June 30, 2025 Management Discussion and Analysis

IFRS 15 specifies how and when an IFR S report er will recognise revenu e as well as requ iring su ch entities to pro vid e

The accompanying unaudited condensed interim financial statements of PJX Resources Inc. (the "Company") are the responsibility of the Board of Directors.

These unaudited condensed interim financial statements have been prepared by management, on behalf of the Board of Directors, in accordance with the accounting policies disclosed in the notes to the unaudited condensed interim financial statements. Where necessary, management has made informed judgments and estimates in accounting for transactions which were not complete at the end of the reporting period. In the opinion of management, the unaudited condensed interim financial statements have been prepared within acceptable limits of materiality and are in accordance with International Financial Reporting Standards, as issued by the International Accounting Standards Board.

Management has established processes, which are in place to provide it sufficient knowledge to support management representations that it has exercised reasonable diligence that (i) financial statements do not contain any untrue statement of material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it is made, as of the date of, and for the periods presented by, the financial statements and (ii) the financial statements fairly present in all material respects the financial condition, results of operations and cash flows of the Company, as of the date of and for the periods presented by the financial statements.

The Board of Directors is responsible for reviewing and approving the unaudited condensed interim financial statements together with other financial information of the Company and for ensuring that management fulfills its financial reporting responsibilities. An Audit Committee assists the Board of Directors in fulfilling this responsibility. The Audit Committee meets with management to review the financial reporting process and the unaudited condensed interim financial statements together with other financial information of the Company. The Audit Committee reports its findings to the Board of Directors for its consideration in approving the unaudited condensed interim financial statements together with other financial information of the Company for issuance to the shareholders.

Management recognizes its responsibility for conducting the Company's affairs in compliance with established financial standards, and applicable laws and regulations, and for maintaining proper standards of conduct for its activities.

(signed) (signed)

John Keating Linda Brennan

President and Chief Executive Officer Chief Financial Officer

Toronto, Canada August 13, 2025

Pursuant to National Instrument 51-102, Part 4, subsection 4.3(3)(a) issued by the Canadian Securities Administrators, if an auditor has not performed a review of the unaudited condensed interim financial statements, they must be accompanied by a notice indicating that the condensed interim financial statements have not been reviewed by an auditor.

The accompanying unaudited condensed interim financial statements of the Company for the interim periods ended June 30, 2025 and 2024 have been prepared in accordance with International Financial Reporting Standards ("IFRS") accounting principles and are the responsibility of the Company's management.

The Company's independent auditors, McGovern Hurley LLP, have not performed a review of these condensed interim financial statements in accordance with the standards established by the Canadian Institute of Chartered Accountants for a review of financial statements by an entity's auditor.

(Signed) John Keating (Signed) Linda Brennan

John Keating, Director Linda Brennan, Director

PJX Resources Inc.

CONDENSED INTERIM STATEMENTS OF LOSS AND COMPREHENSIVE LOSS

(Expressed in Canadian dollars)

(Unaudited) Three months Six months

(Unaudited) Three months Six months

1. NATURE OF OPERATIONS AND GOING CONCERN

   PJX is a Canadian corporation with corporate offices located at 5600 One First Canadian Place, Toronto, Ontario. The Company is listed on the TSX Venture Exchange.

   The principal activities of the Company are mineral exploration properties located near Cranbrook, British Columbia. The Company is in the exploration stage, has no producing properties and, consequently, has no current operating income or cash flow. Financing of the Company's activities to date has been obtained primarily from equity issues.

   The unaudited condensed interim financial statements have been prepared using generally accepted accounting principles applicable to a going concern, which contemplate the realization of assets and settlement of liabilities in the normal course of business as they come due in the foreseeable future. For the six months ended June 30, 2025, the Company generated a loss of $524,768 or $0.00 per share, (June 30, 2024: $3,520,830 or $0.02 per share) and reported an accumulated deficit of $27,839,224 (December 31, 2024: $27,314,456). As at June 30, 2025, the working capital of the Company was

   $1,800,897 (December 31, 2024: $2,118,031).

