Condensed Interim Consolidated Financial Statements

March 31, 2026 and 2025

(expressed in thousands of Canadian dollars) - Unaudited

 

 

 



NexGen Energy Ltd.
Condensed Interim Consolidated Statements of Financial Position
(expressed in thousands of Canadian Dollars) - Unaudited

    Note     March 31, 2026     December 31, 2025  
Assets                  
Current assets                  
Cash       $ 655,437   $ 802,578  
Short-term investments         362,915     321,084  
Amounts receivable         2,112     2,232  
Prepaid expenses and other assets         15,038     21,220  
Lease receivable         512     512  
          1,036,014     1,147,626  
Non-current assets                  
Exploration and evaluation assets   5     141,983     812,270  
Mineral property, plant and equipment   6     755,646     7,565  
Investment in associate   7     177,146     153,845  
Strategic inventory   8     341,150     341,150  
Other non-current assets         13,971     10,477  
Total assets       $ 2,465,910   $ 2,472,933  
                   
Liabilities                  
Current liabilities                  
Accounts payable and accrued liabilities       $ 29,724   $ 40,347  
Interest payable         13,902     2,594  
Lease liabilities         697     697  
Derivative liability   13     289     524  
Convertible debentures   9     713,926     586,214  
          758,538     630,376  
Non-current liabilities                  
Long-term derivative liability   13     726     1,609  
Other non-current liabilities         8,716     8,840  
Total liabilities       $ 767,980   $ 640,825  
                   
Equity                  
Share capital   10   $ 2,395,479   $ 2,377,951  
Reserves   10     177,390     172,754  
Accumulated other comprehensive deficit         (27,669 )   (27,358 )
Accumulated deficit         (847,270 )   (691,239 )
Total equity         1,697,930     1,832,108  
Total liabilities and equity       $ 2,465,910   $ 2,472,933  

Nature of operations (Note 2)

Commitments (Note 13)

Subsequent events (Note 14)

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



NexGen Energy Ltd.
Condensed Interim Consolidated Statements of Net Loss and Comprehensive Loss
(expressed in thousands of Canadian Dollars, except per share and share information) - Unaudited

    Note     Three months ended March 31,  
          2026     2025  
                   
Expenses                  
Salaries, benefits and directors' fees       $ 6,333   $ 3,211  
Office, administrative, and travel         7,067     6,064  
Professional fees and insurance         2,659     2,769  
Depreciation   6     428     549  
Share-based payments   10(b)     8,065     3,664  
          (24,552 )   (16,257 )
                   
Finance income         7,658     4,085  
Mark-to-market gain (loss) on convertible debentures   9     (128,898 )   70,918  
Interest expense on convertible debentures   9     (11,109 )   (11,624 )
Interest on lease liabilities and accretion expense         (123 )   (16 )
Share of net income (loss) from associate   7     (480 )   1,661  
Loss on dilution of ownership interest in associate   7     (40 )   (7,956 )
Impairment loss on investment in associate   7     -     (81,009 )
Mark-to-market gain (loss) on derivative instruments   13     1,118     (31 )
Foreign exchange gain (loss)         77     (55 )
Loss before taxes         (156,349 )   (40,284 )
                   
Deferred income tax recovery (expense)         318     (10,651 )
Net loss         (156,031 )   (50,935 )
                   
Items that may not be reclassified subsequently to profit or loss:                  
Change in fair value of convertible debenture attributable to the change in credit risk   9     1,186     (39,448 )
Deferred income tax recovery (expense)         (318 )   10,651  
Share of other comprehensive loss from associate   7     (1,179 )   (1,558 )
Net comprehensive loss       $ (156,342 ) $ (81,290 )
                   
Loss per share                  
Basic and diluted loss per share       $ (0.24 ) $ (0.09 )
                   
Weighted average common shares outstanding                  
Basic and diluted         660,738,446     569,091,848  

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



NexGen Energy Ltd.

Condensed Interim Consolidated Statements of Cash Flows

(expressed in thousands of Canadian dollars) - Unaudited


    Note     Three months ended March 31,  
          2026     2025  
Net loss for the period:       $ (156,031 ) $ (50,935 )
Adjust for:                  
Depreciation   6     428     549  
Share-based payments   10(b)     8,065     3,664  
Mark-to-market (gain) loss on convertible debentures   9     128,898     (70,918 )
Interest expense on convertible debentures   9     11,109     11,624  
Interest on lease liabilities and accretion expense         123     16  
Share of net (income) loss from associate   7     480     (1,661 )
Loss on dilution of ownership interest in associate   7     40     7,956  
Impairment loss on investment in associate   7     -     81,009  
Mark-to-market (gain) loss on derivative instruments   13     (1,118 )   31  
Deferred income tax (recovery) expense         (318 )   10,651  
Unrealized foreign exchange (gain) loss         (158 )   34  
Finance income         (1,831 )   -  
Operating cash flows before working capital         (10,313 )   (7,980 )
Changes in working capital items:                  
Amounts receivable         119     782  
Prepaid expenses and other         2,034     1,487  
Accounts payable and accrued liabilities         (2,345 )   4,568  
Cash used in operating activities       $ (10,505 ) $ (1,143 )
                   
