Exhibit 4.4

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

 

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in US Dollars)

 

 

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

As at June 30, 2025 and December 31, 2024

(Unaudited - expressed in thousands of US Dollars)

 

    Notes     June 30,
2025
$’000
    December 31,
2024
$’000
 
Assets                      
Current assets                      
Cash and cash equivalents           24,450       4,454  
Accounts receivable and other   3       10,396       16,632  
Total current assets           34,846       21,086  
                       
Non-current assets                      
Royalty interests   4       126,717       135,720  
Accounts receivable and other   3       4,279       4,031  
Investments in associates   5       37,303       41,087  
Investments   6       3,322       2,243  
Total non-current assets           171,621       183,081  
Total assets           206,467       204,167  
                       
Liabilities                      
Current liabilities                      
Accounts payable and accrued liabilities   7       3,451       3,349  
Total current liabilities           3,140       3,349  
                       
Non-current liabilities                      
Borrowings   8       -       2,687  
Deferred tax liability           1,747       1,747  
Total non-current liabilities           1,747       4,434  
Total liabilities           5,198       7,783  
                       
Equity                      
Share capital   9       217,449       217,449  
Contributed surplus           7,616       6,535  
Accumulated other comprehensive income (“AOCI”)           1,380       1,416  
Deficit           (25,176 )     (29,016 )
Total equity           201,269       196,384  
Total liabilities and equity           206,467       204,167  

 

  Approved by the Board of Directors on August 15, 2025
Subsequent events (note 14)  
  Sandeep Singh, Director “Sandeep Singh”
  Ravi Sood, Director “Ravi Sood”

 

2

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE PROFIT

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in thousands of US Dollars)

 

          Three months ended
June 30,
    Six months ended
June 30,
 
    Notes     2025
$’000
    2024
$’000
    2025
$’000
    2024
$’000
 
Revenue from royalty interests   4       9,094       3,422       20,733       6,749  
Other income           -       330       -       330  
Total revenue           9,094       3,752       20,733       7,079  
                                       
Depletion of royalty interests   4       (3,629 )     (1,637 )     (9,003 )     (3,265 )
Gross profit           5,465       2,115       11,730       3,814  
                                       
General and administrative expenses   10       (1,823 )     (1,832 )     (3,407 )     (3,366 )
Project evaluation expenses   10       (420 )     (74 )     (436 )     (99 )
Transaction related expenses   10       -       -       -       (400 )
Share-based compensation expense   9       (556 )     (353 )     (1,313 )     (699 )
Share of profit of associates   5       607       631       1,052       1,155  
(Loss) / gain on disposal           (1,833 )     283       (1,807 )     247  
Profit from operations           1,440       770       5,819       652  
                                       
Other income and expenses                                      
Interest income           76       63       105       92  
Interest and finance expenses           (104 )     (569 )     (235 )     (1,235 )
Fair value loss on investments   6       (205 )     (26 )     (26 )     (25 )
Foreign exchange gain / (loss)           112       2       140       (92 )
Other income           27       122       156       288  
Profit / (loss) before income taxes           1,346       362       5,959       (320 )
                                       
Tax expense           (1,186 )     (406 )     (2,351 )     (708 )
Net profit / (loss) for the period of continuing operations           160       (44 )     3,608       (1,028 )
                                       
Net loss of discontinued operations           -       (70 )     -       (100 )
Total net profit / (loss)           160       (114 )     3,608       (1,128 )
                                       
Other comprehensive loss                                      
Items that may be reclassified subsequently to profit and loss:                                      
Foreign currency translation adjustment           (8 )     125       (36 )     (17 )
Other comprehensive (loss) / profit           (8 )     125       (36 )     (17 )
Total comprehensive income / (loss)           152       11       3,572       (1,145 )
Profit / loss per share – basic and diluted                                      
                                       
Continuing operations           0.00       0.00       0.02       (0.01 )
Discontinued operations           -       -       -       -  
Total net profit / (loss)           0.00       0.00       0.02       (0.01 )
Weighted average number of shares outstanding – basic and diluted           245,762,591       195,990,392       245,762,591       195,990,392  

 

 

3

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in thousands of US Dollars)

 

