0.08330.08330.083310.0833

Exhibit 99.2

Graphic

SATELLOS BIOSCIENCE INC.

Consolidated Financial Statements

Years ended December 31, 2025 and 2024

Report of Independent Registered Public Accounting Firm

To the Board of Directors and Shareholders of Satellos Bioscience Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated statements of financial position of Satellos Bioscience Inc. and its subsidiaries (the Company) as of December 31, 2025 and 2024, and the related consolidated statements of loss and comprehensive loss, of changes in shareholders’ equity and of cash flows for the years then ended, including the related notes (collectively referred to as the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and its financial performance and its cash flows for the years then ended in conformity with International Financial Reporting Standards as issued by the International Accounting Standards Board.

Change in Accounting Principle

As discussed in notes 2.2 and 19 to the consolidated financial statements, the Company changed its presentation currency of the consolidated financial statements from the Canadian dollar to the United States dollar.

Basis for Opinion

These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits of these consolidated financial statements in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.

/s/PricewaterhouseCoopers LLP

Chartered Professional Accountants, Licensed Public Accountants

Toronto, Canada

March 27, 2026

We have served as the Company’s auditor since 2024.

F-2

SATELLOS BIOSCIENCE INC.

Consolidated Statements of Financial Position

(Expressed in thousands of US Dollars)

  ​ ​ ​

December 31,

December 31,

January 1,

As at,

Notes

2025

  ​ ​ ​

2024

  ​ ​ ​

2024

$

$

$

(Notes 2 and 19)

(Notes 2 and 19)

ASSETS

 

Current

 

  ​

  ​

  ​

  ​

Cash and cash equivalents

 

3

9,804

40,073

16,681

Short-term investments

 

4

17,906

8,475

13,246

Sales tax, interest and other receivables

370

435

441

Prepaid expenses and deposits

 

5

3,804

1,760

112

Derivative financial instruments, net

 

  ​

3

Total current assets

 

  ​

31,884

50,743

30,483

Property and equipment

 

  ​

5

4

15

Assets held for sale

 

  ​

  ​

  ​

  ​

Intangible asset

 

6

2,961

Investments

 

6

31

5

4

3,007

TOTAL ASSETS

 

  ​

31,889

50,747

33,490

LIABILITIES

 

  ​

Accounts payable and accrued liabilities

 

7

4,105

3,583

2,734

Total current liabilities

 

4,105

3,583

2,734

Total Liabilities

 

4,105

3,583

2,734

SHAREHOLDERS’ EQUITY

 

Common Shares

 

8

85,828

78,131

47,335

Pre-Funded Warrants

 

8

15,480

19,967

13,050

Contributed surplus

 

  ​

10,166

7,900

6,472

Accumulated deficit

 

(81,970)

(57,097)

(36,463)

Accumulated other comprehensive income/(loss)

 

(1,720)

(1,737)

362

Total shareholders’ equity

 

27,784

47,164

30,756

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

31,889

50,747

33,490

Commitments and Contingencies (Note 12)

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

Approved by the Board of Directors:

/s/ Adam Mostafa

  ​ ​ ​ ​

Director

/s/ Geoff MacKay

Director

F-3

SATELLOS BIOSCIENCE INC.

Consolidated Statements of Loss and Comprehensive Loss

(Expressed in thousands of US Dollars, except for per share amounts)

  ​ ​ ​

Notes

  ​ ​ ​

December 31, 2025

  ​ ​ ​

December 31, 2024

$

$

Research and development (“R&D”)

 

11

18,426

 

14,359

General and administrative (“G&A”)

 

11

8,033

 

6,039

TOTAL OPERATING EXPENSES:

 

(26,459)

 

(20,398)

OTHER INCOME AND EXPENSES

 

  ​

  ​

Finance income

 

1,360

 

1,003

Impairment of intangible asset

 

6

 

(2,905)

Loss on derivative financial instruments

 

6

 

(3)

Foreign exchange gain

 

398

 

1,669

NET LOSS BEFORE INCOME TAXES

 

(24,701)

 

(20,634)

Income tax expense

 

14

(172)

 

NET LOSS FOR THE YEAR

 

(24,873)

 

(20,634)

OTHER COMPREHENSIVE LOSS

 

  ​

  ​

Item that may be reclassified to net loss

 

 

Foreign currency translation adjustment

17

(2,099)

TOTAL COMPREHENSIVE LOSS

 

(24,856)

 

(22,733)

Basic and diluted loss per Common Share

 

8

$

(1.70)

 

$

(2.16)

Basic and diluted loss per Pre-Funded Warrant

8

$

(0.00)

$

(0.00)

Weighted average number of Common Shares

 

8

14,595,771

 

9,564,862

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

F-4

SATELLOS BIOSCIENCE INC.

Consolidated Statements of Changes in Shareholders’ Equity

(Expressed in thousands of US Dollars)

For the year ended December 31, 2025, and 2024

  ​ ​ ​

Accumulated

Other

Total

Pre-Funded

Pre-Funded

Contributed

Accumulated

  ​ ​ ​

Comprehensive

  ​ ​ ​

Shareholders’

Common Shares

  ​ ​ ​

Common Shares

  ​ ​ ​

Warrants

  ​ ​ ​

Warrants

  ​ ​ ​

Surplus

  ​ ​ ​

Deficit

Loss

Equity

  ​ ​ ​

Number1

  ​ ​ ​

$

  ​ ​ ​

Number1

  ​ ​ ​

$

  ​ ​ ​

$

  ​ ​ ​

$

  ​ ​ ​

$

  ​ ​ ​

  ​

Balance - December 31, 2023 (Notes 2 and 19)

 

112,791,658

 

47,335

 

39,702,780

 

13,050

 

6,472

 

(36,463)

 

362

 

30,756

Exercise of warrants (Note 9)

 

1,608,214

 

813

 

 

 

(213)

 

 

 

600

Common Shares issued in equity offering, net of transaction costs

 

51,420,000

 

29,983

 

 

 

 

 

 

29,983

Pre-Funded Warrants issued in equity offering, net of transaction costs

 

 

 

11,865,000

 

6,917

 

 

 

 

6,917

Stock-based compensation (Note 10)

 

 

 

 

 

1,641

 

 

 

1,641

Net loss for the year

 

 

 

 

 

 

(20,634)

 

 

(20,634)

Foreign currency translation adjustment

 

 

 

 

 

 

 

(2,099)

 

(2,099)

Balance – December 31, 2024 (Notes 2 and 19)

 

165,819,872

 

78,131

 

51,567,780

 

19,967

 

7,900

 

(57,097)

 

(1,737)

 

47,164

Balance - December 31, 2024 (Notes 2 and 19)

 

165,819,872

 

78,131

 

51,567,780

 

19,967

 

7,900

 

(57,097)

 

(1,737)

 

47,164

Exercise of warrants (Note 9)

 

5,623,087

 

2,928

 

 

 

(834)

 

 

 

2,094

Common Shares issued in connection with the exercise of Pre-Funded Warrants (Note 8)

 

13,650,631

 

4,487

 

(13,650,840)

 

(4,487)

 

 

 

 

Common Shares issued upon exercise of stock options

 

413,563

 

282

 

 

 

(135)

 

 

 

147

Stock-based compensation (Note 10)

 

 

 

 

 

3,235

 

 

 

3,235

Net loss for the year

 

 

 

 

 

 

(24,873)

 

 

(24,873)

Foreign currency translation adjustment

 

 

 

 

 

 

 

17

 

17

Balance – December 31, 2025

 

185,507,153

 

85,828

 

37,916,940

 

15,480

 

10,166

 

(81,970)

 

(1,720)

 

27,784

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

1 Presented on a pre-consolidation basis, unadjusted for the twelve-for-one share consolidation completed on January 27, 2026 (note 8)

F-5

SATELLOS BIOSCIENCE INC.

