Exhibit 99.1

CARDIOL THERAPEUTICS INC.
CONDENSED INTERIM CONSOLIDATED
FINANCIAL STATEMENTS
THREE AND SIX MONTHS ENDED
JUNE 30, 2026
(EXPRESSED IN CANADIAN DOLLARS)
(UNAUDITED)
Cardiol Therapeutics Inc.
Condensed Interim Consolidated Statements of Financial Position
(Expressed in Canadian Dollars)
Unaudited
| As at | As at | |||||||
| June 30, | December 31, | |||||||
| 2026 | 2025 | |||||||
| ASSETS | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents (note 3) | $ | 26,081,066 | $ | 21,416,684 | ||||
| Accounts receivable | 64,080 | 55,727 | ||||||
| Other receivables | 248,531 | 170,468 | ||||||
| Prepaid expenses | 2,833,718 | 1,858,961 | ||||||
| Total current assets | 29,227,395 | 23,501,840 | ||||||
| Non-current assets | ||||||||
| Property and equipment (note 4) | 130,452 | 118,093 | ||||||
| Total assets | $ | 29,357,847 | $ | 23,619,933 | ||||
| EQUITY AND LIABILITIES | ||||||||
| Current liabilities | ||||||||
| Accounts payable and accrued liabilities | $ | 3,748,307 | $ | 3,478,825 | ||||
| Current portion of lease liability (note 5) | 41,308 | 38,347 | ||||||
| Derivative liability (note 6) | 1,473,621 | 2,137,867 | ||||||
| Total current liabilities | 5,263,236 | 5,655,039 | ||||||
| Non-current liabilities | ||||||||
| Lease liability (note 5) | 65,690 | 87,176 | ||||||
| Total liabilities | 5,328,926 | 5,742,215 | ||||||
| Equity | ||||||||
| Share capital (note 7) | 221,007,004 | 201,866,449 | ||||||
| Warrants (note 9) | 2,820,121 | - | ||||||
| Contributed surplus | 30,175,187 | 29,084,244 | ||||||
| Deficit | (229,973,391 | ) | (213,072,975 | ) | ||||
| Total equity | 24,028,921 | 17,877,718 | ||||||
| Total equity and liabilities | $ | 29,357,847 | $ | 23,619,933 | ||||
The accompanying notes are an integral part of these unaudited condensed interim consolidated financial statements.
Commitments (note 11)
Subsequent events (note 8)
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)
Unaudited
| Three Months | Three Months | Six Months | Six Months | |||||||||||||
| Ended | Ended | Ended | Ended | |||||||||||||
| June 30, | June 30, | June 30, | June 30, | |||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Operating expenses (notes 8, 12, 13) | ||||||||||||||||
| General and administration (note 12) | $ | 4,741,864 | $ | 4,944,477 | $ | 9,499,247 | $ | 9,616,128 | ||||||||
| Research and development (note 12) | 3,196,057 | 2,731,681 | 8,145,468 | 6,489,093 | ||||||||||||
| Loss before other income (expenses) | (7,937,921 | ) | (7,676,158 | ) | (17,644,715 | ) | (16,105,221 | ) | ||||||||
| Interest income (note 3) | 201,332 | 180,667 | 402,056 | 428,936 | ||||||||||||
| Gain (loss) on foreign exchange | 300,668 | (858,880 | ) | 517,668 | (965,739 | ) | ||||||||||
| Change in derivative liability (note 6) | 1,153,088 | - | (376,431 | ) | - | |||||||||||
| Other income | 201,006 | - | 201,006 | - | ||||||||||||
| Net loss and comprehensive loss for the period | $ | (6,081,827 | ) | $ | (8,354,371 | ) | $ | (16,900,416 | ) | $ | (16,642,024 | ) | ||||
| Basic and diluted net loss per share (note 10) | $ | (0.05 | ) | $ | (0.10 | ) | $ | (0.15 | ) | $ | (0.20 | ) | ||||
| Weighted average number of common shares outstanding | 114,935,371 | 82,653,373 | 111,977,908 | 82,631,305 | ||||||||||||
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
| Six Months | Six Months | |||||||
| Ended | Ended | |||||||
| June 30, | June 30, | |||||||
| 2026 | 2025 | |||||||
| Operating activities | ||||||||
| Net loss and comprehensive loss for the period | $ | (16,900,416 | ) | $ | (16,642,024 | ) | ||
| Adjustments for: | ||||||||
| Depreciation of property and equipment | 38,255 | 50,456 | ||||||
