Exhibit 99.1

Graphic

AUSTIN GOLD CORP.

UNAUDITED CONDENSED INTERIM

CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2025 AND 2024

(Expressed in United States dollars)

AUSTIN GOLD CORP.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

Unaudited - Expressed in United States dollars

    

June 30, 

    

December 31,

Note

2025

2024

    

(Unaudited)

ASSETS

 

  

  

  

Current assets

 

  

  

  

Cash and cash equivalents

3

$

448,765

$

381,899

Short-term investments

 

4

 

3,813,219

 

4,914,382

Receivables and other

 

5

 

189,031

 

116,966

 

4,451,015

 

5,413,247

Non-current assets

 

  

 

  

 

  

Marketable securities

 

 

13,736

 

12,404

Exploration and evaluation (“E&E”) assets

 

6

 

4,312,762

 

4,077,474

Property and equipment

 

 

8,356

 

9,745

Total assets

$

8,785,869

$

9,512,870

LIABILITIES

 

  

 

  

 

  

Current liabilities

 

  

 

  

 

  

Accounts payable and accrued liabilities

 

7, 9

$

95,892

$

228,698

 

95,892

 

228,698

SHAREHOLDERS’ EQUITY

 

  

 

  

 

  

Share capital

 

8

 

16,568,175

 

16,568,175

Other reserves

 

8

 

3,591,014

 

3,390,199

Accumulated other comprehensive income (loss) (“AOCI”)

 

(574,949)

 

(574,949)

Deficit

 

(10,894,263)

 

(10,099,253)

 

8,689,977

 

9,284,172

Total liabilities and shareholders’ equity

$

8,785,869

$

9,512,870

Nature of operations and going concern

 

1

 

  

 

  

Commitments

 

11

 

  

 

  

Approved on behalf of the Board of Directors:

“Tom S.Q. Yip”

“Dennis L. Higgs”

Tom S.Q. Yip

Dennis L. Higgs

Chair of the Audit Committee and

Lead Director

Executive Chairman, Director and

Chief Executive Officer (“CEO”)

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

2

AUSTIN GOLD CORP.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF LOSS AND COMPREHENSIVE LOSS

Unaudited - Expressed in United States dollars, except for share data

    

    

For the three months ended

    

For the six months ended

Note

June 30, 

    

June 30, 

June 30, 

    

June 30, 

2025

2024

2025

2024

Administrative expenses

 

  

 

  

 

  

Management salaries and consulting fees

9

$

155,619

$

156,155

$

312,634

$

321,768

Share-based compensation

 

8, 9

 

40,171

 

210,885

 

180,368

565,363

Insurance

 

55,506

 

72,405

 

120,249

158,445

Professional fees

 

47,260

 

28,572

 

114,222

142,593

Listing and filing fees

3,133

3,255

67,861

63,146

Investor relations and marketing

24,245

196,320

44,424

273,469

General and administrative

9,583

11,089

21,750

20,279

Travel expenses

3,782

5,304

18,392

13,194

Shareholder information

 

10,230

 

33,030

 

13,813

40,442

Depreciation

 

694

 

612

 

1,389

858

Operating loss

 

(350,223)

 

(717,627)

 

(895,102)

(1,599,557)

Write-off of E&E assets

6

(770)

(1,050)

Unrealized fair value gain on marketable securities

 

 

5,356

 

5,453

 

1,332

6,922

Foreign exchange gain (loss)

 

3,797

 

1,347

 

3,835

(1,134)

Interest and finance income

45,569

95,701

95,845

204,174

Loss before taxes

(295,501)

(615,126)

(794,860)

(1,390,645)

Current income tax expense

(150)

(150)

Net loss and comprehensive loss for the period

$

(295,501)

$

(615,126)

$

(795,010)

$

(1,390,795)

Loss per share - basic and diluted

$

(0.02)

$

(0.05)

$

(0.06)

$

(0.10)

Weighted average number of shares

 

13,271,750

 

13,271,750

 

13,271,750

13,271,750

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

3

AUSTIN GOLD CORP.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

Unaudited - Expressed in United States dollars

    

