| |
British Columbia, Canada
(State or other jurisdiction of
incorporation or organization) |
| |
1040
(Primary Standard Industrial
Classification Code Number) |
| |
Not Applicable
(I.R.S. Employer
Identification Number) |
|
| |
Benjamin K. Marsh
Paul Heller Goodwin Procter LLP The New York Times Building 620 Eighth Avenue New York, New York 10018 (212) 813-8800 |
| |
Evan Straight
Blake, Cassels & Graydon LLP 1133 Melville Street Suite 3500, The Stack, Vancouver, BC, V6E 4E5 (604) 631-3300 |
| |
Thomas S. Levato
DLA Piper LLP (US) 1251 Avenue of the Americas New York, New York 10020 (212) 335-4500 |
|
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 13 | | | |
| | | | | 15 | | | |
| | | | | 22 | | | |
| | | | | 45 | | | |
| | | | | 47 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | | | 76 | | | |
| | | | | 102 | | | |
| | | | | 110 | | | |
| | | | | 116 | | | |
| | | | | 119 | | | |
| | | | | 123 | | | |
| | | | | 131 | | | |
| | | | | 134 | | | |
| | | | | 135 | | | |
| | | | | 140 | | | |
| | | | | 144 | | | |
| | | | | 145 | | | |
| | | | | 148 | | | |
| | | | | 149 | | | |
| | | | | 149 | | | |
| | | | | 149 | | | |
| | | | | 149 | | | |
| | | | | F-1 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | II-1 | | | |
| | | | | II-4 | | | |
| | | | | II-5 | | | |
|
METAL
|
| |
TOP END USE SEGMENTS
|
|
| Nickel | | | Stainless steel (64%), batteries (16%), aerospace & superalloys (8%), electroplating (6%), other (6%) | |
| Copper | | | Construction (28.1%), power & utilities (16%), consumer goods (13.4%), transport (13%), industrial equipment (12.1%), HVAC (7.5%), other (9.9%), other (10%) | |
| Cobalt | | | EV batteries (45%), portable device batteries (26%), superalloys (9%), hard metals (4%), catalysts (3%), pigments & ceramics (3%), other (10%) | |
| Manganese | | | Stainless steel (90%), batteries (~1%), other (~9%) | |
| | | |
Year Ended,
|
| |
Nine Months Ended,
|
| ||||||||||||||||||
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| |
September 30,
2025 |
| |
September 30,
2024 |
| ||||||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 870,750 | | | | | $ | 499,562 | | | | | $ | 2,502,988 | | | | | $ | 701,651 | | |
|
Share-based compensation expenses
|
| | | | 338,229 | | | | | | 1,015,737 | | | | | | 39,931 | | | | | | 266,196 | | |
|
Consulting fees related to purchase of royalty interest from related parties
|
| | | | — | | | | | | 4,527,266 | | | | | | — | | | | | | — | | |
|
Total operating expenses
|
| | | | 1,208,979 | | | | | | 6,042,565 | | | | | | 2,542,919 | | | | | | 967,847 | | |
|
Operating loss
|
| | | | (1,208,979) | | | | | | (6,042,565) | | | | | | (2,542,919) | | | | | | (967,847) | | |
|
Interest income
|
| | | | 57,906 | | | | | | 76,029 | | | | | | 77,089 | | | | | | 39,630 | | |
|
Loss from continuing operations before recovery
of income taxes |
| | | | (1,151,073) | | | | | | (5,966,536) | | | | | | (2,465,830) | | | | | | (928,217) | | |
|
Recovery of income taxes from continuing operations
|
| | | | 293,969 | | | | | | 86,201 | | | | | | 537,145 | | | | | | 220,477 | | |
|
Net loss from continuing operations
|
| | | | (857,104) | | | | | | (5,880,335) | | | | | | (1,928,685) | | | | | | (707,740) | | |
|
Net income from discontinued operations
|
| | | | 573,828 | | | | | | 55,057 | | | | | | 731,241 | | | | | | 406,480 | | |
|
Net loss and comprehensive loss
|
| | | $ | (283,276) | | | | | $ | (5,825,278) | | | | | $ | (1,197,444) | | | | | $ | (301,260) | | |
| Net income / (loss) per share | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Continuing operations, basic and diluted
|
| | | $ | (0.02) | | | | | $ | (0.16) | | | | | $ | (0.04) | | | | | $ | (0.02) | | |
|
Discontinued operations, basic and diluted
|
| | | $ | 0.01 | | | | | $ | 0.00 | | | | | $ | 0.01 | | | | | $ | 0.01 | | |
|
Total, basic and diluted
|
| | | $ | (0.01) | | | | | $ | (0.16) | | | | | $ | (0.03) | | | | | $ | (0.01) | | |
|
Weighted average number of shares outstanding,
basic and diluted |
| | | | 43,028,900 | | | | | | 37,580,402 | | | | | | 43,093,737 | | | | | | 43,038,463 | | |
| | | |
As at September 30, 2025
|
| |||||||||||||||
| | | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma As
Adjusted |
| |||||||||
|
Current assets – continuing operations
|
| | | $ | 10,786,842 | | | | | $ | 9,185,259 | | | | | $ | 37,007,664 | | |
|
Current assets held for sale
|
| | | $ | 5,747,480 | | | | | $ | — | | | | | $ | — | | |
|
Total assets
|
| | | $ | 31,532,886 | | | | | $ | 23,266,509 | | | | | $ | 51,088,914 | | |
|
Current liabilities – continuing operations
|
| | | $ | 1,452,761 | | | | | $ | 1,452,761 | | | | | $ | 1,452,761 | | |
|
Current liabilities held for sale
|
| | | $ | 312,577 | | | | | $ | — | | | | | $ | — | | |
|
Total liabilities
|
| | | $ | 1,765,338 | | | | | $ | 1,452,761 | | | | | $ | 1,452,761 | | |
|
Total shareholders’ equity
|
| | | $ | 29,767,548 | | | | | $ | 21,813,748 | | | | | $ | 49,636,153 | | |
| | | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted(1) |
| |||||||||
|
Cash
|
| | | $ | 10,643,190 | | | | | $ | 9,041,607 | | | | | $ | 36,864,012 | | |
| Shareholders’ (deficit) equity | | | | | | | | | | | | | | | |||||
|
Share capital
|
| | | $ | 35,572,546 | | | | | $ | 21,782,963 | | | | | $ | 49,605,368 | | |
|
Contributed surplus
|
| | | | 1,475,147 | | | | | | 1,475,147 | | | | | | 1,475,147 | | |
|
Accumulated deficit
|
| | | | (7,280,145) | | | | | | (1,444,362) | | | | | | (1,444,362) | | |
|
Total shareholders’ equity
|
| | | | 29,767,548 | | | | | | 21,813,748 | | | | | | 49,636,153 | | |
|
Total capitalization
|
| | | $ | 29,767,548 | | | | | $ | 21,813,748 | | | | | $ | 49,636,153 | | |
| | | |
Historical
The Metals Royalty Company (As Reported) |
| |
Spin-Out
(Note 2(a)) |
| |
Pro Forma The
Metals Royalty Company |
| |||||||||
| Assets | | | | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 10,643,190 | | | | | $ | (1,601,583) | | | | | $ | 9,041,607 | | |
|
Prepaid expenses
|
| | | | 143,652 | | | | | | — | | | | | | 143,652 | | |
|
Assets held for sale
|
| | | | 5,747,480 | | | | | | (5,747,480) | | | | | | — | | |
|
Total current assets
|
| | | | 16,534,322 | | | | | | (7,349,063) | | | | | | 9,185,259 | | |
| Non-current assets: | | | | | | | | | | | | | | | | | | | |
|
Deferred tax assets
|
| | | | 917,314 | | | | | | (917,314) | | | | | | — | | |
|
Royalty and streaming interests
|
| | | | 14,081,250 | | | | | | — | | | | | | 14,081,250 | | |
|
Total assets
|
| | | $ | 31,532,886 | | | | | $ | (8,266,377) | | | | | $ | 23,266,509 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | $ | 1,452,761 | | | | | $ | — | | | | | $ | 1,452,761 | | |
|
Liabilities held for sale
|
| | | | 312,577 | | | | | | (312,577) | | | | | | — | | |
|
Total current liabilities
|
| | | | 1,765,338 | | | | | | (312,577) | | | | | | 1,452,761 | | |
|
Total liabilities
|
| | | | 1,765,338 | | | | | | (312,577) | | | | | | 1,452,761 | | |
| Shareholders’ Equity | | | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | | | 35,572,546 | | | | | | (13,789,583) | | | | | | 21,782,963 | | |
