Exhibit 99.5

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

The following unaudited pro forma condensed combined financial information (“Unaudited Pro Forma Financial Information”) has been prepared based on the historical audited and unaudited consolidated financial statements of Bunker Hill Mining Corp. (“Bunker Hill” or the “Company”), the historical audited and unaudited consolidated financial statements of Silver47 Exploration Corp. (“Silver47”), and the historical unaudited pro forma condensed combined statements of loss of Silver47 adjusted for the acquisition by Silver47 of Summa Silver Corp. (“Summa”) (as described in Note 7), in each case, as indicated below, and is intended to provide information about how the Transaction (as defined and described in Note 1) might have affected Bunker Hill’s historical financial statements.

 

The unaudited pro forma condensed combined statements of loss for the year ended December 31, 2025 combines the historical audited consolidated statements of loss of Bunker Hill for the year ended December 31, 2025, with the historical unaudited consolidated statements of loss of Silver47 adjusted for Summa (as described in Note 7) for the corresponding period as if the Transaction had occurred on the first day of Bunker Hill’s fiscal year 2025, being January 1, 2025.

 

The unaudited pro forma condensed combined statements of income (loss) for the six months ended June 30, 2026 combines the historical unaudited condensed interim consolidated statements of income of Bunker Hill for the six months ended June 30, 2026 with the historical unaudited condensed interim consolidated statements of loss of Silver47 for the six months ended April 30, 2026 as if the Transaction had occurred on the first day of Bunker Hill’s fiscal year 2026, being January 1, 2026.

 

The unaudited pro forma condensed combined balance sheet as of June 30, 2026 combines the historical unaudited condensed interim consolidated balance sheets of Bunker Hill as of June 30, 2026 and the historical unaudited condensed interim consolidated statements of financial position of Silver47 as of April 30, 2026, as if the Transaction had occurred on June 30, 2026.

 

The Unaudited Pro Forma Financial Information has been prepared based on and should be read in conjunction with the following:

 

the accompanying notes to the Unaudited Pro Forma Financial Information;
   
the historical audited consolidated financial statements of Bunker Hill for the year ended December 31, 2025, included in Bunker Hill’s annual report on Form 10-K for the year ended December 31, 2025, filed with the SEC on March 6, 2026 and on SEDAR+ on March 16, 2026;
   
the historical unaudited condensed consolidated financial statements of Bunker Hill for the three and six months ended June 30, 2026, included in Bunker Hill’s quarterly report on Form 10-Q for the quarter ended June 30, 2026, filed with the SEC and on SEDAR+ on July 31, 2026;
   
the historical audited consolidated financial statements of Silver47 for the year ended July 31, 2025, included in Bunker Hill’s current report on Form 8-K filed with the SEC and on Silver47’s SEDAR+ on November 28, 2025;
   
the historical unaudited consolidated financial statements of Silver47 for the three and nine months period ended April 30, 2026, included in Bunker Hill’s current report on Form 8-K filed with the SEC and on Silver47’s SEDAR+ on June 29, 2026;
   
the historical audited consolidated financial statements of Summa for the year ended August 31, 2024, included in Bunker Hill’s current report on Form 8-K filed with the SEC and on Summa’s SEDAR+ on December 20, 2024;
   
the historical unaudited consolidated financial statements of Summa for the three and nine months ended May 31, 2025, included in Bunker Hill’s current report on Form 8-K filed with the SEC and on Summa’s SEDAR+ on July 30, 2025; and
   
other information relating to Bunker Hill and Silver47 contained in or incorporated by reference into this document.

 

The Unaudited Pro Forma Financial Information is presented using the asset acquisition method of accounting, as further described in Note 1, with Bunker Hill as the acquirer of Silver47. Under the asset acquisition method of accounting, the purchase price is allocated to the underlying tangible and intangible assets acquired and liabilities assumed of Silver47 based on their respective fair market values on the acquisition date.

 

 
 

 

The Unaudited Pro Forma Financial Information is presented for informational purposes only. The information has been prepared in accordance with Article 11 of Regulation S-X of the SEC as amended by the final rule, Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses,” using the assumptions set forth in the notes to the Unaudited Pro Forma Financial Information. The information has been adjusted to include estimated Transaction accounting adjustments, which reflect the application of the accounting required by accounting principles generally accepted in the U.S. (“U.S. GAAP”).

 

The Unaudited Pro Forma Financial Information is not necessarily indicative of the financial position and results of operations that actually would have been achieved had the Transaction occurred as of the dates indicated herein, nor does it purport to project the future financial position and operating results of the Combined Company, defined herein. The Unaudited Pro Forma Financial Information also does not reflect the costs of any integration activities or cost savings or synergies expected to be achieved as a result of the Transaction and, accordingly, does not attempt to predict or suggest future results.

 

Bunker Hill Mining Corp.

Unaudited Pro Forma Condensed Combined Balance Sheet

(Expressed in U.S. Dollars)

As at June 30, 2026

 

  

Historical Bunker Hill

As of June 30, 2026

  

Reclassified Historical Silver47

As of April 30, 2026

(Note 5)

  

Transaction Accounting Adjustments

(Note 6)

   Note   Pro Forma Combined 
ASSETS                         
                         
Current assets                         
Cash  $6,657,131   $35,966,010   $-        $42,623,141 
Restricted cash   2,975,000    -    -         2,975,000 
Accounts receivable and prepaid expenses   629,351    2,382,434    -         3,011,785 
Inventory   939,688    -    -         939,688 
Total current assets   11,201,170    38,348,444    -         49,549,614 
                          
