Northisle Copper and Gold Inc. Condensed Interim Consolidated Financial Statements For the three and six months ended June 30, 2026 (Unaudited)
(Canadian dollars except where noted)
(Unaudited)
(Expressed in Canadian dollars)
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITIONASSETS | Note | June 30, 2026 $ | December 31, 2025 $ |
Cash and cash equivalents | 3 | 125,805,187 | 32,504,353 |
Mineral property exploration tax credit | 204,863 | 204,863 | |
Other assets | 4 | 2,039,370 | 993,355 |
CURRENT ASSETS | 128,049,420 | 33,702,571 | |
Deposits | 5 | 262,376 | 232,175 |
Equipment | 6 | 328,097 | 297,970 |
Right of use asset | 7 | 637,046 | 420,662 |
Mineral property interests | 8 | 10,016,000 | 10,016,000 |
ASSETS | 139,292,939 | 44,669,378 | |
LIABILITIES | |||
Accounts payable and accrued liabilities | 3,466,994 | 2,390,538 | |
Flow-through premium liability | 9 | 657,735 | 2,476,497 |
Current portion of lease liability | 10 | 314,253 | 251,422 |
CURRENT LIABILITIES | 4,438,982 | 5,118,457 | |
Non-current portion of lease liability | 10 | 348,260 | 183,066 |
LIABILITIES | 4,787,242 | 5,301,523 | |
SHAREHOLDERS' EQUITY | |||
Share capital | 11 | 199,744,410 | 89,610,840 |
Contributed surplus | 12 | 4,957,287 | 4,809,229 |
Deficit | (70,196,000) | (55,052,214) | |
SHAREHOLDERS' EQUITY | 134,505,697 | 39,367,855 | |
LIABILITIES AND SHAREHOLDERS' EQUITY | 139,292,939 | 44,669,378 | |
Nature of operations 1
Approved by the Audit CommitteeHume Kyle (signed) Director Sam Lee (signed) CEO and Director
(Unaudited)
(Expressed in Canadian dollars)
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF LOSS AND COMPREHENSIVE LOSSThree Months Ended June 30
Six Months Ended June 30
2026 | 2025 | 2026 | 2025 | ||
Note | $ | $ | $ | $ | |
Mineral property expenditures | 8b | 8,039,179 | 2,500,907 | 13,753,012 | 3,121,068 |
Filing and regulatory fees | 114,369 | 29,742 | 211,520 | 50,852 | |
Office and administration | 113,146 | 96,282 | 290,267 | 128,302 | |
Professional fees | 612,679 | 68,317 | 828,871 | 111,164 | |
Rent and utilities | 91,905 | 33,457 | 154,330 | 47,771 | |
Share-based payments | 12 | 441,771 | 511,313 | 693,787 | 651,686 |
Shareholder communication and travel | 423,905 | 184,456 | 716,039 | 350,118 | |
Wages and benefits | 13 | 668,621 | 317,523 | 1,436,931 | 548,032 |
OPERATING EXPENSES | 10,505,575 | 3,741,997 | 18,084,757 | 5,008,993 | |
Foreign exchange loss | 360 | 496 | 8,220 | 479 | |
Interest income | (729,583) | (32,728) | (1,130,429) | (95,381) | |
Flow-through premium recovery | 9 | (733,833) | (817,054) | (1,818,762) | (954,384) |
LOSS AND COMPREHENSIVE LOSS | 9,042,519 | 2,892,711 | 15,143,786 | 3,959,707 | |
Basic and diluted loss per share | 0.03 | 0.01 | 0.05 | 0.02 | |
Weighted average number of common shares outstanding | 332,242,780 | 257,954,638 | 318,619,498 | 257,586,747 | |
(Unaudited)
(Expressed in Canadian dollars)
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWSFor the six months ended June 30, | 2026 | 2025 | |
Note | |||
Cash flows provided by (used in) | $ | $ | |
OPERATING ACTIVITIES | |||
Loss and comprehensive loss | (15,143,786) | (3,959,707) | |
Items not affecting cash | |||
Interest on lease obligation | 20,022 | 7,252 | |
Amortization | 132,713 | 24,468 | |
Interest income | (1,130,429) | (95,381) | |
Flow-through premium recovery | 9 | (1,818,762) | (954,384) |
Share-based compensation | 12 | 693,787 | 651,686 |
