# EDGAR Filing Document

**Accession Number:** 0001817740
**File Stem:** 0001062993-26-001192
**Filing Date:** 2026-2
**Character Count:** 166633
**Document Hash:** db3360b50bb1bf72d9972165f9eb1b9b
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001062993-26-001192.hdr.sgml**: 20260227

**ACCESSION NUMBER**: 0001062993-26-001192

**CONFORMED SUBMISSION TYPE**: 6-K

**PUBLIC DOCUMENT COUNT**: 9

**CONFORMED PERIOD OF REPORT**: 20251231

**FILED AS OF DATE**: 20260227

**DATE AS OF CHANGE**: 20260227

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Austin Gold Corp.
- **CENTRAL INDEX KEY:** 0001817740
- **STANDARD INDUSTRIAL CLASSIFICATION:** GOLD & SILVER ORES [1040]
- **ORGANIZATION NAME:** 01 Energy & Transportation
- **EIN:** 000000000
- **STATE OF INCORPORATION:** A1
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 6-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-41373
- **FILM NUMBER:** 26693762

**BUSINESS ADDRESS:**
- **STREET 1:** 1021 WEST HASTINGS STREET, 9TH FLOOR
- **CITY:** VANCOUVER
- **STATE:** A1
- **ZIP:** V6E 0C3
- **BUSINESS PHONE:** 604-644-6579

**MAIL ADDRESS:**
- **STREET 1:** 1021 WEST HASTINGS STREET, 9TH FLOOR
- **CITY:** VANCOUVER
- **STATE:** A1
- **ZIP:** V6E 0C3

------

**UNITED STATES**<br>**SECURITIES AND EXCHANGE COMMISSION**<br>Washington, D.C. 20549

**FORM 6-K**

**REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16**<br>**UNDER THE SECURITIES EXCHANGE ACT OF 1934**

For the month of <u>**February 2026**</u>

Commission File Number: <u>**001-41373**</u>

**<u>AUSTIN GOLD CORP.</u>**<br>(Translation of registrant's name into English)

**1021 West Hastings Street, 9<sup>th</sup>** **Floor**<br><u>**Vancouver, British Columbia, Canada, V6E 0C3**</u><br>(Address of principal executive offices)

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

☒ Form 20-F ☐ Form 40-F

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ☐

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ☐

<u>**SUBMITTED HEREWITH**</u>

---

| | |
|:---|:---|
| <u>Exhibits</u> |  |
| [99.1](exhibit99-1.htm) | [Consolidated Financial Statements for the Years Ended December 31, 2025, 2024 and 2023](exhibit99-1.htm) |
| [99.2](exhibit99-2.htm) | [Management's Discussion and Analysis for the Years Ended December 31, 2025, 2024 and 2023](exhibit99-2.htm) |

---

**Incorporated by Reference**

Exhibits 99.1 and 99.2 to the Form 6-K of Austin Gold Corp. (the "Company") filed on February 26, 2026 are hereby incorporated by reference as exhibits to the Registration Statements on Form F-3 (File No. 333-272626) and Form S-8 (File No. 333-273046) of the Company, as amended or supplemented.

------

<u>**SIGNATURES**</u>

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

---

| | | |
|:---|:---|:---|
|  | **Austin Gold Corp.** | **Austin Gold Corp.** |
|  | (Registrant) | (Registrant) |
| Date: February 26, 2026 | By: | */s/ Dennis Higgs* |
|  | Name: | Dennis Higgs |
|  | Title: | Executive Chairman, Chief Executive Officer and Director |

---

------

## Exhibit 99.1

------

![](exhibit99-1x001.jpg)

**AUSTIN GOLD CORP.**

**CONSOLIDATED FINANCIAL STATEMENTS**

**FOR THE YEARS ENDED DECEMBER 31, 2025, 2024 AND 2023**

*(Expressed in United States dollars)*

------

**To the shareholders of Austin Gold Corp.** 

The accompanying consolidated financial statements of Austin Gold Corp. have been prepared by management which is responsible for the integrity and fairness of the information presented, including responsibility for significant accounting estimates and judgments. These consolidated financial statements have been prepared in accordance with IFRS Accounting Standards as issued by the International Accounting Standards Board.

In fulfilling its responsibilities, management designs and maintains the necessary accounting systems and related internal controls to provide reasonable assurance that transactions are authorized, assets are safeguarded, and financial records are properly maintained to provide reliable information for the preparation of these consolidated financial statements.

The Board of Directors oversees the responsibilities of management for financial reporting through an Audit Committee, which is composed entirely of independent directors. The Audit Committee reviews the consolidated financial statements and recommends them to the Board of Directors for approval. The Audit Committee meets regularly with management to review internal control procedures and advise directors on auditing and financial reporting matters.

The consolidated financial statements have been audited by Manning Elliott LLP on behalf of the shareholders and their report follows.

---

| | |
|:---|:---|
| *"Dennis Higgs"* | *"Grant Bond"* |
| **Dennis Higgs** | **Grant Bond** |
| Executive Chairman, Chief <br>Executive Officer and Director | Chief Financial Officer |

---

February 26, 2026

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu001.jpg) | ![](exhibit99-1xu002.jpg) |

---

**REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM**

To the Shareholders and the Board of Directors of Austin Gold Corp.

**Opinion on the Consolidated Financial Statements** 

We have audited the accompanying consolidated statements of financial position of Austin Gold Corp. and its subsidiary (the "Company"), as of December 31, 2025 and 2024, the related consolidated statements of loss and comprehensive loss, cash flows and changes in equity for the years ended December 31, 2025, 2024 and 2023, and the related notes (collectively referred to as the "consolidated financial statements").

In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results of its operations and its cash flows for the years ended December 31, 2025, 2024 and 2023 in conformity with IFRS Accounting Standards as issued by the International Accounting Standards Board.

**Explanatory Paragraph - Going Concern**

The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As described in Note 1, the Company has not generated revenue since inception and had an accumulated deficit of $11,715,119 at December 31, 2025 and incurred a net loss of $1,615,866 the year ended December 31, 2025. The Company relies on equity financing to fund operations. The Company's ability to continue its operations and to realize its assets at their carrying values is dependent upon obtaining additional financing. These factors raise substantial doubt on the Company's ability to continue as a going concern. Management's plans in regard to these matters are also described in Note 1. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.

**Basis for Opinion** 

These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.

*/s/ Manning Elliott LLP*

CHARTERED PROFESSIONAL ACCOUNTANTS

Vancouver, Canada

February 26, 2026

We have served as the Company's auditor since 2020

------

---

| |
|:---|
| **AUSTIN GOLD CORP.** |
| CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
| Expressed in United States dollars |

---

---

| | | | |
|:---|:---|:---|:---|
|  |  | December 31, | December 31, |
|  | Note | 2025 | 2024 |
| **ASSETS** |  |  |  |
| **Current assets** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | 6 | $573159 | $381899 |
| &nbsp;&nbsp;&nbsp;&nbsp;Short-term investments | 7 | 2571468 | 4914382 |
| &nbsp;&nbsp;&nbsp;&nbsp;Receivables and other | 8 | 80419 | 116966 |
|  |  | 3225046 | 5413247 |
| **Non-current assets** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Marketable securities | 9 | 22138 | 12404 |
| &nbsp;&nbsp;&nbsp;&nbsp;Exploration and evaluation ("E&E") assets | 10 | 5145112 | 4077474 |
| &nbsp;&nbsp;&nbsp;&nbsp;Property and equipment | 11 | 6966 | 9745 |
| **Total assets** |  | $8399262 | $9512870 |
| **LIABILITIES** |  |  |  |
| **Current liabilities** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued liabilities | 1214 | $128924 | $228698 |
|  |  | 128924 | 228698 |
| **EQUITY** |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Share capital | 13 | 17209080 | 16568175 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other reserves | 13 | 3351326 | 3390199 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated other comprehensive income (loss) ("AOCI") |  | (574949) | (574949) |
| &nbsp;&nbsp;&nbsp;&nbsp;Deficit |  | (11715119) | (10099253) |
|  |  | 8270338 | 9284172 |
| **Total liabilities and equity** |  | $8399262 | $9512870 |
| Nature of operations and going concern | 1 |  |  |
| Commitments | 18 |  |  |

---

Approved on behalf of the Board of Directors:

<u>*"Tom S.Q. Yip"*</u> <u>*"Dennis L. Higgs"*</u> <br> Tom S.Q. Yip Dennis L. Higgs <br> Chair of the Audit Committee and<br>Lead Director Executive Chairman, Chief Executive <br>Officer ("CEO") and Director

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

------

---

| |
|:---|
| **AUSTIN GOLD CORP.** |
| CONSOLIDATED STATEMENTS OF LOSS AND COMPREHENSIVE LOSS |
| Expressed in United States dollars, except for share data |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  |  |  |  | For the year ended |
|  | Note | December 31, | December 31, | December 31, |
|  | Note | 2025 | 2024 | 2023 |
| Administrative expenses |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Management salaries and consulting fees | 14 | $611800 | $631476 | $590696 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Investor relations and marketing |  | 303527 | 1119666 | 233355 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Professional fees |  | 236758 | 271551 | 327712 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Share-based compensation | 1314 | 234291 | 911261 | 481394 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Insurance |  | 221216 | 291965 | 360050 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Listing and filing fees |  | 73239 | 68359 | 156758 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;General and administrative |  | 46256 | 44218 | 17915 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Travel expenses |  | 29551 | 28801 | 17915 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Shareholder information |  | 15914 | 43061 | 50923 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation | 11 | 2779 | 2082 | 354 |
| **Operating loss** |  | (1775331) | (3412440) | (2237072) |
| Write-off of E&E assets | 10 | (18893) | (4290) | (2252786) |
| Foreign exchange gain (loss) |  | 2370 | (5745) | 4650 |
| Unrealized fair value gain (loss) on marketable securities | 9 | 9734 | 4982 | (9051) |
| Interest and finance income |  | 166404 | 338912 | 493743 |
| **Loss before taxes** |  | (1615716) | (3078581) | (4000516) |
| Current income tax expense | 17 | (150) | (150) | (155) |
| **Net loss and comprehensive loss for the year** |  | $(1615866) | $(3078731) | $(4000671) |
| Loss per share - basic and diluted |  | $(0.12) | $(0.23) | $(0.30) |
| Weighted average number of shares |  | 13433368 | 13271750 | 13271750 |

---

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

------

---

| |
|:---|
| **AUSTIN GOLD CORP.** |
| CONSOLIDATED STATEMENTS OF CASH FLOWS |
| Expressed in United States dollars |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  |  |  |  | For the year ended |
|  | Note | December 31, | December 31, | December 31, |
|  | Note | 2025 | 2024 | 2023 |
| **Cash flows used in operating activities** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net loss for the year |  | $(1615866) | $(3078731) | $(4000671) |
| &nbsp;&nbsp;&nbsp;Items not affecting cash: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Current income tax expense | 17 | 150 | 150 | 155 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation | 11 | 2779 | 2082 | 354 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest and finance income |  | (166404) | (338912) | (493743) |
| &nbsp;&nbsp;&nbsp;&nbsp;Share-based compensation | 13 | 234291 | 911261 | 481394 |
| &nbsp;&nbsp;&nbsp;&nbsp;Unrealized fair value (gain) loss on marketable securities | 9 | (9734) | (4982) | 9051 |
| &nbsp;&nbsp;&nbsp;&nbsp;Unrealized foreign exchange loss (gain) |  | 485 | 402 | (119) |
| &nbsp;&nbsp;&nbsp;&nbsp;Write-off of E&E assets | 10 | 18893 | 4290 | 2252786 |
| &nbsp;&nbsp;&nbsp;Changes in non-cash working capital items: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Receivables and other |  | 36547 | 73598 | 20490 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued liabilities |  | 23861 | (23555) | 44415 |
| &nbsp;&nbsp;&nbsp;Income taxes paid |  | (150) | (150) | (155) |
| Net cash used in operating activities |  | (1475148) | (2454547) | (1686043) |
| **Cash flows generated by investing activities** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Expenditures on E&E assets |  | (1185804) | (2096354) | (1563428) |
| &nbsp;&nbsp;&nbsp;Interest received |  | 209318 | 392917 | 524436 |
| &nbsp;&nbsp;&nbsp;Purchase of property and equipment | 11 |  | (11000) |  |
| &nbsp;&nbsp;&nbsp;Purchase of short-term investments |  | (5050000) | (7600000) | (13500000) |
| &nbsp;&nbsp;&nbsp;Redemption of short-term investments |  | 7350000 | 11250000 | 16500000 |
| Net cash generated by investing activities |  | 1323514 | 1935563 | 1961008 |
| **Cash flows generated by financing activities** |  |  |  |  |
| Proceeds from exercise of share options | 13 | 339532 |  |  |
| Net cash generated by financing activities |  | 339532 |  |  |
| **Increase (decrease) in cash and cash equivalents for the year** |  | 187898 | (518984) | 274965 |
| Cash and cash equivalents, beginning of year | 6 | 381899 | 907551 | 630623 |
| &nbsp;&nbsp;&nbsp;Effect of foreign exchange rate changes on cash and cash equivalents |  | 3362 | (6668) | 1963 |
| **Cash and cash equivalents, end of year** | 6 | $573159 | $381899 | $907551 |
| Supplemental cash flow information | 15 |  |  |  |

---

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

------

---

| |
|:---|
| **AUSTIN GOLD CORP.** |
| CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY |
| Expressed in United States dollars, except for share data |

---

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | Note | Number of<br>common<br>shares | Share <br>capital | Other reserves | AOCI | Deficit | Total |
| Balance - December 31, 2022 |  | 13271750 | $16329958 | $2044692 | $(574949) | $(3019851) | $14779850 |
| Value assigned to share options and warrants vested | 13 |  |  | 549456 |  |  | 549456 |
| Expiry of warrants |  |  | 238217 | (238217) |  |  |  |
| Net loss for the year |  |  |  |  |  | (4000671) | (4000671) |
| Balance - December 31, 2023 |  | 13271750 | $16568175 | $2355931 | $(574949) | $(7020522) | $11328635 |
| Value assigned to share options and warrants vested | 13 |  |  | 1034268 |  |  | 1034268 |
| Net loss for the year |  |  |  |  |  | (3078731) | (3078731) |
| Balance - December 31, 2024 |  | 13271750 | $16568175 | $3390199 | $(574949) | $(10099253) | $9284172 |
| Exercise of share options | 13 | 421251 | 640905 | (301373) |  |  | 339532 |
| Value assigned to share options vested | 13 |  |  | 262500 |  |  | 262500 |
| Net loss for the year |  |  |  |  |  | (1615866) | (1615866) |
| Balance - December 31, 2025 |  | 13693001 | $17209080 | $3351326 | $(574949) | $(11715119) | $8270338 |

---

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

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**1. NATURE OF OPERATIONS AND GOING CONCERN**

**(a) Nature of operations**

Austin Gold Corp. (the "Company") was incorporated on April 21, 2020, in British Columbia ("BC"), Canada. The Company is a reporting issuer in BC and its common shares are traded on the NYSE American stock exchange under the symbol "AUST". The Company's principal place of business is the 9th Floor, 1021 West Hastings Street, Vancouver, BC, Canada, V6E 0C3.

The Company is focused on the acquisition, exploration and evaluation of mineral resource properties primarily in the western United States of America ("USA").

The Company has not yet determined whether its mineral resource properties contain mineral reserves that are economically recoverable. The continued operation of the Company is dependent upon the preservation of its interest in its properties, the discovery of economically recoverable reserves, the ability of the Company to obtain the necessary financing to complete the exploration, evaluation and development of such properties and upon future profitable production or proceeds from the disposition of such properties.

**(b) Going concern assumption**

These consolidated financial statements are prepared on a going concern basis, which contemplates that the Company will be able to meet its commitments, continue operations and realize its assets and discharge its liabilities in the normal course of business for at least twelve months from December 31, 2025. The Company has not generated revenue, has incurred ongoing losses and expects to incur further losses in the advancement of its business activities. For the year ended December 31, 2025, the Company incurred a net loss of $1,615,866 and used cash in operating activities of $1,475,148. As at December 31, 2025, the Company has an accumulated deficit of $11,715,119 that has been funded by equity financings.