    

For the three months ended

For the six months ended

Note

June 30, 

    

June 30, 

    

June 30, 

    

June 30, 

2025

2024

2025

2024

Cash flows used in operating activities

 

  

 

  

 

  

Net loss for the period

$

(295,501)

$

(615,126)

$

(795,010)

$

(1,390,795)

Items not affecting cash:

 

  

 

 

 

 

Current income tax expense

150

150

Depreciation

 

 

694

 

612

 

1,389

 

858

Interest and finance income

 

(45,569)

 

(95,701)

 

(95,845)

 

(204,174)

Share-based compensation

 

8

 

40,171

 

210,885

 

180,368

 

565,363

Unrealized fair value gain on marketable securities

 

 

(5,356)

 

(5,453)

 

(1,332)

 

(6,922)

Unrealized foreign exchange gain

(1,305)

(100)

(1,344)

(206)

Write-off of E&E assets

6

770

1,050

Changes in non-cash working capital items:

 

  

 

 

  

 

 

Receivables and other

 

(135,637)

 

(176,018)

 

(72,065)

 

(49,246)

Accounts payable and accrued liabilities

 

(39,398)

 

(68,439)

 

(26,142)

 

(63,046)

Income taxes paid

(150)

(150)

(150)

Net cash used in operating activities

 

(481,901)

 

(749,490)

 

(809,211)

 

(1,147,118)

Cash flows generated by investing activities

 

  

 

 

  

 

 

Expenditures on E&E assets

 

(120,571)

 

(767,252)

 

(324,790)

 

(1,451,704)

Interest received

 

82,589

 

79,446

 

97,007

 

162,456

Purchase of property and equipment

 

 

 

 

(11,000)

Purchase of short-term investments

 

(2,250,000)

 

(750,000)

 

(2,250,000)

 

(2,750,000)

Redemption of short-term investments

 

2,600,000

 

1,500,000

 

3,350,000

 

5,500,000

Net cash generated by investing activities

 

312,018

 

62,194

 

872,217

 

1,449,752

Increase (decrease) in cash and cash equivalents for the period

 

(169,883)

 

(687,296)

 

63,006

 

302,634

Cash and cash equivalents, beginning of period

3

 

614,892

 

1,895,612

 

381,899

 

907,551

Effect of foreign exchange rate changes on cash and cash equivalents

 

3,756

 

(379)

 

3,860

 

(2,248)

Cash and cash equivalents, end of period

3

$

448,765

$

1,207,937

$

448,765

$

1,207,937

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

4

AUSTIN GOLD CORP.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

Unaudited - Expressed in United States dollars, except for share data

    

    

Number of

    

    

    

    

    

common 

Share

Other

Note

shares

capital

reserves

AOCI

Deficit

Total

Balance - December 31, 2023

 

13,271,750

$

16,568,175

$

2,355,931

$

(574,949)

$

(7,020,522)

$

11,328,635

Value assigned to share options and warrants vested

8

646,933

646,933

Net loss for the period

 

 

 

 

 

(1,390,795)

 

(1,390,795)

Balance - June 30, 2024

 

13,271,750

$

16,568,175

$

3,002,864

$

(574,949)

$

(8,411,317)

$

10,584,773

Balance - December 31, 2024

 

13,271,750

$

16,568,175

$

3,390,199

$

(574,949)

$

(10,099,253)

$

9,284,172

Value assigned to share options and warrants vested

8

200,815

200,815

Net loss for the period

(795,010)

(795,010)

Balance - June 30, 2025

13,271,750

$

16,568,175

$

3,591,014

$

(574,949)

$

(10,894,263)

$

8,689,977

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

5

Graphic

AUSTIN GOLD CORP.

NOTES TO THE UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

Expressed in United States dollars, except for share data

1. NATURE OF OPERATIONS AND GOING CONCERN

(a) Nature of operations

Austin Gold Corp. (the “Company”) was incorporated on April 21, 2020, in British Columbia (“BC”), Canada. The Company is a reporting issuer in BC and its common shares are traded on the NYSE American stock exchange under the symbol “AUST”. The Company’s address is the 9th Floor, 1021 West Hastings Street, Vancouver, BC, Canada, V6E 0C3.