Consolidated Statements of Cash Flows

(Expressed in thousands of US Dollars)

For the years ended,

  ​ ​ ​

Notes

December 31, 2025

December 31, 2024

$

$

 (Notes 2 and 19)

CASH AND CASH EQUIVALENTS PROVIDED BY (USED IN):

 

  ​

  ​

 

  ​

OPERATING ACTIVITIES

 

  ​

  ​

 

  ​

Net loss for the year

 

  ​

(24,873)

 

(20,634)

Items not affecting cash:

 

  ​

  ​

 

  ​

Depreciation of property and equipment

 

  ​

4

 

15

Stock-based compensation

 

10

3,235

 

1,641

Impairment of intangible assets

 

6

 

2,905

Loss on derivative financial instruments

 

6

 

3

Non-cash finance income

 

  ​

 

(358)

Unrealized foreign exchange gain

 

  ​

(484)

 

(1,071)

Net change in non-cash working capital balances:

 

  ​

  ​

 

  ​

Sales tax, interest and other receivables

 

  ​

65

 

(32)

Prepaid expenses and deposits

 

  ​

(2,044)

 

(1,733)

Accounts payable and accrued liabilities

 

501

1,012

(23,596)

 

(18,252)

FINANCING ACTIVITIES

 

  ​

  ​

 

  ​

Proceeds from exercise of warrants

 

  ​

2,094

 

600

Proceeds from exercise of stock options

 

  ​

147

 

Proceeds from Common Shares issuance, net of costs

 

8

 

30,057

Proceeds from Pre-Funded Warrants issuance, net of costs

 

8

 

6,917

2,241

 

37,574

INVESTING ACTIVITIES

 

  ​

  ​

 

  ​

Purchases of short-term investments

 

  ​

(23,369)

 

(27,416)

Maturities of short-term investments

 

  ​

13,958

 

32,076

Purchase of property and equipment

 

  ​

(6)

 

(4)

(9,417)

 

4,656

Effect of foreign currency exchange rates on cash and cash equivalents

 

  ​

503

 

(586)

INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS

 

  ​

(30,269)

 

23,392

CASH AND CASH EQUIVALENTS – Beginning of year

 

  ​

40,073

 

16,681

CASH AND CASH EQUIVALENTS – End of year

 

  ​

9,804

 

40,073

Cash interest received included in operating activities

 

  ​

1,160

 

573

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

F-6

SATELLOS BIOSCIENCE INC.

Notes to the Consolidated Financial Statements

For the Years Ended December 31, 2025 and 2024

(Amounts expressed in thousands of US Dollars, except for share and per share amounts)

1.Description of business

Satellos Bioscience Inc. (“Satellos” or the “Company”) is a Canadian biotechnology and drug development company incorporated under the laws of Canada. The head office, principal address, and records of the Company are located at Royal Bank Plaza, South Tower, 200 Bay Street, Suite 2800, Toronto, Ontario, M5J 2J1 Canada and the Company’s common shares (“Common Shares”) are listed on the Toronto Stock Exchange (“TSX”) and the Nasdaq Global Market (“Nasdaq”).

The Company has wholly owned subsidiaries in Australia (Satellos Bioscience Australia Pty Ltd) and in Delaware, USA (Satellos Bioscience US, Inc.).

On July 29, 2025, the Company completed the sale of its wholly owned subsidiary in Canada, Amphotericin B Technologies, Inc., (AmpB), to Natural Works Trading Limited, as part of a strategic portfolio review, for consideration of $10. This divestiture did not impact the Company’s core operations or ongoing business activities.

2.Basis of presentation and material accounting policies

2.1Basis of presentation

These consolidated financial statements as at and for the years ended December 31, 2025, and 2024 have been prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board ("IFRS Accounting Standards").

The consolidated financial statements have been prepared using the accrual basis of accounting at historical cost except for derivative financial instruments and assets held for sale which are measured at fair value.

The consolidated financial statements are presented in thousands of US dollars, unless otherwise stated.

These consolidated financial statements were approved and authorized for issue by the Board of Directors on March 26, 2026.

2.2Change in functional and presentation currency

Effective January 1, 2025, Satellos Bioscience Inc. adopted the United States dollar (“USD”) as its functional currency. Prior to this date, the functional currency was the Canadian dollar (“CAD”). The change in the functional currency from CAD to USD was made to more closely reflect the primary economic environment in which the Company currently operates. As a result of the advancement of the Company’s development programs, the Company incurred and anticipated incurring the majority of future operating costs including research and development costs primarily in USD. On January 1, 2025, the change in functional currency resulted in the assets and liabilities of the Company as of December 31, 2024 being translated into USD using the exchange rate in effect on that date, and equity transactions were translated at historical rates. The change in functional currency was applied prospectively from January 1, 2025.

During the year ended December 31, 2025, the Company also changed its presentation currency from CAD to USD. The change in presentation currency was made to better reflect the Company’s business activities and to improve investors’ ability to compare the Company’s financial results with other publicly traded businesses in the industry. In making the change to a USD presentation currency, the Company followed the guidance in IAS 21, the Effects of Changes in Foreign Exchange Rates and has applied the change retrospectively as if the new presentation currency had always been the Company’s presentation currency. In accordance with IAS 21, the consolidated financial statements for all the years presented have been translated to the new USD presentation currency. For comparative balances, assets and liabilities have been translated into the presentation currency at the rate of exchange prevailing at the reporting date, or at the exchange rate prevailing at the date of the transactions. Exchange rate differences arising on translation are taken to other comprehensive loss. The Company has presented the effects of the change in the presentation currency, see note 19.

F-7

SATELLOS BIOSCIENCE INC.

Notes to the Consolidated Financial Statements

For the Years Ended December 31, 2025 and 2024

(Amounts expressed in thousands of US Dollars, except for share and per share amounts)

2.3Basis of consolidation

The consolidated financial statements comprise the financial statements of the Company and its subsidiaries. Subsidiaries are consolidated from the date at which control is determined to have occurred and are deconsolidated from the date that the Company no longer controls the entity. Intercompany transactions, balances, and gains and losses on transactions between subsidiaries are eliminated.

