Exhibit 99.1

 

 

 

 

CARDIOL THERAPEUTICS INC.

 

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

 

 THREE MONTHS ENDED MARCH 31, 2026

 

(EXPRESSED IN CANADIAN DOLLARS)

 

(UNAUDITED)

 

 

 

 

 

Cardiol Therapeutics Inc.

Condensed Interim Consolidated Statements of Financial Position

(Expressed in Canadian Dollars)

Unaudited

 

   As at
March 31,
2026
   As at
December 31,
2025
 
ASSETS          
           
Current assets          
Cash and cash equivalents (note 3)  $27,673,191   $21,416,684 
Accounts receivable   70,076    55,727 
Other receivables   269,630    170,468 
Prepaid expenses   3,254,741    1,858,961 
Total current assets   31,267,638    23,501,840 
           
Non-current assets          
Property and equipment (note 4)   138,969    118,093 
Total assets  $31,406,607   $23,619,933 
           
EQUITY AND LIABILITIES          
           
Current liabilities          
Accounts payable and accrued liabilities  $3,419,508   $3,478,825 
Current portion of lease liability (note 5)   39,792    38,347 
Derivative liability (note 6)   3,667,386    2,137,867 
Total current liabilities   7,126,686    5,655,039 
           
Non-current liabilities          
Lease liability (note 5)   76,616    87,176 
Total liabilities   7,203,302    5,742,215 
           
Equity          
Share capital (note 7)   212,802,439    201,866,449 
Warrants (note 9)   2,820,121    - 
Contributed surplus   32,472,309    29,084,244 
Deficit   (223,891,564)   (213,072,975)
Total equity   24,203,305    17,877,718 
Total equity and liabilities  $31,406,607   $23,619,933 

 

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

 

Commitments (note 11)

Subsequent events (notes 8 and 9)

 

Approved on behalf of the Board:    
     
"David Elsley", Director   "Guillermo Torre-Amione", Director

 

- 1 -

 

 

Cardiol Therapeutics Inc.

Condensed Interim Consolidated Statements of Loss and Comprehensive Loss

(Expressed in Canadian Dollars)

 

  

Three Months
Ended
March 31,
2026

  

Three Months
Ended
March 31,
2025

 
Operating expenses (notes 8, 12, 13)           
General and administration (note 12)  $4,757,383   $4,671,651 
Research and development (note 12)   4,949,411    3,757,412 
Loss before other income (expenses)   (9,706,794)   (8,429,063)
Interest income (note 3)   200,724    248,269 
Gain (loss) on foreign exchange   217,000    (106,859)
Change in derivative liability (note 6)   (1,529,519)   - 
Net loss and comprehensive loss for the period  $(10,818,589)  $(8,287,653)
           
Basic and diluted net loss per share (note 10)  $(0.10)  $(0.10)
Weighted average number of common shares outstanding   108,987,584    82,608,992 

 

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

 

- 2 -

 

 

Cardiol Therapeutics Inc.

Condensed Interim Consolidated Statements of Cash Flows

(Expressed in Canadian Dollars)

Unaudited

 

   Three Months   Three Months 
   Ended   Ended 
   March 31,   March 31, 
   2026   2025 
Operating activities          
Net loss and comprehensive loss for the period  $(10,818,589)  $(8,287,653)
Adjustments for:          
Depreciation of property and equipment   26,709    24,986 
Share-based compensation (note 8)   1,842,835    1,146,974 
Change in derivative liability   1,529,519    - 
Unrealized foreign exchange (gain)/loss on cash   (221,941)   107,778 
Accretion on lease liability   4,729    5,972 
Changes in non-cash working capital items:
Accounts receivable   (14,349)   24,406 
Other receivables   (99,162)   (9,475)
Prepaid expenses   (1,395,780)   (906,450)
Accounts payable and accrued liabilities   1,628,398    739,695 
Net cash used in operating activities   (7,517,631)   (7,153,767)
           
Investing activities          
Purchase of property and equipment   (47,585)   (11,939)
Net cash used in investing activities   (47,585)   (11,939)
           