   Management believes that the working capital is sufficient to support operations for the next twelve months. However, additional funding will be required to allow the Company to continue operating and to fund future exploration and development programs. These factors indicate the existence of material uncertainties that cast significant doubt about the Company's ability to continue as a going concern. The Company will continue to explore financing alternatives to raise capital. Although PJX has been successful in these activities in the past, the Company has no assurance on the success or sufficiency of these initiatives or that such financing will be available on acceptable terms.

   The Company's unaudited condensed interim financial statements do not reflect the adjustments to the carrying values of assets and liabilities and the reported expenses and balance sheet classifications that would be necessary if the going concern assumption were inappropriate, and these adjustments could be material.

   These unaudited condensed interim financial statements were approved by the Board of Directors for issue on August 13, 2025.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   Accounting Policies

   The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied in the periods presented, unless otherwise stated. These unaudited condensed interim financial statements are expressed in Canadian dollars, which is the Company's presentation and functional currency.

   Statement of Compliance

   The Company applies International Financial Reporting Standards ("IFRS") as issued by the International Accounting Standards Board ("IASB") and interpretation issued by the International Financial Reporting Interpretations Committee ("IFRIC"). These unaudited condensed interim financial statements have been prepared in accordance with International Accounting Standard 34, Interim Financial Reporting. Accordingly, they do not include all of the information required for full annual financial statements required by IFRS as issued by IASB and interpretations issued by IFRIC.

   The policies applied in these unaudited condensed interim financial statements are based on IFRSs issued and outstanding as of May 16, 2025, the date the Board of Directors approved the statements. The same accounting policies and methods of computation are followed in these unaudited condensed interim financial statements as compared with the most recent annual financial statements as at and for the year ended December 31, 2024. Any subsequent changes to IFRS that are given effect in the Company's annual financial statements for the year ending December 31, 2025, could result in restatement of these unaudited condensed interim financial statements.

   Adoption of amended accounting standards:

   The Company adopted the following amendments to IFRS Accounting Standards that are mandatorily effective for accounting periods beginning on or after January 1, 2024. Their adoption has not had a material impact on disclosures or amounts reported in these consolidated financial statements.

   Classification of Liabilities as Current or Non-current (Amendments to IAS 1)

   IAS 1 - Presentation of Financial Statements ("IAS 1") was amended in January 2020 to provide a more general approach to the classification of liabilities under IAS 1 based on the contractual arrangements in place at the reporting date. The amendments clarify that the classification of liabilities as current or noncurrent is based solely on a company's right to defer settlement at the reporting date. The right needs to be unconditional and must have substance. The amendments also clarify that the transfer of a company's own equity instruments is regarded as settlement of a liability, unless it results from the exercise of a conversion option meeting the definition of an equity instrument.

   New and Revised IFRS Accounting Standards Issued but not yet Effective

   At the date of authorization of these financial statements, the Company has not applied the following new and revised IFRS Accounting Standards that have been issued but are not yet effective and have not yet been adopted by the Company:

   Classification and Measurement of Financial Instruments (Amendments to IFRS 9 and IFRS 7)

   In May 2024, the IASB issued amendments to IFRS 9 Financial Instruments and IFRS 7 Financial Instruments - Disclosures. The amendments clarify the derecognition of financial liabilities and introduces an accounting policy option to derecognize financial liabilities that are settled through an electronic payment system. The amendments also clarify how to asses the contractual cash flow characteristics of financial assets that include environmental, social and governance (ESG)-linked features and other similar contingent features and the treatment of non-recourse assets and contractually linked instruments (CLIs). Further, the amendments mandate additional disclosures in IFRS 7 for financial instruments with contingent features and equity instruments classified at FVOCI. The amendments are effective for annual periods starting on or after January 1, 2026. Retrospective application is required and early adoption is permitted.