(2,102,669) | (366,359) | ||
Non-cash working capital items | |||
Change in other assets | (176,382) | (131,017) | |
Change in accounts payable and accrued liabilities | 1,076,456 | 224,720 | |
900,074 | 93,703 | ||
CASH USED IN OPERATING ACTIVITIES | (16,346,381) | (4,232,363) | |
INVESTING ACTIVITIES | |||
Purchase of equipment | 6 | (45,510) | - |
Deposits paid | 5 | (30,201) | - |
Interest received (paid) | 260,796 | (14,101) | |
CASH PROVIDED FROM (USED IN) INVESTING ACTIVITIES | 185,085 | (14,101) | |
FINANCING ACTIVITIES | |||
Gross Proceeds from Private placement and public offering | 11 | 115,003,300 | 172,500 |
Issuance costs | 11 | (5,695,452) | (1,863) |
Proceeds from exercise of stock options | 12 | 279,993 | 33,953 |
Principal repayments related to lease payments | 10 | (125,711) | (29,711) |
CASH PROVIDED FROM FINANCING ACTIVITIES | 109,462,130 | 174,879 | |
CHANGE IN CASH AND CASH EQUIVALENTS | 93,300,834 | (4,071,585) | |
Cash and Cash Equivalents - Beginning | 32,504,353 | 9,476,401 | |
CASH AND CASH EQUIVALENTS - ENDING | 125,805,187 | 5,404,816 | |
(Unaudited)
(Expressed in Canadian dollars)
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITYNote | Number of Shares | Share Capital $ | Contributed Surplus $ | Deficit $ | Shareholders' Equity $ | |
DECEMBER 31, 2024 | 257,214,767 | 54,143,843 | 4,261,307 | (41,568,555) | 16,836,595 | |
Private placement | 250,000 | 172,500 | - | - | 172,500 | |
Private placement issuance costs Exercise of stock options and restricted share units | 12 | - 631,201 | (1,863) 227,062 | - (193,109) | - - | (1,863) 33,953 |
Share-based payments | 12 | - | - | 651,686 | - | 651,686 |
Loss and comprehensive loss | - | - | - | (3,959,707) | (3,959,707) | |
JUNE 30, 2025 | 258,095,968 | 54,541,542 | 4,719,884 | (45,528,262) | 13,733,164 | |
DECEMBER 31, 2025 | 293,729,987 | 89,610,840 | 4,809,229 | (55,052,214) | 39,367,855 | |
Private placement and public offering | 11 | 37,706,000 | 115,003,300 | - | - | 115,003,300 |
Share issuance costs | 11 | - | (5,695,452) | - | - | (5,695,452) |
Exercise of stock options, restricted share units and deferred share units | 12 | 1,531,364 | 825,722 | (545,729) | - | 279,993 |
Share-based payments | 12 | - | - | 693,787 | - | 693,787 |
Loss and comprehensive loss | - | - | - | (15,143,786) | (15,143,786) | |
JUNE 30, 2026 | 332,967,351 | 199,744,410 | 4,957,287 | (70,196,000) | 134,505,697 |
(Unaudited)
(Expressed in Canadian dollars)
-
NATURE OF OPERATIONS
Northisle Copper and Gold Inc. together with its subsidiary, North Island Mining Corp. (collectively, "Northisle" or the "Company") is a Canadian exploration stage company which is focused on the exploration and development of its North Island Project on Vancouver Island.
The Company is incorporated in British Columbia, Canada. Its head office is located at 520 - 1050 West Pender Street, Vancouver, British Columbia.
The nature of the Company's operations requires significant expenditures for the acquisition, exploration, and evaluation of mineral properties. To date, the Company has not generated any revenue from mining operations and is considered to be in the exploration stage. The Company's operations have been primarily funded from equity financings. The Company will continue to require additional funding to maintain its ongoing exploration and evaluation programs, property maintenance payments, and operations.
