| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 21 | | | |
| | | | | 43 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 63 | | | |
| | | | | 89 | | | |
| | | | | 97 | | | |
| | | | | 103 | | | |
| | | | | 106 | | | |
| | | | | 110 | | | |
| | | | | 118 | | | |
| | | | | 121 | | | |
| | | | | 122 | | | |
| | | | | 127 | | | |
| | | | | 131 | | | |
| | | | | 132 | | | |
| | | | | 135 | | | |
| | | | | 136 | | | |
| | | | | 136 | | | |
| | | | | 136 | | | |
| | | | | 136 | | | |
| | | | | F-1 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
|
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,
|
| |||||||||
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
| Operating expenses: | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 6,067,900 | | | | | $ | 870,750 | | |
|
Share-based compensation expenses
|
| | | | 640,207 | | | | | | 338,229 | | |
|
Total operating expenses
|
| | | | 6,708,107 | | | | | | 1,208,979 | | |
|
Operating loss
|
| | | | (6,708,107) | | | | | | (1,208,979) | | |
|
Interest income
|
| | | | 244,467 | | | | | | 57,906 | | |
|
Loss from continuing operations before income taxes
|
| | | | (6,463,640) | | | | | | (1,151,073) | | |
|
Income tax (expense) / recovery from continuing operations
|
| | | | (380,170) | | | | | | 293,969 | | |
|
Net loss from continuing operations
|
| | | | (6,843,810) | | | | | | (857,104) | | |
|
Net income from discontinued operations
|
| | | | 7,959,161 | | | | | | 573,828 | | |
|
Net income / (loss) and comprehensive income / (loss)
|
| | | $ | 1,115,351 | | | | | $ | (283,276) | | |
| Net income / (loss) per share | | | | | | | | | | | | | |
|
Continuing operations, basic and diluted
|
| | | $ | (0.16) | | | | | $ | (0.02) | | |
|
Discontinued operations, basic and diluted
|
| | | $ | 0.18 | | | | | $ | 0.01 | | |
|
Weighted average number of shares outstanding, basic and diluted
|
| | | | 43,928,918 | | | | | | 43,028,900 | | |
| | | |
As at December 31, 2025
|
| |||||||||
| | | |
Actual
|
| |
As
Adjusted |
| ||||||
|
Current assets
|
| | | $ | 18,853,498 | | | | | $ | 34,762,934 | | |
|
Total assets
|
| | | $ | 32,948,313 | | | | | $ | 48,857,749 | | |
|
Current liabilities
|
| | | $ | 1,762,773 | | | | | $ | 1,762,773 | | |
|
Total liabilities
|
| | | $ | 1,762,773 | | | | | $ | 1,762,773 | | |
|
Total shareholders’ equity
|
| | | $ | 31,185,540 | | | | | $ | 47,094,976 | | |
| | | |
Actual
|
| |
As Adjusted(1)
|
| ||||||
|
Cash
|
| | | $ | 18,366,604 | | | | | $ | 34,276,040 | | |
| Shareholders’ (deficit) equity | | | | | | | | | |||||
|
Share capital
|
| | | $ | 35,471,363 | | | | | $ | 51,143,768 | | |
|
Contributed surplus
|
| | | | 681,527 | | | | | | 681,527 | | |
|
Accumulated deficit
|
| | | | (4,967,350) | | | | | | (4,730,319) | | |
|
Total shareholders’ equity
|
| | | | 31,185,540 | | | | | | 47,094,976 | | |
|
Total capitalization
|
| | | $ | 31,185,540 | | | | | $ | 47,094,976 | | |
|
For the years ended,
|
| |
December 31,
2025 |
| |
December 31,
2024 |
| |
Change
|
| |||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| | | $ | 6,067,900 | | | | | $ | 870,750 | | | | | $ | 5,197,150 | | |
|
Share-based compensation expenses
|
| | | | 640,207 | | | | | | 338,229 | | | | | | 301,978 | | |
|
Total operating expenses
|
| | | | 6,708,107 | | | | | | 1,208,979 | | | | | | 5,499,128 | | |
|
Operating loss
|
| | | | (6,708,107) | | | | | | (1,208,979) | | | | | | (5,499,128) | | |
|
Interest income
|
| | | | 244,467 | | | | | | 57,906 | | | | | | 186,561 | | |
|
Loss from continuing operations before income taxes
|
| | | | (6,463,640) | | | | | | (1,151,073) | | | | | | (5,312,567) | | |
|