The Company is focused on the acquisition, exploration and evaluation of mineral resource properties primarily in the western United States of America (“USA”).

The Company has not yet determined whether its mineral resource properties contain mineral reserves that are economically recoverable. The continued operation of the Company is dependent upon the preservation of its interest in its properties, the discovery of economically recoverable reserves, the ability of the Company to obtain the necessary financing to complete the exploration, evaluation and development of such properties and upon future profitable production or proceeds from the disposition of such properties.

(b) Going concern assumption

These unaudited condensed interim consolidated financial statements are prepared on a going concern basis, which contemplates that the Company will be able to meet its commitments, continue operations and realize its assets and discharge its liabilities in the normal course of business for at least twelve months from June 30, 2025. The Company has incurred ongoing losses and expects to incur further losses in the advancement of its business activities. For the six months ended June 30, 2025, the Company incurred a net loss of $795,010 (2024 – $1,390,795) and used cash in operating activities of $809,211 (2024 – $1,147,118). As at June 30, 2025, the Company had cash and cash equivalents of $448,765 (December 31, 2024 – $381,899), a working capital (current assets less current liabilities) surplus of $4,355,123 (December 31, 2024 – $5,184,549) and an accumulated deficit of $10,894,263 (December 31, 2024 – $10,099,253).

The operations of the Company have primarily been funded by the issuance of common shares. These unaudited condensed interim consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue in existence.

Management estimates its current working capital will be sufficient to fund its current level of activities for at least the next twelve months.

2. MATERIAL ACCOUNTING POLICY INFORMATION

(a) Statement of compliance

These unaudited condensed interim consolidated financial statements have been prepared in accordance with International Accounting Standard (“IAS”) 34, Interim Financial Reporting using accounting policies consistent with IFRS Accounting Standards as issued by the International Accounting Standards Board (“IFRS Accounting Standards”).

The Company’s material accounting policy information applied in these unaudited condensed interim consolidated financial statements are the same as those disclosed in Note 3 of the Company’s audited annual consolidated financial statements for the years ended December 31, 2024, 2023 and 2022. These unaudited condensed interim consolidated financial statements should be read in conjunction with the Company’s most recent audited annual consolidated financial statements.

The functional currency of the Company and its subsidiary is the United States dollar (“USD” or “$”). The presentation currency of these unaudited condensed interim consolidated financial statements is USD. Any reference to Canadian dollars is denoted by “C$” or “CAD”.

These unaudited condensed interim consolidated financial statements were authorized for issuance by the Board of Directors on August 6, 2025.

6

Graphic

AUSTIN GOLD CORP.

NOTES TO THE UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

Expressed in United States dollars, except for share data

2. MATERIAL ACCOUNTING POLICY INFORMATION (Continued)

(b) Significant accounting estimates and judgments

The preparation of financial statements requires the use of accounting estimates. It also requires management to exercise judgment in the process of applying its accounting policies. Estimates and policy judgments are regularly evaluated and are based on management’s experience and other factors, including expectations about future events that are believed to be reasonable under the circumstances. Actual results may differ from these estimates. Revisions to accounting estimates are recognized in the period in which the estimates are revised and in any future periods affected.

Significant accounting policy judgments include:

The assessment of the Company’s ability to continue as a going concern which requires judgment related to future funding available to identify new business opportunities and meet working capital requirements, the outcome of which is uncertain (refer to Note 1b); and
The application of the Company’s accounting policy for impairment of E&E assets which requires judgment to determine whether indicators of impairment exist including factors such as the period for which the Company has the right to explore, expected renewals of exploration rights, whether substantive expenditures on further E&E of resource properties are budgeted and evaluation of the results of E&E activities up to the reporting date. Management assessed impairment indicators for the Company’s E&E assets and concluded that no impairment indicators exist as of June 30, 2025.

Significant sources of material estimation uncertainty include:

The determination of the fair value of share options issued by the Company (refer to Note 8c).