|
Contributed surplus
|
| | | | 1,475,147 | | | | | | — | | | | | | 1,475,147 | | |
|
Accumulated deficit
|
| | | | (7,280,145) | | | | | | 5,835,783 | | | | | | (1,444,362) | | |
|
Total shareholders’ equity
|
| | | | 29,767,548 | | | | | | (7,953,800) | | | | | | 21,813,748 | | |
|
Total liabilities and shareholders’ equity
|
| | | $ | 31,532,886 | | | | | $ | (8,266,377) | | | | | $ | 23,266,509 | | |
| | | |
Historical
The Metals Royalty Company (As Reported) |
| |
Spin-Out
(Note 2(b)) |
| |
Pro Forma The
Metals Royalty Company |
| |||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 2,502,988 | | | | | $ | — | | | | | $ | 2,502,988 | | |
|
Share-based compensation expenses
|
| | | | 39,931 | | | | | | — | | | | | | 39,931 | | |
|
Total operating expenses
|
| | | | 2,542,919 | | | | | | — | | | | | | 2,542,919 | | |
|
Operating loss
|
| | | | (2,542,919) | | | | | | — | | | | | | (2,542,919) | | |
| Other income | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 77,089 | | | | | | — | | | | | | 77,089 | | |
|
Loss from continuing operations before recovery of income taxes
|
| | | | (2,465,830) | | | | | | — | | | | | | (2,465,830) | | |
|
Recovery of income taxes from continuing operations
|
| | | | 537,145 | | | | | | — | | | | | | 537,145 | | |
|
Net loss from continuing operations
|
| | | $ | (1,928,685) | | | | | | — | | | | | $ | (1,928,685) | | |
| Net loss per share | | | | | | | | | | | | | | | | | | | |
|
Continuing operations, basic and diluted
|
| | | $ | (0.04) | | | | | | | | | | | $ | (0.04) | | |
| Weighted average number of shares outstanding | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | 43,093,737 | | | | | | | | | | | | 43,093,737 | | |
| | | |
Historical
The Metals Royalty Company (As Reported) |
| |
Spin-Out
(Note 2(b)) |
| |
Pro Forma The
Metals Royalty Company |
| |||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 870,750 | | | | | $ | — | | | | | $ | 870,750 | | |
|
Share-based compensation expenses
|
| | | | 338,229 | | | | | | — | | | | | | 338,229 | | |
|
Total operating expenses
|
| | | | 1,208,979 | | | | | | — | | | | | | 1,208,979 | | |
|
Operating loss
|
| | | | (1,208,979) | | | | | | — | | | | | | (1,208,979) | | |
| Other income | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 57,906 | | | | | | — | | | | | | 57,906 | | |
|
Loss from continuing operations before recovery of income taxes
|
| | | | (1,151,073) | | | | | | — | | | | | | (1,151,073) | | |
|
Recovery of income taxes from continuing operations
|
| | | | 293,969 | | | | | | — | | | | | | 293,969 | | |
|
Net loss from continuing operations
|
| | | $ | (857,104) | | | | | | — | | | | | $ | (857,104) | | |
| Net loss per share | | | | | | | | | | | | | | | | | | | |
|
Continuing operations, basic and diluted
|
| | | $ | (0.02) | | | | | | | | | | | $ | (0.02) | | |
| Weighted average number of shares outstanding | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | 43,028,900 | | | | | | | | | | | | 43,028,900 | | |
| | | |
Historical
The Metals Royalty Company (As Reported) |
| |
Spin-Out
(Note 2(b)) |
| |
Pro Forma
The Metals Royalty Company |
| |||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 499,562 | | | | | $ | — | | | | | $ | 499,562 | | |
|
Share-based compensation expenses
|
| | | | 1,015,737 | | | | | | — | | | | | | 1,015,737 | | |
|
Consulting fees related to purchase of royalty interest from related parties
|
| | | | 4,527,266 | | | | | | | | | | | | 4,527,266 | | |
|
Total operating expenses
|
| | | | 6,042,565 | | | | | | — | | | | | | 6,042,565 | | |
|
Operating loss
|
| | | | (6,042,565) | | | | | | — | | | | | | (6,042,565) | | |
| Other income | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 76,029 | | | | | | — | | | | | | 76,029 | | |
|
Loss from continuing operations before recovery of income taxes
|
| | | | (5,966,536) | | | | | | — | | | | | | (5,966,536) | | |
|
Recovery of income taxes from continuing operations
|
| | | | 86,201 | | | | | | — | | | | | | 86,201 | | |
|
Net loss from continuing operations
|
| | | $ | (5,880,335) | | | | | | — | | | | | $ | (5,880,335) | | |
| Net loss per share | | | | | | | | | | | | | | | | | | | |
|
Continuing operations, basic and diluted
|
| | | $ | (0.16) | | | | | | | | | | | $ | (0.16) | | |
| Weighted average number of shares outstanding | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | 37,580,402 | | | | | | | | | | | | 37,580,402 | | |
|
For the years ended,
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| |
Change
|
| |||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 870,750 | | | | | $ | 499,562 | | | | | $ | 371,188 | | |
|
Share-based compensation expenses
|
| | | | 338,229 | | | | | | 1,015,737 | | | | | | (677,508) | | |
|
Consulting fees related to purchase of royalty interest from related parties
|
| | | | — | | | | | | 4,527,266 | | | | | | (4,527,266) | | |
|
Total operating expenses
|
| | | | 1,208,979 | | | | | | 6,042,565 | | | | | | (4,833,586) | | |
|
Operating loss
|
| | | | (1,208,979) | | | | | | (6,042,565) | | | | | | 4,833,586 | | |
|
Interest income
|
| | | | 57,906 | | | | | | 76,029 | | | | | | (18,123) | | |
|
Loss from continuing operations before recovery of income taxes
|
| | | | (1,151,073) | | | | | | (5,966,536) | | | | | | 4,815,463 | | |
|
Recovery of income taxes from continuing operations
|
| | | | 293,969 | | | | | | 86,201 | | | | | | 207,768 | | |
|
Net loss from continuing operations
|
| | | | (857,104) | | | | | | (5,880,335) | | | | | | 5,023,231 | | |
|
Net income from discontinued operations
|
| | | | 573,828 | | | | | | 55,057 | | | | | | 518,771 | | |
|
Net loss and comprehensive loss
|
| | | $ | (283,276) | | | | | $ | (5,825,278) | | | | | $ | 5,542,002 | | |
|
For the years ended,
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| |
Change
|
| |||||||||
|
Royalty income
|
| | | $ | 1,458,739 | | | | | $ | 399,235 | | | | | $ | 1,059,504 | | |
|
Depletion
|
| | | | (590,942) | | | | | | (257,977) | | | | | | (332,965) | | |
|
Provision for income taxes
|
| | | | (293,969) | | | | | | (86,201) | | | | | | (207,768) | | |
|
Net income from discontinued operations
|
| | | $ | 573,828 | | | | | $ | 55,057 | | | | | $ | 518,771 | | |
|
For the three months ended,
|
| |
September 30,
2025 |
| |
September 30,
2024 |
| |
Change
|
| |||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 2,166,346 | | | | | $ | 257,751 | | | | | $ | 1,908,595 | | |
|
Share-based compensation expenses
|
| | | | — | | | | | | 72,033 | | | | | | (72,033) | | |
|
Total operating expenses
|
| | | | 2,166,346 | | | | | | 329,784 | | | | | | 1,836,562 | | |
|
Operating loss
|
| | | | (2,166,346) | | | | | | (329,784) | | | | | | (1,836,562) | | |
|
Interest income
|
| | | | 49,312 | | | | | | 15,429 | | | | | | 33,883 | | |
|
Loss from continuing operations before recovery of income
taxes |
| | | | (2,117,034) | | | | | | (314,355) | | | | | | (1,802,679) | | |
|
Recovery of income taxes from continuing operations.
