive loss as accretion expense. The carrying amount of other components (when applicable), such as warrants, is determined using the Black-Scholes Model. The carrying amount of the equity component is calculated by deducting the carrying amount of the financial liability and the carrying amounts of any other components (when applicable) from the amount of the convertible debentures, and is presented in equity as an equity component of convertible debentures. The transaction costs are allocated between the liability and equity components, on a pro-rata basis according to their carrying amounts. Exploration and evaluation assets The Company records exploration and evaluation assets which consist of the costs of acquiring licenses for the right to explore and costs associated with exploration and evaluation activity, at cost. All direct and indirect costs related to the acquisition, exploration and development of exploration and evaluation assets are capitalized by property. The exploration and evaluation assets are capitalized until the technical feasibility and commercial viability of the extraction of mineral resources in an area of interest are demonstrable. Exploration and evaluation assets are then assessed for impairment and reclassified to mining property and development assets within property and equipment. If an exploration and evaluation property interest is abandoned, both the acquisition costs and the exploration and evaluation costs will be written off to operations in the period of abandonment. On an ongoing basis, exploration and evaluation assets are reviewed on a property-by-property basis to consider if there are any indicators of impairment, including the following: Whether the exploration on the property has significantly changed, such that previously identified resource targets are no longer being pursued; Material accounting policy information (continued) Exploration and evaluation assets (continued) Whether exploration results to date are promising and whether additional exploration work is being planned in the foreseeable future; and Whether remaining claim tenure terms are sufficient to conduct necessary studies or exploration work. If any indication of impairment exists, an estimate of the exploration and evaluation asset's recoverable amount is calculated. The recoverable amount is determined as the higher of the fair value less costs of disposal for the exploration and evaluation property interest and their value in use. The fair value less costs of disposal and the value in use are determined for an individual exploration and evaluation property interest, unless the exploration and evaluation property interest does not generate cash inflows that are largely independent of other exploration and evaluation property interests. If this is the case, the exploration and evaluation property interests are grouped together into cash generating units ("CGUs") for impairment purposes. If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount and the impairment loss is recognized in profit or loss for the period. Where an impairment subsequently reverses, the carrying amount of the asset (or CGU) is increased to the revised estimate and its recoverable amount, but to an amount that does not exceed the carrying amount that would have been determined had no impairment loss been recognized for the asset (or CGU) in prior periods. A reversal of an impairment loss is recognized in profit or loss in the period in which that determination was made. Agents warrants Warrants issued to agents in connection with a financing are recorded at fair value using the Black-Scholes Option Pricing Model and charged to share issue costs associated with the offering with an offsetting credit to reserves in shareholders' equity. Flow-through shares The Company will from time to time, issue flow-through common shares to finance a significant portion of its exploration program. Pursuant to the terms of the flow-through share agreements, these shares transfer the tax deductibility of qualifying resource expenditures to investors. On issuance, the Company bifurcates the flow through share into i) a flow through share premium, equal to the estimated premium, if any, investors pay for the flow-through feature, which is recognized as a liability, and ii) share capital. Upon qualifying expenditures being incurred, the Company derecognizes the liability and recognizes the premium as other income. Proceeds received from the issuance of flow-through shares are restricted to be used only for Canadian resource property exploration expenditures within a two-year period. The Company may also be· subject to a Part XII.6 tax on flow-through proceeds renounced under the Look-Back Rule, in accordance with the Government of Canada flow-through regulations. When applicable, this tax is accrued as a financial expense until paid. 3. Material accounting policy information (continued) Share capital Share capital includes cash consideration received for share issuances, net of commissions and share issue costs. Common shares issued for non-monetary consideration are recorded at their fair market value based upon the trading price of the Company's shares on the Exchange on the date of the agreement. The proceeds from the issue of units is allocated between common shares and common share purchase warrants on a prorated basis, based on relative fair values as follows: the fair value of common shares is based on the market close on the date the units are issued; and the fair value of the common share purchase warrants is determined using the Black-Scholes Option Pricing Model. Share-based payments The Company's share-based compensation plans for employees, Directors, Officers, employees and consultants consist of stock options and restricted share units ("RSUs"). The Company has a stock option plan whereby it is authorized to grant stock options to directors, officers, employees and consultants. Directors, officers, employees and consultants are classified as employees who render personal services to the entity and either i) are regarded as employees for legal or tax purposes, ii) work for an entity under its direction in the same way as directors, officers, employees and consultants who are regarded as employees for legal or tax purposes, or iii) the services rendered are similar to those rendered by employees. The fair value of equity settled stock options issued to employees is measured on the grant date, using the Black-Scholes Option Pricing Model with assumptions for risk-free interest rates, dividend yields, volatility of the expected market price of the Company's common shares and an expected life of the options. The fair value less estimated forfeitures is charged over the vesting period of the related