-
BASIS OF PRESENTATION
-
Compliance with International Financial Reporting Standards
These condensed interim consolidated financial statements have been prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board ("IFRS Accounting Standards"), as applicable to the preparation of interim financial statements including International Accounting Standard ("IAS") 34, Interim Financial Reporting. Accordingly, they do not include all the information and notes to the consolidated financial statements required by IFRS Accounting Standards for annual financial statements and should be read in conjunction with the Company's most recent audited consolidated financial statements for the year ended December 31, 2025.
These condensed interim financial statements were approved for issue by the Company's Board of Directors on August 19, 2026.
-
IFRS Pronouncements Adopted
Effective January 1, 2026, the Company adopted amendments to IFRS 9, Financial Instruments and IFRS 7, Financial Instruments: Disclosures related to the classification and measurement of financial instruments.
The adoption of these amendments did not have a material impact on the Company's condensed interim consolidated financial statements.
(Unaudited)
(Expressed in Canadian dollars)
Not yet adoptedIFRS 18 - Presentation and Disclosure in Financial Statements
In April 2024, the IASB issued IFRS 18, Presentation and Disclosure of Financial Statements (IFRS 18), which replaces IAS 1, Presentation of Financial Statements. IFRS 18 introduces a specified structure for the income statement by requiring income and expenses to be presented into the three defined categories of operating, investing and financing, and by specifying certain defined totals and subtotals. Where company-specific measures related to the income statement are provided, IFRS 18 requires companies to disclose explanations around these measures, which are referred to as management-defined performance measures. IFRS 18 also provides additional guidance on principles of aggregation and disaggregation which apply to the primary financial statements and the notes. IFRS 18 will not affect the recognition and measurement of items in the financial statements, nor will it affect which items are classified in other comprehensive income and how these items are classified. The standard is effective for reporting periods beginning on or after January 1, 2027, including for interim financial statements. Retrospective application is required, and early application is permitted. Management is currently assessing the effect of this new standard on our financial statements.
As of June 30, 2026, there are no other IFRS or IFRIC interpretations with future effective dates that are expected to have a material impact on the Company.
-
Critical accounting judgments, estimates and assumptions
The preparation of these consolidated financial statements required management to make estimates, judgments and assumptions that affect the reported amounts and other disclosures in these consolidated financial statements. Estimates and the underlying assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of making the judgments about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions and conditions.
Estimates and the underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and further periods if the review affects both current and future periods.
Critical estimates are estimates and assumptions made by management that may result in material adjustments to the carrying amount of assets and liabilities within the next financial year. Critical estimates used in the preparation of these consolidated financial statements include, among others, the impairment of carrying values of equipment and mineral property interests, and the determination of realizable amounts of deferred tax assets and liabilities.
Critical accounting judgments are judgments about the application of accounting policies that have been identified as being complex or involving subjective judgments or assessments. Critical accounting judgments include the expected economic lives of equipment and the identification of potential indicators of impairment for exploration and evaluation assets.
At each reporting period, management applies judgment in assessing whether there are any indicators of impairment relating to mineral property interests. If any such indicator exists, then an impairment test is performed by management. Indicators of impairment may include (i) the period during which the entity has the right to explore in the specific area has expired during the year or will expire in the
(Unaudited)
(Expressed in Canadian dollars)
near future; (ii) substantive expenditure on further exploration for and evaluation of mineral resources in the specific area is neither budgeted nor planned; (iii) sufficient data exists to support that extracting the resources will not be technically feasible or commercially viable; and (iv) facts and circumstances suggest that the carrying amount exceeds the recoverable amount. As at June 30, 2026, management identified no impairment indicators and consequently, impairment testing was not required.
- Consolidation
-
Compliance with International Financial Reporting Standards
These consolidated financial statements include the accounts of the Company and its 100% controlled subsidiary, North Island Mining Corp. (collectively, the "Company"). Control exists when the Company has the power, directly or indirectly, to govern the financial and operating policies of an entity so as to obtain benefits from its activities. All significant inter-company transactions and balances have been eliminated upon consolidation.