(c) New accounting standards and recent pronouncements

The following standards, amendments and interpretations have been issued but are not yet effective:

In May 2024, the International Accounting Standards Board (“IASB”) issued Amendments to the Classification and Measurement of Financial Instruments (Amendments to IFRS 9 and IFRS 7). These amendments updated classification and measurement requirements in IFRS 9 Financial Instruments and related disclosure requirements in IFRS 7 Financial Instruments: Disclosures.

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 (loss). The amendments are effective for annual periods beginning on or after January 1, 2026 with early adoption permitted. This amendment is not expected to have a material impact on the Company.

7

Graphic

AUSTIN GOLD CORP.

NOTES TO THE UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

Expressed in United States dollars, except for share data

2. MATERIAL ACCOUNTING POLICY INFORMATION (Continued)

In April 2024, the IASB issued IFRS 18, Presentation and Disclosure in Financial Statements which will replace IAS 1, Presentation of Financial Statements. The new standard on presentation and disclosure in financial statements focuses on updates to the statement of profit or loss. The key new concepts introduced in IFRS 18 relate to the structure of the statement of profit or loss, required disclosures in the financial statements for certain profit or loss performance measures that are reported outside an entity’s financial statements and enhanced principles on aggregation and disaggregation which apply to the primary financial statements and notes in general. Many of the other existing principles in IAS 1 are retained, with limited changes. IFRS 18 will apply for reporting periods beginning on or after January 1, 2027 and also applies to comparative information. The Company is in the process of assessing the impact of this standard.

There are no other IFRS Accounting Standards or International Financial Reporting Interpretations Committee interpretations that are not yet effective or early adopted that are expected to have a significant impact on the Company.

3. CASH AND CASH EQUIVALENTS

As at June 30, 2025, the composition of cash and cash equivalents consists of cash in the amount of $448,765 (December 31, 2024 – $381,899). The Company does not hold any term deposits with an original maturity date of less than three months.

4. SHORT-TERM INVESTMENTS

    

June 30, 

    

December 31,

2025

2024

Term deposits

$

3,033,704

$

4,150,487

Redeemable short - term investment certificates (“RSTICs”)

779,515

763,895

$

3,813,219

$

4,914,382

As at June 30, 2025, the term deposits mature between August 18, 2025 and December 8, 2025 and the RSTICs mature on July 22, 2025.

5. RECEIVABLES AND OTHER

    

June 30, 

    

December 31,

2025

2024

Prepaid expenses and deposits

$

178,549

$

100,898

Tax receivables

 

10,482

 

16,068

$

189,031

$

116,966

8

Graphic

AUSTIN GOLD CORP.

NOTES TO THE UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

Expressed in United States dollars, except for share data

6. E&E ASSETS

The E&E assets of the Company, by property and nature of expenditure, as of June 30, 2025 were as follows:

    

Kelly

    

Lone

    

Stockade

    

Fourmile

    

Creek

Mountain

Mountain

Basin

Total

Balance - December 31, 2024

$

719,533

$

1,379,437

$

1,978,504

$

$

4,077,474

E&E expenditures:

 

  

 

  

 

  

 

  

 

  

Acquisition costs

 

 

 

25,000

 

 

25,000

Assays

3,391

3,391

Consulting

 

 

106,551

 

55,247

 

650

 

162,448

Field supplies and rentals

2,274

1,255

3,529

Field work

 

 

346

 

5,951

 

 

6,297

Government payments

 

 

 

3,324

 

 

3,324

Share-based compensation

6,815

6,816

6,816

20,447

Technical and assessment reports

750

750

Travel

 

 

9,452

 

1,300

 

120

 

10,872

Write-off of E&E assets

(770)

(770)

Total E&E expenditures

 

6,815

 

129,580

 

98,893

 

 

235,288

Balance - June 30, 2025

$

726,348

$

1,509,017

$

2,077,397

$

$

4,312,762

(a) Kelly Creek Project (Nevada, USA)

The Company entered into an agreement with Pediment Gold LLC (“Pediment”), a subsidiary of URZ3 Energy Corp. (“URZ”) (formerly Nevada Exploration Inc. (“NGE”)), for an option to earn up to a 70% interest in a joint venture on the Kelly Creek Project.