Non-current assets                         
Long term restricted cash   -    158,700    -         158,700 
Long term deposit   1,406,480    -    -         1,406,480 
Right-of-use asset   3,098,501    -    -         3,098,501 
Land   3,249,488    -    -         3,249,488 
Plant and equipment   124,881,165    120,631    -         125,001,796 
Mineral properties and rights   30,681,446    -    -         30,681,446 
Exploration and evaluation assets   -    54,899,046    80,206,740    6(a), 6(b)    135,105,786 
Total assets  $174,518,250   $93,526,821   $80,206,740        $348,251,811 
                          
DEFICIENCY AND LIABILITIES                         
                          
Current liabilities                         
Accounts payable  $7,990,188   $1,208,751   $-        $9,198,939 
Accrued liabilities   2,848,329    -    5,500,000    6(b)   8,348,329 
Current portion of lease liability   601,924    -    -         601,924 
Deferred share units liability   811,377    -    -         811,377 
Share-based payment liabilities   -    79,517    (79,517)   6(c)   - 
Environment protection agency cost recovery payable   6,000,000    -    -         6,000,000 
Current portion of Silver Loan   1,624,625    -    -         1,624,625 
Interest payable   1,780,416    -    -         1,780,416 
Current income tax payable   1,330,143    -    -         1,330,143 
Total current liabilities   22,987,002    1,288,268    5,420,483         29,695,753 
                          
Non-current liabilities                         
Lease liability   1,430,684    -    -         1,430,684 
Series 1 convertible debenture   4,560,273    -    -         4,560,273 
Series 2 convertible debenture   9,522,815    -    -         9,522,815 
Series 3 convertible debenture   2,518,765    -    -         2,518,765 
Silver Loan   69,989,396    -    -         69,989,396 
Sprott Debt Facility   14,840,344    -    -         14,840,344 
Environment protection agency cost recovery liability, net of discount   5,023,426    -    -         5,023,426 
Derivative warrant liability   32,622,414    -    17,701,085    6(d)   50,323,499 
Total liabilities   163,495,119    1,288,268    23,121,568         187,904,955 
                          
Shareholders’ equity                         
Preferred shares(1)   -    -    -         - 
Common stock(2)   1,551    -    141    6(e)   1,692 
Additional paid-in-capital   175,636,872    120,960,685    27,862,899    6(e)   324,460,456 
Accumulated other comprehensive income (loss)   569,488    (484,088)   484,088    6(e)   569,488 
Accumulated deficit   (165,184,780)   (28,238,044)   28,738,044    6(e)   (164,684,780)
Total shareholders’ equity   11,023,131    92,238,553    57,085,172         160,346,856 
Total shareholders’ equity and liabilities  $174,518,250   $93,526,821   $80,206,740        $348,251,811 

 

(1)

Bunker Hill’s shares of preferred stock have $0.000001 par value, 285,715 shares of preferred stock authorized; nil shares of preferred stock issued and outstanding as of June 30, 2026. Silver47 has nil preferred shares authorized.

 

(2) Bunker Hill’s shares of common stock have $0.000001 par value, 100,000,000 shares of common stock authorized; 46,685,293 shares of common stock issued and outstanding as of June 30, 2026. Silver47’s common shares have no par value, unlimited number of common shares authorized; 208,658,355 common shares issued and outstanding as of April 30, 2026.

 

See accompanying notes to Unaudited Pro Forma Combined Financial Information.

 

 
 

 

Bunker Hill Mining Corp.

Unaudited Pro Forma Condensed Combined Statements of Income (Loss)

(Expressed in U.S. Dollars, except for shares and per share amounts)

For the Six Months Ended June 30, 2026

 

  

Historical

Bunker Hill

For the Six Months Ended June 30, 2026

  

Reclassified Historical Silver47 for the Six Months Ended

April 30, 2026

(Note 5)

  

Transaction Accounting Adjustments

(Note 6)

   Note 

Pro Forma

Combined

 
                    
Operating expenses  $(8,403,331)  $(8,950,448)  $500,000   6(b)  $(16,853,779)
                        
Other items                       
Interest income   265,257    333,720    -       598,977 
Change in derivative liability   43,580,366    -    -       43,580,366 
Gain on fair value of silver loan   6,213,354    -    -       6,213,354 
Interest expense   (2,125,144)   -    -       (2,125,144)
Financing costs   (725,795)   -    -       (725,795)
Gain on debt settlement   9,800    -    -       9,800 
Loss on debt settlement   (29,149)   -    -       (29,149)
Loss on foreign exchange   (91,259)   (9,674)   -       (100,933)
Income (loss) for the period pre tax  $38,694,099   $(8,626,402)  $500,000      $30,567,697 
Current tax expense   (380,143)   -    -       (380,143)
Income (loss) for the period  $38,313,956   $(8,626,402)  $500,000      $30,187,554 
                        
Net income per common share – basic  $0.87             6(f)  $0.38 
Net income per common share – fully diluted  $0.81             6(f)  $0.37 
                        
Weighted average common shares – basic   44,228,069             6(f)   80,398,454 
Weighted average common shares – fully diluted   49,456,551             6(f)   85,225,947 

 

See accompanying notes to Unaudited Pro Forma Combined Financial Information.

 

 
 

 

Bunker Hill Mining Corp.