|
| | | | 537,145 | | | | | | 73,492 | | | | | | 463,653 | | |
|
Net loss from continuing operations
|
| | | | (1,579,889) | | | | | | (240,863) | | | | | | (1,339,026) | | |
|
Net income from discontinued operations
|
| | | | 318,251 | | | | | | 120,030 | | | | | | 198,221 | | |
|
Net loss and comprehensive loss
|
| | | $ | (1,261,638) | | | | | $ | (120,833) | | | | | $ | (1,140,805) | | |
|
For the three months ended,
|
| |
September 30,
2025 |
| |
September 30,
2024 |
| |
Change
|
| |||||||||
|
Royalty income
|
| | | $ | 294,726 | | | | | $ | 352,545 | | | | | $ | (57,819) | | |
|
Depletion
|
| | | | (44,068) | | | | | | (159,023) | | | | | | 114,955 | | |
|
Recovery (provision) of income taxes
|
| | | | 67,593 | | | | | | (73,492) | | | | | | 141,085 | | |
|
Net income from discontinued operations
|
| | | $ | 318,251 | | | | | $ | 120,030 | | | | | $ | 198,221 | | |
|
For the nine months ended,
|
| |
September 30,
2025 |
| |
September 30,
2024 |
| |
Change
|
| |||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 2,502,988 | | | | | $ | 701,651 | | | | | $ | 1,801,337 | | |
|
Share-based compensation expenses
|
| | | | 39,931 | | | | | | 266,196 | | | | | | (226,265) | | |
|
Total operating expenses
|
| | | | 2,542,919 | | | | | | 967,847 | | | | | | 1,575,072 | | |
|
Operating loss
|
| | | | (2,542,919) | | | | | | (967,847) | | | | | | (1,575,072) | | |
|
Interest income
|
| | | | 77,089 | | | | | | 39,630 | | | | | | 37,459 | | |
|
Loss from continuing operations before recovery of income
taxes |
| | | | (2,465,830) | | | | | | (928,217) | | | | | | (1,537,613) | | |
|
Recovery of income taxes from continuing operations
|
| | | | 537,145 | | | | | | 220,477 | | | | | | 316,668 | | |
|
Net loss from continuing operations
|
| | | | (1,928,685) | | | | | | (707,740) | | | | | | (1,220,945) | | |
|
Net income from discontinued operations
|
| | | | 731,241 | | | | | | 406,480 | | | | | | 324,761 | | |
|
Net loss and comprehensive loss
|
| | | $ | (1,197,444) | | | | | $ | (301,260) | | | | | $ | (896,184) | | |
|
For the nine months ended,
|
| |
September 30,
2025 |
| |
September 30,
2024 |
| |
Change
|
| |||||||||
|
Royalty income
|
| | | $ | 820,556 | | | | | $ | 1,142,762 | | | | | $ | (322,206) | | |
|
Depletion
|
| | | | (156,908) | | | | | | (515,805) | | | | | | 358,897 | | |
|
Recovery (provision) of income taxes
|
| | | | 67,593 | | | | | | (220,477) | | | | | | 288,070 | | |
|
Net income from discontinued operations
|
| | | $ | 731,241 | | | | | $ | 406,480 | | | | | $ | 324,761 | | |
| | | |
Year Ended
December 31, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2025
|
| |
2024
|
| ||||||||||||
| Net cash provided by (used in): | | | | | | | | | | | | | | | | ||||||||||
|
Operating activities
|
| | | $ | 537,784 | | | | | $ | (116,540) | | | | | $ | (278,368) | | | | | $ | 291,965 | | |
|
Investing activities
|
| | | | — | | | | | | (5,057,261) | | | | | | — | | | | | | — | | |
|
Financing activities
|
| | | | — | | | | | | 500,000 | | | | | | 9,526,324 | | | | | | — | | |
|
Net increase (decrease) in cash
|
| | | $ | 537,784 | | | | | $ | (4,673,801) | | | | | $ | 9,247,956 | | | | | $ | 291,965 | | |
|
METAL
|
| |
TOP END USE SEGMENTS
|
|
|
NICKEL
|
| | Stainless steel (64%), batteries (16%), aerospace & superalloys (8%), electroplating (6%), other (6%) | |
|
COPPER
|
| | Construction (28.1%), power & utilities (16%), consumer goods (13.4%), transport (13%), industrial equipment (12.1%), HVAC (7.5%), other (9.9%), other (10%) | |
|
COBALT
|
| | EV batteries (45%), portable device batteries (26%), superalloys (9%), hard metals (4%), catalysts (3%), pigments & ceramics (3%), other (10%) | |
|
MANGANESE
|
| | Stainless steel (90%), batteries (~1%), other (~9%) | |
|
METAL
|
| |
TOP END USE SEGMENTS
|
|
| Nickel | | | Stainless steel (64%), batteries (16%), aerospace & superalloys (8%), electroplating (6%), other (6%) | |
| Copper | | | Construction (28.1%), power & utilities (16%), consumer goods (13.4%), transport (13%), industrial equipment (12.1%), HVAC (7.5%), other (9.9%), other (10%) | |
| Cobalt | | | EV batteries (45%), portable device batteries (26%), superalloys (9%), hard metals (4%), catalysts (3%), pigments & ceramics (3%), other (10%) | |
| Manganese | | | Stainless steel (90%), batteries (~1%), other (~9%) | |
| |
Projected Share of 2030 cathode pipeline:
|
| |
2023 cathode product mix — major ex. China suppliers:
|
|
| |
|
| |
|
|
|
Name
|
| |
Age
|
| |
Position(s)
|
| |
Date elected
or appointed |
|
| Executive Officers: | | | | | | | | | | |
| Brian Paes-Braga | | | | | |
Chief Executive Officer and Chairman
|
| |
February 20, 2023
|
|
| Donald Sewell | | | | | |
President and Chief Financial Officer
|
| |
February 21, 2023
|
|
| Non-Employee Directors: | | | | | | | | | | |
| Brian T. O’Neill(1)(2)(3) | | | | | |
Director
|
| |
November 10, 2022
|
|
| Gerard Barron | | | | | |
Director
|
| |
February 21, 2023
|
|
| Jorge Fonseca(1)(2)(3) | | | | | |
Director
|
| |
September 11, 2025
|
|
| Hamed Shahbazi(1)(2)(3) | | | | | |
Director
|
| |
September 11, 2025
|
|
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($)(2) |
| |
Option
Awards(3) |
| |
Stock
awards(4) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
|
Brian Paes-Braga
|
| | | | 2025 | | | | | | 75,000 | | | | | | 675,000 | | | | | | 692,500 | | | | | | 1,852,500 | | | | | | — | | | | | | 3,295,000 | | |
|
Chief Executive Officer and
Chairman |
| | | | | | | | |||||||||||||||||||||||||||||||||||
|
Donald Sewell
|
| | | | 2025 | | | | | | 37,500 | | | | | | 262,500 | | | | | | 159,275 | | | | | | 426,075 | | | | | | — | | | | | | 885,350 | | |
|
President and Chief Financial Officer
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
|
Name
|
| |
Number of
Securities Underlying Options (#) Exercisable |
| |
Number of
Securities Underlying Options (#) Unexercisable |
| |
Option
exercise price ($) |
| |
Option
expiration date |
| ||||||||||||
|
Brian Paes- Braga
|
| | | | — | | | | | | 250,000 | | | | | | 5.00 | | | | | | 11/10/2035 | | |
|
Chief Executive Officer and Chairman
|
| | | | | ||||||||||||||||||||
|
Donald Sewell
|
| | | | — | | | | | | 57,500 | | | | | | 5.00 | | | | | | 11/10/2035 | | |
|
President and Chief Financial Officer
|
| | | | | ||||||||||||||||||||
| | | |
Common Shares
Beneficially Owned (Assuming Conversion of Subscription Receipts) |
| |
Percentage
of Total Voting Power |
| |
Common
Shares Being Registered (Assuming Conversion of Subscription Receipts) |
| |||||||||||||||
|
Name of Beneficial Owner
|
| |
Number
|
| |
%
|
| ||||||||||||||||||
| Directors and executive officers: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Brian Paes-Braga
|
| | | | 13,972,630 | | | | | | 25.38% | | | | | | 25.38% | | | | | | 13,972,630 | | |
|
Chairman and Chief Executive Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Brian T. O’Neill(1)
|
| | | | 1,259,856 | | | | | | 2.29% | | | | | | 2.29% | | | | | | 1,259,856 | | |
|
Director
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Gerard Barron(2)
|
| | | | 90,250 | | | | | | 0.16% | | | | | | 0.16% | | | | | | 90,250 | | |
|
Director
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Jorge Fonseca
|
| | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | |
|
Director
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Hamed Shahbazi(3)
|
| | | | 135,375 | | | | | | 0.25% | | | | | | 0.25% | | | | | | 135,375 | | |
|
Director
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Don Sewell
|
| | | | 773,063 | | | | | | 1.40% | | | | | | 1.40% | | | | | | 773,063 | | |
|
President and Chief Financial Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
All directors and executive officers as a group:
|
| | | | 16,231,174 | | | | | | 29.48% | | | | | | 29.48% | | | | | | 16,231,174 | | |
| Other 5% shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
TMC The Metals Company Inc.
|
| | | | 13,846,154 | | | | | | 25.15% | | | | | | 25.15% | | | | | | 13,846,154 | | |
|
Landsons Investment Corporation(4)
|
| | | | 3,730,769 | | | | | | 6.78% | | | | | | 6.78% | | | | | | 3,730,769 | | |
|
John B. Hess(5)
|
| | | | 3,000,000 | | | | | | 5.45% | | | | | | 5.45% | | | | | | 3,000,000 | | |
| Other Registered Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Michael Hess(6)
|
| | | | 2,500,000 | | | | | | 4.54% | | | | | | 4.54% | | | | | | 2,500,000 | | |
|
Lutry Investments Limited
|
| | | | 2,250,000 | | | | | | 4.09% | | | | | | 4.09% | | | | | | 2,250,000 | | |
|
Kyle Hickey(7)
|
| | | | 1,496,652 | | | | | | 2.72% | | | | | | 2.72% | | | | | | 1,496,652 | | |
|
Lucas Cahill
|
| | | | 1,400,774 | | | | | | 2.54% | | | | | | 2.54% | | | | | | 1,400,774 | | |
|
Anson Advisors, Inc.(8)
|
| | | | 1,000,000 | | | | | | 1.82% | | | | | | 1.82% | | | | | | 1,000,000 | | |
|
SAFMB Group Holdings LP
|
| | | | 1,000,000 | | | | | | 1.82% | | | | | | 1.82% | | | | | | 1,000,000 | | |
|
YA II PN Ltd.