options to profit or loss unless it meets the criteria for capitalisation to the exploration and evaluation assets with a corresponding credit to other capital reserves in equity. Stock options granted with graded vesting schedules are accounted for as separate grants with different vesting periods and fair values. The share-based awards issued to non-employees are generally measured on the fair value of goods or services received unless that fair value cannot be reliably measured. This fair value shall be measured at the date the entity obtains the goods or the counterparty renders service. If the fair value of goods or services received cannot be reliably measured, the fair value of the share-based payments to non-employees are periodically re-measured using the Black-Scholes Option Pricing Model until the counterparty performance is complete. When the stock options are exercised, the proceeds are credited to share capital and the fair value of the options exercised is reclassified from other capital reserves to share capital. The estimated forfeitures are based on historical experience and reviewed on a quarterly basis to determine the appropriate forfeiture rate based on past, present and expected forfeitures. RSUs are measured at their fair value on the date of grant based on the closing price of the Company's shares on the date of the grant and are recognized as share-based compensation expense over the vesting period, with a corresponding credit to reserve for share-based payments. 3. Material accounting policy information (continued) Research and development costs Research Costs are expensed as incurred. Development expenditures on an individual project are recognized as an intangible asset when the Company can demonstrate all the following (i) The technical feasibility of completing the intangible asset so that the asset will be available for use or sale (ii) Its intention to complete and its ability and intention to use or sell the asset (iii) How the asset will generate future economic benefits (iv) The availability of resources to complete the asset (v) The ability to measure reliably the expenditure during development. During the period ended December 31, 2025 the Company did not meet these criteria, therefore all research and development expenditures were expensed as incurred in the following criteria therefore all research and development recognized as expenses. Income taxes Current tax is the expected tax payable or receivable on the taxable income or loss for the year, using tax rates enacted or substantively enacted at the end of each reporting period, and includes any adjustments to tax payable or receivable in respect of previous years. Deferred income taxes are recorded using the liability method whereby deferred tax is recognized in respect of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes. Deferred tax is measured at the tax rates that are expected to be applied to temporary differences when they are realized or settled, based on the laws that have been enacted or substantively enacted by the end of the reporting period. Deferred tax is not recognized for temporary differences which arise on the initial recognition of assets or liabilities in a transaction that is not a business combination and that affects neither accounting, nor taxable profit or loss. A deferred tax asset is recognized for unused tax losses, tax credits and deductible temporary differences, to the extent that it is probable that future tax profits will be available against which they can be utilized. Deferred tax assets are reviewed at each reporting date and are reduced to the extent that it is no longer probable that the related tax benefit will be realized. Loss per share The Company presents basic and diluted loss per share for its common shares, calculated by dividing loss attributable to common shareholders by the weighted average number of common shares outstanding during the period. Diluted loss per share is similarly calculated except it is assumed that outstanding stock options and warrants, with the average market price that exceeds the average exercise prices of the options and warrants for the year, are exercised and the assumed proceeds are used to repurchase shares of the Company at the average market price of the common shares for the year. Diluted loss per share does not adjust the loss attributable to common shareholders when the effect is anti-dilutive. Related party transactions Parties are considered to be related if one party has the ability, directly or indirectly, to control the other party or exercise significant control over the other party in making financial and operating decisions. Related parties may be individuals or corporate entities. A transaction is considered to be a related party transaction when there is a transfer of resources, services or obligations between related parties. Material accounting policy information (continued) Leases At inception of a contract, the Company assesses 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 over a period of time in exchange for consideration. The Company assesses whether the contract involves the use of an identified asset, whether it has the right to obtain substantially all of the economic benefits from the use of the asset during the term of the contract and it has the right to direct the use of the asset. The right-of-use asset is subsequently depreciated from the commencement date to the earlier of the end of the lease term, or the end of the useful life of the asset. The right-of-use asset may be reduced due to impairment losses, if any, and adjusted for certain remeasurements of the lease liability. A lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date discounted by the interest rate implicit in the lease or, if that rate cannot be readily determined the incremental borrowing rate. The lease liability is subsequently measured at amortized cost using the effective interest method. Lease payments included in the measurement of the lease liability comprise fixed payments, variable lease payments, and amounts expected to be payable at the end of the lease term. The Company does not recognize the right-of-use assets and lease liabilities for short-term leases that have a lease term of twelve months or less. The lease payments associated with these leases are charged directly to income on a straight-line basis over the lease term. Refer to Note 8. Asset Retirement Obligations Various federal and state mining laws and regulations require the Company to reclaim the surface areas and restore underground water quality for its in situ recovery (ISR) projects to the pre-existing or background average quality after the completion of mining. Asset retirement obligations, consisting primarily