Fireweed Metals Corp.TSX: FWZ

Quarter 3 Financial Statements 2026

· Issued by Fireweed Metals Corp.

Summary by 6ix AI

Fireweed Metals Corp., a mineral exploration company with the Macpass, Mactung and Gayna projects in northern Canada, reported an unaudited loss of $21,360,130, or $0.09 a share, for the three months ended September 30, 2026, compared with $25,074,381, or $0.12 a share, a year earlier. Amounts are in Canadian dollars.

Key details

  • For the nine months ended September 30, 2026, the loss was $37,963,629, or $0.17 a share, compared with $39,901,074, or $0.21 a share, for the same period of 2025.
  • Cash and cash equivalents were $47,510,119 at September 30, 2026, up from $25,708,243 at December 31, 2025. Net working capital (current assets less current liabilities) was $51,402,523.
  • On April 2, 2026, Fireweed closed a private placement of 14,704,140 common shares at $4.18 per share for gross proceeds of $61,463,305.
  • Exploration and evaluation expense, net of government grants, was $20,220,513 for the quarter, compared with $32,818,706 a year earlier. Over the nine months, $10,004,599 in reimbursements for Mactung was recorded under an award of up to US$15.8M from the U.S. Department of War under the Defense Production Act Title III program.
  • After September 30, 2026, Fireweed received $3,727,548 of U.S. government funding and $1,054,925 from NRCan under Canada's Critical Minerals Infrastructure Fund, both included in receivables at quarter-end.

What’s still pending

  • Fireweed says additional financing will be required for further exploration and development, which may indicate a material uncertainty that may cast significant doubt about its ability to continue as a going concern.
  • Fireweed says there is no assurance that funds under its U.S. Defense Production Act Title III and Critical Minerals Infrastructure Fund agreements will be received as planned.

6ix AI wrote this summary from the release below and checked it against the release.

FIREWEED METALS CORP.

(Unaudited - Expressed in Canadian Dollars) Condensed Interim Consolidated Financial Statements

For the three and nine months ended September 30, 2026 and 2025

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

Note(s)

September 30, 2026

December 31, 2025

Assets

Current assets

Cash and cash equivalents

$47,510,119

$25,708,243

Receivables

4

10,413,591

4,616,872

Prepaid expenses

5

1,278,469

468,591

Non-current assets

59,202,179

30,793,706

Equipment and right-of-use assets

7

2,374,180

2,263,225

Permitting bonds

600,965

600,965

Exploration and evaluation assets

6

18,352,262

18,500,750

Total Assets

$80,529,586

$52,158,646

Liabilities

Current liabilities

Accounts payable and accrued liabilities

8, 13

$7,730,945

$3,368,167

Lease liability, current

9

68,711

62,825

Flow-through premium liability

10

-

3,978,555

Non-current liabilities

7,799,656

7,409,547

Lease liability, non-current

9

37,557

89,852

Rehabilitation provisions

11

1,255,375

1,406,331

Total liabilities

9,092,588

8,905,730

Shareholders' equity:

Capital stock

12

256,005,859

192,527,050

Options reserve

12

10,108,207

7,439,305

Warrants reserve

12

183,253

183,253

Deficit

(194,860,321)

(156,896,692)

Total shareholders' equity

71,436,998

43,252,916

Total liabilities and shareholders' equity

$80,529,586

$52,158,646

Nature of operations and going concern (Note 1) Commitments (Note 17)

On behalf of the Board:

"Ian Gibbs"

"Peter Hemstead"

Director, President and CEO

Director

Condensed Interim Consolidated Statements of Loss and Comprehensive Loss (Unaudited - expressed in Canadian Dollars)

Three months ended Nine months ended

September 30, September 30,

Note(s)

2026

2025

2026

2025

Expenses

Consulting and management

13

$634,109

$339,005

$1,847,049

$1,277,252

Depreciation

7

122,902

116,733

358,180

392,897

Exploration and evaluation

6

20,220,513

32,818,706

34,664,965

46,192,223

General and administrative

527,541

402,804

1,950,170

1,798,214

Investor relations and corporate

development

331,166

91,896

582,555

545,020

Interest expense

9

3,507

5,301

11,915

23,947

Share-based compensation

12, 13

1,135,265

769,137

3,453,002

2,449,437

22,975,003

34,543,582

42,867,836

52,678,990

Other expenses (income)

Accretion on rehabilitation provision

11

18,071

6,986

40,713

20,958

Amortization of flow-through liability

10

(1,168,387)

(8,729,749)

(3,978,555)

(11,888,640)

Part XII.6 Tax

4,800

-

105,873

20,790

Foreign exchange loss (gain)

(18,454)

(83,852)

(18,624)

(42,963)

Interest income

(450,903)

(662,586)

(1,053,614)

(888,061)

Loss and comprehensive loss for

the period

($21,360,130)

($25,074,381)

($37,963,629)

($39,901,074)

Loss per share - basic and diluted

($0.09)

($0.12)

($0.17)

($0.21)

Weighted average number of common

shares outstanding - basic and diluted

227,083,299

209,231,246 221,828,623

193,863,456

Nine months ended September 30,

Note

2026

2025

Cash used in operating activities

Loss for the period

($37,963,629)

($39,901,074)

Adjustment for items not affecting cash

Amortization of flow-through liability

10

(3,978,555)

(11,888,640)

Accretion on rehabilitation provision

11

40,713

20,958

Depreciation

7

358,180

392,897

Foreign exchange loss (gain)

(18,624)

81,309

Share-based compensation

12

3,453,002

2,449,437

Interest on lease obligations

11,915

17,543

Change in non-cash working capital items Receivables

4

(5,796,719)