    Three months ended
June 30,
    Six months ended
June 30,
 
    2025
$’000
    2024
$’000
    2025
$’000
    2024
$’000
 
Operating activities                                
Net profit / (loss) for the period     160       (114 )     3,608       (1,128 )
Adjustments for:                                
Depletion of royalty interests     3,629       1,637       9,003       3,265  
Unrealized foreign exchange     (121 )     122       (177 )     87  
Share-based compensation expense     556       353       1,313       699  
Loss / (gain) on disposal     1,833       (283 )     1,807       (247 )
Fair value gain on investments     205       26       26       25  
Share of profit of associate     (607 )     (631 )     (1,052 )     (1,155 )
Interest income     (76 )     (63 )     (105 )     (92 )
Interest and finance expenses     104       569       235       1,235  
Tax expense     1,186       406       2,351       708  
Other non-cash items     (42 )     (149 )     (184 )     (299 )
      6,827       1,873       16,825       3,098  
Changes in non-cash working capital items:                                
Accounts receivable and other     6,885       (855 )     1,017       (1,489 )
Accounts payable and accrued liabilities     666       (236 )     (916 )     (421 )
Cash generated from operating activities before taxes     14,378       782       16,926       1,188  
Taxes paid     (1,156 )     (404 )     (1,332 )     (635 )
Net cash generated by operating activities     13,222       378       15,594       553  
                                 
Investing activities                                
Proceeds from sale of equity investments (note 3)     5,123       1,166       5,218       3,500  
Proceeds from disposal of stream assets     0       283       -       283  
Distribution from associate (note 5)     1,188       1,057       2,110       2,052  
Cash generated from investing activities     6,311       2,506       7,328       5,835  
                                 
Financing activities                                
Interest received     76       92       105       92  
Interest and finance costs paid     (72 )     (563 )     (171 )     (1,229 )
Repayment of loan principal (note 8)     -       (5,000 )     (3,000 )     (10,000 )
Cash generated from / (used for) financing activities     4       (5,471 )     (3,066 )     (11,137 )
                                 
Exchange differences on cash and cash equivalents     112       2       140       (92 )
                                 
Change in cash and cash equivalents     19,649       (2,585 )     19,996       (4,841 )
Cash and cash equivalents, beginning of the period     4,801       9,031       4,454       11,287  
Cash and cash equivalents, end of the period     24,450       6,446       24,450       6,446  

 

4

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

For the six months ended June 30, 2025 and 2024

(Unaudited - expressed in thousands of US Dollars)

 

    Ordinary
shares

#
    Share
capital

$’000
    Contributed
Surplus
$’000
    AOCI
$’000
    Deficit
$’000
    Total
Equity
$’000
 
Balance as at December 31, 2023     195,990,392       177,424       5,664       1,280       (29,169 )     155,199  
Share-based compensation expense     -       -       699       -       -       699  
Forfeit of share options     -       -       (357 )     -       357       -  
Loss and comprehensive loss for the period     -       -       -       (17 )     (1,128 )     (1,145 )
Balance as at June 30, 2024     195,990,392       177,424       6,006       1,263       (29,940 )     154,753  
                                                 
Balance as at December 31, 2024     245,762,591       217,449       6,535       1,416       (29,016 )     196,384  
Share-based compensation expense     -       -       1,313       -       -       1,313  
Forfeit of share options                     (232 )             232       -  
(Loss) / income and comprehensive (loss) / income for the period     -       -               (36 )     3,608       3,572  
Balance as at June 30, 2025     245,762,591       217,449       7,616       1,380       (25,176 )     201,269  

 

5

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in US Dollars, except where otherwise noted)

 

1.NATURE OF OPERATIONS

 

Elemental Altus Royalties Corp. (the “Company” or “Elemental Altus”), is incorporated under the laws of the Province of British Columbia. The Company is primarily involved in the acquisition and generation of precious metal royalties. The registered office address is Suite 1020, 800 West Pender Street, Vancouver, British Columbia, Canada. The Company’s common shares trade on the TSX Venture Exchange under the ticker symbol “ELE” and the OTCQX market under the trading symbol “ELEMF”.

