AI assistant
First Phosphate Corp. — Interim / Quarterly Report 2025
Jul 25, 2025
46401_rns_2025-07-25_76c6ce36-0d7f-4f66-9ea2-d1d04224cea6.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
1 | Page
FIRST PHOSPHATE CORP.
Condensed Interim Financial Statements
May 31, 2025
(Expressed in Canadian Dollars)
(Unaudited – Prepared by Management)
2 | Page
FIRST PHOSPHATE CORP.
| INDEX | Page Number |
|---|---|
| NOTICE OF NO AUDITOR REVIEW OF CONDENSED INTERIM FINANCIAL STATEMENTS | 3 |
| STATEMENT OF FINANCIAL POSITION | 4 |
| STATEMENT OF LOSS & COMPREHENSIVE LOSS | 5 |
| STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (DEFICIENCY) | 6 |
| STATEMENTS OF CASH FLOWS | 7 |
| NOTES TO THE FINANCIAL STATEMENTS | 8-21 |
3 | Page
FIRST PHOSPHATE CORP.
NOTICE OF NO AUDITOR REVIEW OF CONDENSED INTERIM FINANCIAL STATEMENTS
The accompanying unaudited condensed interim financial statements of First Phosphate Corp. (the "Company") have been prepared by and are the responsibility of the Company's management. These financial statements, along with the accompanying notes, have been reviewed and approved by the Company's audit committee
In accordance with Canadian Securities Administrators National Instruments 51-102, the Company discloses that these unaudited condensed interim financial statements have not been reviewed by the Company's auditors.
Approved and authorized by the Board of Directors on July 25, 2025.
"BENNETT KURTZ"
Director
"JOHN PASSALACQUA"
Director
FIRST PHOSPHATE CORP.
CONDENSED INTERIM STATEMENTS OF FINANCIAL POSITION
(Expressed in Canadian Dollars)
(Unaudited)
AS AT
| Assets | May 31, 2025
$ | February 28, 2025
$ |
| --- | --- | --- |
| Current Assets | | |
| Cash and cash equivalents (Note 5) | 3,173,855 | 1,873,550 |
| Restricted cash (Note 5) | 35,000 | 35,000 |
| Prepaid expenses (Note 6) | 144,207 | 159,445 |
| Tax credits recoverable (Note 9) | 1,244,955 | 1,244,955 |
| Prepaid financing expense (Note 8) | 232,805 | 332,578 |
| Amounts receivable | 141,458 | 47,336 |
| | 4,972,280 | 3,692,864 |
| Non-Current Assets | | |
| Investments (Note 7) | 171,486 | 168,174 |
| Exploration and evaluation assets (Note 9) | 3,591,734 | 3,591,734 |
| | 3,763,220 | 3,759,908 |
| Total Assets | 8,735,500 | 7,452,772 |
| Liabilities and Shareholders’ Equity | | |
| Current Liabilities | | |
| Accounts payable and accrued liabilities | 109,579 | 342,964 |
| Flow-through share premium liability (Note 10) | 458,570 | 718,477 |
| Total Liabilities | 568,149 | 1,061,441 |
| Shareholders’ Equity | | |
| Capital stock (Note 11) | 32,898,144 | 30,657,018 |
| Contributed surplus (Note 11) | 5,799,183 | 5,309,401 |
| Shares to be issued (Note 11) | 793,450 | - |
| Deficit | (31,323,426) | (29,575,088) |
| Total Shareholders’ Equity | 8,167,351 | 6,391,331 |
| Total Liabilities and Shareholders’ Equity | 8,735,500 | 7,452,772 |
Nature of operations (Note 1)
Going concern (Note 2)
Subsequent events (Note 16)
Approved and authorized by the Board of Directors on July 25, 2025.
“BENNETT KURTZ” “JOHN PASSALACQUA”
Director
Director
The accompanying notes are an integral part of these condensed interim financial statements.
4 | Page
5 | Page
FIRST PHOSPHATE CORP.