   Presentation and Disclosure in Financial Statements (IFRS 18)

   In April 2024, the IASB issued IFRS 18 Presentation and Disclosure in Financial Statements to improve reporting of financial performance. The new standards replaces IAS 1 Presentation of Financial Statements. IFRS 18 introduces new categories and required subtotals in the statement of profit and loss and also requires disclosure of management-defined performance measures. It also includes new requirements for the location, aggregation and disaggregation of financial information. The standard is effective for annual reporting periods beginning on or after January 1, 2027, including interim financial statements. Retrospective application is required and early adoption is permitted.

   The Company does not expect that the adoption of the Standards listed above will have a material impact

   on the financial statements of the Company in future periods.

3. CAPITAL MANAGEMENT

   The Company considers its capital to be shareholders' equity, which is comprised of share capital, warrants, contributed surplus and accumulated deficit, which as at June 30, 2025 totaled $27,839,224 (December 31, 2024: $27,314,456). When managing capital, the Company's objective is to ensure the entity continues as a going concern as well as to maintain optimal returns to shareholders and benefits for other stakeholders. Management adjusts the capital structure as necessary in order to support the acquisition, exploration and development of its exploration properties. 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. As such, the Company is dependent on further external financing to fund its working capital and exploration activities. In order to carry out the planned exploration and pay for administrative costs, the Company will spend its existing working capital and attempt to raise additional funds as needed. The Company will 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 adequate financial resources to do so.

   Management reviews its capital management approach on an ongoing basis and believes that this approach, given the relative size of the Company, is reasonable. There were no changes in the Company's approach to capital management during the six months ended June 30, 2025. The Company is not subject to externally imposed capital requirements.

   The Company is not subject to any capital requirements imposed by a lending institution or regulatory body, other than of the TSX Venture Exchange ("TSXV") which requires adequate working capital or financial resources of the greater of (i) $50,000 and (ii) an amount required to maintain operations and cover general and administrative expenses for a period of 6 months. As of June 30, 2025, the Company believes it is compliant with the policies of the TSXV.

4. FINANCIAL RISK FACTORS

   A summary of the Company's risk exposures as it relates to financial instruments are reflected below:

   Credit risk

   Credit risk is the risk of loss associated with a counterparty's inability to fulfill its payment obligations. The Company's credit risk is primarily attributable to cash and deposits and tax credits receivable from the British Columbia Provincial Government. Cash is held with reputable Canadian chartered banks, from which management believes the risk of loss to be minimal. Deposits are held with the British Columbia Ministry of Energy and Mines, from which management believes that the credit risk is minimal. Credit risk related to the tax credits is also assessed to be minimal.

   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 of June 30, 2025, the Company had a cash and cash equivalent balance of

   $2,199,624 (December 31, 2024: $2,584,824) to settle current liabilities of $433,509 (December 31, 2024:

   $552,755) which includes a non-cash flow through premium liability of $360,705 (December 31, 2024:

   $405,759). All of the Company's financial liabilities have contractual maturities of less than 30 days and are subject to normal trade terms. In addition, refer to Note 3 for the Company's approach to capital management.

   Market risk

   Interest rate risk

   The Company's current policy is to invest excess cash in interest bearing accounts at major Canadian chartered banks. The Company periodically monitors its cash management policy. At June 30, 2025, and December 31, 2024, the Company did not have any amounts invested in interest bearing accounts.

   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 affecting PJX's capacity to obtain future financings. Commodity price risk is defined as the potential adverse impact on earnings and economic value due to commodity price movements and volatilities. The Company closely monitors commodity prices as it relates to the mineral commodities to determine the appropriate course of action to be taken by the Company.

   Based on Management's knowledge and experience in the financial markets, the Company believes that it is "reasonably possible" that commodity price fluctuation could adversely affect the Company. In particular, the Company's future profitability and viability of development depends upon the world market price of mineral commodities. As of June 30, 2025, the Company was not in the production phase. As a result, commodity price risk may affect the completion of future equity transactions such as equity offerings and the exercise of stock options. This may also affect the Company's liquidity and its ability to meet its ongoing obligations.