of estimated restoration and reclamation costs at the Company's ISR projects, are recognized in the period incurred and recorded as liabilities at fair value. Such obligations, which are initially estimated based on discounted cash flow estimates, are accreted to full value over time through charges to accretion expense. In addition, the asset retirement cost is capitalized as part of the asset's carrying value and amortized over the life of the related asset. Asset retirement obligations are periodically adjusted to reflect changes in the estimated present value resulting from revisions to the estimated timing or amount of restoration and reclamation costs. As the Company completes its restoration and reclamation work at its properties, the liability is reduced by the carrying value of the related asset retirement liability based on completion of each restoration and reclamation activity. Any gain or loss upon settlement is charged to the consolidated statement of loss and comprehensive loss in the period. The Company reviews and evaluates to asset retirement obligations annually or more frequently if deemed necessary. Key estimates and judgements The key assumptions concerning the future and other key sources of estimation uncertainty at the reporting date, that have significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year, are described below. The Company based its assumptions and estimates on parameters available when the consolidated financial statements were prepared. Existing circumstances and assumptions about future developments, however, may change due to market changes or circumstances arising beyond the control of the Company. Such changes are reflected in the assumptions when they occur. Key estimates and judgements (continued) Judgements the recoverability of mineral properties and exploration and evaluation expenditures incurred on its projects; the Company capitalizes acquisition, exploration and evaluation expenditures on its statement of financial position, and evaluates these amounts at least annually for indicators of impairment; the functional currency and reporting currency of the parent company, F3 Uranium Corp., along with its subsidiaries, F4 Uranium Corp., and Fission Energy Peru S.A.C., is the Canadian Dollar. The functional currency determination was conducted through an analysis of the consideration factors identified in IAS 21, The Effects of Changes in Foreign Exchange Rates. The determination of functional currency involves certain judgments to determine the primary economic environment and the Company reconsiders the functional currency if there are changes in events and conditions of the factors used in the determination of the primary economic environment; and the Company determines the flow-through share premium by allocating the total funds received between common share and flow-through premium liability by first assessing the fair value of the common shares issued, based on market price at issuance, with any excess considered being allocated to warrants (if any) and the flow-through premium. Estimates the inputs in accounting for share-based payment transactions in the statement of loss and comprehensive loss (using the Black-Scholes Option Pricing Model) including volatility, probable life of options granted, time of exercise of the options and forfeiture rate; and the determination and recognition of deferred income tax assets or liabilities requires subjective assumptions regarding future income tax rates and the likelihood of utilizing tax carry-forwards. Changes in these assumptions could materially affect the recorded amounts, and therefore do not necessarily provide certainty as to their recorded values. significant estimates are used to measure asset retirement obligations. Estimating future costs can be difficult and unpredictable as they are based principally on current legal and regulatory requirements and site closure plans that may change materially. The laws and regulations governing site closure and remediation in a particular jurisdiction are subject to review at any time and may be amended to impose additional requirements and conditions which may cause our provisions for environmental liabilities to be underestimated and could materially affect our financial position or results of operations. Estimates of future asset retirement obligation costs are also subject to operational risks such as acceptability of treatment techniques or other operational changes. New accounting pronouncements In January 2020, the IASB issued amendments to IAS 1, Presentation of Financial Statements, to provide a more general approach to the presentation of liabilities as current or non-current based on contractual arrangements in place at the reporting date. These amendments: specify the rights and condition existing at the end of the reporting period are relevant in terming whether the Company has a right to defer settlement of a liability by at least twelve months; provide that management's expectations are not a relevant consideration as to whether the Company exercise its right to defer settlement of a liability; and clarify when a liability is considered settled. New accounting pronouncements (continued) On October 31, 2022, the IASB issued a deferral of the effective date for the new guidance by one year to annual reporting periods beginning on or after January 1, 2024 and is to be applied retrospectively. IFRS 18 Presentation and Disclosure in Financial Statements, which will replace IAS 1, Presentation of Financial Statements aims to improve how companies communicate in their financial statements, with a focus on information about financial performance in the statement of 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. IFRS 18 is effective from January 1, 2027. Companies are permitted to apply IFRS 18 before that date. The Company has not yet determined the impact of these amendments on its consolidated financial statements, and has not early adopted IFRS 18. F4 Uranium Corp. Plan of Arrangement Reorganization The Company obtained a final order from the Supreme Court of British Columbia dated August 13, 2024 approving the Arrangement. The Arrangement was previously approved by shareholders of the Company at a special meeting on August 8, 2024. Under the terms of the Arrangement, holders of the Company's common shares as of the close of business on August 14, 2024 (the day prior to the effective date of August 15, 2024), were entitled to receive: (i) one new common share of the Company and (ii) one-tenth of an F4 share for each common share held. All outstanding options, warrants, and restricted share units of the Company were adjusted according to the plan of arrangement, as detailed in F3's management information