| Share-based compensation (note 8) | 4,218,782 | 3,687,156 | ||||||
| Change in derivative liability | 376,431 | - | ||||||
| Unrealized foreign exchange (gain)/loss on cash | (535,049 | ) | 668,830 | |||||
| Accretion on lease liability | 9,163 | 11,710 | ||||||
| Changes in non-cash working capital items: | ||||||||
| Accounts receivable | (8,353 | ) | 41,445 | |||||
| Other receivables | (78,063 | ) | 40,289 | |||||
| Prepaid expenses | (974,757 | ) | (572,737 | ) | ||||
| Accounts payable and accrued liabilities | 1,957,197 | 1,010,534 | ||||||
| Net cash used in operating activities | (11,896,810 | ) | (11,704,341 | ) | ||||
| Investing activities | ||||||||
| Purchase of property and equipment | (50,614 | ) | (18,378 | ) | ||||
| Net cash used in investing activities | (50,614 | ) | (18,378 | ) | ||||
| Financing activities | ||||||||
| Issuance of units | 14,850,001 | - | ||||||
| Share issuance costs | (1,236,375 | ) | - | |||||
| Proceeds from stock options exercised | - | 34,260 | ||||||
| Proceeds from warrants exercised | 2,490,819 | - | ||||||
| Payment of lease liability | (27,688 | ) | (27,688 | ) | ||||
| Net cash provided by financing activities | 16,076,757 | 6,572 | ||||||
| Net change in cash and cash equivalents | 4,129,333 | (11,716,147 | ) | |||||
| Cash and cash equivalents, beginning of period | 21,416,684 | 30,580,029 | ||||||
| Impact of foreign exchange on cash and cash equivalents | 535,049 | (668,830 | ) | |||||
| Cash and cash equivalents, end of period | $ | 26,081,066 | $ | 18,195,052 | ||||
| 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 | ||||||||||||
| Restricted share units exercised | 40,733 | 102,581 | - | (102,581 | ) | - | - | |||||||||||||||||
| Stock options exercised | 25,000 | 34,260 | - | - | - | 34,260 | ||||||||||||||||||
| Fair value of stock options exercised | - | 22,033 | - | (22,033 | ) | - | - | |||||||||||||||||
| Share-based compensation (note 8) | - | - | - | 3,687,156 | - | 3,687,156 | ||||||||||||||||||
| Performance share units exercised - shares to be issued | - | 44,400 | - | (44,400 | ) | - | - | |||||||||||||||||
| Net loss and comprehensive loss for the period | - | - | - | - | (16,642,024 | ) | (16,642,024 | ) | ||||||||||||||||
| Balance, June 30, 2025 | 82,674,725 | $ | 179,538,695 | $ | - | $ | 28,165,305 | $ | (195,896,125 | ) | $ | 11,807,875 | ||||||||||||
| 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 | - | - | - | |||||||||||||||||
| Restricted share units exercised | 12,500 | 32,500 | - | (32,500 | ) | - | - | |||||||||||||||||
| Warrants exercised | 1,350,000 | 2,490,819 | - | - | - | 2,490,819 | ||||||||||||||||||
| Fair value of warrants exercised | - | 1,040,677 | - | - | - | 1,040,677 | ||||||||||||||||||
| Performance share units exercised | 2,842,141 | 4,783,054 | - | (4,783,054 | ) | - | - | |||||||||||||||||
| Share-based compensation (note 8) | - | - | - | 5,906,497 | - | 5,906,497 | ||||||||||||||||||
| Net loss and comprehensive loss for the period | - | - | - | - | (16,900,416 | ) | (16,900,416 | ) | ||||||||||||||||
| Balance, June 30, 2026 | 115,884,728 | $ | 221,007,004 | $ | 2,820,121 | $ | 30,175,187 | $ | (229,973,391 | ) | $ | 24,028,921 | ||||||||||||
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 and Six Months Ended June 30, 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 innate immune system response 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 August 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 and six months ended June 30, 2026, amounted to $201,332 and $402,056 (three and six months ended June 30, 2025 - $180,667 and $428,936).