|
| | | | 1,000,000 | | | | | | 1.82% | | | | | | 1.82% | | | | | | 1,000,000 | | |
|
Jeffrey Zicherman(9)
|
| | | | 900,000 | | | | | | 1.63% | | | | | | 1.63% | | | | | | 900,000 | | |
| | | |
Common Shares
Beneficially Owned (Assuming Conversion of Subscription Receipts) |
| |
Percentage
of Total Voting Power |
| |
Common
Shares Being Registered (Assuming Conversion of Subscription Receipts) |
| |||||||||||||||
|
Name of Beneficial Owner
|
| |
Number
|
| |
%
|
| ||||||||||||||||||
|
Aaron Bunting(10)
|
| | | | 747,806 | | | | | | 1.36% | | | | | | 1.36% | | | | | | 747,806 | | |
|
Cedarpoint Capital Inc.
|
| | | | 600,000 | | | | | | 1.09% | | | | | | 1.09% | | | | | | 600,000 | | |
|
Ryan Dunfield(11)
|
| | | | 567,995 | | | | | | 1.03% | | | | | | 1.03% | | | | | | 567,995 | | |
|
Michael Hofer
|
| | | | 534,615 | | | | | | * | | | | | | * | | | | | | 534,615 | | |
|
NBIMC Quantitative Strategies (2017) Fund
|
| | | | 475,086 | | | | | | * | | | | | | * | | | | | | 475,086 | | |
|
Fundacion Angelitos De Luz
|
| | | | 461,538 | | | | | | * | | | | | | * | | | | | | 461,538 | | |
|
Vi Capital AS
|
| | | | 400,000 | | | | | | * | | | | | | * | | | | | | 400,000 | | |
|
0896323 B.C. Ltd.
|
| | | | 307,692 | | | | | | * | | | | | | * | | | | | | 307,692 | | |
|
Bryan Slusarchuk
|
| | | | 259,615 | | | | | | * | | | | | | * | | | | | | 259,615 | | |
|
SAF Equity Pool Inc.
|
| | | | 237,000 | | | | | | * | | | | | | * | | | | | | 237,000 | | |
|
Jon Christian Evensen
|
| | | | 235,384 | | | | | | * | | | | | | * | | | | | | 235,384 | | |
|
Reid Obradovich
|
| | | | 190,100 | | | | | | * | | | | | | * | | | | | | 190,100 | | |
|
Ian Charles
|
| | | | 163,461 | | | | | | * | | | | | | * | | | | | | 163,461 | | |
|
Wylie Johnston
|
| | | | 155,500 | | | | | | * | | | | | | * | | | | | | 155,500 | | |
|
Michael Scott(12)
|
| | | | 173,461 | | | | | | * | | | | | | * | | | | | | 173,461 | | |
|
Rushmont Capital Management LP
|
| | | | 120,000 | | | | | | * | | | | | | * | | | | | | 120,000 | | |
|
Jonathan Richards(13)
|
| | | | 100,000 | | | | | | * | | | | | | * | | | | | | 100,000 | | |
|
Travis G Mcpherson
|
| | | | 100,000 | | | | | | * | | | | | | * | | | | | | 100,000 | | |
|
Frederic Leigh
|
| | | | 92,548 | | | | | | * | | | | | | * | | | | | | 92,548 | | |
|
Martinez Inversiones Trillos
|
| | | | 76,923 | | | | | | * | | | | | | * | | | | | | 76,923 | | |
|
Devon Bekker
|
| | | | 57,380 | | | | | | * | | | | | | * | | | | | | 57,380 | | |
|
George Nendick
|
| | | | 56,400 | | | | | | * | | | | | | * | | | | | | 56,400 | | |
|
Sebastian Marr
|
| | | | 40,000 | | | | | | * | | | | | | * | | | | | | 40,000 | | |
|
James Farquhar
|
| | | | 30,000 | | | | | | * | | | | | | * | | | | | | 30,000 | | |
|
All Other Registered Shareholders(14)
|
| | | | 523,086 | | | | | | * | | | | | | * | | | | | | 523,086 | | |
|
Total Number of Common Shares Being
Registered: |
| | |
|
55,061,113
|
| | | | | | | | | | | | | | | | | | | |
| |
SEC registration fee
|
| | | $ | 75,889 | | |
| |
Nasdaq listing fee
|
| | | $ | 75,000 | | |
| |
Printer fees and expenses
|
| | | $ | 275,000 | | |
| |
Legal fees and expenses
|
| | | $ | 1,450,000 | | |
| |
Accounting fees and expenses
|
| | | $ | 780,000 | | |
| |
Other advisor fees
|
| | | $ | 1,500,000 | | |
| |
Miscellaneous
|
| | | $ | — | | |
| | Total | | | | $ | 4,155,889 | | |
| | | |
Page No.
|
| |||
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-22 | | | |
| | | | | F-23 | | | |
| | | | | F-24 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | | |
|
For the years ended,
|
| |
Note
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| Operating expenses | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| |
10
|
| | | $ | 870,750 | | | | | $ | 499,562 | | |
|
Share-based compensation expenses
|
| |
6
|
| | | | 338,229 | | | | | | 1,015,737 | | |
|
Consulting fees related to purchase of royalty interest from related parties
|
| |
5, 9
|
| | | | — | | | | | | 4,527,266 | | |
|
Total operating expenses
|
| | | | | | | 1,208,979 | | | | | | 6,042,565 | | |
|
Operating loss
|
| | | | | | | (1,208,979) | | | | | | (6,042,565) | | |
| Other income | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | | | | 57,906 | | | | | | 76,029 | | |
|
Loss from continuing operations before recovery of income taxes
|
| | | | | | | (1,151,073) | | | | | | (5,966,536) | | |
|
Recovery of income taxes from continuing operations
|
| | | | | | | 293,969 | | | | | | 86,201 | | |
|
Net loss from continuing operations
|
| | | | | | | (857,104) | | | | | | (5,880,335) | | |
|
Net income from discontinued operations
|
| |
14
|
| | | | 573,828 | | | | | | 55,057 | | |
|
Net loss and comprehensive loss
|
| | | | | | $ | (283,276) | | | | | $ | (5,825,278) | | |
| Net income / (loss) per share | | | | | | | | | | | | | | | | |
|
Continuing operations, basic and diluted
|
| | | | | | $ | (0.02) | | | | | $ | (0.16) | | |
|
Discontinued operations, basic and diluted
|
| | | | | | $ | 0.01 | | | | | $ | 0.00 | | |
|
Total, basic and diluted
|
| | | | | | $ | (0.01) | | | | | $ | (0.16) | | |
| Weighted average number of shares outstanding | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| |
4
|
| | | | 43,028,900 | | | | | | 37,580,402 | | |
|
As of,
|
| |
Note
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| | ||||||||
| Assets | | | | | | | | | | | | | | | | | | ||
| Current assets: | | | | | | | | | | | | | | | | | | ||
|
Cash
|
| | | | | | $ | 1,395,234 | | | | | $ | 857,450 | | | | | |
|
Accounts receivable
|
| | | | | | | 259,814 | | | | | | 228,155 | | | | | |
|
Prepaid expenses
|
| | | | | | | 4,867 | | | | | | 5,286 | | | | | |
|
Total current assets
|
| | | | | | | 1,659,915 | | | | | | 1,090,891 | | | | | |
| Non-current assets: | | | | | | | | | | | | | | | | | | ||
|
Royalty and streaming interests
|
| |
5
|
| | | | 19,808,542 | | | | | | 20,399,484 | | | | ||
|
Total assets
|
| | | | | | $ | 21,468,457 | | | | | $ | 21,490,375 | | | | | |
| Liabilities | | | | | | | | | | | | | | | | | | ||
| Current liabilities: | | | | | | | | | | | | | | | | | | ||
|
Accounts payable and accrued liabilities
|
| | | | | | $ | 28,331 | | | | | $ | 131,317 | | | | | |
|
Sales tax payable
|
| | | | | | | 41,389 | | | | | | 15,274 | | | | | |
|
Total current liabilities
|
| | | | | | | 69,720 | | | | | | 146,591 | | | | | |
|
Total liabilities
|
| | | | | | | 69,720 | | | | | | 146,591 | | | | | |
| Shareholders’ Equity | | | | | | | | | | | | | | | | | | ||
|
Share capital
|
| |
6
|
| | | | 26,046,222 | | | | | | 26,046,222 | | | | ||
|
Contributed surplus
|
| | | | | | | 1,435,216 | | | | | | 1,096,987 | | | | | |
|
Accumulated deficit
|
| | | | | | | (6,082,701) | | | | | | (5,799,425) | | | | | |
|
Total shareholders’ equity
|
| | | | | | | 21,398,737 | | | | | | 21,343,784 | | | | | |
|
Total liabilities and shareholders’ equity
|
| | | | | | $ | 21,468,457 | | | | | $ | 21,490,375 | | | | | |
|
For the years ended,
|
| |
Note
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| Cash flows from/(used in) operating activities: | | | | | | | | | | | | | | | | |
|
Loss
|