2.4Summary of material accounting policies

Cash and cash equivalents

Cash and cash equivalents consist of cash on deposit and highly liquid short-term interest-bearing securities with maturities at the date of purchase of three months or less. Cash and cash equivalents are held or invested at financial institutions including Canadian chartered banks and financial service firms. Interest income earned is recognized in the consolidated statements of loss and comprehensive loss in finance income.

Functional and presentation currency

The Company has a functional currency of USD and the functional currency of each subsidiary is determined based on facts and circumstances relevant for each subsidiary. For subsidiaries that have a functional currency different from the Company’s presentation currency of USD, the assets and liabilities are translated at the closing rate at the date of the consolidated statement of financial position and income and expenses are translated at the exchange rates at the dates of the transactions. All resulting changes are recognized in other comprehensive loss as foreign currency translation adjustments.

Current and deferred income taxes

The Company follows the liability method of accounting for income taxes. Under this method, current income taxes are recognized for the estimated income taxes payable for the current period. Deferred income tax assets and liabilities are recognized in the current period for temporary differences between the tax and accounting bases of assets and liabilities as well as for the benefit of losses available to be carried forward to future years for tax purposes. Deferred tax assets are only recognized to the extent that it is considered probable that they will be realized. Deferred income tax assets and liabilities are measured using substantively enacted tax rates and laws expected to apply in the years in which those temporary differences are expected to be recovered or settled. The effect of a change in tax rates on deferred income tax assets and liabilities is recognized in operations in the period that includes the substantive enactment.

Financial instruments

Classification and Measurement of Financial Instruments

At initial recognition, financial instruments are recorded at fair value. For financial instruments not measured at fair value through profit or loss, transaction costs directly attributable to their acquisition are included in the carrying amount. Transaction costs related to financial instruments measured at fair value through profit or loss are expensed as incurred.

F-8

SATELLOS BIOSCIENCE INC.

Notes to the Consolidated Financial Statements

For the Years Ended December 31, 2025 and 2024

(Amounts expressed in thousands of US Dollars, except for share and per share amounts)

Subsequent measurement of financial assets depends on the Company’s business model for managing the asset and the cash flow characteristics of the asset. There are three measurement categories in which the Company could classify its financial instruments:

Amortized cost: Financial assets held to collect contractual cash flows, where those cash flows solely represent payments of principal and interest, are measured at amortized cost. Interest income is recognized using the effective interest rate method in the consolidated statements of loss and comprehensive loss.
Fair value through other comprehensive income (FVOCI): Financial assets held for both collecting contractual cash flows and for selling, where the cash flows solely represent payments of principal and interest, are measured at FVOCI. Changes in fair value are recorded in other comprehensive income, except for impairment gains or losses, interest income, and foreign exchange gains and losses, which are recognized in the consolidated statements of loss and comprehensive loss.
Fair value through profit or loss (FVTPL): Financial instruments that do not meet the criteria for measurement at amortized cost or FVOCI are measured at FVTPL. Changes in fair value are recognized in net loss in the period in which they arise and presented net in the consolidated statements of loss and comprehensive loss, except when the instrument is designated as part of a hedging relationship.

The Company’s financial assets and liabilities are subsequently measured at amortized cost using the effective interest rate method except for derivative financial instruments and investments which are measured at FVTPL.

The Company applies the expected credit loss (“ECL”) model under IFRS 9 to financial assets measured at amortized cost. For short-term investments, the Company applies the low credit risk practical expedient, as these balances are held with counterparties that meet the Company’s minimum credit rating requirements and are considered to have low credit risk at the reporting date. Accordingly, no significant increase in credit risk is recognized and the Company measures expected credit losses on a 12-month basis (Stage 1). The resulting ECL is assessed as immaterial.

Impairment of non-financial assets

The Company assesses, at each reporting date, whether there is an indication that a non-financial asset may be impaired. If such an indication exists, or if annual impairment testing for an asset is required, the Company estimates the asset’s recoverable amount as the higher of its fair value less costs of disposal or its value in use. When the carrying amount of an asset exceeds its recoverable amount, the asset is considered impaired and is written down to its recoverable amount.

Impairment losses are recognized in the consolidated statements of loss and comprehensive loss.

At each reporting date, the Company assesses whether previously recognized impairments should be reversed based on updated assumptions. Any reversal is limited to the asset’s recoverable amount and cannot exceed its historical carrying value net of amortization or depreciation.

Intangible assets

Intangible assets acquired separately are measured on initial recognition at cost. Following initial recognition, intangible assets are carried at cost less accumulated amortization and accumulated impairment losses.

The useful lives of intangible assets are assessed as either finite or indefinite.

F-9

SATELLOS BIOSCIENCE INC.

Notes to the Consolidated Financial Statements

For the Years Ended December 31, 2025 and 2024

(Amounts expressed in thousands of US Dollars, except for share and per share amounts)

Research and development

Expenditures on research and development activities, undertaken with the prospect of gaining new scientific or technical knowledge and understanding, are recognized in profit or loss as incurred. Research and development expenses include all direct and indirect operating expenses supporting the products in development and clinical trials. The Company outsources a significant portion of its research and development activities to third-party contract service providers. Third-party costs include those related to preclinical research, clinical trial activities and product manufacturing. Clinical trial activities expenses include investigator fees, clinical site costs, contract research organization fees and other related costs. The amount of expense recognized in a period for third-party contract service providers is based on the work performed using the accrual basis of accounting. The Company’s third-party contract service organizations provide information of services performed to allow the Company to determine the appropriate accrual at period end.

Research and development tax credits receivable

The Company is entitled to certain refundable research and development tax credits (“R&D credits”) for qualified scientific research and experimental development. These R&D credits are recorded as a reduction in the related expenditures when there is reasonable assurance that such credits will be realized. R&D credits that are related to capitalized expenditures are recognized in the consolidated statements of financial position as a reduction to the asset that the tax credit relates.

Share capital

Common Shares and pre-funded common share purchase warrants (“Pre-Funded Warrants”) are classified as equity. Incremental costs directly attributable to the issuance of Common Shares and Pre-Funded Warrants are recognized as a deduction from shareholders’ equity.

Stock-based compensation

The Company grants stock options to directors, officers, employees, consultants and advisors as consideration for work or services performed. The Company used the Black-Scholes option pricing model to estimate the fair value of each stock option on the grant date. Stock option expense is recognized over the vesting period using the graded vesting method by increasing contributed surplus based on the number of stock options expected to vest.

Loss per share

Basic and diluted loss per share is calculated by dividing net loss for the year attributable to the Company by the weighted average number of shares outstanding.

The Company applies the two-class method for computing loss per share, as it has outstanding Pre-Funded Warrants that are classified as equity and carry contractual rights to participate in dividends and other distributions to common shareholders on an as if-exercised basis. Under the two-class method, net profit or loss in each period is allocated between Common Shares and Pre-Funded Warrants based on their respective rights to receive dividends and share in undistributed earnings. The Pre-Funded Warrants are not included in the weighted-average number of Common Shares outstanding for purposes of basic loss per share, as they have not been exercised and the issuance of Common Shares upon exercise remains at the holder's option.

