| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 15 | | | |
| | | | | | 16 | | | |
| | | | | | 54 | | | |
| | | | | | 55 | | | |
| | | | | | 58 | | | |
| | | | | | 62 | | | |
| | | | | | 63 | | | |
| | | | | | 72 | | | |
| | | | | | 78 | | | |
| | | | | | 101 | | | |
| | | | | | 111 | | | |
| | | | | | 124 | | | |
| | | | | | 126 | | | |
| | | | | | 130 | | | |
| | | | | | 140 | | | |
| | | | | | 143 | | | |
| | | | | | 146 | | | |
| | | | | | 147 | | | |
| | | | | | 147 | | | |
| | | | | | 148 | | | |
| | | | | | F-1 | | |
| | | |
3 months ended
February 28, 2026 |
| |
3 months ended
December 31, 2025 |
| | | | | | | | | | | | | | | | ||||||
| | | |
New Eagle
|
| |
Oregon
|
| |
Pro-Forma
Adjustments |
| |
Notes
|
| |
Pro-Forma
Balance |
| ||||||||||||
|
Presented in $
|
| |
USD
|
| |
USD
|
| |||||||||||||||||||||
|
For the year ended November 30, 2025
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bank charges
|
| | | | 2,520 | | | | | | — | | | | | | — | | | | | | | | | 2,520 | | |
|
Business development
|
| | | | 80,450 | | | | | | — | | | | | | — | | | | | | | | | 80,450 | | |
|
Amortization expense
|
| | | | 941 | | | | | | — | | | | | | — | | | | | | | | | 941 | | |
|
Depreciation expense
|
| | | | 1,483 | | | | | | — | | | | | | 3,281 | | | |
4
|
| | | | 4,764 | | |
|
Office and administrative
|
| | | | 404,676 | | | | | | 8,211 | | | | | | 3,281 | | | |
4
|
| | | | 409,606 | | |
|
Professional fees
|
| | | | 458,920 | | | | | | — | | | | | | 25,000 | | | |
3
|
| | | | 433,920 | | |
|
Rent expense
|
| | | | 72,742 | | | | | | — | | | | | | — | | | | | | | | | 72,742 | | |
|
Investor relations
|
| | | | 89,821 | | | | | | — | | | | | | — | | | | | | | | | 89,821 | | |
|
Salaries and wages
|
| | | | 57,941 | | | | | | — | | | | | | — | | | | | | | | | 57,941 | | |
|
Licensing fee expense
|
| | | | 13,646 | | | | | | — | | | | | | — | | | | | | | | | 13,646 | | |
|
Travel and entertainment
|
| | | | 51,462 | | | | | | — | | | | | | — | | | | | | | | | 51,462 | | |
|
Exploration expense
|
| | | | 227,501 | | | | | | 37,007 | | | | | | — | | | | | | | | | 264,508 | | |
|
Total operating expenses
|
| | | | 1,462,103 | | | | | | 45,218 | | | | | | 25,000 | | | | | | | | | 1,482,321 | | |
|
Foreign exchange gain (loss)
|
| | | | (9,779) | | | | | | — | | | | | | — | | | | | | | | | (9,779) | | |
|
Other income
|
| | | | — | | | | | | 27,775 | | | | | | (27,775) | | | |
1
|
| | | | — | | |
|
Net loss
|
| | | | (1,471,882) | | | | | | (17,443) | | | | | | (2,775) | | | | | | | | | (1,492,100) | | |
|
Preferred stock dividends
|
| | | | (32,548) | | | | | | — | | | | | | (801,725) | | | |
2
|
| | | | (834,273) | | |
|
Net loss attributable to common stockholders
|
| | | | (1,504,430) | | | | | | (17,443) | | | | | | (804,500) | | | | | | | | | (2,326,373) | | |
|
Basic and diluted loss per share
|
| | | $ | (0.08) | | | | | $ | — | | | | | | | | | | | | | | $ | (0.08) | | |
|
Weighted average number of shares outstanding
|
| | | | 19,364,134 | | | | | | — | | | | | | | | | | | | | | | 29,579,313 | | |
| | | |
12 months ended
November 30, 2025 |
| |
12 months ended
December 31, 2025 |
| | | | | | | | | |
| | | |
Eagle
|
| |
Oregon
|
| |
Pro-Forma
Adjustments |
| |
Notes
|
| |
Pro-Forma
Balance |
|
|
Presented in $
|
| |
USD
|
| |
USD
|
| |||||||||
| For the year ended November 30, 2025 | | | | | | | | | | | | | | | | |
| Operating expenses | | | | | | | | | | | | | | | | |
| | | |
12 months ended
November 30, 2025 |
| |
12 months ended
December 31, 2025 |
| | | | | | | | | | | | | | | | ||||||
| | | |
Eagle
|
| |
Oregon
|
| |
Pro-Forma
Adjustments |
| |
Notes
|
| |
Pro-Forma
Balance |
| ||||||||||||
|
Presented in $
|
| |
USD
|
| |
USD
|
| |||||||||||||||||||||
|
Bank charges
|
| | | | 4,184 | | | | | | — | | | | | | — | | | | | | | | | 4,184 | | |
|
Business development
|
| | | | 116,742 | | | | | | — | | | | | | — | | | | | | | | | 116,742 | | |
|
Amortization expense
|
| | | | 1,515 | | | | | | — | | | | | | — | | | | | | | | | 1,515 | | |
|
Office and administrative
|
| | | | 895,430 | | | | | | 34,116 | | | | | | — | | | | | | | | | 929,546 | | |
|
Professional fees
|
| | | | 3,075,312 | | | | | | — | | | | | | 25,000 | | | |
3
|
| | | | 3,100,312 | | |
|
Rent expense
|
| | | | 123,554 | | | | | | — | | | | | | — | | | | | | | | | 123,554 | | |
|
Investor relations
|
| | | | 120,000 | | | | | | — | | | | | | — | | | | | | | | | 120,000 | | |
|
Salaries and wages
|
| | | | 18,151 | | | | | | — | | | | | | — | | | | | | | | | 18,151 | | |
|
Licensing fee expense
|
| | | | 29,436 | | | | | | — | | | | | | — | | | | | | | | | 29,436 | | |
|
Travel and entertainment
|
| | | | 549,177 | | | | | | — | | | | | | — | | | | | | | | | 549,177 | | |
|
Exploration expense
|
| | | | 314,013 | | | | | | 240,142 | | | | | | — | | | | | | | | | 554,155 | | |
|
Total operating expenses
|
| | | | 5,247,514 | | | | | | 274,258 | | | | | | 25,000 | | | | | | | | | 5,546,772 | | |
|
Foreign exchange gain (loss)
|
| | | | (13,118) | | | | | | — | | | | | | — | | | | | | | | | (13,118) | | |
|
Other income
|
| | | | — | | | | | | 201,426 | | | | | | (201,426) | | | |
1
|
| | | | — | | |
|
Net loss
|
| | | | (5,260,632) | | | | | | (72,832) | | | | | | (226,426) | | | | | | | | | (5,559,890) | | |
|
Preferred stock dividends
|
| | | | — | | | | | | — | | | | | | (3,670,920) | | | |
2
|
| | | | (3,670,920) | | |
|
Net loss attributable to common stockholders
|
| | | | (5,260,632) | | | | | | (72,832) | | | | | | (3,897,346) | | | | | | | | | (9,230,810) | | |
|
Basic and diluted loss per share
|
| | | $ | (0.05) | | | | | $ | — | | | | | | | | | | | | | | $ | (0.31) | | |
|
Weighted average number of shares outstanding
|
| | | | 110,872,375 | | | | | | — | | | | | | | | | | | | | | | 29,579,433 | | |
| | ||||||||||||||||||||||||||||
| | | |
For the twelve months ended
November 30, 2025 |
| |
For the three months ended
February 28, 2026 |
| ||||||||||||||||||
|
Basic Share Capitalization
|
| |
Assuming No
Redemptions |
| |
% Ownership
|
| |
Assuming No
Redemptions |
| |
% Ownership
|
| ||||||||||||
|
Eagle Energy (Target)
|
| | | | 21,638,289 | | | | | | 67.45% | | | | | | 21,638,289 | | | | | | 67.45% | | |
|
SVII Public Shareholders
|
| | | | 410,171 | | | | | | 1.28% | | | | | | 410,051 | | | | | | 1.28% | | |
|
NRA Investors – shares transferred from Sponsor to settle non-redemption agreements
|
| | | | 691,666 | | | | | | 2.16% | | | | | | 691,666 | | | | | | 2.16% | | |
|
Independent directors
|
| | | | 120,000 | | | | | | 0.37% | | | | | | 120,000 | | | | | | 0.37% | | |
|
SVII Public Rights
|
| | | | 2,299,982 | | | | | | 7.17% | | | | | | 2,299,982 | | | | | | 7.17% | | |
|
PIPE Investor – Series A Preferred
|
| | | | 2,500,000 | | | | | | 7.79% | | | | | | 2,500,000 | | | | | | 7.79% | | |
|
Aurora Energy – Option payment for Oregon Energy
|
| | | | 1,710,991 | | | | | | 5.33% | | | | | | 1,710,991 | | | | | | 5.33% | | |
|
Sponsor Promote Shares
|
| | | | 7,666,667 | | | | | | 23.90% | | | | | | 7,666,667 | | | | | | 23.90% | | |
|
Sponsor Forfeited Shares
|
| | | | (5,258,333) | | | | | | (16.39)% | | | | | | (5,258,333) | | | | | | (16.39)% | | |
|
Shares Issued for the Transaction – SVII Service Provider
|
| | | | 300,000 | | | | | | 0.94% | | | | | | 300,000 | | | | | | 0.94% | | |
|
Pro forma WASO – Basic
|
| | | | 32,079,433 | | | | |
|
100.00%
|
| | | | | 32,079,313 | | | | |
|
100.00%
|
| |
|
Less: participating preferred stock, for net loss scenario
|
| | | | (2,500,000) | | | | | | | | | | | | (2,500,000) | | | | | | | | |
|
Denominator, WASO – Basic
|
| | | | 29,579,433 | | | | | | | | | | | | 29,579,313 | | | | | | | | |
| For the twelve months ended November 30, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pro forma net loss attributable to common stockholders
|
| | | $ | (9,230,810) | | | | | | | | | | | | | | | | | | | | |
|
Pro Forma Loss Per Share – Basic and Diluted
|
| | | $ | (0.31) | | | | | | | | | | | | | | | | | | | | |
| For the three months ended February 28, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pro forma net loss attributable to common stockholders
|
| | | | | | | | | | | | | | | $ | (2,326,373) | | | | | | | | |
|
Pro Forma Loss Per Share – Basic and Diluted
|
| | | | | | | | | | | | | | | $ | (0.08) | | | | | | | | |
| | | |
Actual redemptions
|
| |||||||||
| | | |
Shares
|
| |
%
|
| ||||||
|
SVII public shareholders
|
| | | | 410,051 | | | | | | 1.28% | | |
|
SVII public shareholders – non-redemption agreement
|
| | | | 691,666 | | | | | | 2.16% | | |
|
Sponsor
|
| | | | 2,408,334 | | | | | | 7.51% | | |
|
Independent directors
|
| | | | 120,000 | | | | | | 0.37% | | |
|
Public Rights
|
| | | | 2,299,982 | | | | | | 7.17% | | |
|
Eagle Energy shareholders
|
| | | | 21,638,289 | | | | | | 67.45% | | |
|
PIPE Investor, Series A preferred shares
|
| | | | 2,500,000 | | | | | | 7.79% | | |
|
Aurora Energy, acquisition of Oregon Energy
|
| | | | 1,710,991 | | | | | | 5.33% | | |
|