Unaudited Pro Forma Condensed Combined Statements of Loss

(Expressed in U.S. Dollars, except for shares and per share amounts)

For the Year Ended December 31, 2025

 

   Historical   Reclassified Historical Silver47 Adjusted for Summa   Transaction Accounting Adjustments      Pro Forma 
   Bunker Hill   (Note 5)   (Note 6)   Note  Combined 
                    
Operating expenses  $(13,595,412)  $(22,063,229)  $-      $(35,658,641)
                        
Other items                       
Interest income   363,818    252,773    -       616,591 
Change in derivative liability   (42,593,254)   -    -       (42,593,254)
Gain on fair value of debentures   1,002,763    -    -       1,002,763 
Loss on fair value of silver loan   (49,386,219)   -    -       (49,386,219)
Interest expense   (7,383,987)   -    -       (7,383,987)
Financing costs   (3,414,423)   -    -       (3,414,423)
Gain on revaluation of stream debenture   4,149,606    -    -       4,149,606 
Gain on debt modification   468,878    -    -       468,878 
Gain on debt settlement   29,791,130    -    -       29,791,130 
Loss on debt modification   (2,155,718)   -    -       (2,155,718)
Loss on debt settlement   (3,449,557)   -    -       (3,449,557)
Loss on issuance of warrants   (6,469,023)   -    -       (6,469,023)
Loss on sale of equipment   (40,000)   -    -       (40,000)
Loss on foreign exchange   (171,862)   (82,188)   -       (254,050)
Other income   -    46,354    -       46,354 
Bad debt expense   (248,755)   -    -       (248,755)
Loss for the year pre tax  $(93,132,015)  $(21,846,290)  $-      $(114,978,305)
Current tax expense   -    -    -       - 
Loss for the year  $(93,132,015)  $(21,846,290)  $-      $(114,978,305)
                        
Net loss per common share – basic  $(4.09)            6(f)  $(1.95)
Net loss per common share – fully diluted  $(4.09)            6(f)  $(1.95)
                        
Weighted average common shares – basic   22,747,234             6(f)   58,917,619 
Weighted average common shares – fully diluted   22,747,234             6(f)   58,917,619 

 

See accompanying notes to Unaudited Pro Forma Combined Financial Information.

 

 
 

 

Notes to Unaudited Pro Forma Combined Financial Information

(Expressed in U.S. Dollars)

 

1. Description of the Transaction

 

On August 20, 2026, the Company entered into an arrangement agreement (the “Arrangement Agreement”), whereby the Company agreed to acquire all of the issued and outstanding shares of Silver47 by way of a plan of arrangement under the Business Corporations Act (British Columbia) (the “Transaction”). Under the terms of the Arrangement Agreement, Silver47 shareholders will receive 0.1724 shares of Bunker Hill common stock for each Silver47 common share (the “Exchange Ratio”) held immediately prior to the effective time of the Transaction. Following the closing of the Transaction, it is anticipated that the combined company (the “Combined Company”) will seek a name change to “Bunker Hill Silver Corp.” and remain listed on the Toronto Stock Exchange. It is also expected that Bunker Hill will apply to delist the Silver47 shares from the TSX Venture Exchange, the Frankfurt Stock Exchange and the OTCQX promptly following completion of the Transaction.

 

2. Basis of Presentation

 

The Unaudited Pro Forma Combined Financial Information has been prepared in accordance with Article 11 of Regulation S-X, as amended by Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses,” using the assumptions set forth in these notes.

 

The accompanying Unaudited Pro Forma Combined Financial Information presents the unaudited pro forma condensed combined statements of loss for the year ended December 31, 2025 of Bunker Hill giving effect to the acquisition of Silver47 as if it occurred on January 1, 2025, the unaudited pro forma condensed combined statements of income (loss) for the six months ended June 30, 2026 of Bunker Hill giving effect to the acquisition of Silver47 as if it occurred on January 1, 2026 and the unaudited pro forma combined balance sheet as at June 30, 2026 of Bunker Hill giving effect to the acquisition of Silver47 as if it occurred on June 30, 2026.

 

Bunker Hill and Silver47 prepare their consolidated financial statements with a fiscal year end of December 31 and July 31, respectively. In accordance with applicable SEC rules, if the fiscal year end of an acquired entity differs from the acquirer’s fiscal year end by more than 93 days, the acquired entity’s income statement must be brought up within 93 days of the acquirer’s fiscal year end. The Unaudited Pro Forma Combined Financial Information was prepared in accordance with the 93 day interval threshold as explained below, with adjustments made to the historical financial information of Silver47 to align the reporting periods with Bunker Hill’s fiscal year end, where applicable.

 

The unaudited pro forma condensed combined balance sheet as at June 30, 2026 was prepared using:

 

the historical unaudited condensed interim consolidated balance sheets of Bunker Hill for the period ended June 30, 2026, as included in Bunker Hill’s quarterly report on Form 10-Q for the fiscal quarter ended June 30, 2026 filed with the SEC and SEDAR+ on July 31, 2026; and
   
the historical unaudited condensed interim consolidated statements of financial position of Silver47 for the period ended April 30, 2026. The two month difference between respective period ends is within the 93 day permitted interval.

 

The unaudited pro forma condensed combined statements of income (loss) for the six months ended June 30, 2026 was prepared using:

 

the historical unaudited condensed interim consolidated statements of income of Bunker Hill for the six months ended June 30, 2026, as included in Bunker Hill’s quarterly report on Form 10-Q for the fiscal quarter ended June 30, 2026 filed with the SEC and SEDAR+ on July 31, 2026; and
   
the historical financial information of Silver47 for the six month period ended April 30, 2026, derived from Silver47’s unaudited consolidated financial statements for the nine months ended April 30, 2026, less the unaudited consolidated financial statements for the three months ended October 31, 2025. The two month difference between respective period ends is within the 93 day permitted interval.

 

The unaudited pro forma condensed combined statements of loss for the year ended December 31, 2025 was prepared using:

 

the historical audited consolidated statements of loss of Bunker Hill for the year ended December 31, 2025, as included in Bunker Hill’s annual report on Form 10-K for the year ended December 31, 2025 filed with the SEC on March 6, 2026 and SEDAR+ on March 16, 2026; and
the historical financial information of Silver47 adjusted for Summa (as described in Note 7) for the twelve-month period ended December 31, 2025, derived from Silver47’s audited consolidated financial statements for the year ended July 31, 2025 and subsequent unaudited interim financial information, with adjustments to conform the reporting period to Bunker Hill’s December 31 fiscal year end.