 

These unaudited condensed interim consolidated financial statements have been prepared on a going concern basis, which assumes that the Company will be able to meet its obligations and continue its operations for at least twelve months from June 30, 2025.

 

2.BASIS OF PRESENTATION

 

(A)Statement of compliance

 

The unaudited condensed interim consolidated financial statements have been prepared in accordance with IFRS Accounting Standards applicable to the preparation of interim financial statements, under International Accounting Standard 34, Interim Financial Reporting, as issued by the International Accounting Standards Board (“IFRS Accounting Standards”).

 

The Company uses the same accounting policies and methods of computation as in the annual consolidated financial statements for the year ended December 31, 2024. There was no material impact on the financial statements from new accounting standards or amendments to accounting standards, effective January 1, 2025.

 

The condensed interim consolidated financial statements are presented in US Dollars. The notation “$” represents US dollars, “C$” represents Canadian dollars, and “A$” represents Australian dollars.

 

The condensed interim consolidated financial statements were approved by the board and authorized for issue on August 15, 2025.

 

(B)Basis of consolidation

 

These condensed interim consolidated financial statements include the accounts of the Company and its subsidiaries. Material subsidiaries are listed in the following table:

 

         % Equity Interest as at 
Name  Country of
Incorporation
  Functional Currency  June 30,
2025
   December 31,
2024
 
Altus Royalties Limited  England & Wales  US Dollar   100    100 
Altus Strategies Limited  England & Wales  US Dollar   100    100 
Alcrest Royalties Australia Pty Limited  Australia  US Dollar   100    100 
Elemental One Limited  BVI  US Dollar   100    100 
Elemental Royalties (Australia) Pty Ltd  Australia  US Dollar   100    100 
Elemental Resources Limited  England & Wales  Pound Sterling   100    100 
Elemental Royalties Delaware LLC  United States of America  US Dollar   100    100 

 

6

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in US Dollars, except where otherwise noted)

 

2.BASIS OF PRESENTATION (continued)

 

(C)Critical accounting estimates and judgements

 

The Company uses the same critical accounting estimates and judgements as those that applied to the annual consolidated financial statements for the year ended December 31, 2024.

 

(D)New accounting standards adopted

 

New accounting standards effective in 2024

 

There was no material impact on the financial statements from new accounting standards or amendments to accounting standards, effective January 1, 2025.

 

New accounting standards issued but not yet effective

 

Certain new accounting standards and interpretations have been published that are not mandatory for the current year and have not been early adopted.

 

IFRS 18 – Presentation and Disclosure in Financial Statements

 

In April 2024, IFRS 18 Presentation and Disclosure in Financial Statements (“IFRS 18”) was issued to achieve comparability of the financial performance of similar entities. The standard, which replaces IAS 1, impacts the presentation of primary financial statements and notes, including the statement of earnings where companies will be required to present separate categories of income and expense for operating, investing, and financing activities with prescribed subtotals for each new category. The standard will also require management-defined performance measures to be explained and included in a separate note within the consolidated financial statements. The standard is effective for annual reporting periods beginning on or after January 1, 2027, including interim financial statements, and requires retrospective application. The Company is currently assessing the impact of the new standard.

 

7

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in US Dollars, except where otherwise noted)

 

3.ACCOUNTS RECEIVABLE AND OTHER

 

Amounts due within 1 year (current)

 

    June 30,
2025

$’000
    December 31,
2024
$’000
 
Trade receivable     1,095       11,209  
Accrued royalty income     8,813       4,908  
Prepayments     181       248  
GST/VAT receivable     67       86  
Other receivables     240       181  
Total accounts receivable and other     10,396       16,632  

 

The trade receivable balance includes the first deferred production-based milestones from the Korali-Sud royalty, deferred consideration from the disposal of the Ethiopian exploration projects.

 

In the period, the Company received the final settlement of $9.76 million in cash and equity in FireFly Metals Ltd (“FireFly”), in relation to the disposal of the Ming Gold Stream. The FireFly shares received were subsequently sold within the same period for cash consideration.

 

Wahgnion

 

The Wahgnion mine is currently undergoing an external audit, during which royalty payments to royalty holders have been temporarily paused and the Q1 and Q2 2025 royalty statements have not yet been provided.