Subsequent to December 31, 2025, on February 10, 2026, the Company entered into an At-The-Market ("ATM") Agreement with H. C. Wainwright & Co., LLC (the "Lead Manager") as lead manager and Roth Capital Partners, LLC as co-manager. Under the terms of the ATM Agreement, the Company will be entitled to sell, at its sole discretion and from time to time as it may choose, common shares of the Company through the Lead Manager having an aggregate gross offering amount of up to $7,500,000.

The Company has incurred losses to date, has limited financial resources and has no current source of revenue or cash flow from operating activities. To address its financing requirements, the Company plans to seek financing through, but not limited to, debt financing, equity financing and strategic alliances. However, there is no assurance that such financing will be available. If adequate financing is not available or cannot be obtained on a timely basis, the Company may be required to delay, reduce the scope of or eliminate one or more of its exploration programs, or relinquish some or all of its rights under existing mineral lease and option agreements.

The above factors give rise to material uncertainties that raise substantial doubt on the Company's ability to continue as a going concern. If the going concern assumption were not appropriate for these consolidated financial statements, then adjustments would be necessary to the carrying values of assets, liabilities, the reported expenses and the consolidated statement of financial position classifications used. Such adjustments could be material.

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**2. BASIS OF PREPARATION**

**Statement of compliance and basis of presentation**

These consolidated financial statements have been prepared in accordance with IFRS Accounting Standards as issued by the International Accounting Standards Board ("IFRS Accounting Standards").

These consolidated financial statements have been prepared on a historical cost basis except for financial instruments classified as fair value through profit or loss ("FVTPL"), which are stated at their fair value.

These consolidated financial statements were authorized for issue by the Board of Directors on February 26, 2026.

**3. MATERIAL ACCOUNTING POLICY INFORMATION**

**(a) Basis of consolidation**

These consolidated financial statements include the financial statements of the Company and the entity controlled by the Company, its subsidiary, listed in the following table:

---

| | | | |
|:---|:---|:---|:---|
| **Name of subsidiary** | **Place of <br>incorporation** | **Proportion of <br>ownership interest** | **Principal activity** |
| Austin American <br>Corporation | Nevada, USA | 100% | Holds interests in <br>exploration projects |

---

Control is defined as the exposure, or rights, to variable returns from involvement with an investee and the ability to affect those returns through power over the investee. Power over an investee exists when the Company has existing rights that give the Company the ability to direct the activities that significantly affect the investee's returns. This control is generally evidenced through owning more than 50% of the voting rights or currently exercisable potential voting rights of a subsidiary's share capital. The financial statements of subsidiaries are included in the consolidated financial statements from the date that control commences until the date that control ceases.

Intercompany balances and transactions, including any unrealized income and expenses arising from intercompany transactions, are eliminated in preparing the consolidated financial statements.

**(b) Foreign currency translation**

*Functional and presentation currency*

Items included in the financial statements of each consolidated entity are measured using the currency of the primary economic environment in which the entity operates (the "functional currency"). The functional currency of the Company and its subsidiary is the United States dollar ("USD"), which is also the Company's presentation currency. References to "$" or "USD" are to United States dollars, while references to "C$" or "CAD" are to Canadian dollars.

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**3. MATERIAL ACCOUNTING POLICY INFORMATION (Continued)**

*Transactions and balances*

Foreign currency transactions are translated into the functional currency using exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses result from the settlement of foreign currency transactions and from the translation of monetary assets and liabilities denominated in currencies other than an entity's functional currency. These gains (losses) are recognized in the consolidated statement of loss and comprehensive loss. Non-monetary items that are measured in terms of historical cost in a foreign currency are translated using the exchange rates as at the date of the initial transactions.

**(c) Financial instruments**

*Financial instruments - Classification*

Financial assets are classified at initial recognition as either: measured at amortized cost, FVTPL or fair value through other comprehensive income ("FVOCI"). The classification depends on the Company's business model for managing the financial assets and the contractual terms which give rise to the cash flows.

For assets measured at fair value, gains (losses) will either be recorded in earnings (loss) or other comprehensive income ("OCI"). For investments in debt instruments, this will depend on the business model for which the investment is held. For investments in equity instruments that are not held for trading, this will depend on whether the Company has made an irrevocable election at the time of initial recognition to account for the equity investment at FVOCI.

The Company reclassifies debt investments when, and only when, its business model for managing those assets changes.

*Financial instruments - Measurement*

At initial recognition, the Company measures a financial asset at its fair value plus, in the case of a financial asset not at FVTPL, transaction costs that are directly attributable to the acquisition of the financial asset. Transaction costs of financial assets carried at FVTPL are expensed in the consolidated statement of loss and comprehensive loss.

Financial assets with embedded derivatives are considered in their entirety when determining whether their cash flows are solely payment of principal and interest.

Subsequent measurement of debt instruments depends on the Company's business model for managing the asset and the cash flow characteristics of the asset. There are three measurement categories into which the Company classifies its debt instruments:

* Amortized cost - Assets that are held for collection of contractual cash flows where those cash flows represent solely payments of principal and interest are measured at amortized cost. A gain or loss on a debt investment that is subsequently measured at amortized cost and is not part of a hedging relationship is recognized in earnings (loss) when the asset is derecognized or impaired. Interest income from these financial assets is included in interest and finance income using the effective interest rate method.

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**3. MATERIAL ACCOUNTING POLICY INFORMATION (Continued)**

* FVOCI - Assets that are held for collection of contractual cash flows and for selling the financial assets, where those cash flows represent solely payments of principal and interest, are measured at FVOCI. Movements in the carrying amount are taken through OCI, except for the recognition of impairment gains or losses, interest income and foreign exchange gains and losses which are recognized in earnings (loss). When the financial asset is derecognized, the cumulative gain or loss previously recognized in OCI is reclassified from equity to earnings (loss) and recognized in other gains (losses). Interest income from these financial assets is included in interest and finance expense using the effective interest rate method. Foreign exchange gains and losses are presented in foreign exchange gain (loss) and impairment expenses in other expenses.

* FVTPL - Assets that do not meet the criteria for amortized cost or FVOCI are measured at FVTPL. A gain or loss on a debt investment that is subsequently measured at FVTPL and is not part of a hedging relationship is recognized in earnings (loss) and presented net in the consolidated statement of loss and comprehensive loss within other gains (losses) in the period in which it arises.

Changes in the fair value of financial assets at FVTPL are recognized in gain (loss) on change in fair value of financial instruments in the consolidated statement of loss and comprehensive loss as applicable.

*Financial instruments - Impairment*

An expected credit loss ("ECL") impairment model applies which requires a loss allowance to be recognized based on ECLs. The estimated present value of future cash flows associated with the asset is determined and an impairment loss is recognized for the difference between this amount and the carrying amount as follows: the carrying amount of the asset is reduced to estimated present value of the future cash flows associated with the asset, discounted at the financial asset's original effective interest rate, either directly or through the use of an allowance account and the resulting loss is recognized in earnings (loss) for the period.

In a subsequent period, if the amount of the impairment loss related to financial assets measured at amortized cost decreases, the previously recognized impairment loss is reversed through earnings (loss) to the extent that the carrying amount of the investment at the date the impairment is reversed does not exceed what the amortized cost would have been had the impairment not been recognized.

*Financial instruments - Derecognition*

The Company derecognizes financial assets only when the contractual rights to cash flows from the financial assets expire, or when it transfers the financial assets and substantially all of the associated risks and rewards of ownership to another entity. Gains and losses on derecognition are generally recognized in the consolidated statements of loss and comprehensive loss.

*Cash and cash equivalents*

Cash and cash equivalents comprise cash holdings in business and savings accounts held at major financial institutions with an original maturity date of three months or less. Cash and cash equivalents are classified at amortized cost. Interest and finance income is recognized by applying the effective interest rate method.

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**3. MATERIAL ACCOUNTING POLICY INFORMATION (Continued)**

*Short-term investments*

Short-term investments comprise term deposits and redeemable short-term investment certificates ("RSTICs") held at major financial institutions with an original maturity date between three and twelve months. Short-term investments are classified at amortized cost. Interest and finance income is recognized by applying the effective interest rate method.

*Marketable securities*

Marketable securities comprise of common shares of publicly traded companies. Marketable securities are recorded at FVTPL and, accordingly, are recorded on the statement of financial position at fair value. Changes in fair value at each reporting date are included in the consolidated statement of loss and comprehensive loss as an unrealized fair value gain (loss) on marketable securities.

*Accounts payable*

Accounts payable are recognized initially at fair value, net of any directly attributable transaction costs. Subsequent to initial recognition these financial liabilities are held at amortized cost using the effective interest method.

**(d) Property and equipment**

Property and equipment is measured at cost less accumulated depreciation and accumulated impairment losses. The initial cost of an asset is comprised of its purchase price or construction cost, any costs directly attributable to bring the asset to the location and condition necessary for it to be capable of operating in the manner intended by management and the estimated future cost of dismantling and removing the asset at the end of its useful life. The purchase price or construction cost is the fair value of consideration to acquire the asset.

Depreciation of property and equipment commences when the asset has been fully commissioned and is available for its intended use. Depreciation is calculated using declining balance rates ranging from 15% to 30% per annum or the straight-line method to allocate cost over the estimated useful lives. Depreciation on assets that are directly related to E&E assets are allocated to that E&E asset.

Depreciation methods and estimated useful lives and residual values are reviewed annually and when facts and circumstances indicate that a review should be performed. Changes in estimates are accounted for prospectively.

An item of property and equipment is derecognized upon disposal or when no future economic benefits are expected to arise from the continued use of the asset. Any gain (loss) arising on disposal of the asset, determined as the difference between the net disposal proceeds and the carrying amount of the asset, is recognized in the consolidated statement of loss and comprehensive loss.

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**3. MATERIAL ACCOUNTING POLICY INFORMATION (Continued)**

**(e) Mineral properties**

Mineral properties are measured at cost less accumulated depletion and accumulated impairment losses. Mineral properties include the fair value attributable to mineral reserves and mineral resources acquired in a business combination or asset acquisition, mine development costs and previously capitalized E&E expenditures. Upon commencement of production, a mineral property is depleted using the unit-of-production method. Unit-of-production depletion rates are determined using mineral units mined over the estimated proven and probable mineral reserves of the mine.

**(f) E&E assets**

All E&E expenditures are capitalized, including the costs of acquiring exploration stage properties, except for E&E expenditures incurred before the Company has obtained legal rights to explore an area, which are expensed.

Exploration expenditures are costs incurred in the initial search for mineral deposits with economic potential or in the process of obtaining more information about existing mineral deposits. Exploration expenditures typically include costs associated with prospecting, sampling, mapping, drilling and other work involved in searching for Mineral Resources, as defined by Canadian National Instrument 43-101 - *Standards of Disclosure for Mineral Projects* ("NI 43-101").

Evaluation expenditures are the costs incurred to establish the technical feasibility and commercial viability of developing mineral deposits identified through exploration activities, business combinations or asset acquisitions. Evaluation expenditures include the cost of: (i) further defining the volume and grade of deposits through drilling of core samples and other sampling techniques, trenching and sampling activities in an ore body or other forms or data acquisition; (ii) determining the optimal methods of extraction and metallurgical and treatment processes; (iii) studies related to surveying, transportation and infrastructure requirements; (iv) permitting activities; and (v) economic evaluations to determine whether development or mineralized material is commercially justified including preliminary economic assessments, pre-feasibility and final feasibility studies.

Once the technical feasibility and commercial viability of the extraction of mineral reserves or mineral resources from a particular mineral property has been determined, expenditures are tested for impairment and reclassified to mineral properties.

The establishment of technical feasibility and commercial viability of a mineral property is assessed based on a combination of factors, including:

* The extent to which mineral reserves and mineral resources as defined by NI 43-101 have been identified through a feasibility study or similar document;

* The results of optimization studies and further technical evaluation carried out to mitigate project risks identified in the feasibility study;

* The status of environmental permits; and

* The status of mining leases or permits.

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**3. MATERIAL ACCOUNTING POLICY INFORMATION (Continued)**

**(g) Impairment of non-financial assets**

The carrying amounts of assets included in E&E assets and property and equipment are assessed for impairment at the end of each reporting period or whenever facts and circumstances suggest that the carrying amounts may not be recoverable. If there are indicators of impairment, the recoverable amount of the asset is estimated in order to determine the extent of any impairment. Where the asset does not generate cash flows that are independent from other assets, the recoverable amount of the cash generating unit ("CGU") to which the asset belongs is determined. The recoverable amount of an asset or CGU is determined as the higher of its fair value less costs of disposal and its value in use. An impairment loss exists if the asset's or CGU's carrying amount exceeds the recoverable amount and is recorded as an expense immediately.

Fair value is the price that would be received from selling an asset in an orderly transaction between market participants at the measurement date. Costs of disposal are incremental costs directly attributable to the disposal of an asset. Future cash flows are estimated using the following significant assumptions: mineral reserves and mineral resources, production profile, operating costs, capital costs, commodity prices, foreign exchange rates and discount rates. All inputs used are those that an independent market participant would consider appropriate.

Value in use is determined as the present value of the future cash flows expected to be derived from continuing use of an asset or cash generating unit in its present form. These estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset or cash generating unit for which estimates of future cash flows have not been adjusted.

Tangible assets that have been impaired in prior periods are tested for possible reversal of impairment whenever events or changes in circumstances indicate that the impairment has reversed. If the impairment has reversed, the carrying amount of the asset is increased to its recoverable amount, but not beyond the carrying amount that would have been determined had no impairment loss been recognized for the asset in the prior periods. A reversal of an impairment loss is recognized into earnings (loss) immediately.

**(h) Decommissioning and restoration provision**

Decommissioning and restoration provisions are recognized when there is a significant disturbance to the areas in which E&E activities have occurred and when the provision can be estimated reliably.

Decommissioning and restoration costs are estimated and discounted to their net present value and capitalized to the carrying amount of the related asset along with the recording of a corresponding liability, as soon as the obligation to incur such costs arises. The discount rate used to calculate the net present value is a pre-tax rate of similar maturity that reflects current market assessments of time value of money and the risks specific to the liability.

Each period, the Company reviews cost estimates and other assumptions used in the valuation of the provision to reflect events, changes in circumstances and new information available. The liability is adjusted each reporting period for the unwinding of the discount, changes to the current market-based discount rate and for the amount or timing of the underlying cash flows needed to settle the provision.

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**3. MATERIAL ACCOUNTING POLICY INFORMATION (Continued)**

**(i) Income taxes**

Income tax is recognized in the consolidated statement of loss and comprehensive loss except to the extent that it relates to items recognized directly in equity, in which case it is recognized in equity.

Deferred tax is provided for temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. Temporary differences are not provided for the initial recognition of assets or liabilities that affect neither accounting nor taxable earnings. The amount of deferred tax provided is based on the expected manner of realization or settlement of the carrying amount of assets and liabilities, using tax rates at the end of the reporting year applicable to the year of expected realization.

A deferred tax asset is recognized only to the extent that it is probable that future taxable earnings will be available against which the asset can be utilized.

Deferred tax assets and liabilities are offset when there is a legally enforceable right to set off current tax assets against current tax liabilities, when they relate to income taxes levied by the same taxation authority and when the Company intends to settle its current tax assets and liabilities on a net basis.

**(j) Share capital**

Common shares are classified as equity. Transaction costs directly attributable to the issue of common shares, share options and warrants are recognized as a deduction from equity, net of any tax effects.

If common shares are issued as consideration for the acquisition of a mineral project, the common shares are measured at their fair value based on the quoted share price of the Company on the date the transaction is executed.

The Company applies the residual value method with respect to the measurement of common shares and warrants issued as a unit for a private placement. The residual value method first allocates value to the more easily measurable component based on fair value (i.e. common shares) and then the residual value, if any, to the less measurable component (i.e. warrants). Any value attributed to the warrants is recorded to other reserves in equity.

**(k) Share-based payment transactions**

Share options granted under the Company's equity settled share-based option plan are measured at fair value at the date of grant and recognized as an expense with a corresponding increase to other reserves in equity. An individual is classified as an employee when the individual is an employee for legal and tax purposes (direct employee) or provides services similar to those performed by a direct employee. Equity settled share-based payment transactions with non-employees are measured at the fair value of the goods or services received.

However, if the fair value cannot be estimated reliably, the share-based payment transaction is measured at the fair value of the equity instrument granted at the date the non-employee provides the goods or the services.

