Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

Luca Mining Corp. Interim / Quarterly Report 2026

May 26, 2026

43638_rns_2026-05-26_329ace9b-c9dd-44da-9836-132d184cca40.pdf

Interim / Quarterly Report

Open in viewer

Opens in your device viewer

Condensed consolidated interim statements of financial position

(Unaudited - Expressed in thousands of US dollars)

1

Condensed consolidated interim statements of financial position

(Unaudited - Expressed in thousands of US dollars)

Note March 31
2026

December 31
2025
ASSETS
Current assets


Cash and cash equivalents $
36,357
$ 25,515
Amounts receivable 4 7,663 13,764
Inventories 5 13,040 11,953
Prepaid expenses and deposits 6 9,157
7,744
Other current assets 566 1,085
Total current assets 66,783 60,061
Non-current assets
Property, plant and equipment 7 45,074 45,250
Mineral properties
8 85,359
78,051
Other long-term assets 743 748
Total assets $
197,959
$ 184,110
LIABILITIES
Current liabilities
Amounts payable and accrued liabilities 9 $
47,109
$ 43,902
Income tax payable 4,314 3,544
Current portion of lease liabilities 10 1,325 1,270
Current portion of loans payable
11 1,405
3,295
Currentportion of stream agreement 12 16,905 18,596
Total current liabilities 71,058 70,607
Non-current liabilities
Lease liabilities 10 8,734 9,055
Stream agreement 12 32,773 35,173
Provision for reclamation and rehabilitation 13 10,138 10,273
Other long-term liabilities 211 203
Total liabilities 122,914 125,311
SHAREHOLDERS' EQUITY
Share capital 14 155,047 152,505
Reserves 15 15,698 14,510
Accumulated other comprehensive earnings 1,878 1,961
Deficit (97,578) (110,177)
Total equity 75,045 58,799
Ttl libiliti dit 197959 184110
oa aes an equy $
**, **
$ ,

Commitments and contingencies (note 25)

Subsequent events (note 26)

“Peter Damouni”

“Phillip Brumit Sr.”

Director Director

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

2

Condensed consolidated interim statements of earnings and comprehensive earnings (Unaudited - Expressed in thousands of US dollars, except share and per share amounts)

For the thre
e months ended
Notes March 31
2026
March 31
2025
Adjusted – Note
2(a)
Revenue 17 $
57,584
$ 41,163
Cost of sales 18 35,295 27,800
Mine operating earnings 22,289 13,363
General and administration 19 3,560 3,237
Share-based compensation 15(b) 1,633 464
Foreign exchange (gain) loss (193) 69
Other operatingexpense(income) 58 (75)
**Operating earnings ** 17,231 9,668
Interest and finance costs, net 20 (418) (658)
Gain on debt modification and settlement 11 - 295
Change in fair value of derivative liability from stream agreement 12 (3,529) (4,785)
Gain on derivative financial instruments 12 2,482 -
Net earnings before income taxes $
15,766
$ 4,520
Current income tax expense 3,167 -
Net earnings for theperiod $
12,599
$ 4,520
Other comprehensive earnings (loss), net of tax
Foreign currencytranslation differences (83) 38
Total comprehensive earnings for the period $
12,516
$ 4,558
Earnings per common shares
Basic 16 $
0.05
$ 0.02
Diluted 16 $
**0.04 **
$ 0.02
Weighted average number of common shares
outstanding (000's)
Basic 16 272,565 230,252
Diluted 16 280,099 256,814

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

3

Condensed consolidated interim statements of changes in equity

(Unaudited - Expressed in thousands of US dollars, except share and per share amounts)

Notes Number of
common shares
Share
capital
Share
subscription
received in
advance
Equity
settled
share-
based
payments
Warrants Reserves
total
Accumulated
deficit
Accumulated
other
comprehensive
earnings (loss)
Total
shareholders’
equity
Balance, December 31, 2024 200,304,100 $122,594 10 $10,474 $2,199 $12,673 $(89,127) $1,534 $47,684
Shares issued upon settlement of debt
14 13,566,771 6,703 - - - - - - 6,703
Fair value of options allocated to share capital on
exercise
14 865,833 499 - (212) - (212) - - 287
Fair value of warrants allocated to share capital on
exercise
14 26,979,916 9,824 (10) (175) - (175) - - 9,639
Share-based compensation 15(b) - - - 662 - 662 - - 662
Comprehensive earnings - - - - - - 4,520 38 4,558
Balance, March 31, 2025 241,716,620 $139,620 - $10,749 $2,199 $12,948 $(84,607) $1,572 $69,533
Fair value of options allocated to share capital on

exercise
14 4,066,848 3,083 - (1,557) - (1,557) - - 1,526
Fair value of warrants allocated to share capital on
exercise
14 23,045,064 9,228 - 175 (857) (682) - - 8,546
Warrants issued for finder’s fees 14 1,300,000 574 - (574) - (574) - - -
Share-based compensation 15(b) - - - 4,375 - 4,375 - - 4,375
Comprehensive(loss)earnings - - - - - - (25,570) 389 (25,181)
Balance, December 31, 2025 270,128,532 $152,505 - $13,168 $1,342 $14,510 $(110,177) $1,961 $58,799
Shares issued on the exercise of stock options 14 1,310,067 938 - (445) - (445) - - 493
Shares issued on the exercise of warrants 14 3,696,220 1,604 - - - - - - 1,604
Share-based compensation 15(b) - - - 1,633 - 1,633 - - 1,633
Comprehensive earnings (loss) - - - - - - 12,599 (83) 12,516
Balance, March 31, 2026 275,134,819 $155,047 - $14,356 $1,342 $15,698 $(97,578) $1,878 $75,045

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

4

Condensed consolidated interim statements of cash flows

(Unaudited - Expressed in thousands of US dollars)