CONDENSED INTERIM STATEMENTS OF LOSS AND COMPREHENSIVE LOSS
(Expressed in Canadian Dollars)
(Unaudited)
| For the three months ended | ||
|---|---|---|
| May 31, 2025 | May 31, 2024 | |
| $ | $ | |
| Expenses | ||
| Mining exploration and metallurgy (Note 9) | 1,262,606 | 3,689,198 |
| Share based compensation (Notes 11 and 12) | 441,391 | 765,918 |
| Business development | 131,153 | 193,107 |
| Professional fees (Note 11) | 64,887 | 103,261 |
| General and administrative expenses | 71,622 | 73,522 |
| Regulatory and compliance expenses | 26,744 | 57,210 |
| Consulting fees | 26,833 | 10,000 |
| Total expenses | (2,025,236) | (4,892,216) |
| Other income/(expenses) | ||
| Interest income | 12,614 | 67,267 |
| Financing expense (Notes 8 and 11) | (99,773) | (99,774) |
| Gain on amortization of flow-through share premium liability (Note 10) | 360,745 | 737,807 |
| Foreign currency translation gain on investments (Note 7) | 3,312 | 1,699 |
| Net loss and comprehensive loss | (1,748,338) | (4,185,217) |
| Loss per common share – basic and diluted | (0.02) | (0.06) |
| Weighted average number of common shares outstanding – basic and diluted | 90,291,241 | 74,326,460 |
The accompanying notes are an integral part of these condensed interim financial statements.
FIRST PHOSPHATE CORP.
CONDENSED INTERIM STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
For the three months ended May 31, 2025 and 2024
(Expressed in Canadian Dollars)
(Unaudited)
| Common Shares | ||||||
|---|---|---|---|---|---|---|
| Number of Shares | Amount $ | Contributed Surplus $ | Shares to be issued $ | Deficit $ | Total $ | |
| Balance, February 29, 2024 | 73,786,772 | 26,342,634 | 4,917,414 | - | (21,947,674) | 9,312,374 |
| Shares issued for exploration activities | 200,000 | 60,000 | - | - | - | 60,000 |
| Share based compensation | - | - | 765,918 | - | - | 765,918 |
| Shares issued upon exercise of restricted share units | 880,798 | 334,418 | (334,418) | - | - | - |
| Net loss for the period | - | - | - | - | (4,185,217) | (4,185,217) |
| Balance, May 31, 2024 | 74,867,570 | 26,737,052 | 5,348,914 | - | (26,132,891) | 5,953,075 |
| Balance, February 28, 2025 | 89,947,551 | 30,657,018 | 5,309,401 | - | (29,575,088) | 6,391,331 |
| Shares issued | 6,831,870 | 2,391,155 | - | - | - | 2,391,155 |
| Shares to be issued | 793,450 | 793,450 | ||||
| Flow-through share premium liability | - | (100,838) | - | - | - | (100,838) |
| Residual value of warrants in units issued | - | (35,800) | 35,800 | - | - | - |
| Share issuance costs | - | (98,646) | - | - | - | (98,646) |
| Shares issued for finders’ fees | 244,478 | 85,255 | - | - | - | 85,255 |
| Warrants issued for finders’ fees | - | - | 12,591 | - | - | 12,591 |
| Share based compensation | - | - | 441,391 | - | - | 441,391 |
| Net loss for the period | - | - | - | - | (1,748,338) | (1,748,339) |
| Balance, May 31, 2025 | 97,023,899 | 32,898,144 | 5,799,183 | 793,450 | (31,323,426) | 8,167,351 |
The accompanying notes are an integral part of these condensed interim financial statements.
6 | Page
7 | Page
FIRST PHOSPHATE CORP.
CONDENSED INTERIM STATEMENTS OF CASH FLOWS
(Expressed in Canadian Dollars)
(Unaudited)
| For the three months ended | ||
|---|---|---|
| May 31, 2025 | May 31, 2024 | |
| $ | $ | |
| Operating Activities | ||
| Net loss for the period | (1,748,338) | (4,185,217) |
| Non-cash items: | ||
| Share based compensation | 441,391 | 765,918 |
| Financing fee | 99,773 | 99,774 |
| Shares issued | - | 60,000 |
| Gain on amortization of flow-through share premium liability | (360,745) | (737,807) |
| Foreign currency translation gain on investments | (3,312) | (1,699) |
| Changes in non-cash working capital items: | ||
| Amounts receivable | (94,122) | 162,802 |
| Prepaid expenses | 15,238 | 10,261 |
| Accounts payable and accrued liabilities | (233,385) | (2,003,597) |
| Restricted cash | - | (15,000) |
| Net cash used in Operating Activities | (1,883,500) | (5,844,565) |
| Financing Activities | ||
| Issuance of shares and warrants | 2,390,355 | - |
| Proceeds from shares to be issued | 793,450 | - |
| Net cash provided by Financing Activities | 3,183,805 | - |
| Net change in cash for the period | 1,300,305 | (5,844,565) |
| Cash and cash equivalents, beginning of the period | 1,873,550 | 7,496,238 |
| Cash and cash equivalents, end of the period | 3,173,855 | 1,651,673 |
| Supplemental cash flow information | ||
| Recognition of flow-through liability | 100,838 | - |
| Shares issue for finders' fees | 86,055 | - |
| Warrants issued for broker fees | 12,591 | - |
| Shares issued upon exercise of RSUs | - | 334,418 |
The Company paid $nil in taxes and $47 in interest in the three months ended May 31, 2025 (2024 - $nil and $9,891, respectively).