On June 3, 2024, the Company and Pediment agreed to amend the terms of the option to enter joint venture agreement. Under this third amendment, the Company may exercise the option to earn a 51% interest in the project by incurring a cumulative total of C$2,500,000 (in progress) of E&E expenditures on the project by June 30, 2027. The cumulative total includes E&E expenditures incurred on the project as of June 3, 2024 in the amount of $923,757.

The Company has the option to increase its participating interest by an additional 19% to a total of 70% by incurring an additional C$2,500,000 on E&E expenditures with no time limit, although the Company must continue to pay the underlying property lease payments and the United States Department of the Interior Bureau of Land Management (“BLM”) and county fees to keep the properties subject to the joint venture in good standing.

There are minimum annual royalty payments required by the Company as part of an underlying agreement within the Kelly Creek Project. On June 6, 2024, the Company and Julian Tomera Ranches, Inc. agreed to amend the terms of the mining lease agreement (the “Hot Pot Agreement”). Under this sixth amendment, the Company is subject to the following minimum payments:

September 16, 2021

    

$

30,000

    

Paid

September 16, 2022

 

$

30,000

 

Paid

September 16, 2023

$

30,000

Paid

September 16, 2024

$

20,000

Paid

September 16, 2025

$

20,000

September 16, 2026

$

25,000

September 16, 2027 and every year thereafter

 

$

30,000

 

Any mineral production on the claims is subject to a 3.0% net smelter return royalty which can be reduced to 2.0% upon payment of $2,000,000. The Hot Pot lease and any additional property within 2.5 miles of the original boundary of the claims is also subject to 1.25% net smelter return royalty in favour of Battle Mountain Gold Exploration Corporation.

9

Graphic

AUSTIN GOLD CORP.

NOTES TO THE UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

Expressed in United States dollars, except for share data

6. E&E ASSETS (Continued)

(b) Lone Mountain Project (Nevada, USA)

The Company entered into a mineral lease agreement with an option to purchase the Lone Mountain Project with NAMMCO. Under the terms of the agreement, the Company is subject to the following pre-production payments:

Signing of the lease

    

$

80,000

    

Paid

November 1, 2021

$

30,000

 

Paid

November 1, 2022

$

20,000

 

Paid

November 1, 2023

$

20,000

 

Paid

November 1, 2024

$

30,000

 

Paid

November 1, 2025 and every year thereafter(1)

$

30,000

 

  

(1)Pre-production payments increase by $10,000 every year after November 1, 2025 to a maximum of $200,000.

The Company is required to incur the following minimum E&E expenditures on the property:

September 1, 2024

    

$

150,000

    

Completed

September 1, 2025

$

250,000

 

Completed

September 1, 2026

$

300,000

 

In progress

September 1, 2027

$

300,000

 

In progress

September 1, 2028

$

400,000

 

In progress

September 1, 2029(1)

$

400,000

 

In progress

(1)The work commitment terminates when $1,800,000 has been spent on the property.

Any mineral production on the claims is subject to a 3.0% net smelter return royalty. The net smelter return royalty can be reduced from 3.0% to 2.5% for $2,000,000. The Company has the option to purchase the entire interest in the project, except for the royalty, once there is a discovery of at least 500,000 ounces of gold (or equivalent in other metals) or a pre-feasibility study has been completed. The Company may exercise this option by payment of $2,000,000, reduced by the pre-production payments paid to the date of purchase.

(c) Stockade Mountain Project (Oregon, USA)

The Company entered into a mineral lease and option agreement with Bull Mountain Resources, LLC (“BMR”) to lease a 100% interest in the Stockade Mountain Project. Under the terms of the agreement, the Company is subject to the following pre-production payments:

May 16, 2022

    

$

15,000

    

Paid

November 16, 2022

$

10,000

 

Paid

May 16, 2023

$

10,000

 

Paid

November 16, 2023

$

15,000

 

Paid

May 16, 2024

$

15,000

 

Paid

November 16, 2024

$

25,000

Paid

May 16, 2025

$

25,000

Paid

November 16, 2025 and every six months thereafter

$

25,000

 

  

The Company is required to incur minimum E&E expenditures on the property of $30,000 by May 16, 2023 (completed). On February 28, 2024, the Company executed an amendment to the mineral lease and option agreement with BMR eliminating the requirement of 2,000 meters of drilling by May 16, 2024.