Expenditures on exploration and evaluation assets   5     (51,751 )   (28,067 )
Expenditures on mineral property, plant and equipment   6     (23,888 )   -  
Advances for mineral property, plant and equipment         (5,416 )   -  
Acquisition of short-term investments         (40,000 )   -  
Investment in IsoEnergy   7     (25,000 )   (6,250 )
Cash used in investing activities       $ (146,055 ) $ (34,317 )
                   
Proceeds from exercise of stock options   10(a)     9,462     557  
Restricted cash   13     -     (6,834 )
Payment of lease liabilities         (247 )   (260 )
Cash provided by (used in) financing activities       $ 9,215   $ (6,537 )
                   
Effect of exchange rates on cash and cash equivalents         204     50  
Decrease in cash       $ (147,141 ) $ (41,947 )
                   
Cash, beginning of period         802,578     476,587  
Decrease in cash         (147,141 )   (41,947 )
Cash, end of period       $ 655,437   $ 434,640  

Supplemental cash flow information (Note 11)

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



NexGen Energy Ltd.
Condensed Interim Consolidated Statements of Changes in Equity
(expressed in thousands of Canadian dollars, except share information) - Unaudited

          Share Capital                          
          Common Shares                          
    Note     Number     Amount     Reserves     Accumulated
Other
Comprehensive
Income (Loss)
    Accumulated
Deficit
    Total  
Balance at December 31, 2024         569,088,514   $ 1,405,968   $ 142,619   $ 12,017   $ (381,563 ) $ 1,179,041  
Share-based payments   10(b)     -     -     5,103     -     -     5,103  
Shares issued on exercise of stock options   10(b)     100,000     863     (306 )   -     -     557  
Net loss         -     -     -     -     (50,935 )   (50,935 )
Other comprehensive income         -     -     -     (30,355 )   -     (30,355 )
Balance at March 31, 2025         569,188,514   $ 1,406,831   $ 147,416   $ (18,338 ) $ (432,498 ) $ 1,103,411  
                                           
Balance at December 31, 2025         659,960,072   $ 2,377,951   $ 172,754   $ (27,358 ) $ (691,239 ) $ 1,832,108  
Share-based payments   10(b)     -     -     9,690     -     -     9,690  
Shares issued on exercise of stock options   10(b)     1,281,015     14,516     (5,054 )   -     -     9,462  
Shares issued related to Rook I property development   9     200,000     3,012     -     -     -     3,012  
Net loss         -     -     -     -     (156,031 )   (156,031 )
Other comprehensive loss         -     -     -     (311 )   -     (311 )
Balance at March 31, 2026         661,441,087   $ 2,395,479   $ 177,390   $ (27,669 ) $ (847,270 ) $ 1,697,930  

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


NexGen Energy Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three months ended March 31, 2026 and 2025
(expressed in thousands of Canadian dollars, except as otherwise stated) - Unaudited

1. REPORTING ENTITY

NexGen Energy Ltd. ("NexGen" or the "Company") is an exploration and development stage entity engaged in the acquisition, exploration and evaluation and development of uranium properties in Canada. The Company was incorporated pursuant to the provisions of the British Columbia Business Corporations Act on March 8, 2011. The Company's registered records office is located on the 25th Floor, 700 West Georgia Street, Vancouver, B.C., V7Y 1B3.

The Company is listed on the Toronto Stock Exchange (the "TSX") under the symbol "NXE" and is a reporting issuer in each of the provinces and territories of Canada. On July 2, 2021, the Company commenced trading on the Australian Stock Exchange (the "ASX") under the symbol "NXG". On March 4, 2022, the Company up-listed from the NYSE American exchange (the "NYSE American") and began trading on the New York Stock Exchange ("NYSE") under the symbol "NXE".

The Company holds an investment in IsoEnergy Ltd. ("IsoEnergy") which is engaged in the acquisition, exploration and development of uranium properties in Canada, the United States of America and Australia. The Company owns approximately 29.9% of IsoEnergy's outstanding common shares as of March 31, 2026 (December 31, 2025 - 30.0%) and  accounts for its investment using the equity method of accounting. IsoEnergy's shares are traded on the TSX and the NYSE American.

2. NATURE OF OPERATIONS

As an exploration and development stage company, the Company does not have revenues and historically has had recurring operating losses. As at March 31, 2026, the Company had an accumulated deficit of $847,270, working capital surplus of $277,476 including the convertible debentures, and $655,437 of cash. On October 15, 2025, the Company completed an equity financing with gross proceeds of approximately $948.6 million (Note 10), and although the Company will be required to obtain additional funding to continue with the exploration and development of its mineral properties, including the Rook I Project ("Project") for which a licence to prepare the site and commence construction was issued on March 5, 2026, the Company has sufficient working capital excluding the convertible debentures (for which there is no obligation to cash settle in the next fifteen months) to meet its current obligations for at least the next fifteen months.