For the three months ended
Notes March 31
2026
March 31
2025
Operating activities
Net earnings for the period
$
12,599
$ 4,520
Items not involving cash and cash equivalents:
Accretion relating to reclamation and rehabilitation
222
161
Depreciation and amortization
3,569
2,574
Accretion and interest on lease
10 244 267
Accretion and interest on debt
11
-
275
Share-based compensation
15 (b)
1,633
662
Change in fair value of derivative liabilities – Empress
12
3,529
4,784
Change in fair value of derivative liabilities – call options
12 (2,482)
-
Income tax expense 3,167
Gain on debt modification and settlement 11 - (295)
Unrealized foreign exchange (gain) loss (664) 37
Purchase of silver bullion for Empress (9,758) (2,639)
Proceeds of silver deliveries for Empress 1,572 378
Income tax paid
(2,042)
-
Proceeds from sales of call options 3,885 -
Purchase of call options (318) -
Changes in non-cash operatingworkingcapital 24 6,410 (7,357)
Net cash and cash equivalentsprovided by operating activities 21,566 3,367
Investing activities
Acquisition of property, plant and equipment
(1,710)
(660)
Investment in mineralproperties (8,732) (614)
Net cash and cash equivalents used in investing activities (10,442) (1,274)
Financing activities
Proceeds from warrants and/or stock options exercised 2,097 9,926
Interest paid on leases and loans payable 10,11 (338) (438)
Repayment of lease liabilities 10 (285) (552)
Repayment of debt
11 (1,796) (5,332)
Net cash and cash equivalents (used in) provided by financing
activities
(322) 3,604
Effect of exchange rate change on cash and cash equivalents 40 38
Change in cash and cash equivalents 10,842 5,735

Cash and cash equivalents,beginningof theperiod
25,515 10,207
Cash and cash equivalents, end of theperiod $
36,357
$
15,942
Cash and cash equivalents are consisted of:
-Cash $
36,357
$ 13,836
-Redeemableguaranteed investment certificate(“GIC”) - 2,106
Total cash and cash equivalents, end of theperiod $
36,357
$ 15,942

Supplemental cash flow information (Note 24)

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

5

Notes to the condensed consolidated interim financial statements (Unaudited - Expressed in thousands of US dollars, unless otherwise indicated)

1. NATURE OF OPERATIONS

Luca Mining Corp. is the parent company of its subsidiary group (collectively, the “Company” or “Luca”) and is a publicly traded corporation incorporated in Canada, with its head office located at 410 – 1111 Melville Street, Vancouver, BC, V6E 3V6 and its registered and records office at 2501 – 550 Burrard Street, Vancouver, BC V6C 2B5. Luca’s common shares are listed on the TSX Venture Exchange (“TSXV”) under the symbol "LUCA”, quoted on the OTCQX over-the-counter market in the United States under the symbol “LUCMF” and quoted on the Frankfurt Stock Exchange under the symbol “Z68”.

The Company is a producer of base and precious metals and is also engaged in the acquisition, exploration and development of resource properties. The Company is currently producing gold, silver, zinc, copper and lead at the Campo Morado mine and mill ("Campo Morado") located in the state of Guerrero, Mexico and the Tahuehueto mine and mill (“Tahuehueto”) located in the state of Durango, Mexico.

2. BASIS OF PREPARATION

These unaudited condensed consolidated interim financial statements (“Interim Financial Statements”) have been prepared in accordance with International Accounting Standards (“IAS”) 34 - Interim Financial Reporting and do not include all of the information required for a full annual audited consolidated financial statements and should be read in conjunction with the Company’s audited consolidated financial statements for the year ended December 31, 2025 (the “Annual Financial Statements”).

The preparation of consolidated financial statements requires management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates.

These Interim Financial Statements are presented in United States dollars (“US”) and include the accounts of the Company and its wholly owned subsidiaries. All intercompany transactions and balances have been eliminated upon consolidation of these subsidiaries.

These Interim Financial Statements were approved by the Company’s Board of Directors on May 25, 2026.

  • a) Prior period adjustment

During the year ended December 31, 2025, the Company reassessed the presentation of transportation costs related to concentrate sales, which were previously presented as a reduction of revenue.

In accordance with IFRS 15, these costs are considered fulfillment activities occurring prior to the transfer of control and therefore should be recognized in cost of sales rather than as a reduction of revenue.

The Company determined that this reclassification was not material to the Interim Financial Statements. Accordingly, the comparative figures for the period ended March 31, 2025 have been re-presented to reflect revenue on a gross basis, with a corresponding increase to cost of sales.

For theperiod ended March 31, 2025 As
reported
Adjustment As
adjusted
Condensed consolidated interim statements of
earnings and comprehensive earnings
Revenue $ 38,617 $ 2,546 $ 41,163
Cost of sales (25,254) (2,546) (27,800)
Mine operating earnings 13,363 - 13,363
Net earning for the period 4,520 - 4,520
Comprehensive earningsforthe period 4,943 - 4,943

This adjustment has no impact on mine operating earnings, operating earnings, net earnings, comprehensive earnings, the interim statement of financial position, the interim statement of cash flows, or the interim statement of changes in equity.

6

Notes to the condensed consolidated interim financial statements (Unaudited - Expressed in thousands of US dollars, unless otherwise indicated)

3. MATERIAL ACCOUNTING POLICIES, ESTIMATES AND JUDGMENTS

The material accounting policies applied in these Interim Financial Statements are the same as those applied in the Company’s Annual Financial Statements as at and for the year ended December 31, 2025.

In preparing these Interim Financial Statements, the significant judgements made by management in applying the Company’s accounting policies and the key sources of estimation uncertainty were the same as those that were applied to the Annual Financial Statements and should be read in conjunction with the Annual Financial Statements.

The accounting policies applied in preparing these Interim Financial Statements have been applied consistently by the Company and by all subsidiaries in the group and are consistent with those disclosed in the Annual Financial Statements, except as described below.

a) Adoption of new accounting standards, interpretation or amendments

Classification and Measurement of Financial Instruments IFRS 9, IAS 7 and IFRS 7 (amendments)

During the three months ended March 31, 2026, the Company adopted amendments to IFRS 9 Financial Instruments, together with related amendments to IAS 7 Statement of Cash Flows and IFRS 7 Financial Instruments: Disclosures, relating to the settlement of financial assets and financial liabilities through electronic payment systems. These amendments clarify the timing of recognition and derecognition for electronically settled transactions and introduce an optional exception for certain electronic payment arrangements. The adoption of these amendments did not have a material impact the Company’s Interim Financial Statements.

b) New accounting standards issued but not yet effective

As at March 31, 2026, the IASB has issued new standards and amendments that are not yet effective for the current reporting period. While early adoption is permitted, the Company has not early adopted any new or amended standards in preparing these Interim Financial Statements. The Company is currently evaluating the impact of these new standards on its financial statements.

Presentation and Disclosure in Financial Statements (IFRS 18)

In April 2024, the IASB released IFRS 18, Presentation and Disclosure in Financial Statements. IFRS 18 replaces IAS 1, Presentation of Financial Statements while carrying forward many of the requirements in IAS 1. IFRS 18 introduces new requirements to: i) present specified categories and defined subtotals in the statement of earnings or loss, ii) provide disclosures on management-defined performance measures (“MPMs”) in the notes to the financial statements, iii) improve aggregation and disaggregation. Some of the requirements in IAS 1 are moved to IAS 8, Accounting Policies, Changes in Accounting Estimates and Errors and IFRS 7, Financial Instruments: Disclosures. The IASB also made minor amendments to IAS 7, Statement of Cash Flows and IAS 33, Earnings per Share in connection with the new standard.