The Company received $12,616 in interest income in the three months ended May 31, 2025 (2024 - $67,267).
The accompanying notes are an integral part of these condensed interim financial statements.
FIRST PHOSPHATE CORP.
Notes to the Condensed Interim Financial Statements
May 31, 2025
(Expressed in Canadian Dollars)
(unaudited)
1. Nature of Operations
First Phosphate Corp. (the "Company") was incorporated in British Columbia on September 18, 2006. On June 29, 2022 the Company filed articles of amendment with the Province of British Columbia changing its name from First Potash Corp. to First Phosphate Corp. The address of the Company's corporate office and registered and records office is 1055 West Georgia Street, 1500 Royal Centre, P.O. Box 11117, Vancouver, British Columbia, V6E 4N7. The Company owns and is developing igneous rock phosphate mineral properties in the Saguenay Region of Quebec for the production of phosphoric acid for the production of cathode active material ("CAM") for use in lithium iron phosphate ("LPF") batteries for the LFP battery industry.
The Company's common shares are listed under the symbol "PHOS" on the Canadian Securities Exchange, "FRSPF" on the OTC Pink Market and "KD0" on the Frankfurt Stock Exchange.
2. Going Concern
These financial statements have been prepared under IFRS Accounting Standards as issued by the International Accounting Standards Board applicable to a going concern, which assumes that the Company will be able to realize its assets and discharge its liabilities in the normal course of operations for the foreseeable future. Accordingly, it does not give effect to any adjustments that may be necessary should the Company be unable to continue as a going concern and, therefore, be required to realize its assets and liquidate its liabilities in other than the normal course of operations and at amounts which may differ from those shown in these financial statements. Such adjustments could be material. The ability of the Company to continue as a going concern is dependent on its ability to continue to obtain equity financing and ultimately achieve profitable operations. While the Company has been successful in arranging financing in the past, the success of such initiatives cannot be assured.
As of May 31, 2025, the Company had accumulated losses of $31,323,426 since its inception and expects to incur further losses in the development of its business, and had negative cash flows from operating activities of $1,883,500 for the three months then ended. This indicates material uncertainties which cast significant doubt about the Company's ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent on its ability to obtain additional equity financing and ultimately achieve profitable operations. While the Company has been successful in arranging financing in the past, the success of such initiatives cannot be assured.
These financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern. Such adjustments could be material.
8 | Page
FIRST PHOSPHATE CORP.
Notes to the Condensed Interim Financial Statements
May 31, 2025
(Expressed in Canadian Dollars)
(unaudited)
3. Basis of Presentation
(a) Statement of compliance
These condensed interim financial statements have been prepared in accordance with IAS 34, Interim Financial Reporting. They do not include all the information and disclosures required in the annual financial statements and should be read in conjunction with the Company’s annual financial statements as at and for the year ended February 28, 2025 (“Annual Financial Statements”). However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Company’s financial position and performance since the last annual financial statements as at and for the year ended February 28, 2025. These unaudited condensed interim financial statements follow the same accounting policies and methods of application as the annual financial statements.
These condensed interim financial statements have been prepared on a historical cost basis, except for financial instruments classified as financial instruments which are measured at fair value through profit or loss. In addition, these condensed interim financial statements have been prepared using the accrual basis of accounting, except for cash flow information.
These financial statements were authorized for issue by the Board of Directors on July 25, 2025.
(b) Functional and presentation currency
These financial statements are presented in Canadian dollars, which is also the functional currency of the Company, unless otherwise stated.