The business of exploring for minerals and development of projects involves a high degree of risk. NexGen is an exploration and development company and is subject to risks and challenges similar to companies at a comparable stage. These risks include, but are not limited to, development and operational risks inherent in development stage mining projects; uncertainties in the exploration for mineral resources; changes in government policies and regulations; the ability to obtain the necessary environmental permits or, alternatively, NexGen's ability to dispose of its exploration and evaluation assets on an advantageous basis; global economic and uranium price volatility; and the challenges of securing adequate capital, all of which are uncertain.

3. BASIS OF PREPARATION AND MATERIAL ACCOUNTING POLICIES

a) Basis of Presentation

These condensed interim consolidated financial statements have been prepared in accordance with International Accounting Standard ("IAS") 34, Interim Financial Reporting, using accounting policies consistent with International Financial Reporting Standards as issued by the International Accounting Standards Board ("IFRS Accounting Standards"). Certain disclosures required by IFRS Accounting Standards have been condensed or omitted in the following note disclosures as they are disclosed or have been disclosed on an annual basis only. Accordingly, these condensed interim consolidated financial statements should be read in conjunction with the consolidated financial statements for the years ended December 31, 2025 and 2024 ("Annual Financial Statements"), which have been prepared in accordance with IFRS Accounting Standards. These condensed interim consolidated financial statements follow the same accounting policies and methods of application as the Annual Financial Statements except for assets under construction and borrowing costs (Note 3(b)).

On May 5, 2026, the Board of Directors authorized these financial statements for issuance.


NexGen Energy Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three months ended March 31, 2026 and 2025
(expressed in thousands of Canadian dollars, except as otherwise stated) - Unaudited

b) Adoption of material accounting policies

Assets under Construction

Assets under construction include the costs of the construction of mining and processing facilities, along with borrowing costs capitalized during construction, on a mineral property for which technical feasibility and commercial viability have been demonstrated, after the relevant exploration and evaluation asset is tested for impairment. Upon completion of the impairment test, management concluded that no impairment charge was required for the Project (Note 4).

Assets under construction are not considered to be available for use and are, therefore, not subject to depreciation. When an asset becomes available for use, its cost is transferred from assets under construction to mineral properties or property, plant and equipment, as appropriate.

Borrowing Costs

Borrowing costs attributable to the construction of qualifying assets, which take a substantial period of time to make ready for their intended use, are added to the cost of the assets until such time as the assets are substantially complete and ready for their intended use. The amount of borrowing costs capitalized cannot exceed the actual amount of borrowing costs incurred in a period. All other borrowing costs are expensed in the period in which they are incurred.

Adoption of new accounting standards

In May 2024, the International Accounting standards Board (the "IASB") issued Amendments to the Classification and Measurement of Financial Instruments - Amendments to IFRS 9 and IFRS 7. These amendments updated classification and measurement requirements in IFRS 9 Financial Instruments and related disclosure requirements in IFRS 7 Financial Instruments: Disclosures. The IASB clarified the recognition and derecognition date of certain financial assets and liabilities, and amended the requirements related to settling financial liabilities using an electronic payment system. It also clarified how to assess the contractual cash flow characteristics of financial assets in determining whether they meet the solely payments of principal and interest criterion, including financial assets that have environmental, social and corporate governance - linked features and other similar contingent features. The IASB added disclosure requirements for financial instruments with contingent features that do not relate directly to basic lending risks and costs, and amended disclosures relating to equity instruments designated at fair value through other comprehensive income.

The amendments are effective for annual periods beginning on or after January 1, 2026. For financial liabilities settled in cash using an electronic payment system, the Company has elected to deem these financial liabilities to be discharged before the settlement date. The amendments did not have a significant impact on the Company's financial statements.

4. CRITICAL ACCOUNTING JUDGMENTS, ESTIMATES AND ASSUMPTIONS IN ACCOUNTING POLICIES

Determination of commercial viability and technical feasibility of the Project

The application of the Company's accounting policy for exploration and evaluation assets required judgment to determine when commercial viability and technical feasibility of the Project was established. The Company considered the positive economics demonstrated in the feasibility study, its current capital, and the receipt of the licence to prepare the site and commence construction in March 2026, and concluded that commercial viability and technical feasibility of the Project had been demonstrated as of March 2026. At this time, the capitalized exploration and evaluation costs for the Project were assessed for impairment and reclassified to Assets under Construction within mineral property, plant and equipment.

When non-current assets are transitioned from exploration and evaluation assets to mineral property, plant and equipment, management completes an impairment test as required by IFRS Accounting Standards. For the purposes of assessing impairment, the Project was considered a single cash-generating unit. The impairment test compares the carrying amount of the assets and liabilities in the cash generating unit to their recoverable amount. Management estimated the recoverable amount based on the fair value less costs of disposal using a discounted cash flow model. Calculating the fair value less cost of disposal requires management to make estimates and assumptions with respect to quantities of ore reserves and resources, metallurgical recovery, future uranium prices, future production and sales volumes, the expected future operating, capital and reclamation costs and discount rate. Upon completion of the impairment test, management concluded that no impairment charge was required for the Project.