 

The Company received all royalty statements from Wahgnion management for the 2024 financial year and received payment for the first two quarters of 2024, but has not yet received payment for the second half of 2024. In addition, the Company has not yet received the royalty statements for Q1 and Q2 2025 and therefore, the Company has not yet received the necessary information to support the recognition of royalty income for Q1 and Q2 2025. Royalty revenue earned in Q1 and Q2 2025 will be recognised in a subsequent reporting period once the royalty statement is received. As at June 30, 2025, the accrued income balance includes $1.1 million in post-tax royalty receivables from Wahgnion.

 

The Company is in active communication with Wahgnion’s management and external auditors and, based on such communications, expects royalty statements and payment to be received in full in 2025.

 

8

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in US Dollars, except where otherwise noted)

 

3.ACCOUNTS RECEIVABLE AND OTHER (CONTINUED)

 

Amounts due after 1 year (non-current)

 

    June 30,
2025

$’000
    December 31,
2024

$’000
 
Trade receivable     3,723       3,668  
Amounts due from related parties (note 11)     363       363  
Other receivables     193       -  
Total accounts receivable and other     4,279       4,031  

 

The trade receivable balance includes the deferred production-based milestones from the Korali-Sud royalty.

 

The other receivables balance includes the capitalised facility transaction fees previously amortised over the term of the Facility. These fees were reclassified from borrowings (note 8) to other receivables during the period, as the related credit facility has been fully settled and no liability remains outstanding.

 

9

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in US Dollars, except where otherwise noted)

 

4.ROYALTY INTERESTS

 

As of and for the six months ended June 30, 2025

 

   COST   ACCUMULATED DEPLETION     
   Opening
$’000
   Additions
$’000
   Disposals/
Impairment
$’000
   Ending
$’000
   Opening
$’000
   Depletion
$’000
   Disposals/
Impairment
$’000
   Ending
$’000
   Carrying
Amount
$’000
 
Ballarat
Australia
   9,896    -    -    9,896    1,628    739    -    2,367    7,529 
Bonikro
Côte d’Ivoire
   31,800    -    -    31,800    3,271    2,138    -    5,409    26,391 
Cactus
U.S.A
   9,918    -    -    9,918    -    -    -    -    9,918 
Karlawinda
Australia
   37,166    -    -    37,166    8,999    1,127    -    10,126    27,040 
Korali-Sud
Mali
   11,196    -    -    11,196    -    4,820    -    4,820    6,376 
Laverton
Australia
   16,071    -    -    16,071    -    -    -    -    16,071 
Mercedes
Mexico
   999    -    -    999    275    30    -    305    694 
Wahgnion
Burkina Faso
   12,379    -    -    12,379    6,227    -    -    6,227    6,152 
Western Queen
Australia
   2,009    -    -    2,009    -    -    -    -    2,009 
Development assets
Australia and other
   25,458    -    -    25,458    772    149    -    921    24,537 
Total   156,892    -    -    156,892    21,172    9,003         30,175    126,717 

 

10

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in US Dollars, except where otherwise noted)

 

4.ROYALTY INTERESTS (continued)

 

As of and for the year ended December 31, 2024

 

   COST   ACCUMULATED DEPLETION     
   Opening
$’000
   Additions
$’000
   Disposal/
Impairment
$’000
   Ending
$’000
   Opening
$’000
   Depletion
$’000
   Disposals/
Impairment
$’000
   Ending
$’000
   Carrying
Amount
$’000
 
Amancaya
Chile
   3,614    -    (3,614)   -    3,137    41    (3,178)   -    - 
Ballarat
Australia
   5,841    4,055    -    9,896    1,006    622    -    1,628    8,268 
Bonikro
Côte d’Ivoire
   12,405    19,395    -    31,800    947    2,324    -    3,271    28,529 
Cactus
U.S.A
   9,918    -    -    9,918    -    -    -    -    9,918 
Karlawinda
Australia
   37,166    -    -    37,166    6,597    2,402    -    8,999    28,167 
Korali-Sud
Mali
   11,196    -    -    11,196    -    -    -    -    11,196 
Laverton
Australia
   16,071    -    -    16,071    -    -    -    -    16,071 
Mercedes
Mexico
   999    -    -    999    171    104    -    275    724 
Wahgnion
Burkina Faso
   12,379    -    -    12,379    4,773    1,454    -    6,227    6,152 
Western Queen
Australia
   2,009    -    -    2,009    -    -    -    -    2,009 
Development assets
Australia and other
   15,720    9,738    -    25,458    501    271    -    772    24,686 
Total   127,318    33,188    (3,614)   156,892    17,132    7,218    (3,178)   21,172    135,720 