| - 5 - |
Cardiol Therapeutics Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three and Six Months Ended June 30, 2026
(Expressed in Canadian Dollars)
Unaudited
| 4. | Property and equipment |
| Right-of- | Leasehold | Office | Computer | |||||||||||||||||||||
| Cost | use asset | Equipment | improvements | equipment | 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 | - | - | 7,283 | 50,614 | ||||||||||||||||||
| Balance, June 30, 2026 | $ | 341,238 | $ | 216,285 | $ | 237,248 | $ | 68,801 | $ | 179,777 | $ | 1,043,349 | ||||||||||||
| Right-of- | Leasehold | Office | Computer | |||||||||||||||||||||
| Accumulated Depreciation | use asset | Equipment | improvements | equipment | 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 | 16,602 | 10,942 | - | 1,871 | 8,840 | 38,255 | ||||||||||||||||||
| Balance, June 30, 2026 | $ | 341,238 | $ | 154,281 | $ | 237,248 | $ | 51,963 | $ | 128,167 | $ | 912,897 | ||||||||||||
| Right-of- | Leasehold | Office | Computer | |||||||||||||||||||||
| Carrying value | use asset | Equipment | improvements | equipment | equipment | Total | ||||||||||||||||||
| Balance, December 31, 2025 | $ | 16,602 | $ | 29,615 | $ | - | $ | 18,709 | $ | 53,167 | $ | 118,093 | ||||||||||||
| Balance, June 30, 2026 | $ | - | $ | 62,004 | $ | - | $ | 16,838 | $ | 51,610 | $ | 130,452 | ||||||||||||
| 5. | Lease liability |
| Carrying | ||||
| Value | ||||
| Balance, December 31, 2024 | $ | 158,532 | ||
| Repayments | (55,376 | ) | ||
| Accretion | 22,367 | |||
| Balance, December 31, 2025 | $ | 125,523 | ||
| Repayments | (27,688 | ) | ||
| Accretion | 9,163 | |||
| Balance, June 30, 2026 | $ | 106,998 | ||
| Current portion | 41,308 | |||
| Long-term portion | $ | 65,690 | ||
| - 6 - |
Cardiol Therapeutics Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three and Six Months Ended June 30, 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.
During the six months ended June 30, 2026, 1,350,000 warrants were exercised, and fair value of $1,040,677 was moved to share capital. As at June 30, 2026, 4,362,500 warrants remain outstanding. As at June 30, 2026, the fair value of the derivative liability was $1,473,621 (December 31, 2025 - $2,137,867), resulting in a (decrease)/increase in the value of the derivative liability for the three and six months ended June 30, 2026, of $(1,153,088) and $376,431.
Significant assumptions used in determining the fair value of the derivative warrant liabilities are as follows:
| Six Months Ended June 30, | ||||
| 2026 | ||||
| Share price | $ | 1.49 | ||
| Exercise price | $ | 1.92 | ||
| Risk-free interest rate | 2.74 | % | ||
| Expected volatility | 67 | % | ||
| Expected life in years | 1.30 | |||
| 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.