 

 
 

 

The above constructed unaudited pro forma condensed combined statements of loss for the year ended December 31, 2025 of Silver47 was prepared for the purpose of preparing the Unaudited Pro Forma Combined Financial Information and does not conform with the audited consolidated financial statements for the year ended July 31, 2025 of Silver47.

 

The historical unaudited consolidated financial statements of Bunker Hill are prepared in accordance with U.S. GAAP and are reported in U.S. dollars (“$” or “USD”). The historical unaudited consolidated financial statements of Silver47 and Summa are prepared in accordance with IFRS Accounting Standards as issued by the International Accounting Standards Board (“IFRS”) and are reported in Canadian dollars (“C$” or “CAD”).

 

The Transaction will be accounted for using the asset acquisition method of accounting, as prescribed in Accounting Standards Codification (“ASC”) 805, Business Combinations, (“ASC 805”), under U.S. GAAP, which requires an allocation of the purchase price to the assets acquired and liabilities assumed, based on their fair values as of the date of the Transaction. As of the date of this filing, Bunker Hill has not completed the detailed valuation study necessary to arrive at the required final estimates of the fair value of Silver47’s assets acquired and liabilities assumed and the related allocations of purchase price.

 

Silver47’s historical financial information has been translated into USD for the purposes of the Unaudited Pro Forma Financial Information to align Silver47’s presentation currency to Bunker Hill’s presentation currency. Assets and liabilities have been translated into USD using the applicable exchange rate as of the balance sheet date. Revenues and expenses have been translated using the average exchange rates for the periods presented.

 

At the date of this filing, management is not aware of any material differences and therefore no adjustments have been made to reflect Silver47’s historical audited consolidated financial statements on a U.S. GAAP basis for purposes of the Unaudited Pro Forma Financial Information and to align Silver47’s historical significant accounting policies under IFRS to Bunker Hill’s significant accounting policies under U.S. GAAP. As of the date of this filing, Bunker Hill has not identified all adjustments necessary to convert Silver47’s historical audited financial statements prepared in accordance with IFRS to U.S. GAAP and to conform Silver47’s accounting policies to Bunker Hill’s accounting policies.

 

A final determination of the fair value of Silver47’s assets and liabilities, including property and equipment, and exploration and evaluation assets, will be based on the actual property and equipment, and exploration and evaluation assets of Silver47 that exist as of the closing date of the Transaction and therefore cannot be made prior to the consummation of the Transaction. Bunker Hill has estimated the fair value of Silver47 assets and liabilities based on discussions with Silver47’s management, preliminary valuation studies, due diligence and information presented in Silver47’s filings with the Canadian securities authorities. A final determination of fair value of Silver47’s assets and liabilities has not been finalized as of the date of filing. Any increases or decreases in the fair value of assets acquired and liabilities assumed upon completion of the final valuations will result in adjustments to the unaudited pro forma combined balance sheet and unaudited pro forma statements of income (loss). In addition, the value of the purchase consideration to be paid by Bunker Hill upon the consummation of the Transaction will be determined based on the closing price of Bunker Hill’s common stock on the Transaction date. The final purchase price allocation may be materially different than that reflected in the pro forma purchase price allocation presented herein.

 

The unaudited pro forma consolidated financial statements are presented for illustrative purposes only and do not necessarily reflect what the Combined Company’s financial condition would have been had the Transaction occurred on the date indicated. They also may not be useful in predicting the future financial condition and results of the operations of the Combined Company. The actual financial position and results of operations of Bunker Hill may differ significantly from the pro forma amounts reflected in the unaudited pro forma consolidated financial statements due to a variety of factors.

 

 
 

 

The unaudited pro forma information and adjustments are based upon current available information and certain assumptions that Bunker Hill believes are reasonable in the circumstances, as described in the notes to the unaudited pro forma consolidated financial statements. The actual adjustments to the consolidated financial statements of Bunker Hill in connection with the closing of the Transaction will depend on a number of factors, including, among others, the actual expenses of the Transaction and other additional information that becomes available after the date of this report. As a result, it is expected that actual adjustments will differ from the pro forma adjustments presented herein, and the differences may be material. The Unaudited Pro Forma Financial Information also does not reflect the costs of any integration activities or cost savings or synergies expected to be achieved as a result of the Agreement and, accordingly, do not attempt to predict or suggest future results.

 

Estimated Purchase Price

 

The total preliminary estimated purchase price consists of the following:

 

Share consideration        
Bunker Hill common stock to be issued to Silver47 shareholders(1)   36,139,353      
Bunker Hill common stock to be issued for outstanding RSUs(2)   31,032      
Total Bunker Hill common stock to be issued   36,170,385      
Bunker Hill share price(3)  $3.90      
Preliminary share consideration       $141,165,521 
Fair value of Replacement Options(4)        7,658,204 
Fair value of Replacement Warrants(5)        17,701,085 
Transaction costs (6)        6,000,000 
Total Preliminary Purchase Consideration       $172,524,810 

 