| | | | | | $ | (283,276) | | | | | $ | (5,825,278) | | |
|
Less: Net income from discontinued operations
|
| | | | | | | (573,828) | | | | | | (55,057) | | |
|
Net loss from continuing operations
|
| | | | | | | (857,104) | | | | | | (5,880,335) | | |
|
Adjustments to reconcile net loss to net cash from/(used in) operating activities:
|
| | | | | | | | | | | | | | | |
|
Share-based compensation
|
| |
6
|
| | | | 338,229 | | | | | | 1,015,737 | | |
|
Consulting fees related to purchase of royalty interest from related parties
|
| |
5
|
| | | | — | | | | | | 4,527,266 | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | | | | | (102,986) | | | | | | 125,924 | | |
|
Deferred tax assets
|
| |
11
|
| | | | (293,969) | | | | | | (86,201) | | |
|
Other operating assets and liabilities
|
| | | | | | | 26,534 | | | | | | 9,989 | | |
|
Cash flows used in operating activities – continuing operations
|
| | | | | | | (889,296) | | | | | | (287,620) | | |
|
Cash flows from operating activities – discontinued operations
|
| | | | | | | 1,427,080 | | | | | | 171,080 | | |
|
Cash flows from/(used in) operating activities
|
| | | | | | | 537,784 | | | | | | (116,540) | | |
| Cash flows used in investing activities: | | | | | | | | | | | | | | | | |
|
Purchase of royalty and streaming interests
|
| |
5
|
| | | | — | | | | | | (5,057,261) | | |
|
Cash flows used in investing activities – continuing operations
|
| | | | | | | — | | | | | | (5,057,261) | | |
|
Cash flows used in investing activities
|
| | | | | | | — | | | | | | (5,057,261) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | | | | |
|
Proceeds from equity raise
|
| | | | | | | — | | | | | | 500,000 | | |
|
Cash flows from financing activities – continuing operations
|
| | | | | | | — | | | | | | 500,000 | | |
|
Cash flows from financing activities
|
| | | | | | | — | | | | | | 500,000 | | |
|
Change in cash for the year
|
| | | | | | | 537,784 | | | | | | (4,673,801) | | |
|
Cash at beginning of the year
|
| | | | | | | 857,450 | | | | | | 5,531,251 | | |
|
Cash at end of the year
|
| | | | | | $ | 1,395,234 | | | | | $ | 857,450 | | |
| Supplemental disclosure of non-cash activity: | | | | | | | | | | | | | | | | |
|
Royalty and streaming interests obtained in exchange for common shares and contingent value right
|
| |
5
|
| | | $ | — | | | | | $ | 15,627,466 | | |
| | | |
Note
|
| |
Number of
shares |
| |
Share
capital |
| |
Contributed
surplus |
| |
Accumulated
deficit |
| |
Total
shareholders’ equity |
| |||||||||||||||
|
Balance, January 1, 2024
|
| | | | | | | 43,038,463 | | | | | $ | 26,046,222 | | | | | $ | 1,096,987 | | | | | $ | (5,799,425) | | | | | $ | 21,343,784 | | |
|
Repurchase of common shares
|
| |
6
|
| | | | (125,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Share-based compensation
|
| |
6
|
| | | | — | | | | | | — | | | | | | 338,229 | | | | | | — | | | | | | 338,229 | | |
|
Comprehensive loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (283,276) | | | | | | (283,276) | | |
|
Balance, December 31, 2024
|
| | | | | | | 42,913,463 | | | | | $ | 26,046,222 | | | | | $ | 1,435,216 | | | | | $ | (6,082,701) | | | | | $ | 21,398,737 | | |
| | | |
Note
|
| |
Number of
shares |
| |
Share
capital |
| |
Contributed
surplus |
| |
Retained
earnings (accumulated deficit) |
| |
Total
shareholders’ equity |
| |||||||||||||||
|
Balance, January 1, 2023
|
| | | | | | | 5,000,000 | | | | | $ | 50,006 | | | | | $ | 5,450,000 | | | | | $ | 25,853 | | | | | $ | 5,525,859 | | |
|
Contributed capital from equity raise
|
| | | | | | | 9,153,847 | | | | | | 5,950,000 | | | | | | (5,450,000) | | | | | | — | | | | | | 500,000 | | |
|
Shares and CVR issued for purchase of royalty and streaming interests
|
| |
5
|
| | | | 28,884,616 | | | | | | 20,046,216 | | | | | | 81,250 | | | | | | — | | | | | | 20,127,466 | | |
|
Share-based compensation
|
| |
6
|
| | | | — | | | | | | — | | | | | | 1,015,737 | | | | | | — | | | | | | 1,015,737 | | |
|
Comprehensive loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,825,278) | | | | | | (5,825,278) | | |
|
Balance, December 31, 2023
|
| | | | | | | 43,038,463 | | | | | $ | 26,046,222 | | | | | $ | 1,096,987 | | | | | $ | (5,799,425) | | | | | $ | 21,343,784 | | |
| | | |
Royalty and Streaming Interests
|
| |||||||||||||||
| | | |
Oil and Gas
|
| |
Metal and
Minerals |
| |
Total
|
| |||||||||
| Cost | | | | | | | | | | | | | | | | | | | |
|
As of January 1, 2023
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Additions
|
| | | | 6,576,211 | | | | | | 14,081,250 | | | | | | 20,657,461 | | |
|
As of December 31, 2023
|
| | | | 6,576,211 | | | | | | 14,081,250 | | | | | | 20,657,461 | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | — | | |
|
As of December 31, 2024
|
| | | $ | 6,576,211 | | | | | $ | 14,081,250 | | | | | $ | 20,657,461 | | |
| Accumulated depletion and impairment | | | | | | | | | | | | | | | | | | | |
|
As of January 1, 2023
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Depletion
|
| | | | (257,977) | | | | | | — | | | | | | (257,977) | | |
|
Impairment charges
|
| | | | — | | | | | | — | | | | | | — | | |
|
As of December 31, 2023
|
| | | | (257,977) | | | | | | — | | | | | | (257,977) | | |
|
Depletion
|
| | | | (590,942) | | | | | | — | | | | | | (590,942) | | |
|
Impairment charges
|
| | | | — | | | | | | — | | | | | | — | | |
|
As of December 31, 2024
|
| | | $ | (848,919) | | | | | $ | — | | | | | $ | (848,919) | | |
|
Carrying value as of December 31, 2023
|
| | | $ | 6,318,234 | | | | | $ | 14,081,250 | | | | | $ | 20,399,484 | | |
|
Carrying value as of December 31, 2024
|
| | | $ | 5,727,292 | | | | | $ | 14,081,250 | | | | | $ | 19,808,542 | | |
| | | |
December 31, 2024
|
| |
December 31, 2023
|
| ||||||||||||||||||
|
For the years ended,
|
| |
Number of
shares |
| |
Amount
($) |
| |
Number of
Shares |
| |
Amount
($) |
| ||||||||||||
|
Common shares outstanding, beginning of year
|
| | | | 43,038,463 | | | | | $ | 26,046,222 | | | | | | 5,000,000 | | | | | $ | 50,006 | | |
|
Repurchase of common shares
|
| | | | (125,000) | | | | | | — | | | | | | — | | | | | | — | | |
|
Contributed capital from equity raise
|
| | | | — | | | | | | — | | | | | | 9,153,847 | | | | | | 5,950,000 | | |
|
Shares issued for purchase of royalty and
streaming interests (Note 5) |
| | | | — | | | | | | — | | | | | | 28,884,616 | | | | | | 20,046,216 | | |
| | | | | | 42,913,463 | | | | | $ | 26,046,222 | | | | | | 43,038,463 | | | | | $ | 26,046,222 | | |
| | | |
Options
|
| |
Weighted Average
Exercise Price |
| |
Weighted-Average
Remaining Contractual Term (In Years) |
| |||||||||
|
Outstanding as of January 1, 2022
|
| | | | — | | | | | | — | | | | | | | | |
|
Granted
|
| | | | 3,950,000 | | | | | $ | 0.65 | | | | | | | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | | | |
|
Forfeited
|
| | | | — | | | | | | — | | | | | | | | |
|
Outstanding as of December 31, 2023
|
| | | | 3,950,000 | | | | | $ | 0.65 | | | | | | 9.15 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | | | |
|
Forfeited
|
| | | | — | | | | | | — | | | | | | | | |
|
Outstanding as of December 31, 2024
|