Financing activities          
Issuance of units   14,850,001    - 
Share issuance costs   (1,236,375)   - 
Payment of lease liability   (13,844)   (13,844)
Net cash provided by (used in) financing activities   13,599,782    (13,844)
Net change in cash and cash equivalents   6,034,566    (7,179,550)
Cash and cash equivalents, beginning of period   21,416,684    30,580,029 
Impact of foreign exchange on cash and cash equivalents   221,941    (107,778)
Cash and cash equivalents, end of period  $27,673,191   $23,292,701 
           
Supplemental information          
Accounts payable and accrued liabilities settled through equity  $1,687,715   $- 

 

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

 

- 3 -

 

 

Cardiol Therapeutics Inc.

Condensed Interim Consolidated Statements of Changes in Equity

(Expressed in Canadian Dollars)

Unaudited

 

    Share capital           Contributed              
    Number     Amount     Warrants     surplus     Deficit     Total  
Balance, December 31, 2024     82,608,992     $ 179,335,421     $ -     $ 24,647,163     $ (179,254,101 )   $ 24,728,483  
Share-based compensation (note 8)     -       -       -       1,146,974       -       1,146,974  
Net loss and comprehensive loss for the period     -       -       -       -       (8,287,653 )     (8,287,653 )
Balance, March 31, 2025     82,608,992     $ 179,335,421     $ -     $ 25,794,137     $ (187,541,754 )   $ 17,587,804  
                                                 
Balance, December 31, 2025     100,257,009     $ 201,866,449     $ -     $ 29,084,244     $ (213,072,975 )   $ 17,877,718  
Issuance of units     11,423,078       14,850,001       -       -       -       14,850,001  
Share issuance costs     -       (980,255 )     (256,120 )     -       -       (1,236,375 )
Fair value of warrants     -       (3,076,241 )     3,076,241       -       -       -  
Performance share units exercised     191,997       142,485       -       (142,485 )     -       -  
Share-based compensation (note 8)     -       -       -       3,530,550       -       3,530,550  
Net loss and comprehensive loss for the period     -       -       -       -       (10,818,589 )     (10,818,589 )
Balance, March 31, 2026     111,872,084     $ 212,802,439     $ 2,820,121     $ 32,472,309     $ (223,891,564 )   $ 24,203,305  

 

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

 

- 4 -

 

 

Cardiol Therapeutics Inc.

Notes to Condensed Interim Consolidated Financial Statements

Three Months Ended March 31, 2026

(Expressed in Canadian Dollars)
Unaudited

 

1.Nature of operations

 

Cardiol Therapeutics Inc. was incorporated under the laws of the Province of Ontario on January 19, 2017. The Corporation's registered and legal office is located at 2265 Upper Middle Rd. E., Suite 602, Oakville, Ontario, L6H 0G5, Canada.

 

Cardiol Therapeutics Inc. and its subsidiary (the "Corporation" or "Cardiol") is a late-stage life sciences company focused on advancing the development of anti-inflammatory and anti-fibrotic therapies for heart disease. The Company’s lead small-molecule drug candidate, CardiolRx™, modulates inflammasome pathway activation, an intracellular process known to play an important role in the development and progression of inflammation and fibrosis associated with pericarditis, myocarditis, and heart failure.

 

On December 20, 2018, the Corporation completed its initial public offering on the Toronto Stock Exchange (the "TSX") and its common shares commenced trading on the TSX under the symbol "CRDL". On August 10, 2021, the Corporation's common shares commenced trading on The Nasdaq Capital Market under the symbol "CRDL".

 

2.Material accounting policy information

 

Statement of compliance

 

These unaudited condensed interim consolidated financial statements have been prepared in accordance with International Accounting Standard 34, Interim Financial Reporting. Accordingly, they do not include all of the information required for full annual financial statements required by International Financial Reporting Standards as issued by the International Accounting Standards Board (IASB) (“IFRS Accounting Standards”).

 

These unaudited condensed interim consolidated financial statements have been prepared on a historical cost basis. In addition, these unaudited condensed interim consolidated financial statements have been prepared using the accrual basis of accounting except for cash flow information.