Income tax (expense) / recovery from continuing operations
|
| | | | (380,170) | | | | | | 293,969 | | | | | | (674,139) | | |
|
Net loss from continuing operations
|
| | | | (6,843,810) | | | | | | (857,104) | | | | | | (5,986,706) | | |
|
Net income from discontinued operations
|
| | | | 7,959,161 | | | | | | 573,828 | | | | | | 7,385,333 | | |
|
Net income / (loss) and comprehensive income / (loss)
|
| | | $ | 1,115,351 | | | | | $ | (283,276) | | | | | $ | 1,398,627 | | |
|
For the years ended,
|
| |
December 31,
2025 |
| |
December 31,
2024 |
| |
Change
|
| |||||||||
|
Royalty income
|
| | | $ | 1,118,283 | | | | | $ | 1,458,739 | | | | | $ | (340,456) | | |
|
Depletion
|
| | | | (156,908) | | | | | | (590,942) | | | | | | 434,034 | | |
|
Gain on spin-out of assets
|
| | | | 6,617,616 | | | | | | — | | | | | | 6,617,616 | | |
|
Income from discontinued operations before income taxes
|
| | | | 7,578,991 | | | | | | 867,797 | | | | | | 6,711,194 | | |
|
Recovery / (Provision) of income taxes
|
| | | | 380,170 | | | | | | (293,969) | | | | | | 674,139 | | |
|
Net income from discontinued operations
|
| | | $ | 7,959,161 | | | | | $ | 573,828 | | | | | $ | 7,385,333 | | |
| | | |
Year Ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Net cash provided by (used in): | | | | | | | | | | | | | |
|
Operating activities
|
| | | $ | (3,233,596) | | | | | $ | 537,784 | | |
|
Investing activities
|
| | | | (14,279) | | | | | | — | | |
|
Financing activities
|
| | | | 20,219,245 | | | | | | — | | |
|
Net increase in cash
|
| | | $ | 16,971,370 | | | | | $ | 537,784 | | |
|
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 |
| |
Percentage
of Total Voting Power |
| |
Common
Shares Being Registered |
| |||||||||||||||
|
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 | | |
|
Aaron Bunting(10)
|
| | | | 747,806 | | | | | | 1.36% | | | | | | 1.36% | | | | | | 747,806 | | |
|
Cedarpoint Capital Inc.
|
| | | | 600,000 | | | | | | 1.09% | | | | | | 1.09% | | | | | | 600,000 | | |
| | | |
Common Shares
Beneficially Owned |
| |
Percentage
of Total Voting Power |
| |
Common
Shares Being Registered |
| |||||||||||||||
|
Name of Beneficial Owner
|
| |
Number
|
| |
%
|
| ||||||||||||||||||
|
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 | | | |
|
For the years ended,
|
| |
Note
|
| |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
| Operating expenses | | | | | | | | | | | | | | | | |
|
General and administrative expenses
|
| |
11
|
| | | $ | 6,067,900 | | | | | $ | 870,750 | | |
|
Share-based compensation expenses
|
| |
7
|
| | | | 640,207 | | | | | | 338,229 | | |
|
Total operating expenses
|
| | | | | | | 6,708,107 | | | | | | 1,208,979 | | |
|
Operating loss
|
| | | | | | | (6,708,107) | | | | | | (1,208,979) | | |
| Other income | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | | | | 244,467 | | | | | | 57,906 | | |
|
Loss from continuing operations before income taxes
|
| | | | | | | (6,463,640) | | | | | | (1,151,073) | | |
|
Income tax (expense) / recovery from continuing operations
|
| | | | | | | (380,170) | | | | | | 293,969 | | |
|
Net loss from continuing operations
|
| | | | | | | (6,843,810) | | | | | | (857,104) | | |
|
Net income from discontinued operations
|
| |
15
|
| | | | 7,959,161 | | | | | | 573,828 | | |
|
Net income / (loss) and comprehensive income / (loss)
|
| | | | | | $ | 1,115,351 | | | | | $ | (283,276) | | |
| Net income / (loss) per share | | | | | | | | | | | | | | | | |
|
Continuing operations, basic and diluted
|
| | | | | | $ | (0.16) | | | | | $ | (0.02) | | |
|
Discontinued operations, basic and diluted
|
| | | | | | $ | 0.18 | | | | | $ | 0.01 | | |