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**3. MATERIAL ACCOUNTING POLICY INFORMATION (Continued)**

Fair value is determined using the Black-Scholes option pricing model, which relies on estimates of the risk-free interest rate, expected share price volatility, future dividend payments and the expected average life of the options. The fair value determined at the grant date is recognized as an expense over the vesting period in accordance with the vesting terms and conditions (graded vesting method), with a corresponding increase to other reserves in equity.

When share options are exercised, the applicable amounts of other reserves are transferred to share capital.

**(l) Loss per share**

The Company presents loss per share data, calculated by dividing the loss attributable to common shareholders of the Company by the weighted average number of common shares outstanding during the year. Diluted loss per share is determined by adjusting the loss attributable to common shareholders and the weighted average number of common shares outstanding for the effects of all potentially dilutive common shares, including share options and warrants.

**(m) Related party transactions**

Parties are considered related if one party has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operating decisions. Parties are also considered related if they are subject to common control or significant influence. A transaction is considered a related party transaction where there is a transfer of resources or obligations between related parties.

**4. SIGNIFICANT ACCOUNTING ESTIMATES AND JUDGMENTS**

The preparation of financial statements requires the use of accounting estimates. It also requires management to exercise judgment in the process of applying its accounting policies. Estimates and policy judgments are regularly evaluated and are based on management's experience and other factors, including expectations about future events that are believed to be reasonable under the circumstances. Actual results may differ from these estimates. Revisions to accounting estimates are recognized in the period in which the estimates are revised and in any future periods affected.

Significant accounting policy judgments include:

* The assessment of the Company's ability to continue as a going concern which requires judgment related to future funding available to identify new business opportunities and meet working capital requirements, the outcome of which is uncertain (refer to Note 1(b)); and

* The application of the Company's accounting policy for impairment of E&E assets which requires judgment to determine whether indicators of impairment exist including factors such as the period for which the Company has the right to explore, expected renewals of exploration rights, whether substantive expenditures on further E&E of resource properties are budgeted and evaluation of the results of E&E activities up to the reporting date. Management assessed impairment indicators for the Company's E&E assets and has concluded that no impairment indicators exist as of December 31, 2025.

Significant sources of material estimation uncertainty include:

* The determination of the fair value of share options issued by the Company (refer to Note 13c).

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**5. NEW ACCOUNTING STANDARDS AND RECENT PRONOUNCEMENTS**

The following standards, amendments and interpretations have been issued but are not yet effective:

* In May 2024, the International Accounting Standards Board ("IASB") issued *Amendments to the Classification and Measurement of Financial Instruments (Amendments to IFRS 9 and IFRS 7)*. These amendments updated classification and measurement requirements in IFRS 9 *Financial Instruments* and related disclosure requirements in IFRS 7 *Financial Instruments: Disclosures*. The IASB clarified the recognition and derecognition date of certain financial assets and liabilities, and amended the requirements related to settling financial liabilities using an electronic payment system. It also clarified how to assess the contractual cash flow characteristics of financial assets in determining whether they meet the solely payments of principal and interest criterion, including financial assets that have environmental, social and corporate governance ("ESG")-linked features and other similar contingent features. The IASB added disclosure requirements for financial instruments with contingent features that do not relate directly to basic lending risks and costs, and amended disclosures relating to equity instruments designated at FVOCI. The amendments are effective for annual periods beginning on or after January 1, 2026 with early adoption permitted. This amendment will not have a material impact on the Company.

* In April 2024, the IASB issued IFRS 18, *Presentation and Disclosure in Financial Statements* which will replace International Accounting Standard ("IAS") 1, *Presentation of Financial Statements*. The new standard on presentation and disclosure in financial statements focuses on updates to the statement of profit or loss. The key new concepts introduced in IFRS 18 relate to the structure of the statement of profit or loss, required disclosures in the financial statements for certain profit or loss performance measures that are reported outside an entity's financial statements and enhanced principles on aggregation and disaggregation which apply to the primary financial statements and notes in general. Many of the other existing principles in IAS 1 are retained, with limited changes. IFRS 18 will apply for reporting periods beginning on or after January 1, 2027 and also applies to comparative information. The Company is in the process of assessing the impact of this standard.

There are no other IFRS Accounting Standards or International Financial Reporting Interpretations Committee interpretations that are not yet effective or early adopted that are expected to have a significant impact on the Company.

**6. CASH AND CASH EQUIVALENTS**

As at December 31, 2025, the composition of cash and cash equivalents consists of cash in the amount of $573,159 (2024 - $381,899). The Company does not hold any term deposits with an original maturity date of less than three months.

**7. SHORT-TERM INVESTMENTS**

---

| | | |
|:---|:---|:---|
|  | December 31, | December 31, |
|  | 2025 | 2024 |
| Term deposits | $1914901 | $4150487 |
| RSTICs | 656567 | 763895 |
|  | $2571468 | $4914382 |

---

As at December 31, 2025, the term deposits mature between February 23, 2026 and June 8, 2026 and the RSTICs mature between July 23, 2026 and October 26, 2026.

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**8. RECEIVABLES AND OTHER**

---

| | | |
|:---|:---|:---|
|  | December 31, | December 31, |
|  | 2025 | 2024 |
| Prepaid expenses and deposits | $66615 | $100898 |
| Tax receivables | 13804 | 16068 |
|  | $80419 | $116966 |

---

**9. MARKETABLE SECURITIES**

As at December 31, 2025, the Company holds 89,240 common shares (2024 - 89,240; 2023 - 89,240) in URZ3 Energy Corp. ("URZ") *(formerly Nevada Exploration Inc. ("NGE"))*. A continuity of the marketable securities is as follows:

---

| | | | |
|:---|:---|:---|:---|
|  | December 31, | December 31, | December 31, |
|  | 2025 | 2024 | 2023 |
| Opening balance | $12404 | $7422 | $16473 |
| Unrealized fair value gain (loss) on marketable securities | 9734 | 4982 | (9051) |
| Ending balance | $22138 | $12404 | $7422 |

---

**10. E&E ASSETS**

The E&E assets of the Company, by project and nature of expenditure, as of December 31, 2025 and 2024 were as follows:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | Kelly <br>Creek | Lone<br>Mountain | Stockade<br>Mountain | Fourmile<br>Basin | Miller | Total |
| Balance - December 31, 2023 | $636708 | $776682 | $867100 | $- | $- | $2280490 |
| E&E expenditures: |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition costs | 20000 | 58650 | 51550 |  |  | 130200 |
| &nbsp;&nbsp;&nbsp;&nbsp;Assays |  | 78530 | 21101 |  |  | 99631 |
| &nbsp;&nbsp;&nbsp;&nbsp;Consulting | 900 | 111893 | 211161 | 1650 | 900 | 326504 |
| &nbsp;&nbsp;&nbsp;&nbsp;Drilling |  |  | 543613 |  |  | 543613 |
| &nbsp;&nbsp;&nbsp;&nbsp;Field supplies and rentals |  | 1422 | 81008 | 735 |  | 83165 |
| &nbsp;&nbsp;&nbsp;&nbsp;Field work |  | 60050 | 64887 |  |  | 124937 |
| &nbsp;&nbsp;&nbsp;&nbsp;Geophysics |  |  | 3180 |  |  | 3180 |
| &nbsp;&nbsp;&nbsp;&nbsp;Government payments | 20923 | 222467 | 83299 | 170 | (3) | 326856 |
| &nbsp;&nbsp;&nbsp;&nbsp;Share-based compensation | 41002 | 41002 | 41003 |  |  | 123007 |
| &nbsp;&nbsp;&nbsp;&nbsp;Technical and assessment reports |  | 21300 |  |  |  | 21300 |
| &nbsp;&nbsp;&nbsp;&nbsp;Travel |  | 7441 | 10602 | 838 |  | 18881 |
| &nbsp;&nbsp;&nbsp;&nbsp;Write-off of E&E assets |  |  |  | (3393) | (897) | (4290) |
| Total E&E expenditures | 82825 | 602755 | 1111404 |  |  | 1796984 |
| Balance - December 31, 2024 | $719533 | $1379437 | $1978504 | $- | $- | $4077474 |

---

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**10. E&E ASSETS (Continued)**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | Kelly <br>Creek | Lone<br>Mountain | Stockade<br>Mountain | Fourmile<br>Basin | Miller | Total |
| Balance - December 31, 2024 | $719533 | $1379437 | $1978504 | $- | $- | $4077474 |
| E&E expenditures: |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition costs | 20000 | 30000 | 50000 |  |  | 100000 |
| &nbsp;&nbsp;&nbsp;&nbsp;Assays |  | 23202 |  |  |  | 23202 |
| &nbsp;&nbsp;&nbsp;&nbsp;Consulting |  | 230024 | 102649 | 650 |  | 333323 |
| &nbsp;&nbsp;&nbsp;&nbsp;Field supplies and rentals |  | 3597 | 1000 |  |  | 4597 |
| &nbsp;&nbsp;&nbsp;&nbsp;Field work |  | 20009 | 12000 |  |  | 32009 |
| &nbsp;&nbsp;&nbsp;&nbsp;Geophysics |  | 36850 | 205388 |  |  | 242238 |
| &nbsp;&nbsp;&nbsp;&nbsp;Government payments | 21000 | 201636 | 72681 | 189 |  | 295506 |
| &nbsp;&nbsp;&nbsp;&nbsp;Share-based compensation | 9403 | 9403 | 9403 |  |  | 28209 |
| &nbsp;&nbsp;&nbsp;&nbsp;Technical and assessment reports |  | 750 |  |  |  | 750 |
| &nbsp;&nbsp;&nbsp;&nbsp;Travel |  | 24251 | 2326 | 120 |  | 26697 |
| &nbsp;&nbsp;&nbsp;&nbsp;Write-off of E&E assets |  | (17934) |  | (959) |  | (18893) |
| Total E&E expenditures | 50403 | 561788 | 455447 |  |  | 1067638 |
| **Balance - December 31, 2025** | $**769936** | $**1941225** | $**2433951** | $**-** | $**-** | $**5145112** |

---

Acquisition costs include pre-production payments, lease payments and advanced royalty payments in accordance with the terms of the property agreements.

**(a) Kelly Creek Project (Nevada, USA)**

The Company entered into an agreement with Pediment Gold LLC ("Pediment"), a subsidiary of URZ *(formerly NGE)*, for an option to earn up to a 70% interest in a joint venture on the Kelly Creek Project.

On June 3, 2024, the Company and Pediment agreed to amend the terms of the option to enter joint venture agreement. Under this third amendment, the Company may exercise the option to earn a 51% interest in the project by incurring a cumulative total of C$2,500,000 (in progress) of E&E expenditures on the project by June 30, 2027. The cumulative total includes E&E expenditures incurred on the project as of June 3, 2024 in the amount of $923,757.

The Company has the option to increase its participating interest by an additional 19% to a total of 70% by incurring an additional C$2,500,000 on E&E expenditures with no time limit, although the Company must continue to pay the underlying property lease payments and the United States Department of the Interior Bureau of Land Management ("BLM") and county fees to keep the properties subject to the joint venture in good standing.

There are minimum annual royalty payments required by the Company as part of an underlying agreement within the Kelly Creek Project. On June 6, 2024, the Company and Julian Tomera Ranches, Inc. agreed to amend the terms of the mining lease agreement (the "Hot Pot Agreement"). Under this sixth amendment, the Company is subject to the following minimum payments:

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**10. E&E ASSETS (Continued)**

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp; September 16, 2021 | &nbsp;&nbsp; $30000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; September 16, 2022 | &nbsp;&nbsp; $30000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; September 16, 2023 | &nbsp;&nbsp; $30000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; September 16, 2024 | &nbsp;&nbsp; $20000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; September 16, 2025 | &nbsp;&nbsp; $20000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; September 16, 2026 | &nbsp;&nbsp; $25000 |  |
| &nbsp;&nbsp; September 16, 2027<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;and every year thereafter | &nbsp;&nbsp; $30000 |  |

---

Any mineral production on the claims is subject to a 3.0% net smelter return royalty which can be reduced to 2.0% upon payment of $2,000,000. The Hot Pot lease and any additional property within 2.5 miles of the original boundary of the claims is also subject to 1.25% net smelter return royalty in favour of Battle Mountain Gold Exploration Corporation.

On June 1, 2023, the Company gave notice to Pediment that it would drop certain leases and claim holdings within the Kelly Creek Project, as permitted by the option to enter joint venture agreement with amendments. The claims dropped represented approximately 60% of the original claim holdings and included the claims under the Genesis agreement. As a result of the termination of certain leases and claim holdings, the Company incurred a write-off of E&E assets in the amount of $353,456 which was recorded in the consolidated statement of loss and comprehensive loss for the year ended December 31, 2023.

**(b) Lone Mountain Project (Nevada, USA)**

The Company entered into a mineral lease agreement with an option to purchase the Lone Mountain Project with NAMMCO. Under the terms of the agreement, the Company is subject to the following pre-production payments:

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp; Signing of the lease | &nbsp;&nbsp; $80000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; November 1, 2021 | &nbsp;&nbsp; $30000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; November 1, 2022 | &nbsp;&nbsp; $20000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; November 1, 2023 | &nbsp;&nbsp; $20000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; November 1, 2024 | &nbsp;&nbsp; $30000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; November 1, 2025 | &nbsp;&nbsp; $30000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; November 1, 2026<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;and every year thereafter<sup>(</sup><sup>1</sup><sup>)</sup> | &nbsp;&nbsp; $40000 |  |

---

<sup>(1)</sup> Pre-production payments increase by $10,000 every year after November 1, 2025 to a maximum of $200,000.

The Company is required to incur the following minimum E&E expenditures on the property:

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp; September 1, 2024 | &nbsp;&nbsp; $150000 | &nbsp;&nbsp; Completed |
| &nbsp;&nbsp; September 1, 2025 | &nbsp;&nbsp; $250000 | &nbsp;&nbsp; Completed |
| &nbsp;&nbsp; September 1, 2026 | &nbsp;&nbsp; $300000 | &nbsp;&nbsp; Completed |
| &nbsp;&nbsp; September 1, 2027 | &nbsp;&nbsp; $300000 | &nbsp;&nbsp; In progress |
| &nbsp;&nbsp; September 1, 2028 | &nbsp;&nbsp; $400000 | &nbsp;&nbsp; In progress |
| &nbsp;&nbsp; September 1, 2029<sup>(1)</sup> | &nbsp;&nbsp; $400000 | &nbsp;&nbsp; In progress |

---

<sup>(1)</sup> The work commitment terminates when $1,800,000 has been spent on the property.

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**10. E&E ASSETS (Continued)**

Any mineral production on the claims is subject to a 3.0% net smelter return royalty. The net smelter return royalty can be reduced from 3.0% to 2.5% for $2,000,000. The Company has the option to purchase the entire interest in the project, except for the royalty, once there is a discovery of at least 500,000 ounces of gold (or equivalent in other metals) or a pre-feasibility study has been completed. The Company may exercise this option by payment of $2,000,000, reduced by the pre-production payments paid to the date of purchase.

The Company dropped certain claim holdings within the Lone Mountain Project as the claims were located over non-locatable ground in which the BLM owned the surface rights but private entities owned the mineral rights. These claims were deemed invalid with the BLM and as a result, for the year ended December 31, 2025, the Company incurred a write-off of E&E assets in the amount of $17,934 (2024 - $nil; 2023 - $nil) which was recorded in the consolidated statement of loss and comprehensive loss.

**(c) Stockade Mountain Project (Oregon, USA)**

The Company entered into a mineral lease and option agreement with Bull Mountain Resources, LLC ("BMR") to lease a 100% interest in the Stockade Mountain Project. Under the terms of the agreement, the Company is subject to the following pre-production payments:

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp; May 16, 2022 | &nbsp;&nbsp; $15000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; November 16, 2022 | &nbsp;&nbsp; $10000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; May 16, 2023 | &nbsp;&nbsp; $10000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; November 16, 2023 | &nbsp;&nbsp; $15000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; May 16, 2024 | &nbsp;&nbsp; $15000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; November 16, 2024 | &nbsp;&nbsp; $25000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; May 16, 2025 | &nbsp;&nbsp; $25000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; November 16, 2025 | &nbsp;&nbsp; $25000 | &nbsp;&nbsp; Paid |
| &nbsp;&nbsp; May 16, 2026 | &nbsp;&nbsp; $25000 |  |
| &nbsp;&nbsp; November 16, 2026<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;and every six months thereafter | &nbsp;&nbsp; $25000 |  |

---

The Company is required to incur minimum E&E expenditures on the property of $30,000 by May 16, 2023 (completed). On February 28, 2024, the Company executed an amendment to the mineral lease and option agreement with BMR eliminating the requirement of 2,000 meters of drilling by May 16, 2024.