| - 7 - |
Cardiol Therapeutics Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three and Six Months Ended June 30, 2026
(Expressed in Canadian Dollars)
Unaudited
| 7. | Share capital (continued) |
b) Common shares issued
| Number of | ||||||||
| common shares | Amount | |||||||
| Balance, December 31, 2024 | 82,608,992 | $ | 179,335,421 | |||||
| Restricted share units exercised (note 8) | 40,733 | 102,581 | ||||||
| Stock options exercised (note 8) | 25,000 | 34,260 | ||||||
| Fair value of stock options exercised (note 8) | - | 22,033 | ||||||
| Performance share units exercised - shares to be issued (note 8) | - | 44,400 | ||||||
| Balance, June 30, 2025 | 82,674,725 | $ | 179,538,695 | |||||
| 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 | ) | |||||
| Restricted share units exercised (note 8) | 12,500 | 32,500 | ||||||
| Warrants exercised (note 6) | 1,350,000 | 2,490,819 | ||||||
| Fair value of warrants exercised (note 6) | - | 1,040,677 | ||||||
| Performance share units exercised (note 8) | 2,842,141 | 4,783,054 | ||||||
| Balance, June 30, 2026 | 115,884,728 | $ | 221,007,004 | |||||
(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 - |
Cardiol Therapeutics Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three and Six Months Ended June 30, 2026
(Expressed in Canadian Dollars)
Unaudited
| 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 and six months ended June 30, 2026, the total expenses related to share-based compensation amounted to $2,375,947 and $4,218,782 (three and six months ended June 30, 2025 - $2,540,182 and $3,687,156). All outstanding awards are settleable with common shares and not cash.
(a) Stock Options
| Number of | Weighted average | |||||||
| stock options | exercise price ($) | |||||||
| Balance, December 31, 2024 | 1,487,500 | $ | 2.76 | |||||
| Issued | 1,510,000 | 1.65 | ||||||
| Expired | (170,000 | ) | 2.68 | |||||
| Exercised (i) | (25,000 | ) | 1.37 | |||||
| Cancelled | (1,000,000 | ) | 1.63 | |||||
| Balance, June 30, 2025 | 1,802,500 | $ | 2.47 | |||||
| Balance, December 31, 2025 | 4,782,500 | $ | 1.73 | |||||
| Expired | (60,000 | ) | 5.77 | |||||
| Balance, June 30, 2026 | 4,722,500 | $ | 1.69 | |||||
(i) The weighted average share price on date of exercise was $1.70.
| - 9 - |
Cardiol Therapeutics Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three and Six Months Ended June 30, 2026
(Expressed in Canadian Dollars)
Unaudited
| 8. | Share-based payments (continued) |
(a) Stock Options (continued)
The following table reflects the actual stock options issued and outstanding as of June 30, 2026:
| Expiry date | Exercise price ($) | Weighted average remaining contractual life (years) | Number of options outstanding | Number of options vested (exercisable) | ||||||||||||
| December 8, 2026 | 3.59 | 0.44 | 325,000 | 325,000 | ||||||||||||
| January 11, 2027 | 2.18 | 0.53 | 220,000 | 220,000 | ||||||||||||
| March 1, 2027 | 2.56 | 0.67 | 200,000 | 200,000 | ||||||||||||
| March 9, 2027 | 1.60 | (i) | 0.69 | 200,000 | 200,000 | |||||||||||
| May 12, 2027 | 1.46 | 0.87 | 70,000 | 70,000 | ||||||||||||
| September 13, 2027 | 1.61 | 1.21 | 207,500 | 207,500 | ||||||||||||
| July 21, 2028 | 1.67 | 2.06 | 50,000 | 37,500 | ||||||||||||
| July 7, 2029 | 2.07 | 3.02 | 30,000 | 10,000 | ||||||||||||
| August 19, 2029 | 1.50 | 3.14 | 30,000 | 10,000 | ||||||||||||
| May 25, 2030 | 1.55 | (i) | 3.90 | 120,000 | 120,000 | |||||||||||
| May 25, 2030 | 2.12 | 3.90 | 100,000 | 100,000 | ||||||||||||
| May 29, 2030 | 1.65 | (i) | 3.92 | 60,000 | 20,000 | |||||||||||
| December 2, 2030 | 1.40 | 4.43 | 2,620,000 | - | ||||||||||||
| December 2, 2030 | 1.42 | (i) | 4.43 | 490,000 | - | |||||||||||
| 1.69 | 3.39 | 4,722,500 | 1,520,000 | |||||||||||||
(i) Denotes exercise price in USD; these amounts were translated to CAD for presentation purposes at the June 30, 2026 rate of 1.42.