(472,015)

Prepaid expenses

5

(809,878)

(1,553,465)

Accounts payable and accrued liabilities

8

4,328,115

7,489,958

(40,375,480)

(43,363,092)

Cash used in investing activities

Acquisition of equipment

7

(477,653)

(736,105)

Exploration and evaluation assets

6

-

(150,000)

Permitting bonds

-

(561,369)

(477,653)

(1,447,474)

Cash generated by financing activities

Proceeds from share issuance

12

61,463,305

60,002,760

Share issue costs

12

(158,216)

(2,902,470)

Proceeds from options exercised

12

1,389,620

2,183,574

Lease payments

9

(58,324)

(164,570)

62,636,385

59,119,294

Effects of foreign exchange rate changes on cash and cash

equivalents

18,624

(77,811)

Increase in cash

21,801,876

14,230,917

Cash and cash equivalents, beginning of the period

25,708,243

19,818,768

Cash and cash equivalents, end of the period

$47,510,119

$34,049,685

Cash

$47,452,619

$33,992,185

Cash equivalents

57,500

57,500

$47,510,119

$34,049,685

Supplemental disclosures with respect to cash flows

Non-cash investing and financing activities

Acquisition of equipment included in accounts payable

7

$-

$140,000

Shares issued for exploration and evaluation assets

6

-

210,000

Fair value of exercised options

12

784,100

1,370,920

Options exercised in receivables

12

-

260,835

Change in rehabilitation provision

11

(148,488)

-

FIREWEED METALS CORP.

Condensed Interim Consolidated Statements of Changes in Shareholders' Equity (Unaudited - expressed in Canadian Dollars)

Shares

Capital Stock

Amount

Warrants reserve

Options reserve

Deficit

Total

Balance at December 31, 2024

181,299,504

$144,587,367

$183,253

$6,221,562

($115,150,772)

$35,841,410

Share-based compensation

-

-

-

2,389,437

-

2,389,437

Shares issued in private placement

7,777,800

14,000,040

-

-

-

14,000,040

Flow-through charity shares issued in private placement

16,826,000

46,002,720

-

-

-

46,002,720

Flow-through premium

-

(15,715,920)

-

-

-

(15,715,920)

Share issuance costs

-

(1,949,190)

-

-

-

(1,949,190)

Performance shares

600,000

60,000

-

-

-

60,000

Shares issued for exploration and evaluation assets

147,888

210,000

-

-

-

210,000

Options exercised

3,168,200

3,815,329

-

(1,370,920)

-

2,444,409

Loss for the period

-

-

-

-

(39,901,074)

(39,901,074)

Balance at September 30, 2025

209,819,392

$191,010,346

$183,253

$7,240,079

($155,051,846)

$43,381,832

Balance at December 31, 2025

210,875,392

$192,527,050

$183,253

$7,439,305

($156,896,692)

$43,252,916

Share-based compensation

-

-

-

3,453,002

-

3,453,002

Shares issued in private placement

14,704,140

61,463,305

-

-

-

61,463,305

Share issuance costs

-

(158,216)

-

-

-

(158,216)

Options exercised

1,503,767

2,173,720

-

(784,100)

-

1,389,620

Loss for the period

-

-

-

-

(37,963,629)

(37,963,629)

Balance at September 30, 2026

227,083,299

$256,005,859

$183,253

$10,108,207

($194,860,321)

$71,436,998

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

  1. Nature of Operations and Going Concern

    Fireweed Metals Corp. (the "Company" or "Fireweed") was incorporated under the Business Corporations Act of the Yukon in Canada on October 20, 2015. The Company is a mineral exploration and development company and is engaged in the acquisition and exploration of mineral assets. As at September 30, 2026, the Company has three mineral exploration projects in northern Canada: the Macpass project (Yukon) ("Macpass"), the Mactung project (Yukon/Northwest Territories) ("Mactung"), and the Gayna project (Northwest Territories) ("Gayna"); plus the Company's Planning for North Canol Infrastructure Improvement project (Yukon) ("PNCII"). The Company is listed on the Toronto Stock Exchange and on the OTCQX under the symbols "FWZ" and "FWEDF", respectively.

    The Company's head office and principal address is Suite 2800 - 1055 Dunsmuir Street, Vancouver, British Columbia, Canada, V7X 1L2. The registered and records office is 3081 3rd Avenue, Whitehorse, Yukon, Canada, Y1A 4Z7.

    The Company's ability to continue operations is not assured and is dependent upon the ability to obtain necessary financing to meet its liabilities and commitments as they become due, and the ability to generate future profitable production or operations or obtain sufficient proceeds from the disposition thereof. The outcome of these matters cannot be predicted at this time. These condensed interim consolidated financial statements do not include adjustments to amounts and classifications of assets and liabilities that might be necessary should the Company be unable to continue operations. As at September 30, 2026, the Company had an accumulated deficit of $194,860,321 and current assets of $59,202,179 to settle current liabilities of $7,799,656, leaving the Company with a net working capital balance of $51,402,523. However, additional financing will be required to carry out additional exploration and development of its properties which may indicate the existence of material uncertainty that may cast significant doubt about the Company's ability to continue as a going concern.

  2. Basis of Preparation
    1. Statement of compliance

      These condensed interim consolidated financial statements ("Interim Financial Statements") for the three and nine months ended September 30, 2026, have been authorized for issue by the Board of Directors on November 12, 2026.