10

Graphic

AUSTIN GOLD CORP.

NOTES TO THE UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

Expressed in United States dollars, except for share data

6. E&E ASSETS (Continued)

BMR will retain a 2.0% net smelter return royalty on claims owned by BMR and 0.25% net smelter return royalty on third-party claims acquired within the area of influence around the property. Payments to BMR totaling $10,000,000 in any combination of pre-production payments, production or minimum royalties will reduce the production royalties on wholly owned claims from 2.0% to 1.0%.

(d) Project reclamation requirements

As at June 30, 2025, the Company holds total surety bonds of $38,863 in favour of the BLM and $43,252 in favour of the Oregon Department of Geology and Mineral Industries in support of the reclamation requirements for its projects.

7. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

    

June 30, 

    

December 31,

2025

2024

Trade payables

$

81,618

$

183,717

Accrued liabilities

 

14,274

 

44,981

$

95,892

$

228,698

8. SHARE CAPITAL AND OTHER RESERVES

(a) Share capital

At June 30, 2025, the authorized share capital of the Company consisted of an unlimited number of common shares without par value and an unlimited number of preferred shares without par value.

(b) Other reserves

The Company’s other reserves consisted of the following:

    

June 30, 

    

December 31,

2025

2024

Other reserve - Share options

$

3,527,786

$

3,326,971

Other reserve - Warrants

 

63,228

 

63,228

$

3,591,014

$

3,390,199

(c) Share options

The following table summarizes the changes in share options for the six months ended June 30:

    

2025

    

2024

Weighted

Weighted

Number of

average

Number of

 average

    

 share options

    

exercise price

    

 share options

    

exercise price

Outstanding, January 1,

3,621,666

$

1.01

3,463,333

$

1.06

Forfeited

 

(62,500)

 

0.77

 

 

Expired

 

 

 

(66,667)

 

2.25

Outstanding, June 30,

 

3,559,166

$

1.03

 

3,396,666

$

1.03

11

Graphic

AUSTIN GOLD CORP.

NOTES TO THE UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

Expressed in United States dollars, except for share data

8. SHARE CAPITAL AND OTHER RESERVES (Continued)

The following table summarizes information about share options outstanding and exercisable at June 30, 2025:

Share options outstanding

    

Share options exercisable

Number of

Weighted

Number of

Weighted

 share options

average years

 share options

 average

Exercise prices

    

outstanding

    

to expiry

exercisable

    

exercise price

$0.51 - $1.00

2,992,503

2.86

2,293,753

$

0.80

$2.01 - $2.50

 

566,663

 

4.04

 

566,663

2.20

 

3,559,166

 

3.05

 

2,860,416

$

1.08

Share-based compensation expense related to share options for the six months ended June 30, 2025 was $200,815 (2024 – $643,408) of which $180,368 (2024 – $561,838) has been expensed in the unaudited condensed interim consolidated statement of loss and comprehensive loss and $20,447 (2024 – $81,570) has been capitalized to E&E assets.

(d) Warrants

The following table summarizes the changes in warrants for the six months ended June 30:

2025

    

2024

Number of

Warrant

Number of

Warrant

    

warrants

    

reserve

    

warrants

    

reserve

Outstanding, January 1,

 

100,000

$

63,228

 

100,000

$

59,702

Transactions during the period:

 

 

  

 

  

 

  

Value assigned to warrants vested - consultants

3,525

Outstanding, June 30,

 

100,000

$

63,228

 

100,000

$

63,227

At June 30, 2025, the weighted average exercise price for the outstanding warrants is $0.81 (2024 – $0.81) and the weighted average remaining life is 0.34 years (2024 – 1.34 years).