Shares issued to SVII Service Provider
|
| | | | 300,000 | | | | | | 0.94% | | |
| | | | | | 32,079,313 | | | | | | 100.00% | | |
| Potential sources of dilution: | | | | | | | | | | | | | |
|
Public Warrants
|
| | | | 11,500,000 | | | | | | 35.85% | | |
|
Sponsor Warrants
|
| | | | 7,000,000 | | | | | | 21.82% | | |
|
Sponsor Warrants converted from promissory note
|
| | | | 2,422,133 | | | | | | 7.55% | | |
|
PIPE Investor warrants
|
| | | | 2,500,000 | | | | | | 7.79% | | |
|
Eagle Energy, earn-out shares
|
| | | | 1,500,000 | | | | | | 4.68% | | |
| | | |
Y/E June 30, 2025
|
| |
6-months
December 31, 2024 |
| |
6-months
December 31, 2025 |
| |
12-months
December 31, 2025 |
| ||||||||||||
|
Presented in $
|
| |
USD
(A) |
| |
USD
(B) |
| |
USD
(C) |
| |
USD
(A – B + C) |
| ||||||||||||
|
Reconciliation of 12-months ended December 31, 2025
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
General and administration costs
|
| | | | 35,408 | | | | | | 17,640 | | | | | | 16,348 | | | | | | 34,116 | | |
|
Exploration and evaluation expenses
|
| | | | 201,932 | | | | | | 48,365 | | | | | | 86,575 | | | | | | 240,142 | | |
|
Total operating expenses
|
| | | | 237,340 | | | | | | 66,005 | | | | | | 102,923 | | | | | | 274,258 | | |
|
Other income
|
| | | | 83,557 | | | | | | — | | | | | | 117,869 | | | | | | 201,426 | | |
|
Net income (loss)
|
| | | | (153,783) | | | | | | (66,005) | | | | | | 14,946 | | | | | | (72,832) | | |
| | | |
For the three
months ended February 28, 2026 $ |
| |
For the three
months ended February 28, 2025 $ |
| |
Change
$ |
| |
Change
% |
| ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bank charges
|
| | | | 2,520 | | | | | | 311 | | | | | | 2,209 | | | | | | 710 | | |
|
Business development
|
| | | | 80,450 | | | | | | — | | | | | | 80,450 | | | | | | 100 | | |
|
Amortization expense
|
| | | | 941 | | | | | | — | | | | | | 941 | | | | | | 100 | | |
|
Depreciation expense
|
| | | | 1,483 | | | | | | — | | | | | | 1,483 | | | | | | 100 | | |
|
Exploration expenses
|
| | | | 227,501 | | | | | | 7,305 | | | | | | 220,196 | | | | | | 3,014 | | |
|
Office and administrative
|
| | | | 404,676 | | | | | | 30,730 | | | | | | 373,946 | | | | | | 1,217 | | |
|
Professional fees
|
| | | | 458,920 | | | | | | 502,913 | | | | | | (43,993) | | | | | | (9) | | |
|
Rent expense
|
| | | | 72,742 | | | | | | 26,460 | | | | | | 46,282 | | | | | | 175 | | |
|
Investor relations
|
| | | | 89,821 | | | | | | — | | | | | | 89,821 | | | | | | 100 | | |
|
Salaries and wages
|
| | | | 57,941 | | | | | | — | | | | | | 57,941 | | | | | | 100 | | |
|
Licensing fee expense
|
| | | | 13,646 | | | | | | — | | | | | | 13,646 | | | | | | 100 | | |
|
Travel and entertainment
|
| | | | 51,462 | | | | | | 98,846 | | | | | | (47,384) | | | | | | (48) | | |
|
Total operating expenses
|
| | | | (1,462,103) | | | | | | (666,565) | | | | | | (795,538) | | | | | | 119 | | |
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loss on foreign currency transactions
|
| | | | (9,779) | | | | | | (430) | | | | | | (9,349) | | | | | | 2,174 | | |
|
Net loss
|
| | | | (1,471,882) | | | | | | (666,995) | | | | | | (804,887) | | | | | | 121 | | |
|
Preferred stock dividends
|
| | | | (32,548) | | | | | | — | | | | | | (32,548) | | | | | | 100 | | |
|
Net loss attributable to common shareholders
|
| | | | (1,504,430) | | | | | | (666,995) | | | | | | (837,435) | | | | | | 126 | | |
| | | |
For the three months ended
February 28, 2026 $ |
| |
For the three months ended
February 28, 2025 $ |
| ||||||
| Net cash provided by (used in): | | | | | | | | | | | | | |
|
Operating activities
|
| | | | (1,569,303) | | | | | | (785,897) | | |
|
Investing activities
|
| | | | 69,348 | | | | | | (300,000) | | |
|
Financing activities
|
| | | | 31,639,457 | | | | | | 2,423,557 | | |
|
Effects of foreign currency transactions on cash
|
| | | | (7,648) | | | | | | — | | |
|
Increase in cash
|
| | | | 30,131,854 | | | | | | 1,337,660 | | |
| | | |
(Unaudited)
3 months Ended Dec 31, |
| |
(Unaudited)
6 months Ended Dec 31, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Exploration and evaluation expenses
|
| | | $ | 37,007 | | | | | $ | 6,572 | | | | | $ | 86,575 | | | | | $ | 48,365 | | |
|
General and administration costs
|
| | | | 8,211 | | | | | | 8,971 | | | | | | 16,348 | | | | | | 17,640 | | |
|
Other income
|
| | | | (27,775) | | | | | | — | | | | | | (117,869) | | | | | | — | | |
|
Net income (loss)
|
| | | | (17,443) | | | | | | (15,543) | | | | | | 14,946 | | | | | | (66,005) | | |
|
As at
|
| |
December 31, 2025
(Unaudited) |
| |
June 30, 2025
|
| ||||||
|
Cash
|
| | | $ | 1,733 | | | | | $ | 16,731 | | |
|
Current assets
|
| | | | 58,191 | | | | | | 39,092 | | |
|
Total assets
|
| | | | 443,089 | | | | | | 430,549 | | |
|
Total liabilities
|
| | | | 1,568 | | | | | | 7,115 | | |
|
Member’s capital
|
| | | | 441,521 | | | | | | 423,434 | | |
| | | |
For the six months ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Net cash provided by (used in): | | | | | | | | | | | | | |
|
Operating activities
|
| | | $ | (18,139) | | | | | $ | (172,044) | | |
|
Financing activities
|
| | | | 3,141 | | | | | | 110,768 | | |
|
Change in cash
|
| | | | (14,998) | | | | | | (61,276) | | |
| |
Classification
|
| |
Deposit
|
| |
Cut-Off Grade
(ppm U3O8) |
| |
Tonnage
(Mt) |
| |
Grade
(U3O8 ppm) |
| |
Contained Metal
(U3O8 Mlb) |
| |||||||||||||||
| |
Indicated
|
| | | | Aurora | | | | | | 100 | | | | | | 53.42 | | | | | | 278 | | | | | | 32.75 | | |
| |
Inferred
|
| | | | Aurora | | | | | | 100 | | | | | | 8.96 | | | | | | 252 | | | | | | 4.98 | | |
|
Dates
|
| |
Activities
|
| |
Company(s)
|
| |
Description
|
| |
Notes
|
|
| 1974 – 1975 | | | Prospecting | | | Placer | | |
Mercury and gold exploration around Bretz Mine
|
| |
Suspended activities due to unpromising results.
|
|
| 1977 | | | Prospecting | | |
Cordex Syndicate
|
| |
Uranium exploration commences around the Bentz Mine
|
| |
Cordex Syndicate leased the Bretz property and adjacent claims (excluding the Aurora Deposit) for uranium exploration.
|
|
| 1977 | | | Geophysics | | | Locke Jacobs | | |
Conducted an airborne geophysical survey
|
| |
Discovered uranium mineralized outcrops at the Aurora site.
|
|
| 1977 – 1978 | | | Drilling | | | Locke Jacobs | | |
90 holes were drilled around the Aurora Project
|
| |
Drilled around 90 holes in 1977 and 1978, totaling approximately 32,630 feet (9,946 meters). The drilling revealed a flat-lying mineralized zone over 100 feet (31 meters) thick in some areas, with assay averages of about 0.05%, eU3O8 (Roper, 1979).
|
|
| 1978 | | | Drilling/Geophysics | | |
Placer and Jacobs enter a joint venture agreement
|
| |
Completed approximately 447 rotary drillholes, and 25 diamond drillholes
|
| |
Placer completed approximately 447 rotary drillholes totaling about 151,590 feet (46,205 meters), as well as 25 diamond drillholes totaling about 6,650 feet (2,027 meters). The 562 drillholes completed by Jacobs and Placer were radiometrically logged by Century Geophysical Corp.
|
|
| 1980 | | | Study | | | Placer | | |
Initial PFS for the Aurora Project
|
| |
Placer completed a PFS for the Aurora Project in 1980.
|
|
| 1975 – 1980 | | |
Metallurgical Study
|
| |
Hazen Research Laboratories
|
| | Metallurgical testing | | |
Between 1975 and 1980, Hazen Research Laboratories conducted extensive metallurgical tests on material from the Aurora Deposit.
|
|
| 1997 | | | Acquisition | | |
Energy Metals Corp.
|
| |
Option agreement to acquire the Aurora Project
|
| |
In 1997 Willam Sherriff restoked the uranium claims after Placer let the claims laps. Energy Metals Corp entered into an agreement to purchase the project rights from Sherrill and completed an initial 43 – 101 report in 2004. EMC acquired 100%, interest in the Properly from Sheriff on July 19, 2004.
|
|
| 2007 | | | Acquisition | | |
Uranium One Inc.
|
| |
Uranium One Inc acquired Energy Metals Corp.
|
| | Uranium One Inc. acquired EMC in 2007. | |
|
Dates
|
| |
Activities
|
| |
Company(s)
|
| |
Description
|
| |
Notes
|
|
| 2010 | | | Acquisition | | |
Eagle Ventures Limited
|
| |
EVE acquired the project for Uranium One Inc.
|
| |
EVE Subsequently acquired the project rights from Uranium One Incorporated in 2010.
|
|
| 2011 | | | Drilling | | |
Eagle Ventures Limited
|
| |
Drilled 32 diamond core and 6 RC, updated MRE (JORC 2011)
|
| |
Compiled and announced an updated JORC Mineral Resource (January 2011) and drilled 32 diamond core and 6 RC holes as a confirmation/QAQC program and to provide metallurgical sample.
|
|
| 2022 | | | Acquisition | | |
Aurora Energy Metals
|
| |
Acquisition of the Aurora Project
|
| |
Aurora Energy Metals Limited (1AE) — through its wholly owned subsidiary Oregon Energy LLC).
|
|
| 2022 | | | Drilling | | |
Aurora Energy Metals
|
| |
Drilled 5 diamond core and 12 RC holes
|
| |
1AE announced an updated JORC Mineral Resource (November 2022) completed 17 holes totaling 11,201 feet (3,414 meters).