      These Interim Financial Statements have been prepared in accordance with International Accounting Standard 34, Interim Financial Reporting, as issued by the International Accounting Standards Board. Certain disclosures included in the annual consolidated financial statements for the years ended December 31, 2025 and 2024 ("Annual Financial Statements"), prepared in accordance with IFRS Accounting Standards as issued by the International Accounting Standards Board ("IASB"), have been condensed or omitted and, accordingly, these Interim Financial Statements should be read in conjunction with the Company's Annual Financial Statements.

    2. Basis of presentation

      These Interim Financial Statements have been prepared on a historical cost basis except for those financial instruments which have been classified at fair value through profit or loss. In addition, these Interim Financial Statements have been prepared using the accrual basis of accounting, except for cash flow information.

    3. Functional and presentation currency

      The Interim Financial Statements are presented in Canadian dollars, which is also the functional currency of the Company. The functional currency is the currency of the primary economic environment in which an entity operates.

      1. Basis of Preparation (cont'd)
    4. Basis of consolidation

These Interim Financial Statements include the financial statements of Fireweed Metals Corp. and its wholly owned subsidiaries Fireweed Macpass Mining Ltd., Fireweed Mactung Mining Ltd. and Fireweed Gayna Metals Ltd.

  1. Material Accounting Policies

    These Interim Financial Statements were prepared using accounting policies, critical judgements, and estimates consistent with those described in Note 3 to the Annual Financial Statements.

    New IFRS Accounting standards and interpretations

    IFRS 9 - Financial Instruments, and IFRS 7 - Financial Instruments: Disclosures

    In May 2024, the IASB issued Amendments to IFRS 9 and IFRS 7. These amendments updated classification and measurement requirements in IFRS 9 and related disclosure requirements in IFRS 7. The IASB clarified the recognition and derecognition date of certain financial assets and liabilities, and amended the requirements related to settling financial liabilities using an electronic payment system. It also clarified how to assess the contractual cash flow characteristics of financial assets in determining whether they meet the 'solely payments of principal and interest' criterion, including financial assets that have environmental, social and corporate governance ("ESG")-linked features and other similar contingent features. The IASB added disclosure requirements for financial instruments with contingent features that do not relate directly to basic lending risks and costs and amended disclosures relating to equity instruments designated at fair value through other comprehensive income. The amendments are effective for annual periods beginning on or after January 1, 2026 with early application permitted. The adoption did not have any impact on the Company's Interim Financial Statements.

    New IFRS Accounting standards and interpretations not yet applied

    IFRS 18 - Presentation and Disclosure in Financial Statements

    On April 9, 2024, the IASB issued IFRS 18, Presentation and Disclosure in Financial Statements. IFRS 18 will apply for reporting periods beginning on or after January 1, 2027 and also applies to comparative information. IFRS 18 will replace IAS 1; many of the other existing principles in IAS 1 are retained, with limited changes. IFRS 18 will not impact the recognition or measurement of items in the financial statements, but it may change what an entity reports as its 'operating profit or loss'. Key new concepts introduced in IFRS 18 relate to: (i) the structure of the statement of profit or loss; (ii) required disclosures in the financial statements for certain profit or loss performance measures that are reported outside an entity's financial statements (that is, management-defined performance measures); and (iii) enhanced principles on aggregation and disaggregation which apply to the primary financial statements and notes in general. The Company's assessment is that the adoption of the new standard will not have a material impact on its financial statements with only minor differences to its presentation when applied retrospectively on January 1, 2027. These differences are the reclassification of income and expense subtotals as operating, investing, and financing on its statements of loss and comprehensive loss.

    The Company has not early adopted any new accounting standard, interpretation or amendment that has been issued but is not yet effective.

  2. Receivables

    September 30, 2026

    December 31, 2025

    Government grants receivable

    $9,438,928

    $4,095,507

    GST/HST receivable

    916,194

    521,365

    Other receivables

    58,469

    -

    Total receivables

    $10,413,591

    $4,616,872

    Government grants receivable is composed of the following:

    U.S. Government Funding

    On December 12, 2024, the Company was awarded up to US$15.8M from the U.S. Department of War under Title III of the Defense Production Act of 1950 ("DPA Title III"). The objective of the DPA Title III funding is to progress Mactung to a final investment decision, a precursor to project construction and subsequent production of domestic tungsten concentrates.

    September 30, 2026

    December 31, 2025

    Balance, beginning of year

    $2,998,704

    $-

    Reimbursements recorded in period

    10,004,599

    11,970,451

    Reimbursements received in period

    (5,992,642)

    (8,971,747)

    Balance, end of period

    $7,010,661

    $2,998,704

    Subsequent to September 30, 2026, the Company received an additional $3,727,548 included as part of the September 30, 2026 receivable balance.

    National Resources Canada ("NRCan")

    On August 26, 2025, the Company signed a Contribution Agreement with NRCan under the Critical Minerals Infrastructure Fund ("CMIF") to provide up to $12.9M of funding for Fireweed to advance planning for regional road and transmission line infrastructure improvements proposed as the PNCII project.

    September 30, 2026

    December 31, 2025

    Balance, beginning of year

    $1,096,803

    $-

    Reimbursements recorded in period

    3,697,518

    2,389,130

    Reimbursements received in period

    (2,704,221)

    (1,292,327)

    Balance, end of period

    $2,090,100

    $1,096,803

    Subsequent to September 30, 2026, the Company received an additional $1,054,925 included as part of the September 30, 2026 receivable balance.

    Canada's Digital Technology Supercluster ("Supercluster")

    In 2021, the Company signed an agreement with Subsurface Intelligence to Unlock Critical Minerals Supply ("UCM") project from DIGITAL, Canada's Global Innovation Cluster to support to muon tomography surveys performed during its exploration programs at Macpass.