|
Weighted average number of shares outstanding, basic and diluted
|
| |
4
|
| | | | 43,928,918 | | | | | | 43,028,900 | | |
|
As of,
|
| |
Note
|
| |
December 31,
2025 |
| |
December 31,
2024 |
| | ||||||||
| Assets | | | | | | | | | | | | | | | | | | ||
| Current assets: | | | | | | | | | | | | | | | | | | ||
|
Cash
|
| | | | | | $ | 18,366,604 | | | | | $ | 1,395,234 | | | | | |
|
Accounts receivable
|
| | | | | | | 235,230 | | | | | | 259,814 | | | | | |
|
Prepaid expenses
|
| | | | | | | 198,164 | | | | | | 4,867 | | | | | |
|
Related party receivable
|
| |
10
|
| | | | 53,500 | | | | | | — | | | | ||
|
Total current assets
|
| | | | | | | 18,853,498 | | | | | | 1,659,915 | | | | | |
| Non-current assets: | | | | | | | | | | | | | | | | | | ||
|
Computer equipment
|
| | | | | | | 13,565 | | | | | | — | | | | ||
|
Royalty and streaming interests
|
| |
5
|
| | | | 14,081,250 | | | | | | 19,808,542 | | | | ||
|
Total assets
|
| | | | | | $ | 32,948,313 | | | | | $ | 21,468,457 | | | | | |
| Liabilities | | | | | | | | | | | | | | | | | | ||
| Current liabilities: | | | | | | | | | | | | | | | | | | ||
|
Accounts payable and accrued liabilities
|
| | | | | | $ | 1,762,773 | | | | | $ | 28,331 | | | | | |
|
Sales tax payable
|
| | | | | | | — | | | | | | 41,389 | | | | | |
|
Total current liabilities
|
| | | | | | | 1,762,773 | | | | | | 69,720 | | | | | |
|
Total liabilities
|
| | | | | | | 1,762,773 | | | | | | 69,720 | | | | | |
| Shareholders’ Equity | | | | | | | | | | | | | | | | | | ||
|
Share capital
|
| |
6
|
| | | | 35,471,363 | | | | | | 26,046,222 | | | | ||
|
Contributed surplus
|
| | | | | | | 681,527 | | | | | | 1,435,216 | | | | | |
|
Accumulated deficit
|
| | | | | | | (4,967,350) | | | | | | (6,082,701) | | | | | |
|
Total shareholders’ equity
|
| | | | | | | 31,185,540 | | | | | | 21,398,737 | | | | | |
|
Total liabilities and shareholders’ equity
|
| | | | | | $ | 32,948,313 | | | | | $ | 21,468,457 | | | | | |
|
For the years ended,
|
| |
Note
|
| |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
| Cash flows from/(used in) operating activities: | | | | | | | | | | | | | | | | |
|
Income (Loss)
|
| | | | | | $ | 1,115,351 | | | | | $ | (283,276) | | |
|
Less: Net income from discontinued operations
|
| | | | | | | (7,959,161) | | | | | | (573,828) | | |
|
Net loss from continuing operations
|
| | | | | | | (6,843,810) | | | | | | (857,104) | | |
|
Adjustments to reconcile net income / (loss) to net cash from/(used in) operating activities:
|
| | | | | | | | | | | | | | | |
|
Share-based compensation
|
| |
7
|
| | | | 640,207 | | | | | | 338,229 | | |
|
Depreciation
|
| | | | | | | 714 | | | | | | — | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | | | | | 1,734,442 | | | | | | (102,986) | | |
|
Deferred tax assets
|
| |
12
|
| | | | 380,170 | | | | | | (293,969) | | |
|
Other operating assets and liabilities
|
| | | | | | | (523,416) | | | | | | 26,534 | | |
|
Cash flows used in operating activities – continuing operations
|
| | | | | | | (4,611,693) | | | | | | (889,296) | | |
|
Cash flows from operating activities – discontinued operations
|
| | | | | | | 1,378,097 | | | | | | 1,427,080 | | |
|
Cash flows from/(used in) operating activities
|
| | | | | | | (3,233,596) | | | | | | 537,784 | | |
| Cash flows used in investing activities: | | | | | | | | | | | | | | | | |
|
Purchase of computer equipment
|
| | | | | | | (14,279) | | | | | | — | | |
|
Cash flows used in investing activities – continuing operations
|
| | | | | | | (14,279) | | | | | | — | | |
|
Cash flows used in investing activities
|
| | | | | | | (14,279) | | | | | | — | | |