|
|
|
Task
|
| |
Unit
|
| |
Budget (USD)
|
| |||
| Phase 1 | | | | | | | | | | |
|
•
Exploration Drilling
|
| |
25 holes – 4,000 m
|
| | | $ | 1,400,000 | | |
|
•
Metallurgical Testing
|
| |
3 composites
|
| | | $ | 1,000,000 | | |
|
•
Hydrogeology
|
| |
1 study
|
| | | $ | 400,000 | | |
|
•
Rock Mechanics
|
| |
1 study
|
| | | $ | 200,000 | | |
| Total – Phase 1 | | | | | | | $ | 3,000,000 | | |
| Phase 2 | | | | | | | | | | |
|
•
Prefeasibility Study & S-K 1300 Technical Report Summary
|
| |
1
|
| | | $ | 7,000,000 | | |
|
Task
|
| |
Unit
|
| |
Budget (USD)
|
| |||
|
•
Mine Design
|
| | | | | | | | | |
|
•
Process Flow Sheet
|
| | | | | | | | | |
|
•
Surface Infrastructure
|
| | | | | | | | | |
|
•
Tailings Design
|
| | | | | | | | | |
|
•
Environment
|
| | | | | | | | | |
|
•
Financials Analysis
|
| | | | | | | | | |
| Total – Phase 2 | | | | | | | $ | 7,000,000 | | |
| |
Jurisdiction
|
| |
Primary Authority
|
| |
Key Approval or Permit
|
| |
Timeline
|
|
| | Federal | | |
U.S. Nuclear Regulatory Commission
|
| |
Uranium Milling License and related environmental review
|
| |
Approximately 45 to 54 months
|
|
| | Federal | | |
U.S. Bureau of Land Management
|
| |
Mine Plan of Operations and associated environmental review
|
| |
Approximately 21 to 27 months
|
|
| | Federal | | |
U.S. Environmental Protection Agency
|
| |
Air and tailings related construction and operating permits
|
| |
Approximately 12 to 18 months
|
|
| | State | | |
State environmental and mining agencies
|
| |
Mining, air quality, water discharge, and water rights permits
|
| |
Approximately 6 to 18 months
|
|
| | State | | |
Wildlife and historic preservation agencies
|
| |
Cultural resource surveys and wildlife mitigation approvals
|
| |
Approximately 3 to 12 months
|
|
| | County | | | Local county authorities | | |
Conditional use and building permits
|
| | Approximately 6 to 9 months | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Mark Mukhija | | |
39
|
| | Chief Executive Officer and Chairman | |
| Ajaypreet Toor | | |
31
|
| | Chief Financial Officer | |
| Robert Kaplan | | |
52
|
| | Director | |
| Michael Kobler | | |
67
|
| | Director | |
| Brian Goldmeier | | |
42
|
| | Director | |
| Jeffrey Lipton | | |
68
|
| | Director | |
| Kuljit (Jeet) Basi | | |
43
|
| | Director | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Equity
Awards ($)(1) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||
|
Mark Mukhija,
Chief Executive Officer |
| | | | 2025 | | | | | | 180,000 | | | | | | Nil | | | | | | Nil | | | | | | 180,000 | | |
| | | | 2024 | | | | | | 97,500 | | | | | | Nil | | | | | | Nil | | | | | | 97,500 | | | ||
|
Ajay Toor,
Chief Financial Officer(2)(3) |
| | | | 2025 | | | | | | 16,645 | | | | | | Nil | | | | | | Nil | | | | | | 16,645 | | |
|
Kuljit Basi,
Vice President of Project Development |
| | | | 2025 | | | | | | 180,000 | | | | | | Nil | | | | | | Nil | | | | | | 180,000 | | |
| | | | 2024 | | | | | | 75,000 | | | | | | Nil | | | | | | Nil | | | | | | 75,000 | | | ||
|
Yana Popova,
Chief Financial Officer(4) |
| | | | 2025 | | | | | | 157,500 | | | | | | Nil | | | | | | Nil | | | | | | 157,500 | | |
| | | | 2024 | | | | | | 75,000(5) | | | | | | Nil | | | | | | Nil | | | | | | 75,000 | | | ||
| | | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
Name
|
| |
Number of
securities underlying unexercised options exercisable (#) |
| |
Number of
securities underlying unexercised options unexercisable (#) |
| |
Equity
incentive plan awards: Number of securities underlying unexercised unearned options (#) |
| |
Option
exercise price ($) |
| |
Option
expiration date |
| |
Number
of shares or units of stock that have not vested (#) |
| |
Market
value of shares of units of stock that have not vested ($) |
| |
Equity
incentive plan awards: Number of unearned shares, units or other rights that have not vested (#) |
| |
Equity
incentive plan awards: Market or payout value of unearned shares, units or other rights that have not vested ($) |
| |||||||||||||||||||||||||||
|
Mark Mukhija
|
| | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | |
|
Ajay Toor
|
| | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | |
|
Kuljit Basi
|
| | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | |
|
Yana Popova
|
| | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | |
|
Name and Address of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Outstanding Shares of Common Stock |
| ||||||
| Directors and Named Executive Officers | | | | | | | | | | | | | |
|
Mark Mukhija
|
| | | | 314,793 | | | | | | 1.1% | | |
|
Ajaypreet Toor
|
| | | | — | | | | | | — | | |
|
Robert Kaplan
|
| | | | — | | | | | | — | | |
|
Michael Kobler
|
| | | | — | | | | | | — | | |
|
Brian Goldmeier
|
| | | | — | | | | | | — | | |
|
Jeffrey Lipton
|
| | | | — | | | | | | — | | |
|
Kuljit Basi(1)
|
| | | | 629,587 | | | | | | 2.1% | | |
|
All executive officers and directors as a group (7 individuals)
|
| | | | 944,380 | | | | | | 3.2% | | |
| Five Percent Holders: | | | | | | | | | | | | | |
|
Blue Bird Capital Enterprises LLC(2)
|
| | | | 6,175,031 | | | | | | 20.9% | | |
|
Alyeska Master Fund, L.P.(3)
|
| | | | 7,750,000(4) | | | | | | 22.4% | | |
|
Spring Valley Acquisition Sponsor II, LLC(5)
|
| | | | 2,898,773(6) | | | | | | 9.8% | | |
|
Steven Parhar(7)
|
| | | | 2,109,118 | | | | | | 7.1% | | |
|
Balvinder Parhar(7)
|
| | | | 2,028,671 | | | | | | 6.9% | | |
|
Naranjan Parhar(7)
|
| | | | 2,028,671 | | | | | | 6.9% | | |
|
Name of Selling Securityholder
|
| |
Number of
Shares of Common Stock Owned Prior to the Offering |
| |
Number of
Warrants Owned Prior to the Offering |
| |
Maximum
Number of Shares of Common Stock To Be Sold Pursuant to this Prospectus |
| |
Maximum
Number of Warrants To Be Sold Pursuant to this Prospectus |
| |
Number of
Shares of Common Stock Owned After the Offering |
| |
%(1)
|
| |
Number of
Warrants Owned After the Offering |
| |
%
|
| ||||||||||||||||||||||||
|
Alyeska Master Fund, L.P.(2)
|
| | | | 2,750,000 | | | | | | 2,500,000 | | | | | | 2,750,000 | | | | | | 2,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Aurora Energy Metals Ltd.(3)
|
| | | | 1,710,991 | | | | | | — | | | | | | 1,710,991 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Balvinder Parhar(4)
|
| | | | 2,028,671 | | | | | | — | | | | | | 2,028,671 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Blue Bird Capital Enterprises LLC(5)
|
| | | | 6,175,031 | | | | | | — | | | | | | 6,175,031 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Camac Fund, LP(6)
|
| | | | 166,666 | | | | | | — | | | | | | 166,666 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Cohen & Company Securities, LLC(7)
|
| | | | 300,000 | | | | | | — | | | | | | 300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
|
David Buzby(8)
|
| | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Fifth Lane Partners Fund LP(9)
|
| | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Funicular Funds, LP(10)
|
| | | | 141,667 | | | | | | — | | | | | | 141,667 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
James Lapp(11)
|
| | | | 16,667 | | | | | | — | | | | | | 16,667 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
SVK Metrix Inc.(12)
|
| | | | 629,587 | | | | | | — | | | | | | 629,587 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Manavdeep Mukhija(13)
|
| | | | 314,793 | | | | | | — | | | | | | 314,793 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Naranjan Parhar(4)
|
| | | | 2,028,671 | | | | | | — | | | | | | 2,028,671 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Polar Multi-Strategy Master Fund(14)
|
| | | | 100,000 | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Richard Thompson(8)
|
| | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
RK Trading I LLC(15)
|
| | | | 66,666 | | | | | | — | | | | | | 66,666 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Sharon Youngblood(8)
|
| | | | 40,000 | | | | | | — | | | | | | 40,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Spring Valley Acquisition Sponsor II, LLC(16)
|
| | | | 11,830,467 | | | | | | 9,422,133 | | | | | | 11,830,467 | | | | | | 9,422,133 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Steven Parhar(4)
|
| | | | 2,109,118 | | | | | | — | | | | | | 2,109,118 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
Page
|
| |||
| EAGLE NUCLEAR ENERGY CORP. | | | |||||
| Unaudited Condensed Financial Statements | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| EAGLE ENERGY METALS CORP. | | | | | | | |
| Audited Financial Statements | | | | | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| OREGON ENERGY LLC | | | | | | | |
| Audited Financial Statements | | | | | | | |
| | | | | F-48 | | | |
| | | | | F-49 | | | |
| | | | | F-50 | | | |
| | | | | F-51 | | | |
| | | | | F-52 | | | |
| | | | | F-53 | | | |
| Unaudited Condensed Financial Statements | | | | | | | |
| | | | | F-65 | | | |
| | | | | F-66 | | | |
| | | | | F-67 | | | |
| | | | | F-68 | | | |
| | | | | F-69 | | | |
| | | |
February 28, 2026
|
| |
November 30, 2025
|
| ||||||
| | | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 31,292,822 | | | | | $ | 1,301,928 | | |
|
Prepaid expenses
|
| | | | 209,191 | | | | | | 162,897 | | |
|
Total current assets
|
| | | | 31,502,013 | | | | | | 1,464,825 | | |
|
Restricted cash
|
| | | | 140,960 | | | | | | — | | |
|
Deposits
|
| | | | 71,506 | | | | | | 71,506 | | |
|
Property, plant and equipment
|
| | | | 283,594 | | | | | | — | | |
|
Intangible asset, net
|
| | | | 75,668 | | | | | | 65,915 | | |
|
Mineral rights
|
| | | | 12,755,725 | | | | | | 1,201,390 | | |
|
Right of use asset – operating lease, net
|
| | | | 736,290 | | | | | | 84,326 | | |
|
Total assets
|
| | | $ | 45,565,756 | | | | | $ | 2,887,962 | | |