    September 30, 2026

    December 31, 2025

    Balance, beginning of year

    $-

    $980,852

    Reimbursements recorded in period

    594,861

    758,620

    Reimbursements received in period

    (256,694)

    (1,739,472)

    Balance, end of period

    $338,167

    $-

  3. Prepaid Expenses

    September 30, 2026

    December 31, 2025

    Prepaid insurance

    $101,488

    $20,249

    Prepaid expenses

    472,869

    250,046

    Advance deposits

    659,135

    133,552

    Security deposits

    44,977

    64,744

    Total prepaid expenses

    $1,278,469

    $468,591

    Prepaid insurance, prepaid expenses and security deposits are comprised largely of general and administrative items. Advance deposits consist of prepayments made to vendors in consideration of activities yet to be provided during the Company's operating field season conducted mostly during the months of May through October and is therefore seasonal in nature.

  4. Exploration and Evaluation Assets and Expenses

Exploration & Evaluation Assets

Macpass

Mactung

Gayna

Total

Acquisition and maintenance costs Balance, December 31, 2024

$13,035,396

$4,513,447

$57,752

$17,606,595

Change in rehabilitation provision (Note 11)

229,753

195,696

108,706

534,155

Cash payments

150,000

-

-

150,000

Shares issued

210,000

-

-

210,000

Balance, December 31, 2025

13,625,149

4,709,143

$166,458

$18,500,750

Change in rehabilitation provision (Note 11)

(99,813)

(43,909)

(4,766)

(148,488)

Balance, September 30, 2026

$13,525,336

$4,665,234

$161,692

$18,352,262

Three months ended Nine months ended

September 30, September 30,

Exploration & Evaluation Expenses

2026

2025

2026

2025

Macpass

Assaying

$112,983

$473,556

$180,839

$587,442

Camp and field

4,859,285

5,575,553

8,244,328

8,624,193

Drilling

5,452,692

4,367,306

7,740,008

6,380,984

Engineering

92,019

160,908

256,255

646,372

Exploration & geological consulting

1,165,506

2,685,241

1,993,147

3,285,859

Other expenditures

149,290

147,464

480,598

225,923

Permitting, environment, social

951,725

670,613

3,467,052

2,037,982

Government grants(1)

(422,488)

(9,333)

(594,861)

(9,333)

$12,361,012

$14,071,308

$21,767,366

$21,779,422

Mactung

Assaying

$208,804

$308,605

$260,160

$346,329

Camp and field

2,854,732

6,405,391

3,652,376

7,584,699

Drilling

3,065,219

7,019,035

3,224,223

7,390,408

Engineering

4,807,587

1,522,052

9,266,107

2,155,859

Exploration & geological consulting

142,856

237,804

473,409

258,947

Other expenditures

93,455

53,880

199,835

78,919

Permitting, environment, social

1,826,756

1,724,557

4,347,842

2,559,127

Government grants(1)

(5,452,115)

(3,856,117)

(10,004,599)

(3,856,117)

$7,547,294

$13,415,207

$11,419,353

$16,518,171

6. Exploration and Evaluation Assets and Expenses (cont'd) Three months ended Nine months ended

September 30, September 30,

Exploration & Evaluation Expenses

2026

2025

2026

2025

NCIIP

Camp and field

$48,440

$45,164

$305,615

$46,264

Engineering

989,677

822,534

3,954,143

1,062,599

Other expenditures

7,781

486

15,901

486

Permitting, environment, social

279,593

579,650

859,853

711,885

Government grants(1)

(969,924)

-

(3,697,518)

-

$355,567

$1,447,834

$1,437,994

$1,821,234

Gayna

Camp and field

$9,867

$1,720,329

$28,410

$3,136,694

Drilling

-

883,950

-

1,139,501

Exploration & geological consulting

4,938

1,296,648

33,959

1,779,595

Other expenditures

4,641

8,786

21,953

16,485

Permitting, environment, social

489

128,179

19,225

154,656

Government grants(1)

(63,295)

(153,535)

(63,295)

(153,535)

($43,360)

$3,884,357

$40,252

$6,073,396

TOTAL

$20,220,513

$32,818,706

$34,664,965

$46,192,223

(1) Government grants for Mactung were claimed from the United States Department of War DPA Title III, while grants for PNCII were claimed under CMIF from NRCan (see Note 4). Amounts for Macpass were claimed from Supercluster (see Note 4). Grants for Gayna were claimed from the Government of Northwest Territories' Mining Incentive Program.

Macpass Project, Yukon, Canada

The Macpass property comprises multiple claim blocks that were acquired and consolidated over several years by Fireweed into the current Macpass Project. All claim blocks have a 100% ownership interest held by the Company, while certain claims are subject to net smelter return ("NSR") royalties held by third parties ranging from 0.25% to 3%. Certain NSRs are subject to buyback provisions of up to $5,250,000, notably the Jason claims which are subject to a 3% NSR royalty which can be bought out by Fireweed at any time for $5,250,000.

Certain claims are also subject to NSR royalties in which the royalty holders are entitled to contingent payments of up to $750,000 or equivalent in Fireweed shares at the Company's option, upon receiving a resource calculation of 2.0 million tonnes of indicated (or better) resource on the attached claim.

On January 15, 2025, Fireweed acquired a 100% interest in various claims comprising the Harvest claims, acquired from Strategic Metals Limited ("Strategic Metals"). Strategic Metals retained an NSR royalty of 0.5% on base metals and silver, and 2% on gold from future production at the Harvest claims. Fireweed has the right to purchase one-half of these NSR royalties for $1,000,000. As consideration for the claims, the Company paid

$150,000 and issued 147,888 common shares with a corresponding value of $210,000 (Note 12).