BMR will retain a 2.0% net smelter return royalty on claims owned by BMR and 0.25% net smelter return royalty on third-party claims acquired within the area of influence around the property. Payments to BMR totaling $10,000,000 in any combination of pre-production payments, production or minimum royalties will reduce the production royalties on wholly owned claims from 2.0% to 1.0%.

**(d) Fourmile Basin Property (Nevada, USA)**

The Company entered into a mineral lease and option agreement with La Cuesta International, Inc. on the Fourmile Basin Property on June 18, 2020.

On April 13, 2023, the Company terminated the mineral lease and option agreement for the Fourmile Basin Property. As a result of the termination of the mineral lease and option agreement, for the year ended December 31, 2025, the Company incurred a write-off of E&E assets of $959 (2024 - $3,393; 2023 - $883,862) which was recorded in the consolidated statement of loss and comprehensive loss.

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**10. E&E ASSETS (Continued)**

**(e) Miller Project (Nevada, USA)**

The Company entered into a mineral lease agreement with an option to purchase the Miller Project with Shea Clark Smith and Gregory B. Maynard on February 1, 2021.

The Miller Project was recommended to the Company by BMR. As a result, the Company was required to make finders' fee payments in accordance with the introductory agent agreement (refer to Note 18).

On December 18, 2023, the Company terminated the mineral lease and option agreement for the Miller Project. As a result of the termination of the mineral lease and option agreement, for the year ended December 31, 2025, the Company incurred a write-off of E&E assets of $nil (2024 - $897; 2023 - $1,015,468) which was recorded in the consolidated statement of loss and comprehensive loss.

**(f) Project reclamation requirements**

As at December 31, 2025, the Company holds total surety bonds of $38,863 in favour of the BLM and $43,252 in favour of the Oregon Department of Geology and Mineral Industries in support of the reclamation requirements for its projects.

**11. PROPERTY AND EQUIPMENT**

---

| | |
|:---|:---|
|  | Property and<br>equipment |
| Net book value - December 31, 2022 | $1181 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation | (354) |
| **Net book value - December 31, 2023** | 827 |
| &nbsp;&nbsp;&nbsp;&nbsp;Additions | 11000 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation | (2082) |
| **Net book value - December 31, 2024** | 9745 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation | (2779) |
| **Net book value - December 31, 2025** | $6966 |

---

Property and equipment consists of exploration equipment and information technology hardware.

**12. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES**

---

| | | |
|:---|:---|:---|
|  | December 31, | December 31, |
|  | 2025 | 2024 |
| Accrued liabilities | $64934 | $44981 |
| Trade payables | 63990 | 183717 |
|  | $128924 | $228698 |

---

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**13. SHARE CAPITAL AND OTHER RESERVES**

**(a) Share capital**

At December 31, 2025, the authorized share capital of the Company consisted of an unlimited number of common shares without par value and an unlimited number of preferred shares without par value.

**(b) Other reserves**

The Company's other reserves consisted of the following:

---

| | | | |
|:---|:---|:---|:---|
|  | December 31, | December 31, | December 31, |
|  | 2025 | 2024 | 2023 |
| Other reserve - Share options | $3288098 | $3326971 | $2296229 |
| Other reserve - Warrants | 63228 | 63228 | 59702 |
|  | $3351326 | $3390199 | $2355931 |

---

**(c) Share options**

The Company has adopted a stock incentive plan which provides that the Board of Directors of the Company may from time to time, at their discretion, grant to its directors, officers, employees and consultants, non-transferable equity awards to purchase common shares, provided that the number of common shares reserved for issue does not exceed 3,827,175. Equity awards include share options, stock appreciation rights, restricted stock units, dividend equivalent or other stock-based awards.

The term of each share option is set by the Board of Directors at the time of grant but cannot exceed a maximum term of ten years from the date of grant. The exercise price of each share option is set by the Board of Directors at the time of grant but cannot be less than the then market price of common shares.

The following table summarizes the changes in share options for the year ended December 31:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | 2025 | 2025 | 2024 | 2024 | 2023 | 2023 |
|  | Number of<br>share options | Weighted<br>average<br>exercise price | Number of<br>share options | Weighted<br>average<br>exercise price | Number of<br>share options | Weighted<br>average<br>exercise price |
| Outstanding, January 1, | 3621666 | $1.01 | 3463333 | $1.06 | 1093333 | $1.67 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Granted |  |  | 225000 | 1.00 | 2370000 | 0.77 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Exercised | (421251) | 0.81 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Forfeited | (103750) | 0.77 |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Expired | (149999) | 2.18 | (66667) | 2.25 |  |  |
| Outstanding, December 31, | 2946666 | $1.00 | 3621666 | $1.01 | 3463333 | $1.06 |

---

For the share options exercised during the year, the related weighted average share price at the time of exercise was $1.44 (2024 - $nil; 2023 - $nil).

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**13. SHARE CAPITAL AND OTHER RESERVES (Continued)**

The following table summarizes information about share options outstanding and exercisable at December 31, 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | Share options outstanding | Share options outstanding | Share options exercisable | Share options exercisable |
| Exercise prices | Number of<br>share options<br>outstanding | Weighted<br>average years<br>to expiry | Number of<br>share options<br>exercisable | Weighted<br>average<br>exercise price |
| $0.51 - $1.00 | 2530002 | 2.76 | 2417502 | $0.80 |
| $2.01 - $2.50 | 416664 | 4.92 | 416664 | 2.19 |
|  | 2946666 | 3.06 | 2834166 | $1.00 |

---

The total share-based compensation expense for the year ended December 31, 2025 was $262,500 (2024 - $1,030,742; 2023 - $515,133) of which $234,291 (2024 - $907,735; 2023 - $447,071) has been expensed in the consolidated statement of loss and comprehensive loss and $28,209 (2024 - $123,007; 2023 - $68,062) has been capitalized to E&E assets.

The following are the weighted average assumptions used to estimate the fair value of share options granted and/or vested for the years ended December 31, 2025, 2024 and 2023 using the Black-Scholes pricing model:

---

| | | | |
|:---|:---|:---|:---|
|  |  |  | For the year ended |
|  | December 31, | December 31, | December 31, |
|  | 2025 | 2024 | 2023 |
| Expected life | N/A | 5.00 years | 5.00 years |
| Expected volatility | N/A | 125.67% | 133.51% |
| Risk-free interest rate | N/A | 3.49% | 4.69% |
| Expected dividend yield | N/A | Nil | Nil |
| Forfeiture rate | N/A | Nil | Nil |

---

Option pricing models require the input of subjective assumptions including the expected price volatility and expected share option life. Changes in these assumptions would have a significant impact on the fair value calculation.

**(d) Warrants**

The following table summarizes the changes in warrants for the year ended December 31:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | 2025 | 2025 | 2024 | 2024 | 2023 | 2023 |
|  | Number of warrants | Warrant reserve | Number of warrants | Warrant reserve | Number of warrants | Warrant reserve |
| Outstanding, January 1, | 100000 | $63228 | 100000 | $59702 | 362833 | $263596 |
| Transactions during the year: |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Value assigned to warrants vested - consultants |  |  |  | 3526 |  | 34323 |
| &nbsp;&nbsp;&nbsp;&nbsp;Warrants expired | (100000) |  |  |  | (262833) | (238217) |
| Outstanding, December 31, | - | $63228 | 100000 | $63228 | 100000 | $59702 |

---

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**13. SHARE CAPITAL AND OTHER RESERVES (Continued)**

At December 31, 2025, the weighted average exercise price for the outstanding warrants is $nil (2024 - $0.81; 2023 - $0.81) and the weighted average remaining life is nil (2024 - 0.84 years; 2023 - 1.84 years).

On November 1, 2022, the Company issued 100,000 warrants to an investor relations consultant. The warrants vested over tranches at an exercise price of $0.81. The total share-based compensation expense for the year ended December 31, 2025 was $nil (2024 - $3,526; 2023 - $34,323) which was expensed in the consolidated statement of loss and comprehensive loss. The warrants issued to the investor relations consultant expired unexercised on November 1, 2025.

On May 6, 2022, the Company issued 262,833 warrants to the underwriters in connection with the initial public offering. The warrants were exercisable at a price of $4.40 or on a cashless basis for shares at the option of the holder. At issuance, the underwriter warrants were valued at $238,217 using the Black-Scholes pricing model and were recorded as a share issuance cost. The underwriter warrants expired unexercised on November 6, 2023.

**14. RELATED PARTY TRANSACTIONS AND BALANCES**

Key management includes the Company's directors and officers including its CEO, Vice President ("VP") Exploration, VP Business Development and Chief Financial Officer ("CFO").

Directors and key management compensation is as follows:

---

| | | | |
|:---|:---|:---|:---|
|  |  |  | For the year ended |
|  | December 31, | December 31, | December 31, |
|  | 2025 | 2024 | 2023 |
| Management salaries and consulting fees | $687877 | $694074 | $544352 |
| Share-based compensation | 255921 | 993611 | 472236 |
| Directors' fees | 75329 | 73647 | 72863 |
|  | $1019127 | $1761332 | $1089451 |

---

For the year ended December 31, 2025, the Company's officers were reimbursed $367,077 (2024 - $338,837; 2023 - $57,102) for expenditures incurred in the normal course of business on behalf of the Company.

For the year ended December 31, 2025, the Company incurred $64,236 (2024 - $67,072; 2023 - $69,806) of expenditures from P2 Gold Inc. under a CFO shared-services agreement. These expenditures were expensed under management salaries and consulting fees in the consolidated statement of loss and comprehensive loss.

As at December 31, 2025, accounts payable and accrued liabilities include $30,556 (2024 - $32,979) owed to related parties of the Company for transactions incurred in the normal course of business.

The Company entered into a joint venture agreement with Pediment, a subsidiary of URZ (*formerly NGE*), for the Kelly Creek Project (refer to Note 10(a)) and owns 89,240 common shares of URZ (*formerly NGE*) (refer to Note 9).

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**14. RELATED PARTY TRANSACTIONS AND BALANCES (Continued)**

During the year ended December 31, 2024, the Company purchased $11,000 of exploration equipment from URZ (*formerly NGE*) (refer to Note 11). As at December 31, 2025, the VP Business Development and a director of the Company serve as directors of URZ (*formerly NGE*). Subsequent to December 31, 2025, on January 1, 2026, the VP Business Development was appointed interim Chief Executive Officer and President of URZ *(formerly NGE)*. He also served as interim Chief Executive Officer of URZ (*formerly NGE*) from December 31, 2023 to May 13, 2024.

**15. SUPPLEMENTAL CASH FLOW INFORMATION**

The net change in non-cash items within investing activities included in E&E assets were as follows:

---

| | | | |
|:---|:---|:---|:---|
|  |  |  | For the year ended |
|  | December 31, | December 31, | December 31, |
|  | 2025 | 2024 | 2023 |
| Accounts payable and accrued liabilities | $127482 | $418087 | $(532752) |
| Share-based compensation | 28209 | 123007 | 68062 |
|  | $155691 | $541094 | $(464690) |

---

**16. FINANCIAL RISK MANAGEMENT**

The Company has exposure to a variety of financial risks: market risk (including currency risk and interest rate risk), credit risk and liquidity risk from its use of financial instruments.

This note presents information about the Company's exposure to each of these risks, the Company's objectives, policies and processes for measuring and managing risk, and the Company's management of capital. Risk management is the responsibility of management and is carried out under the oversight of and policies approved by the Board of Directors. Material risks are monitored and are regularly discussed with the Audit Committee and the Board of Directors.

**(a) Market risk**

Market risk is the risk that changes in market prices, such as foreign exchange rates and interest rates, will affect the Company's cash flows or value of its financial instruments.

&nbsp;&nbsp;&nbsp;&nbsp;*(i) Currency risk*

The Company is subject to currency risk on financial instruments that are denominated in currencies that are not the same as the functional currency of the entity that holds them. Exchange gains and losses would impact the consolidated statement of loss and comprehensive loss. The Company does not use any hedging instruments to reduce exposure to fluctuations in foreign currency rates.

The Company is exposed to currency risk through cash and cash equivalents, receivables and other, marketable securities and accounts payable and accrued liabilities held in the parent entity which are denominated in CAD.

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**16. FINANCIAL RISK MANAGEMENT (Continued)**

The following table shows the impact on pre-tax loss of a 10% change in the USD:CAD exchange rate on financial assets and liabilities denominated in CAD, as of December 31, 2025, with all other variables held constant:

---

| | | |
|:---|:---|:---|
|  | Impact of currency rate change on pre-tax loss | Impact of currency rate change on pre-tax loss |
|  | 10% increase | 10% decrease |
| Cash and cash equivalents | $5208 | $(5208) |
| Receivables and other | 1380 | (1380) |
| Marketable securities | 2214 | (2214) |
| Accounts payable and accrued liabilities | (9605) | 9605 |

---

&nbsp;&nbsp;&nbsp;&nbsp;*(ii) Interest rate risk*

The Company is subject to interest rate risk with respect to its investments in cash and cash equivalents and short-term investments. The Company's current policy is to invest cash at variable and fixed rates of interest with cash reserves to be maintained in cash and cash equivalents in order to maintain liquidity. Fluctuations in interest rates when cash and cash equivalents and short-term investments mature impact interest and finance income earned.

The impact on pre-tax loss of a 1% change in variable interest rates on financial assets and liabilities as of December 31, 2025, with all other variables held constant, would be nominal.

**(b) Credit risk**

Credit risk is the risk of potential loss to the Company if the counterparty to a financial instrument fails to meet its contractual obligations. The Company's credit risk is primarily attributable to its financial assets including cash and cash equivalents and short-term investments.

The carrying amount of financial assets represents the maximum credit exposure:

---

| | | |
|:---|:---|:---|
|  | December 31, | December 31, |
|  | 2025 | 2024 |
| Cash and cash equivalents | $573159 | $381899 |
| Short-term investments | 2571468 | 4914382 |
|  | $3144627 | $5296281 |

---

The Company mitigates its exposure to credit risk on financial assets through investing its cash and cash equivalents and short-term investments with Canadian Tier 1 chartered financial institutions. Management believes there is a nominal expected credit loss associated with its financial assets.

**(c) Liquidity risk**

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company manages liquidity risk by monitoring actual and projected cash flows and matching the maturity profile of financial assets and liabilities.

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**16. FINANCIAL RISK MANAGEMENT (Continued)**

The Company has issued surety bonds to support future decommissioning and restoration provisions (refer to Note 10(f)).

Contractual undiscounted cash flow requirements for contractual obligations as at December 31, 2025 are as follows:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | Carrying<br>amount | Contractual<br>cash flows | Due within <br>1 year | Due within <br>2 years | Due within <br>3 years |
| Accounts payable and accrued liabilities | $128924 | $128924 | $128924 | $- | $- |
|  | $128924 | $128924 | $128924 | $- | $- |

---

**(d) Capital management**

The Company's objectives in managing capital are to safeguard the ability to continue as a going concern and provide financial capacity to meet its strategic objectives. Management monitors the amount of cash and cash equivalents and equity in the capital structure and adjusts the capital structure, as necessary, to continue as a going concern and to support the acquisition, exploration and development of its mineral projects.

The capital structure of the Company consists of equity attributable to common shareholders, comprising of issued share capital, other reserves, AOCI and deficit.

To maintain or adjust the capital structure, the Company may issue new shares, issue new debt, acquire or dispose of mineral projects to facilitate the management of its capital requirements.

The Company prepares annual expenditure budgets that are reviewed by the Board of Directors. Forecasts are regularly reviewed and updated for changes in circumstances so that appropriate capital allocation, investment and financing decisions are made for the Company.

**(e) Fair value estimation**

The Company's financial assets and liabilities are initially measured and recognized according to a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets and liabilities and the lowest priority to unobservable inputs.

The three levels of fair value hierarchy are as follows:

Level 1: Quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.

Level 2: Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices).

Level 3: Inputs for the asset or liability that are not based on observable market data. <br>

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**16. FINANCIAL RISK MANAGEMENT (Continued)**

The following tables present the Company's financial assets and liabilities measured at fair value on a recurring basis, by level, within the fair value hierarchy.