Losses are not allocated to the Pre-Funded Warrants in determining earnings per share in accordance with the Company’s accounting policy. Accordingly, in periods in which the Company reports a net loss and no dividends are declared, the entire net loss is attributed to common shareholders for purposes of computing basic loss per share. Basic loss per share for Pre-Funded Warrants is based on nil net income for the year ended December 31, 2025 and 2024.

For diluted loss per share, the effect of potentially dilutive securities including stock options, are excluded when the Company is in a net loss position, as their inclusion would reduce the net loss per share and would therefore be anti-dilutive.

F-10

SATELLOS BIOSCIENCE INC.

Notes to the Consolidated Financial Statements

For the Years Ended December 31, 2025 and 2024

(Amounts expressed in thousands of US Dollars, except for share and per share amounts)

2.5New and amended standards and interpretations

a)New standards, amendments and interpretations issued but not yet effective

At the date of authorization of these consolidated financial statements, the Company had not applied the following new and revised IFRS Accounting Standards that are not yet effective.

Amendments to IFRS 9, Financial instruments and IFRS 7, Financial instruments: Disclosures

The IASB has issued classification and measurement and disclosure amendments to IFRS 9 and IFRS 7 with an effective date for years beginning on or after January 1, 2026 with earlier application permitted. The amendments clarify the date of recognition and derecognition of some financial assets and liabilities and introduce a new exception for some financial liabilities settled through an electronic payment system. Other changes include a clarification of the requirements when assessing whether a financial asset meets the solely payments of principal and interest criteria and new disclosures for certain instruments with contractual terms that can change cash flows (including instruments where cash flows changes are linked to environment, social or governance (ESG) targets).

The Company has reviewed the amendments and assessed their potential impact on its consolidated financial statements. Based on its current financial instruments, which consist primarily of cash and cash equivalents, short-term investments and accounts payable and accrued liabilities. The Company does not expect a significant impact from the adoption of these amendments and intends on adopting the exception for certain financial liabilities settled through an electronic payment system.

New accounting standard IFRS 18, Presentation and disclosure in financial statements

IFRS 18, Presentation and Disclosure in Financial Statements (IFRS 18) will provide new presentation and disclosure requirements and replace IAS 1, Presentation of Financial Statements. IFRS 18 introduces changes to the structure of the income statement; provides required disclosures in financial statements for certain profit or loss performance measures that are reported outside an entity’s financial statements; and provides enhanced principles on aggregation and disaggregation in financial statements. Many other existing principles in IAS 1 have been maintained. IFRS 18 is effective for years beginning on or after January 1, 2027, with earlier application permitted.

The Company is currently evaluating the potential impact of this standard on its consolidated financial statements and disclosures.

2.6Use of judgements and estimates

The preparation of consolidated financial statements in accordance with IFRS Accounting Standards requires management to make judgements, estimates, and assumptions that affect the application of accounting policies and reported amounts of assets, liabilities, revenues and expenses. Actual results may differ from these estimates. Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimates are revised and in any future periods affected. Management has applied significant judgements, estimates and assumptions to the following:

a)Research and development expense estimates

The Company records research and development expenses based on estimates of services performed and costs incurred by contract research organizations, contract manufacturing organizations, clinical trial sites, and other third-party vendors. These estimates include accrued expenses and prepayments for research and development activities. As vendors may invoice in arrears or in advance, management estimates the costs incurred but not yet invoiced at each reporting date. Estimates are based on factors such as project progress, service reports, milestones, and contract terms. Due to the nature of these arrangements, significant judgment is required in determining the completeness of accruals and prepayments, and actual amounts may differ from management’s estimates.

F-11

SATELLOS BIOSCIENCE INC.

Notes to the Consolidated Financial Statements

For the Years Ended December 31, 2025 and 2024

(Amounts expressed in thousands of US Dollars, except for share and per share amounts)

b)Impairment of intangible assets

Impairment exists when the carrying value of an asset or cash generating units (“CGUs”) exceeds its recoverable amount, which is the higher of its fair value less costs of disposal and its value in use. During the year ended December 31, 2024, management determined that it was no longer likely that the sale of AmpB would be completed. The Company recognized an impairment of $2,905 to fully write down the remaining carrying value of the intangible asset. The factor leading to this impairment was the lack of financing obtained by NW Micelle Therapeutics Inc. (“NWMT”) to advance the technology. On October 7, 2024, the Company exercised its Put Option, and NW Pharmatech Limited (“NWPT”) did not fulfil their obligations under the terms of the agreement. On July 29, 2025, the Company completed the sale of AmpB, to Natural Works Trading Limited.

3.Cash and cash equivalents

Cash and cash equivalents consist of the following:

  ​ ​ ​

December 31, 2025

  ​ ​ ​

December 31, 2024

$

$

Cash balances with banks

4,384

24,385

Short-term instruments

5,420

15,688

Total cash and cash equivalents

9,804

40,073

Cash and cash equivalents include cash held with financial institutions and highly liquid short-term instruments, including guaranteed investment certificates, with original maturities of three months or less. These instruments bear interest at either variable rates based on prevailing market rates or fixed rates for short-term instruments that have original maturities of less than three months.

4.Short-term investments

Short-term investments with initial maturities greater than three months and less than one year consist of the following:

  ​ ​ ​

December 31, 2025

  ​ ​ ​

December 31, 2024

$

$

Guaranteed Investment Certificates

17,906

8,475

Total short-term investments

17,906

8,475

Short-term investments consist of guaranteed investment certificates with original maturities greater than three months and less than one year. These instruments bear interest at fixed rates ranging from 2.3% to 4.5% (2024 – 5.1% to 5.3%) and mature at various dates within one year.

5.Prepaid expenses and deposits

Prepaid expenses and deposits consist of the following:

  ​ ​ ​

December 31, 2025

  ​ ​ ​

December 31, 2024

$

$

Research and development deposits

3,617

1,580

Other prepaids and deposits

187

180

Total prepaid expenses and deposits

3,804

1,760

Research and development deposits primarily consist of advance payments to contract research organizations for services required for ongoing clinical trials and other planned research and development activities, including procurement of supplies and materials and preclinical work. Other prepaid expenses and deposits consist of advance payments for insurances, subscriptions, and other general and administrative items.

F-12

SATELLOS BIOSCIENCE INC.

Notes to the Consolidated Financial Statements

For the Years Ended December 31, 2025 and 2024

(Amounts expressed in thousands of US Dollars, except for share and per share amounts)

6.Intangible asset and assets held for sale

The intangible asset consisted of the Oral AmpB Delivery System held by AmpB Tech (“OralTrans”), which consists of (a) a license to three patents from the University of British Columbia; (b) title to several patents and patent applications; and (c) clinical and pre-clinical data. This intangible asset had a finite useful life that was estimated to run until the latest expected expiry date of the patent that is expected to issue from the latest-filed patent application either licensed to or filed by the Company.