(b) Performance Share Units
| Number of | ||||
| PSUs | ||||
| Balance, December 31, 2024 | - | |||
| Issued (i) | 857,000 | |||
| Redeemed | (24,000 | ) | ||
| Balance, June 30, 2025 | 833,000 | |||
| Balance, December 31, 2025 | 2,167,284 | |||
| Issued (i), (ii) | 2,793,636 | |||
| Expired | (2,000,000 | ) | ||
| Redeemed (iii) | (2,842,141 | ) | ||
| Balance, June 30, 2026 | 118,779 | |||
(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.
| - 10 - |
Cardiol Therapeutics Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three and Six Months Ended June 30, 2026
(Expressed in Canadian Dollars)
Unaudited
| 8. | Share-based payments (continued) |
(b) Performance Share Units (continued)
(ii) During the period ended June 30, 2026, the Corporation settled $1,687,715 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 redemption was $1.79.
The following table reflects the actual PSUs issued and outstanding as of June 30, 2026:
| Expiry date | Weighted average remaining contractual life (years) | Number of PSUs outstanding | Number of PSUs vested (exercisable) | |||||||||
| December 31, 2026 | 0.50 | 118,779 | - | |||||||||
(i) Subsequent to June 30, 2026, 837,314 PSUs were issued.
(ii) Subsequent to June 30, 2026, 911,193 PSUs were redeemed.
(c) Restricted Share Units
| Number of | ||||
| RSUs | ||||
| Balance, December 31, 2024 | 4,852,299 | |||
| Redeemed (ii) | (40,733 | ) | ||
| Balance, June 30, 2025 | 4,811,566 | |||
| Balance, December 31, 2025 | 4,763,443 | |||
| Issued (i) | 105,238 | |||
| Redeemed (iii) | (12,500 | ) | ||
| Balance, June 30, 2026 | 4,856,181 | |||
(i) The fair value of RSUs granted was determined based on the Corporation's share price.
(ii) The weighted average share price on date of redemption was $1.27.
(iii) The weighted average share price on date of redemption was $1.90.
(iv) Subsequent to June 30, 2026, 26,750 RSUs were redeemed.
| - 11 - |
Cardiol Therapeutics Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three and Six Months Ended June 30, 2026
(Expressed in Canadian Dollars)
Unaudited
| 8. | Share-based payments (continued) |
(c) Restricted Share Units (continued)
The following table reflects the actual RSUs issued and outstanding as of June 30, 2026:
| Expiry date | Weighted average remaining contractual life (years) | Number of RSUs outstanding | Number of RSUs vested (exercisable) | |||||||||
| July 10, 2027 | 1.03 | 3,090,748 | 1,425,752 | |||||||||
| July 31, 2027 | 1.08 | 1,291,058 | 1,291,058 | |||||||||
| October 31, 2027 | 1.34 | 32,874 | 32,874 | |||||||||
| September 30, 2030 | 4.25 | 147,242 | - | |||||||||
| December 30, 2030 | 4.50 | 189,021 | - | |||||||||
| June 30, 2031 | 5.00 | 105,238 | - | |||||||||
| 1.36 | 4,856,181 | 2,749,684 | ||||||||||
| 9. | Warrants |
| Number of warrants | Amount | |||||||
| Balance, December 31, 2024 and June 30, 2025 | - | $ | - | |||||
| Balance, December 31, 2025 | 5,712,500 | $ | - | |||||
| Issued (Note 7) | 5,711,539 | 2,820,121 | ||||||
| Exercised (i) | (1,350,000 | ) | - | |||||
| Balance, June 30, 2026 | 10,074,039 | $ | 2,820,121 | |||||
(i) During the period ended June 30, 2026, 1,350,000 warrants were exercised for gross proceeds of $2,490,819.