IFRS 18 requires retrospective application with specific transition provisions. The Company is required to apply IFRS 18 for annual reporting periods beginning on or after January 1, 2027, with early adoption permitted. The Company is currently evaluating the impact of IFRS 18 on its financial statements.

4. AMOUNTS RECEIVABLE

March 31
2026
December 31
2025
Trade receivables $ 3,667 $ 10,205
VAT recoverable 3,839 3,888
Income tax receivable 529 172
Other receivables 363 247
$ 8,398 $ 14,512
Less: non-current portion of VAT recoverable 735 748
$
7,663
$
13,764

The Company’s trade receivables from concentrate sales are expected to be collected in accordance with the terms of the existing contracts with its customer. No amounts were past due as at March 31, 2026.

At the reporting date, the Company assessed the timing of collection of the total VAT receivable of $3,839 (December 31, 2025 – $3,888) and concluded that $735 (December 31, 2025 – $748) of the VAT recoverable is not expected to be collected within the next 12 months, therefore it was classified as non-current other assets.

7

Notes to the condensed consolidated interim financial statements

(Unaudited - Expressed in thousands of US dollars, unless otherwise indicated)

5. INVENTORIES

March 31
2026
December 31
2025
Concentrate $ 3,148 $ 3,042
Ore stockpiles 3,800 2,295
Materials and supplies 6,092 6,616
Total inventories $
13,040
$
11,953

During the three months ended March 31, 2026, the Company expensed $30,071 of inventories to cost of sales (March 31, 2025, $21,728). No additional allowance for obsolete inventory was recognized during the period (March 31, 2025 – $nil). The carrying amount of the allowance for obsolete materials and supplies, which encompass replacement parts and other general supplies was $1,258 as at March 31, 2026 (December 31, 2025 – $1,258).

6. PREPAID EXPENSES AND DEPOSITS

March 31 December 31
2026 2025
Prepaids $ 4,858 $ 4,744
Advances to suppliers 4,299 3,000
Total prepaid expenses and deposits $
9,157
$
7,744

7. PROPERTY, PLANT AND EQUIPMENT

Machinery and
equipment
Land and
buildings
Construction
in process
Total
COST $ $ $ $
Balance December 31, 2025 27,577 38,065 5,835 71,477
Additions 785 93 1,019 1,897
Transfers - 12 (12) -
Foreigncurrencymovement 14 (2) - 12
Balance, March 31, 2026 28,376 38,168 6,842 73,386
**ACCUMULATED DEPRECIATION **
Balance December 31, 2025 (15,563) (10,664) - (26,227)
Depletion and amortization (863) (1,225) - (2,088)
Foreigncurrencymovement - 3 - 3
Balance, March 31, 2026 (16,426) (11,886) - (28,312)
Net book value March 31, 2026 11,950 26,282 6,842 45,074
Machinery and
equipment
Land and
**buildings **
Construction
inprocess
Total
**COST ** $ $ $ $
Balance December 31, 2024 24,718 33,944 4,803 63,465
Additions 3,342 436 5,477 9,255
Transfers 178 3,985 (4,413) (250)
Dispositions
(661) (313)
(32) (1,006)
Foreign currency movement - 13 - 13
Balance, December 31, 2025 27,577 38,065 5,835 71,477
**ACCUMULATED DEPRECIATION **
Balance December 31, 2024 (12,645) (6,276) - (18,921)
Depletion and amortization (3,300) (4,384) - (7,684)
Dispositions 382 4 - 386

Foreigncurrencymovement
- (8) - (8)
Balance, December 31, 2025 (15,563) (10,664) - (26,227)
Net book value December 31, 2025 12,014 **27,401 ** 5,835 45,250

8

Notes to the condensed consolidated interim financial statements

(Unaudited - Expressed in thousands of US dollars, unless otherwise indicated)

8. MINERAL PROPERTIES

Campo Morado
Mine
Tahuehueto
Mine
**Total **
**COST ** $ $ $
Balance, December 31, 2025 34,206 51,022 85,228
Additions 5,518 3,565 9,083
Changes in closure and reclamation (190) (104) (294)
Balance, March 31, 2026 **39,534 ** 54,483 94,017
**ACCUMULATED DEPRECIATION **
Balance, December 31, 2025 (2,362) (4,815) (7,177)
Depletionand amortization (431) (1,050) (1,481)
Balance, March 31, 2026 (2,793) (5,865) (8,658)
Net book value March 31, 2026 36,741 48,618 85,359
Campo Morado
Mine
Tahuehueto
Mine
Total
COST $ $ $
Balance, December 31, 2024 17,523 44,093 61,616
Additions 15,287 6,126 21,413
Changes in closure and reclamation 1,396 553 1,949
Transfers - 250 250
Balance, December 31, 2025 34,206 51,022 85,228
**ACCUMULATED DEPRECIATION **
Balance, December 31, 2024 (1,414) (775) (2,189)
Depletionand amortization (948) (4,040) (4,988)
Balance, December 31, 2025 (2,362) (4,815) (7,177)
Net book value December 31, 2025 31,844 46,207 78,051

Campo Morado Mine

The Company owns 100% of the Campo Morado Mine located in the State of Guerrero, Mexico. The Campo Morado Mine is subject to a royalty between 2% - 3% of the net value of sales over the minerals extracted during the term of existence of the mining concession to the Servicio Geologico Mexicano (“SGM”).

Tahuehueto Mine

The Company owns 99% of the Tahuehueto mine located in the State of Durango, Mexico. The Company has a 30-year surface access rights agreement with the local communities (2016 – 2046) under which the Company is obligated to make annual payments of $72, increasing 5% compounded annually. A portion of the Tahuehueto mine is subject to a 1.6% net smelter return royalty (“NSR”) as well as a royalty streaming agreement (Note 12).

9. AMOUNTS PAYABLE AND ACCRUED LIABILITIES

March 31
2026
December 31
2025
Accounts payable $ 18,446 $ 14,136
Accrued liabilities 12,082 11,791
Payroll and benefits accrual 4,654 3,837
Legal provisions 3,997 4,023
Royalties 3,589 3,272
Other tax payable 3,542 6,003
Otherpayables 799 840
$
47,109
$
43,902

9

Notes to the condensed consolidated interim financial statements

(Unaudited - Expressed in thousands of US dollars, unless otherwise indicated)

9. AMOUNTS PAYABLE AND ACCRUED LIABILITIES (continued)

Servicio de Administración Tributaria Vs Minas de Campo Morado, S.A. de C.V.