 

11

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in US Dollars, except where otherwise noted)

 

4.ROYALTY INTERESTS (continued)

 

The following table summarizes the Company’s total revenue from royalty interests during the three and six months ended June 30, 2025 and 2024:

 

    Three months ended
June 30
    Six months ended
June 30
 
    2025
$’000
    2024
$’000
    2025
$’000
    2024
$’000
 
Revenue from royalties*                                
Amancaya     -       28       -       100  
Ballarat     613       236       1,087       290  
Bonikro     3,229       866       5,422       1,795  
Karlawinda     2,184       1,303       4,027       2,483  
Korali-Sud     2,513       -       9,161       -  
Mercedes     273       218       504       483  
Mount Monger     9       -       13       -  
Mount Pleasant     96       64       168       160  
SKO     177       103       351       173  
Wahgnion     -       604       -       1,265  
Total revenue from royalties     9,094       3,422       20,733       6,749  
                                 
Other income     -       330       -       330  
Total revenue     9,094       3,752       20,733       7,079  

 

* The Company’s royalty on Caserones is recognised as an investment in associate (note 5) in accordance with IAS 28 “Investments in Associates and Joint Ventures”.

 

Korali-Sud Revenue Commencement

 

The Korali-Sud gold royalty has commenced generating revenue from Q1 2025. The Company holds a 3% Net Smelter Return (“NSR”) royalty on the first 226,000 ounces of gold produced at the Diba deposit, and an uncapped 2% NSR thereafter. In addition to the royalty income, the agreement includes a series of production-based milestone payments. The first milestone payment of $1 million is due to be received, and the second milestone payment of $2 million was invoiced subsequent to quarter end.

 

Wahgnion

 

The Wahgnion mine is currently undergoing an external audit, during which royalty payments to royalty holders have been temporarily paused and the Q1 and Q2 2025 royalty statements have not yet been provided.

 

The Company received all royalty statements from Wahgnion management for the 2024 financial year and received payment for the first two quarters of 2024, but has not yet received payment for the second half of 2024. In addition, the Company has not yet received the royalty statements for Q1 and Q2 2025 and therefore, the Company has not yet received the necessary information to support the recognition of royalty income for Q1 and Q2 2025. Royalty revenue earned in Q1 and Q2 2025 will be recognised in a subsequent reporting period once the royalty statement is received. As at June 30, 2025, the accrued income balance includes $1.1 million in post-tax royalty receivables from Wahgnion.

 

The Company is in communication with Wahgnion’s management and external auditors and expects royalty statements and payment to be received in full in 2025.

 

12

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in US Dollars, except where otherwise noted)

 

5.INVESTMENT IN ASSOCIATES

 

The Company holds three investments in associates as shown in the table below:

 

    SLM
California
(Caserones)
    Legend
Gold Mali
(Tabakarole)
    Aterian
plc
    Total  
    $’000     $’000     $’000     $’000  
Opening balance at January 1, 2024     36,551       3,042       3,385       42,978  
Share of profit / (loss) for the year     2,320       (17 )     (267 )     2,036  
Distributions received     (3,922 )     -       -       (3,922 )
FX revaluation     -       -       (5 )     (5 )
Balance as at December 31, 2024     34,949       3,025       3,113       41,087  
Share of profit / (loss) for the period     1,444       (5 )     (387 )     1,052  
Distributions received     (2,110 )     -       -       (2,110 )
Reclassification (note 6)     -       -       (2,726 )     (2,726 )
Closing balance at June 30, 2025     34,283       3,020       -       37,303  

 

SLM California (Caserones), Chile

 

As of June 30, 2025, the Company held a 0.473% NSR royalty interest on the Caserones copper mine in northern Chile. The royalty is owned through the Company’s 50% interest in Minera Tercero SpA which owns 45.6% of Sociedad Legal Minera California Una de la Sierra Peña Negra (“SLM California”) and a 100% owned company, EA Regalías Chile SpA, which owns 1.56% of SLM California.