---

| | | | | |
|:---|:---|:---|:---|:---|
| **As at December 31, 2025** |  | **Fair value** | **Fair value** | **Fair value** |
|  | **Carrying** <br>**value** | Level 1 | Level 2 | Level 3 |
| **Financial assets** |  |  |  |  |
| Marketable securities | $22138 | $22138 | $- | $- |
|  | $22138 | $22138 | $- | $- |
| **As at December 31, 2024** |  | **Fair value** | **Fair value** | **Fair value** |
|  | **Carrying** <br>**value** | Level 1 | Level 2 | Level 3 |
| **Financial assets** |  |  |  |  |
| Marketable securities | $12404 | $12404 | $- | $- |
|  | $12404 | $12404 | $- | $- |

---

The Company's financial instruments consisting of cash and cash equivalents, short-term investments and accounts payable and accrued liabilities approximate their fair value due to the short-term maturity of these financial instruments.

Marketable securities are fair valued at each reporting period using URZ's (*formerly NGE's*) share price on the TSX Venture Exchange.

**17. TAXATION**

**(a) Deferred income taxes**

The tax effects of temporary differences between the amounts recorded in the Company's accounts and the corresponding amounts as computed for income tax purposes give rise to deferred income taxes as follows:

---

| | | | |
|:---|:---|:---|:---|
|  |  |  | For the year ended |
|  | December 31, | December 31, | December 31, |
|  | 2025 | 2024 | 2023 |
| Tax loss carry forwards | $2253563 | $1813019 | $685368 |
| Share issuance costs | 66023 | 140213 | 214221 |
| Marketable securities and other | 31157 | 32395 | 32615 |
| E&E expenditures | 6278 | (109) | 473085 |
| Deferred income taxes not recognized | (2357021) | (1985518) | (1405289) |
|  | $- | $- | $- |

---

The Company has tax losses in Canada of approximately $6,456,683 (2024 - $4,855,399; 2023 - $2,477,382) expiring in various amounts from 2040 to 2045. The Company has tax losses in the USA of approximately $2,429,801 (2024 - $2,390,768; 2023 - $78,452). The other temporary differences do not expire under current legislation.

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**17. TAXATION (Continued)**

A deferred tax asset has not been recognized in respect of the temporary differences, as it is not probable that sufficient future taxable earnings will be available in the periods when deductions from such potential assets will be realized.

**(b) Income tax expense**

The provision for income taxes differs from the amount calculated using the Canadian federal and provincial statutory income tax rates of 27.0% (2024 - 27.0%; 2023 - 27.0%) as follows:

---

| | | | |
|:---|:---|:---|:---|
|  |  |  | For the year ended |
|  | December 31, | December 31, | December 31, |
|  | 2025 | 2024 | 2023 |
| Expected income tax recovery | $(436243) | $(831217) | $(1080139) |
| Impact of difference in tax rates and other | 1632 | 5098 | 240010 |
| Share-based compensation | 63259 | 246040 | 129976 |
| Deferred income taxes not recognized | 371502 | 580229 | 710308 |
|  | $150 | $150 | $155 |

---

For the Company's subsidiary, the USA statutory income tax rate is 21.0% (2024 - 21.0%; 2023 - 21.0%) and the Nevada state statutory income tax rate is nil (2024 - nil; 2023 - nil).

**18. COMMITMENTS**

The Company executed an introductory agent agreement with BMR (the "BMR Agreement"). Under the BMR Agreement, should a mineral property recommended by BMR be acquired by the Company, the Company shall pay an introductory agent fee as follows:

---

| | |
|:---|:---|
| &nbsp;&nbsp; Within 15 days of acquisition | &nbsp;&nbsp; $5000 |
| &nbsp;&nbsp; 6 months after acquisition | &nbsp;&nbsp; $5000 |
| &nbsp;&nbsp; 12 months after acquisition | &nbsp;&nbsp; $5000 |
| &nbsp;&nbsp; 18 months after acquisition | &nbsp;&nbsp; $5000 |
| &nbsp;&nbsp; 24 months after acquisition | &nbsp;&nbsp; $7500 |
| &nbsp;&nbsp; 30 months after acquisition | &nbsp;&nbsp; $7500 |
| &nbsp;&nbsp; 36 months after acquisition | &nbsp;&nbsp; $10000 |
| &nbsp;&nbsp; 42 months after acquisition | &nbsp;&nbsp; $10000 |
| &nbsp;&nbsp; 48 months after acquisition<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;and every six months thereafter | &nbsp;&nbsp; $15000 |

---

If commercial production is achieved on a property recommended by BMR, the Company shall pay a 0.5% net smelter return royalty on all mineral interests acquired within the area of influence of the mineral property. Introductory agent fees and net smelter return royalty payments totaling $1,000,000 paid by the Company will reduce the net smelter return royalty by 50% to 0.25%.

As at December 31, 2025, the BMR Agreement is not in effect for any of the Company's mineral projects.

------

---

| | |
|:---|:---|
| ![](exhibit99-1xu003.jpg) | **AUSTIN GOLD CORP.** |
| ![](exhibit99-1xu003.jpg) | NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| ![](exhibit99-1xu003.jpg) | For the years ended December 31, 2025, 2024 and 2023 |
| ![](exhibit99-1xu003.jpg) | Expressed in United States dollars, except for share data |

---

**19. SEGMENTED INFORMATION**

Exploration and development of mineral projects is considered the Company's single business segment. All of the Company's E&E assets are located in the USA.

------

## Exhibit 99.2

------

![](exhibit99-2x001.jpg)

**AUSTIN GOLD CORP.**

**MANAGEMENT'S DISCUSSION AND ANALYSIS**

**FOR THE YEARS ENDED DECEMBER 31, 2025, 2024 AND 2023**

------

![](exhibit99-2xu001.jpg)

**MANAGEMENT'S DISCUSSION AND ANALYSIS**

This Management's Discussion and Analysis ("**MD&A**") for Austin Gold Corp., ("**Austin Gold**", "**we**", "**us**", "**our**" or the "**Company**") provides information about our performance, financial condition, and future prospects.

This MD&A should be read in conjunction with the audited consolidated financial statements for the years ended December 31, 2025, 2024 and 2023 as publicly filed in Canada on the System for Electronic Data Analysis and Retrieval + ("**SEDAR+**") website at <u>www.sedarplus.ca</u>, and in the United States of America ("**USA**") on the Electronic Data Gathering, Analysis and Retrieval ("**EDGAR**") section of the Securities and Exchange Commission ("**SEC**") website at <u>www.sec.gov</u>.

The consolidated financial statements have been prepared in accordance with IFRS Accounting Standards as issued by the International Accounting Standards Board ("**IFRS Accounting Standards**").

The functional currency of the Company and its subsidiary is the US dollar ("**USD**" or "**$**"). The presentation currency of the consolidated financial statements is USD. All dollar amounts in this MD&A are expressed in USD, unless otherwise noted or the context otherwise provides. Any reference to Canadian dollars is denoted by "**C$**" or "**CAD**".

This MD&A is prepared as of February 26, 2026 and includes certain statements that may be deemed "forward-looking information", "forward-looking statements", and "financial outlook". We direct readers to the "*Caution Regarding Forward-Looking Statements*" section included within this MD&A.

Additional information relating to the Company, including our annual report on Form 20-F ("**Form 20-F**"), dated March 27, 2025, is available in Canada on the SEDAR+ website at <u>www.sedarplus.ca</u> and in the USA, on the EDGAR section of the SEC website at <u>www.sec.gov</u>.

**BUSINESS OVERVIEW**

Austin Gold, together with its subsidiary Austin American Corporation ("**Austin NV**"), is focused on the exploration of mineral property interests in the southwestern-Great Basin area of the USA.

On April 21, 2020, the Company was incorporated in British Columbia ("**BC**"), Canada. The wholly-owned subsidiary, Austin NV, was incorporated in Nevada, USA in June 2020.

The Company's common shares are traded on the NYSE American LLC under the symbol "AUST" and the Company is a reporting issuer in BC, Canada. The Company's address is the 9<sup>th</sup> Floor, 1021 West Hastings Street, Vancouver, BC, Canada, V6E 0C3.

For more information about the Company's directors and management team, refer to the Company website at <u>www.austin.gold</u>.

------

![](exhibit99-2xu001.jpg)

**FOURTH QUARTER SIGNIFICANT EVENTS**

* On October 1, 2025, the Company provided an update on exploration activities at the Lone Mountain and Stockade Mountain projects. For further details, refer to the "*Mineral Projects*" section of this MD&A.

* Subsequent to December 31, 2025, on February 10, 2026, the Company entered into an At-The-Market ("**ATM**") Agreement with H. C. Wainwright & Co., LLC (the "**Lead Manager**") as lead manager and Roth Capital Partners, LLC as co-manager. Under the terms of the ATM Agreement, the Company will be entitled to sell, at its sole discretion and from time to time as it may choose, common shares of the Company through the Lead Manager having an aggregate gross offering amount of up to $7,500,000.

**MINERAL PROJECTS**

The Company is a gold exploration company focused on the acquisition, exploration and evaluation of mineral exploration properties primarily in the western USA. The Company has an option to joint venture the Kelly Creek Project in Humboldt County, Nevada, and has a mineral lease and option agreement on the Stockade Mountain Project in Malheur County, Oregon. At the Lone Mountain Project in Elko County, Nevada, the Company has both a mineral lease and option agreement on portions of the property, and its own unpatented lode mining claims.

The Company hired Robert M. Hatch (SME-Registered Member) of Volcanic Gold & Silver LLC, 80 Bitterbrush Road, Reno, Nevada, as the Company's Vice President ("**VP**") Exploration and he acts as the Company's Qualified Person ("**QP**") under National Instrument 43-101 - *Standards of Disclosure for Mineral Projects* ("**NI 43-101**") and sub-part 1300 of Regulation S-K ("**S-K 1300**") under the US Securities Exchange Act of 1934, as amended, to oversee the operations and disclosure for all of the Company's mineral projects.

Below are brief descriptions of the properties. For additional information about the financial terms of the agreements and exploration and evaluation ("**E&E**") expenditures incurred on the properties, refer to Note 10 of our annual consolidated financial statements for the years ended December 31, 2025, 2024 and 2023.

**Kelly Creek Project, Nevada, USA**

The Company has an Exploration and Option to Enter Joint Venture Agreement on the Kelly Creek Project, through its subsidiary Austin NV, with Pediment Gold LLC ("**Pediment**"), a subsidiary of URZ3 Energy Corp. ("**URZ**") (*formerly Nevada Exploration Inc. ("**NGE**")*), whereby Austin NV may earn up to a 70% interest in the Kelly Creek Project. The project is located in Humboldt County, Nevada, and is situated on public lands administered by the United States Department of the Interior Bureau of Land Management ("**BLM**") and on private lands. The Kelly Creek Project comprises 99 unpatented lode mining claims covering approximately 2.77 mi<sup>2</sup> (7.16 km<sup>2</sup>) and approximately 5.49 mi<sup>2</sup> (14.2 km<sup>2</sup>) of private land leased by Pediment. Barbara Carroll, C.P.G., as an independent consultant and QP, completed the Kelly Creek Technical Report which is available on SEDAR+ at <u>www.sedarplus.ca</u>.

------

![](exhibit99-2xu001.jpg)

The Kelly Creek Basin is situated along the Battle Mountain - Eureka Gold Trend and is bounded by multi-million-ounce gold deposits to the north (Twin Creeks, Getchell, Turquoise Ridge, and Pinson) and south (Lone Tree, Marigold, Trenton Canyon, Converse, Buffalo Valley, Copper Basin, and Phoenix), together representing more than 70 million ounces of gold along the periphery of the Basin. Despite its proximity to significant mineralization, the interior of the Kelly Creek Basin has seen limited systematic exploration activity to date because its bedrock is largely covered by post-mineral volcanic units and post-mineral alluvium.

A significant portion of the Kelly Creek Project lies within and under the Humboldt River and its floodplain, much of which is part of the National Wetlands Inventory managed by the US Fish and Wildlife Service. The full impact of this wetlands designation for this part of the Kelly Creek Project is unknown. A preliminary review of permitting issues in this area indicates that there may be some additional challenges to permit development near the Humboldt River and its associated floodplain.

The Company has engaged professionals to review the geophysical data, the environmental mine permit issues, and to provide target evaluations for the Kelly Creek Project. Exploration work by the Company has included review of technical data, compilation of the exploration data in geographic information system ("**GIS**") and three dimensional ("**3D**") programs, review of environmental issues affecting the project, writing of the NI 43-101 report, evaluation of targets, logistical planning of the drilling program, and permitting of drill sites with the BLM.

During the third quarter of 2022, the Company conducted a limited drill program at the Kelly Creek Project to drill test beneath anomalous gold values encountered in shallow historical drill holes in an area of thin Quaternary alluvium cover. The program consisted of a total of 3,485 feet (1,062 meters) of rotary-reverse circulation ("**RC**") drilling in four holes. Difficult drilling conditions, including large inflows of groundwater, prevented the holes from achieving a targeted depth of 1,500 feet (457 meters). All holes intersected rocks that may host gold mineralization similar to the deposits at the nearby Marigold and Lone Tree mines. The highest gold values returned were 0.087 grams per tonne ("**g/t**") and 0.056 g/t in five-foot (1.5 meter) intervals.

On June 1, 2023, the Company gave notice to Pediment that it will drop certain leases and claim holdings within the Kelly Creek Project, as permitted by the option to enter joint venture agreement with amendments. The claims dropped represented approximately 60% of the original combined land holdings and included the claims under the Genesis agreement. The entire Tomera Ranch private property has been retained. As a result of the termination of certain leases and claim holdings, the Company incurred a write-off of E&E assets of $353,456 which was recorded in the statement of loss and comprehensive loss for the year ended December 31, 2023.

On June 3, 2024, the Company and Pediment agreed to amend the terms of the option to enter joint venture agreement. On June 6, 2024, as part of an underlying agreement within the Kelly Creek Project, the Company and Julian Tomera Ranches, Inc. agreed to amend the terms of the mining lease agreement (the "**Hot Pot Agreement**"). For further details on the amended terms, refer to Note 10 of our annual consolidated financial statements for the years ended December 31, 2025, 2024 and 2023.

The Company is monitoring nearby competitor activity in this current high gold price environment and continues to assess the best options for further exploration of the Kelly Creek Project.

------

![](exhibit99-2xu001.jpg)

**Lone Mountain Project, Nevada, USA**

On November 1, 2020, the Company, through its subsidiary Austin NV, entered into a mineral lease agreement with NAMMCO, a Wyoming General Partnership, for exploration and mining rights on 454 unpatented lode mining claims and six patented mining claims that comprise the Lone Mountain Project situated in Elko County, Nevada. On August 2, 2022, NAMMCO released its rights to the six patented mining claims and on August 3, 2022, the Company negotiated changes to the lease agreement on the Lone Mountain Project.

In November 2023, the Company located additional mining claims at Lone Mountain which are not subject to the NAMMCO mineral lease agreement that brought the total area of the property up to approximately 21.0 mi<sup>2</sup> (54.4 km<sup>2</sup>). In November 2024, the Company located additional mining claims at Lone Mountain which are not subject to the NAMMCO mineral lease agreement. The total area of the property as of December 31, 2025 is now approximately 26.5 mi<sup>2</sup> (68.7 km<sup>2</sup>).

The property is situated in one of the major gold mining centers of Nevada, as it is located less than 20 miles (32 kilometers) northeast of the Carlin cluster of gold deposits and 10 miles (16 kilometers) south of the southern-most Jerritt Canyon deposits. Lone Mountain is accessible from the large regional mining hub of Elko by 31 miles (50 kilometers) of paved highway and 6 miles (10 kilometers) of dirt road.

Modern gold exploration began in 1965 around the time of the original Carlin discovery when Newmont drilled several shallow holes into gold-bearing jasperoids (silica-replaced limestone) on the north flank of Lone Mountain. Beginning in the 1960s, the Lone Mountain Project position was assembled by Kirkwood and Huber (principals of NAMMCO) and then leased to several mining companies over the years.

Geology at the Lone Mountain Project consists of a broadly folded sequence of Paleozoic lithologies that are intruded by a Tertiary age (36-42 Ma) multi-phase intrusive complex. Silurian to Devonian shelf carbonates form the lower plate and Ordovician off-shelf siliciclastic rocks form the upper plate of the low angle Roberts Mountains thrust fault.