circular dated June 28, 2024. Additionally, F4 is no longer a subsidiary of the Company. The Company removed the carrying value of the assets transferred, and the recorded the difference between the fair value and the carrying value of the assets transferred as follows: $ Exploration and evaluation assets inclusive of deficiency deposits 8,131,667 Fair value of net assets transferred 7,405,044 Loss on transfer of spin out assets 726,623 Holders of the Company's stock options exchanged each previously held option for a new option to acquire a common share of the Company and a new option to acquire a common share of F4. The exercise price of the options in the Company were reduced by to reflect the comparative fair values of the Company and F4 on completion of the Arrangement. Holders of the Company's warrants, upon exercise of the warrants at the original exercise price, will receive one Company common share and 0.1 of a F4 common share. The Company, acting as agent for F4, shall collect and pay to F4 Uranium Corp an amount equal to 10% of the gross proceeds to reflect the comparative fair values of F3 and F4 on completion of the Arrangement. F4 Uranium Corp. Plan of Arrangement (continued) Reorganization (continued) As a result, the Company's warrant value was reduced by $400,000 based on relative proportion of the comparative fair values of the Company and F4 on completion of the Arrangement. The arrangement resulted in the reduction of share capital of $6,981,633. Amounts receivable As at December 31, 2025 As at June 30, 2025 $ $ Sales tax receivable 194,921 294,916 Other receivables 57,855 16,014 252,776 310,930 Assets held for distribution Pursuant to the planned Spin-Out, the Company transferred the Properties to F4 in exchange for 49,366,951 shares of F4 being distributed to F3 shareholders. The distribution was approved by the Company shareholders at a special meeting of the Company shareholders held on August 8, 2024. The Properties were reclassified to assets held for distribution at June 30, 2024 at a value of $7,948,249. During the year ended June 30, 2025, certain assets related to the Key Lake Area which were classified as held for distribution were not transferred, and were written off for a total mineral property impairment charge of $839,997. Right-of-use asset and lease liability On September 17, 2021, the Company entered a five-year office lease with an arm's length landlord commencing November 1, 2021. For the first 36 months, the Company will pay $3,275 per month and for the remainder of the term the monthly payments will be $3,488. The Company has recognized a right-of-use ("ROU") asset in respect to this lease, which is included in right-of-use asset on the statement of financial position. Below is a summary of the activities related to right-of-use office lease asset for the indicated periods: Right-of-use-asset $ As at June 30, 2023, 2024 and 2025 133,434 Accumulated depreciation Balance, June 30, 2025 97,338 Depreciation 13,536 Balance, December 31, 2025 110,874 Net booked value As at June 30, 2025 36,096 As at December 31, 2025 22,560 Right-of-use asset and lease liability (continued) The Company has also recognized a lease liability for this lease, which was initially measured at the present value of the future lease payments, discounted using the Company's incremental borrowing rate of 18%. Below is a summary of the activities related to lease liabilities for the following periods: $ As at June 30, 2024 79,632 Interest 11,103 Lease payments (41,002) As at June 30, 2025 49,733 Interest 3,551 Lease payments (20,927) As at December 31, 2025 32,356 Current portion of lease liability 18,876 Non-current lease liability 13,480 As at December 31, 2025 32,356 From July 1, 2025 to the October 31, 2026 end of the lease, the Company is obligated to pay a base lease of $3,488 per month before applicable taxes. Marketable securities and investments The Company's marketable securities consist of investments in public company shares. A breakdown of the shares held was as follows: Traction Uranium Corp. Number of Shares Fair Value $ Balance, June 30, 2024 2,721,128 190,479 Unrealized loss/gain - (117,009) Share consolidation* (2,449,015) - As at June 30, 2025 Sale of securities 272,113 (140,000) 73,470 - Unrealized loss/gain - (43,084) As at December 31, 2025 132,113 30,386 *Traction Uranium Corp. consolidated its outstanding shares on a ten-to-one basis as of September 26, 2024 record date. During the year ended June 30, 2024, the Company sold 907,043 shares for net proceeds of $341,452, resulting in realized gain on sale of $23,987. During the period ended September 30, 2025, the company sold 140,000 Traction shares for net proceeds of $34,932, resulting in realized loss on sale of $3,408. Marketable securities and investments (continued) SKRR Exploration Inc. Number of Shares Fair Value $ As at June 30, 2024 1,605,000 160,500 Sale of securities (100,000) (17,500) Loss on change in fair value - (64,675) Share consolidation* (1,203,750) - As at June 30, 2025 301,250 78,325 Unrealized loss/gain - (3,012) As at December 31, 2025 301,250 75,313 *SKRR Exploration Inc. consolidated its outstanding shares on a four-to-one basis as of November 20, 2024 record date. During the year ended June 30, 2024, the Company received 605,000 shares of SKRR Exploration Inc. with a fair value of $78,650 as consideration for the sale of Clearwater West mineral property rights (Note 10). During the year ended June 30, 2025, the Company sold 100,000 SKRR shares for net proceeds of $14,835, resulting in realized gain on sale of $2,665. F4 Uranium Corp. Number of Shares Fair Value As at June 30, 2024 - $ - Additions 6,250,000 937,500 Unrealized loss - (406,250) As at June 30, 2025 6,250,000 531,250 Unrealized loss/gain - (125,000) As at December 31, 2025 6,250,000 406,250 Other investment On May 29, 2023, the Company purchased a 3.125% undivided interest in a Cessna Citation CJ2+ from AirSprint Inc. for a total consideration of $217,672 ($160,000 USD); and a further $215,553 ($160,000 USD) was paid during the year ended June 30, 2024 for an additional 3.125% undivided interest. The undivided interest can be sold to a third party purchase at any time. On August 19, 2024, the Company sold its 3.125% interest in the Cessna Citation CJ2+ for net proceeds of $137,749. The consideration paid to purchase the interest was recorded as an investment. Exploration and evaluation assets Title to exploration and evaluation assets involves certain inherent risks due to the difficulties of determining the validity of title and/or ownership of claims. The Company holds the Patterson Lake North Property, located in Saskatchewan, Canada. The Company holds a 100% interest in 45 claims (June 30, 2025 - 42 