| Cash flows from financing activities: | | | | | | | | | | | | | | | | |
|
Proceeds from equity raise, net of issuance costs
|
| | | | | | | 22,820,892 | | | | | | — | | |
|
Proceeds on exercise of stock options
|
| | | | | | | 34,479 | | | | | | — | | |
|
Return of capital
|
| |
6
|
| | | | (1,072,837) | | | | | | — | | |
|
Cash flows from financing activities – continuing operations
|
| | | | | | | 21,782,534 | | | | | | — | | |
|
Cash flows used in financing activities – discontinued operations
|
| |
6, 15
|
| | | | (1,563,289) | | | | | | — | | |
|
Cash flows from financing activities
|
| | | | | | | 20,219,245 | | | | | | — | | |
|
Change in cash for the year
|
| | | | | | | 16,971,370 | | | | | | (537,784) | | |
|
Cash at beginning of the year
|
| | | | | | | 1,395,234 | | | | | | 857,450 | | |
|
Cash at end of the year
|
| | | | | | $ | 18,366,604 | | | | | $ | 1,395,234 | | |
| | | |
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 |
| |
6
|
| | | | 4,569,770 | | | | | | 22,820,892 | | | | | | — | | | | | | — | | | | | | 22,820,892 | | |
|
Shares issued on exercise of
stock options |
| |
7
|
| | | | 3,443,399 | | | | | | 1,428,375 | | | | | | (1,393,896) | | | | | | — | | | | | | 34,479 | | |
|
Spin-out of 1554997 BC Ltd.
|
| |
1, 6
|
| | | | — | | | | | | (13,751,289) | | | | | | — | | | | | | — | | | | | | (13,751,289) | | |
|
Return of capital
|
| |
6
|
| | | | — | | | | | | (1,072,837) | | | | | | — | | | | | | — | | | | | | (1,072,837) | | |
|
Share-based compensation
|
| |
7
|
| | | | — | | | | | | — | | | | | | 640,207 | | | | | | — | | | | | | 640,207 | | |
|
Comprehensive income
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,115,351 | | | | | | 1,115,351 | | |
|
Balance, December 31, 2025
|
| | | | | | | 50,926,632 | | | | | $ | 35,471,363 | | | | | $ | 681,527 | | | | | $ | (4,967,350) | | | | | $ | 31,185,540 | | |
| | | |
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
|
| |
7
|
| | | | — | | | | | | — | | | | | | 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 | | |
| | | |
Royalty and Streaming Interests
|
| |||||||||||||||
| | | |
Oil and Gas
|
| |
Metal and
Minerals |
| |
Total
|
| |||||||||
| Cost | | | | | | | | | | | | | | | | | | | |
|
As of January 1, 2024 and December 31, 2024
|
| | | $ | 6,576,211 | | | | | $ | 14,081,250 | | | | | $ | 20,657,461 | | |
|
Reclassification to held for sale (Note 15)
|
| | | | (6,576,211) | | | | | | — | | | | | | (6,576,211) | | |
|
As of December 31, 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) | | |
|
As of December 31, 2024
|
| | | | (848,919) | | | | | | — | | | | | | (848,919) | | |
|
Depletion
|
| | | | (156,908) | | | | | | — | | | | | | (156,908) | | |
|
Reclassification to held for sale (Note 15)
|
| | | | 1,005,827 | | | | | | — | | | | | | 1,005,827 | | |
|
As of December 31, 2025
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Carrying value as of December 31, 2024
|
| | | $ | 5,727,292 | | | | | $ | 14,081,250 | | | | | $ | 19,808,542 | | |
|
Carrying value as of December 31, 2025
|
| | | $ | — | | | | | $ | 14,081,250 | | | | | $ | 14,081,250 | | |
| | | |
December 31, 2025
|
| |
December 31, 2024
|
| ||||||||||||||||||
|
For the years ended,
|
| |
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 | | |
|
Repurchase of common shares
|
| | | | — | | | | | | — | | | | | | (125,000) | | | | | | — | | |
|
Contributed capital from net equity raise
|
| | | | 4,569,770 | | | | | | 22,820,892 | | | | | | — | | | | | | — | | |
|
Shares issued on exercise of stock options (Note 7a)
|
| | | | 3,443,399 | | | | | | 1,428,375 | | | | | | — | | | | | | — | | |
|
Spin-Out of 1554997 BC Ltd.