(1) Common shares of Silver47 in the amount of 209,625,021 issued and outstanding as of August 20, 2026, multiplied by the Exchange Ratio.
(2) Restricted share units (“RSUs”) of Silver47 in the amount of 180,000 outstanding as of August 20, 2026, multiplied by the Exchange Ratio.
(3) The Company’s share price of C$5.38 and foreign exchange rate of CAD/USD 0.7254 at the close of business on August 20, 2026 was used to estimate the preliminary share consideration. The final share consideration will be based on the actual closing price per share of the Company’s stock on the closing date of the Transaction, which could differ materially from the assumed common stock price used to estimate share consideration for the purpose of the Unaudited Pro Forma Financial Information. A hypothetical 20% change in the Company’s closing share price as of August 20, 2026, would have an approximate $37 million impact on the purchase price, which would result in $37 million additional or reduction in Exploration and evaluation assets.
(4) Each Silver47 option outstanding immediately prior to the closing of the Transaction, whether vested or unvested, will be exchanged for an option (each a “Replacement Option”) to acquire shares of Bunker Hill common stock. The number of Bunker Hill shares of which each Replacement Option is exercisable was determined by multiplying the number of Silver47 shares subject to the Silver47 option immediately prior to the Transaction by the Exchange Ratio. The exercise price of the Replacement Options was determined by dividing the original exercise price of Silver47 options by the Exchange Ratio. The fair value of the Replacement Options was determined using the Black-Scholes option pricing model which used the assumptions of Bunker Hill share price of C$5.38, foreign exchange rate of CAD/USD 0.7254 at the close of business on August 20, 2026, a dividend yield of 0.0%, risk-free interest rate of 3.02%, expected life of 0.5 years to 8.8 years, and expected price volatility of 85.0%. The weighted average fair value of the Replacement Options was determined to be $2.44.
(5) Each Silver47 warrant outstanding immediately prior to the closing of the Transaction, whether vested or unvested, will be exchanged for a warrant (each a “Replacement Warrant”) to acquire shares of Bunker Hill common stock. The number of Bunker Hill shares for which each Replacement Warrant is exercisable was determined by multiplying the number of Silver47 shares subject to the Silver47 warrant immediately prior to the Transaction by the Exchange Ratio. The exercise price of the Replacement Warrants was determined by dividing the original exercise price of Silver47 warrants by the Exchange Ratio. The fair value of the Replacement Warrants was determined using the Binomial model which used the assumptions of dividend yield of 0.0%, risk-free interest rate of 3.02%, expected life of 0.3 years to 2.5 years, and expected price volatility of 85%. The weighted average fair value of the Replacement Warrants was determined to be $1.51.
(6) Represents expected costs to be incurred as part of the Transaction.

 

 
 

 

Preliminary Purchase Price Allocation

 

For the purposes of the Unaudited Pro Forma Financial Information, the table below summarizes the preliminary allocation of purchase price to the estimated fair value assets acquired and liabilities assumed of Silver47 as if the Transaction had occurred on June 30, 2026. The estimated fair value of the assets acquired and liabilities assumed of Silver47 are substantially the same as their respective carrying amounts as at April 30, 2026:

 

Cash and cash equivalents  $35,966,010 
Tax and other receivables   135,674 
Prepaid expenses   2,246,760 
Restricted cash   158,700 
Property and equipment   120,631 
Exploration and evaluation assets   135,105,786 
Total assets  $173,733,561 
      
Accounts payable and accrued liabilities   1,208,751 
Total liabilities  $1,208,751 
Total assets acquired and liabilities assumed, net  $172,524,810 

 

3. IFRS to U.S. GAAP Conversion and Accounting Policy Alignment Adjustments

 

IFRS differs in certain material respects from U.S. GAAP. Bunker Hill’s management performed a preliminary analysis of Silver47’s historical financial information to identify differences between IFRS and U.S. GAAP. There were no material differences identified on Silver47’s consolidated statements of financial position or Silver47’s consolidated statements of loss as presented in the Unaudited Pro Forma Financial Information. Therefore, no corresponding IFRS to U.S. GAAP adjustments are made to the Unaudited Pro Forma Financial Information as of June 30, 2026. In addition, no material adjustments have been made to align Silver47’s significant accounting policies under IFRS to Bunker Hill’s significant accounting policies under U.S. GAAP when there is no specific difference between IFRS and U.S. GAAP.

 

4. Foreign Currency Translation

 

Silver47’s historical financial information and pro forma adjustments have been translated from its reporting currency of CAD to be presented in Bunker Hill’s reporting currency of USD using the following exchange rates:

 

   CAD/USD 
Unaudited pro forma condensed combined balance sheet – spot rate at April 30, 2026   0.7340 
Unaudited pro forma condensed combined statements of income (loss) – average exchange rate for the six months ended April 30, 2026   0.7250 
Unaudited pro forma condensed combined statements of loss – average exchange rate for the year ended December 31, 2025   0.7154 

 

5. Silver47 Historical Financial Statements

 

Silver47’s historical audited consolidated financial statements, as described above, are presented under IFRS in CAD. No material adjustments have been made to align Silver47’s historical significant accounting policies under IFRS to Bunker Hill’s significant accounting policies under U.S. GAAP as discussed in Note 3. Further review may identify additional reclassifications that could have a material impact on the unaudited pro forma financial information of the combined group. In addition, Silver47’s historical financial information has been translated into USD to align Silver47’s presentation currency to Bunker Hill’s presentation currency as discussed in Note 4. The reclassified historical balances reflect certain reclassifications of Silver47’s consolidated statements of loss and consolidated statements of financial position categories to conform to Bunker Hill’s presentation in its consolidated balance sheets and consolidated statements of income. The reclassifications identified and presented in the unaudited pro forma financial information are based on discussions with Silver47’s management, due diligence and information presented in Silver47’s filings with Canadian securities authorities. As of the date of this filing, Bunker Hill is not aware of any additional reclassifications that would have a material impact on the Unaudited Pro Forma Financial Information that are not reflected in the pro forma adjustments.