3. CASH AND CASH EQUIVALENTS | ||
June 30, 2026 | December 31, 2025 | |
Cash held in bank accounts | 3,709,231 | 3,744,853 |
Cash equivalents | 122,095,956 | 28,759,500 |
125,805,187 | 32,504,353 | |
Cash equivalents were held in cashable guaranteed investment certificates with the interest rate of 2.55%, 2.54%, and 2.85%
-
OTHER ASSETS
June 30, 2026 December 31, 2025
Prepaid expenses 721,987 538,630
GST receivable 295,506 302,481
Interest receivable 1,021,877 152,244
2,039,370 993,355 -
DEPOSITS
June 30, 2026 December 31, 2025
Reclamation deposits 232,175 232,175
Security deposit on lease 30,201 -
262,376 232,175(Unaudited)
(Expressed in Canadian dollars)
The Company entered into a new lease agreement for its head office premises located in Vancouver. In connection with the execution of the lease agreement, the Company paid a security deposit of $30,201, which has been recognized as a deposit (Note 7).
-
EQUIPMENT
Cost
Accumulated Depreciation
Carrying Amount
DECEMBER 31, 2025
489,811
(191,842)
297,970
Additions
45,510
(15,383)
30,127
JUNE 30, 2026
535,321
(207,224)
328,097
-
RIGHT-OF-USE ASSET
The Company leases vehicles under a lease agreement for three pickup trucks with total monthly payments of $4,952 for the 48-month term. which expires on May 15, 2028. The leased vehicles have been recorded as a Right-of-Use Asset and are amortized over the life of the lease (See Note 10).
The Company leases a site office located at Port Hardy. The lease has a non-cancellable term of two years commencing on October 1, 2025, with monthly rental payments of $16,000 for the 24-month term.
The Company entered into a lease agreement for its head office located at 520 - 1050 West Pender Street, Vancouver, British Columbia, comprising approximately 3,351 rentable square feet. The lease commenced on June 22, 2026 and expires on August 31, 2031. The lease includes fixed payments that escalate annually and provides for rent-free periods from June 22, 2026 to August 31, 2026, and during October 2026, October 2027 and October 2028.
Operating costs, property taxes and other variable occupancy costs are excluded from the measurement of the lease liability as they do not constitute lease payments under IFRS 16 and are recognized in profit or loss as incurred. Based on the lease agreement, annual base rent ranges from $25.00 to $29.00 per rentable square foot over the lease term.
Right-of-use Asset
Cost
Accumulated Depreciation
Carrying Amount
DECEMBER 31, 2024
195,742
(32,624)
163,118
Additions
350,262
(92,718)
257,543
DECEMBER 31, 2025
546,004
(125,342)
420,662
Additions
333,714
(117,330)
216,384
JUNE 30, 2026
879,718
(242,672)
637,046
(Unaudited)
(Expressed in Canadian dollars)
-
MINERAL PROPERTY INTERESTS
-
Mineral property costs
North Island Property
$
December 31, 2024 and 2025 10,016,000
Changes during the period -
JUNE 30, 2026 10,016,000The North Island Copper Gold Project (the "Project") consists of a contiguous block of mineral claims located on northern Vancouver Island in British Columbia, Canada. The claims include the Hushamu, Red Dog, Northwest Expo and West Goodspeed copper gold porphyry deposits, as well as numerous additional identified porphyry exploration targets and occurrences.
Certain claims (historically known as the Expo claims) are subject to a 10% net profits interest royalty currently held by Royal Gold, Inc. Should a production decision be made on the Expo claims, the Company is required to make a cash payment of $1,000,000 to Sirit Inc., or its successors, within 60 days of the production decision.
Certain other claims underlying the Project are known as the Apple Bay claims. Should a production decision be made regarding the Apple Bay claims, the Company is required to pay $800,000 in cash or in shares to Electra Gold Ltd., or its successors ("Electra"). The payment method is at the election of the Company. Electra maintains a limited right to explore the Apple Bay claims for non-metallic minerals subject to certain conditions including approval by Northisle.