The following table reflects the actual warrants issued and outstanding as of June 30, 2026:
| Expiry date | Exercise price ($) | Remaining contractual life (years) | Warrants exercisable | |||||||||
| October 17, 2027 | 1.92 | (i) | 1.30 | 3,627,500 | ||||||||
| October 20, 2027 | 1.92 | (i) | 1.31 | 735,000 | ||||||||
| January 23, 2028 | 1.75 | 1.57 | 5,711,539 | |||||||||
| 1.82 | 1.45 | 10,074,039 | ||||||||||
(i) Warrants carry an exercise price of US$1.35. This amount was translated to CAD for presentation purposes at the June 30, 2026 rate of 1.42. These warrants are classified as a derivative liability on the statement of financial position (see note 6).
| - 12 - |
Cardiol Therapeutics Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three and Six Months Ended June 30, 2026
(Expressed in Canadian Dollars)
Unaudited
| 10. | Loss per share |
For the three and six months ended June 30, 2026, basic and diluted loss per share has been calculated based on the loss attributable to common shareholders of $6,081,827 and $16,900,416 (three and six months ended June 30, 2025 - $8,354,371 and $16,642,024) and the weighted average number of common shares outstanding of 114,935,371 and 111,977,908 (three and six months ended June 30, 2025 - 82,653,373 and 82,631,305). 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 | $ | 27,688 | $ | 25,923 | $ | 53,611 | ||||||
| 2027 | 55,376 | 51,846 | 107,222 | |||||||||
| 2028 | 46,146 | 43,206 | 89,352 | |||||||||
| $ | 129,210 | $ | 120,975 | $ | 250,185 | |||||||
(ii) The Corporation has signed various agreements with consultants to provide services. Under the agreements, the Corporation has the following remaining commitments.
| 2026 | $ | 198,042 | ||
| 2027 | 35,704 | |||
| Total | $ | 233,746 |
(iii) Pursuant to the terms of agreements with various other contract research organizations, the Corporation is committed for the following contract research services:
| 2026 | $ | 1,130,170 | ||
| 2027 | 517,675 | |||
| 2028 | 45,833 | |||
| 2029 | 22,196 | |||
| Total | $ | 1,715,874 |
| - 13 - |
Cardiol Therapeutics Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three and Six Months Ended June 30, 2026
(Expressed in Canadian Dollars)
Unaudited
| 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 | Three Months Ended | Six Months Ended | Six Months Ended | |||||||||||||
| June 30, | June 30, | June 30, | June 30, | |||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| General and administration expenses | ||||||||||||||||
| Depreciation of property and equipment | $ | 11,546 | $ | 25,470 | $ | 38,255 | $ | 50,456 | ||||||||
| Non-cash share-based compensation | 2,150,060 | 2,228,126 | 3,256,173 | 3,066,472 | ||||||||||||
| Research and development expenses | ||||||||||||||||
| Non-cash share-based compensation | $ | 225,887 | $ | 312,056 | $ | 962,609 | $ | 620,684 | ||||||||
| 13. | Related party transactions |
(a) The Corporation entered into the following transactions with related parties:
(i) Included in research and development expense is $25,000 for the three and six months ended June 30, 2026 (three and six months ended June 30, 2025 - $nil) paid to a company related to a director. As at June 30, 2026, $28,250 (December 31, 2025 - $nil) was owed to this company and this amount was included in accounts payable and accrued liabilities.
(b) 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 | Three Months Ended | Six Months Ended | Six Months Ended | |||||||||||||
| June 30, | June 30, | June 30, | June 30, | |||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Salaries and benefits | $ | 594,131 | $ | 570,714 | $ | 1,895,215 | $ | 1,875,727 | ||||||||
| Share-based payments | 406,034 | 469,829 | 809,597 | 938,789 | ||||||||||||
| $ | 1,000,165 | $ | 1,040,543 | $ | 2,704,812 | $ | 2,814,516 | |||||||||
As at June 30, 2026, $nil (December 31, 2025 - $nil) was owed to directors and key management personnel.
| - 14 - |