NexGen Energy Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three months ended March 31, 2026 and 2025
(expressed in thousands of Canadian dollars, except as otherwise stated) - Unaudited

Impairment of mineral property, plant and equipment

At the end of each reporting period, the Company assesses whether there are indicators of impairment that give rise to the requirement to conduct an impairment test. Internal and external factors such as significant changes in the use of the asset, legal and permitting factors, future prices, operating and capital cost forecasts, quantities of mineral reserves and resources are used by management in determining whether there are any indicators.

5. EXPLORATION AND EVALUATION ASSETS

    SW2
(Previously Rook I)
    Other Athabasca
Basin Properties
    Total  
Deferred exploration and acquisition costs                  
Balance at December 31, 2025 $ 786,099   $ 26,171   $ 812,270  
Additions:                  
Camp and infrastructure   3,700     -     3,700  
General exploration and drilling   9,972     716     10,688  
Environmental, permitting, and engagement   5,112     -     5,112  
Technical, engineering and design   21,765     -     21,765  
Acquisition and other costs   350     -     350  
Labour and wages   8,572     -     8,572  
Share-based payments (Note 10(b))   1,135     -     1,135  
Total Additions   50,606     716     51,322  
Transfer to Mineral Property, Plant and Equipment   (721,609 )   -     (721,609 )
Balance at March 31, 2026 $ 115,096   $ 26,887   $ 141,983  
                   
                   
    Rook I     Other Athabasca
Basin Properties
    Total  
Deferred exploration and acquisition costs                  
Balance at December 31, 2024 $ 559,428   $ 25,461   $ 584,889  
Additions:                  
Camp and infrastructure   25,015     -     25,015  
General exploration and drilling   31,059     -     31,059  
Environmental, permitting, and engagement   17,486     -     17,486  
Technical, engineering and design   87,346     -     87,346  
Acquisition and other costs   16,578     710     17,288  
Labour and wages   33,933     -     33,933  
Share-based payments (Note 10(b))   9,889     -     9,889  
Asset retirement obligation assets   5,365     -     5,365  
Total Additions   226,671     710     227,381  
Balance at December 31, 2025 $ 786,099   $ 26,171   $ 812,270  

In March 2026, the Company received the licence to prepare the site and commence construction at which point the Project was determined to be commercially viable and technically feasible. At this time, the capitalized exploration and evaluation costs for the Project were assessed for impairment and transferred to Assets under Construction within Mineral property, plant and equipment. No impairment charge was required for the Project. SW2 represents the remaining exploration and evaluation assets under the Rook I property.


NexGen Energy Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three months ended March 31, 2026 and 2025
(expressed in thousands of Canadian dollars, except as otherwise stated) - Unaudited

6. MINERAL PROPERTY, PLANT AND EQUIPMENT

    Asset under
Construction
    Machinery and
Equipment
    Computer
Equipment and
Software
    Other     Total  
Cost                              
As at December 31, 2024 $ -   $ 10,316   $ 2,231   $ 6,144   $ 18,691  
Additions   -     437     67     3,907     4,411  
As at December 31, 2025 $ -   $ 10,753   $ 2,298   $ 10,051   $ 23,102  
Additions   26,834     -     66     -     26,900  
Transfer from Exploration and Evaluation Assets   721,609     -     -     -     721,609  
Balance at March 31, 2026 $ 748,443   $ 10,753   $ 2,364   $ 10,051   $ 771,611  
                               
Accumulated Depreciation                              
As at December 31, 2024 $ -   $ 6,226   $ 1,977   $ 5,134   $ 13,337  
Depreciation   -     1,033     157     1,010     2,200  
As at December 31, 2025 $ -   $ 7,259   $ 2,134   $ 6,144   $ 15,537  
Depreciation   -     200     30     198     428  
Balance at March 31, 2026 $ -   $ 7,459   $ 2,164   $ 6,342   $ 15,965  
                               
Net book value at December 31, 2025 $ -   $ 3,494   $ 164   $ 3,907   $ 7,565  
Net book value at March 31, 2026 $ 748,443   $ 3,294   $ 200   $ 3,709   $ 755,646  

7. INVESTMENT IN ASSOCIATE

Balance at December 31, 2024 $ 229,594  
Loss on dilution of ownership interest in associate   (11,481 )
Share of net loss from associate   (279 )
Share of other comprehensive loss from associate   (1,230 )
Acquisition of additional investment in associate   18,250  
Impairment loss   (81,009 )
Balance at December 31, 2025 $ 153,845  
Loss on dilution of ownership interest in associate   (40 )
Share of net loss from associate   (480 )
Share of other comprehensive loss from associate   (1,179 )
Acquisition of additional investment in associate   25,000  
Balance at March 31, 2026 $ 177,146  
Fair value of investment in associate as at March 31, 2026 $ 267,463  

The fair value of the investment in associate as at March 31, 2026 is measured using the closing market price of IsoEnergy on March 31, 2026.