On Oct 6, 2022, the Company licensed the OralTrans technology to NWMT in exchange for 15% of NWMT. Further, the Company entered into an agreement with NWPT, the entity that owns 85% of NWMT, in which NWPT acquired a time-limited option to acquire AmpB Tech from the Company for $3,000 subject to certain conditions (the “Call Option”); and  the Company acquired a time-limited option (with the same term as the Call Option) to compel NWPT to acquire AmpB Tech from the Company for US$3,000 subject to certain conditions (the “Put Option”).

Due to the prospect of sale within one year, AmpB Tech (and its component assets, OralTrans and the investment in NWPT), were considered assets held for sale. Accordingly, the group of assets were recorded at their respective fair values, determined to be $2,992 in aggregate, as of January 1, 2024, and the intangible asset was no longer amortized.

During the year ended December 31, 2024, management determined that it was no longer likely that the sale of AmpB (and its component assets, OralTrans and the investment in NWPT) would be completed through the exercise of the Call Option or completion of the Put Option. As such, the AmpB assets no longer qualified as held for sale and accordingly were measured at the lower of the carrying value and the recoverable amount. The Company recognized an impairment of $2,905 to fully write down the remaining carrying value of the intangible asset, the investment in NWMT, and the Call and Put Options. The factor leading to this impairment was the lack of financing obtained by NWMT to advance the technology. On October 7, 2024, the Company exercised its Put Option, and NWPT did not fulfil their obligations under the terms of the agreement. On July 29, 2025, the Company completed the sale of its wholly owned subsidiary in Canada, Amphotericin B Technologies, Inc., (AmpB), to Natural Works Trading Limited, as part of a strategic portfolio review, for consideration of $10.

7.Accounts payable and accrued liabilities

  ​ ​ ​

December 31, 2025

  ​ ​ ​

December 31, 2024

$

$

Trade payables

1,772

2,063

Short-term instruments

2,261

1,520

Income taxes payable

72

Total accounts payable and accrued liabilities

4,105

3,583

8.Share capital and Pre-Funded Warrants

Authorized

The authorized share capital of the Company consists of an unlimited number of Common Shares.

Loss per share

Loss per share is calculated using the weighted average number of shares outstanding.

On January 27, 2026, the Company completed a twelve-for-one share consolidation of its issued and outstanding Common Shares. In accordance with IFRS Accounting Standards, the weighted average number of Common Shares outstanding and basic and diluted net loss per  Common Share for all years presented has been adjusted retrospectively to reflect the consolidation.

The effect of any potential exercise of the Company’s potentially dilutive securities outstanding during the year has been excluded from the calculation of diluted loss per share as it would be anti-dilutive.

F-13

SATELLOS BIOSCIENCE INC.

Notes to the Consolidated Financial Statements

For the Years Ended December 31, 2025 and 2024

(Amounts expressed in thousands of US Dollars, except for share and per share amounts)

Share Capital (Issued and Outstanding)

As noted above, the Company completed a twelve-for-one consolidation of its issued and outstanding Common Shares on January 27, 2026. As a result of the share consolidation, the 185,507,153 Common Shares issued and outstanding at December 31, 2025, were consolidated to 15,458,903 Common Shares outstanding. Any quantities relating to these instruments or any per unit price such as exercise prices disclosed throughout these consolidated financial statements have not been retrospectively adjusted for the share consolidation except for the weighted average number of shares outstanding used in the calculation of basic and diluted net loss per Common Share.

The effect of the share consolidation on the issued and outstanding number of Common Shares, Pre-Funded Warrants, and stock options outstanding at December 31, 2025, is as follows:

Balance Before 

Balance After

  ​ ​ ​

Share Consolidation

  ​ ​ ​

 Share Consolidation

Common Shares

185,507,153

15,458,903

Pre-Funded Warrants

 

37,916,940

 

3,159,743

Stock Options

 

26,436,082

 

2,202,960

Pursuant to the terms of the Company’s stock option plan, the number of stock options outstanding and their exercise prices will be adjusted to reflect the consolidation, such that the total value of each stock option is preserved. These adjustments are prospective and do not affect the balances reported in the stock option continuity table as at December 31, 2025, which is presented on a pre-consolidation basis, see note 10.

December 2024 Equity Offering

On December 20, 2024, the Company completed a public offering (the “December Equity Offering”), issuing 51,420,000 Common Shares at CA$0.90 per common share and 11,865,000 Pre-Funded Warrants with no expiry date and an exercise price of CA$0.00001 for CA$0.89999 per Pre-Funded Warrant for gross proceeds of $40,000.

The costs associated with the December Equity Offering were $3,100, including cash costs for commissions to the agents of approximately $2,781, professional fees and regulatory costs of $245, and accrued professional and regulatory fees of $74.

Pre-Funded Warrants

The following is a summary of changes in Pre-Funded Warrants:

Year ended,

Year ended,

December 31, 2025

December 31, 2024

  ​ ​ ​

Number of

  ​ ​ ​

Weighted

  ​ ​ ​

Number of

  ​ ​ ​

Weighted

Pre-Funded

average

Pre-Funded

average

Warrants

exercise price

Warrants

Exercise price

Outstanding, beginning of year

 

51,567,780

 

CA$0.00001

 

39,702,780

 

CA$0.00001

Exercised

 

(13,650,840)

 

CA$0.00001

 

 

Issued

 

 

 

11,865,000

 

CA$0.00001

Outstanding, end of year

 

37,916,940

 

CA$0.00001

 

51,567,780

 

CA$0.00001

Each Pre-Funded Warrant entitles the holder to acquire one common share at a nominal exercise price, and do not expire. Holders of Pre-Funded Warrants are entitled to participate in dividends and other distributions on an as-exercised basis in accordance with their terms.

F-14

SATELLOS BIOSCIENCE INC.

Notes to the Consolidated Financial Statements

For the Years Ended December 31, 2025 and 2024

(Amounts expressed in thousands of US Dollars, except for share and per share amounts)

9.Warrants

Warrants have been issued as part of equity financings and include compensation to agents and brokers of the Company. Pre-Funded Warrants are listed separately on the consolidated statement of financial position and on the consolidated statement of changes in shareholders’ equity and are excluded from the tables below.

The following is a summary of changes in warrants:

Year ended,

Year ended,

December 31, 2025

December 31, 2024

  ​ ​ ​

Number of

  ​ ​ ​

Weighted average

  ​ ​ ​

Number of

  ​ ​ ​

Weighted average

warrants

exercise price

warrants

exercise price

Outstanding, beginning of year

 

10,726,111

 

CA$0.53

 

12,346,419

 

CA$0.53

Exercised

 

(5,623,087)

 

CA$0.53

 

(1,608,214)

 

CA$0.52

Expired

 

(5,103,024)

 

CA$0.53

 

(12,094)

 

CA$0.40

Outstanding, end of year

 

 

 

10,726,111

 

CA$0.53

10.Stock-based compensation

Effective May 14, 2024, the Company adopted a new omnibus equity incentive plan (“Omnibus Plan”) which authorizes the Board of Directors to administer the Omnibus Plan to provide equity-based compensation in the form of stock options and restricted stock units.