|
| | | | — | | | | | | (13,751,289) | | | | | | — | | | | | | — | | |
|
Return of capital
|
| | | | — | | | | | | (1,072,837) | | | | | | — | | | | | | — | | |
| | | | | | 50,926,632 | | | | | $ | 35,471,363 | | | | | | 42,913,463 | | | | | $ | 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 | | |
|
Outstanding as of December 31, 2024
|
| | | | 3,950,000 | | | | | $ | 0.65 | | | | | | 8.15 | | |
|
Granted
|
| | | | 872,250 | | | | | | 5.00 | | | | | | 9.87 | | |
|
Exercised
|
| | | | (3,950,000) | | | | | | 0.65 | | | | | | 7.18 | | |
|
Outstanding as of December 31, 2025
|
| | | | 872,250 | | | | | $ | 5.00 | | | | | | 9.87 | | |
|
Exercisable as of December 31, 2025
|
| | | | — | | | | | $ | — | | | | | | — | | |
| | | |
Year ended
December 31, 2025 |
| |||
|
Common share price
|
| | | $ | 5.00 | | |
|
Risk-free interest rate
|
| | | | 3.8% | | |
|
Expected dividend yield
|
| | | | 0.0% | | |
|
Expected term (in years)
|
| | | | 6.2 | | |
|
Expected volatility
|
| | | | 53.1% | | |
|
Forfeiture rate
|
| | | | 0.0% | | |
| | | |
RSUs
|
| |
Weighted Average
Grant Date Fair Value |
| ||||||
|
Outstanding as of December 31, 2024
|
| | | | — | | | | | $ | — | | |
|
Granted
|
| | | | 909,750 | | | | | | 5.00 | | |
|
Outstanding as of December 31, 2025
|
| | | | 909,750 | | | | | $ | 5.00 | | |
|
Exercisable as of December 31, 2025
|
| | | | — | | | | | $ | — | | |
| | | |
PSUs
|
| |
Weighted Average
Grant Date Fair Value |
| ||||||
|
Outstanding as of December 31, 2024
|
| | | | — | | | | | $ | — | | |
|
Granted
|
| | | | 659,250 | | | | | | 2.83 | | |
|
Outstanding as of December 31, 2025
|
| | | | 659,250 | | | | | $ | 2.83 | | |
|
Exercisable as of December 31, 2025
|
| | | | — | | | | | $ | — | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Short-term employee benefits
|
| | | $ | 1,215,000 | | | | | $ | 451,126 | | |
|
Share-based payments
|
| | | | 386,065 | | | | | | 159,840 | | |
| | | | | $ | 1,601,065 | | | | | $ | 610,966 | | |
| | | |
December 31,
2025 |
| |
December 31,
2024(1) |
| ||||||
|
Direct listing expenses
|
| | | $ | 1,622,072 | | | | | $ | — | | |
|
Salaries and benefits
|
| | | | 1,752,981 | | | | | | 348,133 | | |
|
Office and administrative expenses
|
| | | | 742,461 | | | | | | 197,402 | | |
|
Legal and accounting expenses
|
| | | | 1,662,272 | | | | | | 65,250 | | |
|
Consulting fees
|
| | | | 260,442 | | | | | | 231,403 | | |
|
Insurance expense
|
| | | | 27,672 | | | | | | 28,562 | | |
| | | | | $ | 6,067,900 | | | | | $ | 870,750 | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Current tax expense
|
| | | $ | — | | | | | $ | — | | |
|
Deferred tax expense / (recovery)
|
| | | | 380,170 | | | | | | (293,969) | | |
|
Income tax expense / (recovery) from continuing operations
|
| | | $ | 380,170 | | | | | $ | (293,969) | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Current tax expense
|
| | | $ | — | | | | | $ | — | | |
|
Deferred tax expense / (recovery)
|
| | | | (380,170) | | | | | | 293,969 | | |
|
Income tax expense / (recovery) from discontinued operations
|
| | | $ | (380,170) | | | | | $ | 293,969 | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Loss from continuing operations before income taxes
|
| | | $ | (6,463,640) | | | | | $ | (1,151,073) | | |
|