NexGen Energy Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three months ended March 31, 2026 and 2025
(expressed in thousands of Canadian dollars, except as otherwise stated) - Unaudited

Summarized financial information for IsoEnergy is as follows:

    March 31, 2026     December 31, 2025  
Cash $ 130,538   $ 62,906  
Other current assets   2,371     2,659  
Marketable securities   52,025     53,452  
Non-current assets   309,382     297,941  
Total assets $ 494,316   $ 416,958  
             
Current liabilities   10,842     12,399  
Non-current liabilities   3,113     3,133  
Total liabilities $ 13,955   $ 15,532  
             
    Three months ended
March 31, 2026
    Three months ended
March 31, 2025
 
Net income (loss) $ (1,697 ) $ 5,106  
Other comprehensive loss   (4,167 )   (4,918 )
Total comprehensive income (loss) $ (5,864 ) $ 188  

8. STRATEGIC INVENTORY

On May 28, 2024, the Company closed an agreement to purchase 2,702,411 pounds of natural uranium concentrate ("U3O8") for an aggregate purchase price of $341,150 (US$250 million), which was satisfied through the issuance of US$250 million aggregate principal amount of five year, 9.0% per annum (6% payable in cash, 3% payable in common shares of the Company) unsecured convertible debentures (the "2024 Debentures") (Note 9). The strategic inventory is valued at the lower of cost and net realizable value of $341,150 as at March 31, 2026.

9. CONVERTIBLE DEBENTURES

    2024
Debentures
    2023
Debentures
    Total  
Fair value at December 31, 2024 $ 297,713   $ 158,070   $ 455,783  
Change in fair value included in net loss   45,510     32,668     78,178  
Change in fair value included in other comprehensive loss   38,838     13,415     52,253  
Fair value at December 31, 2025 $ 382,061   $ 204,153   $ 586,214  
Change in fair value included in net loss   70,376     58,522     128,898  
Change in fair value included in other comprehensive loss   (1,186 )   -     (1,186 )
Fair Value at March 31, 2026 $ 451,251   $ 262,675   $ 713,926  

As at March 31, 2026, $13,902 of accrued interest relating to the 2023 Debentures and 2024 Debentures is included in account payable and accrued liabilities (December 31, 2025 - $2,594).


NexGen Energy Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three months ended March 31, 2026 and 2025
(expressed in thousands of Canadian dollars, except as otherwise stated) - Unaudited

2023 Debentures

On September 22, 2023, the Company entered into a US$110 million private placement of unsecured convertible debentures (the "2023 Debentures") with a maturity date of September 22, 2028. The Company received gross proceeds of $148,145 (US$110 million) and paid a 3% establishment fee of $4,443 (US$3,300) through the issuance of 634,615 common shares to the debenture holders. The fair value of the 2023 Debentures on issuance date was determined to be $143,702 (US$106,700).

The 2023 Debentures bear interest at a rate of 9% per annum, payable semi-annually in US dollars on June 10 and December 10 in each year. Two thirds of the interest (equal to 6% per annum) is payable in cash and one third of the interest (equal to 3% per annum) is payable, subject to any required regulatory approval, in common shares of the Company, using the volume-weighted average trading price ("VWAP") of the common shares on the NYSE for the 20 consecutive trading days ending three trading days preceding the date on which such interest payment is due. The 2023 Debentures are convertible at any time into common shares of the Company at the option of the debenture holders under certain conditions, at a conversion price of US$6.76 into a maximum of 16,272,189 common shares of the Company.

The 2023 Debentures were valued using a convertible bond pricing model based on a system of two coupled Black-Scholes equations where the debt and equity components are separately valued based on different default risks and assumptions. The inputs used in the pricing model as at March 31, 2026 and December 31, 2025 are as follows:

    March 31, 2026     December 31, 2025  
Volatility   49.00%     43.00%  
Expected life   2.5 years     2.7 years  
Risk free interest rate   3.58%     3.32%  
Expected dividend yield   0%     0%  
Credit spread   16.07%     15.66%  
Underlying share price of the Company   US$11.60     US$9.20  
Conversion exercise price   US$6.76     US$6.76  
Exchange rate (C$:US$) $ 0.7186   $ 0.7287  

2024 Debentures

On May 28, 2024, the Company closed an agreement to purchase 2,702,411 pounds of U3O8 (Note 8) for an aggregate purchase price of US$250 million, which was satisfied through the issuance of US$250 million of unsecured convertible debentures (the "2024 Debentures") with a maturity date of May 29, 2029. The Company paid a 3% establishment fee of $10,235 (US$7,500) to the debenture holders through the issuance of 909,090 common shares. The fair value of the 2024 Debentures on issuance date was determined to be $330,916 (US$242,500).