4. Material Accounting Policy Information
In preparing the Company’s unaudited condensed interim financial statements for the three months ended May 31, 2025, the Company applied the accounting policies, critical judgments and estimates disclosed in Note 3 and 4 of its financial statements for the year ended February 28, 2025.
5. Cash and Cash Equivalents and Restricted Cash
Cash and cash equivalents includes cash held at the bank of $2,973,855 (February 28, 2025 - $473,550) and investments in guaranteed investment certificates (“GIC”) of $200,000 (February 28, 2025 - $1,400,000) which comprises of one-year cashable term GIC with a maturity date of January 31, 2026, earning annual interest of 2.95% per annum.
Restricted cash is comprised of $35,000 investment in a GIC (February 28, 2025 - $35,000). The GIC is a one-year cashable term with a maturity date of April 03, 2026, earning annual interest of 4.75% per annum. The GIC is held as collateral for credit cards issued to officers of the Company.
9 | Page
FIRST PHOSPHATE CORP.
Notes to the Condensed Interim Financial Statements
May 31, 2025
(Expressed in Canadian Dollars)
(Unaudited)
6. Prepaid Expenses
Prepaid expenses are comprised of the following:
| May 31, 2025 $ | February 28, 2025 $ | |
|---|---|---|
| Expenses paid in advance: | ||
| Business development | 58,077 | 104,450 |
| Mining exploration and metallurgy | - | 32,000 |
| General administrative expenses | 2,059 | 5,148 |
| Regulatory and compliance expenses | 9,071 | 14,514 |
| Consulting fees | 75,000 | 3,333 |
| Total | 144,207 | 159,445 |
7. Investments
On January 10, 2023, the Company entered into an investment and licensing option agreement (the "IPL Agreement") with Integrals Power Limited ("IPL") under the terms of which the Company acquired 7,386 IPL shares for £50,000 ($83,060). Under the terms of the IPL Agreement, IPL granted an option to acquire a license to use IPL technology in a facility of a production capacity of up to 1,000-tonnes of LFP CAM for a further payment of £950,000. IPL also granted the Company another option to acquire, for an additional upfront payment of £1,000,000, a license to use IPL technology in a facility of a production capacity beyond 1,000-tonnes. The Company is committed to a 1.5% royalty per kilogram of LFP CAM sold from a facility that uses IPL technology.
A continuity of investments is as follows:
| Balance, February 29, 2024 | 132,988 |
|---|---|
| Gain on foreign currency translation | 1,698 |
| Balance, May 31, 2024 | 134,686 |
| Balance, February 28, 2025 | 168,174 |
| Gain on foreign currency translation | 3,312 |
| Balance, May 31, 2025 | 171,486 |
$
FIRST PHOSPHATE CORP.
Notes to the Condensed Interim Financial Statements
May 31, 2025
(Expressed in Canadian Dollars)
(Unaudited)
8. Prepaid Financing Expense
On December 29, 2023, the Company entered into a credit facility (the "Credit Facility") with members of its management team and board of directors to establish a revolving credit facility of $2,100,000 until December 31, 2025. The Company issued 5,250,000 share purchase warrants at $0.40 per share with expiry December 31, 2028 as compensation for entering into the Credit Facility, of which 2,625,000 warrants vested immediately. The fair value of the vested warrants was estimated to be $798,188 (Note 13) and is being amortized over the term of the Credit Facility. The remaining warrants vest as advances are taken under the Credit Facility.
A continuity of the prepaid financing expense is as follows:
$
| Balance, February 29, 2024 | 731,673 |
|---|---|
| Amortization for the period | (99,774) |
| Balance, May 31, 2024 | 631,899 |
| Balance, February 28, 2025 | 332,578 |
| Amortization for the period | (99,773) |
| Balance, May 31, 2025 | 232,805 |
9. Exploration and Evaluation Assets
The following are the balances of each property in exploration and evaluation assets in the Saguenay Region of Quebec for the two periods ended May 31:
| Lac'a l'Orignal Flagship area (a) $ | Begin - Lamarche area (b) $ | Total $ | |
|---|---|---|---|
| Balance as at February 29, 2024 | 3,270,709 | 287,025 | 3,557,734 |
| Acquisition costs | - | - | - |
| Balance as at May 31, 2024 | 3,270,709 | 287,025 | 3,557,734 |
| Balance as at February 28, 2025 | 3,270,709 | 321,025 | 3,591,734 |
| Acquisition costs | - | - | - |
| Balance as at May 31, 2025 | 3,270,709 | 321,025 | 3,591,734 |
11 | Page
FIRST PHOSPHATE CORP.