Claims underlying the Red Dog and a portion of the West Goodspeed deposit are subject to a combined 3% net smelter return royalty, of which up to 2% can be repurchased at the option of the Company at any time for a cash payment of US$1,000,000 for each 1% repurchased.
-
Mineral Property Expenditures
2026
2025
2026
$
$
$
Amortization of equipment
63,708
12,234
127,416
Community engagement
912,217
51,114
1,217,112
Engineering
2,452,539
129,925
3,745,204
Exploration and camp support
2,898,736
2,203,310
6,652,926
Environmental and permitting
825,107
24,472
924,613
Salary and wages
886,872
79,852
1,085,741
TOTAL
8,039,179
2,500,907
13,753,012
3,121,068
Three Months Ended June 30
Six Months Ended June 30
2025
$
24,468
94,170
276,324
2,512,981
57,106
156,019
Certain comparative amounts for 2025 have been reclassified to conform to the current year's presentation. The reclassifications relate solely to the allocation between subcategories and had no effect on the total reported balance or the statements of loss and comprehensive loss.
(Unaudited)
(Expressed in Canadian dollars)
-
Mineral property costs
-
FLOW-THROUGH PREMIUM LIABILITY
The flow-through premium liability balance as at June 30, 2026, of $657,735 (December 31, 2025 -
$2,476,497) arose in connection with the flow-through share offering the Company completed on August 8, 2025. The reported amount is the remaining balance of the premium from issuing the flow-through shares. The flow-through premium is recognized in the statement of loss based on the amount of qualifying flow-through expenditures incurred by the Company.
On August 8, 2025, the Company completed a flow-through financing and recorded a flow through liability of $3,328,997 and committed to incur, on or before December 31, 2026, qualifying Canadian exploration expenses as defined under the Income Tax Act, Canada ("Qualifying CEE'') in the amount of $15,001,497. None of the Qualifying CEE will be available to the Company for future deduction from taxable income. As at June 30, 2026, the Company has a remaining commitment to incur Qualifying CEE of $2,963,957.
Accordingly, the Company recognized a flow-through premium recovery of $733,833 and $1,818,762 during the three and six months ended June 30, 2026, respectively ($817,054 and $954,384 during the three and six months ended June 30, 2025, respectively).
-
LEASE LIABILITY
On May 15, 2024, the Company entered into vehicle lease agreements, as described in Note 7. The vehicle lease agreements include an aggregate purchase option of $125,000 at the end of the lease term.
On October 1, 2025, the Company entered into a lease agreement for a site office located at Port Hardy, as described in Note 7. There is no option to purchase the property included in the lease.
On June 22, 2026, the Company entered into a lease agreement for its head office in Vancouver, as described in Note 7. There is no option to purchase the premises.
Operating costs, property taxes and other variable occupancy costs are excluded from the measurement of lease liabilities as they do not constitute lease payments under IFRS 16 and are recognized in profit or loss as incurred.
At the date of recognition, each lease liability was measured at the present value of the lease payments that were not paid as at that date. The lease payments are discounted using an annual interest rate of 8.99%. For the rented trucks, this is the contracted rate applicable to the lease agreement. For the rented offices, this rate reflects an estimate of the marginal cost of financing fixed assets available to the company. The continuity of the lease liability is presented in the table below.
JUNE 30,
2026
DECEMBER 31,
2025
Opening balance
434,488
170,603
Additions
333,714
350,262
Principal repayments related to leases
(125,711)
(107,422)
Interest expense
20,022
21,045
662,513
434,488
Less: current portion of lease liability
(314,253)
(251,422)
Non-current portion of lease liability
348,260
183,066
(Unaudited)
(Expressed in Canadian dollars)
The remaining minimum future lease payments, excluding estimated operating costs, for the term of the lease are as follows:
YEAR
JUNE 30, 2026
2026
146,655
2027
281,054
2028
100,510
2029
91,594
2030
94,945
2031
64,786
Total minimum lease payments
779,544
Less imputed interest
(117,031)
Total lease obligation
662,513
Current portion of lease obligation
(314,253)
Non-current portion of lease liability
348,260
11. SHARE CAPITAL
-
Authorized share capital
The Company is authorized to issue an unlimited number of common shares without par value.