5. FAIR VALUE MEASUREMENT

   Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. As at June 30, 2025 and December 31, 2024, the carrying values approximate the fair value amounts of the Company's financial instruments due to their short-term nature.

6. AMOUNTS RECEIVABLE

   Amounts receivable corresponds to the sale taxes recoverable paid on taxable purchases of material and services.

7. PREPAYMENTS AND DEPOSITS

   1. Prepayments totalling $19,729 (December 31, 2024: $30,962) represents advanced payments to suppliers.

   2. As of June 30, 2025, the Company has deposits with the British Columbia Ministry of Finance for

      $196,900 (December 31, 2024: $196,900) representing remediation cost bonds associated with its properties; and other advances and credit totalling $360 (December 31, 2024: $360).

   3. During the year ended December 31, 2018, the Company assumed obligations relating to an excavated trail located in the Zinger Property, in exchange for cash consideration of $25,000. The decommissioning liabilities are assessed based on the estimated costs to reclaim the excavation trails and the estimated timing of the costs to be incurred in future periods. Management of the Company has estimated that the total undiscounted cash flows required to settle the obligations will be approximately $27,000. These obligations have been discounted using a risk-free rate of 4.6% and an inflation rate of 4.3% per year. Most of this obligation is not expected to be paid until

      approximately 5 years in the future and have already been fully funded with a refundable deposit, held on account with the British Columbia Ministry of Finance. Included under deposits disclosed in Note 7(b) are $24,500 (December 31, 2024: $24,500) that the Company has made with the British Columbia Ministry of Natural Resources on this respect, funds that will be refunded to the Company once its obligation is discharged.

8. PROPERTY AND EQUIPMENT, RIGHT OF USE ASSET AND LEASE LIABILITY

   Property, equipment and right of use assets

   The following schedules describe the transactions for Vehicles and Right of Use Asset arising during the six months ended June 30, 2025, and the year ended December 31, 2024:

   
   
   

   Property & equipment:	Vehicles	Right of Use Asset	Total
   Balance, December 31, 2024	82,964	35,282	118,246
   Acquisitions	16,588	-	16,588
   Cost, December 31, 2024	99,552	35,282	134,834
   Accumulated depreciation
   Balance, December 31, 2023	$ 50,890	$ 35,282	$ 86,172
   Depreciation	21,246	-	21,246
   Accumulated depreciation - December 31, 2024	72,136	35,282	107,418
   Net book value - December 31, 2024	$ 27,416	$ -	$ 27,416

9. MINERAL EXPLORATION PROPERTIES

   PJX continues to explore and advance targets to the drilling stage to discover deposits of gold and/or base metals including critical metals such as copper, zinc, and cobalt. Given the large stable of PJX properties with a pipeline of targets, the company is at a stage to form strategic alliances to advance some of the targets.

   In February 2021, PJX and Osisko Gold Royalties Ltd ("OR") signed an Investment Agreement whereby OR purchased a 0.5% NSR royalty interest in PJX's 4 gold properties (Gold Shear, Eddy, Zinger and Dewdney Trail) for $1 million and made an equity investment in PJX of $1 million as a way to have an interest in all PJX properties.

   A summary of the Company's properties appears below. Please visit https://www.pjxresources.com for additional

   information.

   1. DD Property Agreement:

      The Company holds the DD Property, subject to an aggregate Net Smelter Royalty ("NSR") of 2% in respect of the DD Property and on certain claims owned by PJX, under certain predefined terms. The Company will have the right to purchase 50% of such NSR (being a 1% NSR - 0.5% from each individual comprising the Optionors) for $1,000,000, and the remaining 50% of such NSR (being a 1% NSR - 0.5% from each individual comprising the Optionors) for $1,000,000.