| Liabilities, Mezzanine Equity, and Stockholders’ Equity | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | $ | 564,481 | | | | | $ | 530,339 | | |
|
Due to related parties
|
| | | | 65,794 | | | | | | 280,025 | | |
|
Dividends payable
|
| | | | 32,548 | | | | | | — | | |
|
Lease liabilities – current
|
| | | | 135,951 | | | | | | 33,155 | | |
|
Total current liabilities
|
| | | | 798,774 | | | | | | 843,519 | | |
|
Warrant liability
|
| | | | 4,174,276 | | | | | | — | | |
|
Lease liabilities – non-current
|
| | | | 631,044 | | | | | | 55,086 | | |
|
Total liabilities
|
| | | | 5,604,094 | | | | | | 898,605 | | |
| Commitments and contingencies (Note 15) | | | | | | | | | | | | | |
| Mezzanine equity | | | | | | | | | | | | | |
|
Redeemable common stock, $0.0001 par value, 300,000,000 shares authorized; none issued and outstanding as of February 28, 2026 ($0.0001 par value, 350,000,000 shares authorized; 2,750,000 issued and subject to possible redemption at $0.11 per share as of November 30, 2025)(1)
|
| | | | — | | | | | | 300,000 | | |
|
Series A Cumulative Preferred Stock, redeemable, $0.0001 par value, 3,500,000 shares authorized; 29,700 shares issued and subject to possible redemption beginning February 24, 2031 at $1,000 per share plus accrued and unpaid dividends, as of February 28, 2026 ($0.0001 par value, 50,000,000 shares authorized; none as of November 30, 2025)(1)
|
| | | | 25,534,204 | | | | | | — | | |
| Stockholders’ equity | | | | | | | | | | | | | |
|
Common stock, $0.0001 par value, 300,000,000 shares authorized; 29,579,313 shares issued and outstanding as of February 28, 2026 ($0.0001 par value, 350,000,000 shares authorized; 18,888,289 shares, excluding 2,750,000 shares subject to possible redemption as of November 30, 2025)(1)
|
| | | | 2,958 | | | | | | 1,889 | | |
|
Preferred stock, $0.0001 par value, 3,500,000 shares authorized; none issued and outstanding, excluding 29,700 shares subject to possible redemption as of February 28, 2026 ($0.0001 par value, 50,000,000 shares authorized; none as of November 30, 2025)(1)
|
| | | | — | | | | | | — | | |
|
Additional paid-in capital(1)
|
| | | | 22,209,619 | | | | | | 7,968,157 | | |
|
Accumulated deficit
|
| | | | (7,785,119) | | | | | | (6,280,689) | | |
|
Total stockholders’ equity
|
| | | | 14,427,458 | | | | | | 1,689,357 | | |
|
Total liabilities, mezzanine equity and stockholders’ equity
|
| | | $ | 45,565,756 | | | | | $ | 2,887,962 | | |
| | | |
For the
three months ended February 28, 2026 |
| |
For the
three months ended February 28, 2025 |
| ||||||
| Operating expenses | | | | | | | | | | | | | |
|
Bank charges
|
| | | $ | 2,520 | | | | | $ | 311 | | |
|
Business development
|
| | | | 80,450 | | | | | | — | | |
|
Amortization expense
|
| | | | 941 | | | | | | — | | |
|
Depreciation expense
|
| | | | 1,483 | | | | | | — | | |
|
Exploration expense
|
| | | | 227,501 | | | | | | 7,305 | | |
|
Office and administrative
|
| | | | 404,676 | | | | | | 30,730 | | |
|
Professional fees
|
| | | | 458,920 | | | | | | 502,913 | | |
|
Rent expense
|
| | | | 72,742 | | | | | | 26,460 | | |
|
Investor relations
|
| | | | 89,821 | | | | | | — | | |
|
Salaries and wages
|
| | | | 57,941 | | | | | | — | | |
|
Licensing fee expense
|
| | | | 13,646 | | | | | | — | | |
|
Travel and entertainment
|
| | | | 51,462 | | | | | | 98,846 | | |
|
Total operating expenses
|
| | | | (1,462,103) | | | | | | (666,565) | | |
| Other income (expense) | | | | | | | | | | | | | |
|
Loss on foreign currency transactions
|
| | | | (9,779) | | | | | | (430) | | |
|
Total other expense
|
| | | | (9,779) | | | | | | (430) | | |
|
Net loss
|
| | | $ | (1,471,882) | | | | | $ | (666,995) | | |
|
Preferred stock dividends
|
| | | | (32,548) | | | | | | — | | |
|
Net loss attributable to common stockholders
|
| | | $ | (1,504,430) | | | | | $ | (666,995) | | |
|
Weighted average number of shares outstanding, common stock – Basic
and diluted(1) |
| | | | 19,364,134 | | | | | | 16,755,118 | | |
|
Loss per share, common stock – Basic and diluted(1)
|
| | | $ | (0.08) | | | | | $ | (0.04) | | |
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Obligation to
Issue Shares |
| |
Accumulated
Deficit |
| |
Total
Stockholders’
Equity (Deficit) |
| |||||||||||||||||||||
| | | |
Number of
Shares(1) |
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance November 30, 2024
|
| | | | 16,452,690 | | | | | $ | 1,645 | | | | | $ | 227,093 | | | | | $ | 167,750 | | | | | $ | (1,020,057) | | | | | $ | (623,569) | | |
|
Issuance of common shares
|
| | | | 312,007 | | | | | | 31 | | | | | | 1,110,498 | | | | | | — | | | | | | — | | | | | | 1,110,529 | | |
|
Issuance of bonus shares
|
| | | | 51,414 | | | | | | 5 | | | | | | 182,995 | | | | | | (167,750) | | | | | | — | | | | | | 15,250 | | |
|
Proceeds received pending issuance of common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,350,470 | | | | | | — | | | | | | 1,350,470 | | |
|
Share issuance costs
|
| | | | — | | | | | | — | | | | | | (37,442) | | | | | | — | | | | | | — | | | | | | (37,442) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (666,995) | | | | | | (666,995) | | |
|
Balance, February 28, 2025
|
| | | | 16,816,111 | | | | | $ | 1,681 | | | | | $ | 1,483,144 | | | | | $ | 1,350,470 | | | | | $ | (1,687,052) | | | | | $ | 1,148,243 | | |
|
Balance November 30, 2025
|
| | | | 18,888,289 | | | | | $ | 1,889 | | | | | $ | 7,968,157 | | | | | $ | — | | | | | $ | (6,280,689) | | | | | $ | 1,689,357 | | |
|
Conversion of redeemable common stock
|
| | | | 2,750,000 | | | | | | 275 | | | | | | 299,725 | | | | | | — | | | | | | — | | | | | | 300,000 | | |
|
Reverse recapitalization
|
| | | | 6,230,033 | | | | | | 623 | | | | | | 1,990,561 | | | | | | — | | | | | | — | | | | | | 1,991,184 | | |
|
Issuance of common shares for acquisition of Oregon Energy LLC
|
| | | | 1,710,991 | | | | | | 171 | | | | | | 11,959,656 | | | | | | — | | | | | | — | | | | | | 11,959,827 | | |
|
Accretion of mezzanine equity
|
| | | | — | | | | | | — | | | | | | (8,480) | | | | | | — | | | | | | — | | | | | | (8,480) | | |
|
Net loss attributable to common stockholders
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,504,430) | | | | | | (1,504,430) | | |
|
Balance, February 28, 2026
|
| | | | 29,579,313 | | | | | $ | 2,958 | | | | | $ | 22,209,619 | | | | | $ | — | | | | | $ | (7,785,119) | | | | | $ | 14,427,458 | | |
| | | |
For the
three months ended February 28, 2026 |
| |
For the
three months ended February 28, 2025 |
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net loss attributable to common stockholders
|
| | | $ | (1,504,430) | | | | | $ | (666,995) | | |
|
Adjustments to reconcile net loss attributable to common stockholders to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Amortization expense
|
| | | | 941 | | | | | | — | | |
|
Depreciation expense
|
| | | | 1,483 | | | | | | — | | |
|
Loss on foreign currency transactions
|
| | | | 9,779 | | | | | | — | | |
|
Non-cash lease adjustment
|
| | | | 24,638 | | | | | | — | | |
|
Non-cash consulting fees
|
| | | | — | | | | | | 15,250 | | |
|
Preferred stock dividends
|
| | | | 32,548 | | | | | | — | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | | (27,670) | | | | | | 66,571 | | |
|
Prepaid expenses
|
| | | | 107,639 | | | | | | (141,708) | | |
|
Due to related parties
|
| | | | (214,231) | | | | | | (59,015) | | |
|
Net cash used in operating activities
|
| | | | (1,569,303) | | | | | | (785,897) | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Purchase of property, plant and equipment
|
| | | | (43,065) | | | | | | — | | |
|
Purchase of intangible assets
|
| | | | (10,694) | | | | | | — | | |
|
Investment in mineral rights
|
| | | | (18,155) | | | | | | (300,000) | | |
|
Cash assumed on acquisition of Oregon Energy LLC
|
| | | | 141,262 | | | | | | — | | |
|
Net cash provided by (used in) investing activities
|
| | | | 69,348 | | | | | | (300,000) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Proceeds from the issuance of common stock, net of issuance costs
|
| | | | — | | | | | | 1,073,087 | | |
|
Proceeds from the pending issuance of common stock
|
| | | | — | | | | | | 1,350,470 | | |
|
Proceeds from PIPE financing
|
| | | | 29,700,000 | | | | | | — | | |
|
Cash assumed on reverse recapitalization
|
| | | | 1,939,457 | | | | | | — | | |
|
Net cash provided by financing activities
|
| | | | 31,639,457 | | | | | | 2,423,557 | | |
|
Effects of foreign exchange on cash
|
| | | | (7,648) | | | | | | — | | |
|
Increase in cash
|
| | | | 30,131,854 | | | | | | 1,337,660 | | |
|
Cash and restricted cash, beginning of period
|
| | | | 1,301,928 | | | | | | 717 | | |
|
Cash and restricted cash, end of period
|
| | | $ | 31,433,782 | | | | | $ | 1,338,377 | | |
| Presented as: | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 31,292,822 | | | | | $ | 1,338,377 | | |
|
Restricted cash
|
| | | | 140,960 | | | | | | — | | |
|
Cash and restricted cash, end of period
|
| | | $ | 31,433,782 | | | | | $ | 1,338,377 | | |
| Supplemental disclosure of non-cash information | | | | | | | | | | | | | |
|
Share issuance costs in accounts payable
|
| | | $ | — | | | | | $ | 4,929 | | |
|
Share issuance costs settled in shares
|
| | | $ | 3,000,000 | | | | | $ | — | | |
|
Share issuance for acquisition of Oregon Energy LLC
|
| | | $ | 11,959,827 | | | | | $ | — | | |
|
Conversion of redeemable common stock into nonredeemable common
stock |
| | | $ | 300,000 | | | | | $ | — | | |
|
Reverse recapitalization
|
| | | $ | 1,991,184 | | | | | $ | — | | |
|
Accretion of mezzanine equity
|
| | | $ | 8,480 | | | | | $ | — | | |
|
Consultant bonus settled by issuance of bonus shares
|
| | | $ | — | | | | | $ | 183,000 | | |
|
Name of subsidiary
|
| |
Place of incorporation