The 2024 Debentures bear interest at a rate of 9% per annum, payable semi-annually in US dollars on June 10 and December 10 in each year. Two thirds of the interest (equal to 6% per annum) is payable in cash and one third of the interest (equal to 3% per annum) is payable, subject to any required regulatory approval, in common shares of the Company, using the VWAP of the common shares on the NYSE for the 20 consecutive trading days ending three trading days preceding the date on which such interest payment is due. The 2024 Debentures are convertible at any time into common shares of the Company at the option of the debenture holders under certain conditions, at a conversion price of US$10.73 into a maximum of 23,299,161 common shares of the Company.


NexGen Energy Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three months ended March 31, 2026 and 2025
(expressed in thousands of Canadian dollars, except as otherwise stated) - Unaudited

The 2024 Debentures were valued using a convertible bond pricing model based on a system of two coupled Black-Scholes equations where the debt and equity components are separately valued based on different default risks and assumptions. The inputs used in the pricing model as at March 31, 2026 and December 31, 2025 are as follows:

    March 31, 2026     December 31, 2025  
Volatility   49.00%     43.00%  
Expected life   3.2 years     3.4 years  
Risk free interest rate   3.56%     3.35%  
Expected dividend yield   0%     0%  
Credit spread   16.08%     15.64%  
Underlying share price of the Company   US$11.60     US$9.20  
Conversion exercise price   US$10.73     US$10.73  
Exchange rate (C$:US$) $ 0.7186   $ 0.7287  

10. SHARE CAPITAL

(a) Authorized capital

Share issuances for the three months ended March 31, 2026:

During the three months ended March 31, 2026, the Company issued 1,281,015 shares on the exercise of stock options for gross proceeds of $9,462 (Note 10(b)). As a result of the exercises, $5,054 was reclassified from reserves to share capital.

On March 30, 2026, the Company issued an aggregate of 200,000 common shares to arm's length parties to advance the development of the Rook I Project at a fair value of $3,012.

Share issuances for the year ended December 31, 2025:

During the year ended December 31, 2025, the Company issued 10,415,004 shares on the exercise of stock options for gross proceeds of $34,703 (Note 10(b)), out of which 100,000 shares were issued during the three months ended March 31, 2025 for gross proceeds of $557. As a result of the exercises, $306 and $17,976 was reclassified from reserves to share capital, for the three months ended March 31, 2025 and year ended December 31, 2025, respectively.

On October 15, 2025, the Company closed a global offering comprising of 33,112,583 common shares sold on a bought deal basis at a price of $12.08 per share and a concurrent offering of 45,801,527 common shares which was settled as CHESS Depository Interests ("CDIs") on the ASX at a price of A$13.10 per share, for gross proceeds of approximately $948.6 million and incurred transaction costs of $41.9 million and other fees of approximately $3.9 million.

On June 10, 2025, the Company issued 906,785 shares relating to the interest payment on the 2023 Debentures and 2024 Debentures at a fair value of $7,880 (Note 9).

On December 10, 2025, the Company issued 635,659 shares relating to the interest payment on the 2023 Debentures and 2024 Debentures at a fair value of $8,181 (Note 9).

(b) Share options

Pursuant to the Company's shareholder approved stock option plan, directors may, from time to time, authorize the issuance of options to directors, officers, employees and consultants of the Company, enabling them to acquire up to 10% of the issued and outstanding common shares of the Company.


NexGen Energy Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three months ended March 31, 2026 and 2025
(expressed in thousands of Canadian dollars, except as otherwise stated) - Unaudited

The options can be granted for a maximum term of 10 years and are subject to vesting provisions as determined by the Board of Directors of the Company.

A summary of the changes in the share options is presented below:

    Options outstanding     Weighted average
exercise price (C$)
 
As at December 31, 2024   48,616,795   $ 6.09  
Granted   11,964,167     11.74  
Exercised   (10,415,004 )   3.33  
Expired   (201,668 )   8.03  
Forfeited   (436,665 )   8.13  
As at December 31, 2025   49,527,625   $ 8.01  
Exercised   (1,281,015 )   7.39  
Expired   (8,334 )   10.81  
Forfeited   (207,781 )   12.22  
At March 31, 2026 - Outstanding   48,030,495   $ 8.01  
At March 31, 2026 - Exercisable   38,413,169   $ 7.19  

Share-based payments for options vested for the three months ended March 31, 2026 amounted to $9,690 (three months ended March 31, 2025 - $5,103) of which $8,065 (three months ended March 31, 2025 - $3,664) was expensed to the statement of net loss and comprehensive loss and $1,625 (three months ended March 31, 2025 - $1,439) was capitalized to exploration and evaluation assets and mineral property, plant and equipment (Note 11).

11. SUPPLEMENTAL CASH FLOW INFORMATION

The Company did not have any cash equivalents as at March 31, 2026 and December 31, 2025.