 

Minera Tercero SpA is jointly controlled by the Company and another operator and is accounted for as a joint operation. The Company recognizes 50% of the principal asset held by Minera Tercero SpA, which is an investment in SLM California and 50% of the respective income and expenses. SLM California is an associate of Minera Tercero SpA and is accounted for using the equity method. The Company’s 50% share of profit / loss of the associate recognized by Minera Tercero SpA under the equity method is shown in the Statement of Comprehensive Loss. Distributions received from the associate reduce the carrying amount of the investment.

 

The Company received distributions from SLM California in respect of the royalty on production at the Caserones mine of $2.11 million with respect of the six months ended June 30, 2025 (six months ended June 30, 2024: $1.05 million). The distributions were calculated after provisions made by SLM California for expenses and Chilean income tax. The Company adjusted this share of profit through an amortization of the investment based on a depletion calculation performed on the underlying royalty asset in order to conform with Elemental Altus’ consolidated accounting policies.

 

Legend Gold Mali

 

Legend Gold Mali SARL is a wholly owned subsidiary of Legend Mali UK II Ltd, a holding company which is a 30%-owned associate of the Company, and holds the Tabakorole gold project and two contiguous licences with a total area of 292km2 in southern Mali. The Company’s interest in Legend Mali UK II Ltd. is accounted for using the equity method. The company is the subject of an agreement between the Company and Marvel Gold that was renewed in January 2022, under which Marvel Gold retains the right to increase its holding to 80% by sole funding a definitive feasibility study on the Tabakorole project.

 

13

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in US Dollars, except where otherwise noted)

 

5.INVESTMENT IN ASSOCIATES (continued)

 

Aterian Plc

 

In the period ending June 30 2025, the Company’s equity interest in Aterian Plc (“Aterian”) decreased to 18.84% (2024: 20.04%). The Company retains one seat on Aterian’s five-member board. Due to the reduction in its shareholding the Company no longer exercises significant influence or control over Aterian. Accordingly, the investment has been reclassified from an investment in an associate to a financial asset (see note 6). This reclassification resulted in a net loss of $1.46 million, recognised in the ‘loss on disposal’ in the statement of profit or loss.

 

6.INVESTMENTS

 

Investments carried at fair value through profit or loss comprise listed equity shares (Level 1) and non-listed equity shares (Level 2). All three investments currently held by the Company are portfolio investments.

 

    June 30,
2025
    December 31,
2024
 
    $’000     $’000  
Opening balance     2,243       3,449  
Additions     1,224       2,367  
Disposals     (68 )     (3,685 )
Revaluation gain     (77 )     112  
Closing balance     3,322       2,243  

 

Of the $0.03 million of net fair value loss in the statement of comprehensive loss, $0.05 million was an unrealized foreign exchange loss on the revaluation of the Company’s investments.

 

For the period ended 30 June 2025, the Company reclassified its Aterian Plc investment in an associate to a financial asset, which has been recognised as an investment during the period (see note 5).

 

7.ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

 

    June 30,
2025
    December 31,
2024
 
    $’000     $’000  
Trade payables     227       737  
Accrued interest     -       12  
Accruals     960       981  
Other payables     2,264       1,619  
Total     3,451       3,349  

 

The other payables balance includes $1.5 million deferred consideration payable for the Mactung and Cantung royalties. This amount was fully settled in July 2025.

 

In December 2017, the Company acquired the Mount Pleasant gold royalty in Australia. A deferred payment of A$0.4 million is due at the point a decision is taken to mine a refractory portion of the resource and funds committed to its development. The deferred payment has not been recognized as it is not considered that the condition triggering the payment obligation will occur.