Erosion plus basin and range block faulting has created the "Lone Mountain window", which is now a broad, west-plunging antiform with an east-west trending axis. This window is similar to other gold mineralized windows in Nevada such as the Carlin Window - Gold Quarry Mine; Lynn Window - Carlin Mine; Bootstrap Window - Gold Strike Deposit; and Cortez Window - Cortez Hills. It is the lower plate carbonate rocks exposed in the windows that host significant "Carlin-Type" mineralization in these districts. The most intense and potentially most economically significant alteration occurs as jasperoid. Skarn and gossan alteration and mineralization occur close to the intrusive, typically with gold as well as silver and base metals in rocks and soils. The widespread jasperoid development is outboard from the intrusive and commonly is associated with gold and elements typical of Carlin-type sediment-hosted gold deposits (Sb, As, Zn) in the rocks and soils. This district-scale alteration zonation is typical of the Carlin-type districts in Nevada.

------

![](exhibit99-2xu001.jpg)

Large amounts of data collected by eleven exploration companies and NAMMCO over the past sixty years suggests potential for significant discovery and provides guidelines for future exploration. The Company, in coordination with its consultants, conducted numerous activities to design an initial exploration program for the Lone Mountain Project. These activities included a review of historical technical reports, compilation of exploration data, drafting of property maps and workup of the GIS data, and strategic planning for a forthcoming exploration program.

Although significant historical exploration has been conducted at Lone Mountain, large areas of the project remain untested, or minimally tested, by drilling. Historical soil and stream sediment sampling programs revealed areas with strongly anomalous arsenic, antimony, thallium and mercury in structurally complex zones that have not been drilled.

In 2024, the Company completed a soil and stream sediment sampling program consisting of 2,027 soil and 122 stream sediment samples. Further analysis of data from the 2024 soil sampling program revealed unusual patterns for a few of the elements that are not normally used for Carlin-type gold deposit exploration. Re-assay of the samples has been completed with minimal overall change in the elements useful for Carlin-type gold deposit targeting. These results show significant enrichments of arsenic, antimony and thallium over large areas of the property that are associated with gold anomalies in the soils up to 0.128 g/t. The Company is in the process of incorporating the soil results with the detailed geological mapping and gravity geophysics surveys.

During the second quarter of 2025, the Company hired a geophysics contractor to expand on and provide more detail to a gravity survey conducted in 2023. The contractor's work was completed in early July 2025 and compilation and analysis are ongoing. Additionally, the Company hired a consulting geologist to conduct geological mapping and rock chip sampling over the primary areas of interest.

The results of this work will be compiled and interpreted by the Company and its consulting geologists and geophysicist to target economic gold deposits for drilling.

**Stockade Mountain Project, Oregon, USA**

On May 16, 2022, the Company entered into a mineral lease agreement with Bull Mountain Resources, LLC ("**BMR**") for exploration and mining rights on 261 unpatented lode mining claims that comprise the Stockade Mountain Project situated in Malheur County, Oregon. In November 2024, the Company located an additional 77 unpatented lode mining claims which brings the total area of the property to approximately 10.5 mi<sup>2</sup> (27.2 km<sup>2</sup>).

The property is located approximately 50 miles (80 kilometers) southeast of Burns, Oregon and 90 miles (145 kilometers) southwest of Boise, Idaho in a rural area used for ranching and farming. The high-grade gold/silver Grassy Mountain Gold project, which is currently undergoing permitting for an underground mine and adjacent milling operation, is located in Malheur County about 40 miles (64 kilometers) northeast of Stockade Mountain. The nearby community of Burns, Oregon is a commercial center for ranching and farming and can supply the necessary accommodation, food, fuels, supplies, and some of the contractors and workforce for exploration and development.

------

![](exhibit99-2xu001.jpg)

Historical data generated within the project demonstrates the discovery potential for significant high-grade gold/silver mineralization that may be amenable to underground mining. Stockade Mountain exhibits a classic large gold- and silver-bearing low-sulfidation "hot springs" hydrothermal system associated with rhyolite intrusion and doming that formed along a major NW-trending structural corridor. Gold/silver and high-level mercury mineralization at Stockade is associated with widespread silicification and argillization in a near-surface paleo-hot springs environment. This hydrothermal alteration and mineralization formed in and around rhyolite domes that have intruded gently dipping felsic tuffs.

Erosion into the hydrothermal system has been minimal, resulting in the local exposure of probable hydrothermal craters and vents that indicate the paleosurface at the time of hot springs activity. Gold and silver, along with associated elements arsenic, antimony, and mercury, are all strongly anomalous at the surface, however, historical drilling shows that gold and silver values, and their extent, increase significantly with depth below the paleosurface.

This is a common characteristic of high-grade gold/silver deposits in similar geological environments, including the previously mentioned nearby Grassy Mountain deposit in Oregon, the Midas, Sleeper, Hollister, National, and Fire Creek mines in Nevada, and numerous analogous deposits elsewhere in the world. The gold/silver veins being targeted at Stockade Mountain would have formed within the vertical zone of vigorous boiling of the hydrothermal fluids, and this is interpreted to have occurred approximately 600 to 1,200 feet (183 to 366 meters) below the surface.

Exploration programs conducted by BHP, Phelps Dodge and Placer Dome in the 1980s and 90s included shallow exploration holes that were drilled for bulk tonnage, open-pit potential, with no efforts to target deeper high-grade gold/silver vein deposits. Many of these short drill holes returned significant lengths of strongly anomalous gold mineralization, including long intercepts of >0.2 g/t of gold. Four holes drilled higher-grade intercepts of:

* 10 feet (3 meters) averaging 1.1 g/t gold;

* 5 feet (1.5 meters) @1.14 g/t gold;

* 15 feet (4.6 meters) averaging 1.1 g/t gold; and

* 15 feet (4.6 meters) that averaged 1.385 g/t gold.

The property had been dormant since the mid-1990s and was rediscovered by BMR during an eastern Oregon reconnaissance exploration program. There has been a considerable amount of work done on the property in the past and BMR has compiled a large amount of data for Stockade Mountain including:

* assays for over 1,000 rock samples (includes 128 collected by the vendors and 230 collected by a previous exploration company);

* approximately 1,000 soil samples (historical data);

* information for 40 RC drill holes completed by Phelps Dodge, BHP-Utah, Placer Dome, and Carlin Gold;

* recently completed ground and airborne geophysical surveys; and

* a largely completed NI 43-101 Technical Report.

------

![](exhibit99-2xu001.jpg)

The project is an exploration stage project, and there are no known mineral resources or reserves on the project at this time. The Company has initiated a systematic exploration program to include drilling beneath the known high-level gold/silver-bearing stockworks mineralization that will target high grade vein deposits formed deeper into the hydrothermal boiling zone along feeder conduits. Similar to the Company's other projects, Robert M. Hatch conducted data compilation, field review, permitting, and other activities associated with exploration of the Stockade Mountain Project.

During the fourth quarter of 2022, the Company received approval from the BLM to build access roads and drill exploration holes to test the above-described targets. Exploration activity in Oregon that creates disturbances also requires approval of an Exploration Permit through the Oregon Department of Geology and Mineral Industries ("**DOGAMI**"), and this permit was approved in the third quarter of 2023. As a result, all permits necessary to construct access roads and initiate drilling were in hand.

On November 2, 2023, the Company announced a diamond drilling program at the Stockade Mountain Project designed to test beneath the known high-level gold/silver-bearing stockworks mineralization for high-grade vein deposits formed deeper in the hydrothermal system. This is the first known use of diamond drilling on the property, which allowed the Company to have a better understanding of the host rocks and mineralization.

The 2023 drilling program began testing what has been historically known as the "Number 9 Vein" area in the central part of the Company's land package. Gold values from surface outcrops of the vein are weak, with a high value of 0.013 g/t. However, the historical drilling indicates that significant thicknesses of stockwork mineralization begin just below the surface and extend at least 1,250 feet (380 meters) eastward from the exposed vein zone and 2,300 feet (700 meters) along strike. The hypothesized high-grade gold/silver veins at Stockade Mountain would have formed within a vertical zone of vigorous boiling of the hydrothermal fluids near the base of and below the stockworks.

The Company's diamond drilling program consisted of three diamond drillholes totaling 2,435.9 feet (742.5 meters). The Company announced the gold assay results from the first two drillholes at its Stockade Mountain Project on January 30, 2024. These holes confirm that the mineralizing system at Stockade Mountain is robust and contains significant gold grades, with the strongest intercept of 8.19 g/t over 4 feet (1.2 meters) and several other gold intercepts of interest. Results from the third and last drill hole of the program, SM-24-04, were announced on March 25, 2024 and include a gold intercept of 9.32 g/t over 2.7 feet (0.82 meters). These results continue to demonstrate the strength of the hydrothermal system and the potential for significant gold mineralization within the project area.

Extremely wet and muddy conditions due to significant rain, snow and an unusually warm winter caused substantial difficulties and delays while drilling the third hole. The Company shut down the drill program due to permitting restrictions and excessive disturbance caused by the drilling activity.

Due to the long access roads and the 5-acre disturbance limitation under the BLM Notice level exploration permit, the Company is undertaking a Plan of Operations using an environmental consultant to allow for greater flexibility for drill site locations and access.

------

![](exhibit99-2xu001.jpg)

On February 28, 2025, the Company received permission from the Oregon Water Resources Department to drill a water well to produce water for exploration drilling and is planning to drill the well in 2026 to ensure water is available for future drilling campaigns.

The Company completed an in-depth review and modeling of a historical gradient-array induced polarization ("**IP**")-resistivity survey which suggested that it was not suitable for imaging potential vein-hosting structures at depths of 200-300 meters, which are the target depths for this project. Accordingly, in the fourth quarter of 2025, the Company designed and completed a detailed geophysical Controlled Source Audio-frequency Magnetotellurics ("**CSAMT**") survey to acquire better imaging of target structures. Data from the CSAMT survey is currently being plotted and interpreted by the Company's consulting geophysicist and management team.

The RC drilling program anticipated for 2025 has been deferred until 2026 to allow incorporation of the CSAMT results into drill targeting. The Company's drilling program will be designed to test beneath known high-level gold/silver-bearing stockwork mineralization for high-grade vein deposits formed deeper in the hydrothermal system. All permits are in place to conduct the program, which will be subject to suitable drill availability and weather.

**FINANCIAL POSITION**

**Total assets**

As at December 31, 2025, total assets were $8,399,262, a decrease of $1,113,608 compared to December 31, 2024. The decrease was predominantly due to a decrease in overall liquidity (i.e. cash and cash equivalents and short-term investments) from E&E expenditures and corporate administrative expenses. This was partially offset by an increase in E&E assets in the amount of $1,067,638 from spending on its mineral projects and interest income earned.

For the year ended December 31, 2025, expenditures on E&E assets were primarily related to geological mapping, geochemical sampling and additional gravity geophysics at the Lone Mountain Project, the CSAMT survey and environmental and permitting for the Stockade Mountain Project and BLM and county maintenance fees for all three mineral projects.

**Total liabilities**

As at December 31, 2025, total liabilities were $128,924, a decrease of $99,774 compared to December 31, 2024. The decrease in liabilities was predominantly due to lower trade payables due to the timing of E&E activities on the Company's mineral projects and corporate administrative expenses.

**Total equity**

Total equity was $8,270,338, a decrease of $1,013,834 compared to December 31, 2024. Lower equity was due to the net loss for the year of $1,615,866 partially offset by the exercise of share options during the year of $339,532 and the value assigned to share options vested during the year of $262,500.

------

![](exhibit99-2xu001.jpg)

**FINANCIAL RESULTS OF OPERATIONS - 2025 COMPARED TO 2024**

**Administrative expenses**

For the three months and year ended December 31, 2025, total administrative expenses were $566,735 and $1,775,331 respectively, a decrease of $228,734 and $1,637,109 respectively, compared to the comparable periods in 2024. The decrease was primarily due to lower share-based compensation and investor relations and marketing.

*Investor relations and marketing*

For the three months and year ended December 31, 2025, investor relations and marketing expenses were $255,292 and $303,527 respectively, a decrease of $42,705 and $816,139 respectively, compared to the comparable periods in 2024. The decrease was due to decreased promotion, social media campaigns and marketing of the Company. In particular, the Company incurred $250,000 (2024 - $750,000) related to a marketing campaign completed by i2i Marketing Group, LLC ("**i2i**").

*Share-based compensation*

For the three months and year ended December 31, 2025, share-based compensation expense was $21,612 and $234,291 respectively, a decrease of $140,260 and $676,970 respectively, compared to the comparable periods in 2024. The movement in share-based compensation expense is the result of the timing and number of share options and warrants granted during the periods and the vesting conditions and fair value attributed to those share options and warrants.

*Insurance*

For the three months and year ended December 31, 2025, insurance costs were $50,483 and $221,216 respectively, a decrease of $16,824 and $70,749 respectively, compared to the comparable periods in 2024. The decrease was due to a lower premium for directors and officers insurance upon renewal of the Company's policy.

*Professional fees*

For the year ended December 31, 2025, professional fees were $236,758, a decrease of $34,793 compared to the comparable period in 2024. The decrease was primarily due to a third-party review of the Company's compensation arrangements completed in the first quarter of 2024 and lower external auditor fees.

*Shareholder information*

For the year ended December 31, 2025, shareholder information costs were $15,914, a decrease of $27,147 compared to the comparable periods in 2024. The decrease was primarily due to costs incurred to change transfer agents which was completed in the second quarter of 2024.

------

![](exhibit99-2xu001.jpg)

*Management salaries and consulting fees*

For the three months and year ended December 31, 2025, management salaries and consulting fees were $142,956 and $611,800 respectively, a decrease of $9,913 and $19,676 respectively, compared to the comparable periods in 2024. The decrease was primarily due to the weakening Canadian dollar as management salaries and consulting fees are paid in CAD. For further details related to management salaries and consulting fees, refer to the "*Related Party Transactions and Balances*" section of this MD&A.

**Interest and finance income**

For the three months and year ended December 31, 2025, interest and finance income was $30,613 and $166,404 respectively, a decrease of $28,557 and $172,508 respectively, compared to the comparable periods in 2024. The decrease was primarily due to lower principal amounts invested and lower interest rates on reinvestment of short-term investments. Interest and finance income is primarily earned from the investment in short-term investments at fixed interest rates using the proceeds generated by the Company's initial public offering ("**IPO**") in May 2022.

**Net loss and comprehensive loss** 

For the three months and year ended December 31, 2025, net loss and comprehensive loss was $550,024 and $1,615,866 respectively, a decrease of $189,869 and $1,462,865 respectively, compared to the comparable periods in 2024. The decrease was primarily driven by lower corporate administrative expenses partially offset by interest and finance income.

**FINANCIAL RESULTS OF OPERATIONS - 2024 COMPARED TO 2023**

**Administrative expenses**

For the year ended December 31, 2024, total administrative expenses were $3,412,440, an increase of $1,175,368 compared to the comparable period in 2023. The increase was due to higher investor relations and marketing, share-based compensation and management salaries and consulting fees. This was partially offset by lower listing and filing fees, insurance costs and professional fees.

*Investor relations and marketing*

For the year ended December 31, 2024, investor relations and marketing was $1,119,666, an increase of $886,311, compared to the comparable period in 2023. The increase was due to increased promotion, social media campaigns and marketing of the Company. In particular, the Company incurred $750,000 related to a direct mail and digital marketing campaign completed by i2i.

*Share-based compensation*

For the year ended December 31, 2024, share-based compensation expense was $911,261, an increase of $429,867 compared to the comparable period in 2023. The movement in share-based compensation expense is the result of the timing and number of share options and warrants granted during the periods and the vesting conditions and fair value attributed to those share options and warrants.

------

![](exhibit99-2xu001.jpg)

*Management salaries and consulting fees*

For the year ended December 31, 2024, management salaries and consulting fees were $631,476, an increase of $40,780 compared to the comparable period in 2023. The increase was primarily due to higher management salaries and consulting fees for its senior executives and increased headcount within the corporate function of the Company. Refer to the "*Related Party Transactions and Balances*" section of this MD&A.

*Listing and filing fees*

For the year ended December 31, 2024, listing and filing fees were $68,359, a decrease of $88,399, compared to the comparable period in 2023. The decrease in fees was primarily due to the costs incurred with the NYSE American for the Company's equity incentive plan and F-3 shelf prospectus filings in 2023.