During the 2019 fiscal year, Servicio de Administración Tributaria, (“SAT”) conducted an audit of the Company’s subsidiary, Campo Morado, in respect of Value Added Tax (“VAT”) and Income Tax (“ISR”) for the fiscal years 2014 and 2015. Following several administrative and judicial proceedings, the matter was concluded in 2025. As at March 31, 2026, the provision was $5,535 (MXN 100 million) (December 31, 2025 – $5,570) in the interim statement of financial position. No additional expense was accrued during the period.

Size Solutions, S.A. de C.V.

In March 2020, the Company terminated its business relationship with Size Solutions S.A. de C.V. (“Size”), a payroll service provider for Minas de Campo Morado, S.A. de C.V., and the Company’s corporate offices in Mexico City. The Company received notice from Size of outstanding amounts payable by the Company as of December 31, 2019, in the amount of $3,152 (MXN 62,000). As of March 31, 2026, the Company has recorded an accrual of $3,617 in respect of this obligation.

10. LEASE LIABILITIES

Leases consist of machinery and equipment used to support operations at the Campo Morado and Tahuehueto mines. The Company also leases office space for its corporate offices in Vancouver, Canada and site headquarters located in Mexico City, Mexico.

The following outlines the continuity of lease liabilities:

Balance, December 31, 2024 $
11,010
Additions 1,144
Payments (1,867)
Interest expense 1,045
Interest paid (1,045)
Foreigncurrencymovement 38
Balance, December 31, 2025 $
10,325
Additions 59
Payments (285)
Interest expense 244
Interest paid (244)
Foreign currency movement (40)
Balance, March 31, 2026 $
10,059
March 31 December 31
2026 2025
Current $ 1,325 $ 1,270
Non-current 8,734 9,055
$
10,059
$
10,325
Future minimum lease payments (principal and interest) on the leases are as follows:

Amount
2026 $ 1,583
2027 2,206
2028 2,109
2029 2,011
Thereafter
5,598
Total minimum lease payments 13,507
Present value of minimum lease payments (3,478)
Lease obligations, March 31, 2026 $
10,059

10

Notes to the condensed consolidated interim financial statements

(Unaudited - Expressed in thousands of US dollars, unless otherwise indicated)

11. LOANS PAYABLE

Trafigura
(Campo)
Trafigura
(Tah)
Breakwater Urion Total
$ $ $ $ $
Balance, December 31, 2025 298 2,872 125 - 3,295
Interest payments (6) (87) (1) - (94)
Principal payments (292)
(1,380)
(124) - (1,796)
Balance, March 31, 2026 - 1,405 - - 1,405
Trafigura
(Campo)
Trafigura
(Tah)
Breakwater Urion Total
$ $ $ $ $
Balance, December 31, 2024 3,722 6,640 1,553 5,122 17,037
Interest and accretion expense 148 467 72 - 687
Interest payments (230) (676) (80) - (986)
Principal payments (3,342) (3,559) (1,420) - (8,321)
Debt settlement with cash - - - (1,572) (1,572)
Fair value of shares issued in settlement of debt
obligations - - - (3,400) (3,400)
Gain on debt settlement - - - (150) (150)
Balance, December 31, 2025 298 2,872 125 - 3,295
  • a) Trafigura (Campo and Tahuehueto)

The Company has had loans outstanding to Trafigura since 2017. As a result of previous non-compliance with the terms and conditions of the Company’s loans with Trafigura, on November 12, 2020, the Company agreed to transfer all of its assets in the Campo Morado and Tahuehueto mines into a trust, governed by a trustee and a trust agreement (the “Trust”), in order to secure the full repayment of the outstanding loans.

On January 1, 2025, the Company had three outstanding loans to Trafigura, the Trafigura Campo loan (“Trafi Campo”), the Trafigura Tahuehueto loan (“Trafi Tah”) and the Urion Convertible Debenture (the “Convertible Debenture”) for $298, $2,872 and $3,295 respectively (collectively the “Trafigura Loans”). The Trafi Campo loan bore interest at three-month SOFR plus 5.26% and matured on December 31, 2025, the Trafi Tah loan bore interest at one year SOFR plus 6.72% and matured on December 31, 2025 and the Convertible Debenture matured on August 22, 2027.

The conversion option in the Convertible Debenture did not meet the fixed-for-fixed criterion under IAS 32 due to the currency mismatch between the US dollar denominated debenture and the Canadian dollar denominated conversion price and functional currency of the Company. This resulted in a variable conversion outcome driven by exchange rate fluctuations. The Convertible Debenture also included an early prepayment option which also met the definition of an embedded derivative because its value fluctuated based on interest rates and it is not closely related to the debt host instrument. Consequently, the entire debenture was classified as a financial liability, with the conversion feature and early prepayment option recognized separately as a combined embedded derivative liability, measured at fair value through profit or loss (FVTPL) under IFRS 9. The host debt instrument was classified at amortized cost.

On January 7, 2025, the Company, along with an arm's-length third-party, Jaluca Limited (" Jaluca "), reached an agreement with Urion to repurchase 100% of Luca's $5,800 Convertible Debenture held by Urion. The Company and Jaluca purchased 43% and 57% of the Convertible Debenture, respectively. The total price paid for Luca’s portion of the Convertible debenture was $ 3,099, which was allocated between the debt and the derivative liability in the amounts of $1,572 and $1,527, respectively. Upon closing of the transaction, the Company immediately canceled its portion of the Convertible Debenture and Jaluca converted its purchased share of the Convertible Debenture at the Convertible Debenture's exercise price of $0.35 for a total of 13,566,771 shares, extinguishing the debt. The Company recognized a gain on the debt settlement of $150 in the year ended December 31, 2025.

11

Notes to the condensed consolidated interim financial statements

(Unaudited - Expressed in thousands of US dollars, unless otherwise indicated)

12. STREAM AGREEMENT

Balance December 31, 2024 $
22,804
Silver deliveries
(7,970)
Change in fair value of derivative liability 38,935
Balance December 31, 2025 $
53,769
Silver deliveries (7,620)
Changein fair value ofderivativeliability 3,529
Balance, March 31, 2026 $
49,678
March 31
2026
December 31
2025
Current $ 16,905 $ 18,596
Non-current 32,773 35,173
Balance $
49,678
$
53,769

The Company has a silver stream agreement (the “Stream Agreement”) with Empress Royalty Corp. (“Empress”) under which Luca will deliver to Empress silver credits in an amount equivalent to 100% of the first 1,250,000 ounces of payable silver contained within produced lead and zinc concentrates from the Tahuehueto mine; thereafter, the stream percentage of silver delivery will step down to 20% of the payable silver from produced lead and zinc concentrates. All streaming obligations will fully terminate after 10 years. To accommodate the arrangement, Empress has been accepted into the Trust Agreement.