  1. Exploration and Evaluation Assets and Expenses (cont'd) Mactung Project, Yukon/NWT, Canada

    On May 3, 2023, the Company and the Government of the Northwest Territories ("GNWT") finalized an assignment and assumption agreement (the "Agreement") for the purchase of Mactung.

    Summary of Mactung Acquisition Terms

    Under the terms of the agreement, Fireweed purchased Mactung for $5,000,000 plus a commitment to make additional payments totaling $10,000,000, staged as follows:

    1. $1,500,000 upon execution of the binding letter of intent (paid);

    2. $3,500,000 within 18 months upon finalization of the definitive agreement (paid);

    3. $5,000,000 upon Fireweed announcing its intention to construct a mine on either Mactung or any portion of the mineral property interests controlled by Fireweed in the Yukon, commonly known as Macpass (not yet due); and

    4. $5,000,000 upon Fireweed announcing its intention to construct a mine on Mactung (not yet due). Contingent payments related to performance milestones were not included in the purchase price.

      On May 23, 2023, ownership of Mactung was transferred to the Company and is considered the acquisition date for accounting purposes. All expenses incurred on Mactung prior to May 23, 2023, were recorded as property investigation costs.

      Mactung carries an existing NSR royalty of 4% on all production from Mactung, held by a third party, 2% of which can be purchased by Fireweed at any time for $2,500,000.

      PNCII Project

      On August 26, 2025, the Company signed a Contribution Agreement with NRCan to support planning for infrastructure improvements in the existing North Canol highway corridor in the Yukon, the key overland access route to Fireweed's critical mineral projects at Macmillan Pass near the Yukon and Northwest Territories border. The agreement provides up to $12.9M of funding for Fireweed to advance planning for regional road and transmission line infrastructure improvements proposed as the PNCII project.

      As part of this agreement signed with NRCan, Fireweed will lead preliminary road and transmission line engineering designs within the existing road right-of-way, prepare and submit required environmental and socioeconomic assessments and work toward multi-party agreements with federal, territorial, and Indigenous governments that enable the following future improvements:

      • Upgrades to approximately 250 kilometres of existing roads from Ross River to Fireweed's Macpass and Mactung Projects;

      • Upgrades to an existing transmission line from 25 kV to 138 kV between Faro and Ross River; and

      • Construction of a new 138 kV transmission line from Ross River to Macmillan Pass.

        The Company is actively progressing the PNCII Project via various engineering and environmental studies, as well as discussions with the requisite permitting authorities. The Company is also engaged in discussions with various stakeholders and rights-holders of the PNCII project.

  2. Equipment and Right-of-Use Assets

    Site Infrastructure

    Exploration Equipment

    Other Equipment

    ROU Camp Equipment

    ROU other

    Total

    Cost

    As at December 31, 2024

    $404,204

    $1,451,083

    $188,603

    $294,243

    $772,168

    $3,110,301

    Additions

    760,621

    -

    158,437

    -

    -

    919,058

    As at December 31, 2025

    1,164,825

    1,451,083

    347,040

    294,243

    772,168

    4,029,359

    Additions

    403,626

    65,509

    -

    -

    -

    469,135

    As at September 30, 2026

    $1,568,451

    $1,516,592

    $347,040

    $294,243

    $772,168

    $4,498,494

    Accumulated Depreciation

    As at December 31, 2024

    (20,210)

    (355,872)

    (116,333)

    (76,468)

    (675,647)

    (1,244,530)

    Depreciation expense

    (139,162)

    (203,156)

    (39,070)

    (43,695)

    (96,521)

    (521,604)

    As at December 31, 2025

    (159,372)

    (559,028)

    (155,403)

    (120,163)

    (772,168)

    (1,766,134)

    Depreciation expense

    (156,298)

    (128,322)

    (40,788)

    (32,772)

    -

    (358,180)

    As at September 30, 2026

    (315,670)

    (687,350)

    (196,191)

    (152,935)

    (772,168)

    (2,124,314)

    Net book value

    As at December 31, 2025

    1,005,453

    892,055

    191,637

    174,080

    -

    2,263,225

    As at September 30, 2026

    $1,252,781

    $829,242

    $150,849

    $141,308

    $-

    $2,374,180

  3. Accounts Payable and Accrued Liabilities

    A summary of the Company's accounts payable and accrued liabilities is as follows:

    September 30, 2026

    December 31, 2025

    Trade payables

    $7,730,945

    $2,736,067

    Payable to related parties (Note 13)

    -

    632,100

    Total accounts payable and accrued liabilities

    $7,730,945

    $3,368,167

  4. Lease Liability

On April 15, 2023, the Company entered into a camp equipment lease agreement with a 60-month term and monthly payments of $42,469 for the first 24 months and $6,480 for the remaining 36 months. The lease consisted of two separate lease components, with the first being durable camp equipment with a life of 60 months and the second being other camp assets with an expected life of 24 months. The other camp assets had a purchase option of $1 at the conclusion of the 24-month lease period (exercised) and the durable camp equipment has a purchase option of $75,765 at the conclusion of the 60-month lease period.