claims) at the Patterson Lake North Property. On August 15, 2024, the Company transferred the following agreements, claims, and concessions to F4 as part of the Arrangement: Clearwater West Property, Saskatchewan, Canada The Company holds a 100% interest in 3 claims at the Clearwater West property. On May 10, 2023, the Company entered into an option agreement with SKRR Exploration Inc. ("SKRR") whereby SKRR has the opportunity to acquire up to a 70% interest in the Company's Clearwater West Project. On January 10, 2024, the Company entered into an amending agreement with SKKR to extend the time for SKRR to incur the exploration expenditures. In consideration of amending the terms, SKRR will issue to the Company 1,000,000 additional common shares, as outlined below. Pursuant to the Clearwater West Option Agreement (the "Clearwater West Agreement"), the Company granted SKRR an option to acquire a 50% interest in the Clearwater West Project for the following consideration: Pay cash payments to the Company of $50,000 ($50,000 received). The issuance of 1,000,000 common shares of SKRR (received with a fair value of $225,000) (Note 10). Incur $3,000,000 in exploration work on the Clearwater West Property (extended to on or before May 10, 2025). Issue a further 605,000 common shares of SKRR to the Company upon the approval by the TSX Venture Exchange of the amending agreement (received with a fair value of $78,650) (Note 9). Additionally, SKRR is required to issue an additional 395,000 common shares on or before June 1, 2024 unless subsequent to such share issuance, the Company's partially diluted shareholdings in SKRR would exceed 10% of the issued and outstanding shares of SKRR. In which case SKRR shall pay $39,500 in cash on or before June 5, 2024 (received cash June 4, 2024). Upon completion of the 50% interest earn-in, SKRR and the Company will automatically enter into a joint venture and will negotiate to formalize a joint venture agreement. Pursuant to the terms of the Clearwater West Option Agreement, SKRR will have the option to increase its interest in the Clearwater West Property to 70% by making additional cash and exploration expenditures: Exploration and evaluation assets (continued) Clearwater West Property, Saskatchewan, Canada (continued) Additional cash payments totalling $50,000 on or before December 31, 2024. Incur an additional $3,000,000 in exploration work on the Clearwater West Property on or before the date that is three years following the date of the Clearwater West Agreement. The Company will retain a 2.0% NSR on the property, of which 1% may be repurchased by SKRR for $1,000,000. During the year ended June 30, 2024, the total consideration received comprised $78,650 in SKRR shares, $39,500 in cash which were both offset against the capitalized exploration and evaluation expenditures, to reduce the $4,728 balance to $nil and the remainder of $113,422 was recognized as a recovery on mineral rights in the consolidated statement of loss and comprehensive loss. Wales Lake Property, Saskatchewan, Canada The Company held a 100% interest in 31 claims at the Wales Lake Property. Key Lake Area, Saskatchewan, Canada The Company held a 100% interest in 5 properties that comprise the Key Lake Area in Saskatchewan. The number of claims held at each property is as follows: Bird Lake Property, 1 claim Hobo Lake Property, nil claims Lazy Edward Bay Property, 11 claims Seahorse Lake Property, 3 claims Grey Island, 22 claims Henderson Lake, 1 claim Hobo Lake On January 16, 2024, F4 and CanAlaska Uranium Ltd. ("CanAlaska") entered into a swap agreement, where the Company transferred all rights and interests in the Hobo Lake Property to CanAlaska, and CanAlaska transferred all rights and interests in the Patterson West Property to the Company (included in Patterson Lake North Property). The agreement was executed with no monetary consideration; instead, the exchange was based on equivalent values of the properties involved. In exchange for the Hobo Lake Property, the Company received CanAlaska's rights and title to their Patterson West claims, as well as a 2.5% net smelter royalty on the Hobo Lake Property of which 1% may be repurchased for $3,000,000. In exchange for the Patterson West Property, CanAlaska received the Company's rights and title to their Hobo Lake Property claims, as well as a 2.5% net smelter royalty on the Patterson West property of which 1% may be repurchased for $3,000,000. Beaver River Property, Hearty Bay Property and Midas The Company held a 100% interest in 2 properties that comprise the Beaverlodge/ Uranium City Area in Saskatchewan. The number of claims held at each property is as follows: Beaver River Property, 9 claims Hearty Bay Property, 7 claims Exploration and evaluation assets (continued) Beaver River Property, Hearty Bay Property and Midas (continued) Midas, nil claim Based on the lack of planned expenditures on a certain claims, an impairment indicator was identified for the Midas property which includes its Thomson Lake and remaining North Shore claims.. During the year ended June 30, 2024, additional capitalized costs of $110,190 representing the carrying value of Hobo Lake was transferred to Patterson West as an acquisition cost. Northeast Athabasca Basin Area, Saskatchewan, Canada The Company held a 100% interest in 29 claims in other uranium properties in and around the Northeast Athabasca Basin area. Murphy Lake Option Agreement On May 29, 2024, the Company entered into a definitive agreement with Canadian GoldCamps Corp. ("GoldCamps"), pursuant to which GoldCamps can earn up to a 70% interest in and to the Company's Murphy Lake Property. To earn an initial 50% in and to the Murphy Lake Property, GoldCamps made a non-refundable cash payment of $100,000 to the Company during the year ended June 30, 2024. In consideration for entering into the Agreement, GoldCamps shall make a further non-refundable cash payment of $200,000 to the Company on July 26, 2024 (unpaid). In order to maintain the option in good standing, GoldCamps shall make additional and non-refundable cash payments to the Company in the aggregate of $600,000 according to the following schedule: $150,000 on or before the date that is six (6) months after the July 26, 2024; $150,000 on or before the date that is twelve (12) months after the Initial July 26, 2024; $150,000 on or before the date that is eighteen (18) months after the July 26, 2024; and $150,000 on or before the date that is twenty-four (24) months after the July 26, 2024. To further maintain the option in good standing, GoldCamps shall incur the following aggregate expenditures totaling $10,000,000 according to the following schedule: total cumulative expenditures of $5,000,000 on or before the date that