The fair value is determined using a discounted cash flow model which included significant assumptions related to the forecasted silver delivery schedule, the future silver price and the discount rate.

Inputs March 31
2026
December 31
2025
Silver Price (per ounce) $ 74.69 $ 71.64
Discount rate 19.49% 16.44%

For the three months ended March 31, 2026, the Stream Agreement was remeasured, and the Company recognized a loss of $3,529 (March 31, 2025 - $4,785) due to changes in the fair value of the derivative liability recorded in the statement of loss and comprehensive loss.

The fair value of the Stream Agreement is sensitive to changes in forward silver prices, as higher expected silver prices increase the estimated future cash outflows associated with the Company’s streaming obligations. To partially mitigate exposure to increases in silver prices related to its delivery obligations under the Stream Agreement, the Company entered into silver call option contracts in December 2025 and January 2026, with maturities ranging from December 2025 through April 2026. These instruments were entered into for risk management purposes but were not designated in a formal hedging relationship under IFRS 9 and were therefore measured at fair value through profit or loss.

All option contracts were settled or closed out in January 2026, and as a result, the Company had no outstanding option positions as at March 31, 2026.

During the period ended March 31, 2026, the Company recognized a gain of $2,482 on the settlement and change in fair value of these option contracts, in the statement of loss and comprehensive loss (December 31, 2025 – $1,349).

12

Notes to the condensed consolidated interim financial statements

(Unaudited - Expressed in thousands of US dollars, unless otherwise indicated)

13. PROVISION FOR RECLAMATION AND REHABILITATION

The Company recognized a provision for reclamation related to the environmental restoration and closure costs associated with the Campo Morado Mine and the Tahuehueto Mine. Significant reclamation and closure activities include land rehabilitation, decommissioning of buildings and mine facilities, ongoing care and maintenance and other costs.

Campo
Morado
Tahuehueto **Total **
Balance, December 31, 2024 $
3,752
$
2,997
$
6,749
Accretion 418 261 679
Changes in estimate 1,396 553 1,949
Effect ofchangein foreignexchangerates 500 396 896
Balance December 31, 2025 $
6,066
$
4,207
$
10,273
Accretion 131 91 222
Changes in estimate (190) (104) (294)
Effect of change in foreign exchange rates (37) (26) (63)
Balance, March, 2026 $
5,970
$
4,168
$
10,138
Campo
Morado
Tahuehueto
Anticipated settlement date 2037 2034
Undiscounted uninflated estimated cash flow (000’s) $ 15,443 $ 6,986
Estimated life of mine (years) 17 9
Discount rate (%) 9.4 9.4
Inflation rate(%) 4.0 4.0

14. SHARE CAPITAL

  • a) Authorized share Capital

The authorized share capital of the Company is as follow:

  • i. unlimited voting common shares without par value; and

  • ii. unlimited preferred shares without par value

  • b) Equity offerings

During the three months ended March 31, 2026, the Company issued common shares as follows:

  • i. During the period ended March 31, 2026, the Company issued 3,696,220 common shares for gross proceeds of $1,604 (CAD$2,200) in connection with warrants exercised. The Company also issued 1,310,067 common shares for gross proceeds of $493 (CAD$676) in connection with stock options exercised.

During the year ended December 31, 2025, the Company issued common shares as follows:

  • i. On January 7, 2025, the Company, along with an arm's-length third-party, Jaluca Limited ("Jaluca"), reached an agreement with Urion to repurchase 100% of Luca's Convertible Debenture (Notes 11(a)). Jaluca converted its purchased portion into 13,566,771 shares, which were issued on January 14, 2025.

  • ii. During the year ended December 31, 2025, the Company issued 50,024,980 common shares for gross proceeds of $18,185 (CAD$25,717) in connection with warrants exercised. The Company also issued 4,932,681 common shares for gross proceeds of $1,813 (CAD$2,524) in connection with stock options exercised.

  • iii. On August 15, 2025, the Company issued 1,300,000 common shares to certain directors of the Company and a Company advisor upon maturity of 1,300,000 RSU’s previously issued in August 2024 (Note 15(c)).

13

Notes to the condensed consolidated interim financial statements

(Unaudited - Expressed in thousands of US dollars, unless otherwise indicated)

15. RESERVES

a) Warrants

The following summarizes the continuity of common share purchase warrants:

March 31 2026
December 3 1 2025
Number
of warrants
Weighted
average
exercise
price CAD$
Number
of warrants
Weighted
average
exercise
price CAD$
Outstanding, beginning of the year 4,286,561 0.60 54,947,535 0.55
Exercised (3,696,220) 0.60 (50,024,980) 0.52
Expired (590,341) 0.60 (635,994) 2.75
Outstanding, end of theperiod - - 4,286,561 0.60

As at March 31, 2026, there were no common share purchase warrants outstanding.

b) Stock Options

The Company has adopted an Omnibus equity compensation plan (the “Plan”) under the rules of the TSXV pursuant to which the Company’s Board of Directors is authorized, from time to time, to grant a varying range of incentive awards, including stock options, restricted share units (“RSU”), deferred share units (“DSU”), performance share units (“PSU”) and other share-based awards (the “Awards”) to employees, consultants, directors and officers. The Plan is a rolling Awards plan whereby the number of Awards issuable under the plan shall not exceed, on a rolling basis, 10% of the Company’s issued and outstanding common shares at the time of grant.

Under the Plan, the exercise price of each stock option may be issued at a maximum of a 25% discount to the market price of the Company’s common shares on the date of grant, or such higher price as determined by the Board of Directors. The stock options can be granted for a maximum term of 10 years with vesting terms determined by the Board of Directors. No individual may be granted options exceeding 5% and no consultant or individual employed to provide “investor relations activities” may be granted options exceeding 2% of the Company’s common shares outstanding in any 12-month period.