At the date of recognition, the lease liabilities were measured at the present value of the lease payments that were not paid at that date. The lease payments are discounted using an annual interest rate of 12% respectively. The continuity of the lease liabilities is presented in the table below:

September 30, 2026

December 31, 2025

Balance, beginning of year

$152,677

$314,275

Lease payments

(58,324)

(185,734)

Interest expense

11,915

24,136

Balance, end of period

$106,268

$152,677

Less: current portion of lease liability

(68,711)

(62,825)

Non-current portion of lease liability

$37,557

$89,852

  1. Lease Liability (Cont'd)

    The remaining minimum future lease payments, excluding estimated operating costs, for the term of the lease including assumed renewal periods are as follows:

    September 30, 2026

    December 31, 2025

    Less than 1 year

    $77,766

    $77,766

    1 to 3 years

    38,883

    97,207

    Total minimum lease payments

    $116,649

    $174,973

    Less imputed interest

    (10,381)

    (22,296)

    Total lease obligation

    $106,268

    $152,677

    Current portion of lease obligation

    (68,711)

    (62,825)

    Non-current portion of lease liability

    $37,557

    $89,852

  2. Flow-Through Premium Liability

    Flow-through share premium liabilities include the liability portion of the flow-through shares issued. The following is a continuity schedule of the liability portion of the flow-through shares issuances:

    September 30, 2026

    December 31, 2025

    Balance, beginning of year

    $3,978,555

    $1,289,446

    Liability incurred on flow-through shares issued

    -

    15,715,920

    Flow-through issuance costs

    -

    (953,280)

    Settlement of flow-through liability on incurred expenditures

    (3,978,555)

    (12,073,531)

    Balance, end of period

    $-

    $3,978,555

    During the year ended December 31, 2025, the Company incurred flow-through expenditures of $37,267,642. Therefore, $12,803,773 of flow-through premium and $730,242 of flow-through related share issuance costs were recognized on the statement of loss and comprehensive loss, resulting in a $3,978,555 flow-through liability balance at December 31, 2025.

    During the nine months ended September 30, 2026, the Company fully incurred its flow-through expenditures of $12,405,837. Therefore, $4,238,209 of flow-through premium and $259,654 of flow-through related share issuance costs were recognized on the statement of loss and comprehensive loss, resulting in a $nil flow-through liability balance at September 30, 2026.

  3. Rehabilitation Provision

    The Company has estimated the present value of future rehabilitation costs required to remediate the Macpass, Mactung, and Gayna Projects based on their current state.

    Although the ultimate amount of the rehabilitation liability is uncertain, the best estimate of these obligations is based on information currently available. The estimate is based on the expected cost of rehabilitation activities including dismantling, rehabilitating and removing camp facilities, roads, bridges, and mobile equipment.

    The total amount of estimated undiscounted cash flow required to settle the Company's estimated obligations as at September 30, 2026 was $1,539,326 (December 31, 2025 - $1,624,326). The calculation of present value of estimated future cash flows assumed a discount rate of 3.86% and an inflation rate of 2.00%. Rehabilitation costs are estimated to be settled during 2028 through 2040.

    September 30, 2026

    December 31, 2025

    Balance, beginning of year

    $1,406,331

    $844,232

    Reclamation activity

    (43,181)

    -

    Change in estimate

    (148,488)

    534,155

    Accretion

    40,713

    27,944

    Balance, end of period

    $1,255,375

    $1,406,331

  4. Capital Stock and Reserves

The authorized capital stock of the Company consists of an unlimited number of common shares without nominal or par value. As at September 30, 2026, the Company had 227,083,299 (December 31, 2025 -210,875,392) common shares issued and outstanding.

Transactions during the nine months ended September 30, 2026

On April 2, 2026, the Company closed a private placement financing for gross proceeds of $61,463,305. The financing consisted of 14,704,140 common shares of the Company at a price of $4.18 per share.

During the nine months ended September 30, 2026, the Company issued 1,503,767 common shares pursuant to the exercise of stock options for proceeds of $1,389,620. The Company re-allocated $784,100 in option value from option reserve to capital stock.

Transactions during the nine months ended September 30, 2025

On June 25, 2025, the Company closed a private placement financing for gross proceeds of $5,624,033. The financing consisted of 3,124,463 common shares of the Company at a price of $1.80 per share.

On May 28, 2025, the Company closed a private placement financing for gross proceeds of $54,378,727. The financing consisted of 4,653,337 common shares of the Company at a price of $1.80 per share, 4,281,000 non-critical mineral flow-through common shares sold to charitable purchasers at a price of $2.57 per share, and 12,545,000 critical mineral flow-through common shares sold to charitable purchasers at a price of $2.79 per share. The Company recorded a flow-through premium of $15,715,920 in connection with the private placement. The Company incurred total share issuances costs of $2,902,470 of which $953,280 was allocated to the flow-through premium.

On January 15, 2025, the Company issued 147,888 common shares of the Company at a price of $1.42 per share with a fair value of $210,000 for the acquisition of various claims from Strategic Metals (Note 6).

During the nine months ended September 30, 2025, the Company issued 3,168,200 common shares pursuant to the exercise of stock options for proceeds of $2,444,409, $260,835 of which was received on October 1, 2025. The Company re-allocated $1,370,920 in option value from option reserve to capital stock.

12. Capital Stock and Reserves (cont'd)

During the nine months ended September 30, 2025, the Company issued 600,000 common shares and recognized share-based compensation expense of $60,000 pursuant to the exercise of performance shares (Note 17).

Stock options

The Company has in place a stock option plan ("the Plan") whereby it can grant options to directors, officers, employees and consultants of the Company. The maximum number of shares that may be reserved for issuance under the Plan is limited to 10% of the issued common shares of the Company at any time. Options are exercisable up to a maximum of ten (10) years. The vesting period for all options is at the discretion of the Board of Directors. The exercise price will be set by at the time of grant and cannot be less than the discounted market price of the Company's common shares at the time of grant.