|
| |
Ownership
|
| |||
|
Eagle Energy
|
| |
Nevada, the United States
|
| | | | 100% | | |
|
Oregon Energy
|
| |
Oregon, the United States
|
| | | | 100% | | |
|
SVII
|
| | Cayman Islands | | | | | 100% | | |
| |
•
Buildings
|
| | 20 years | |
| |
•
Furniture and equipment
|
| | 5 years | |
| |
•
Moveable equipment
|
| | 4 years | |
| |
•
Other equipment
|
| | 5 years | |
| | | |
Number of shares
|
| |
%
|
| ||||||
|
SVII Public Shareholders(1)
|
| | | | 1,101,717 | | | | | | 3.44% | | |
|
SVII Rights Conversion
|
| | | | 2,299,982 | | | | | | 7.17% | | |
|
SVII Founders(2)
|
| | | | 2,528,334 | | | | | | 7.88% | | |
|
Total SVII
|
| | | | 5,930,033 | | | | | | 18.49% | | |
|
Eagle Energy Shareholders
|
| | | | 21,638,289 | | | | | | 67.45% | | |
|
Aurora Energy
|
| | | | 1,710,991 | | | | | | 5.33% | | |
|
Shares Issued for Transaction Costs
|
| | | | 300,000 | | | | | | 0.94% | | |
|
Total Common Stock at Closing
|
| | | | 29,579,313 | | | | | | 92.21% | | |
|
Series A Cumulative Convertible Preferred Stock, As Converted
|
| | | | 2,500,000 | | | | | | 7.79% | | |
|
Total Shares
|
| | | | 32,079,313 | | | | | | 100.00% | | |
| |
Cash
|
| | | $ | 4,894,595 | | |
| |
Less: transaction costs
|
| | | | (2,916,782) | | |
| |
Proceeds from the reverse recapitalization
|
| | | $ | 1,977,813 | | |
| | Net liabilities assumed by the Company: | | | | | | | |
| |
Prepaid expenses
|
| | | $ | 24,284 | | |
| |
Accounts payable and accrued liabilities
|
| | | | (10,913) | | |
| |
Promissory notes payable
|
| | | | (2,422,133) | | |
| |
Net assets (liabilities)
|
| | | $ | (2,408,762) | | |
| |
Add: conversion of promissory notes to warrants
|
| | | $ | 2,422,133 | | |
| |
Net contributions from reverse recapitalization
|
| | | $ | 1,991,184 | | |
| |
Proceeds from the reverse recapitalization
|
| | | $ | 1,977,813 | | |
| |
Add: transaction costs not paid from de-SPAC proceeds
|
| | | | 48,689 | | |
| |
Less: Cash disbursed for prepaid expenses from de-SPAC proceeds
|
| | | | (87,045) | | |
| |
Cash assumed on reverse recapitalization
|
| | | $ | 1,939,457 | | |
| |
Number of common shares issued for acquisition of Oregon Energy
|
| | | | 1,710,991 | | |
| |
Fair value per share
|
| | | $ | 6.99 | | |
| |
Share consideration
|
| | | $ | 11,959,827 | | |
| |
Cash consideration from prior option payments (Note 9)
|
| | | | 1,219,545 | | |
| |
Total consideration
|
| | | $ | 13,179,372 | | |
| | Net assets assumed by the Company: | | | | | | | |
| |
Cash
|
| | | $ | 302 | | |
| |
Prepaids and deposits
|
| | | | 42,604 | | |
| |
Restricted cash
|
| | | | 140,960 | | |
| |
Property, plant and equipment
|
| | | | 242,012 | | |
| |
Accounts payable and accrued liabilities
|
| | | | (2,231) | | |
| |
Mineral rights
|
| | | | 12,755,725 | | |
| |
Net assets (liabilities)
|
| | | $ | 13,179,372 | | |
| | | |
February 28,
2026 |
| |
November 30,
2025 |
| ||||||
|
Land
|
| | | $ | 151,172 | | | | | $ | — | | |
|
Buildings
|
| | | | 80,593 | | | | | | — | | |
|
Furniture and equipment
|
| | | | 44,555 | | | | | | — | | |
|
Moveable equipment
|
| | | | 1,253 | | | | | | — | | |
|
Other equipment
|
| | | | 7,504 | | | | | | — | | |
| | | | | | 285,077 | | | | | | — | | |
|
Accumulated depreciation
|
| | | | (1,483) | | | | | | — | | |
|
Net book value
|
| | | $ | 283,594 | | | | | $ | — | | |
| | | |
Gross Assets
|
| |
Accumulated
Amortization |
| |
Net Assets
|
| |
Weighted
Average Remaining Life (Years) |
| ||||||||||||
|
Patent licenses
|
| | | $ | 78,124 | | | | | $ | (2,456) | | | | | $ | 75,668 | | | | | | 19.4 | | |
|
Total intangible asset, net
|
| | | $ | 78,124 | | | | | $ | (2,456) | | | | | $ | 75,668 | | | | | | 19.4 | | |
| | | |
Gross Asset
|
| |
Accumulated
Amortization |
| |
Net Assets
|
| |
Weighted
Average Remaining Life (Years) |
| ||||||||||||
|
Patent licenses
|
| | | $ | 67,430 | | | | | $ | (1,515) | | | | | $ | 65,915 | | | | | | 19.5 | | |
|
Total intangible asset, net
|
| | | $ | 67,430 | | | | | $ | (1,515) | | | | | $ | 65,915 | | | | | | 19.5 | | |
| | | |
Aurora Uranium
Property |
| |||
|
Balance, November 30, 2024
|
| | | $ | — | | |
|
Property option payment
|
| | | | 1,000,000 | | |
|
Reimbursement of mining operations expenditures
|
| | | | 201,390 | | |
|
Balance, November 30, 2025
|
| | | | 1,201,390 | | |
|
Reimbursement of mining operations expenditures
|
| | | | 18,155 | | |
|
Issuance common stock (Note 5)
|
| | | | 11,536,180 | | |
|
Balance, February 28, 2026
|
| | | $ | 12,755,725 | | |
| | | |
For the three months
ended February 28, 2026 |
| |
For the three months
ended February 28, 2025 |
| ||||||
| Lease cost: | | | | | | | | | | | | | |
|
Operating lease cost
|
| | | $ | 39,759 | | | | | $ | — | | |
|
Short term lease cost
|
| | | | 32,983 | | | | | | — | | |
|
Net lease cost
|
| | | | 72,742 | | | | | | — | | |
|
Cash paid for operating lease liabilities
|
| | | $ | (15,121) | | | | | $ | — | | |
|
Lease liabilities
|
| |
February 28, 2026
|
| |
November 30, 2025
|
| ||||||
|
Current portion of operating lease liabilities
|
| | | $ | 135,951 | | | | | $ | 33,155 | | |
|
Long-term portion of operating lease liabilities
|
| | | | 631,044 | | | | | | 55,086 | | |
| | | | | $ | 766,995 | | | | | $ | 88,241 | | |
| | Operating lease commitments and lease liability: | | | | | | | |
| |
2026
|
| | | $ | 187,308 | | |
| |
2027
|
| | | | 210,082 | | |
| |
2028
|
| | | | 180,716 | | |
| |
2029
|
| | | | 179,938 | | |
| |
2030
|
| | | | 183,537 | | |
| |
2031
|
| | | | 31,201 | | |
| |
Total future minimum lease payments
|
| | | | 972,782 | | |
| |
Discount
|
| | | | (205,787) | | |
| | Total | | | | $ | 766,995 | | |
| |
Balance as at November 30, 2025
|
| | | $ | — | | |
| |
Issuance
|
| | | | 4,174,276 | | |
| |
Change in fair value of warrant liabilities
|
| | | | — | | |
| |
Balance as at February 28, 2026
|
| | | $ | 4,174,276 | | |
| |
Share price
|
| | | $ | 6.99 | | |
| |
Exercise price reset date
|
| |
September 22, 2026
|
| |||
| |
Floor price
|
| | | $ | 7.50 | | |
| |
Discount for lack of marketability
|
| | | | 64.1% | | |
| |
Expected share price volatility
|
| | | | 100% | | |
| |
Risk free interest rate
|
| | | | 3.55% | | |
| |
Expected life of warrant
|
| |
5 years
|
| |||
| |
Redeemable common stock, November 30, 2024
|
| | | $ | — | | |
| |
Gross proceeds
|
| | | | 300,000 | | |
| |
Less: share issuance costs
|
| | | | (170) | | |
| |
Plus: adjust carrying value to redemption value
|
| | | | 170 | | |
| |
Redeemable common stock, November 30, 2025
|
| | | | 300,000 | | |
| |
Less: transfer to permanent equity
|
| | | | (300,000) | | |
| |
Redeemable common stock, February 28, 2026
|
| | | $ | — | | |
| |
Redeemable Series A Cumulative Convertible Preferred Stock, November 30,
2025 |
| | | $ | — | | |
| |
Gross proceeds
|
| | | | 29,700,000 | | |
| |
Allocation to warrant liability (Note 11)
|
| | | | (4,174,276) | | |
| |
Accretion
|
| | | | 8,480 | | |
| |
Redeemable Series A Cumulative Convertible Preferred Stock, February 28, 2026
|
| | | $ | 25,534,204 | | |
| | | |
Number of
warrants |
| |
Weighted Average
Exercise price |
| |
Remaining
life (Years) |
| |||||||||
|
Balance, November 30, 2025
|
| | | | — | | | | | $ | — | | | | | | — | | |
|
Issued for PIPE financing
|
| | | | 2,500,000 | | | | | | 12.00 | | | | | | 4.99 | | |
|
Issued on reverse recapitalization (Note 4)
|
| | | | 20,922,133 | | | | | | 11.50 | | | | | | 4.99 | | |
|
Balance, February 28, 2026
|
| | | | 23,422,133 | | | | | $ | 11.55 | | | | | | 4.99 | | |
|
Number of warrants outstanding
|
| |
Exercise price
|
| |
Expiry date
|
| |||
|
2,500,000
|
| | | $ | 12.00 | | | |
February 24, 2031
|
|
|
20,922,133
|
| | | $ | 11.50 | | | |
February 24, 2031
|
|
| 23,422,133 | | | | | | | | | | |
| | | |
For the three months
ended February 28, 2026 |
| |
For the three months
ended February 28, 2025 |
| ||||||
|
Consulting
|
| | | $ | 302,400 | | | | | $ | 313,076 | | |
|
Management fees
|
| | | | 102,250 | | | | | | 90,000 | | |
|
Legal, accounting and others
|
| | | | 54,270 | | | | | | 99,837 | | |
|
Total, Professional fees (unaudited)
|
| | | $ | 458,920 | | | | | $ | 502,913 | | |
| | | |
November 30, 2025
|
| |
November 30, 2024
|
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 1,301,928 | | | | | $ | 717 | | |
|
Prepaid expenses
|
| | | | 162,897 | | | | | | 427 | | |
|
Total current assets
|
| | | | 1,464,825 | | | | | | 1,144 | | |
|
Deposits
|
| | | | 71,506 | | | | | | — | | |
|
Intangible asset, net
|
| | | | 65,915 | | | | | | — | | |
|
Mineral rights
|
| | | | 1,201,390 | | | | | | — | | |
|
Right of use asset – operating lease, net
|
| | | | 84,326 | | | | | | — | | |
|
Total assets
|
| | | $ | 2,887,962 | | | | | $ | 1,144 | | |
| Liabilities, Mezzanine Equity, and Stockholders’ Equity (Deficit) | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | $ | 530,339 | | | | | $ | 106,245 | | |
|
Due to related parties
|
| | | | 280,025 | | | | | | 518,468 | | |
|
Lease liability
|
| | | | 33,155 | | | | | | — | | |
|
Total current liabilities
|
| | | | 843,519 | | | | | | 624,713 | | |
|
Lease liability – non-current
|
| | | | 55,086 | | | | | | — | | |
|
Total liabilities
|
| | | | 898,605 | | | | | | 624,713 | | |
| Commitments and contingencies (Note 11) | | | | | | | | | | | | | |
| Mezzanine equity | | | | | | | | | | | | | |
|
Redeemable common stock, $0.0001 par value, 350,000,000 shares authorized; 15,951,675 shares issued and subject to possible redemption at $0.02 per share as of November 30, 2025 (none as of November 30, 2024)
|
| | | | 300,000 | | | | | | — | | |
| Stockholders’ equity (deficit) | | | | | | | | | | | | | |
|
Preferred stock, $0.0001 par value, 50,000,000 shares authorized; none issued and outstanding as of November 30, 2025 and 2024
|
| | | | — | | | | | | — | | |