A continuity of the Company’s stock options issued and outstanding was as follows:

Mar
ch 31 2026
Dece
mber 31 2025
Number
of options
Weighted average
exercise price CAD$
Number
of options
Weighted average
exercise price CAD$
Outstanding, beginning of the year 15,224,236 0.89 15,260,249 0.51
Granted 950,000 1.74 5,645,000 1.55
Exercised (1,310,067) 0.52 (4,932,681) 0.50
Cancelled (70,000) 1.76 (265,000) 1.19
Expired - - (483,332) 0.49
Outstanding, end of theperiod 14,794,169 0.97 15,224,236 0.89

The weighted average share price on the date of exercise of the options for the period ended March 31, 2026, was CAD$ 1.98.

During the three months ended March 31, 2026, the Company granted a total of 950,000 options (March 31, 2025 –1,300,000) with a weighted average exercise price of CAD$1.74 (March 31, 2025 – CAD$0.87).

14

Notes to the condensed consolidated interim financial statements

(Unaudited - Expressed in thousands of US dollars, unless otherwise indicated)

15. RESERVES (continued)

b) Stock Options (continued)

The following table summarizes the information about stock options outstanding as at March 31, 2026:

Expire date
Options
outstanding
Weighted average
exercise price
CAD$
Remaining
contractual
life (years)
Options
exercisable
April 25, 2028 185,000 0.45 2.07 185,000
June 7, 2028 1,755,000 0.46 2.19 1,755,000
September 17, 2028 135,000 0.35 2.47 135,000
February 6, 2029 200,000 0.35 2.86 200,000
March 31, 2029 200,000 0.37 3.00 200,000
July 15, 2029 1,500,000 0.58 3.29 1,500,000
August 15, 2029 3,885,669 0.55 3.38 3,885,669
November 29, 2029 583,500 0.54 3.67 583,500
January 6, 2030 600,000 0.58 3.77 600,000
March 4, 2030 600,000 1.11 3.93 600,000
March 17, 2030 100,000 1.22 3.96 100,000
May 29, 2030 120,000 1.34 4.16 80,000
September 18, 2030 3,980,000 1.76 4.47 2,653,333
January 16, 2031 650,000 1.63 4.80 216,667
March 2,2031 300,000 1.97 4.92 100,000
14,794,169 0.97 3.64 12,794,169

The Company uses the fair value method of accounting for all share-based payments to directors, officers, employees, and others providing similar services. During the three months ended March 31, 2026, an amount of $1,221 was expensed through the Statements of Earning and Comprehensive Earnings (March 31, 2025 - $662 (cost of sales $198 and Share-based compensation $464)). The portion of share-based compensation recorded is commensurate with the vesting terms of the options.

In determining the fair value of the stock options issued, the Company used the Black-Scholes option pricing model to establish the fair value of options granted during the period by applying the following assumptions:

March 31
2026
December 31
2025
Risk-free interest rate 2.80% 2.69%
Expected life of options (years) 5 5
Expected annualized volatility 78% 84%
Expected dividend yield Nil Nil

c) Restricted share units

The Company’s Restricted share units (“RSUs”) are settled in equity. The fair value is determined based on the quoted market price of the Company’s common shares at the date of the grant. The RSUs are recognized as share-based compensation and are expensed over the vesting period with corresponding amount recorded in equity reserves.

March 3 1, 2026 December 31, 2025
Number of
RSUs
Weighted
average fair
value(CAD$)
Number of
RSUs
Weighted
average fair
value(CAD$)
Outstanding, beginning of the year 1,400,000 1.81 1,300,000 0.61
Granted - - 1,400,000 1.81
Settled - - (1,300,000) 0.61
Outstanding, end of theperiod 1,400,000 1.81 1,400,000 1.81

During the three months ended March 31, 2026, all RSUs granted by the Company continue to have a fixed expiry date and are expected to vest 100% on September 18, 2026. The total share-based payments expense related to RSUs that the Company intends to settle in equity was $412 (December 31, 2025 - $1,287).

15

Notes to the condensed consolidated interim financial statements

(Unaudited - Expressed in thousands of US dollars, unless otherwise indicated)

16. EARNINGS PER SHARE

Three m
onths ended
March 31
2026
March 31
2025
Basic:
Net earnings for the period $ 12,599 $ 4,520
Weighted average number of shares (000's) 272,565 230,252
Earnings per share-basic $
0.05
$
0.02
Three m
onths ended
March 31
2026
March 31
2025
Diluted:
Net earnings for the period $ 12,599 $ 4,520
Weighted average number of shares (000’s) 272,565 230,252
Incrementalsharesfromdilutive potentialshares (000’s) 7,534 26,562
Weighted average diluted number of shares (000’s) 280,099 256,814
Earnings per share-diluted $
0.04
$
0.02

For the three months ended March 31, 2026, diluted weighted average number of shares excluded 4,280,000 options as they were out of the money at the end of the reporting period. For the three months ended March 31, 2025 diluted weighted average number of shares excluded 788 options, 1,742 warrants as they were out of the money at the end of the reporting period.

17. REVENUE

The Company produces three concentrates in Mexico: a bulk (copper and zinc) concentrate, a lead concentrate, a zinc concentrate and a copper concentrate. The disaggregated revenue information for the period ended March 31, 2026 and 2025, is as follows:

Three m
onths ended
March 31
2026
March 31
2025
Adjusted –
Note 2(a)
Bulk concentrate $ 21,235 $ 17,109
Lead concentrate 11,598 14,669
Zinc concentrate 21,623 15,381
Copper concentrate 10,143 -
Provisional pricing adjustments 763 (266)
Treatment and selling costs (7,776) (5,730)
$
57,584
$
41,163

The comparative figures presented in this note have been adjusted to present revenue on a gross basis, following the reclassification of certain transportation costs to cost of sales, as described in Note 2(a).

The Company sells 100% of its concentrates to a single customer located in Mexico.

16

Notes to the condensed consolidated interim financial statements

(Unaudited - Expressed in thousands of US dollars, unless otherwise indicated)

18. COST OF SALES

Three m
onths ended
March 31 March 31
2026 2025
Adjusted –
Note 2(a)
Production Costs $ 28,417 $ 21,902
Royalties 1,767 1,100
Transportation and selling costs 3,094 2,546
Depreciation 3,520 2,365
Inventory changes (1,503) (113)
$
35,295
$
27,800

The comparative figures have been adjusted to reflect the reclassification of certain transportation costs from revenue to cost of sales, as described in Note 2(a).