The following is a summary of the Company's stock option activity:

Number of Options

Weighted Average

Exercise Price

Balance, December 31, 2024

12,133,000

$0.94

Granted

3,938,475

1.58

Exercised

(4,224,200)

0.81

Expired

(288,000)

0.58

Balance, December 31, 2025

11,559,275

1.21

Granted

3,701,500

3.14

Exercised

(1,503,767)

0.92

Forfeited

(63,600)

3.14

Balance, September 30, 2026

13,693,408

$1.76

During the three and nine months ended September 30, 2026, the Company recorded share-based compensation expense of $1,135,265 and $3,453,002, respectively (2025 - $769,137 and $2,389,437). Of the total share-based compensation expense recorded during the three and nine months ended September 30, 2026, $1,135,265 and $3,453,002 relates to the vesting of previously granted options using the Black-Scholes option pricing model, respectively (2025 - $709,137 and $2,329,437), and $nil and $nil relates to the issuance of performance shares, respectively (2025 - $60,000 and $60,000) (see Note 17).

  1. Capital Stock and Reserves (cont'd)

    As at September 30, 2026, the Company had outstanding stock options exercisable as follows:

    Expiry date (mm/dd/yyyy)

    Number of Options Outstanding

    Number of Options Exercisable

    Weighted Average Remaining life in Years

    Weighted Average Exercise Price

    07/07/2026(1)

    255,000

    255,000

    0.00

    0.80

    09/02/2027

    830,000

    830,000

    0.92

    0.55

    09/21/2027

    190,000

    190,000

    0.97

    0.59

    02/27/2028

    112,000

    112,000

    1.41

    0.85

    06/20/2028

    1,437,700

    1,437,700

    1.72

    1.01

    07/05/2028

    35,000

    35,000

    1.76

    1.11

    08/24/2028

    400,000

    400,000

    1.90

    1.70

    09/12/2028

    56,000

    56,000

    1.95

    1.42

    06/25/2029

    2,856,000

    2,186,000

    2.74

    1.18

    01/17/2030

    350,000

    210,000

    3.30

    1.42

    01/30/2030

    2,540,333

    810,340

    3.33

    1.48

    02/27/2030

    145,475

    48,492

    3.41

    1.63

    04/24/2030

    798,000

    266,001

    3.56

    1.85

    09/25/2030

    50,000

    16,667

    3.99

    2.98

    01/22/2031

    3,610,000

    -

    4.31

    3.14

    09/08/2031

    27,900

    -

    4.94

    3.59

    13,693,408

    6,853,200

    3.01

    $1.76

    (1) As allowed under the Company's Stock Option Plan, the life of these options has been extended. They are expected to expire or be exercised prior to December 31, 2026.

    The weighted average fair value of stock options granted during the nine months ended September 30, 2026 of $1.52 (year ended December 31, 2025 - $0.88) was estimated using the Black-Scholes option pricing model with the following weighted average assumptions:

    September 30, 2026

    December 31, 2025

    Stock price

    $3.10

    $1.57

    Exercise price

    $3.14

    $1.58

    Risk-free interest rate

    3.03%

    2.80%

    Expected life

    4.57 years

    5.0 years

    Expected volatility

    56.59%

    64.95%

    Expected dividends

    Nil

    Nil

    Expected volatility is based on the Company's historical volatility.

  2. Related Party Transactions

    Related party transactions mainly include management salaries and fees, director and committee fees, as well as share-based compensation. The related parties are represented by the key management personnel, which include those persons having authority and responsibility for planning, directing and controlling the activities of the Company as a whole. The Company has determined that key management personnel consist of executive and non-executive members of the Company's Board of Directors and certain corporate officers. Related parties also include companies controlled by officers and/or directors.

    The remuneration to directors and key management personnel during the three and nine months ended September 30, 2026 and 2025 was as follows:

    Three months ended Nine months ended

    September 30, September 30,

    Nature of the transaction

    2026

    2025

    2026

    2025

    Director and committee fees

    $95,000

    $79,166

    $285,846

    $307,639

    Management salaries and fees

    159,918

    186,250

    518,538

    554,022

    Management salaries and fees

    related to exploration and evaluation

    80,407

    55,000

    218,424

    190,084

    Share-based compensation

    535,601

    401,047

    1,665,365

    957,694

    Total remuneration to

    key management personnel

    $807,926

    $721,463

    $2,688,173

    $2,009,439

    During the three and nine months ended September 30, 2026, the Company paid $nil and $nil (2025 - $nil and

    $63,248) in fees for key management services rendered under a Services Agreement with Faraday Copper Corp ("Faraday"). Fees paid are included in management salaries and consulting fees on the consolidated interim statements of loss and comprehensive loss. The Company and Faraday ceased to be related parties effective February 27, 2025.

    The following amounts were owed to key management personnel. These payables are unsecured, non-interest bearing and are expected to be repaid under normal trade terms.

    September 30, 2026

    December 31, 2025

    Management salaries and fees

    $ -

    $ 515,100

    Management salaries and fees

    related to exploration and evaluation

    -

    117,000

    $ -

    $ 632,100

  3. Segmented Information

    The Company operates in one reportable segment, being the acquisition and exploration of mineral projects. All of the Company's operations are within the mineral exploration sector in Canada.