      On July 13, 2020, the Company entered into an Option Agreement with DLP Resources Inc. ("DLP") where DLP could earn up to a 75% undivided interest in the DD property by paying a non-refundable deposit of $20,000 and executing an Option Agreement.

      On August 17, 2020, the Company and DLP signed an addendum (the "Addendum") to the Option Agreement where six additional properties (Moby Dick, NZOU and LMC (NZOU)), where DLP has an option to earn a 100% interest from a third party (the "Third Party"), were added to the Option Agreement.

      In February 2023, DLP returned the DD Property to PJX and will provide all related exploration data. PJX Resources retains a 100% interest in the DD Property. On June 6, 2023, PJX terminated the option to participate in earning and interest in the NZOU Property. PJX retains a 50% interest in Moby Dick Property.

   2. Dewdney Trail Property - Estella Mine Crown Grants:

      On July 29, 2021, the Company announced the option of the historical Estella Mine crown grants from Imperial Metals Corporation under the Estella Property Option Agreement.

      PJX can earn a 100% interest in the Estella by making cash payments, or, at the option of PJX, share equivalent payments, to Imperial totaling $250,000 over a 5-year period as follows:

      $15,000 on signing the agreement (cash paid); and

      $20,000 on or before July 26, 2022 (cash paid); and

      $25,000 on or before July 26, 2023 (cash paid); and

      $30,000 on or before July 26, 2024 (cash paid); and

      $35,000 on or before July 26, 2025; and

      $125,000 on or before July 26, 2026.

      Upon exercise of the option by PJX, Imperial will retain a Net Smelter Return Royalty ("NSR") of 2% in

      respect of the Estella. PJX will have the right to buy back 50% of the NSR [being a 1% NSR] for

      $1,000,000, and the remaining 50% of the NSR [being a 1% NSR] for an additional $1,000,000.

      The 14 Estella crown grants are encompassed by and, for reporting purposes, included in PJX's large Dewdney Trail Property. The Dewdney Trail Property and the Estella claims have potential to host intrusive related gold and copper deposits as well as sedimentary hosted massive silver-lead-zinc mineralization similar to the historical Kootenay King Mine located approximately 5 km to the south, and the Sullivan Mine located 25 km to the west. The Estella crown grants have had no significant work or exploration since the late 1960's. Optioning the Estella Mine crown grants allows PJX to fully explore the

10. SHARE CAPITAL
    1. Authorized capital

       The authorized share capital of the Company is an unlimited number of common shares with no par value.

    2. Issued capital

       The following schedule describes the share transactions during 2025 and 2024:

       	# of Shares		Value
       Balance at December 31, 2023	160,076,526	$	15,770,554
       Shares issued on private placement (Note 10(b)(i))	13,611,111		3,600,000
       Value allocated to w arrants	-		(614,740)
       Share premium on flow -through shares (Note 10(b)(ii))	-		(711,111)
       Warrants exercised (Note 11)	800,000		165,000
       Fair value of w arrants exercised	-		29,184
       Share issue cost (Note 10(b)(i))	-		(117,350)
       Balance at December 31, 2024 and June 30, 2025	174,487,637	$	18,121,537

       1. Private placements

          On November 24, 2023, the Company completed a private placement where 13,816,422 flow-through units at a price of $0.105 per flow-through unit, and 7,793,616 units at a price of $0.09 per unit, were issued for gross proceeds of $2,152,150. Under this transaction, each flow-through unit consisted of one flow-through common share of the Company and one non-transferable common share purchase warrant. Each unit consists of one common share and one non-transferable common share purchase warrant. Each warrant, whether acquired as part of a flow-through unit or unit, entitles the holder to purchase one common share of the Company at a price of $0.20 per share thereafter until the second anniversary of the issuance of the warrants.