*Insurance*

For the year ended December 31, 2024, insurance costs were $291,965, a decrease of $68,085, compared to the comparable period in 2023. The decrease in insurance costs was due to a lower premium for directors and officers insurance upon renewal of the Company's policy.

**Write-off of E&E assets**

For the year ended December 31, 2024, the Company recognized a write-off of E&E assets in the amount of $4,290, a decrease of $2,248,496 compared to the comparable period in 2023. For the year ended December 31, 2024, this was related to reclamation expenditures incurred on the Fourmile Basin and Miller projects. The mineral lease and option agreements on both projects were terminated in 2023. For the year ended December 31, 2023, this was related to the termination of the Fourmile Basin and Miller project mineral lease and option agreements, in the amount of $1,899,330 and the notice to Pediment that the Company will drop certain leases and claim holdings within the Kelly Creek Project, in the amount of $353,456.

**Interest and finance income**

For the year ended December 31, 2024, interest and finance income was $338,912, a decrease of $154,831 compared to the comparable period in 2023. The decrease was primarily due to lower principal amounts invested and lower interest rates on reinvestment of short-term investments. Interest and finance income is primarily earned from the investment in short-term investments at fixed interest rates using the proceeds generated by the Company's IPO in May 2022.

**Net loss and comprehensive loss** 

For the year ended December 31, 2024, net loss and comprehensive loss was $3,078,731, a decrease of $921,940, compared to the comparable period in 2023. The decrease was primarily driven by a lower write-off on E&E assets partially offset by higher corporate administrative expenses and lower interest and finance income.

------

![](exhibit99-2xu001.jpg)

**LIQUIDITY, CAPITAL RESOURCES AND GOING CONCERN**

**Cash flows - 2025 compared to 2024**

For the three months and year ended December 31, 2025, cash flows used in operating activities were $175,849 and $1,475,148 respectively, a decrease of $90,990 and $979,399 respectively, compared to the comparable periods in 2024. The decrease was primarily due to lower corporate administrative costs.

For the three months ended December 31, 2025, cash flows generated by investing activities were $384,813, an increase of $286,988 compared to the comparable period in 2024. The increase was due to an increase in the redemption of short-term investments of $500,000. This was partially offset by an increase in expenditures on E&E assets of $155,019, an increase in short-term investments purchased of $50,000 and a decrease in interest received of $7,993.

For the year ended December 31, 2025, cash flows generated by investing activities were $1,323,514, a decrease of $612,049 compared to the comparable period in 2024. The decrease was due to a decrease in the redemption of short-term investments of $3,900,000 and a decrease in interest received of $183,599. This was partially offset by a decrease in expenditures on E&E assets of $910,550 and a decrease in short-term investments purchased of $2,550,000.

For the year ended December 31, 2025, cash flows generated by financing activities were $339,532, an increase of $339,532 compared to the comparable period in 2024. The increase was due to proceeds from the exercise of share options during the period.

**Cash flows - 2024 compared to 2023**

For the year ended December 31, 2024, cash flows used in operating activities were $2,454,547, an increase of $768,504 compared to the comparable period in 2023. The increase was primarily due to higher corporate administrative costs and changes in non-cash working capital items.

For the year ended December 31, 2024, cash flows generated by investing activities were $1,935,563, a decrease of $25,445 compared to the comparable period in 2023. The decrease was due to a decrease in the redemption of short-term investments of $5,250,000, an increase in expenditures on E&E assets of $532,926 and a decrease in interest received of $131,519. This was partially offset by a decrease in short-term investments purchased of $5,900,000.

For the ended December 31, 2024, the Company did not have any cash flows generated by or used in financing activities.

**Liquidity, capital resources and going concern**

The Company has not generated revenue or cash flows from its operations to date. As at December 31, 2025, the Company has an accumulated deficit of $11,715,119 (December 31, 2024 - $10,099,253) since inception and has a working capital (current assets less current liabilities) surplus of $3,096,122 (December 31, 2024 - $5,184,549). The operations of the Company have primarily been funded by the issuance of common shares.

------

![](exhibit99-2xu001.jpg)

Subsequent to December 31, 2025, on February 10, 2026, the Company entered into an ATM Agreement with H. C. Wainwright & Co., LLC as Lead Manager and Roth Capital Partners, LLC as co-manager. Under the terms of the ATM Agreement, the Company will be entitled to sell, at its sole discretion and from time to time as it may choose, common shares of the Company through the Lead Manager having an aggregate gross offering amount of up to $7,500,000.

The Company has incurred losses to date, has limited financial resources and has no current source of revenue or cash flow from operating activities. To address its financing requirements, the Company plans to seek financing through, but not limited to, debt financing, equity financing and strategic alliances. However, there is no assurance that such financing will be available. If adequate financing is not available or cannot be obtained on a timely basis, the Company may be required to delay, reduce the scope of or eliminate one or more of its exploration programs, or relinquish some or all of its rights under existing mineral lease and option agreements.

The above factors give rise to material uncertainties that raise substantial doubt on the Company's ability to continue as a going concern.

Management regularly reviews the current Company capital structure and updates its expenditure budgets and forecasts as necessary, to determine whether or not new financing will need to be obtained, and what type of financing is appropriate given the changing market conditions.

**COMMITMENTS**

The Company is required to make pre-production, lease and/or advanced royalty payments on each of its projects to keep agreements in good standing. In addition, for the Kelly Creek and Lone Mountain projects, the Company is required to incur E&E expenditures (i.e. work commitments) under those respective agreements. For details of these commitments, refer to Note 10 of our annual consolidated financial statements for the years ended December 31, 2025, 2024 and 2023.

**Introductory Agent Agreement**

The Company executed an introductory agent agreement with BMR (the "**BMR Agreement**"). Under the BMR Agreement, should a mineral property recommended by BMR be acquired by the Company, the Company shall pay an introductory agent fee as follows:

---

| | |
|:---|:---|
| &nbsp;&nbsp;Within 15 days of acquisition | &nbsp;&nbsp;$5000 |
| &nbsp;&nbsp;6 months after acquisition | &nbsp;&nbsp;$5000 |
| &nbsp;&nbsp;12 months after acquisition | &nbsp;&nbsp;$5000 |
| &nbsp;&nbsp;18 months after acquisition | &nbsp;&nbsp;$5000 |
| &nbsp;&nbsp;24 months after acquisition | &nbsp;&nbsp;$7500 |
| &nbsp;&nbsp;30 months after acquisition | &nbsp;&nbsp;$7500 |
| &nbsp;&nbsp;36 months after acquisition | &nbsp;&nbsp;$10000 |
| &nbsp;&nbsp;42 months after acquisition | &nbsp;&nbsp;$10000 |
| &nbsp;&nbsp;48 months after acquisition<br> and every six months thereafter | &nbsp;&nbsp;$15000 |

---

------

![](exhibit99-2xu001.jpg)

If commercial production is achieved on a property recommended by BMR, the Company shall pay a 0.5% net smelter return royalty on all mineral interests acquired within the area of influence of the mineral property. Introductory agent fees and net smelter return royalty payments totaling $1,000,000 paid by the Company will reduce the net smelter return royalty by 50% to 0.25%.

As at December 31, 2025, the BMR Agreement is not in effect for any of the Company's mineral projects.

**Source of funds**

To date, the Company has primarily relied upon the net proceeds of its IPO to fund its operations and meet the commitments under its mineral project agreements.

**OFF-BALANCE SHEET ARRANGEMENTS**

The Company does not have any off-balance sheet arrangements.

**OUTSTANDING SHARE DATA**

As at February 26, 2026, the Company had the following number of securities outstanding:

---

| | | | |
|:---|:---|:---|:---|
|  | Number of <br>securities | Exercise <br>price ($) | Weighted average<br>remaining life (years) |
| Common shares | 13693001 |  |  |
| Share options | 2946666 | $0.77 - $2.19 | 2.91 |
|  | 16639667 |  |  |

---

**SUMMARY OF ANNUAL RESULTS**

The following table contains selected annual financial information derived from our audited consolidated financial statements, which are reported under IFRS.

---

| | | | |
|:---|:---|:---|:---|
|  | For the year ended | For the year ended | For the year ended |
|  | December 31, | December 31, | December 31, |
|  | 2025 | 2024 | 2023 |
| Revenue | $- | $- | $- |
| Net loss | (1615866) | (3078731) | (4000671) |
| Net comprehensive loss | (1615866) | (3078731) | (4000671) |
| Loss per share - basic and diluted | (0.12) | (0.23) | (0.30) |
| Cash and cash equivalents | 573159 | 381899 | 907551 |
| E&E assets | 5145112 | 4077474 | 2280490 |
| Total assets | 8399262 | 9512870 | 12005240 |
| Total liabilities | 128924 | 228698 | 676605 |
| Cash dividends | $- | $- | $- |

---

------

![](exhibit99-2xu001.jpg)

The decrease in net loss and comprehensive loss for the year ended December 31, 2025 was primarily driven by lower share-based compensation and investor relations and marketing.

The decrease in net loss and comprehensive loss for the year ended December 31, 2024 was primarily driven by a lower write-off on E&E assets partially offset by higher corporate administrative expenses and lower interest and finance income.

The increase in net loss and comprehensive loss for the year ended December 31, 2023 was due to the write-off of E&E assets. This was related to the termination of the Fourmile Basin and Miller project mineral lease and option agreements, in the amount of $1,899,330 and the notice to Pediment that the Company will drop certain leases and claim holdings within the Kelly Creek Project, in the amount of $353,456.

**SELECTED QUARTERLY FINANCIAL INFORMATION**

The following table contains selected quarterly financial information derived from our unaudited condensed interim consolidated financial statements, which are reported under IFRS Accounting Standards applicable to interim financial reporting.

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Q4 2025** | **Q3 2025** | **Q2 2025** | **Q1 2025** | **Q4 2024** | **Q3 2024** | **Q2 2024** | **Q1 2024** |
| Revenue | $- | $- | $- | $- | $- | $- | $- | $- |
| Net loss | (550024) | (270832) | (295501) | (499509) | (739893) | (948043) | (615126) | (775669) |
| Net comprehensive loss | (550024) | (270832) | (295501) | (499509) | (739893) | (948043) | (615126) | (775669) |
| Loss per share - basic and diluted | (0.04) | (0.02) | (0.02) | (0.04) | (0.06) | (0.07) | (0.05) | (0.06) |
| Cash and cash equivalents | 573159 | 363431 | 448765 | 614892 | 381899 | 555712 | 1207937 | 1895612 |
| E&E assets | 5145112 | 4811854 | 4312762 | 4161085 | 4077474 | 3762497 | 3288375 | 2992169 |
| Total assets | 8399262 | 8881524 | 8785869 | 9047041 | 9512870 | 9956783 | 10671539 | 11615894 |
| Total liabilities | 128924 | 84387 | 95892 | 109087 | 228698 | 111196 | 86766 | 658539 |
| Cash dividends | $- | $- | $- | $- | $- | $- | $- | $- |

---

The increase in net loss and comprehensive loss in the fourth quarter of 2025 was due to increased promotion, social media campaigns and marketing of the Company. In particular, the Company incurred $250,000 related to a digital marketing campaign completed by i2i.

The increase in net loss and comprehensive loss in the third and fourth quarter of 2024 was due to increased promotion, social media campaigns and marketing of the Company. In particular, the Company incurred $750,000 related to a direct mail and digital marketing campaign completed by i2i.

**EVENTS AFTER THE REPORTING DATE**

Other than disclosed elsewhere in this MD&A, the Company does not have any material events after the reporting date to disclose.

**RELATED PARTY TRANSACTIONS AND BALANCES**

Key management includes the Company's directors and officers including its Chief Executive Officer ("**CEO**"), VP Exploration, VP Business Development, and Chief Financial Officer ("**CFO**").

------

![](exhibit99-2xu001.jpg)

Directors and key management compensation is as follows:

---

| | | | |
|:---|:---|:---|:---|
|  |  |  | For the year ended |
|  | December 31, | December 31, | December 31, |
|  | 2025 | 2024 | 2023 |
| Management salaries and consulting fees | $687877 | $694074 | $544352 |
| Share-based compensation | 255921 | 993611 | 472236 |
| Directors' fees | 75329 | 73647 | 72863 |
|  | $1019127 | $1761332 | $1089451 |

---

For the year ended December 31, 2025, the Company's officers were reimbursed $367,077 (2024 - $338,837; 2023 - $57,102) for expenditures incurred in the normal course of business on behalf of the Company.

For the year ended December 31, 2025, the Company incurred $64,236 (2024 - $67,072; 2023 - $69,806) of expenditures from P2 Gold Inc. under a CFO shared-services agreement. These expenditures were expensed under management salaries and consulting fees in the consolidated statement of loss and comprehensive loss.

As at December 31, 2025, accounts payable and accrued liabilities include $30,556 (2024 - $32,979) owed to related parties of the Company for transactions incurred in the normal course of business.

The Company entered into a joint venture agreement with Pediment, a subsidiary of URZ (*formerly NGE*), for the Kelly Creek Project and owns 89,240 common shares of URZ (*formerly NGE*). During the year ended December 31, 2024, the Company purchased $11,000 of exploration equipment from URZ (*formerly NGE*). As at December 31, 2025, the VP Business Development and a director of the Company serve as directors of URZ (*formerly NGE*). Subsequent to December 31, 2025, on January 1, 2026, the VP Business Development was appointed interim Chief Executive Officer and President of URZ *(formerly NGE)*. He also served as interim Chief Executive Officer of URZ (*formerly NGE*) from December 31, 2023 to May 13, 2024.

**ADDITIONAL DISCLOSURE RELATED TO OFFICERS AND DIRECTORS**

* On May 7, 2025, Dennis Higgs was appointed Executive Chairman and CEO of the Company and Tom Yip was appointed Lead Director of the Company.

* On May 7, 2025, Joseph Ovsenek, Chairman and director of the Company, and Kenneth McNaughton, director of the Company, did not stand for re-election as directors of the Company at the AGM.

* On September 23, 2024, the Company announced the passing of Benjamin Leboe, a director of the Company.

* On September 20, 2024, the Company announced the appointment of Sandra MacKay to the Board of Directors.

------

![](exhibit99-2xu001.jpg)

* On October 11, 2023, the Company announced that Kenneth McNaughton resigned as VP Exploration and will continue to serve as a director. Robert M. Hatch was appointed VP Exploration.

* On August 10, 2023, the Company announced that Darcy Higgs resigned as Corporate Secretary of the Company and took the role of VP Business Development.

**NEW ACCOUNTING POLICIES**

Our material accounting policy information is presented in Note 3 to the audited consolidated financial statements for the years ended December 31, 2025, 2024 and 2023. There were no new accounting policies adopted during the year ended December 31, 2025.

**NEW ACCOUNTING STANDARDS AND RECENT PRONOUNCEMENTS**

The following standards, amendments and interpretations have been issued but are not yet effective:

* In May 2024, the International Accounting Standards Board ("**IASB**") issued *Amendments to the Classification and Measurement of Financial Instruments (Amendments to IFRS 9 and IFRS 7)*. These amendments updated classification and measurement requirements in IFRS 9 *Financial Instruments* and related disclosure requirements in IFRS 7 *Financial Instruments: Disclosures*. The IASB clarified the recognition and derecognition date of certain financial assets and liabilities, and amended the requirements related to settling financial liabilities using an electronic payment system. It also clarified how to assess the contractual cash flow characteristics of financial assets in determining whether they meet the solely payments of principal and interest criterion, including financial assets that have environmental, social and corporate governance ("**ESG**")-linked features and other similar contingent features. The IASB added disclosure requirements for financial instruments with contingent features that do not relate directly to basic lending risks and costs, and amended disclosures relating to equity instruments designated at fair value through other comprehensive income (loss). The amendments are effective for annual periods beginning on or after January 1, 2026 with early adoption permitted. This amendment is not expected to have a material impact on the Company.

* In April 2024, the IASB issued IFRS 18 - *Presentation and Disclosure in Financial Statements* which will replace International Accounting Standard ("**IAS**") 1, *Presentation of Financial Statements.* The new standard on presentation and disclosure in financial statements focuses on updates to the statement of profit or loss. The key new concepts introduced in IFRS 18 relate to the structure of the statement of profit or loss, required disclosures in the financial statements for certain profit or loss performance measures that are reported outside an entity's financial statements and enhanced principles on aggregation and disaggregation which apply to the primary financial statements and notes in general. Many of the other existing principles in IAS 1 are retained, with limited changes. IFRS 18 will apply for reporting periods beginning on or after January 1, 2027 and also applies to comparative information. The Company is in the process of assessing the impact of this standard.