  4. Capital Management

    The Company manages its capital structure and makes adjustments to it, based on the funds available to the Company, in order to support the acquisition and exploration of exploration and evaluation assets. In the management of capital, the Company includes components of shareholders' equity. The Board of Directors does not establish quantitative return on capital criteria for management but rather relies on the expertise of the Company's management to sustain future development of the business. The properties in which the Company currently has an interest are in the exploration stage and as such the Company is dependent on external financing to fund activities. In order to carry out planned exploration and pay for administrative costs, the Company will spend its existing working capital and raise additional funds as needed. The Company may continue to assess new properties and seek to acquire an interest in additional properties if it feels there is sufficient geologic or economic potential and if it has or feels it can raise adequate financial resources to do so. The Company is not subject to any externally imposed capital requirements and there were no changes to management's approach to capital management during the nine months ended September 30, 2026.

  5. Financial Instruments and Risk Management

The Company has classified its financial instruments as follows:

Fair Value

Financial instruments measured at fair value are classified into one of three levels in the fair value hierarchy according to the relative reliability of the inputs used to estimate the fair values. The three levels of the fair value hierarchy are:

Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities;

Level 2 - Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and

Level 3 - Inputs that are not based on observable market data.

The fair value of the Company's cash and cash equivalents, receivables, reclamation and permitting bonds, and accounts payable and accrued liabilities, approximate carrying value, which is the amount recorded on the statements of financial position.

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

Credit risk

Credit risk is the risk of an unexpected loss if a third party to a financial instrument fails to meet its contractual obligations.

The financial instruments that potentially subject the Company to a significant concentration of credit risk consist of cash and cash equivalents. The Company mitigates its exposure to credit loss associated with cash and cash equivalents by placing its cash and cash equivalents in major financial institutions.

  1. Financial Instruments and Risk Management (cont'd)

    Liquidity risk

    The Company's approach to managing liquidity risk is to ensure that it will have sufficient liquidity to meet liabilities when due. As at September 30, 2026, the Company had a cash balance of $47,510,119 to settle current liabilities of $7,730,945. The Company believes it has sufficient funds to meet its current liabilities as they become due.

    The Company is dependent on obtaining regular financings in order to continue as a going concern. Despite previous success in acquiring these financings, there is no guarantee of obtaining future financings. Additionally, the Company will fund portions of its planned work programs with funding provided by the United States of America's DPA Title III and the funding from the Government of Canada through the Critical Minerals Infrastructure Fund. There is no assurance that funds as indicated in the agreements will be received by the Company as planned.

    Interest rate risk

    The interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. As at September 30, 2026 the Company is not exposed to significant interest rate risk.

    Price risk

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

    Foreign currency risk

    Foreign currency risk is the risk that the fair value of the Company's assets and liabilities will fluctuate due to changes in foreign exchange rates. The Company is exposed to foreign currency risk to the extent that monetary assets and liabilities held by the Company are not denominated in its functional currency. The Company does not manage currency risk through hedging or other currency management tools. As of September 30, 2026, the Company holds US$617,248 (December 31, 2025 - US$7,284,099) in cash. As at September 30, 2026, a 5% change in the US dollar against the Canadian dollar would result in a $43,788 impact on the net loss to the Company.

  2. Commitments

    On December 19, 2016, the Company granted but did not issue 1,000,000 performance shares to each of four founders/directors for a total of 4,000,000 common shares in recognition of services to date and as incentive for continuing services in advancing the Company's projects. Each founder/director was eligible to receive, upon request and confirmation, the following performance shares upon achievement of the following milestones:

    Number of shares to be issued

    Milestone

    300,000

    Preparation of a positive preliminary economic assessment of the Tom and Jason zinc-lead-silver deposits (or any part of this property thereof).

    300,000

    Increasing the mineral resources contained within the Tom and Jason property by at least 50% over the current stated mineral resources as stated in the 2007 Technical Report by D. Rennie (either by additional tonnage or increased total zinc+lead+silver

    content at similar or higher grade).

    Balance(1)

    Preparation of a positive Pre-Feasibility Study of the Tom and Jason deposits (or any part thereof).

    Balance(1)

    The effective disposition of greater than 50% of the Tom and Jason deposits or of the Company, whether by way of sale, business combination, joint venture or other similar form of transaction, demonstrating a value of at least $10,000,000.

    1. Balance of the 1,000,000 performance shares which have not been previously issued will be issued upon the achievement of either one or the other of these two milestones.

Under the terms of the performance shares agreement above, during the nine months ended September 30, 2026, the Company issued no common shares to former directors of the Company (year ended December 31, 2025 - 600,000). During the three and nine months ended September 30, 2026, share-based compensation expense of $nil and $nil (2025 - $60,000 and $60,000) was recorded upon the issuance of the common shares.

As at September 30, 2026, under the performance shares agreement, a total of 2,100,000 common shares have been issued, 300,000 common shares are issuable upon request from the founder/director, 800,000 common shares will be issuable upon the achievement of either one of the final two milestones and 800,000 performance shares have been canceled or expired.

As at September 30, 2026, the Company has a comprehensive Exploration and Collaboration Agreement with the Ross River Dena Council relating to Fireweed's Mactung and Macpass critical mineral projects, located within the Ross River Area of the Kaska Nation Traditional Territory in the Yukon. The Company is required to make annual and other payments as determined by the agreement.

As of September 30, 2026, the Company has a management services agreement (the "Agreement") with a management services company for the use of certain shared office facilities and related services. As part of the terms of the Agreement, the Company is required to pay a basic fee of $35,100 per month, plus applicable taxes. The Agreement expires on April 30, 2029. The Company is required to make a one-time termination payment as determined by the Agreement and the management services company, if the Company were to terminate the agreement prior to its expiry.

Fireweed Metals Corp. on 6ix

Story so far

Earlier from Fireweed Metals

All Fireweed Metals news releases