- Financing
-
Authorized share capital
On March 6, 2026, the Company completed a brokered public offering, issuing 35,016,700 common shares at a price of $3.05 per common share for gross proceeds of $106,800,935. The Company also completed a brokered private placement, issuing 1,050,000 common shares at a price of $3.05 per common share for gross proceeds of $3,202,500. Issuance costs related to the brokered offerings totaled $5,695,452.
On March 6, 2026, the Company completed a non-brokered private placement, issuing 1,639,300 common shares at a price of $3.05 per common share for gross proceeds of $4,999,865.
On August 8, 2025, the Company completed a non-brokered private placement, issuing 4,762,000 common shares at a price of $1.05 per common share for gross proceeds of $5,010,105.
On August 8, 2025, the Company completed a brokered private placement, issuing 18,573,086 common shares at a price of $1.05 per common share and 9,338,000 flow-through shares at $1.61 per flow-through share for gross proceeds of $34,503,237. Issuance costs related to the private placement totaled $2,253,337. A flow-through premium liability of $3,328,997 was recognized (Note 9).
On April 15, 2025, the Company completed a non-brokered private placement, issuing 250,000 common shares at a price of $0.69 per common share for gross proceeds of $172,500. Issuance costs related to the private placement totaled $1,863.
(Unaudited)
(Expressed in Canadian dollars)
-
EQUITY INCENTIVE PLANS
-
Stock Options Outstanding
The Company has a stock option plan (the "Option Plan") that permits stock options to be granted for the purchase of up to 10% (less the number of outstanding RSUs and DSUs, defined below) of the issued and outstanding common shares of the Company to directors, officers, employees, and consultants. Stock options generally vest over a two year period from date of grant unless otherwise determined by the board of directors. As at June 30, 2026, the Company could issue an additional 22,150,565 stock options under the terms of the stock option plan.
A summary of the Company's stock option activity is presented below:
Number of Stock options
Weighted average exercise price
$
DECEMBER 31, 2024
9,797,433
0.28
Granted
1,965,000
0.81
Exercised
(2,525,533)
0.24
DECEMBER 31, 2025
9,236,900
0.40
Granted
975,100
3.01
Exercised
(694,131)
0.40
Forfeited
(133,334)
1.23
JUNE 30, 2026
9,384,535
0.66
In relation to the stock options, the Company recognized an expense of $350,839 and $499,582 during the three and six month ended June 30, 2026, respectively ($387,805 and $447,023 during the three and six months ended June 30, 2025, respectively) in the statements of loss and comprehensive loss.
Additionally, the Company derecognized $71,040 associated with stock options forfeited during the six months ended June 30, 2026.
(Unaudited)
(Expressed in Canadian dollars)
Stock options outstanding and exercisable are as follows:
Expiry Date
Exercise Price
Number of
Stock options outstanding
Average remaining contractual life
(years)
Number of stock
options exercisable
December 16, 2026
$0.29
1,491,000
0.46
1,491,000
April 8, 2027
$0.40
200,000
0.77
200,000
November 21, 2027
$0.175
2,307,100
1.39
2,307,100
May 26, 2028
$0.18
403,500
1.91
403,500
December 21, 2028
$0.40
1,921,500
2.48
1,921,500
April 1, 2029
$0.50
150,000
2.76
150,000
July 18, 2029
$0.475
239,334
3.05
159,556
April 4, 2030
$0.69
1,360,335
3.76
906,890
September 1, 2030
$1.26
357,333
4.18
119,111
April 7, 2031
$3.03
841,333
4.77
280,444
May 27, 2031
$2.90
42,600
4.91
14,200
June 29, 2031
$2.90
70,500
5.00
23,500
JUNE 30, 2026
9,384,535
2.34
7,976,801
During the six months ended June 30, 2026, the Company granted 975,100 (year ended December 31, 2025 - 1,965,000) options to employees, directors and consultants. The fair value of each option granted is estimated on the date of grant using the Black-Scholes option pricing model. The weighted average assumption and resulting fair values for the grants are as follows:
Inputs and assumptions
Six Months Ended June 30, 2026
Year Ended December 31, 2025
Exercise price
$2.92
$0.98
Market price
$2.85
$0.98
Expected life of options (years)
5.0
5.0