          On December 8, 2023, the Company completed a private placement where 5,250,000 flow-through units at a price of $0.105 per flow-through unit, were issued for gross proceeds of $551,250. Under this transaction, each flow-through unit consisted of one flow-through common share of the Company and one non-transferable common share purchase warrant. Each warrant entitles the holder to purchase one common share of the Company at a price of $0.20 per share thereafter until the second anniversary of the issuance of the warrants.

          On April 12, 2024, the Company completed the first tranche of a private placement where 4,444,444 flow-through units at a price of $0.36 per flow-through unit and 6,666,667 non-flow through unites at a price of

          $0.225 were issued for total gross proceeds of $3.1 million. Under this transaction, each flow-through unit consisted of one flow-through common share of the Company and one half of one non-transferable common share purchase warrant. Each unit consists of one common share and one-half of one non-transferable common share purchase warrant. Each warrant, whether acquired as part of a flow-through unit or unit, entitles the holder to purchase one common share of the Company at a price of $0.45 per share thereafter until the second anniversary of the issuance of the warrant.

          On April 17, 2024, the Company completed the final tranche of a private placement where 2,500,000 non-flow-through units at a price of $0.20 per non-flow through unit were issued for total gross proceeds of

          $0.5 million. Under this transaction, each non-flow-through unit consisted of one common share of the Company and one half of one non-transferable common share purchase warrant. Each warrant entitles the holder to purchase one common share of the Company at a price of $0.40 per share thereafter until the second anniversary of the issuance of the warrants.

       2. Share based compensation

          The Company has a stock option plan (the "Plan") to provide incentive for the directors, officers, employees, consultants, and service providers of the Company. The maximum number of shares which may be set aside for issuance under the Plan is 10% of the outstanding common shares.

          The following schedule describes the stock option transactions since December 31, 2022:

          
          
          

          On May 3, 2024, the Company granted an aggregate of 12,200,000 incentive stock options to employees, officers, directors, and consultants of the Company, pursuant to the Company's Plan, at an exercise price of $0.30 per share. Out of the options granted, 12,100,000 were fully vested on granting and 100,000 vest every quarter over a period of 1 year. All options granted are exercisable until May 2, 2029. The fair value of each option was estimated on the date of the grant using the Black-Scholes option pricing model, with the following assumptions: share price of $0.29, expected dividend yield of 0%, expected volatility of 109%; risk-free interest rate of 3.73%; and an expected average life of 5 years. The fair value of all these options was estimated at $2,808,199 of which $2,796,690 has been vested as of June 30, 2025. During the second quarter of fiscal 2025 $5,755 were vested on this respect.

          The following schedule describes the options outstanding at June 30, 2025:

          
          
          
       3. Flow-through premiums

          As the proceeds received by the Company on November 24, and December 8, 2023, for a flow-through unit and non-flow though unit at the time of the transaction were different, a premium on flow-through shares of $207,247 was recorded. The premium has been deducted from capital and a flow-through premium liability for the same amount was recorded. The premium is subsequently amortized as the flow-through funds are utilized in qualified exploration programs.

          As the proceeds received by the Company on April 12, 2024, for a flow-through unit and non-flow though unit at the time of the transaction were different, a premium on flow-through shares of $711,111 was recorded. The premium has been deducted from capital and a flow-through premium liability for the same

          amount was recorded. The premium is subsequently amortized as the flow-through funds are utilized in qualified exploration programs.

          During the six months ending June 30, 2025, the Company amortized $45,054 (2024: $16,207) under this concept.

       4. Shares subscriptions received

    As part of the private placement announced on July 9, 2025, the company received subscriptions, as of June 30, 2025, for a total of $185,500. As of that date, no shares were issued on this respect. See also Note 15, Subsequent Event.