9. RELATED PARTY TRANSACTIONS AND BALANCES

Key management includes the Company’s directors and officers including its CEO, Vice President (“VP”) Exploration, VP Business Development and Chief Financial Officer (“CFO”).

Directors and key management compensation is as follows:

    

For the three months ended

    

For the six months ended

June 30, 

June 30, 

June 30, 

June 30, 

    

2025

    

2024

    

2025

    

2024

Management salaries and consulting fees

$

171,032

    

$

171,945

$

344,423

$

353,115

Share-based compensation

 

43,015

 

234,671

 

187,510

 

623,285

Directors’ fees

 

18,635

 

18,229

 

36,866

 

36,566

$

232,682

$

424,845

$

568,799

$

1,012,966

For the six months ended June 30, 2025, the Company’s officers incurred $46,495 (2024 – $74,357) of expenditures in the normal course of business on behalf of the Company.

For the six months ended June 30, 2025, the Company incurred $33,101 (2024 – $33,866) of expenditures with P2 Gold Inc. under a CFO shared-services agreement. These expenditures were expensed under management salaries and consulting fees in the unaudited condensed interim consolidated statement of loss and comprehensive loss.

As at June 30, 2025, accounts payable and accrued liabilities include $30,698 (December 31, 2024 – $32,979) owed to related parties of the Company for transactions incurred in the normal course of business.

12

Graphic

AUSTIN GOLD CORP.

NOTES TO THE UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

Expressed in United States dollars, except for share data

9. RELATED PARTY TRANSACTIONS AND BALANCES (Continued)

The Company entered into a joint venture agreement with Pediment, a subsidiary of URZ (formerly NGE), for the Kelly Creek Project (refer to Note 6a) and owns 89,240 common shares of URZ (formerly NGE). As at June 30, 2025, the VP Business Development and a director of the Company serve as directors of URZ (formerly NGE). The VP Business Development served as interim Chief Executive Officer of URZ (formerly NGE) from December 31, 2023 to May 13, 2024.

10. FINANCIAL RISK MANAGEMENT

The Company has exposure to a variety of financial risks: market risk (including currency risk and interest rate risk), credit risk and liquidity risk from its use of financial instruments.

(a) Market risk

Market risk is the risk that changes in market prices, such as foreign exchange rates and interest rates, will affect the Company’s cash flows or value of its financial instruments.

(i)Currency risk

The Company is subject to currency risk on financial instruments that are denominated in currencies that are not the same as the functional currency of the entity that holds them. Exchange gains and losses would impact the unaudited condensed interim consolidated statement of loss and comprehensive loss. The Company does not use any hedging instruments to reduce exposure to fluctuations in foreign currency rates.

The Company is exposed to currency risk through cash and cash equivalents, receivables and other, marketable securities and accounts payable and accrued liabilities held in the parent entity which are denominated in CAD.

The following table shows the impact on pre-tax loss of a 10% change in the USD:CAD exchange rate on financial assets and liabilities denominated in CAD, as of June 30, 2025, with all other variables held constant:

    

Impact of currency rate change on pre-tax loss

10% increase

    

10% decrease

Cash and cash equivalents

$

6,842

$

(6,842)

Receivables and other

 

1,415

 

(1,415)

Marketable securities

 

1,374

 

(1,374)

Accounts payable and accrued liabilities

 

(3,388)

 

3,388

(ii)Interest rate risk

The Company is subject to interest rate risk with respect to its investments in cash and cash equivalents and short-term investments. The Company’s current policy is to invest cash at variable and fixed rates of interest with cash reserves to be maintained in cash and cash equivalents in order to maintain liquidity. Fluctuations in interest rates when cash and cash equivalents and short-term investments mature impact interest and finance income earned.

The impact on pre-tax loss of a 1% change in variable interest rates on financial assets and liabilities as of June 30, 2025, with all other variables held constant, would be nominal.

13

Graphic

AUSTIN GOLD CORP.