Schedule of non-cash investing and financing activities:

    Three months ended March 31,  
    2026     2025  
Capitalized share-based payments $ 1,625   $ 1,439  
Exploration and evaluation asset expenditures included in accounts payable and accrued liabilities   (8,119 )   (1,742 )
Interest expense included in accounts payable and accrued liabilities   11,308     11,623  
Shares issued for Rook I property development $ 3,012   $ -  

12. RELATED PARTY TRANSACTIONS

The remuneration of key management which includes directors and management personnel responsible for planning, directing, and controlling the activities of the Company during the period was as follows:

    Three months ended March 31,  
    2026     2025  
Short-term compensation(1) $ 4,404   $ 780  
Share-based payments(2)   7,528     3,317  
Consulting fees(3)   32     32  
  $ 11,964   $ 4,129  

(1) Short-term compensation to key management personnel for the three months ended March 31, 2026 amounted to $4,404  (2025 - $780) of which $4,299 (2025 - $679) was expensed and included in salaries, benefits, and directors' fees on the statement of  net loss and comprehensive loss and $105 (2025 - $101) was capitalized to mineral property, plant and equipment.

(2) Share-based payments to key management personnel for the three months ended March 31, 2026 amounted to $7,528 (2025 - $3,317) of which $7,457 (2025 - $3,154) was expensed and $71 (2025 - $163) was capitalized to mineral property, plant and equipment.


NexGen Energy Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three months ended March 31, 2026 and 2025
(expressed in thousands of Canadian dollars, except as otherwise stated) - Unaudited

(3) The Company used consulting services from a company associated with one of its directors in relation to advice on corporate matters for the three months ended March 31, 2026 amounting to $32 (2025 - $32).

The Company received rental income for shared office space from an associate for the three months ended March 31, 2026 of $nil (2025 - $6).

On February 28, 2025, the Company participated in IsoEnergy's non-brokered private placement with the purchase of 2.5 million common shares at a price of $2.50 per share for total consideration of $6,250. On June 24, 2025, the Company participated in IsoEnergy's bought deal financing by purchasing 1.2 million common shares at a price of $10.00 per share for total consideration of $12,000 (Note 7). On March 20, 2025, IsoEnergy completed a 1-for-4 share consolidation.

On January 27, 2026, the Company participated in IsoEnergy's non-brokered private placement with the purchase of 1,666,667 common shares at a price of $15.00 per share for total consideration of $25,000 (Note 7).

As at March 31, 2026, there was $76 (December 31, 2025 - $43) included in accounts payable and accrued liabilities owing to a director of the Company for consulting services.

13. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT

The Company's financial instruments consist of cash, short-term investments, amounts receivable, lease receivable, accounts payable and accrued liabilities, derivatives and convertible debentures.

Financial instruments measured at fair value are classified into one of three levels in the fair value hierarchy according to the relative reliability of the inputs used to estimate the fair values.

The three levels of the fair value hierarchy are:

 Level 1 - unadjusted quoted prices in active markets for identical assets or liabilities

 Level 2 - inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and

 Level 3 - inputs that are not based on observable market data.

The Company's cash, short-term investments, amounts receivable, accounts payable and accrued liabilities, and lease receivable are classified as Level 1 as the fair values of the Company's cash, short-term investments, amounts receivable, and accounts payable and accrued liabilities approximate their carrying values due to their short-term nature and the lease receivable's fair value is equal to its carrying value.

The convertible debentures are re-measured at fair value at each reporting date with any change in fair value recognized in the consolidated statement of net loss with the exception that under IFRS 9, the change in fair value that is attributable to change in credit risk is presented in other comprehensive loss (Note 9).

The derivatives consist of foreign currency contracts and are measured using a market approach, based on the difference between contracted foreign exchange rates and quoted forward exchange rates as of the reporting date. As of March 31, 2026, restricted cash of $6,206 in respect of open foreign exchange contracts is included in other non-current assets (refer to "Foreign Currency Risk" below). The foreign currency derivatives are classified as Level 2.

Financial Risk

The Company is exposed to varying degrees of a variety of financial instrument-related risks. The Board approves and monitors the risk management processes, controlling and reporting structures. The type of risk exposure and the way in which such exposure is managed is provided as follows:

Credit Risk

Credit risk is the risk that one party to a financial instrument will fail to discharge an obligation and cause the other party to incur a financial loss. Financial instruments potentially subject to credit risk are cash, short-term investments, amounts receivable, lease receivable, and restricted cash. The Company holds cash, short-term investments and restricted cash with large Canadian banks. The Company's amounts receivable consists of input tax credits receivable from the Government of Canada. The lease receivable is secured by the leased equipment. Accordingly, the Company does not believe it is subject to significant credit risk.