| | | | 3,950,000 | | | | | $ | 0.65 | | | | | | 8.15 | | |
|
Exercisable as of December 31, 2024
|
| | | | 2,633,333 | | | | | $ | 0.65 | | | | | | 8.15 | | |
| | | |
Year ended
December 31, 2023 |
| |||
|
Common share price
|
| | | $ | 0.65 | | |
|
Risk-free interest rate
|
| | | | 4.2% | | |
|
Expected dividend yield
|
| | | | 0.0% | | |
|
Expected term (in years)
|
| | | | 5.3 | | |
|
Expected volatility
|
| | | | 56.6% | | |
|
Forfeiture rate
|
| | | | 0.0% | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Cash compensation
|
| | | $ | 451,126 | | | | | $ | 290,864 | | |
|
Stock-based compensation
|
| | | | 159,840 | | | | | | 567,604 | | |
|
Consulting fees related to purchase of royalty interest from related parties
|
| | | | — | | | | | | 4,527,266 | | |
| | | | | $ | 610,966 | | | | | $ | 5,385,733 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Consulting fees
|
| | | $ | 579,536 | | | | | $ | 319,761 | | |
|
Office and administrative expenses
|
| | | | 197,402 | | | | | | 108,611 | | |
|
Legal and accounting expenses
|
| | | | 65,250 | | | | | | 47,543 | | |
|
Insurance expense
|
| | | | 28,562 | | | | | | 23,647 | | |
| | | | | $ | 870,750 | | | | | $ | 499,562 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Current tax expense
|
| | | $ | — | | | | | $ | — | | |
|
Deferred tax recovery
|
| | | | (293,969) | | | | | | (86,201) | | |
|
Income tax recovery from continuing operations
|
| | | $ | (293,969) | | | | | $ | (86,201) | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Current tax expense
|
| | | $ | — | | | | | $ | — | | |
|
Deferred tax expense
|
| | | | 293,969 | | | | | | 86,201 | | |
|
Income tax expense from discontinued operations
|
| | | $ | 293,969 | | | | | $ | 86,201 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Loss from continuing operations before income taxes
|
| | | $ | (1,151,073) | | | | | $ | (5,966,536) | | |
|
Statutory tax rate
|
| | | | 23.0% | | | | | | 23.0% | | |
|
Expected income tax recovery based on statutory rate
|
| | | | (264,747) | | | | | | (1,372,303) | | |
| Adjustments to expected income tax recovery: | | | | | | | | | | | | | |
|
Change in unrecognized deferred tax assets
|
| | | | (502,818) | | | | | | 1,138,654 | | |
|
Non-deductible foreign exchange
|
| | | | 395,485 | | | | | | (86,597) | | |
|
Share-based compensation and other non-deductible items
|
| | | | 78,111 | | | | | | 234,045 | | |
|
Income tax recovery from continuing operations
|
| | | $ | (293,969) | | | | | $ | (86,201) | | |
| | | |
December 31,
2023 |
| |
Recognized in
profit or loss |
| |
December 31,
2024 |
| |||||||||
|
Non-capital losses
|
| | | $ | 86,201 | | | | | $ | 293,969 | | | | | $ | 380,170 | | |
| | | | | $ | 86,201 | | | | | $ | 293,969 | | | | | $ | 380,170 | | |
| | | |
December 31,
2022 |
| |
Recognized in
profit or loss |
| |
December 31,
2023 |
| |||||||||
|
Non-capital losses
|
| | | $ | — | | | | | $ | 86,201 | | | | | $ | 86,201 | | |
| | | | | $ | — | | | | | $ | 86,201 | | | | | $ | 86,201 | | |
| | | |
December 31,
2023 |
| |
Recognized in
profit or loss |
| |
December 31,
2024 |
| |||||||||
|
Royalty and streaming interests
|
| | | $ | (86,201) | | | | | $ | (293,969) | | | | | $ | (380,170) | | |
| | | | | $ | (86,201) | | | | | $ | (293,969) | | | | | $ | (380,170) | | |
| | | |
December 31,
2022 |
| |
Recognized in
profit or loss |
| |
December 31,
2023 |
| |||||||||
|
Royalty and streaming interests
|
| | | $ | — | | | | | $ | (86,201) | | | | | $ | (86,201) | | |
| | | | | $ | — | | | | | $ | (86,201) | | | | | $ | (86,201) | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Royalty and streaming interests
|
| | | $ | 1,293,055 | | | | | $ | 3,513,492 | | |
|
Non-capital losses
|
| | | | 1,674,700 | | | | | | 1,632,117 | | |
|
Share issuance costs
|
| | | | 18,443 | | | | | | 26,753 | | |
| | | | | $ | 2,986,198 | | | | | $ | 5,172,362 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Colombia
|
| | | $ | 5,727,292 | | | | | $ | 6,318,234 | | |
|
Pacific Ocean
|
| | | | 14,081,250 | | | | | | 14,081,250 | | |
|
Total royalty and streaming interests
|
| | | $ | 19,808,542 | | | | | $ | 20,399,484 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
General and administrative expenses
|
| | | $ | (870,750) | | | | | $ | (499,562) | | |
|
Share-based compensation expenses
|
| | | | (338,229) | | | | | | (1,015,737) | | |
|
Consulting fees related to purchase of royalty interest from related parties
|
| | | | — | | | | | | (4,527,266) | | |
|
Interest income
|
| | | | 57,906 | | | | | | 76,029 | | |
|
Loss from continuing operations before recovery of income taxes
|
| | | $ | (1,151,073) | | | | | $ | (5,966,536) | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| Revenue | | | | | | | | | | | | | |
|
Royalty income
|
| | | $ | 1,458,739 | | | | | $ | 399,235 | | |
| Cost of Sales | | | | | | | | | | | | | |
|
Depletion
|
| | | | (590,942) | | | | | | (257,977) | | |
|
Provision of income taxes
|
| | | | (293,969) | | | | | | (86,201) | | |
|
Net income from discontinued operations
|
| | | $ | 573,828 | | | | | $ | 55,057 | | |
| | | | | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
Note
|
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| |
9
|
| | | $ | 2,166,346 | | | | | $ | 257,751 | | | | | $ | 2,502,988 | | | | | $ | 701,651 | | |
|
Share-based compensation expenses
|
| |
5
|
| | | | — | | | | | | 72,033 | | | | | | 39,931 | | | | | | 266,196 | | |
|
Total operating expenses
|
| | | | | | | 2,166,346 | | | | | | 329,784 | | | | | | 2,542,919 | | | | | | 967,847 | | |
|
Operating loss
|
| | | | | | | (2,166,346) | | | | | | (329,784) | | | | | | (2,542,919) | | | | | | (967,847) | | |
| Other income | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | | | | 49,312 | | | | | | 15,429 | | | | | | 77,089 | | | | | | 39,630 | | |
|
Loss from continuing operations before recovery of income taxes
|
| | | | | | | (2,117,034) | | | | | | (314,355) | | | | | | (2,465,830) | | | | | | (928,217) | | |
|
Recovery of income taxes from continuing operations
|
| |
10
|
| | | | 537,145 | | | | | | 73,492 | | | | | | 537,145 | | | | | | 220,477 | | |
|
Net loss from continuing operations
|
| | | | | | | (1,579,889) | | | | | | (240,863) | | | | | | (1,928,685) | | | | | | (707,740) | | |
|
Net income from discontinued operations
|
| |
13
|
| | | | 318,251 | | | | | | 120,030 | | | | | | 731,241 | | | | | | 406,480 | | |
|
Net loss and comprehensive loss
|
| | | | | | $ | (1,261,638) | | | | | $ | (120,833) | | | | | $ | (1,197,444) | | | | | $ | (301,260) | | |
| Net income / (loss) per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Continuing operations, basic and diluted
|
| | | | | | $ | (0.04) | | | | | $ | 0.00 | | | | | $ | (0.04) | | | | | $ | (0.02) | | |
|
Discontinued operations, basic and diluted
|
| | | | | | $ | 0.01 | | | | | $ | 0.00 | | | | | $ | 0.01 | | | | | $ | 0.01 | | |
|
Total, basic and diluted
|
| | | | | | $ | (0.03) | | | | | $ | 0.00 | | | | | $ | (0.03) | | | | | $ | (0.01) | | |
|
Weighted average number of shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted
|