is twelve (12) months after the July 26, 2024; and additional expenditures of $5,000,000 on or before the date that is twenty-four (24) months after the July 26, 2024. All expenditures required to be made by GoldCamps may either make the required expenditures or pay the Company in cash for any shortfall, such cash payment to be made within 30 days of the end of the period for which such expenditures are required to be made pursuant to this option agreement. Exploration and evaluation assets (continued) Northeast Athabasca Basin Area, Saskatchewan, Canada (continued) Murphy Lake Option Agreement (continued) In order to maintain the option agreement in good standing, GoldCamps shall, on or before the date that is ten (10) business days after the date that Canadian GoldCamps has completed one or more equity financings to raise gross proceeds totalling at least $6,000,000, issue from treasury to F4 for no additional consideration that number of common shares equal to 9.9% of the total number of common shares that are issued and outstanding as of such issuance date. All common shares issued will be issued as fully paid and non-assessable free and clear of all encumbrances, subject only to a four- month resale restriction imposed by applicable securities legislation. Failure to issue the common shares to F4 in accordance with the schedule will result in the termination of the Initial Option. Upon GoldCamps earning a 50% interest in and to the Murphy Lake Property, both parties agree to participate in a joint venture for the further exploration and development of the Murphy Lake Property, and, if deemed warranted, to bring the Property or a portion thereof into commercial production by establishing and operating a mine. To earn an additional 20% interest in and to the Murphy Lake Property (for a total 70% interest), GoldCamps must make cash payments to the Company and incur eligible expenditures as follows: pay $250,000 on or before the date that is thirty (30) months after the July 26, 2024; pay $250,000 on or before the date that is thirty-six (36) months after July 26, 2024; and incur additional expenditures of $8,000,000 on or before the date that is thirty-six (36) months after the July 26, 2024. Upon GoldCamps earning a 70% total interest in the Murphy Lake Property, the Company shall receive a 2% net smelter royalty ("NSR Royalty"), provided that GoldCamps be responsible only for the percentage of the NSR Royalty equal to its percentage interest in the Murphy Lake Property. Traction Uranium Corp. Option Agreements On December 9, 2021, the Company entered into two Option Agreements with Traction Uranium Corp. ("Traction") whereby Traction has the opportunity to acquire up to a 70% interest in two properties controlled by the Company: the Hearty Bay Project and the Lazy Edward Bay Project. On February 28, 2023, the Company entered into an amending agreement with Traction to extend the time for Traction to incur the exploration expenditures. Hearty Bay Project Pursuant to the Hearty Bay Option Agreement (the "Hearty Bay Agreement"), the Company granted Traction an option to acquire a 50% interest in the Hearty Bay Project for the following consideration: Pay cash payments to the Company of $650,000 over a two-year period ($150,000 received in 2024; $200,000 received in 2023; and $300,000 received in 2022). 11. Exploration and evaluation assets (continued) (f) Northeast Athabasca Basin Area, Saskatchewan, Canada (continued) Traction Uranium Corp. Option Agreements (continued) Issue shares to the Company equal to 7.5% of the number of issued and outstanding common shares of Traction that are outstanding as of such date, provided Traction has completed one or more equity financings for gross proceeds of $2,000,000 by such date (the Company received 3,023,476 Traction shares on December 29, 2021 with a fair value of $2,569,955). Incur $3,000,000 in exploration work on the Hearty Bay Property by December 31, 2024. On March 11, 2022, the Company received $1,000,000 in cash to be used for mineral expenditures. During the year ended June 30, 2024, the Company received an additional $2,000,000 in cash to be used for mineral expenditures. As at June 30, 2024, the Company incurred $1,660,974 in eligible expenditures and has a commitment to spend the remaining $339,026. For the year ended June 30, 2024, the amount is included in accounts payable. On July 15, 2024, the Company returned the remaining $339,026 commitment to Traction due to unfavorable weather conditions that impeded the completion of exploration work. During the year ended June 30, 2024, $479,881 was recognized as a recovery on mineral rights in the consolidated statement of loss and comprehensive loss relating to the Hearty Bay Property. To acquire the additional 20% interest in Hearty Bay Project, Traction will need to incur the following: Additional cash payments totalling $350,000 ($150,000 on or before June 6, 2025; and $200,000 on or before December 9, 2025) Incur an additional $3,000,000 in exploration work on the Hearty Bay Property on or before December 9, 2025. The Company will retain a 2.0% net smelter return royalty ("NSR") on the property. During the year ended June 30, 2024, the consideration received was offset against the capitalized exploration and evaluation expenditures, to reduce the balance to $Nil. Lazy Edward Project Pursuant to the Lazy Edward Project Option Agreement (the "Lazy Edward Agreement") the Company granted Traction an option to acquire a 50% interest in the Lazy Edward Project for the following consideration: Pay cash payments to the Company of an aggregate of $550,000 over a two-year period (not met - $nil received in 2023; $300,000 received in 2022). Issue shares to the Company equal to 7.5% of the number of issued and outstanding common shares of Traction that are outstanding as of such date, provided Traction has completed one or more equity financings for gross proceeds of $2,000,000 by such date (the Company received 3,023,476 Traction shares on December 29, 2021 with a fair value of $2,569,955). Exploration and evaluation assets (continued) (f) Northeast Athabasca Basin Area, Saskatchewan, Canada (continued) Lazy Edward Project (continued) Incur $4,500,000 in exploration work on the Lazy Edward Property over the first two years of the contract. On May 20, 2022, the Company received $1,500,000 in cash to be used for mineral expenditures. The Company will retain a 2.0% NSR on the property. During the year ended June 30, 2023, Traction terminated the Lazy Edward Agreement. Patterson Lake North Area Acquisition costs $ Balance, beginning of year 52,543 Additions - Balance, December 31, 2025 52,543 Exploration Costs Balance, June 30, 2025 75,615,607 Incurred during the period: Drilling 