 

 
 

 

Condensed Consolidated Statement of Financial Position

 

For the Period Ended as at April 30, 2026

 

  

Historical

Silver47

April 30, 2026

CAD

   CAD/USD  

Historical

Silver47

April 30, 2026

USD

 
ASSETS               
                
Current assets               
Cash and cash equivalents 

C$

49,000,014    0.7340   $35,966,010 
Tax and other receivables   184,842    0.7340    135,674 
Prepaid expenses   3,060,981    0.7340    2,246,760 
Total current assets   52,245,837         38,348,444 
                
Non-current assets               
Restricted cash   216,213    0.7340    158,700 
Plant and equipment   164,348    0.7340    120,631 
Exploration and evaluation assets   74,794,340    0.7340    54,899,046 
Total assets  C$127,420,738        $93,526,821 
                
Current liabilities               
Accounts payable and accrued liabilities  C$1,646,800    0.7340   $1,208,751 
Share-based payment liabilities   108,334    0.7340    79,517 
Total liabilities   1,755,134         1,288,268 
                
Equity               
Share capital   145,086,538    0.7340    106,493,519 
Contributed surplus   19,710,035    0.7340    14,467,166 
Accumulated deficit   (38,471,449)   0.7340    (28,238,044)
Foreign currency translation reserve   (659,520)   0.7340    (484,088)
Total shareholders’ equity   125,665,604         92,238,553 
Total shareholders’ equity and liabilities  C$127,420,738        $93,526,821 

 

 
 

 

The reclassifications are summarized below:

 

Condensed Consolidated Statements of Financial Position

For the Period Ended as at April 30, 2026

(Expressed in U.S. Dollars)

 

Silver47 Financial Statement Line  Historical Silver47   Reclassification Adjustments   Note  Reclassified Historical Silver47   Bunker Hill Financial Statement Line
ASSETS                    ASSETS
Current assets                    Current assets
Cash and cash equivalents  $35,966,010   $-      $35,966,010   Cash
Tax and other receivables   135,674    (135,674)  (1)   -    
Prepaid expenses   2,246,760    135,674   (1)   2,382,434   Accounts receivable and prepaid expenses
    38,348,444    -       38,348,444   Total current assets
                      
Non-current assets                     
Restricted cash   158,700    -       158,700   Long term restricted cash
Property and equipment   120,631    -       120,631   Plant and equipment
Exploration and evaluation assets   54,899,046    -   (2)   54,899,046   Exploration and evaluation assets
TOTAL ASSETS  $93,526,821   $-      $93,526,821   Total assets
                      
LIABILITIES                    EQUITY AND LIABILITIES
Current liabilities                    Current liabilities
Accounts payable and accrued liabilities  $1,208,751   $-      $1,208,751   Accounts payable
         -       -   Accrued liabilities
Share-based payment liabilities   79,517    -   (3)   79,517   Share-based payment liabilities
TOTAL LIABILITIES   1,288,268    -       1,288,268   Total liabilities
                      
EQUITY                    Shareholders’ equity
Share capital   106,493,519    (106,493,519)  (4)   -   Common stock
Contributed surplus   14,467,166    106,493,519   (4)   120,960,685   Additional paid-in capital
Accumulated deficit   (28,238,044)   -       (28,238,044)  Accumulated deficit
Foreign currency translation reserve   (484,088)   -       (484,088)  Accumulated other comprehensive income
TOTAL EQUITY   92,238,553    -       92,238,553   Total shareholders’ equity
TOTAL LIABILITIES AND EQUITY  $93,526,821   $-      $93,526,821   Total shareholders’ equity and liabilities

 

(1) Represents a reclassification of Silver47’s sales tax receivables, historically included in tax and other receivables, to accounts receivable and prepaid expenses at Bunker Hill.
(2) Represents Silver47’s exploration and evaluation assets consisting of costs to acquire Silver47’s projects which are pending determination of technical feasibility and commercial viability. A new financial statement line item named “exploration and evaluation assets” was added to the unaudited pro forma combined balance sheet.
(3) Represents Silver47’s RSUs with the option of the participant to choose to receive the RSUs in (i) a lump sum payment in cash equal to the number of vested RSUs multiplied by the market value of a common share on the payout date; (ii) the number of underlying common shares or; (iii) any combination of the foregoing. A new financial statement line item named “share-based payment liabilities” was added to the unaudited pro forma combined balance sheet.
(4) Represents Silver47’s share capital reclassed to additional paid in capital as the par value of Silver47’s shares are nil.

 

 
 

 

Condensed Consolidated Statements of Loss

For the Six Months Ended April 30, 2026

 

   (A)   (B)   (A – B)         
  

Historical Silver47

nine months ended

April 30, 2026

CAD

  

Historical Silver47

three months ended

October 31, 2025

CAD

  

Historical Silver47

six months ended

April 30, 2026

CAD

   CAD/USD  

Historical Silver47

six months ended

April 30, 2026

USD

 
Operating expenses                         
Exploration expenses  C$(8,566,413)  C$(2,977,631)  C$(5,588,782)   0.7250   $(4,051,867)
General and administrative expenses   (5,265,539)   (2,125,416)   (3,140,123)   0.7250    (2,276,589)
Share-based compensation   (6,628,486)   (3,382,379)   (3,246,107)   0.7250    (2,353,428)
Depreciation expenses   (39,171)   (961)   (38,210)   0.7250    (27,702)
    (20,499,609)   (8,486,387)   (12,013,222)        (8,709,586)
Other items                         
Interest income   532,473    72,169    460,304    0.7250    333,720 
Change in fair value of share-based payment liabilities   (63,022)   269,201    (332,223)   0.7250    (240,862)
Foreign exchange loss   (17,771)   (4,428)   (13,343)   0.7250    (9,674)
    451,680    336,942    114,738         83,184 
                          
Net loss  C$(20,047,929)  C$(8,149,445)  C$(11,898,484)       $(8,626,402)