 

The policies applied in these unaudited condensed interim consolidated financial statements are based on IFRS Accounting Standards issued and outstanding as of May 11, 2026, the date the Board of Directors approved the statements. The same accounting policies and methods of computation are followed in these unaudited condensed interim consolidated financial statements as compared with the most recent annual consolidated financial statements as at and for the year ended December 31, 2025.

 

Any subsequent changes to IFRS Accounting Standards that are given effect in the Corporation’s annual consolidated financial statements for the year ending December 31, 2026, could result in restatement of these unaudited condensed interim consolidated financial statements.

 

3.Cash and cash equivalents

 

Interest earned on cash and cash equivalents for the three months ended March 31, 2026, amounted to $200,724 (three months ended March 31, 2025 - $248,269).

 

- 5 -

 

 

Cardiol Therapeutics Inc.

Notes to Condensed Interim Consolidated Financial Statements

Three Months Ended March 31, 2026

(Expressed in Canadian Dollars) Unaudited

 

4.Property and equipment

 

Cost   Right-of-
use asset
    Equipment     Leasehold
improvements
    Office
equipment
    Computer
equipment
    Total  
Balance, December 31, 2024   $ 341,238     $ 172,954     $ 237,248     $ 66,864     $ 149,947     $ 968,251  
Additions     -       -       -       1,937       22,547       24,484  
Balance, December 31, 2025     341,238       172,954       237,248     $ 68,801     $ 172,494     $ 992,735  
Additions     -       43,331       -       -       4,254       47,585  
Balance, March 31, 2026   $ 341,238     $ 216,285     $ 237,248     $ 68,801     $ 176,748     $ 1,040,320  

  

Accumulated Depreciation   Right-of-
use asset
    Equipment     Leasehold
improvements
    Office
equipment
    Computer
equipment
    Total  
Balance, December 31, 2024   $ 260,652     $ 130,647     $ 237,248     $ 45,657     $ 98,455     $ 772,659  
Depreciation for the year     63,984       12,692       -       4,435       20,872       101,983  
Balance, December 31, 2025   $ 324,636     $ 143,339     $ 237,248     $ 50,092     $ 119,327     $ 874,642  
Depreciation for the period     15,996       5,471       -       935       4,307       26,709  
Balance, March 31, 2026   $ 340,632     $ 148,810     $ 237,248     $ 51,027     $ 123,634     $ 901,351  

 

Carrying value   Right-of-
use asset
    Equipment     Leasehold
improvements
    Office
equipment
    Computer
equipment
    Total  
Balance, December 31, 2025   $ 16,602     $ 29,615     $                -     $ 18,709     $ 53,167     $ 118,093  
Balance, March 31, 2026   $ 606     $ 67,475     $ -     $ 17,774     $ 53,114     $ 138,969  

  

5.Lease liability

 

   Carrying
Value
 
Balance, December 31, 2024  $158,532 
Repayments   (55,376)
Accretion   22,367 
Balance, December 31, 2025  $125,523 
Repayments   (13,844)
Accretion   4,729 
Balance, March 31, 2026  $116,408 
Current portion   39,792 
Long-term portion  $76,616 

 

- 6 -

 

 

Cardiol Therapeutics Inc.

Notes to Condensed Interim Consolidated Financial Statements

Three Months Ended March 31, 2026

(Expressed in Canadian Dollars) Unaudited

 

6.Derivative liability

 

In October 2025, the Corporation issued 5,712,500 warrants as part of a unit financing. Each warrant is exercisable into one common share at the price of US$1.35 per share for a period of two years from closing. The original estimated fair value of $3,089,610 was assigned to the 5,712,500 warrants issued by using a fair value market technique incorporating the Black-Scholes option pricing model, with the following assumptions: a share price of $1.46, a risk-free interest rate of 2.37%; an expected volatility factor of 81%; and an expected life of 2 years. The only significant unobservable input is the volatility, which could cause an increase or decrease in fair value. The warrants have been classified as a derivative liability on the statement of financial position and are re-valued at each reporting date, as the warrants were issued in a currency other than the Corporation's functional currency. As at March 31, 2026, the fair value of the derivative liability was $3,667,386 (December 31, 2025 - $2,137,867), resulting in an increase in the value of the derivative liability for the three months ended March 31, 2026, of $1,529,519. As at March 31, 2026, all 5,712,500 warrants remain outstanding.