|
Common stock, $0.0001 par value, 350,000,000 shares authorized; 110,211,574 shares issued and outstanding, excluding 15,951,675 shares subject to possible redemption, as of November 30, 2025 (96,000,040 shares as of November 30, 2024)
|
| | | | 11,020 | | | | | | 9,600 | | |
|
Additional paid-in capital
|
| | | | 7,959,026 | | | | | | 219,138 | | |
|
Obligation to issue shares
|
| | | | — | | | | | | 167,750 | | |
|
Accumulated deficit
|
| | | | (6,280,689) | | | | | | (1,020,057) | | |
|
Total stockholders’ equity (deficit)
|
| | | | 1,689,357 | | | | | | (623,569) | | |
|
Total liabilities, mezzanine equity and stockholders’ equity (deficit)
|
| | | $ | 2,887,962 | | | | | $ | 1,144 | | |
| | | |
For the year ended
November 30, 2025 |
| |
For the period from
December 14, 2023 (Inception) through November 30, 2024 |
| ||||||
| Operating expenses | | | | | | | | | | | | | |
|
Bank charges
|
| | | $ | 4,184 | | | | | $ | 389 | | |
|
Business development
|
| | | | 116,742 | | | | | | — | | |
|
Amortization expense
|
| | | | 1,515 | | | | | | — | | |
|
Mineral rights development expenditures
|
| | | | 314,013 | | | | | | — | | |
|
Office and administrative
|
| | | | 895,430 | | | | | | 41,027 | | |
|
Professional fees
|
| | | | 3,075,312 | | | | | | 758,143 | | |
|
Rent expense
|
| | | | 123,554 | | | | | | 27,589 | | |
|
Investor relations
|
| | | | 120,000 | | | | | | — | | |
|
Salaries and wages
|
| | | | 18,151 | | | | | | — | | |
|
Licensing fee expense
|
| | | | 29,436 | | | | | | — | | |
|
Travel and entertainment
|
| | | | 549,177 | | | | | | 123,483 | | |
|
Total operating expenses
|
| | | | (5,247,514) | | | | | | (950,631) | | |
| Other income (expense) | | | | | | | | | | | | | |
|
Loss on impairment
|
| | | | — | | | | | | (70,000) | | |
|
Gain (loss) on foreign currency transactions
|
| | | | (13,118) | | | | | | 574 | | |
|
Total other expense
|
| | | | (13,118) | | | | | | (69,426) | | |
|
Net loss
|
| | | $ | (5,260,632) | | | | | $ | (1,020,057) | | |
|
Weighted average number of redeemable shares outstanding – Basic and diluted
|
| | | | 5,419,199 | | | | | | — | | |
|
Loss per share, redeemable shares – Basic and diluted
|
| | | $ | (0.05) | | | | | $ | — | | |
|
Weighted average number of non-redeemable shares outstanding – Basic and diluted
|
| | | | 105,453,176 | | | | | | 73,183,116 | | |
|
Loss per share, non-redeemable shares – Basic and diluted
|
| | | $ | (0.05) | | | | | $ | (0.01) | | |
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Obligation
to Issue Shares |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||
| | | |
Number of
Shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance, December 14, 2023 (Inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Issuance of common shares
|
| | | | 96,000,040 | | | | | | 9,600 | | | | | | 225,601 | | | | | | — | | | | | | — | | | | | | 235,201 | | |
|
Share issuance costs
|
| | | | — | | | | | | — | | | | | | (6,463) | | | | | | — | | | | | | — | | | | | | (6,463) | | |
|
Shares to be issued for bonus
|
| | | | — | | | | | | — | | | | | | — | | | | | | 167,750 | | | | | | — | | | | | | 167,750 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,020,057) | | | | | | (1,020,057) | | |
|
Balance, November 30, 2024
|
| | | | 96,000,040 | | | | | $ | 9,600 | | | | | $ | 219,138 | | | | | $ | 167,750 | | | | | $ | (1,020,057) | | | | | $ | (623,569) | | |
|
Issuance of common shares
|
| | | | 13,140,724 | | | | | $ | 1,313 | | | | | $ | 8,014,535 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,015,848 | | |
|
Issuance of shares to consultants
|
| | | | 500,000 | | | | | | 50 | | | | | | 304,950 | | | | | | (167,750) | | | | | | — | | | | | | 137,250 | | |
|
Share issuance costs
|
| | | | 570,810 | | | | | | 57 | | | | | | (579,597) | | | | | | — | | | | | | — | | | | | | (579,540) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,260,632) | | | | | | (5,260,632) | | |
|
Balance, November 30, 2025
|
| | | | 110,211,574 | | | | | $ | 11,020 | | | | | $ | 7,959,026 | | | | | $ | — | | | | | $ | (6,280,689) | | | | | $ | 1,689,357 | | |
| | | |
For the year ended
November 30, 2025 |
| |
For the period from
December 14, 2023 (inception) through November 30, 2024 |
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (5,260,632) | | | | | $ | (1,020,057) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Loss on impairment
|
| | | | — | | | | | | 70,000 | | |
|
Amortization expense
|
| | | | 1,515 | | | | | | — | | |
|
(Gain) loss on foreign currency transactions
|
| | | | 13,118 | | | | | | (574) | | |
|
Non-cash lease adjustment
|
| | | | 3,662 | | | | | | — | | |
|
Non-cash consulting fees
|
| | | | 137,250 | | | | | | 167,750 | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | | 416,093 | | | | | | 101,316 | | |
|
Deposits
|
| | | | (71,506) | | | | | | — | | |
|
Prepaid expenses
|
| | | | (162,470) | | | | | | (427) | | |
|
Due to related parties
|
| | | | (238,443) | | | | | | 518,468 | | |
|
Net cash used in operating activities
|
| | | | (5,161,413) | | | | | | (163,524) | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Purchase of intangible assets
|
| | | | (67,430) | | | | | | — | | |
|
Investment in mineral rights
|
| | | | (1,193,415) | | | | | | (70,000) | | |
|
Net cash used in investing activities
|
| | | | (1,260,845) | | | | | | (70,000) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Proceeds from the issuance of common shares, net of share issuance costs
|
| | | | 7,436,308 | | | | | | 233,667 | | |
|
Proceeds from the issuance of redeemable common stock
|
| | | | 300,000 | | | | | | — | | |
|
Net cash provided by financing activities
|
| | | | 7,736,308 | | | | | | 233,667 | | |
|
Effects of foreign exchange on cash
|
| | | | (12,839) | | | | | | 574 | | |
|
Increase in cash
|
| | | | 1,301,211 | | | | | | 717 | | |
|
Cash, beginning of period
|
| | | | 717 | | | | | | — | | |
|
Cash, end of period
|
| | | $ | 1,301,928 | | | | | $ | 717 | | |
| Supplemental disclosure of non-cash information | | | | | | | | | | | | | |
|
Share issuance costs in accounts payable
|
| | | $ | — | | | | | $ | 4,929 | | |
|
Share issuance costs settled in shares
|
| | | $ | 348,194 | | | | | $ | — | | |
|
Investment in mineral rights in accounts payable
|
| | | $ | 7,975 | | | | | $ | — | | |
|
Consultant bonus settled by issuance of bonus shares
|
| | | $ | 183,000 | | | | | $ | — | | |
|
Consulting fees paid by issuance of shares
|
| | | $ | 122,000 | | | | | $ | — | | |
| | | |
Fish Lake
Valley Property |
| |||
|
Balance, December 14, 2023 (inception)
|
| | | $ | — | | |
|
Property option payment
|
| | | | 70,000 | | |
|
Impairment
|
| | | | (70,000) | | |
|
Balance, November 30, 2024 and 2025
|
| | | $ | — | | |
| | | |
Aurora
Uranium Property |
| |||
|
Balance, November 30, 2024
|
| | | $ | — | | |
|
Property option payment
|
| | | | 1,000,000 | | |
|
Reimbursement of mining operations expenditures
|
| | | | 201,390 | | |
|
Balance, November 30, 2025
|
| | | $ | 1,201,390 | | |
| |
Common stock subject to possible redemption, November 30, 2024
|
| | | $ | — | | |
| |
Gross proceeds
|
| | | | 300,000 | | |
| |
Less: share issuance costs
|
| | | | (170) | | |
| |
Plus: adjust carrying value to redemption value
|
| | | | 170 | | |
| |
Common stock subject to possible redemption, November 30, 2025
|
| | | $ | 300,000 | | |
| | | |
For the year ended
November 30, 2025 |
| |
For the period from
December 14, 2023 (Inception) through November 30, 2024 |
| ||||||
|
Consulting
|
| | | $ | 1,402,176 | | | | | $ | 561,724 | | |
|
Management fees
|
| | | | 354,145 | | | | | | 127,500 | | |
|
Legal, accounting and others
|
| | | | 1,318,991 | | | | | | 68,919 | | |
|
Total, Professional fees
|
| | | $ | 3,075,312 | | | | | $ | 758,143 | | |
| | | |
Gross Assets
|
| |
Accumulated
Amortization |
| |
Net Assets
|
| |
Weighted
Average Remaining Life (Years) |
| ||||||||||||
|
Patent licenses
|
| | | $ | 67,430 | | | | | $ | (1,515) | | | | | $ | 65,915 | | | | | | 19.5 | | |
|
Total intangible asset, net
|
| | | $ | 67,430 | | | | | $ | (1,515) | | | | | $ | 65,915 | | | | | | 19.5 | | |
| | | |
Gross Asset
|
| |
Accumulated
Amortization |
| |
Net Assets
|
| |
Weighted
Average Remaining Life (Years) |
| ||||||||||||
|
Patent licenses
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | — | | |
|
Total intangible asset, net
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | — | | |
| | | |
November 30, 2025
|
| |
November 30, 2024
|
| ||||||
| Lease cost: | | | | | | | | | | | | | |
|
Operating lease cost
|
| | | $ | 3,662 | | | | | $ | — | | |
|
Short term lease cost
|
| | | | 119,892 | | | | | | — | | |
|
Net lease cost
|
| | | | 123,554 | | | | |
|
—
|
| |
|
Cash paid for operating lease liabilities
|
| | | $ | — | | | | | $ | — | | |
|
Lease liability
|
| |
November 30, 2025
|
| |
November 30, 2024
|
| ||||||
|
Current portion of operating lease liability
|
| | | | 33,155 | | | | | | — | | |
|
Long-term portion of operating lease liability
|
| | | | 55,086 | | | | | | — | | |
| | | | | $ | 88,241 | | | | | $ | — | | |
| | Operating lease commitments and lease liability: | | | | | | | |
| |
2026
|
| | | $ | 40,830 | | |
| |
2027
|
| | | | 50,197 | | |
| |
2028
|
| | | | 8,406 | | |
| |
Total future minimum lease payments
|
| | | | 99,433 | | |
| |
Discount
|
| | | | (11,192) | | |
| | Total | | | | $ | 88,241 | | |
| | | |
For the year ended
November 30, 2025 |
| |
Period from December 14,
2023 (inception) through November 30, 2024 |
| ||||||
|
Loss before income taxes
|
| | | $ | (5,260,632) | | | | | $ | (1,020,057) | | |
|
Expected recovery at statutory rate of 21%
|
| | | | (1,104,733) | | | | | | (214,212) | | |
|
Permanent book/tax differences
|
| | | | 17,225 | | | | | | 3,230 | | |
|