11. WARRANTS

    The following schedule describes the warrant transactions since December 31, 2022:

    	Number of Warrants	Exercise price	Value
    Balance at December 31, 2022	41,414,758	0.24	$ 1,748,454
    Issued on private placement	26,860,038	0.20	553,907
    Compensation w arrants issued on private placement	766,668	0.20	16,906
    Warrants expired	(16,870,407)	0.26	(779,292)
    Balance at December 31, 2023	52,171,057	$ 0.21	$ 1,539,975
    Warrants exercised	(800,000)	0.21	* (29,184)
    Warrants issued on private placement	6,805,555	0.44	* 614,740
    Warrants expired	(14,352,557)	0.22	(552,500)
    Balance at December 31, 2024 & June 30, 2025	43,824,055	$ 0.24	$ 1,573,031
    * Weighted average exercise prices

    The following schedule describes the warrants outstanding at June 30, 2025 and December 31, 2024:

    
    
    

    * Compensation warrants

    Warrants issued:

    As part of the financing closed on November 24, 2023, the Company issued 21,610,038 warrants with an estimated value of $425,092. Each warrant, whether acquired as part of a flow-through unit or unit, entitles the holder to purchase one common share of the Company at a price of $0.20 per share thereafter until the second anniversary of the issuance of the warrants.

    As part of the financing, the Company issued 385,308 compensation warrants with an estimated value of

    $7,560. The compensation warrants are exercisable at $0.20 per share thereafter until the second anniversary of the issuance of the warrants.

    As part of the financing closed on December 8, 2023, the Company issued 5,250,000 warrants with an estimated value of $128,815. Each warrant, whether acquired as part of a flow-through unit or unit, entitles the holder to purchase one common share of the Company at a price of $0.20 per share thereafter until the second anniversary of the issuance of the warrants.

    As part of the financing, the Company issued 381,360 compensation warrants with an estimated value of

    $9,346. The compensation warrants are exercisable at $0.20 per share thereafter until the second anniversary of the issuance of the warrants.

    As part of the financing closed on April 12, 2024, the Company issued 5,555,555 warrants with an estimated value of $535,990. Each warrant, whether acquired as part of a flow-through unit or unit, entitles the holder to purchase one common share of the Company at a price of $0.45 per share thereafter until the second anniversary of the issuance of the warrants.

    As part of the financing closed on April 17, 2024, the Company issued 1,250,000 warrants with an estimated value of $78,750. Each warrant entitles the holder to purchase one common share of the Company at a price of $0.40 per share thereafter until the second anniversary of the issuance of the warrants.

    The grant date fair values of the outstanding warrants were estimated, when granted, using the Black-Scholes options pricing model, using the following assumptions:

    Expiry date	Number of Warrants	Dividend yield	Volatility (2)	Risk free interest rate	Expected average life (years)	Value
    December 20, 2025	9,391,794	Nil	109%	0.96%	2	$ 387,478
    November 23, 2025	21,610,038	Nil	97%	4.45%	2	425,092
    January 23, 2025 (1)	385,308	Nil	97%	4.45%	2	7,560
    December 7, 2025	5,250,000	Nil	97%	4.15%	2	128,815
    December 7, 2025 (1)	381,360	Nil	97%	4.15%	2	9,346
    April 12, 2026	3,333,334	Nil	106%	4.29%	2	233,370
    April 12, 2026	2,222,221	Nil	106%	4.29%	2	302,620
    April 17, 2026	1,250,000	Nil	107%	4.30%	2	78,750
    	43,824,055					$ 1,573,031

    1. Compensation w arrants

    2. Volatility rates w ere determined based on historical share pricing volatility for the Company's common shares.

    Warrants exercised:

    On January 26, 2024, 100,000 warrants exercisable at $0.20 each and expiring on October 5, 2024, were exercised.

12. EXPLORATION AND GENERAL AND ADMINISTRATION EXPENSES
    1. Exploration Expenses:

The following schedule describes exploration expenses incurred in each property during the six months

ended June 30, 2025, and 2024, and since inception:

Three months Six Months Balance since

The following schedule describes exploration expenses incurred during the six months ended June 30, 2025, and 2024, and since inception, segregated by nature:

Three months Six Months Balance since

The following is a breakdown of the Company's general and administration expenses incurred during the six months ended June 30, 2025, and 2024:

Three months Six months

The Company is party to certain management contracts and severance obligations. These contracts contain clauses requiring additional payments up to $1,265,000 to be made upon the occurrence of certain events such as change of control and a minimum payment on termination of $47,300. As the triggering event has not occurred, the contingent payment has not been provided for in these unaudited condensed interim financial statements.