Notes to the Condensed Interim Financial Statements
May 31, 2025
(Expressed in Canadian Dollars)
(Unaudited)
The Company expenses non-acquisition exploration and evaluation expenditure to net income (loss). This is presented as mining exploration and metallurgy in the statement of loss and comprehensive loss. The following table details such expenditure:
| Lac 'a l'Orignal Flagship area (a) $ | Begin - Lamarche area (b) $ | Total $ | |
|---|---|---|---|
| Consulting | - | 9,595 | 9,595 |
| Survey, drilling & geophysics | - | 356,341 | 356,341 |
| Metallurgical testing | - | 3,323,262 | 3,323,262 |
| For the three months ended May 31, 2024 | - | 3,689,198 | 3,689,198 |
| Consulting | - | 29,800 | 29,800 |
| Survey, drilling & geophysics | - | 1,231,043 | 1,231,043 |
| Metallurgical testing | - | 1,763 | 1,763 |
| For the three months ended May 31, 2025 | 1,262,606 | 1,262,606 |
(a) Lac 'a l'Orignal flagship area
The Lac 'a l'Orignal flagship properties consist of a series of staked claims and claims acquired under various option agreements. This property is in the exploration stage.
(b) Begin - Lamarche
The Begin - Lamarche properties consist of a series of staked claims and claims acquired under various option agreements. This property is in the exploration stage.
On March 10, 2023, the Company added to its Begin-Lamarche area and acquired 13 mineral claims in this area for a total consideration of $22,825 through the issuance of 27,173 common shares. The fair value of the consideration has been determined based on the fair value of the common shares on the date of issuance.
On July 10, 2024, the Company acquired 15 mineral claims in this area for a total consideration of $34,000 through the issuance of 200,000 common shares. The fair value of the consideration has been determined based on the fair value of the common shares on the date of issuance.
The Company is entitled to refundable mining tax credits on qualified exploration expenditures incurred in Quebec. For the three months ended May 31, 2025 and 2024 the Company neither accrued nor collected any mining tax credits receivable.
As at May 31, 2025 and February 28, 2025 the receivable amount is $1,244,955. The full amount was
12 | Page
FIRST PHOSPHATE CORP.
Notes to the Condensed Interim Financial Statements
May 31, 2025
(Expressed in Canadian Dollars)
(Unaudited)
subsequently received in June 2025.
10. Flow-Through Share Premium Liability
| For the three months ended May 31 | ||
|---|---|---|
| 2025 $ | 2024 $ | |
| Balance, beginning of the period | 718,477 | 1,151,052 |
| Liability incurred through FT shares issued | 100,838 | - |
| Amortization for the period | (360,745) | (737,807) |
| Balance, end of the period | 458,570 | 413,245 |
As at May 31, 2025, $3,734,187 remains to be spent on qualifying expenditures (May 31, 2024 - $2,066,226).
11. Share Capital and Contributed Surplus
The authorized capital stock of the Company is an unlimited number of common shares and an unlimited number of preferred shares issuable in series.
The Company has no preferred shares outstanding.
Capital transactions are as follows:
During the three months ended May 31, 2025
(a) On May 27, 2025, The Company issued 5,041,880 flow-through shares at a price of $0.35 per share, for gross proceeds of $1,764,658, and 1,789,990 units, at a price of $0.35 per unit, for gross proceeds of $626,497. Each unit was comprised of one common share and one half of one common share purchase warrant with each whole warrant exercisable for one common share at a price of $0.50 per common share until December 31, 2025, subject to an accelerated expiry clause. In connection with the above private placements, the Company paid $800 in cash finder's fees, issued 244,478 compensation shares valued at $85,255, and issued 218,193 compensation warrants, valued at $12,591, exercisable at $0.50 per common share of the Company, until December 31, 2025, subject to an accelerated expiry clause.
(b) During the period from May 28 to 31, 2025, the Company received $717,500 for the issuance of 2,050,000 flow-through shares and $75,950 for the issuance of 217,000 units on the same terms as (a). These shares and units were issued on June 2, 2025.
13 | Page
FIRST PHOSPHATE CORP.