5,141,081 Camp & other costs 940,222 Geological costs 1,050 Geophysical costs 325,374 Land retention & permitting 1,275 Reporting & surveying 36,090 Total Additions 6,445,093 Recovery Costs - Impairment Costs - Balance, December 31, 2025 82,060,699 Patterson Lake North Area Acquisition costs $ Balance, beginning of year 52,543 Additions - Balance, June 30, 2024 52,543 Exploration costs Drilling 17,872,958 Camp and other costs 3,144,231 Geophysics costs 1,109,828 Land retention and permitting 4,304 Reporting and survey 10,141 Additions 22,141,262 Recovery - As at June 30, 2025 75,615,607 Balance, June 30, 2024 53,421,602 Incurred during the year: Convertible debt On October 18, 2023, the Company closed a $15,000,000 convertible debenture financing (the "Debentures") with Denison Mines Corp. ("Denison"). The Debentures carry a 9% coupon (the "Interest"), payable quarterly, have a maturity date of October 18, 2028, and are convertible at Denison's option into common shares of the Company at a conversion price of $0.56 per share (the "Conversion Price"). The Company, at its sole discretion, may pay up to one-third of the Interest in common shares of the Company issued at a price per common share equal to the volume-weighted average trading price of the Company's common shares on the TSX Venture Exchange (the "TSXV") for the 20 trading days ending on the day prior to the date on which such payment of Interest is due. Transaction costs associated with the issuance of the Debenture totaled $749,365, which includes cash payments of $593,500 and the issuance of 380,518 common shares with a fair value of $155,865 (Note 11). The following table summarizes the accounting for the convertible note during the period ended December 31, 2025: Liability Component Equity Component $ $ As at June 30, 2024 10,910,275 2,741,192 Accretion 2,039,940 - Interest (1,350,000) - As at June 30, 2025 11,600,215 2,741,192 Accretion 1,077,965 - Interest (675,000) - As at December 31, 2025 12,003,180 2,741,192 For the year ended June 30, 2025, the Company settled $450,000 of accrued Denison interest through the issuance of 1,768,845 shares. During the period ended December 31, 2025, the company settled $225,000 of accrued Denison interest through the issuance of 1,035,654 shares. For accounting purposes, the convertible loan is separated into its liability and equity components by first valuing the liability component. The fair value of the liability component at the time of issue was calculated as the discounted cash flows of the loan assuming a 18% discount rate, which was the estimated rate for a similar loan without a conversion feature. The fair value of the equity component (conversion feature) was determined at the time of issue as the difference between the face value of the loan and the fair value of the liability component, less deferred income tax adjustments. Flow-through share premium liability A summary of the changes in the Company's flow-though share premium liability is as follows: Flow-Through Share Premium Liability December June 30, 31, 2025 2025 Opening balance $ - $ 736,981 Flow-through share premium on issuance 3,758,923 3,251,717 Settlement of flow-through share premium (790,747) (3,533,000) 2,968,176 455,698 of flow-through common share units liability on expenditures incurred Share Capital and other capital reserves The Company is authorized to issue an unlimited number of common shares, without par value. All of the Company's issued shares are fully paid. Share issuances For the six-month period ended December 31, 2025 On October 3, 2025 the Company closed a "bought deal" private placement (the "Offering") for aggregate gross proceeds of C$20,000,000, which includes the exercise in full of the Underwriters' over-allotment option. Pursuant to the Offering, the Company sold the following: 25,000,000 units of the Company (each, a "Unit") at a price of C$0.20 per Unit; 14,814,815 non-critical mineral flow-through units of the Company sold to charitable purchasers (the "NFT Units") at a price of C$0.27 per NFT Unit; 16,666,667 federal flow-through units of the Company sold to charitable purchasers (the "FFT Units") at a price of C$0.30 per FFT Unit; and 18,181,818 Saskatchewan flow-through units of the Company sold to charitable purchasers (the "SFT Units", and together with the NFT Units and FFT Units, the "FT Units") at a price of C$0.33 per SFT Unit. Each Unit consists of one common share of the Company (each, a "Common Share") and one-half of one Common Share purchase warrant (each whole warrant, a "Warrant"). Each FT Unit consists of one Common Share issued as a "flow-through share" within the meaning of subsection 66(15) of the Income Tax Act (Canada) (each, a "FT Share") and one-half of one Warrant. Each whole Warrant entitles the holder to purchase one Common Share (each, a "Warrant Share") at a price of C$0.30 at any time on or before October 3, 2028. For the period ended September 30, 2024 There were no private placement financings during this period. Share Capital and other capital reserves (continued) Share issuances (continued) For the year ended June 30, 2024 On May 30, 2024, the Company closed a private placement for gross proceeds of $10,074,415, comprising 7,409,908 flow-through Units of the Company at a price of $0.5355 per unit, and 10,447,235 Saskatchewan flow-through units at a price $0.5845 per unit (together "FT Units"). Each FT Unit issued pursuant to the offering, comprises of one common share of the Company and one-half common share purchase warrant. Each whole warrant entitles the holder to purchase one common share of the Company at a price of $0.56 at any time on or before May 30, 2026. The Company paid a cash finders' fee and incurred other share issuance costs totalling $733,415 in connection with this private placement. In addition, the Company issued 957,589 brokers' warrants which entitles the holder to purchase one common share of the Company at a price of $0.56 per share at any time on or before May 30, 2026. Gross proceeds from this private placement were allocated between shares and warrants pro-rata based on the fair value of shares and warrants on the date of issuance. A total of $8,349,415 was recorded in share capital in relation to the common shares and $1,725,000 was recorded in other capital reserves in relation to the warrants. The fair value of the warrants was determined using the Black-Scholes Option Pricing Model using the following assumptions: a volatility of 92.742%; risk-free interest rate of 4.18%; expected life of 2 years; and a dividend rate of 0%. A total of $132,340 was reclassified from unit issuance cost to other capital reserves for the proportionate share of warrants in the units issued. In addition, a value of $1,474,214 