The Company's exploration activities are subject to various laws and regulations governing the protection of the environment. These laws and regulations are continually changing and generally becoming more restrictive. The Company conducts its operations so as to protect public health and the environment and believes its operations are materially in compliance with all applicable laws and regulations. The Company has made, and expects to make in the future, expenditures to comply with such laws and regulations.

Pursuant to the terms of the flow-through share agreements, the Company needs to comply with its flow-through contractual obligations with subscribers with respect to the Income Tax Act (Canada) by incurring qualified exploration expenditures before December 31 of the year following the year in which the agreement is entered into. The Company indemnifies the subscribers of current and previous flow-through share offerings against any tax related amounts that become payable by the shareholder as a result of the Company not meeting its expenditure commitments. As at June 30, 2025, the Company has commitments related to flow-through share agreements totalling $730,386.

The Company's property interest is subject to certain royalty interests. See Note 9.

1. RELATED PARTY TRANSACTIONS

   The following transactions were carried out with related parties:

   1. Purchase of services:

      During the six months ended June 30, 2025, and 2024, the Company incurred professional fees with companies where directors of the Company are partners or controlling executives, as described below:

      
      
      
   2. Key management compensation:

      Key management includes directors (executive and non-executive), and senior officers (Chief Executive Officer and Chief Financial Officer). The compensation paid to key management for employee services is shown below:

      
      
      

      * During the six months ended June 30, 2025 there was $32,047 in salaries allocated to exploration (F2024: $16,200).

   3. Period-end balances arising from purchases of services and key management compensation:

   As of June 30, 2025 2024

   Payable (receivables) to (from) officers and directors

   $ (679) $

   $ (679) $

   31,683

   31,683

   Balances owing are unsecured, noninterest bearing and have no fixed terms of repayment.

2. SUBSEQUENT EVENTS

On July 9, 2025, the Company announced a non- brokered private placement (the "Private Placement") of 12,430,905 units of the Company for gross proceeds of $1,652,460. The Company planned to issue units on a "flow through" basis (each a "Flow Through Unit") and a non-flow through basis (each a "Unit"). The subscription prices for each of the foregoing are $0.14 per Flow Through Unit and $0.12 per Unit. Each Unit, regardless of whether it in Flow Through or Non-flow Through includes a 2 year warrant entitling the holder to purchase one common share of the Company at a price of $0.20 per share for a period of 2 year following the close of the offering.

Each Flow Through Unit consists of one common share to be issued as a "flow-through share" within the meaning of the Income Tax Act (Canada) and one common share purchase warrant. Each Unit consists of one common share and one common share purchase warrant. Each warrant acquired, whether with a Flow Through Unit or a Unit, will entitle the holder to purchase one common share at an exercise price of

$0.20 for 24 months following completion of the Private Placement.

On July 16, 2025, the Company announced the close of the first tranche of the Private Placement, issuing 3,323,285 Units on a "flow through" basis (each a "Flow Through Unit") and 2,393,334 Units on a non-flow through basis (each a "Unit") for gross proceeds of $752,460. As part of this tranche of the financing the

Company also issued 6,000,139 warrants (including 283,520 broker warrants).

On July 31, 2025, the Company announced the close of the second tranche of the Private Placement. In the second tranche, the Company issued 4,714,286 Units on a "flow through" basis and 2,000,000 Units on a non-flow through basis for gross proceeds of $900,000. As part of the second tranche of the Private Placement the Company issued 6,714,286 warrants.

On August 11, 2025, 2,492,500 options priced at $0.20 expired unexercised.