 

Significant assumptions used in determining the fair value of the derivative warrant liabilities are as follows:

 

   Three Months
Ended
 
   March 31, 
   2026 
Share price  $1.89 
Exercise price  $1.88 
Risk-free interest rate   2.82%
Expected volatility   67%
Expected life in years   1.55 
Expected dividend yield   Nil 

 

7.Share capital

 

a) Authorized share capital

 

The authorized share capital consists of an unlimited number of common shares. The common shares do not have a par value. All issued shares are fully paid.

 

b) Common shares issued

 

   Number of     
   common
shares
   Amount 
Balance, December 31, 2024 and March 31, 2025  82,608,992   $179,335,421 
          
Balance, December 31, 2025  100,257,009   $201,866,449 
Issuance of units (i)  11,423,078    14,850,001 
Share issuance costs (i)  -    (980,255)
Fair value of warrants (i)  -    (3,076,241)
Performance share units exercised (note 8)  191,997    142,485 
Balance, March 31, 2026  111,872,084   $212,802,439 

 

- 7 -

 

 

Cardiol Therapeutics Inc.

Notes to Condensed Interim Consolidated Financial Statements

Three Months Ended March 31, 2026

(Expressed in Canadian Dollars) Unaudited

 

7.Share capital (continued)

 

b) Common shares issued (continued)

 

(i) In January 2026, the Corporation completed a unit financing by issuing 11,423,078 common share units at $1.30 per unit for gross proceeds of $14,850,001. Each unit consisted of one common share and one-half of one common share purchase warrant. Each whole warrant is exercisable into one common share at the price of $1.75 per share for a period of 2 years from closing. Share issuance costs of $1,236,375 were incurred, of which $256,120 was allocated to warrants.

 

The fair value of $3,076,241 was assigned to the 5,711,539 warrants issued as part of the units as estimated by using a fair market value technique incorporating the Black-Scholes option pricing model based on the assumptions below:

 

Share price  $1.41 
Exercise price  $1.75 
Risk-free interest rate   2.60%
Expected volatility   80%
Expected life in years   2.00 
Expected dividend yield   Nil 

 

8.Share-based payments

 

The Corporation has adopted an Omnibus Equity Incentive Plan in accordance with the policies of the TSX, which permits the grant or issuance of options, Restricted Share Units ("RSUs"), Performance Share Units ("PSUs"), and Deferred Share Units ("DSUs"), as well as other share-based payment arrangements. The maximum number of shares that may be issued upon the exercise or settlement of awards granted under the plan may not exceed 15% of the Corporation's issued and outstanding shares from time to time. The Board of Directors determines the price per common share and the number of common shares which may be allotted to directors, officers, employees, and consultants, and all other terms and conditions of the option, subject to the rules of the TSX.

 

During the three months ended March 31, 2026, the total expenses related to share-based compensation amounted to $1,842,835 (three months ended March 31, 2025 - $1,146,974). All outstanding awards are settleable with common shares and not cash.

 

(a) Stock Options

 

   Number of   Weighted average 
   stock options   exercise price ($) 
Balance, December 31, 2024  1,487,500   $2.76 
Issued  1,200,000    1.63 
Expired  (170,000)   2.68 
Balance, March 31, 2025  2,517,500   $2.22 
          
Balance, December 31, 2025 and March 31, 2026  4,782,500   $1.73 

 

- 8 -

 

 

Cardiol Therapeutics Inc.