The Company currently maintains its existing Amended and Restated Incentive Stock Option Plan (“Option Plan”) but effective May 14, 2024 no further grants will be made under this plan though existing grants under the Option Plan will remain in effect in accordance with their terms. The aggregate number of Common Shares that may be issued under all awards under the Omnibus Plan and the Option Plan is 15% of our issued and outstanding Common Shares on a rolling basis.

Under both the Omnibus Plan and the Option Plan, the exercise price of each option equals the market price of the underlying share on the date of the grant. Vesting is provided for at the discretion of the Board of Directors and the expiration of options is to be no greater than 10 years from the date of grant.

The Company calculates the fair value of each stock option grant using the Black-Scholes option pricing model at the grant date.

The stock-based compensation expense of the stock options is recognized as stock-based compensation expense over the relevant vesting period of the stock options using an estimate of the number of options that will eventually vest.

Stock option transactions for the year ended December 31, 2025, and December 31, 2024, are presented below:

Year ended,

Year ended,

December 31, 2025

December 31, 2024

Number of

Weighted average

Number of

Weighted average

  ​ ​ ​

options

  ​ ​ ​

exercise price

  ​ ​ ​

options

  ​ ​ ​

exercise price

Outstanding, beginning of year

 

13,879,589

 

CA$0.73

 

14,134,363

 

CA$0.71

Granted

 

13,923,028

 

CA$0.74

 

1,162,500

 

CA$0.73

Exercised

 

(413,563)

 

CA$0.50

 

 

Forfeited and expired

 

(952,972)

 

CA$0.79

 

(1,417,274)

 

CA$0.56

Outstanding, end of year

 

26,436,082

 

CA$0.73

 

13,879,589

 

CA$0.73

F-15

SATELLOS BIOSCIENCE INC.

Notes to the Consolidated Financial Statements

For the Years Ended December 31, 2025 and 2024

(Amounts expressed in thousands of US Dollars, except for share and per share amounts)

As at December 31, 2025, the Company had the following outstanding options:

Options Outstanding

Options Exercisable

Weighted

average

Weighted

Weighted

Number of

remaining

average

Number of

average

Exercise Prices

  ​ ​ ​

options

  ​ ​ ​

contractual life

  ​ ​ ​

exercise price

  ​ ​ ​

options

  ​ ​ ​

exercise price

CA$0.32-$0.50

 

3,385,477

 

7.42

 

CA$0.40

 

2,281,762

 

CA$0.39

CA$0.50-$0.66

 

9,861,983

 

8.27

 

CA$0.59

 

3,931,036

 

CA$0.60

CA$0.66-$1.80

 

13,188,622

 

8.39

 

CA$0.93

 

2,671,787

 

CA$1.47

 

26,436,082

 

8.22

 

CA$0.73

 

8,884,585

 

CA$0.81

The following table presents the assumptions that were used in the Black-Scholes option pricing model to determine the fair value of stock options granted during the year, and the resultant average fair values:

Year ended,

Year ended,

 

  ​ ​ ​

December 31, 2025

  ​ ​ ​

December 31, 2024

 

Expected life of stock options

 

10 years

 

10 years

Expected weighted average volatility

 

84

%  

84

%

Expected dividend yield

 

nil

%  

nil

%

Weighted average risk-free interest rate

 

3.1

%  

3.03

%

Weighted average fair value of stock options granted in the year

$

0.44

$

0.44

Due to the absence of volatility rates specific to the Company, the Company considered the volatility of similar companies in determining this estimate.

During the year ended December 31, 2025, $3,235 (2024 - $1,641) has been recognized as stock-based compensation expense.

11.Operating expenses:

Research and development expenses:

December 31, 2025

December 31, 2024

  ​ ​ ​

$  

  ​ ​ ​

$  

Salaries and management fees

3,359

2,687

Discovery expenses

682

698

Preclinical expenses

2,160

5,420

Chemistry, manufacturing controls

1,117

2,495

Clinical expenses

9,600

2,459

Stock-based compensation

1,508

600

Total research and development expenses

18,426

14,359

General and administrative:

  ​ ​ ​

December 31, 2025

  ​ ​ ​

December 31, 2024

  ​ ​ ​

$

  ​ ​ ​

$

Salaries and management fees

3,337

2,723

Professional fees

2,374

1,688

Other operating expenses

590

572

Stock-based compensation

1,727

1,041

Depreciation

5

15

Total general and administrative expenses

8,033

6,039

F-16

SATELLOS BIOSCIENCE INC.

Notes to the Consolidated Financial Statements

For the Years Ended December 31, 2025 and 2024

(Amounts expressed in thousands of US Dollars, except for share and per share amounts)

12.Commitments and contingencies

The Company enters into contracts in the normal course of business, including for research and development activities. As at December 31, 2025, in addition to amounts that have been recognized in accounts payable and accrued liabilities, the Company has commitments for research and development activities in the amount of $23,142. These commitments are generally cancellable with notice, subject to payment for services rendered to the date of termination. These commitments include agreements related to the conduct of long-term toxicology, manufacturing, clinical development, and clinical trial costs.

Payments Due by Period

  ​ ​ ​

Total

  ​ ​ ​

Less than 1 year

  ​ ​ ​

1 -3 years

  ​ ​ ​

4 – 5 years

  ​ ​ ​

After 5 years

Purchase obligations

$

23,142

$

14,686

$

8,456

 

nil

 

nil

The Company may be required to make annual, milestone, royalty, and other research and development funding payments to Ottawa Hospital Research Institute (“OHRI”) under the OHRI Sponsored Research Agreement (“OHRI SRA”) and the Ottawa Hospital Research Institute License (“OHRI License”). These payments are contingent upon the achievement of specific development, regulatory and/or commercial milestones. The Company’s significant contingent milestone, royalty and other research and development commitments are as follows:

Royalties on net sales of any products covered by patents licensed from OHRI (“Licensed Products”) of 1% or 2% (depending on which patents cover a particular product), during the period when the applicable patents have valid, unexpired claims, subject to certain royalty stacking provisions;

The following payments to OHRI may be triggered by specified events:

CA$50 - each time a Licensed Product is the subject of an approved IND in the US or equivalent in any other industrialized country (maximum one payment per new drug candidate);
CA$150 - each time a Licensed Product first enters Phase II human clinical trials in the US or equivalent in any other industrialized country (maximum one payment per new drug candidate);
CA$300 - each time a Licensed Product first enters Phase III human clinical trials in the US or equivalent in any other industrialized country (maximum one payment per new drug candidate); and
CA$1,000- each time a Licensed Product is the subject of a regulatory approval in the US (such as New Drug Application and Biologics License Application) or equivalent in any other industrialized country (maximum one payment per new drug candidate).
2% of sublicensing income received by the Company from the grant of sublicenses.

