| Schedule of Foreign Currency Balances |
The
Company had the following foreign currency balances:
| As at December 31, 2025 | |
Foreign
Currency | | |
Foreign Balance | | |
$ | |
| Cash and cash equivalents | |
| COP (000’s) | | |
| 1,141,222 | | |
| 303,752 | |
| Cash and cash equivalents | |
| CAD | | |
| 11,407,205 | | |
| 8,322,782 | |
| Receivables and prepaid expenses | |
| COP (000’s) | | |
| 4,598,093 | | |
| 1,223,847 | |
| Long-Term VAT Receivable | |
| COP (000’s) | | |
| 14,632,386 | | |
| 3,884,616 | |
| Receivables and prepaid expenses | |
| CAD | | |
| 133,112 | | |
| 97,120 | |
| Accounts payable and accrued liabilities | |
| COP (000’s) | | |
| (23,649,544 | ) | |
| (6,294,661 | ) |
| Accounts payable and accrued liabilities | |
| CAD | | |
| (69,614 | ) | |
| (50,791 | ) |
| Provision for environmental remediation | |
| COP (000’s) | | |
| (5,971,394 | ) | |
| (1,589,371 | ) |
| Lease liability | |
| COP (000’s) | | |
| (4,799,169 | ) | |
| (1,277,367 | ) |
| As at December 31, 2024 | |
Foreign
Currency | | |
Foreign
Balance | | |
$ | |
| Cash and cash equivalents | |
| COP (000’s) | | |
| 1,194,733 | | |
| 270,967 | |
| Cash and cash equivalents | |
| CAD | | |
| 42,518,337 | | |
| 29,549,195 | |
| Receivables and prepaid expenses | |
| COP (000’s) | | |
| 1,597,666 | | |
| 362,352 | |
| Long-Term VAT Receivable | |
| COP (000’s) | | |
| 9,972,248 | | |
| 2,261,717 | |
| Receivables and prepaid expenses | |
| CAD | | |
| 114,670 | | |
| 79,693 | |
| Accounts payable and accrued liabilities | |
| COP (000’s) | | |
| (6,860,475 | ) | |
| (1,555,963 | ) |
| Accounts payable and accrued liabilities | |
| CAD | | |
| (24,324 | ) | |
| (16,904 | ) |
| Warrants liability | |
| CAD | | |
| (4,551,406 | ) | |
| (3,163,115 | ) |
| Lease liability | |
| COP (000’s) | | |
| (685,742 | ) | |
| (155,527 | ) |
|
| Schedule of Contractual Cash Outflows |
The
following table shows the timing of contractual cash outflows related to accounts payable and accrued liabilities, lease liabilities
and other long-term liabilities:
| | |
Total | | |
Less than 1 Year | | |
Year 2 | | |
Year 3 | | |
Year 4 | | |
After
4 years | |
| | |
$ | | |
$ | | |
$ | | |
$ | | |
$ | | |
$ | |
| Accounts payables and accrued liabilities | |
| 4,818,237 | | |
| 4,818,237 | | |
| – | | |
| – | | |
| – | | |
| – | |
| Provision for environmental remediation | |
| 1,857,509 | | |
| 705,480 | | |
| 843,464 | | |
| 96,764 | | |
| 158,231 | | |
| 53,570 | |
| Lease liability | |
| 2,260,335 | | |
| 986,587 | | |
| 857,702 | | |
| 142,924 | | |
| 147,208 | | |
| 125,914 | |
| Long-term liabilities | |
| 5,625,000 | | |
| 2,625,000 | | |
| 1,125,000 | | |
| 937,500 | | |
| 937,500 | | |
| – | |
| Balance, end of period | |
| 14,561,081 | | |
| 9,135,304 | | |
| 2,826,166 | | |
| 1,177,188 | | |
| 1,242,939 | | |
| 179,484 | |
|