Expected stock price volatility
82%
93%
Average risk-free interest rate
3.09%
2.52%
Expected forfeiture rate
-
-
Expected dividend yield
-
-
FAIR VALUE PER OPTION GRANTED
$1.97
$0.69
(Unaudited)
(Expressed in Canadian dollars)
-
Restricted Share Units
The Company granted restricted share units ("RSUs") in accordance with the share unit plan approved at the Company's 2021 shareholders meeting. These RSUs vest in three equal tranches on the anniversary of the respective grant date and are promptly converted into common shares. These RSUs can be cash or equity-settled at the Company's discretion. The Company's RSUs are classified as equity instruments. This classification reflects the Company's stated policy of settling RSUs in ordinary shares, and the absence of a present obligation to settle in cash. RSUs are measured at the market price of the Company's shares on the date of grant. Under the share unit plan the Company has reserved an amount not exceeding 7,000,000 shares for the issuance of RSUs, deferred share unit ("DSUs"), and performance share units ("PSUs") and, when combined with the Option Plan, no more than 10% of the Company's outstanding shares on a rolling basis. As at June 30, 2026, the Company could issue an additional 3,661,600 RSUs under the terms of the share unit plan.
A summary of the Company's RSU activity is presented below:
Number of shares issued or
issuable on vesting
DECEMBER 31, 2024
1,247,769
RSUs Granted
623,000
RSUs Converted to common shares
(708,801)
DECEMBER 31, 2025
1,161,968
RSUs Granted
304,000
RSUs Converted to common shares
(479,433)
JUNE 30, 2026
986,535
In relation to RSUs, the Company recognized an expense of $172,826 and $259,944 during the three and six months ended June 30, 2026, respectively ($98,126 and $154,175 during the three and six months ended June 30, 2025, respectively) in the statements of loss and comprehensive loss.
(Unaudited)
(Expressed in Canadian dollars)
-
Deferred Share Units
Only non-executive directors of the Company are eligible for DSUs. Each DSU vests over twelve months and is redeemed upon a director ceasing to be a director of the Company. These DSUs can be cash or equity-settled at the Company's discretion. The Company's DSUs are classified as equity instruments. This classification reflects the Company's past practice and stated policy of settling DSUs in ordinary shares, and the absence of a present obligation to settle in cash. DSUs are measured at the market price of the Company's shares on the date of grant. Under the share unit plan the Company has reserved an amount not exceeding 7,000,000 shares for the issuance of RSUs, DSUs, and PSUs. As at June 30, 2026, the Company could issue an additional 5,422,300 DSUs under the terms of the share unit plan.
A summary of the Company's DSU activity is presented below:
Number of shares issued or
issuable on vesting
DECEMBER 31, 2024
1,344,200
DSUs Granted
52,000
DSUs Converted to common shares
(357,800)
DECEMBER 31, 2025
1,038,400
DSUs Granted
94,500
DSUs Converted to common shares
(357,800)
DSUs forfeited
(26,000)
JUNE 30, 2026
749,100
In relation to DSUs, the Company recognized an expense of $21,905 and $38,061 during the three and six months ended June 30, 2026, respectively ($25,382 and $50,488 during the three and six months ended June 30, 2025, respectively) in the statements of loss and comprehensive loss.
Additionally, the Company derecognized $32,760 associated with DSUs forfeited during the six months ended June 30, 2026.
(Unaudited)
(Expressed in Canadian dollars)
-
Stock Options Outstanding
-
RELATED PARTY TRANSACTIONS
Key Management Compensation
The Company's related parties include its directors and officers, who are the key management of the Company. The remuneration of directors and officers during the periods presented was as follows:
Salaries, bonuses and director fees Share-based compensation
2026
$ 554,333
406,621
2025
$ 239,435
480,117
2026
$ 1,105,420
643,380
KEY MANAGEMENT
COMPENSATION
960,954
719,552
1,748,800
998,863
Three Months Ended June 30,
Six Months Ended June 30,
2025
$
439,350
559,513
The compensation of certain key management of the Company are allocated to mineral property expenditures.