The Company has not accrued any amounts for these payments as of December 31, 2025, no milestones were achieved during the year. During the year ended December 31, 2024, the Company made a milestone payment of $37 upon the approval of an Investigational New Drug (IND) application for SAT-3247, in accordance with the agreement.

F-17

SATELLOS BIOSCIENCE INC.

Notes to the Consolidated Financial Statements

For the Years Ended December 31, 2025 and 2024

(Amounts expressed in thousands of US Dollars, except for share and per share amounts)

13.Related party transactions

The following related parties have engaged in transactions with the Company during the year ended December 31, 2024:

a)Bloom Burton Securities Inc. (“BBSI”) - an entity that is jointly controlled by Brian Bloom, a director of the Company. BBSI acted as lead agent in the December 2024 equity offering (Note 8). Related to the December Equity Offering on December 17, 2024, the Company paid $3,960 in commission and reimbursed BBSI for $141 in legal and related fees.
b)Mr. William Jarosz, previously the Chief Executive Officer of iCo Therapeutics Inc. (“iCo”), the entity the Company completed a reverse takeover transaction with on August 13, 2021, and a former Director of the Company, had provided consulting services to iCo that were unpaid as of the date of the reverse takeover and this liability was assumed by the Company. Following the reverse takeover, Mr. Jarosz provided consulting services to the Company until November 2023. During the year ended December 31, 2024, the Company fully settled the outstanding balance of $706.

Key management personnel consist of the Company’s Chief Executive Officer, Chief Scientific Officer, Chief Medical Officer, Chief Discovery Officer, former Chief Business Officer and Chief Financial Officer and the Directors of the Company. The remuneration of key management personnel is as follows:

December 31, 2025

December 31, 2024

  ​ ​ ​

$

  ​ ​ ​

$

Salaries and management fees

2,676

2,299

Stock-based compensation

2,060

1,093

Total

4,736

3,392

14.Income taxes

A reconciliation of income taxes at statutory rates with the reported taxes is as follows:

For the year ended

  ​ ​ ​

December 31, 2025

  ​ ​ ​

December 31, 2024

 

Loss before income taxes

 

$

(24,701)

 

$

(20,634)

Tax rate

26.5

%  

26.5

%

Income tax recovery at statutory rate

(6,546)

(5,468)

Permanent differences

543

1,269

Impact of foreign exchange, foreign tax rates, and changes to tax rates

(1,235)

(56)

Share issuance costs and other timing differences

5

(782)

Adjustment to prior years provision versus statutory tax returns

(750)

Income tax benefit not recognized

8,155

5,037

Tax expense/(recovery)

172

The following temporary differences have not been recognized:

As at

  ​ ​ ​

December 31, 2025

  ​ ​ ​

December 31, 2024

Non-capital loss carry forwards

 

$

77,909

 

$

59,710

Share issuance costs and other

4,183

5,194

Intangible assets

4,314

4,160

Research and development costs

9,343

Non-refundable R&D tax credits

1,382

846

97,131

69,910

F-18

SATELLOS BIOSCIENCE INC.

Notes to the Consolidated Financial Statements

For the Years Ended December 31, 2025 and 2024

(Amounts expressed in thousands of US Dollars, except for share and per share amounts)

Non-capital loss carry forward expiration by country:

Canada

  ​ ​ ​

$

77,062

  ​ ​ ​

2026-2045

Australia

847

do not expire

77,909

15.Segmented information

The Company operates within a single operating segment, the research and development of small molecule drug candidates to treat degenerative muscle diseases, which is the Company’s only reportable segment and is consistent with the internal reporting provided to the chief operating decision-maker. The Company operates in three geographic areas, Canada, United States and Australia. As at December 31, 2025, the Company held total assets of $207 (December 31, 2024 - $145) in the United States, $669 (December 31, 2024 - $979) in Australia and $31,013 in Canada (December 31, 2024 - $49,623).

16.Capital management

The Company manages its capital structure in an endeavour to ensure sufficient resources are available to meet day-to-day operational requirements, further develop its existing technology, and continue as a going concern.

In order to maintain or adjust the capital structure, the Company may issue new shares, issue debt or sell assets. Total capital is calculated as the Company’s own equity.

The Company is not subject to any externally imposed capital requirements.

17.Financial instruments and risk management

The Company is exposed to various risks through its financial instruments including the following:

a)Credit Risk

Credit risk arises from cash and cash equivalents and short-term investments held at banks and financial institutions, as well as outstanding receivables.The carrying value of these items represent the Company’s maximum exposure to credit risk. At December 31, 2025 and 2024, no expected credit losses were recognized on any outstanding receivables. During the year ended December 31, 2025, the Company invested its excess cash in interest-bearing operating accounts held at a Schedule 1 Canadian bank and in US government treasury bills and Guaranteed Investment Certificates. The Company limits its exposure to credit risk, with respect to cash and cash equivalents and short-term investments, by maintaining cash balances with large, reputable financial institutions and by investing in highly liquid instruments issued or guaranteed by governments or financial institutions. Such investments are restricted to instruments with a minimum credit rating of BB (or equivalent) at the time of investment. The Company’s cash equivalents and short-term investments consist primarily of operating funds, US government treasury bills, deposit investments and Guaranteed Investment Certificates with commercial banks. The carrying values of cash and cash equivalents, short-term investments, and receivables represent the Company’s maximum exposure to credit risk.

b)

Liquidity Risk

Liquidity risk is the risk that the Company will encounter difficulty in raising funds to meet cash flow requirements associated with financial instruments. The Company controls liquidity risk through management of working capital, cash flows and the availability and sourcing of financing. The Company’s ability to accomplish all of its future strategic plans is dependent on obtaining additional financing or executing other strategic options; however, there is no assurance the Company will achieve these objectives. As at December 31, 2025, the Company’s liabilities consist of accounts payable and accrued liabilities that have contracted maturities of less than one year.

F-19

SATELLOS BIOSCIENCE INC.

Notes to the Consolidated Financial Statements

For the Years Ended December 31, 2025 and 2024

(Amounts expressed in thousands of US Dollars, except for share and per share amounts)

c)

Market Risk

Market risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market prices. Market risk comprises three types of risk: currency risk, interest rate risk, and price risk.

I)

Currency Risk

Currency risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in foreign exchange rates. The exposure to this risk changes as the exchange rate fluctuates.