Financing fees charged to equity
|
| | | | — | | | | | | (1,771) | | |
|
Change in estimate
|
| | | | 1,771 | | | | | | — | | |
|
Change in valuation allowance
|
| | | | 1,085,737 | | | | | | 212,753 | | |
|
Total tax benefit
|
| | | $ | — | | | | | $ | — | | |
| | | |
For the year ended
November 30, 2025 |
| |
Period from December 14,
2023 (inception) through November 30, 2024 |
| ||||||
|
US federal statutory rate
|
| | | | 21% | | | | | | 21% | | |
| Effects of: | | | | | | | | | | | | | |
|
Valuation allowance
|
| | | | (21)% | | | | | | (21)% | | |
| | | | | | — | | | | | | — | | |
| | | |
November 30, 2025
|
| |
November 30, 2024
|
| ||||||
| Deferred tax assets | | | | | | | | | | | | | |
|
Net operating loss carryforwards
|
| | | $ | 1,295,598 | | | | | $ | 196,636 | | |
|
Mineral resources
|
| | | | — | | | | | | 14,700 | | |
|
Share issuance costs
|
| | | | 2,892 | | | | | | 1,417 | | |
|
Total gross deferred tax assets
|
| | | | 1,298,490 | | | | | | 212,753 | | |
|
Valuation allowance
|
| | | | (1,298,490) | | | | | | (212,753) | | |
|
Net deferred tax asset
|
| | | $ | — | | | | | $ | — | | |
| | | |
2025
|
| |
2024
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 16,731 | | | | | $ | 67,339 | | |
|
Prepaids and deposits
|
| | | | 22,361 | | | | | | 14,330 | | |
|
Total current assets
|
| | | | 39,092 | | | | | | 81,669 | | |
| Non-Current assets | | | | | | | | | | | | | |
|
Restricted cash
|
| | | | 140,960 | | | | | | 160,470 | | |
|
Property, plant and equipment, net
|
| | | | 250,497 | | | | | | 263,504 | | |
|
Total non-current assets
|
| | | | 391,457 | | | | | | 423,974 | | |
|
Total assets
|
| | |
$
|
430,549
|
| | | | $ | 505,643 | | |
| LIABILITIES AND MEMBER’S CAPITAL | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | $ | 7,115 | | | | | $ | 76,290 | | |
|
Reclamation and environmental obligation
|
| | | | — | | | | | | 2,000 | | |
|
Total current liabilities
|
| | | | 7,115 | | | | | | 78,290 | | |
|
Total liabilities
|
| | | | 7,115 | | | | | | 78,290 | | |
| Commitments and contingencies | | | | | | | | | | | | | |
| Member’s capital | | | | | | | | | | | | | |
|
Member’s capital
|
| | | | 13,872,938 | | | | | | 13,723,074 | | |
|
Accumulated deficit
|
| | | | (13,449,504) | | | | | | (13,295,721) | | |
|
Total member’s capital
|
| | | | 423,434 | | | | | | 427,353 | | |
|
Total liabilities and member’s capital
|
| | | $ | 430,549 | | | | | $ | 505,643 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Expenses | | | | | | | | | | | | | |
|
Exploration and evaluation expenses
|
| | | $ | 201,932 | | | | | $ | 734,803 | | |
|
General and administration costs
|
| | | | 35,408 | | | | | | 38,969 | | |
|
Total expenses
|
| | | | 237,340 | | | | | | 773,772 | | |
| Other income(expense) | | | | | | | | | | | | | |
|
Other income
|
| | | | (83,557) | | | | | | — | | |
|
Net loss for the year
|
| | | $ | 153,783 | | | | | $ | 773,772 | | |
| | | |
Member’s
capital |
| |
Accumulated
deficit |
| |
Total member’s
capital |
| |||||||||
|
Balance as of June 30, 2023
|
| | | $ | 13,072,016 | | | | | $ | (12,521,949) | | | | | $ | 550,067 | | |
|
Capital contributions
|
| | | | 651,058 | | | | | | — | | | | | | 651,058 | | |
|
Net loss for the year
|
| | | | — | | | | | | (773,772) | | | | | | (773,772) | | |
|
Balance as of June 30, 2024
|
| | | | 13,723,074 | | | | | | (13,295,721) | | | | | | 427,353 | | |
|
Capital contributions
|
| | | | 149,864 | | | | | | — | | | | | | 149,864 | | |
|
Net loss for the year
|
| | | | — | | | | | | (153,783) | | | | | | (153,783) | | |
|
Balance as of June 30, 2025
|
| | | $ | 13,872,938 | | | | | $ | (13,449,504) | | | | | $ | 423,434 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net loss for the year
|
| | | $ | (153,783) | | | | | $ | (773,772) | | |
| Non-cash items: | | | | | | | | | | | | | |
|
Depreciation
|
| | | | 13,007 | | | | | | 13,007 | | |
| Changes in operating working capital: | | | | | | | | | | | | | |
|
Prepaids and deposits
|
| | | | (8,031) | | | | | | (1,908) | | |
|
Accounts payable and accrued liabilities
|
| | | | (69,175) | | | | | | 35,465 | | |
|
Reclamation and environmental obligation
|
| | | | (2,000) | | | | | | (14,628) | | |
|
Net cash used in operating activities
|
| | | | (219,982) | | | | | | (741,836) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Capital contributions
|
| | | | 149,864 | | | | | | 651,058 | | |
|
Net cash provided by financing activities
|
| | | | 149,864 | | | | | | 651,058 | | |
|
Change in cash and restricted cash
|
| | | | (70,118) | | | | | | (90,778) | | |
|
Cash and restricted cash at the beginning of the year
|
| | | | 227,809 | | | | | | 318,587 | | |
|
Cash and restricted cash at the end of the year
|
| | | $ | 157,691 | | | | | $ | 227,809 | | |
| Presented as: | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 16,731 | | | | | $ | 67,339 | | |
|
Restricted cash
|
| | | | 140,960 | | | | | | 160,470 | | |
|
Cash and restricted cash at the end of the year
|
| | | $ | 157,691 | | | | | $ | 227,809 | | |
|
Asset classes
|
| |
Useful life in years
|
|
|
Buildings
|
| |
20
|
|
|
Furniture and equipment
|
| |
4 to 5
|
|
|
Moveable equipment
|
| |
4
|
|
|
Other equipment
|
| |
5
|
|
| | | |
2025
|
| |
2024
|
| ||||||
|
Balance at beginning of year
|
| | | $ | 2,000 | | | | | $ | 16,628 | | |
|
Settlement
|
| | | | (2,000) | | | | | | (14,428) | | |
|
Balance at end of year
|
| | | $ | — | | | | | $ | 2,000 | | |
| | | |
Land and
buildings |
| |
Furniture
and equipment |
| |
Moveable
equipment |
| |
Other
equipment |
| |
Total
|
| |||||||||||||||
| Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance as of June 30, 2023
|
| | | $ | 248,009 | | | | | $ | 5,108 | | | | | $ | 10,344 | | | | | $ | 22,303 | | | | | $ | 285,764 | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Balance as of June 30, 2024
|
| | | | 248,009 | | | | | | 5,108 | | | | | | 10,344 | | | | | | 22,303 | | | | | | 285,764 | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Balance as of June 30, 2025
|
| | | | 248,009 | | | | | | 5,108 | | | | | | 10,344 | | | | | | 22,303 | | | | | | 285,764 | | |
| Accumulated Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance as of June 30, 2023
|
| | | | 3,401 | | | | | | 650 | | | | | | 2,232 | | | | | | 2,970 | | | | | | 9,253 | | |
|
Charge for the year
|
| | | | 4,842 | | | | | | 1,120 | | | | | | 2,585 | | | | | | 4,460 | | | | | | 13,007 | | |
|
Balance as of June 30, 2024
|
| | | | 8,243 | | | | | | 1,770 | | | | | | 4,817 | | | | | | 7,430 | | | | | | 22,260 | | |
|
Charge for the year
|
| | | | 4,842 | | | | | | 1,119 | | | | | | 2,586 | | | | | | 4,460 | | | | | | 13,007 | | |
|
Balance as of June 30, 2025
|
| | | | 13,085 | | | | | | 2,889 | | | | | | 7,403 | | | | | | 11,890 | | | | | | 35,267 | | |
| Net Book Value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance as of June 30, 2024
|
| | | | 239,766 | | | | | | 3,338 | | | | | | 5,527 | | | | | | 14,873 | | | | | | 263,504 | | |
|
Balance as of June 30, 2025
|
| | | $ | 234,924 | | | | | $ | 2,219 | | | | | $ | 2,941 | | | | | $ | 10,413 | | | | | $ | 250,497 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Trade payables
|
| | | $ | 7,115 | | | | | $ | 22,290 | | |
|
Accrued liabilities
|
| | | | — | | | | | | 54,000 | | |
| | | | | $ | 7,115 | | | | | $ | 76,290 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Consulting fees
|
| | | $ | 117,406 | | | | | $ | 554,891 | | |
|
IT expenses
|
| | | | 1,370 | | | | | | 8,547 | | |
|
Land costs
|
| | | | 900 | | | | | | 1,350 | | |
|
Licences and permits
|
| | | | 295 | | | | | | 1,460 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Occupancy expenses
|
| | | | 63,495 | | | | | | 96,583 | | |
|
Office expenses
|
| | | | 367 | | | | | | 601 | | |
|
Postage and courier
|
| | | | 4 | | | | | | 45,768 | | |
|
Salary and wages
|
| | | | 13,076 | | | | | | 12,783 | | |
|
Traveling expenses
|
| | | | 1,342 | | | | | | 9,541 | | |
|
Vehicle and equipment expenses
|
| | | | 3,677 | | | | | | 3,279 | | |
| Total | | | | $ | 201,932 | | | | | $ | 734,803 | | |
| | |||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Bank charges
|
| | | $ | 1,236 | | | | | $ | 615 | | |
|
Depreciation
|
| | | | 13,007 | | | | | | 13,007 | | |
|
Insurance expenses
|
| | | | 15,887 | | | | | | 15,457 | | |
|
Office expenses
|
| | | | 2,811 | | | | | | 2,950 | | |
|
Professional fees
|
| | | | 1,911 | | | | | | 6,253 | | |
|
Salary and wages
|
| | | | 556 | | | | | | 687 | | |
| Total | | | | $ | 35,408 | | | | | $ | 38,969 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Consulting fees
|
| | | $ | 80,962 | | | | | $ | — | | |
|
IT expenses
|
| | | | 330 | | | | | | — | | |
|
Occupancy expenses
|
| | | | 124 | | | | | | — | | |
|
Salary and wages
|
| | | | 2,141 | | | | | | — | | |
| Total | | | | $ | 83,557 | | | | | $ | — | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Loss before income taxes
|
| | | $ | (153,783) | | | | | $ | (773,772) | | |
|
Expected recovery at federal rate of 21%
|
| | | | (32,294) | | | | | | (162,492) | | |
|
Expected recovery at Oregon rate of 6.6%
|
| | | | (10,150) | | | | | | (51,069) | | |
|
Permanent book/tax differences
|
| | | | 21 | | | | | | 840 | | |
|
Change in valuation allowance
|
| | | | 42,423 | | | | | | 212,721 | | |
|
Total tax benefit
|
| | | $ | — | | | | | $ | — | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
US federal statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
|
Oregon state rate
|
| | | | 6.6% | | | | | | 6.6% | | |
| Effects of: | | | | | | | | | | | | | |
|
Valuation allowance
|
| | | | (27.6)% | | | | | | (27.6)% | | |
| | | | | | — | | | | | | — | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Deferred tax assets | | | | | | | | | | | | | |
|