Notes to the Condensed Interim Financial Statements
May 31, 2025
(Expressed in Canadian Dollars)
(Unaudited)
During the three months ended May 31, 2024
(c) On April 5, 2024, the Company issued 84,616 common shares upon the exercise of RSUs for services received from a consultant. The fair value of the RSUs on the grant date was computed as $33,000 and was reclassified upon exercise from contributed surplus to capital stock.
(d) On April 16, 2024, the Company issued 200,000 common shares pursuant to the signing of a collaboration agreement with respect to its proposed phosphate mine and LFP CAM plant project in the Saguenay-Lac-Saint-Jean Region of Quebec, Canada, with a fair value of $60,000.
(e) On May 31, 2024, the Company issued 470,250 common shares upon the exercise of RSUs for services received from its officers and directors. The Company also issued 325,933 common shares due to the exercise of RSUs for services received from consultants. The fair value of the RSUs on the grant date was computed as $334,418 and was reclassified upon exercise from contributed surplus to capital stock.
Omnibus Plan
On July 26, 2023, the Omnibus Equity Incentive Plan (the "Omnibus Plan") was approved and adopted by the Board, which was implemented on August 25, 2023 and amended on July 24, 2024.
Under the Omnibus Plan, eligible persons may be allocated a number of Awards as the board deems appropriate, with vesting provisions also to be determined by the board. Upon vesting, eligible participants are entitled to receive cash or common shares from treasury to satisfy all or any portion of a vested RSU award. The expiry date of options granted pursuant to the Omnibus Plan is set by the board and must not be later than ten years from the date of grant.
The Omnibus Plan is a "rolling" share-based compensation plan pursuant to which the aggregate number of common shares reserved for issue under the Omnibus Plan may not exceed twenty percent (20%) of the common shares issued and outstanding at the time of option or RSU grant.
Restricted Share Units
On March 1, 2025, the Company granted 2,658,580 RSUs to directors, management and staff. The RSUs vest on August 31, 2025.
14 | Page
FIRST PHOSPHATE CORP.
Notes to the Condensed Interim Financial Statements
May 31, 2025
(Expressed in Canadian Dollars)
(Unaudited)
The following details the changes in outstanding RSUs for the three months ended May 31, 2024 and 2025:
| Number of RSUs | |
|---|---|
| Outstanding, March 1, 2024 | 3,074,298 |
| Granted during the period | 430,000 |
| Vested and exercised during the period | (880,799) |
| Outstanding, May 31, 2024 | 3,074,298 |
| Outstanding, March 1, 2025 | - |
| Granted during the period | 2,658,580 |
| Vested and exercised during the period | - |
| Outstanding, May 31, 2025 | 2,658,580 |
The following is a summary of RSUs outstanding and exercisable as of May 31, 2025:
| Expiry date | Number of RSUs outstanding | Number of RSUs exercisable |
|---|---|---|
| August 31, 2025 | 2,658,580 | - |
| 2,658,580 | - |
For the three months ended May 31, 2025, the Company recorded $383,388 of share-based compensation related to the vesting of RSUs (2024 - $469,446).
Options
The following details the changes in outstanding options for the three months ended May 31, 2025:
| Number of Options | Weighted Average Exercise Price $ | |
|---|---|---|
| Outstanding, March 1, 2024 | 9,893,000 | 0.37 |
| Issued during the period | 250,000 | 0.40 |
| Outstanding as at May 31, 2024 | 10,143,000 | 0.37 |
| Outstanding, February 28, 2025 | 8,500,000 | 0.37 |
| Issued during the period | - | - |
| Outstanding, May 31, 2025 | 8,500,000 | 0.37 |
15 | Page
FIRST PHOSPHATE CORP.