As at June 30, 2026, the Company had no outstanding balance of receivables or payables (2025 - $69,340 receivable) with its directors or key management personnel.
-
SEGMENTED INFORMATION
The Company's operations are in one segment: the acquisition, exploration and development of mineral resource properties. All interest income is earned in Canada and all assets are held in Canada.
The Company's Chief Operating Decision Maker ("CODM") is the Chief Executive Officer, who is responsible for allocating resources and assessing the performance of the Company's operations. The CODM reviews financial information on a consolidated basis for the purpose of making operating decisions and evaluating financial performance. Accordingly, the Company has determined that it has a single reportable segment.
-
CAPITAL MANAGEMENT
The Company is a mineral exploration and development company focusing on advancing the North Island Project. Its principal source of funds is the issuance of securities. The Company considers capital to be equity attributable to common shareholders, comprised of share capital, contributed surplus, and deficit. It is the Company's objective to safeguard its ability to continue as a going concern so that it can continue to explore and develop its projects.
The Company manages its capital structure based on the funds available for its operations and makes adjustments for changes in economic conditions, capital markets and the risk characteristics of the underlying assets. To maintain its objectives, the Company may attempt to issue new shares, seek debt financing, acquire or dispose of assets or change the timing of its planned exploration and development projects. There is no assurance that these initiatives will be successful.
The Company monitors its cash position on a regular basis to determine whether sufficient funds are available to meet its short-term and long-term corporate objectives.
(Unaudited)
(Expressed in Canadian dollars)
There has been no change in the Company's capital management practices during the period. The Company does not pay dividends. Neither the Company nor its subsidiary is subject to externally imposed capital requirements.
-
FINANCIAL INSTRUMENT RISK
The Board of Directors has overall responsibility for the establishment and oversight of the Company's risk management framework. The Company has exposure to liquidity and credit risk from financial instruments. Financial instruments consist of cash and equivalents, including guaranteed investment certificates, certain other assets, reclamation bonds and accounts payable and accrued liabilities.
-
Liquidity risk
Liquidity risk is the risk that the Company will be unable to meet its financial obligations as they come due. The Company uses cash forecasts to ensure that there is sufficient cash on hand to meet short-term business requirements. The Company's accounts payable and accrued liabilities are all due in the short term. Cash is invested in highly liquid investments which are available to discharge obligations when they come due. The Company does not maintain a line of credit.
At June 30, 2026, the Company had cash and cash equivalents of $125,805,187 (December 31, 2025
- $32,504,353). The Company's financial liabilities consist of accounts payable and accrued liabilities and lease liabilities. All accounts payable and accrued liabilities are due within one year. Lease liabilities are due as per contractual obligations under the respective lease agreements.
The following table summarizes the maturity profile of the Company's financial liabilities:
< 1 year
$
1-3 years
$
> 3years
$
Total
$
Accounts payable and accrued liabilities
3,466,994
-
-
3,466,994
Lease liabilities
314,253
259,204
206,087
779,544
Total
3,781,247
259,204
206,087
4,246,538
The Company assessed its liquidity risk as low as at June 30, 2026 as cash and cash equivalents are sufficient to meet obligations when they come due.
-
Credit risk
Financial instruments that potentially subject the Company to credit risk consist primarily of cash, cash equivalents, and reclamation deposits. These financial instruments are at risk to the extent that the institutions issuing or holding them cannot redeem amounts when they are due or requested. To limit its credit risk, the Company has adopted an investment policy which, among other things, sets out how such assets are to be managed. The carrying amount of financial assets recorded in the financial statements, net of any allowance for losses, represents the Company's maximum exposure to credit risk.
(Unaudited)
(Expressed in Canadian dollars)
- Market risk
-
Liquidity risk
The Company has assessed its exposure to market risk, including interest rate risk. Cash equivalents consist of short-term guaranteed investment certificates bearing fixed interest rates. Accordingly, changes in market interest rates would not have a significant impact on the Company's cash flows.