19. GENERAL AND ADMINISTRATION

Three m
onths ended
March 31 March 31
2026 2025
Salaries and employee benefits $ 1,510 $ 1,440
Professional fees 792 275
Corporate and administration 1,258 1,476
Depreciationand amortization - 46
$
3,560
$
3,237

20. INTEREST AND FINANCE COSTS

Three m
onths ended
March 31
2026
March 31
2025
Interest $ 226 $ 533
Accretion relating to reclamation and rehabilitation 222
161
Accretion and amortization on loans (51) (42)
Bank fees, penalties, and other 21 6
$
418
$
658

21. RELATED PARTIES

In addition to related party transactions described elsewhere in the notes to the Interim Financial Statements, the Company had the following related party transactions:

a) Compensation of key management personnel

Key management personnel include persons having the authority and responsibility for planning, directing and controlling the activities of the Company as a whole. The key management personnel of the Company are the members of the Company’s executive management team and Board of Directors. Compensation provided to key management personnel is as follows:

Three m
onths ended
March 31
2026
March 31
2025
Salaries, bonus and benefits $ 582 $ 1,073
Consulting fees 190 239
Share-based compensation 914 511
$
1,686
$
1,823
17

Notes to the condensed consolidated interim financial statements

(Unaudited - Expressed in thousands of US dollars, unless otherwise indicated)

21. RELATED PARTIES (continued)

b) Related party balances

As at March 31, 2026, there were no amounts owing to directors and officers or their related companies (December 31, 2025 – nil).

22. SEGMENTED INFORMATION

The Company is engaged in mining, exploration, and development of mineral properties in Mexico with a corporate head office based out of Canada and Mexico and two reportable operating segments. The Company’s operating segments are based on internal management reports that are reviewed by the Company’s executives, and used by the CEO (the chief operating decision maker) in assessing performance. Mining operations consists of the Campo Morado mine and Tahuehueto mine.

March 31 2026 Total assets Total liabilities Capital
expenditures
Campo Morado $ 65,508 $ 35,494 $ 6,828
Tahuehueto 105,191 37,496 4,092
Corporate 27,260 49,924 60
Consolidated $
197,959
$
122,914
$
10,980
Capital
December 31 2025 Total assets Total liabilities expenditures
Campo Morado $ 63,940 $ 34,327 $ 19,424
Tahuehueto 109,149 34,714 10,906
Corporate 11,021 56,270 338
Consolidated $
184,110
$
125,311
$
30,668
Three months ended March 31, 2026 Campo
Morado
Tahuehueto Corporate Total
Revenue $ 35,182 $ 22,402 $ - $ 57,584
Cost of sales before depreciation and depletion (19,685) (12,090) -
(31,775)
Depreciation and depletion in cost of sales (1,083) (2,437) - (3,520)
Mine operating earnings 14,414 7,875 -
22,289
General and administration (609) (617) (2,334) (3,560)
Share-based compensation - -
(1,633)
(1,633)
Foreign exchange gain (loss) 49 164 (20)
193
Otheroperatingincome (expense) (29) (46) 17 (58)
Operating earnings (loss) 13,825 7,376 (3,970) 17,231
Interest and finance costs, net (143) (286) 11 (418)
Change in fair value of financial instruments - -
(3,529)

(3,529)
Gain on derivative financial instruments - - 2,482 2,482
**Segmented earnings (loss) before income tax ** $
13,682
$
**7,090 **
$
(5,006)
$
15,766
Current income tax expense (889) (2,278) - (3,167)
Segmented earnings (loss) after income tax $
12,793
$
4,812
$
(5,006)
$
12,599

18

Notes to the condensed consolidated interim financial statements

(Unaudited - Expressed in thousands of US dollars, unless otherwise indicated)

22. SEGMENTED INFORMATION (continued)

Three months ended March 31, 2025
Campo
Morado

Tahuehueto

Corporate

Total
Revenue– (Adjusted – Note 2(a)) $ 25,095 $ 16,068 $ - $ 41,163
Cost of sales before depreciation and depletion–
(Adjusted – Note 2(a)) (16,415) (9,020) - (25,435)
Depreciation and depletion in cost of sales (556) (1,809) - (2,365)
Mine operating earnings 8,124 5,239 - 13,363
General and administration (747) (659) (1,831) (3,237)
Share-based compensation - - (464) (464)
Foreign exchange gain (loss) 49 (129) 11 (69)
Otheroperating (expense)income 139 (55) (9) 75
Operating earnings (loss) 7,565 4,396 (2,293) 9,668
Interest and finance costs, net (197) (431) (30) (658)
Gain on debt settlement - - 295 295
Change in fair value of financial instruments - - (4,785) (4,785)
Segmented earnings (loss) before income
tax $
7,368
$
3,965
$
(6,813)
$
4,520

23. FINANCIAL INSTRUMENTS AND FAIR VALUE MEASUREMENTS

Fair value hierarchy

Financial instruments included in the consolidated statements of financial position are measured either at fair value or amortized cost. Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.

The fair value hierarchy establishes three levels to classify the inputs to valuation techniques used to measure fair value:

  • Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities.

  • Level 2 inputs are quoted prices in markets that are not active, quoted prices for similar assets or liabilities in active markets, inputs other than quoted prices that are observable for the asset or liability (for example, interest rate and yield curves observable at commonly quoted intervals, forward pricing curves used to value currency and commodity contracts and volatility measurements used to value option contracts), or inputs that are derived principally from or corroborated by observable market data or other means.

  • Level 3 inputs are unobservable (supported by little or no market activity).

The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs.

The table below summarizes the valuation methods used to determine the fair value of each financial instrument:

Financial asset or liability Methods and assumptions used to estimate fair value
Trade receivables from sale
of concentrate
Trade receivables arising from the sales of metal concentrates are subject to provisional pricing,
and the final selling price is adjusted at the end of a quotational period. These are marked to
market at each reporting date based on the forward price corresponding to the expected
settlement date. The valuation considers forward commodity prices, the expected timing of
settlement.
The fair value of the derivative liability arising from a convertible debenture used to cancel debt,
Derivative liability is measured using a partial differential equation approach. The valuation incorporates key inputs
suchas expectedvolatility,risk-freeinterestrates and credit spreads.
The fair value of the Stream Agreement is determined based on a discounted cash flow model
Stream Agreement which includes significant assumptions related to the forecasted silver delivery schedule, the future
silverprice and the discount rate.

19

Notes to the condensed consolidated interim financial statements

(Unaudited - Expressed in thousands of US dollars, unless otherwise indicated)

23. FINANCIAL INSTRUMENTS AND FAIR VALUE MEASUREMENTS (continued)

Financial asset or liability Methods and assumptions used to estimate fair value
Derivative asset Measured at fair value using an option pricing model with Silver COMEX as a proxy for the
underlying asset. Market volatility is determined by interpolating between moneyness and time-
to-maturity on a silver implied volatility surface derived from major exchange prices. The valuation
incorporates a Credit Value Adjustment (CVA) using a credit risk-adjusted discounting approach,
which includes counterparty credit spreads estimated via a market Option Adjusted Spread (OAS)
and an assumed 40% recovery rate.