Notes to the Condensed Interim Financial Statements
May 31, 2025
(Expressed in Canadian Dollars)
(Unaudited)
The following is a summary of options outstanding and exercisable as of May 31, 2025:
| Expiry date | Number of options outstanding | Number of options exercisable | Exercise price $ | Life remaining |
|---|---|---|---|---|
| February 22, 2026 | 2,525,000 | 2,525,000 | 0.25 | 0.73 |
| February 22, 2026 | 2,425,000 | 2,425,000 | 0.35 | 0.73 |
| September 01, 2026 | 750,000 | 750,000 | 0.70 | 1.25 |
| December 29, 2026 | 300,000 | 150,000 | 0.40 | 1.58 |
| April 16, 2027 | 250,000 | 125,000 | 0.40 | 1.88 |
| July 10, 2027 | 150,000 | 37,500 | 0.40 | 2.17 |
| December 29, 2028 | 2,100,000 | 1,050,000 | 0.40 | 3.58 |
| 8,500,000 | 7,062,500 |
For the three months ended May 31, 2025, the Company recorded $58,003 of share-based compensation related to the vesting of options (2024 - $296,472). The fair value of options issued was determined based on the Black Scholes pricing model, with the following weighted average inputs:
| Weighted Averages | 2025 | 2024 |
|---|---|---|
| Share price | - | $0.30 |
| Dividend yield | - | Nil |
| Exercise price | - | $0.40 |
| Risk-free interest rate | - | 4.09% |
| Expected volatility | - | 100% |
| Expected expiration | - | 3.00 |
Warrants
On May 27, 2025, the Company issued 894,995 warrants as part of a unit, exercisable for one common share at a price of $0.50 per share until December 31, 2025, subject to an accelerated expiry date. The 894,995 warrants issued as part of units are valued using the residual method, with a fair value of $35,800.
On May 27, 2025, the Company issued 218,193 finders warrants, exercisable at a price of $0.50 per common share, until December 31, 2025, subject to an accelerated expiry date. The fair value of the 230,948 finders' warrants was $12,591 computed using the Black Scholes pricing model.
16 | Page
FIRST PHOSPHATE CORP.
Notes to the Condensed Interim Financial Statements
May 31, 2025
(Expressed in Canadian Dollars)
(Unaudited)
The following details the changes in outstanding warrants for the three months ended May 31, 2025:
| Number of warrants | Weighted Average Exercise Price $ | |
|---|---|---|
| Outstanding, February 29, 2024 | 16,962,927 | 0.54 |
| Issued during the period | - | - |
| Outstanding, May 31, 2024 | 16,962,927 | 0.54 |
| Outstanding, February 28, 2025 | 17,239,664 | 0.54 |
| Issued during the period | 1,113,188 | 0.50 |
| Outstanding, May 31, 2025 | 18,352,852 | $0.54 |
The following is a summary of warrants outstanding and exercisable as at May 31, 2025:
| Expiry date | Number of warrants outstanding | Number of warrants exercisable | Exercise price $ | Weighted average life remaining |
|---|---|---|---|---|
| December 31, 2025 | 11,495,063 | 11,495,063 | 0.50 | 0.58 |
| April 24, 2026 | 1,607,789 | 1,607,789 | 1.25 | 0.92 |
| December 31, 2028 | 5,250,000 | 2,625,000 | 0.40 | 3.58 |
| 18,352,852 | 15,727,852 |
12. Related Party Transactions
Related parties and related party transactions impacting the accompanying financial statements are summarized below and include transactions with the following individuals or entities:
Key management personnel
Key management personnel include those persons having authority and responsibility for planning, directing, and controlling the activities of the Company as a whole. The Company has determined that key management personnel consist of executive and non-executive members of the Company's Board of Directors and corporate officers.
Key management personnel compensation is comprised of:
| For the three months ended | ||
|---|---|---|
| May 31, 2025 | May 31, 2024 | |
| $ | $ | |
| Share based compensation | 237,556 | 590,794 |
| Financing fees | 99,774 | 99,774 |
| 337,330 | 690,568 |
17 | Page
FIRST PHOSPHATE CORP.
Notes to the Condensed Interim Financial Statements
May 31, 2025
(Expressed in Canadian Dollars)
(Unaudited)
There are no amounts owed to related parties as of May 31, 2025.
The financing fee relates to warrants granted by the Company to key management personnel pursuant to the Credit Facility. Further details may be found in Note 8.
13. Financial Instruments
Financial instruments are agreements between two parties that result in promises to pay or receive cash or equity instruments. The Company classifies its financial instruments as follows: cash and cash equivalents, and investments at FVTPL and restricted cash and accounts payable at amortized cost. The carrying values of these instruments approximate their fair values due to their short term to maturity.
Financial instruments measured at fair value are classified into one of three levels in the fair value hierarchy according to the relative reliability of the inputs used to estimate the fair values. The three levels of fair value hierarchy are:
- Level 1 – Unadjusted quoted prices in active markets for identical assets or liabilities;
- Level 2 – Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and
- Level 3 – Inputs that are not based on observable market data.