Net operating loss carryforwards
|
| | | $ | 2,249,303 | | | | | $ | 2,132,745 | | |
|
Property, plant and equipment
|
| | | | 1,508 | | | | | | 498 | | |
|
Exploration expenditures
|
| | | | 782,351 | | | | | | 856,808 | | |
|
Start-up costs
|
| | | | — | | | | | | 688 | | |
|
Total gross deferred tax assets
|
| | | | 3,033,162 | | | | | | 2,990,739 | | |
|
Valuation allowance
|
| | | | (3,033,162) | | | | | | (2,990,739) | | |
|
Net deferred tax asset
|
| | | $ | — | | | | | $ | — | | |
| | | |
December 31, 2025
(Unaudited) |
| |
June 30, 2025
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 1,733 | | | | | $ | 16,731 | | |
|
Prepaids and deposits
|
| | | | 56,458 | | | | | | 22,361 | | |
|
Total current assets
|
| | | | 58,191 | | | | | | 39,092 | | |
| Non-current assets | | | | | | | | | | | | | |
|
Restricted cash
|
| | | | 140,960 | | | | | | 140,960 | | |
|
Property, plant and equipment, net
|
| | | | 243,938 | | | | | | 250,497 | | |
|
Total non-current assets
|
| | | | 384,898 | | | | | | 391,457 | | |
|
Total assets
|
| | | $ | 443,089 | | | | | $ | 430,549 | | |
| LIABILITIES AND MEMBER’S CAPITAL | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | $ | 1,568 | | | | | $ | 7,115 | | |
|
Total current liabilities
|
| | | | 1,568 | | | | | | 7,115 | | |
|
Total liabilities
|
| | | | 1,568 | | | | | | 7,115 | | |
| Member’s capital | | | | | | | | | | | | | |
|
Member’s capital
|
| | | | 13,876,079 | | | | | | 13,872,938 | | |
|
Accumulated deficit
|
| | | | (13,434,558) | | | | | | (13,449,504) | | |
|
Total member’s capital
|
| | | | 441,521 | | | | | | 423,434 | | |
|
Total liabilities and member’s capital
|
| | | $ | 443,089 | | | | | $ | 430,549 | | |
| | | |
Three Months Ended
December 31, |
| |
Six Months Ended
December 31, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exploration and evaluation expenses
|
| | | $ | 37,007 | | | | | $ | 6,572 | | | | | $ | 86,575 | | | | | $ | 48,365 | | |
|
General and administration costs
|
| | | | 8,211 | | | | | | 8,971 | | | | | | 16,348 | | | | | | 17,640 | | |
|
Total expenses
|
| | | | (45,218) | | | | | | (15,543) | | | | | | (102,923) | | | | | | (66,005) | | |
| Other income | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other income
|
| | | | 27,775 | | | | | | — | | | | | | 117,869 | | | | | | — | | |
|
Net income (loss) for the period
|
| | | $ | (17,443) | | | | | $ | (15,543) | | | | | $ | 14,946 | | | | | $ | (66,005) | | |
| | | |
Member’s
capital |
| |
Accumulated
deficit |
| |
Total member’s
capital |
| |||||||||
|
Balance as of June 30, 2024
|
| | | $ | 13,723,074 | | | | | $ | (13,295,721) | | | | | $ | 427,353 | | |
|
Capital contributions
|
| | | | 110,768 | | | | | | — | | | | | | 110,768 | | |
|
Net loss for the period
|
| | | | — | | | | | | (66,005) | | | | | | (66,005) | | |
|
Balance at December 31, 2024
|
| | | | 13,833,842 | | | | | | (13,361,726) | | | | | | 472,116 | | |
|
Balance as of June 30, 2025
|
| | | | 13,872,938 | | | | | | (13,449,504) | | | | | | 423,434 | | |
|
Capital contributions
|
| | | | 3,141 | | | | | | — | | | | | | 3,141 | | |
|
Net income for the period
|
| | | | — | | | | | | 14,946 | | | | | | 14,946 | | |
|
Balance at December 31, 2025
|
| | | $ | 13,876,079 | | | | | $ | (13,434,558) | | | | | $ | 441,521 | | |
| | | |
Member’s
capital |
| |
Accumulated
deficit |
| |
Total member’s
capital |
| |||||||||
|
Balance as of September 30, 2024
|
| | | $ | 13,819,469 | | | | | $ | (13,346,183) | | | | | $ | 473,286 | | |
|
Capital contributions
|
| | | | 14,373 | | | | | | — | | | | | | 14,373 | | |
|
Net loss for the period
|
| | | | — | | | | | | (15,543) | | | | | | (15,543) | | |
|
Balance at December 31, 2024
|
| | | | 13,833,842 | | | | | | (13,361,726) | | | | | | 472,116 | | |
|
Balance as of September 30, 2025
|
| | | | 13,882,354 | | | | | | (13,417,115) | | | | | | 465,239 | | |
|
Capital contributions
|
| | | | (6,275) | | | | | | — | | | | | | (6,275) | | |
|
Net loss for the period
|
| | | | — | | | | | | (17,443) | | | | | | (17,443) | | |
|
Balance at December 31, 2025
|
| | | $ | 13,876,079 | | | | | $ | (13,434,558) | | | | | $ | 441,521 | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net income (loss) for the period
|
| | | $ | 14,946 | | | | | $ | (66,005) | | |
| Non-cash items: | | | | | | | | | | | | | |
|
Depreciation
|
| | | | 6,559 | | | | | | 6,557 | | |
| Changes in operating working capital: | | | | | | | | | | | | | |
|
Prepaids and deposits
|
| | | | (34,097) | | | | | | (42,219) | | |
|
Accounts payable and accrued liabilities
|
| | | | (5,547) | | | | | | (68,377) | | |
|
Reclamation and environmental obligation
|
| | | | — | | | | | | (2,000) | | |
|
Net cash used in operating activities
|
| | | | (18,139) | | | | | | (172,044) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Capital contributions
|
| | | | 3,141 | | | | | | 110,768 | | |
|
Net cash provided by financing activities
|
| | | | 3,141 | | | | | | 110,768 | | |
|
Change in cash and restricted cash
|
| | | | (14,998) | | | | | | (61,276) | | |
|
Cash and restricted cash at the beginning of the period
|
| | | | 157,691 | | | | | | 227,809 | | |
|
Cash and restricted cash at the end of the period
|
| | | $ | 142,693 | | | | | $ | 166,533 | | |
| Presented as: | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 1,733 | | | | | $ | 6,063 | | |
|
Restricted cash
|
| | | | 140,960 | | | | | | 160,470 | | |
|
Cash and restricted cash at the end of the period
|
| | | $ | 142,693 | | | | | $ | 166,533 | | |
| | | |
December 31, 2025
(Unaudited) |
| |
June 30, 2025
|
| ||||||
|
Balance at beginning of period
|
| | | $ | — | | | | | $ | 2,000 | | |
|
Settlement
|
| | | | — | | | | | | (2,000) | | |
|
Balance at end of period
|
| | | $ | — | | | | | $ | — | | |
| | | |
Land and
buildings |
| |
Furniture
and equipment |
| |
Moveable
equipment |
| |
Other
equipment |
| |
Total
|
| |||||||||||||||
| Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance as of June 30, 2024
|
| | | $ | 248,009 | | | | | $ | 5,108 | | | | | $ | 10,344 | | | | | $ | 22,303 | | | | | $ | 285,764 | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Balance as of June 30, 2025
|
| | | | 248,009 | | | | | | 5,108 | | | | | | 10,344 | | | | | | 22,303 | | | | | | 285,764 | | |
|
Additions
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Balance as of December 31, 2025 (Unaudited)
|
| | | | 248,009 | | | | | | 5,108 | | | | | | 10,344 | | | | | | 22,303 | | | | | | 285,764 | | |
| Accumulated Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance as of June 30, 2024
|
| | | | 8,243 | | | | | | 1,770 | | | | | | 4,817 | | | | | | 7,430 | | | | | | 22,260 | | |
|
Charge for the year
|
| | | | 4,842 | | | | | | 1,119 | | | | | | 2,586 | | | | | | 4,460 | | | | | | 13,007 | | |
|
Balance as of June 30, 2025
|
| | | | 13,085 | | | | | | 2,889 | | | | | | 7,403 | | | | | | 11,890 | | | | | | 35,267 | | |
|
Charge for the six-month period
|
| | | | 2,441 | | | | | | 565 | | | | | | 1,304 | | | | | | 2,249 | | | | | | 6,559 | | |
|
Balance as of December 31, 2025 (Unaudited)
|
| | | | 15,526 | | | | | | 3,454 | | | | | | 8,707 | | | | | | 14,139 | | | | | | 41,826 | | |
| Net Book Value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance as of June 30, 2025
|
| | | | 234,924 | | | | | | 2,219 | | | | | | 2,941 | | | | | | 10,413 | | | | | | 250,497 | | |
|
Balance as of December 31, 2025 (Unaudited)
|
| | | $ | 232,483 | | | | | $ | 1,654 | | | | | $ | 1,637 | | | | | $ | 8,164 | | | | | $ | 243,938 | | |
| | | |
Three Months Ended
December 31, |
| |
Six Months Ended
December 31, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Consulting fees
|
| | | $ | 14,090 | | | | | $ | (17,220) | | | | | $ | 40,748 | | | | | $ | 15,614 | | |
|
IT expenses
|
| | | | 495 | | | | | | — | | | | | | 990 | | | | | | 230 | | |
|
Land costs
|
| | | | — | | | | | | 270 | | | | | | 180 | | | | | | 360 | | |
|
Occupancy expenses
|
| | | | 19,069 | | | | | | 19,016 | | | | | | 38,186 | | | | | | 25,357 | | |
|
Office expenses
|
| | | | — | | | | | | 42 | | | | | | — | | | | | | 42 | | |
|
Postage and courier
|
| | | | — | | | | | | 4 | | | | | | — | | | | | | 4 | | |
|
Salary and wages
|
| | | | 3,353 | | | | | | 4,460 | | | | | | 6,471 | | | | | | 6,758 | | |
| Total | | | | $ | 37,007 | | | | | $ | 6,572 | | | | | $ | 86,575 | | | | | $ | 48,365 | | |
| | | |
Three Months Ended
December 31, |
| |
Six Months Ended
December 31, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Bank charges
|
| | | $ | 379 | | | | | $ | 284 | | | | | $ | 722 | | | | | $ | 526 | | |
|
Depreciation
|
| | | | 3,279 | | | | | | 3,278 | | | | | | 6,559 | | | | | | 6,557 | | |
|
Insurance expenses
|
| | | | 3,111 | | | | | | 4,299 | | | | | | 6,008 | | | | | | 8,598 | | |
|
Office expenses
|
| | | | 405 | | | | | | 377 | | | | | | 1,654 | | | | | | 1,122 | | |
|
Professional fees
|
| | | | 817 | | | | | | (250) | | | | | | 1,020 | | | | | | (250) | | |
|
Salary and wages
|
| | | | 220 | | | | | | 983 | | | | | | 385 | | | | | | 1,087 | | |
| Total | | | | $ | 8,211 | | | | | $ | 8,971 | | | | | $ | 16,348 | | | | | $ | 17,640 | | |
| | | |
Three Months Ended
December 31, |
| |
Six Months Ended
December 31, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Bank Charges
|
| | | $ | 36 | | | | | $ | — | | | | | $ | 36 | | | | | $ | — | | |
|
Consulting fees
|
| | | | 22,353 | | | | | | — | | | | | | 35,845 | | | | | | — | | |
|
IT expenses
|
| | | | 1,052 | | | | | | — | | | | | | 1,261 | | | | | | — | | |
|
Occupancy expenses
|
| | | | — | | | | | | — | | | | | | 75,368 | | | | | | — | | |
|
Salary and wages
|
| | | | 4,334 | | | | | | — | | | | | | 5,359 | | | | | | — | | |
| Total | | | | $ | 27,775 | | | | | $ | — | | | | | $ | 117,869 | | | | | $ | — | | |