 

Condensed Consolidated Statements of Loss

For the Six Months Ended April 30, 2026

(Expressed in U.S. Dollars)

 

Silver47 Financial Statement Line  Historical Silver47   Reclassification Adjustments   Note  Reclassified Historical Silver47   Bunker Hill Financial Statement Line
Operating expenses  $    $(8,950,448)     $(8,950,448)  Operating expenses
Exploration expenses   (4,051,867)   4,051,867   (1)   -    
General and administrative expenses   (2,276,589)   2,276,589   (2)   -    
Share-based compensation   (2,353,428)   2,353,428   (3)   -    
Depreciation expenses   (27,702)   27,702   (4)   -    
    (8,709,586)   (240,862)      (8,950,448)   
Other items                    Other income or gain (expense or loss)
Interest income   333,720    -       333,720   Interest income
Change in fair value of share-based payment liabilities   (240,862)   240,862   (5)   -    
Foreign exchange loss   (9,674)   -       (9,674)  Loss on foreign exchange
    83,184    240,862       324,046    
                      
Net loss  $(8,626,402)  $-      $(8,626,402)  Loss for the period pre tax

 

(1) Represents a reclassification of Silver47’s exploration expenditures to operating expenses at Bunker Hill.
(2) Represents a reclassification of Silver47’s general and administrative expenses to operating expenses at Bunker Hill.
(3) Represents a reclassification of Silver47’s share-based compensation to operating expenses at Bunker Hill.
(4) Represents a reclassification of Silver47’s depreciation expenses to operating expenses at Bunker Hill.
(5) Represents a reclassification of Silver47’s change in fair value of share-based payment liabilities to operating expenses at Bunker Hill.

 

 
 

 

Condensed Consolidated Statements of Loss

For the Year Ended December 31, 2025

(Expressed in U.S. Dollars)

 

Silver47 Financial Statement Line 

Historical Silver47 Adjusted for Summa

(Note 7)

   Reclassification Adjustments   Note  Reclassified Historical Silver47   Bunker Hill Financial Statement Line
Operating expenses  $    $(22,063,229)     $(22,063,229)  Operating expenses
Exploration expenses   (7,812,591)   7,812,591   (1)   -    
General and administrative expenses   (8,467,068)   8,467,068   (2)   -    
Share-based compensation   (5,739,174)   5,739,174   (3)   -    
Depreciation expenses   (7,532)   7,532   (4)   -    
    (22,026,365)   (36,864)      (22,063,229)   
Other items                    Other income or gain (expense or loss)
Interest income   252,773    -       252,773   Interest income
Flow through share premium   46,354    -       46,354   Other income
Change in fair value of share-based payment liabilities   (36,864)   36,864   (5)   -    
Foreign exchange loss   (82,188)   -       (82,188)  Loss on foreign exchange
    180,075    36,864       216,939    
                      
Net loss  $(21,846,290)  $-      $(21,846,290)  Loss for the year pre tax

 

(1) Represents a reclassification of Silver47’s exploration expenditures to operating expenses at Bunker Hill.
(2) Represents a reclassification of Silver47’s general and administrative expenses to operating expenses at Bunker Hill.
(3) Represents a reclassification of Silver47’s share-based compensation to operating expenses at Bunker Hill.
(4) Represents a reclassification of Silver47’s depreciation expenses to operating expenses at Bunker Hill.
(5) Represents a reclassification of Silver47’s change in fair value of share-based payment liabilities to operating expenses at Bunker Hill.

 

6. Transaction Accounting Adjustments

 

The following adjustments have been made to the Unaudited Pro Forma Financial Information to reflect certain preliminary purchase price accounting and other pro forma adjustments. Further review may identify additional adjustments that could have a material impact on the unaudited pro forma financial information of the combined group. At this time, Bunker Hill is not aware of any additional Transaction related adjustments that would have a material impact on the unaudited pro forma financial information that are not reflected or disclosed in the pro forma adjustments.

 

(a)Exploration and evaluation assets

 

The adjustment to increase Exploration and evaluation assets by $76,706,740 reflects the adjustment to Silver47’s Exploration and evaluation assets based on the estimated fair value as of April 30, 2026 and the preliminary purchase consideration, see Note 2 for further detail. The fair value was determined as the excess of the consideration paid for the identifiable assets and liabilities acquired in relation to the Transaction.

 

(b)Transaction costs and other one-time charges

 

As at June 30, 2026, Bunker Hill had incurred approximately $500,000 in transaction costs comprised of legal and professional services fees, historically reported in Operating expenses. The amount was reversed and capitalized as part of the Transaction. Bunker Hill estimates an additional $5,500,000 in transaction costs will be incurred in relation to the Transaction which have not been reflected in the historical financial statements.

 

 
 

 

(c)Share-based payment liabilities

 

Immediately prior to consummation of the Transaction, each outstanding Silver47 RSU will be deemed to be bested and settled by Silver47 for Silver47 shares. In accordance with the plan of arrangement governing the Transaction, each such Silver47 share will then be exchanged for 0.1724 shares of Bunker Hill common stock. See Note 2 for further detail on the Transaction.

 

(d)Derivative warrant liability

 

The adjustment to Derivative warrant liability represents the fair value of the Replacement Warrants that Bunker Hill will issue upon closing of the Transaction, as per the Arrangement Agreement. See Note 2 for further detail on the Transaction.