| | | | | | | 43,448,406 | | | | | | 43,038,463 | | | | | | 43,093,737 | | | | | | 43,038,463 | | |
|
As of,
|
| |
Note
|
| |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
| Assets | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | |
|
Cash
|
| | | | | | $ | 10,643,190 | | | | | $ | 1,395,234 | | |
|
Accounts receivable
|
| | | | | | | — | | | | | | 259,814 | | |
|
Prepaid expenses
|
| | | | | | | 143,652 | | | | | | 4,867 | | |
|
Assets held for sale
|
| |
13
|
| | | | 5,747,480 | | | | | | — | | |
|
Total current assets
|
| | | | | | | 16,534,322 | | | | | | 1,659,915 | | |
| Non-current assets: | | | | | | | | | | | | | | | | |
|
Deferred tax assets
|
| |
10
|
| | | | 917,314 | | | | | | — | | |
|
Royalty and streaming interests
|
| |
4
|
| | | | 14,081,250 | | | | | | 19,808,542 | | |
|
Total assets
|
| | | | | | $ | 31,532,886 | | | | | $ | 21,468,457 | | |
| Liabilities | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | | | | $ | 1,452,761 | | | | | $ | 28,331 | | |
|
Sales tax payable
|
| | | | | | | — | | | | | | 41,389 | | |
|
Liabilities held for sale
|
| |
13
|
| | | | 312,577 | | | | | | — | | |
|
Total current liabilities
|
| | | | | | | 1,765,338 | | | | | | 69,720 | | |
|
Total liabilities
|
| | | | | | | 1,765,338 | | | | | | 69,720 | | |
| Shareholders’ Equity | | | | | | | | | | | | | | | | |
|
Share capital
|
| |
5
|
| | | | 35,572,546 | | | | | | 26,046,222 | | |
|
Contributed surplus
|
| | | | | | | 1,475,147 | | | | | | 1,435,216 | | |
|
Accumulated deficit
|
| | | | | | | (7,280,145) | | | | | | (6,082,701) | | |
|
Total shareholders’ equity
|
| | | | | | | 29,767,548 | | | | | | 21,398,737 | | |
|
Total liabilities and shareholders’ equity
|
| | | | | | $ | 31,532,886 | | | | | $ | 21,468,457 | | |
|
For the nine months ended,
|
| |
Note
|
| |
September 30,
2025 |
| |
September 30,
2024 |
| ||||||
| Cash flows from/(used in) operating activities: | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | | | | $ | (1,197,444) | | | | | $ | (301,260) | | |
|
Less: Net income from discontinued operations
|
| | | | | | | (731,241) | | | | | | (406,480) | | |
|
Net loss from continuing operations
|
| | | | | | | (1,928,685) | | | | | | (707,740) | | |
|
Adjustments to reconcile net loss to net cash from/(used in) operating
activities: |
| | | | | | | | | | | | | | | |
|
Share-based compensation
|
| |
5
|
| | | | 39,931 | | | | | | 266,196 | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | | | | | 1,424,430 | | | | | | (14,620) | | |
|
Deferred tax assets
|
| | | | | | | (537,145) | | | | | | (220,477) | | |
|
Other operating assets and liabilities
|
| | | | | | | (180,173) | | | | | | (13,294) | | |
|
Cash flows used in operating activities – continuing operations
|
| | | | | | | (1,181,642) | | | | | | (689,935) | | |
|
Cash flows from operating activities – discontinued operations
|
| | | | | | | 903,274 | | | | | | 981,900 | | |
|
Cash flows from/(used in) operating activities
|
| | | | | | | (278,368) | | | | | | 291,965 | | |
| Cash flows from financing activities: | | | | | | | | | | | | | | | | |
|
Proceeds from equity raise, net of issuance costs
|
| |
5
|
| | | | 10,599,161 | | | | | | — | | |
|
Return of capital
|
| |
5
|
| | | | (1,072,837) | | | | | | — | | |
|
Cash flows from financing activities – continuing operations
|
| | | | | | | 9,526,324 | | | | | | — | | |
|
Cash flows from financing activities
|
| | | | | | | 9,526,324 | | | | | | — | | |
|
Change in cash for the period
|
| | | | | | | 9,247,956 | | | | | | 291,965 | | |
|
Cash at beginning of the period
|
| | | | | | | 1,395,234 | | | | | | 857,450 | | |
|
Cash at end of the period
|
| | | | | | $ | 10,643,190 | | | | | $ | 1,149,415 | | |
| | | |
Note
|
| |
Number of
shares |
| |
Share
capital |
| |
Contributed
surplus |
| |
Accumulated
deficit |
| |
Total
shareholders’ equity |
| |||||||||||||||
|
Balance, January 1, 2025
|
| | | | | | | 42,913,463 | | | | | $ | 26,046,222 | | | | | $ | 1,435,216 | | | | | $ | (6,082,701) | | | | | $ | 21,398,737 | | |
|
Contributed capital from equity raise, net of issuance costs of $99,689
|
| |
5
|
| | | | 2,139,770 | | | | | | 10,599,161 | | | | | | — | | | | | | — | | | | | | 10,599,161 | | |
|
Return of capital
|
| |
5
|
| | | | — | | | | | | (1,072,837) | | | | | | — | | | | | | — | | | | | | (1,072,837) | | |
|
Share-based compensation
|
| |
5
|
| | | | — | | | | | | — | | | | | | 39,931 | | | | | | — | | | | | | 39,931 | | |
|
Comprehensive loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,197,444) | | | | | | (1,197,444) | | |
|
Balance, September 30, 2025
|
| | | | | | | 45,053,233 | | | | | $ | 35,572,546 | | | | | $ | 1,475,147 | | | | | $ | (7,280,145) | | | | | $ | 29,767,548 | | |
| | | |
Note
|
| |
Number of
shares |
| |
Share
capital |
| |
Contributed
surplus |
| |
Accumulated
deficit |
| |
Total
shareholders’ equity |
| |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance, January 1, 2024
|
| | | | | | | 43,038,463 | | | | | $ | 26,046,222 | | | | | $ | 1,096,987 | | | | | $ | (5,799,425) | | | | | $ | 21,343,784 | | |
|
Share-based compensation
|
| |
5
|
| | | | — | | | | | | — | | | | | | 266,196 | | | | | | — | | | | | | 266,196 | | |
|
Comprehensive loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (301,260) | | | | | | (301,260) | | |
|
Balance, September 30, 2024
|
| | | | | | | 43,038,463 | | | | | $ | 26,046,222 | | | | | $ | 1,363,183 | | | | | $ | (6,100,685) | | | | | $ | 21,308,720 | | |
| | | |
Royalty and Streaming Interests
|
| |||||||||||||||
| | | |
Oil and Gas
|
| |
Metal and
Minerals |
| |
Total
|
| |||||||||
| Cost | | | | | | | | | | | | | | | | | | | |
|
As of January 1, 2024
|
| | | $ | 6,576,211 | | | | | $ | 14,081,250 | | | | | $ | 20,657,461 | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | — | | |
|
As of December 31, 2024
|
| | | | 6,576,211 | | | | | | 14,081,250 | | | | | | 20,657,461 | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | — | | |
|
Reclassification to held for sale (Note 13)
|
| | | | (6,576,211) | | | | | | — | | | | | | (6,576,211) | | |
|
As of September 30, 2025
|
| | | $ | — | | | | | $ | 14,081,250 | | | | | $ | 14,081,250 | | |
| Accumulated depletion and impairment | | | | | | | | | | | | | | | | | | | |
|
As of January 1, 2024
|
| | | $ | (257,977) | | | | | $ | — | | | | | $ | (257,977) | | |
|
Depletion
|
| | | | (590,942) | | | | | | — | | | | | | (590,942) | | |
|
Impairment charges
|
| | | | — | | | | | | — | | | | | | — | | |
|
As of December 31, 2024
|
| | | | (848,919) | | | | | | — | | | | | | (848,919) | | |
|
Depletion
|
| | | | (156,908) | | | | | | — | | | | | | (156,908) | | |
|
Impairment charges
|
| | | | — | | | | | | — | | | | | | — | | |
|
Reclassification to held for sale (Note 13)
|
| | | | 1,005,827 | | | | | | — | | | | | | 1,005,827 | | |
|
As of September 30, 2025
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Carrying value as of December 31, 2024
|
| | | $ | 5,727,292 | | | | | $ | 14,081,250 | | | | | $ | 19,808,542 | | |
|
Carrying value as of September 30, 2025
|
| | | $ | — | | | | | $ | 14,081,250 | | | | | $ | 14,081,250 | | |
|
For the nine months ended,
|
| |