------

![](exhibit99-2xu001.jpg)

There are no other IFRS Accounting Standards or International Financial Reporting Interpretations Committee interpretations that are not yet effective or early adopted that are expected to have a significant impact on the Company.

**SIGNIFICANT ACCOUNTING ESTIMATES AND JUDGEMENTS**

The preparation of financial statements requires the use of accounting estimates. It also requires management to exercise judgment in the process of applying its accounting policies. Estimates and policy judgments are regularly evaluated and are based on management's experience and other factors, including expectations about future events that are believed to be reasonable under the circumstances. Actual results may differ from these estimates. Revisions to accounting estimates are recognized in the period in which the estimates are revised and in any future periods affected.

Significant accounting policy judgments include:

* The assessment of the Company's ability to continue as a going concern which requires judgment related to future funding available to identify new business opportunities and meet working capital requirements, the outcome of which is uncertain; and

* The application of the Company's accounting policy for impairment of E&E assets which requires judgment to determine whether indicators of impairment exist including factors such as the period for which the Company has the right to explore, expected renewals of exploration rights, whether substantive expenditures on further E&E of resource properties are budgeted and evaluation of the results of E&E activities up to the reporting date. Management assessed impairment indicators for the Company's E&E assets and concluded that no impairment indicators exist as of December 31, 2025.

Significant sources of material estimation uncertainty include:

* The determination of the fair value of share options issued by the Company.

**FINANCIAL INSTRUMENT RISK**

The Company's financial instruments consist of cash and cash equivalents, short-term investments, marketable securities, and accounts payable and accrued liabilities.

The Company has exposure to a variety of financial risks: market risk (including currency risk and interest rate risk), credit risk and liquidity risk from its use of financial instruments.

**(a) Market risk**

Market risk is the risk that changes in market prices, such as foreign exchange rates and interest rates will affect the Company's cash flows or value of its financial instruments.

------

![](exhibit99-2xu001.jpg)

*(i) Currency risk*

The Company is subject to currency risk on financial instruments that are denominated in currencies that are not the same as the functional currency of the entity that holds them. Exchange gains and losses would impact the consolidated statement of loss and comprehensive loss. The Company does not use any hedging instruments to reduce exposure to fluctuations in foreign currency rates.

The Company is exposed to currency risk through cash and cash equivalents, receivables and other, marketable securities and accounts payable and accrued liabilities held in the parent entity which are denominated in CAD.

The following table shows the impact on pre-tax loss of a 10% change in the USD:CAD exchange rate on financial assets and liabilities denominated in CAD, as of December 31, 2025, with all other variables held constant:

---

| | | |
|:---|:---|:---|
|  | Impact of currency rate change on pre-tax loss | Impact of currency rate change on pre-tax loss |
|  | 10% increase | 10% decrease |
| Cash and cash equivalents | $5208 | $(5208) |
| Receivables and other | 1380 | (1380) |
| Marketable securities | 2214 | (2214) |
| Accounts payable and accrued liabilities | (9605) | 9605 |

---

*(ii) Interest rate risk*

The Company is subject to interest rate risk with respect to its investments in cash and cash equivalents and short-term investments. The Company's current policy is to invest cash at variable and fixed rates of interest with cash reserves to be maintained in cash and cash equivalents in order to maintain liquidity. Fluctuations in interest rates when cash and cash equivalents and short-term investments mature impact interest and finance income earned.

The impact on pre-tax loss of a 1% change in variable interest rates on financial assets and liabilities as of December 31, 2025, with all other variables held constant, would be nominal.

**(b) Credit risk**

Credit risk is the risk of potential loss to the Company if the counterparty to a financial instrument fails to meet its contractual obligations. The Company's credit risk is primarily attributable to its financial assets including cash and cash equivalents and short-term investments.

The carrying amount of financial assets represents the maximum credit exposure:

---

| | | |
|:---|:---|:---|
|  | December 31, | December 31, |
|  | 2025 | 2024 |
| Cash and cash equivalents | $573159 | $381899 |
| Short-term investments | 2571468 | 4914382 |
|  | $3144627 | $5296281 |

---

------

![](exhibit99-2xu001.jpg)

The Company mitigates its exposure to credit risk on financial assets through investing its cash and cash equivalents and short-term investments with Canadian Tier 1 chartered financial institutions. Management believes there is a nominal expected credit loss associated with its financial assets.

**(c) Liquidity risk**

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company manages liquidity risk by monitoring actual and projected cash flows and matching the maturity profile of financial assets and liabilities.

The Company has issued surety bonds to support future decommissioning and restoration provisions.

Contractual undiscounted cash flow requirements for contractual obligations as at December 31, 2025 are as follows:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | Carrying <br>amount | Contractual <br>cash flows | Due within <br>1 year | Due within <br>2 years | Due within <br>3 years |
| Accounts payable and accrued liabilities | $128924 | $128924 | $128924 | $- | $- |
|  | $128924 | $128924 | $128924 | $- | $- |

---

**(d) Fair value estimation**

The Company's financial assets and liabilities are initially measured and recognized according to a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets and liabilities and the lowest priority to unobservable inputs.

The three levels of fair value hierarchy are as follows:

---

| | |
|:---|:---|
| &nbsp;&nbsp;Level 1: | Quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date. |
| &nbsp;&nbsp;Level 2: | Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices). |
| &nbsp;&nbsp;Level 3: | Inputs for the asset or liability that are not based on observable market data. |

---

The following tables present the Company's financial assets and liabilities measured at fair value on a recurring basis, by level, within the fair value hierarchy.

------

![](exhibit99-2xu001.jpg)

---

| | | | | |
|:---|:---|:---|:---|:---|
| **As at December 31, 2025** |  | **Fair value** | **Fair value** | **Fair value** |
|  | **Carrying** <br>**value** | Level 1 | Level 2 | Level 3 |
| **Financial assets** |  |  |  |  |
| Marketable securities | $22138 | $22138 | $- | $- |
|  | $22138 | $22138 | $- | $- |
| **As at December 31, 2024** |  | **Fair value** | **Fair value** | **Fair value** |
|  | **Carrying** <br>**value** | Level 1 | Level 2 | Level 3 |
| **Financial assets** |  |  |  |  |
| Marketable securities | $12404 | $12404 | $- | $- |
|  | $12404 | $12404 | $- | $- |

---

The Company's financial instruments consisting of cash and cash equivalents, short-term investments and accounts payable and accrued liabilities approximate their fair value due to the short-term maturity of these financial instruments.

Marketable securities are fair valued at each reporting period using URZ's (*formerly NGE's*) share price on the TSX Venture Exchange.

**INTERNAL CONTROL OVER FINANCIAL REPORTING AND DISCLOSURE CONTROLS AND PROCEDURES**

Management, with the participation of the CEO and the CFO, is responsible for establishing and maintaining adequate internal control over financial reporting as that term is defined in National Instrument 52-109 - *Certification of Disclosure in Issuers' Annual and Interim Filings* ("ICFR"). The Company's ICFR is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with IFRS. Any system of ICFR, no matter how well designed, has inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable, not absolute, assurance with respect to financial statement preparation and presentation.

Management, with the participation of the CEO and the CFO, assessed the effectiveness of the Company's ICFR as at December 31, 2025. In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission in Internal Control - Integrated Framework (COSO 2013). Based upon the results of that assessment as at December 31, 2025, management concluded that the Company's ICFR is effective and that there were no material weaknesses relating to the design and operation of the ICFR.

There have been no significant changes in our internal controls during the year ended December 31, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

------

![](exhibit99-2xu001.jpg)

**Disclosure controls and procedures**

Management, with the participation of the CEO and the CFO, is responsible for establishing and maintaining the Company's disclosure controls and procedures as that term is defined in National Instrument 52-109 - *Certification of Disclosure in Issuers' Annual and Interim Filings* ("DC&P") and have assessed the effectiveness of such DC&Ps as of December 31, 2025. Based upon the results of that evaluation, the CEO and the CFO concluded that the Company's DC&Ps were effective: (i) in providing reasonable assurance that information required to be disclosed by the Company in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in the securities legislation; (ii) in ensuring that information required to be disclosed by the Company in its annual filings, interim filings or other reports filed or submitted under securities legislation is accumulated and communicated to management as appropriate to allow timely decisions regarding required disclosure; and (iii) that there were no material weaknesses relating to the design and operation of the DC&Ps.

**RISK FACTORS**

In addition to the risks described herein, reference is made to the risks and uncertainties set forth under the section entitled "*Risk Factors*" in the Form 20-F filed under the Company's profile in Canada on the SEDAR+ website at <u>www.sedarplus.ca</u> and in the USA, on the EDGAR section of the SEC website at <u>www.sec.gov</u>, which risks and uncertainties are incorporated herein by reference. The risks described therein and herein are not the only risks faced by the Company and security holders of the Company. Additional risks and uncertainties not currently known to the Company, or that the Company currently deems immaterial, may also materially and adversely affect its business.

The business and financial condition of the Company could be materially adversely affected by any of the risks set forth in this MD&A, in the Form 20-F, or such other risks. The trading price of the common shares of the Company could decline due to any of these risks and investors could lose all or part of their investment. This MD&A contains forward-looking statements that involve risks and uncertainties. The Company's actual results could differ materially from those anticipated in these forward-looking statements as a result of certain factors, including the risks faced by the Company described in this MD&A.

No inference should be drawn, nor should an investor place undue importance on, the risk factors that are included in this MD&A as compared to those included in the Form 20-F, as all risk factors are important and should be carefully considered by a potential investor.

**CAUTION REGARDING FORWARD-LOOKING STATEMENTS**

Certain statements in this MD&A are forward-looking statements or information (collectively "**forward-looking statements**"). Forward-looking statements may include, but are not limited to, statements with respect to the future financial or operating performance of the Company and its subsidiary and its mineral projects, the future price of metals, test work and confirming results from work performed to date, the estimation of mineral resources and mineral reserves, the realization of mineral resource and mineral reserve estimates, the timing and amount of estimated future capital, operating and exploration expenditures, costs and timing of the development of new deposits, costs and timing of future exploration, requirements for additional capital, government regulation of mining operations, environmental risks, reclamation expenses, title disputes or claims, and limitations of insurance coverage. The Company is hereby providing cautionary statements identifying important factors that could cause the actual results of the Company to differ materially from those projected in the forward-looking statements. Any statements that express, or involve discussions as to expectations, beliefs, plans, objectives, assumptions or future events or performance (often, but not always, through the use of words or phrases such as "may", "is expected to", "anticipates", "estimates", "intends", "plans", "projection", "could", "vision", "goals", "objective" and "outlook") are not historical facts and may be forward-looking and may involve estimates, assumptions and uncertainties which could cause actual results or outcomes to differ materially from those expressed in the forward-looking statements.

------

![](exhibit99-2xu001.jpg)

By their nature, forward-looking statements involve numerous assumptions, inherent risks, and uncertainties, both general and specific, which contribute to the possibility that the predicted outcomes may not occur or may be delayed. The risks, uncertainties, and other factors, many of which are beyond the control of the Company, that could influence actual results include, but are not limited to:

* continued trading of the Company's common shares on the NYSE American;

* our ability to successfully execute our overall strategy and goals;

* execution of our exploration and development plans for our mineral projects;

* our ability to carry out our current planned exploration programs and development plans with our current financial resources;

* we have a limited operating history and negative operating cash flows;

* the market price for gold and other minerals may not be sufficiently high to ensure that our planned exploration expenditures will be funded;

* we may not be able to demonstrate that any of our mineral projects warrant commercial development;

* we may not be able to access sufficient capital to carry out our business plans, exploration and development plans;

* our exploration and development costs may be higher than anticipated;

* our ability to obtain and comply with all required permits, licenses and regulatory requirements in carrying out our exploration and development plans;

* even if we are successful in demonstrating reserves on any of our properties, our mining projects may not achieve projected rates of production, cash flows, internal rates of return, payback periods or net present values;

* there may be lack of adequate infrastructure to support our mineral projects;

* employee recruitment and retention;

* the risk that title to our material properties may be impugned;

* environmental risks, including risks associated with compliance with environmental laws and the completion of any required environmental impact assessments or reclamation obligations;

* economic uncertainties, including changes and volatility in global capital, currency and commodity markets which may impact our ability to raise capital to execute our business, exploration and development plans and the demand for our planned mineral projects;

* economic uncertainties related to tariffs and import/export regulations;

* the effects of the ongoing novel coronavirus ("**COVID-19**") pandemic or the emergence of another pandemic or other widespread health emergency;

* the effects of commodity price fluctuations as a result of international conflicts, including, but not limited to, the Russian-Ukraine and Israel-Palestine conflicts;

------

![](exhibit99-2xu001.jpg)

* competition from other mineral exploration and mining businesses;

* we have not demonstrated that any of our mineral properties contain mineral resources and, even if demonstrated, there is no assurance that any mineral resource estimates will be accurate as to exploration potential and mineral grades;

* any required change in mineral resource or mineral reserve estimation methodology;

* changes in the assumptions underlying the mineral resource estimates, which may result in a different (smaller) mineral resource estimate and other related matters;

* changes in laws and regulations;

* we may be subject to claims or legal proceedings;

* the possibility of a conflict of interest arising for certain of our directors and officers;

* volatility in the market price of the Company's common shares;

* future sales or issuances of equity securities could decrease the value of the Company's common shares, dilute shareholders' voting power and reduce future potential earnings per share;

* we intend to retain earnings, if any, to finance the growth and development of our business and do not intend to pay cash dividends on the Company's common shares in the foreseeable future;

* general business, economic, competitive, political and social uncertainties;

* the actual results of current and future exploration activities differing from projected results;

* the inability to meet various expected cost estimates;

* changes or downgrades in project parameters and/or economic assessments as plans continue to be refined;

* fluctuations in the future prices of metals;

* possible variations of mineral grade or recovery rates below those that are expected;

* the risk that actual costs may exceed estimated costs;

* failure of equipment or processes to operate as anticipated;

* accidents, labor disputes and other risks of the mining industry;

* political instability;

* delays in obtaining governmental approvals or financing or in the completion of development or construction activities; and

* global economic risks, including the occurrence of unforeseen or catastrophic events, such as political unrest, wars, or the emergence of a pandemic or other widespread health emergency, which could create economic and financial disruptions and require us to reduce or cease operations at some or all of our facilities for an indeterminate period of time, and which could have a material impact on our business, operations, personnel, and financial condition.

Such forward-looking information is necessarily based upon a number of factors and assumptions that, while considered reasonable by the Company as of the date of such statements, are inherently subject to significant business, economic and competitive uncertainties and contingencies. The assumptions underlying the forward-looking information in this MD&A, which may prove to be incorrect, include, but are not limited to, assumptions relating to:

* future business and property integrations remaining successful;

* favorable and stable general macroeconomic conditions;

------

![](exhibit99-2xu001.jpg)

* securities markets;

* spot and forward prices of gold, silver, base metals and certain other commodities;

* currency markets (such as the CAD to USD exchange rate);

* no materially adverse changes in national and local government, legislation, taxation, controls, regulations and political or economic developments;

* that various risks and hazards associated with the business of mineral exploration, development and mining (including environmental hazards, industrial accidents, unusual or unexpected formations, pressures, cave-ins and flooding) will not materialize;

* the ability to complete planned exploration programs;

* the ability to continue raising the necessary capital to finance operations;

* the ability to obtain adequate insurance to cover risks and hazards on favorable terms;

* that changes to laws and regulations will not impose greater or adverse restrictions on mineral exploration or mining activities;

* the continued stability of employee relations;

* relationships with local communities and indigenous populations;

* that costs associated with mining inputs and labor will not materially increase;

* that mineral exploration and development activities (including obtaining necessary licenses, permits and approvals from government authorities) will be successful;

* no escalation in the severity of the COVID-19 pandemic;

* no disruptions or delays due to a USA government shutdown; and

* the continued validity and ownership of title to properties.

Should one or more of the underlying assumptions prove incorrect, or should the risks and uncertainties materialize, actual results may vary materially from those described in the forward-looking statements.

Further, any forward-looking statement speaks only as of the date on which such statement is made, and, except as required by applicable law, the Company undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made or to reflect the occurrence of unanticipated events. New factors emerge from time to time, and it is not possible for management to predict all such factors and to assess in advance the impact of each such factor on the business of the Company or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statement.

------