The carrying value of cash and cash equivalents, other receivables, other assets, amounts payable and accrued liabilities, all of which are carried at amortized cost, approximate their fair value given their short-term nature. The carrying value of loans payable approximates their fair value, as the loans bear interest at rates consistent with current market conditions and were recently renegotiated. Trade receivables from sale of concentrate, derivative asset and derivative liability arising from the convertible debenture are classified within Level 2 of the fair value hierarchy. The fair value of the Stream Agreement and the call options is classified with level 3 of the fair value hierarchy.

20

Notes to the condensed consolidated interim financial statements

(Unaudited - Expressed in thousands of US dollars, unless otherwise indicated)

23. FINANCIAL INSTRUMENTS AND FAIR VALUE MEASUREMENTS (continued)

Fair value through Amortized Level Carrying value
March 31 2026 profit or loss cost Total 1 Level 2 Level 3 approximates Fair Value
Financial assets measured at Fair Value
Trade receivables from sale of concentrate $ 3,667 $ - $ 3,667 $ -
$

3,667
$ - $ -
$ **3,667 ** $
-
$
**3,667 **
$
-
$
3,667
$
-
$
-
Financial assets not measured at Fair Value
Cash and cash equivalents $ - $ 36,357 $ 36,357 $ -
$

-
$ - $ 36,357
Other receivables - 3,996 3,996 - - - 3,996
$ - $
40,353
$
40,353
$
-
$
-
$ $
40,353
Financial liabilities measured at Fair Value
Derivativeliabilityfromstream $ (49,678) $ - $ (49,678) $ -
$
- $ (49,678) $ -
$ (49,678) $
-
$
(49,678)
$
-
$
-
$
(49,678)
$
-
Financial liabilities not measured at Fair Value
Amounts payable and accrued liabilities $ - $ (47,109) $ (47,109) $ -
$

-
$ - $ (47,109)
Loans payable - (1,405) (1,405) - - - (1,405)
Other long-term liabilities - (211) (211) - - - (211)
$ - $
(48,725)
$
(48,725)
$
-
$
-
$
-
$
(48,725)
December 31 2025 Fair value through
profit or loss
Amortized
cost
Total Level
1
Level 2 Level 3 Carrying value
approximates Fair Value
Financial assets measured at Fair Value
Trade receivables from sale of concentrate $ 10,205 $ - $ 10,205 $ -
$

10,205
$ - $ -
Derivative asset 1,085 - 1,085 - 1,085 - -
$ 11,290 $
-
$
11,290
$
-
$
11,290
$
-
$
-
Financial assets not measured at Fair Value
Cash and cash equivalents $ - $ 25,515 $ 25,515 $ -
$

-
$ - $ 25,515
Other receivables - 4,307 4,307 - - - 4,307
$ - $
29,822
$
29,822
$
-
$
-
$ $
29,822
Financial liabilities measured at Fair Value
Derivative liability from stream $ (53,769) $ - $ (53,769) $ -
$

-
$ (53,769) $ -
$ (53,769) $
-
$
(53,769)
$
-
$
-
$
(53,769)
$
-
Financial liabilities not measured at Fair Value
Amounts payable and accrued liabilities $ - $ (43,902) $ (43,902) $ -
$

-
$ - $ (43,902)
Loans payable - (3,295) (3,295) - - - (3,295)
Other long-term liabilities - (203) (203) - - - (203)
$ - $
(47,400)
$
(47,400)
$
-
$
-
$
-
$
(47,400)

During the three ended March 31, 2026 and 2025, there were no transfers between Level 1, Level 2, and Level 3 of the fair value hierarchy.

21

Notes to the condensed consolidated interim financial statements

(Unaudited - Expressed in thousands of US dollars, unless otherwise indicated)

24. SUPPLEMENTAL CASHFLOW INFORMATION

  • a) The changes in liabilities arising from financing activities, including both changes arising from cash flows and non-cash changes for the periods as set out below are as follows:
Loans Leases Empress
royalty
stream
Derivative
liabilitiy
As at December 31, 2024 $
17,037
$
11,010
$
22,804
$
4,975
Additions - 1,144 - -
Interest paid (986) (1,045) - -
Interest expense 687 1,045 - -
Principal payments (9,893) (1,867) - (1,527)
Silver deliveries - (7,970) -
Foreign exchange - 38 - -
Gain on debt modification and settlement (150) - - (145)
Change in fair value of derivative liability - - 38,935 -
Fair value of shares issued in debt settlement (3,400) - - (3,303)
As at December 31, 2025 $
3,295
$
10,325
$
53,769
$
-
Additions - 59 - -
Interest paid (94) (244) - -
Interest expense - 244 - -
Principal payments (1,796) (285) - -
Silver deliveries - - (7,620) -
Foreign exchange - (40) - -
Changein fair value ofderivativeliability - - 3,529 -
As at March 31, 2026 $
1,405
$
10,059
$
49,678
$
-
  • b) The significant non-cash working capital, financing and investing transactions during the months ended March 31, 2026, and 2025, are as follows:
Three m
onths ended
March 31 March 31
2026 2025
Changes in non-cash operating working capital:
Amounts receivable and other assets $
6,082
$ (1,919)
Prepaid expenses and deposits (1,289) (1,558)
Inventories (1,087) (793)
Accounts payable and accruedliabilities **2,704 ** (3,087)
$
6,410
$ (7,357)

25. COMMITMENTS AND CONTINGENCIES

As at March 31, 2026, the Company had contractual commitments of $4,622 related to acquisition of equipment spare parts and mining supplies and $245 related to contracts with mining contractors in the normal course of operations, which are expected to be expensed within one year.

26. SUBSEQUENT EVENTS

Warrants and Stock Options

Subsequent to March 31, 2026, the Company issued 91,834 common shares for gross proceeds of $36 (CAD$ 50) through the exercise of 91,834 stock options.

22

Notes to the condensed consolidated interim financial statements

(Unaudited - Expressed in thousands of US dollars, unless otherwise indicated)

26. SUBSEQUENT EVENTS (continued)

Normal Course Issuer Bid

Subsequent to March 31, 2026, the Company announced a normal course issuer bid (“NCIB”) pursuant to which it may repurchase for cancellation up to 13,750,000 common shares, representing approximately 5% of its issued and outstanding common shares. The NCIB commenced on May 21, 2026 and will expire on May 20, 2027, unless completed or terminated earlier in accordance with applicable regulatory requirements.

23