September 30, 2025
|
| |
September 30, 2024
|
| ||||||||||||||||||
| |
Number of
shares |
| |
Amount
($) |
| |
Number of
Shares |
| |
Amount
($) |
| ||||||||||||||
|
Common shares outstanding, beginning of year
|
| | | | 42,913,463 | | | | | $ | 26,046,222 | | | | | | 43,038,463 | | | | | $ | 26,046,222 | | |
|
Contributed capital from equity raise
|
| | | | 2,139,770 | | | | | | 10,599,161 | | | | | | — | | | | | | — | | |
|
Return of capital
|
| | | | — | | | | | | (1,072,837) | | | | | | — | | | | | | — | | |
| | | | | | 45,053,233 | | | | | $ | 35,572,546 | | | | | | 43,038,463 | | | | | $ | 26,046,222 | | |
| | | |
Options
|
| |
Weighted
Average Exercise Price |
| |
Weighted-Average
Remaining Contractual Term (In Years) |
| |||||||||
|
Outstanding as of January 1, 2024
|
| | | | 3,950,000 | | | | | $ | 0.65 | | | | | | 9.15 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | | | |
|
Forfeited
|
| | | | — | | | | | | — | | | | | | | | |
|
Outstanding as of September 30, 2024
|
| | | | 3,950,000 | | | | | $ | 0.65 | | | | | | 8.40 | | |
|
Outstanding as of January 1, 2025
|
| | | | 3,950,000 | | | | | $ | 0.65 | | | | | | 8.15 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | | | |
|
Forfeited
|
| | | | — | | | | | | — | | | | | | | | |
|
Outstanding as of September 30, 2025
|
| | | | 3,950,000 | | | | | $ | 0.65 | | | | | | 7.40 | | |
|
Exercisable as of September 30, 2025
|
| | | | 3,950,000 | | | | | $ | 0.65 | | | | | | 7.40 | | |
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Cash compensation
|
| | | $ | 227,253 | | | | | $ | 146,244 | | | | | $ | 373,086 | | | | | $ | 376,184 | | |
|
Stock-based compensation
|
| | | | — | | | | | | 31,288 | | | | | | 18,598 | | | | | | 128,553 | | |
| | | | | $ | 227,253 | | | | | $ | 177,532 | | | | | $ | 391,684 | | | | | $ | 504,737 | | |
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Consulting fees
|
| | | $ | 948,952 | | | | | $ | 89,585 | | | | | $ | 959,786 | | | | | $ | 161,401 | | |
|
Office and administrative expenses
|
| | | | 160,244 | | | | | | 53,377 | | | | | | 257,955 | | | | | | 164,042 | | |
|
Salaries and benefits
|
| | | | 286,188 | | | | | | 87,659 | | | | | | 482,183 | | | | | | 321,451 | | |
|
Legal and accounting expenses
|
| | | | 764,090 | | | | | | 19,980 | | | | | | 782,263 | | | | | | 33,345 | | |
|
Insurance expense
|
| | | | 6,872 | | | | | | 7,150 | | | | | | 20,801 | | | | | | 21,412 | | |
| | | | | $ | 2,166,346 | | | | | $ | 257,751 | | | | | $ | 2,502,988 | | | | | $ | 701,651 | | |
| | | |
September 30,
2025 |
| |
December 31,
2024 |
| ||||||
|
Pacific Ocean
|
| | | $ | 14,081,250 | | | | | $ | 14,081,250 | | |
|
Total royalty and streaming interests
|
| | | $ | 14,081,250 | | | | | $ | 14,081,250 | | |
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Gross profit
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
General and administrative expenses
|
| | | | (2,166,346) | | | | | | (257,751) | | | | | | (2,502,988) | | | | | | (701,651) | | |
|
Share-based compensation expenses
|
| | | | — | | | | | | (72,033) | | | | | | (39,931) | | | | | | (266,196) | | |
|
Interest income
|
| | | | 49,312 | | | | | | 15,429 | | | | | | 77,089 | | | | | | 39,630 | | |
|
Loss from continuing operations before recovery of income taxes
|
| | | $ | (2,117,034) | | | | | $ | (314,355) | | | | | $ | (2,465,830) | | | | | $ | (928,217) | | |
| | | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Royalty income
|
| | | $ | 294,726 | | | | | $ | 352,545 | | | | | $ | 820,556 | | | | | $ | 1,142,762 | | |
| Cost of Sales | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depletion
|
| | | | (44,068) | | | | | | (159,023) | | | | | | (156,908) | | | | | | (515,805) | | |
|
Recovery (provision) of income taxes
|
| | | | 67,593 | | | | | | (73,492) | | | | | | 67,593 | | | | | | (220,477) | | |
|
Net income from discontinued operations
|
| | | $ | 318,251 | | | | | $ | 120,030 | | | | | $ | 731,241 | | | | | $ | 406,480 | | |
| | | |
September 30,
2025 |
| |||
| Assets | | | | | | | |
|
Accounts receivable
|
| | | $ | 177,096 | | |
|
Royalty and streaming interests
|
| | | | 5,570,384 | | |
|
Total assets
|
| | | $ | 5,747,480 | | |
| Liabilities | | | | | | | |
|
Deferred tax liability
|
| | | $ | 312,577 | | |
|
Net assets
|
| | | $ | 5,434,903 | | |
|
Description
|
| |
US$ M
|
| |||
|
Production Vessel
|
| | | | 468.4 | | |
|
Transfer Vessel/Bulk Carriers
|
| | | | 89.6 | | |
|
Support Vessel
|
| | | | 15.2 | | |
|
Processing/Refining
|
| | | | — | | |
|
Operations Facilities initial setup
|
| | | | 2.3 | | |
|
Direct Subtotal
|
| | | | 575.5 | | |
|
Professional Services
|
| | | | 59.4 | | |
|
Owners Cost
|
| | | | 44.6 | | |
|
Indirect Subtotal
|
| | | | 104.0 | | |
|
Description
|
| |
US$ M
|
| |||
|
Contingency
|
| | | | 101.4 | | |
|
Escalation
|
| | | | 53.3 | | |
|
Allseas Credit
|
| | | | (289.3) | | |
|
Total Project CAPEX
|
| | | | 544.8 | | |
| | |||||||
|
Description
|
| |
US$ M
|
| |||
|
General/Infrastructure
|
| | | | 144.8 | | |
|
Port Facilities
|
| | | | 281.1 | | |
|
Hydrometallurgy
|
| | | | 1027.7 | | |
|
Direct Subtotal
|
| | | | 1,453.7 | | |
|
Indirect Costs
|
| | | | 477.2 | | |
|
Contingency
|
| | | | 282.2 | | |
|
Refining Facility Capital
|
| | | | 2,213.0 | | |
|
Number of 6 Mwtpa refining facility
|
| | | | 2 | | |
|
Total Project CAPEX
|
| | | | 4,426.0 | | |
|
OPEX component
|
| |
Total LOM
(US$M) |
| |
Unit Cost
(US$/wmt) |
| |
LOM Cost
(%) |
| |||||||||
|
Collection Costs
|
| | | | 12,344 | | | | | | 75.2 | | | | | | 30.9 | | |
|
Transfer & Shipping Costs
|
| | | | 3,071 | | | | | | 18.7 | | | | | | 7.7 | | |
|
Contractor (offshore) Costs
|
| | | | 1,855 | | | | | | 11.3 | | | | | | 4.6 | | |
|
Consumables (offshore fuel) Costs
|
| | | | 3,848 | | | | | | 23.4 | | | | | | 9.6 | | |
|
Processing Cost
|
| | | | 13,622 | | | | | | 83.0 | | | | | | 34.1 | | |
|
Refining Cost
|
| | | | 3,254 | | | | | | 19.8 | | | | | | 8.1 | | |
|
Corporate Cost
|
| | | | 1,985 | | | | | | 12.1 | | | | | | 5.0 | | |
|
Total OPEX
|
| | | | 39,978 | | | | | | 243.6 | | | | | | 100 | | |
| |
Exhibit No.
|
| | | |
| | 3.1** | | | | |
| | 5.1 | | | | |
| | 10.1** | | | | |
| | 10.2** | | | | |
| | 10.3** | | | | |
| | 10.4†** | | | | |
| | 10.5** | | | | |
| | 10.6** | | | | |
| | 10.7** | | | | |
| | 10.8 | | | | |
| | 10.9** | | | | |
| | 10.10** | | | | |
| | 10.11** | | | | |
| | 10.12** | | | | |
| | 10.13 | | | | |
| | 10.14 | | | | |
| | 10.15 | | | | |
| | 23.1 | | | | |
| | 23.3 | | | | |
| | 23.4* | | | Consent of Qualified Person | |
| | 24.1** | | | | |
| | 99.1** | | | | |
| | 99.2** | | | | |
| | 107** | | | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Brian Paes-Braga
Brian Paes-Braga
|
| | Chief Executive Officer and Chairperson | | |
March 11, 2026
|
|
| |
/s/ Donald Sewell
Donald Sewell
|
| | President and Chief Financial Officer | | |
March 11, 2026
|
|
| |
*
Brian T. O’Neill
|
| | Director | | |
March 11, 2026
|
|
| |
*
Gerard Barron
|
| | Director | | |
March 11, 2026
|
|
| |
*
Jorge Fonseca
|
| | Director | | |
March 11, 2026
|
|
| |
*
Hamed Shahbazi
|
| | Director | | |
March 11, 2026
|
|