The following table sets forth the Company’s financial assets measured at fair value by levels within the fair value hierarchy:
As at May 31, 2025
| Level 1 $ | Level 2 $ | Level 3 $ | Total $ | |
|---|---|---|---|---|
| Cash and cash equivalents | 3,173,855 | - | - | 3,173,855 |
| Long-term investments | - | - | 171,486 | 171,486 |
The investments in Level 3 include the investment in privately held companies that are not quoted on an exchange. Management believes that the price of the shares in the investee’s most recent private placement approximates the fair value.
The Company is exposed in varying degrees to a variety of financial instrument related risks:
Credit risk
Credit risk is the risk of an unexpected loss if a customer or third party to a financial instrument fails to meet its contractual obligations. The Company is exposed to a significant credit risk as its maximum exposure relates to cash and restricted cash totaling $3,208,855. The Company mitigates the credit risk of cash by depositing with only reputable financial institutions. The Company also assesses the credit
18 | Page
FIRST PHOSPHATE CORP.
Notes to the Condensed Interim Financial Statements
May 31, 2025
(Expressed in Canadian Dollars)
(Unaudited)
quality of counterparties, taking into account their financial position, past experience and other factors.
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 as at May 31, 2025, has $3,173,855 in cash and cash equivalents and $35,000 in restricted cash and $109,579 in financial liabilities, which represents the Company's maximum exposure to liquidity risk.
The Company has no financial liabilities with a contractual maturity greater than one period. As at May 31, 2025, the Company has sufficient working capital to satisfy its financial liabilities.
Market risk
Market risk is the risk of loss that may arise from changes in market factors such as interest rates, foreign exchange rates, and commodity and equity prices.
(a) Interest rate risk
Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates.
The risk that the Company will realize a loss as a result of a change in the interest rate is low, as the Company has no investments or liabilities with variable interest rates.
(b) Foreign currency risk
Foreign currency risk is the risk that the fair value of future cash flows of the Company’s financial instruments will fluctuate as a result of changes in foreign exchange rates. As of May 31, 2025, a portion of the Company’s financial assets, comprising long-term investments, are held in Great British Pound (“GBP”). 1% change in the exchange rate would result in a change of net loss or gain by $1,715. The impact of fluctuations in foreign exchange rates is not significant and, accordingly, a sensitivity analysis has not been provided.
(c) Price risk
Price risk is related to equity and commodity price risks. Equity price risk is defined as the potential adverse impact on the Company’s earnings due to movements in individual equity prices or general movements in the level of the stock market. Commodity price risk is defined as the potential adverse impact on earnings and economic value due to commodity price movements and volatilities. The Company is exposed to price risk on its investment in IPL.
14. Capital Risk Management
The Company considers its capital to be comprised of shareholders’ equity.
The Company manages the capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets. To maintain or adjust the capital structure, the Company may attempt to issue new shares. Although the Company has been successful at raising funds in the past through the issuance of capital stock, it is uncertain whether it
19 | Page
FIRST PHOSPHATE CORP.
Notes to the Condensed Interim Financial Statements
May 31, 2025
(Expressed in Canadian Dollars)
(Unaudited)
will continue this method of financing due to the current difficult market conditions.
In order to facilitate the management of its capital requirements, the Company prepares expenditure budgets that are updated as necessary depending on various factors, including successful capital deployment and general industry conditions.
Management reviews the capital structure on a regular basis to ensure that the above objectives are met. There have been no changes to the Company’s approach to capital management during the periods ended May 31, 2025. The Company is not subject to externally imposed capital requirements.
15. Segmented Information
The Company has one operating segment involved in the exploration of mineral properties. All of the Company's operations and long-lived assets are in Canada.
16. Subsequent Events
In June and July 2025, the Company issued 15,739,942 flow-through shares at a price of $0.35 per share, for gross proceeds of $5,508,980, and 884,899 units, at a price of $0.35 per unit, for gross proceeds of $309,713. Each unit is comprised of one common share and one half of one common share purchase warrant with each whole warrant exercisable for one common share at a price of $0.50 per common share until December 31, 2025, subject to an accelerated expiry clause. In connection with the issuances, the Company paid $1,600 in cash finder's fees, and issued 1,121,672 compensation shares and 1,126,244 compensation warrants, with the warrants exercisable at $0.50 per common share, until December 31, 2025, subject to an accelerated expiry clause.
20 | Page