 

(e)Shareholders’ equity

 

The adjustment to Shareholders’ equity of $57,085,172 represents the elimination of Silver47’s equity and the net impact to Shareholders’ equity, including common stock, additional paid-in-capital, accumulated other comprehensive income (loss), and accumulated deficit, in relation to the Arrangement Agreement, as summarized below:

 

   Common stock   Additional paid-in-capital   Accumulated other comprehensive income (loss)   Accumulated deficit   Total adjustment 
Issuance of Bunker Hill shares for Transaction(1)  $141   $141,165,380   $-   $-   $141,165,521 
Fair value of Replacement Options(2)   -    7,658,204    -    -    7,658,204 
Transaction costs incurred to June 30, 2026(3)   -    -    -    500,000    500,000 
Elimination of Silver47’s historical equity(4)   -    (120,960,685)   484,088    28,238,044    (92,238,553)
Net transaction accounting adjustments to shareholders’ equity  $141   $27,862,899   $484,088   $28,738,044   $57,085,172 

 

(1) Common shares of Silver47 in the amount of 209,625,021 issued and outstanding as of August 20, 2026 and RSUs of Silver47 in the amount of 180,000 outstanding as of August 20, 2026 multiplied by the Exchange Ratio. See Note 2 for further detail.
(2) Represents fair value of the Replacement Options to be issued pursuant to the Transaction. See Note 2 for further detail.
(3) Represents transaction costs incurred to June 30, 2026, historically reported in Bunker Hill’s Operating costs. The amount was reversed and capitalized as part of the Transaction.
(4) Represents adjustments to eliminate Silver47’s historical shareholders’ equity as at April 30, 2026.

 

 
 

 

(f)Earnings per share

 

The pro forma combined earnings per share below reflects pro forma combined net income (loss) attributable to shareholders of Bunker Hill divided by the pro forma weighted average number of shares of common stock outstanding, after giving effect to 36,170,385 shares issued as share consideration and the dilutive effect of Silver47 options and warrants, assuming such shares have been outstanding for the entirety of the periods presented:

 

   For the six months ended
June 30, 2026
   For the year ended December 31, 2025 
Pro forma net income (loss) attributable to Bunker Hill shareholders  $30,187,554   $(114,978,305)
Pro forma basic weighted average Bunker Hill stock outstanding(1)   80,398,454    58,917,619 
Pro forma basic earnings (loss) per share  $0.38   $(1.95)
Pro forma diluted weighted average Bunker Hill stock outstanding(2)   85,225,947    58,917,619 
Pro forma diluted earnings (loss) per share  $0.37   $(1.95)

 

  (1) Basic weighted average shares is comprised of pre-existing shares of Bunker Hill common stock and 36,170,385 shares of Bunker Hill common stock to be exchanged for 209,625,021 shares of Silver47 common stock issued and outstanding and in settlement of 180,000 RSUs of Silver47 outstanding as of August 20, 2026 in accordance with the Exchange Ratio.
  (2) Diluted weighted average shares is comprised of pre-existing dilutive shares of Bunker Hill common stock and for the six months ended June 30, 2026 includes 2,524,295 of potential dilutive shares of Silver47.

 

7. Summa Arrangement Accounting Adjustments

 

Silver47 completed the acquisition of Summa on August 1, 2025. Silver47’s historical consolidated financial statements for the period January 1, 2025 through July 31, 2025 do not include Summa’s results of operations.

 

In accordance with Article 11 of Regulation S-X, the Unaudited Pro Forma Financial Information gives effect to this arrangement as if it had occurred at the beginning of the periods presented. The Unaudited Pro Forma Financial Information also reflects a separate arrangement for the completed acquisition of Summa that required separate financial statements under Rule 3-05 of Regulation S-X.

 

To provide a more meaningful presentation of the Combined Company’s operating results, management has prepared Silver47’s historical statements of loss adjusted to include Summa’s historical results, together with related pro forma adjustments. These adjustments include:

 

(a)Adjustments to align Summa’s historical financial information with Silver47’s accounting policies;
   
(b)Silver47 and Summa’s historical financial information and pro forma adjustments translated from its reporting currency of CAD to be presented in Bunker Hill’s reporting currency of USD using the exchange rates in Note 4.

 

The table below presents a construction of Silver47’s historical statements of loss for the year ended December 31, 2025, adjusted for Summa’s historical results for the adjustments noted above.

 

 
 

 

Condensed Consolidated Statements of Loss

For the Year Ended December 31, 2025

(Expressed in U.S. Dollars)

 

   Historical Silver47 Seven-Months Ended July 31, 2025   Historical Summa Seven-Months Ended July 31, 2025   Historical Consolidated Silver47 Five-Months Ended December 31, 2025   Accounting Policy Alignment Adjustments   Note  Historical Silver47 Twelve months ended December 31, 2025 Adjusted for Summa 
Operating expenses                            
Exploration expenses  $(2,888,060)  $(117,099)  $(2,977,561)  $(1,829,871)  (1)  $(7,812,591)
General and administrative expenses   (2,269,397)   (2,150,761)   (4,046,910)   -       (8,467,068)
Share-based compensation   (736,955)   (346,331)   (4,655,888)   -       (5,739,174)
Depreciation expenses   (490)   -    (7,042)   -       (7,532)
    (5,894,902)   (2,614,191)   (11,687,401)   (1,829,871)      (22,026,365)
Other items                            
Interest income   56,993    16,842    178,938    -       252,773 
Flow through share premium   46,354    -    -    -       46,354 
Change in fair value of share-based payment liabilities   204,421    -    (241,285)   -       (36,864)
Foreign exchange loss   (31,690)   (35,214)   (15,284)   -       (82,188)
    276,078    (18,372)   (77,631)   -       180,075 
                             
Net loss  $(5,618,824)  $(2,632,563)  $(11,765,032)  $(1,829,871)     $(21,846,290)

 

(1) Represents an adjustment to align Summa’s accounting policy for exploration and evaluation expenditures to that of Silver47’s accounting policy and U.S. GAAP, under which such expenditures are expensed in the period incurred instead of capitalized.