was attributed to the flow-through premium liability (Note 12). The fair value of the brokers' warrants was determined using the Black-Scholes Option Pricing Model and $152,000 was recorded as share issuance costs using the following assumptions: a volatility of 92.742%; risk-free interest rate of 4.18%; expected life of 2 years; and a dividend rate of 0%. November 27, 2023 On November 27, 2023, the Company issued 380,518 common shares valued at $155,865 as part of the financial advisory fees related to the convertible debenture agreement with Denison Mines Corp. (Note 11). September 12, 2023 The Company closed a private placement for gross proceeds of $20,000,000 comprising 41,237,113 charity flow-through shares of the Company (each, a "Charity FT Unit") at a price of $0.485 per share. Each Charity FT Unit is comprised of one common share of the Company to be issued as a "flow-through share" within the meaning of the Income Tax Act (Canada) (each, a "FT Share") and one-half common share purchase warrant. Each whole warrant entitles the holder to purchase one common share of the Company at a price of $0.485 for a two year period. The Company paid a cash fee of $1,164,830 in finders fees and share issuance costs in connection with this private placement. The Company also issued 2,239,690 brokers' warrants which entitles the holder to purchase one common share of the Company at a price of $0.485 per share at any time on or before September 12, 2025. Share Capital and other capital reserves (continued) Share issuances (continued) The fair value of the brokers' warrants was determined using the Black-Scholes Option Pricing Model and $495,000 was recorded as share issuance costs using the following assumptions: a volatility of 106.285%; risk-free interest rate of 4.58%; expected life of 2 years; and a dividend rate of 0%. Gross proceeds from this private placement were allocated between shares and warrants pro-rata based on the fair value of shares and warrants on the date of issuance. A total of $15,793,000 was recorded in share capital in relation to the common shares and $4,207,000 was recorded in other capital reserves in relation to the warrants. The fair value of the warrants was determined using the Black-Scholes Option Pricing Model using the following assumptions: a volatility of 106.28%; risk-free interest rate of 4.58%; expected life of 2 years; and a dividend rate of 0%. A total of $245,022 was reclassified from unit issuance costs to reserves for the proportionate share of warrants in the units issued. The fair value of the brokers' warrants was determined using the Black-Scholes Option Pricing Model and $495,000 was recorded as share issuance costs using the following assumptions: a volatility of 106.28%; risk-free interest rate of 4.58%; expected life of 2 years; and a dividend rate of 0%. In addition, a value of $Nil was attributed to the flow-through premium liability (Note 12). Exercise of warrants and options During the six months ended December 31, 2025 During the six months ended December 31, 2025, the Company issued 163,020 common shares for the exercise of stock options at prices ranging between $0.13 and $0.215. The fair value of options exercised, $35,752 was reclassified to share capital from reserves. The Company also issued 5,368,599 common shares for the exercise of RSUs. The fair value of RSUs exercised, $1,508,184 was reclassified to share capital from reserves. During the year ended June 30, 2024 During the year ended June 30, 2024, the Company issued 41,493,674 common shares for the exercise of warrants at prices ranging from $0.13 to $0.26 per share for gross proceeds of $9,181,616. The $26,000 in subscriptions receivable at June 30, 2023 was received during the current year in connection to the exercised warrants. The fair value of warrants exercised, $3,329,459 was reclassified to share capital from reserves. During the year ended June 30, 2024, the Company issued 8,849,496 common shares for the exercise of options at prices ranging from $0.12 to $0.33 per share for gross proceeds of $1,399,737. The fair value of options exercised, $1,211,818 was reclassified to share capital from reserves. Stock options and warrants The Company has a stock option plan which allows the Board of Directors to grant stock options to employees, directors, officers, and consultants. The exercise price is determined by the Board of Directors provided the minimum exercise price is set at the Company's closing share price on the day before the grant date. The options can be granted for a maximum term of five years and vesting terms are determined by the Board of Directors at the date of grant. The common shares reserved for issuance cannot exceed 10% of the issued and outstanding common shares of the Company. 14. Share Capital and other capital reserves (continued) (b) Stock options and warrants (continued) Stock option and warrant transactions are summarized as follows: Stock options Warrants Weighted Weighted Number outstanding average exercise price $ Number outstanding average exercise price $ Balance, June 30, 2024 42,854,541 0.33 (1) 48,097,748 (2) 0.49 Granted - - 11,079,650 0.39 Exercised (475,000) 0.11 - - Expired, cancelled or forfeited (3,410,668) 0.12 (2,587,384) 0.38 Balance, June 30, 2025 38,968,873 0.22 56,590,014 (2) 0.48 Granted - - 37,331,650 0.29 Exercised (163,020) 0.21 - - Expired, cancelled or forfeited (488,000) - (22,858,247) - Net settlement (8,646) 0.21 - - Balance, December 31, 2025 38,309207 0.22 71,063,417 0.48 (1) These prices reflect the exercise prices prior to the closing the Arrangement. (2) Pursuant to the reorganization on August 15, 2024 (note 6), the terms of the warrants at that date were modified such that warrant holders will receive a common share of the Company and 0.1 of an F4 common share on exercise of the warrant. The Company, acting as agent for F4, shall collect and pay to F4 an amount equal to 10% of the gross proceeds to reflect the comparative fair values of the Company and F4 on completion of the Arrangement. It was determined that there were no material adjustments necessary on modification of the warrant terms. As at December 31, 2025, stock options and warrants were outstanding as follows: Stock Options Number outstanding Exercise price Number of vested options Expiry date 3,833,333 $ 0.081 7,200,000 September 2, 2026 3,375,000 0.108 7,000,000 October 12, 2026 600,000 0.128 600,000 October 18, 2026 2,650,000 0.135 4,400,000 March 8, 2027 7,161,208 0.223 8,000,000 April 6, 2028 11,615,000 0.277 12,765,000 December 15, 2028 9,074,666 0.304 8,333,333 January 12, 2029 38,309,207 48,298,333 The weighted average remaining life of the stock options is 2.53 years.

View stock analysis, news, and events for F3 Uranium Corp