Statutory tax rate
|
| | | | 27.0% | | | | | | 23.0% | | |
|
Expected income tax recovery based on statutory rate
|
| | | | (1,745,183) | | | | | | (264,747) | | |
| Adjustments to expected income tax recovery: | | | | | | | | | | | | | |
|
Change in unrecognized deferred tax assets
|
| | | | 1,683,852 | | | | | | (502,818) | | |
|
Non-deductible foreign exchange
|
| | | | (108,239) | | | | | | 395,485 | | |
|
Share-based compensation and other non-deductible items
|
| | | | 549,740 | | | | | | 78,111 | | |
|
Income tax recovery from continuing operations
|
| | | $ | 380,170 | | | | | $ | (293,969) | | |
| | | |
December 31,
2024 |
| |
Recognized in
profit or loss |
| |
December 31,
2025 |
| |||||||||
|
Royalty and streaming interests
|
| | | $ | — | | | | | $ | (668,153) | | | | | $ | (668,153) | | |
|
Non-capital losses
|
| | | | 380,170 | | | | | | 287,983 | | | | | | 668,153 | | |
| | | | | $ | 380,170 | | | | | $ | (380,170) | | | | | $ | — | | |
| | | |
December 31,
2023 |
| |
Recognized in
profit or loss |
| |
December 31,
2024 |
| |||||||||
|
Non-capital losses
|
| | | $ | 86,201 | | | | | $ | 293,969 | | | | | $ | 380,170 | | |
| | | |
December 31,
2024 |
| |
Recognized in
profit or loss |
| |
December 31,
2025 |
| |||||||||
|
Royalty and streaming interests
|
| | | $ | (380,170) | | | | | $ | 380,170 | | | | | $ | — | | |
| | | |
December 31,
2023 |
| |
Recognized in
profit or loss |
| |
December 31,
2024 |
| |||||||||
|
Royalty and streaming interests
|
| | | $ | (86,201) | | | | | $ | (293,969) | | | | | $ | (380,170) | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Royalty and streaming interests
|
| | | $ | — | | | | | $ | 1,293,055 | | |
|
Non-capital losses
|
| | | | 2,263,265 | | | | | | 1,674,700 | | |
|
Share issuance costs
|
| | | | 188,650 | | | | | | 18,443 | | |
| | | | | $ | 2,550,915 | | | | | $ | 2,986,198 | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Pacific Ocean
|
| | | $ | 14,081,250 | | | | | $ | 14,081,250 | | |
|
Total royalty and streaming interests
|
| | | $ | 14,081,250 | | | | | $ | 14,081,250 | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Gross profit
|
| | | $ | — | | | | | $ | — | | |
|
General and administrative expenses
|
| | | | (6,067,900) | | | | | | (870,750) | | |
|
Share-based compensation expenses
|
| | | | (640,207) | | | | | | (338,229) | | |
|
Interest income
|
| | | | 244,467 | | | | | | 57,906 | | |
|
Loss from continuing operations before recovery of income taxes
|
| | | $ | (6,463,640) | | | | | $ | (1,151,073) | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
| Revenue | | | | | | | | | | | | | |
|
Royalty income
|
| | | $ | 1,118,283 | | | | | $ | 1,458,739 | | |
| Cost of Sales | | | | | | | | | | | | | |
|
Depletion
|
| | | | (156,908) | | | | | | (590,942) | | |
|
Gain on spin-out of assets
|
| | | | 6,617,616 | | | | | | — | | |
|
Income from discontinued operations before income taxes
|
| | | | 7,578,991 | | | | | | 867,797 | | |
|
Recovery / (Provision) of income taxes
|
| | | | 380,170 | | | | | | (293,969) | | |
|
Net income from discontinued operations
|
| | | $ | 7,959,161 | | | | | $ | 573,828 | | |
|
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 | | |
|
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 | | |