NOTES TO THE UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

Expressed in United States dollars, except for share data

10. FINANCIAL RISK MANAGEMENT (Continued)

(b) Credit risk

Credit risk is the risk of potential loss to the Company if the counterparty to a financial instrument fails to meet its contractual obligations. The Company’s credit risk is primarily attributable to its financial assets including cash and cash equivalents and short-term investments.

The carrying amount of financial assets represents the maximum credit exposure:

    

June 30, 

    

December 31,

2025

2024

Cash and cash equivalents

$

448,765

$

381,899

Short-term investments

 

3,813,219

 

4,914,382

$

4,261,984

$

5,296,281

The Company mitigates its exposure to credit risk on financial assets through investing its cash and cash equivalents and short-term investments with Canadian Tier 1 chartered financial institutions. Management believes there is a nominal expected credit loss associated with its financial assets.

(c) Liquidity risk

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company manages liquidity risk by monitoring actual and projected cash flows and matching the maturity profile of financial assets and liabilities.

The Company has issued surety bonds to support future decommissioning and restoration provisions (refer to Note 6d).

Contractual undiscounted cash flow requirements for contractual obligations as at June 30, 2025 are as follows:

    

Carrying

    

Contractual

    

Due within

    

Due within

    

Due within

amount

cash flows

1 year

2 years

3 years

Accounts payable and accrued liabilities

$

95,892

$

95,892

$

95,892

$

$

$

95,892

$

95,892

$

95,892

$

$

(d) Fair value estimation

The Company’s financial assets and liabilities are initially measured and recognized according to a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets and liabilities and the lowest priority to unobservable inputs.

The three levels of fair value hierarchy are as follows:

Level 1:

Quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.

Level 2:

Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices).

Level 3:

Inputs for the asset or liability that are not based on observable market data.

14

Graphic

AUSTIN GOLD CORP.

NOTES TO THE UNAUDITED CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

Expressed in United States dollars, except for share data

10. FINANCIAL RISK MANAGEMENT (Continued)

The following tables present the Company’s financial assets and liabilities measured at fair value on a recurring basis, by level, within the fair value hierarchy.

As at June 30, 2025

    

    

Fair value

Carrying

    

value

    

Level 1

    

Level 2

    

Level 3

Financial assets

 

  

 

  

 

  

 

  

Marketable securities

$

13,736

$

13,736

$

$

$

13,736

$

13,736

$

$

As at December 31, 2024

    

    

Fair value

Carrying 

    

value

    

Level 1

    

Level 2

    

Level 3

Financial assets

 

  

 

  

 

  

 

  

Marketable securities

$

12,404

$

12,404

$

$

$

12,404

$

12,404

$

$

The Company’s financial instruments consisting of cash and cash equivalents, short-term investments and accounts payable and accrued liabilities approximate their fair value due to the short-term maturity of these financial instruments.

Marketable securities are fair valued at each reporting period using URZ’s (formerly NGE’s) share price on the TSX Venture Exchange.

11. COMMITMENTS

The Company executed an introductory agent agreement with BMR (the “BMR Agreement”). Under the BMR Agreement, should a mineral property recommended by BMR be acquired by the Company, the Company shall pay an introductory agent fee as follows:

Within 15 days of acquisition

    

$

5,000

6 months after acquisition

$

5,000

12 months after acquisition

$

5,000

18 months after acquisition

$

5,000

24 months after acquisition

$

7,500

30 months after acquisition

$

7,500

36 months after acquisition

$

10,000

42 months after acquisition

$

10,000

48 months after acquisition and every six months thereafter

$

15,000

If commercial production is achieved on a property recommended by BMR, the Company shall pay a 0.5% net smelter return royalty on all mineral interests acquired within the area of influence of the mineral property. Introductory agent fees and net smelter return royalty payments totaling $1,000,000 paid by the Company will reduce the net smelter return royalty by 50% to 0.25%.

As at June 30, 2025, the BMR Agreement is not in effect for any of the Company’s mineral projects.

12. SEGMENTED INFORMATION

Exploration and development of mineral projects is considered the Company’s single business segment. All of the Company’s E&E assets are located in the USA.

15