Notes to Condensed Interim Consolidated Financial Statements

Three Months Ended March 31, 2026

(Expressed in Canadian Dollars) Unaudited

  

8.Share-based payments (continued)

 

(a) Stock Options (continued)

 

The following table reflects the actual stock options issued and outstanding as of March 31, 2026:

 

Expiry date   Exercise
price ($)
  

Weighted average
remaining
contractual
life (years)

   Number of
options
outstanding
  

Number of
options
vested
(exercisable)

 
April 1, 2026 (ii)   5.77   0.00   60,000   60,000 
December 8, 2026   3.59   0.69   325,000   325,000 
January 11, 2027   2.18   0.78   220,000   220,000 
March 1, 2027   2.56   0.92   200,000   200,000 
March 9, 2027   1.57(i)  0.94   200,000   200,000 
May 12, 2027   1.46   1.12   70,000   70,000 
September 13, 2027   1.61   1.45   207,500   207,500 
July 21, 2028   1.67   2.31   50,000   25,000 
July 7, 2029   2.07   3.27   30,000   10,000 
August 19, 2029   1.50   3.39   30,000   10,000 
May 25, 2030   1.52(i)  4.15   120,000   90,000 
May 25, 2030   2.12   4.15   100,000   75,000 
May 29, 2030   1.61(i)  4.16   60,000   - 
December 2, 2030   1.40   4.68   2,620,000   - 
December 2, 2030   1.39(i)  4.68   490,000   - 
   1.73   3.59   4,782,500   1,492,500 

 

(i) Denotes exercise price in USD; these amounts were translated to CAD for presentation purposes at the March 31, 2026 rate of 1.39.

 

(ii) Subsequent to March 31, 2026, 60,000 options expired unexercised.

  

(b) Performance Share Units

  

   Number of
PSUs
 
Balance, December 31, 2024 and March 31, 2025  - 
     
Balance, December 31, 2025  2,167,284 
Issued (i), (ii)  1,503,013 
Redeemed (iii)  (191,997)
Balance, March 31, 2026  3,478,300 

  

(i) Grants of PSUs require completion of certain performance criteria specific to each grant. As the fair value of the services for certain PSUs issued cannot be reliably measured, the fair value was determined on the basis of the equity issued. The fair value of PSUs granted was determined based on the Corporation's share price, adjusted by the estimated likelihood of the performance conditions being met.

 

- 9 -

 

 

Cardiol Therapeutics Inc.

Notes to Condensed Interim Consolidated Financial Statements

Three Months Ended March 31, 2026

(Expressed in Canadian Dollars) Unaudited

 

8.Share-based payments (continued)

 

(b) Performance Share Units (continued)

 

(ii) During the three months ended March 31, 2026, the Corporation settled $1,687,716 of accounts payable and accrued liabilities through PSUs valued at $2,201,034. Loss on settlement of debt of $513,318 is recorded in research and development.

 

(iii) The weighted average share price on date of exercise was $1.36.

 

The following table reflects the actual PSUs issued and outstanding as of March 31, 2026:

 

Expiry date  Weighted average
remaining
contractual
life (years)
   Number of
PSUs
outstanding
   Number of
PSUs
vested
(exercisable)
 
June 30, 2026  0.25   1,329,671   1,279,671 
December 31, 2026  0.75   148,629   - 
October 31, 2027  1.59   2,000,000   - 
   1.04   3,478,300   1,279,671 

 

(i) Subsequent to March 31, 2026, 872,981 PSUs were issued.

 

(ii) Subsequent to March 31, 2026, 2,037,656 PSUs were redeemed.

 

(iii) Subsequent to March 31, 2026, 2,000,000 PSUs expired unexercised.

 

(c) Restricted Share Units

  

   Number of
RSUs
 
Balance, December 31, 2024 and March 31, 2025  4,852,299 
     
Balance, December 31, 2025 and March 31, 2026  4,763,443 

 

The following table reflects the actual RSUs issued and outstanding as of March 31, 2026:

 

Expiry date  Weighted average
remaining
contractual
life (years)
   Number of
RSUs
outstanding
   Number of
RSUs
vested
(exercisable)
 
July 10, 2027  1.28   3,103,248   1,438,252 
July 31, 2027  1.33   1,291,058   1,291,058 
October 31, 2027  1.59   32,874   32,874 
September 30, 2030  4.50   147,242   - 
December 30, 2030  4.75   189,021   - 
   1.53   4,763,443   2,762,184 

 

- 10 -

 

  

Cardiol Therapeutics Inc.