Foreign currency risk is limited to the portion of the Company’s business transactions denominated in currencies other than the US dollar, primarily expenses for general and administrative and research and development incurred in Canadian dollars. The Company manages foreign exchange risk by maintaining Canadian dollars cash on hand to fund its short-term foreign currency expenditures. Balances held in foreign currencies, presented in US dollars are as follows:

As at December 31, 2025

US

Australian

Euro

Canadian

Total

  ​ ​ ​

$

  ​ ​ ​

$

  ​ ​ ​

  ​ ​ ​

$

  ​ ​ ​

$

Cash and cash equivalents

5,105

498

4,201

9,804

Short-term investments

14,550

3,356

17,906

Accounts payable and accrued liabilities

(1,759)

(4)

(921)

(1,421)

(4,105)

Total

17,896

494

(921)

6,136

23,605

  ​ ​ ​

As at December 31, 2024

  ​ ​ ​

US

  ​ ​ ​

Australian

  ​ ​ ​

Euro

  ​ ​ ​

Canadian

  ​ ​ ​

Total

$

$

$

$

Cash and cash equivalents

24,848

339

14,886

40,073

Short-term investments

5,000

3,475

8,475

Accounts payable and accrued liabilities

(2,491)

(329)

(242)

(521)

(3,583)

Total

27,357

10

(242)

17,840

44,965

Assuming all other variables remain constant, a 10% depreciation or appreciation of the US dollar against the Canadian dollar, Australian dollar, and Euro would result in an increase or decrease in loss and comprehensive loss for the year ended December 31, 2025, of $571 (December 31, 2024 - $1,761).

II)

Interest Rate Risk

Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company holds its cash and cash equivalents and short-term investments in banks and financial institutions, and manages its interest rate risk by holding cash in high yield savings accounts or highly liquid short-term investments.

F-20

SATELLOS BIOSCIENCE INC.

Notes to the Consolidated Financial Statements

For the Years Ended December 31, 2025 and 2024

(Amounts expressed in thousands of US Dollars, except for share and per share amounts)

III)

Fair Value

Financial assets and liabilities are recognized on the consolidated statement of financial position at amortized cost in a hierarchy that is based on significance of the inputs used in making the measurements. The levels in the hierarchy are:

Level 1 – Quoted prices (unadjusted) in active markets for identical assets or liabilities
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 (i.e., unobservable inputs)

At December 31, 2025, the Company’s financial instruments, all subsequently measured at amortized cost, included cash and cash equivalents, short-term investments, and accounts payable and accrued liabilities.

Due to the short-term maturities of cash and cash equivalents, short-term investments, accounts payable and accrued liabilities, the carrying amounts approximate their fair value at the respective consolidated statement of financial position date.

18.Subsequent events

On February 9, 2026, the Company completed a public offering of 5,168,019 Common Shares at $10.10 per Common Share, following the twelve-for-one share consolidation. In addition, the public offering also included the issuance of 495,049 Pre-Funded Warrants to purchase Common Shares at US$10.09999 per warrant (CA$13.80999 per warrant). Gross proceeds from the public offering were approximately $57,200.

Subsequent to December 31, 2025, the Company made a milestone payment of $150 upon the initiation of the Phase 2 clinical trial for SAT-3247 in the US, in accordance with the agreement with OHRI (note 12).

F-21

SATELLOS BIOSCIENCE INC.

Notes to the Consolidated Financial Statements

For the Years Ended December 31, 2025 and 2024

(Amounts expressed in thousands of US Dollars, except for share and per share amounts)

19.Change in presentation currency

Effective January 1, 2025, the Company changed its presentation currency from CAD to USD. In accordance with IAS 21, this change has been applied retrospectively to the date of the reverse takeover, and all comparative information has been presented  in USD. Assets and liabilities have been translated into the presentation currency at the exchange rate prevailing at the reporting date, or at the exchange rates prevailing at the dates of the transactions. Exchange differences arising on translation are recognized in other comprehensive loss. The Company has presented the effects of the change in presentation currency below. The consolidated statements of cash flows have been adjusted to reflect the currency change, and no other adjustments were required.

  ​ ​ ​

December 31, 2024

  ​ ​ ​

December 31, 2024

  ​ ​ ​

January 1, 2024

  ​ ​ ​

January 1, 2024

USD$

CAD$

USD$

CAD$

ASSETS

  ​

  ​

  ​

  ​

Current

 

  ​

 

  ​

 

  ​

 

  ​

Cash and cash equivalents

 

40,073

 

57,659

 

16,681

 

22,067

Short-term investments

 

8,475

 

12,195

 

13,246

 

17,520

Sales tax, interest and other receivables

 

435

 

626

 

441

 

583

Prepaid expenses and deposits

 

1,760

 

2,532

 

112

 

148

Derivative financial instruments, net

 

 

 

3

 

4

Total current assets

 

50,743

 

73,012

 

30,483

 

40,322

Property and equipment

 

4

 

5

 

15

 

19

Assets held for sale

 

  ​

 

  ​

 

  ​

 

  ​

Intangible asset

 

 

 

2,961

 

3,916

Investments

 

 

 

31

 

41

 

4

 

5

 

3,007

 

3,976

TOTAL ASSETS

 

50,747

 

73,017

 

33,490

 

44,298

LIABILITIES

 

  ​

 

  ​

 

  ​

 

  ​

Accounts payable and accrued liabilities

 

3,583

 

5,155

 

2,734

 

3,624

Total current liabilities

 

3,583

 

5,155

 

2,734

 

3,624

Total liabilities TOTAL LIABILITIES

 

3,583

 

5,155

 

2,734

 

3,624

SHAREHOLDERS’ EQUITY

 

  ​

 

  ​

 

  ​

 

  ​

Common Shares

 

78,131

 

105,729

 

47,335

 

61,916

Pre-Funded Warrants

 

19,967

 

27,622

 

13,050

 

17,772

Contributed surplus

 

7,900

 

10,329

 

6,472

 

8,503

Accumulated deficit

 

(57,097)

 

(75,601)

 

(36,463)

 

(47,502)

Accumulated other comprehensive income/(loss)

 

(1,737)

 

(217)

 

362

 

(15)

Total shareholders’ equity

 

47,164

 

67,862

 

30,756

 

40,674

TOTAL LIABILITIES AND SHAREHOLDER’S EQUITY SHAREHOLDERS’ EQUITY

 

50,747

 

73,017

 

33,490

 

44,298

F-22

SATELLOS BIOSCIENCE INC.

Notes to the Consolidated Financial Statements

For the Years Ended December 31, 2025 and 2024

(Amounts expressed in thousands of US Dollars, except for share and per share amounts)

  ​ ​ ​

December 31, 2024

  ​ ​ ​

December 31, 2024

USD$

CAD$

Research and development expenses

 

14,359

 

19,603

General and administrative expenses

 

6,039

 

8,205

LOSS FROM OPERATING ACTIVITIES

 

(20,398)

 

(27,808)

OTHER INCOME AND EXPENSES

 

  ​

 

  ​

Finance income

 

1,003

 

1,371

Impairment of intangible asset

 

(2,905)

 

(3,961)

Loss on derivative financial instruments

 

(3)

 

(2)

Foreign exchange gain

 

1,669

 

2,301

NET LOSS FOR THE YEAR

 

(20,634)

 

(28,099)

OTHER COMPREHENSIVE LOSS

 

  ​

 

  ​

Foreign currency translation adjustments

 

(2,099)

 

(202)

TOTAL COMPREHENSIVE LOSS

 

(22,733)

 

(28,301)

F-23