NexGen Energy Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three months ended March 31, 2026 and 2025
(expressed in thousands of Canadian dollars, except as otherwise stated) - Unaudited

The Company's maximum exposure to credit risk is as follows:

    March 31, 2026     December 31, 2025  
Cash $ 655,437   $ 802,578  
Short-term investments   362,915     321,084  
Accounts receivable   2,112     2,232  
Lease receivable   2,861     2,989  
Restricted cash   6,206     8,000  
  $ 1,029,531   $ 1,136,883  

Liquidity Risk

Liquidity risk is the risk that an entity will encounter difficulty in raising funds to meet commitments associated with financial instruments. Liquidity requirements are managed based on expected cash flows to ensure that there is sufficient capital to meet short-term obligations. The Company's approach to managing liquidity risk is to ensure that it will have sufficient liquidity to meet liabilities when due. As at March 31, 2026, NexGen had cash of $655,437 to settle current liabilities of $758,538 including the convertible debentures.

The Company's significant undiscounted commitments at March 31, 2026 are as follows (the convertible debentures are classified as a current liability, however there is no obligation to cash settle these in the next twelve months):

    Less than
1 year
    1 to 3
years
    4 to 5
years
    Over 5
years
    Total  
Accounts payable and accrued liabilities $ 29,724   $ -   $ -   $ -   $ 29,724  
Interest payable   13,902     -     -     -     13,902  
Convertible debentures (Note 9)   713,926     -     -     -     713,926  
Lease liabilities   1,476     3,261     1,327     1,050     7,114  
  $ 759,028   $ 3,261   $ 1,327   $ 1,050   $ 764,666  

In connection with future decommissioning and reclamation costs, the Company has provided financial assurances of $6,195 since 2025 in the form of a surety bond to satisfy current regulatory requirements.

Foreign Currency Risk

The functional currency of the Company and its subsidiaries is the Canadian dollar. The Company is affected by currency transaction risk and currency translation risk. Consequently, fluctuations of the Canadian dollar in relation to other currencies impact the fair value of financial assets, liabilities and operating results. Financial assets and liabilities subject to currency translation risk primarily include US dollar denominated cash, US dollar accounts payable and the convertible debentures. The Company maintains Canadian and US dollar bank accounts in Canada.

The Company is exposed to foreign exchange risk on its US dollar denominated convertible debentures. At maturity, the aggregate US$360 million principal amount of the convertible debentures is due in full, and prior to maturity, at a premium upon the occurrence of certain events. The Company holds sufficient US dollars to make all cash interest payments due under the convertible debentures until June 10, 2026. On January 22, 2025, the Company  entered a  USD/CAD forward contract to hedge the balance of the foreign currency risk associated with the US dollar interest payments on the convertible debentures due to maturity. The forward contract has a notional amount of approximately $82.5 million (US$60 million), at an average rate of 1.3851, of which $73.0 million will be settled in the next 1 to 3 years and the remaining $9.5 million will be settled in the next 4 to 5 years. The fair value of the forward contract is a liability of $1,015 as at March 31, 2026.

As at March 31, 2026, the Company's US dollar net financial liabilities were US$502,136. Thus a 10% change in the Canadian dollar versus the US dollar exchange rates would give rise to a $69,878 change in net loss and comprehensive loss.


NexGen Energy Ltd.
Notes to the Condensed Interim Consolidated Financial Statements
For the three months ended March 31, 2026 and 2025
(expressed in thousands of Canadian dollars, except as otherwise stated) - Unaudited

While the Company's strategic inventory is not a financial instrument, the prices of uranium are quoted in US dollars and routinely traded in US dollars, and fluctuations in the Canadian dollar relative to the US dollar can significantly impact the valuation of the Company's physical uranium in Canadian dollars.

Equity and Commodity Price Risk

The Company is exposed to price risk with respect to commodity and equity prices. Equity price risk is defined as the potential adverse impact on the Company's earnings due to movements in individual equity prices or general movements in the level of the stock market. Accordingly, significant movements in share price may affect the valuation of the convertible debentures which may adversely impact the Company's earnings.

Commodity price risk is defined as the potential adverse impact on earnings and economic value due to commodity price movements and volatility. Future declines in commodity prices may impact the valuation of long-lived assets. The Company closely monitors commodity prices of uranium, individual equity movements, and the stock market to determine the appropriate course of action, if any, to be taken by the Company.

Interest Rate Risk

Interest rate risk is the risk that the future cash flows of a financial instrument will fluctuate due to changes in market interest rates. The Company holds its cash in bank accounts that earn variable interest rates. Due to the short-term nature of these financial instruments, fluctuations in market rates do not have a significant impact on the estimated fair value of the Company's cash balances as of March 31, 2026. The Company manages interest rate risk by maintaining an investment policy for short-term investments. This policy focuses primarily on preservation of capital and liquidity. The Company monitors the investments it makes and is satisfied with the credit rating of its banks. The convertible debentures in an aggregate principal amount of US$360 million, carry fixed interest rates of 9.0% per annum and are not subject to interest rate fluctuations.

14. SUBSEQUENT EVENTS

Subsequent to March 31, 2026, in connection with future construction-related decommissioning and reclamation costs, the Company has provided financial assurances of $9.3 million in the form of a surety bond to satisfy current development regulatory requirements.