Notes to Condensed Interim Consolidated Financial Statements

Three Months Ended March 31, 2026

(Expressed in Canadian Dollars) Unaudited

 

9.Warrants

 

   Number of
warrants
   Amount 
Balance, December 31, 2024 and March 31, 2025  -   $ - 
           
Balance, December 31, 2025  5,712,500   $- 
Issued (Note 7)  5,711,539    2,820,121 
Balance, March 31, 2026  11,424,039   $2,820,121 

 

The following table reflects the actual warrants issued and outstanding as of March 31, 2026:

 

Expiry date  Exercise
price ($)
  

Remaining
contractual
life (years)

   Warrants
exercisable
 
October 17, 2027 (ii)  1.88(i)  1.55   4,977,500 
October 20, 2027  1.88(i)  1.56   735,000 
January 23, 2028  1.75   1.82   5,711,539 
   1.81   1.68   11,424,039 

 

(i) Warrants carry an exercise price of US$1.35. This amount was translated to CAD for presentation purposes at the March 31, 2026 rate of 1.39. These warrants are classified as a derivative liability on the statement of financial position (see note 6).

 

(ii) Subsequent to March 31, 2026, 1,350,000 warrants were exercised.

 

10.Loss per share

 

For the three months ended March 31, 2026, basic and diluted loss per share has been calculated based on the loss attributable to common shareholders of $10,818,589 (three months ended March 31, 2025 - $8,287,653) and the weighted average number of common shares outstanding of 108,987,584 (three months ended March 31, 2025 - 82,608,992). Diluted loss per share did not include the effect of stock options, PSUs, RSUs, and warrants as they are anti-dilutive.

 

11.Commitments

 

(i) The Corporation has leased premises with third parties. The minimum committed lease payments, which include the lease liability payments shown as base rent, are approximately as follows:

 

   Base rent   Variable rent   Total 
2026  $41,532   $38,884   $80,416 
2027   55,376    51,846    107,222 
2028   46,146    43,206    89,352 
   $143,054   $133,936   $276,990 

 

- 11 -

 

  

Cardiol Therapeutics Inc.

Notes to Condensed Interim Consolidated Financial Statements

Three Months Ended March 31, 2026

(Expressed in Canadian Dollars)
Unaudited

 

11.Commitments (continued)

 

(ii) The Corporation has signed various agreements with consultants to provide services. Under the agreements, the Corporation has the following remaining commitments.

 

2026   $210,922 
2027    34,990 
Total   $245,912 

 

(iii) Pursuant to the terms of agreements with various other contract research organizations, the Corporation is committed for the following contract research services:

 

2026   $1,135,032 
2027    508,360 
2028    45,833 
2029    22,196 
Total   $1,711,421 

 

12.Operating expenses

 

The following details highlight certain non-cash components of the research and development and general and administration expenses. Remaining research and development and operating expenses include personnel costs and expenses paid to third parties:

 

   Three Months
Ended
March 31,
2026
   Three Months
Ended
March 31,
2025
 
General and administration expenses          
Depreciation of property and equipment  $26,709   $24,986 
Non-cash share-based compensation   1,106,113    838,346 
           
Research and development expenses          
Non-cash share-based compensation  $736,722   $308,628 

 

13. Related party transactions

 

Key management personnel are those persons having authority and responsibility for planning, directing, and controlling the activities of the Corporation directly or indirectly, and include any directors (executive and non-executive) of the Corporation. Remuneration of directors and key management personnel of the Corporation was as follows:

 

   Three Months
Ended
March 31,
2026
   Three Months
Ended
March 31,
2025
 
Salaries and benefits  $1,301,084   $1,305,013 
Share-based payments   403,563    468,960 
   $1,704,647   $1,773,973 

 

As at March 31, 2026, $76,154 (December 31, 2025 - $nil) was owed to directors and key management personnel.

 

- 12 -