 

14

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in US Dollars, except where otherwise noted)

 

8.BORROWINGS

 

    June 30,
2025

$’000
    December 31,
2024

$’000
 
Opening balance as at January 1     2,687       30,000  
Repayment     (3,000 )     (27,000 )
Less: facility extension transaction costs     -       (362 )
Amortisation of transaction costs     64       49  
Transaction costs reclassified to other debtors (note 3)     249       -  
Closing balance     -       2,687  

 

Credit Facility

 

The Company has a $50 million revolving credit facility (the “Facility”), with National Bank of Canada (“NBC”), Canadian Imperial Bank of Commerce (“CIBC”), and Royal Bank of Canada (“RBC”). Depending on the Company's leverage ratio, amounts drawn on the facility are subject to interest at SOFR plus 2.50% - 3.75% per annum, and the undrawn portion is subject to a standby fee of 0.56% - 0.84% per annum.

 

The Facility includes a number of financial covenants including maintenance of an interest coverage ratio above 3.00:1.00, maintenance of a net leverage ratio below 3.50:1.00 and maintenance of a net worth relative to that at the date of the Facility plus cumulative net income thereafter. As at June 30, 2025, March 31, 2025 and December 31, 2024, the Company certified that it was in compliance with the terms of the covenants.

 

On February 21, 2025, the Company repaid the remaining loan principal of $3 million, fully settling the outstanding debt.

 

As at June 30, 2025 the drawn down balance (loan principal) was $nil (December 31, 2024: $3 million).

 

The capitalised transaction costs previously amortised over the term of the Facility have been reclassified from borrowings to other receivables (note 3), as the related credit facility has been fully settled and no liability remains outstanding.

 

15

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in US Dollars, except where otherwise noted)

 

9.SHARE CAPITAL

 

a)Authorized

 

The Company’s authorized share structure consists of an unlimited number of common shares without par value.

 

b)Share activities

 

The Company did not engage in equity transactions in the six months ended June 30, 2025.

 

c)Stock options, performance share units and warrants

 

The Company maintains an incentive compensation plan for stock options, performance share units (“PSUs”) and restricted share units. The maximum number of shares reserved for issue under the plan shall not exceed 10% of the outstanding common shares of the Company, as at the date of the grant. The maximum number of common shares reserved for issue to any one person under the plan cannot exceed 5% of the issued and outstanding number of common shares at the date of the grant and the maximum number of common shares reserved for issue to a consultant or a person engaged in investor relations activities cannot exceed 2% of the issued and outstanding number of common shares at the date of the grant. The exercise price of each option granted under the plan may not be less than the Discounted Market Price (as that term is defined in the policies of the TSX-V). The vesting terms of the awards are in the sole discretion of the Board of Directors. All stock options and PSUs become fully vested if a change of control of the Company occurs. Options may be granted for a maximum term of ten years from the date of the grant, are non-transferable and expire within 90 days of termination of employment or holding office as a director or officer of the Company.

 

16

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in US Dollars, except where otherwise noted)

 

9.SHARE CAPITAL (continued)

 

Stock options

 

Changes in share purchase options during the six months ended June 30, 2025 and the year ended December 31, 2024 are as follows:

 

    Number of
stock options
   Weighted
Average
Exercise Price
   Weighted
Average Life
(Years)
 
Outstanding, December 31, 2023    11,423,286   C$ 1.59    3.21 
Granted    3,580,000   C$ 1.18      
Forfeited    (1,280,650)  C$ 1.55      
Outstanding, December 31, 2024    13,722,636   C$ 1.49    2.73 
Granted    4,455,866   C$ 1.26      
Forfeited    (607,600)  C$ 1.58      
Outstanding, June 30, 2025    17,570,902   C$ 1.43    2.87 
Outstanding and exercisable, June 30, 2025    13,184,003   C$ 1.87    3.82 

 

The 4,455,866 stock options granted in February 2025 have a five-year term and vest over one and half years from the grant date.

 

These options were fair valued at their grant date using the Black Scholes valuation model, based on the following key terms:

 

   February 2025 
Risk-free rate   2.7%
Expected share price volatility   39%
Expected life of options   5 years 

 

The expiration schedule of the options outstanding at June 30, 2025 is as follows:

 

Year of expiry   Number of
stock
options
   Weighted
Average
Exercise Price
 
2025    2,977,946   C$ 1.80 
2026    -     - 
2027    6,735,290   C$ 1.45 
2028    -     - 
2029    3,580,000   C$ 1.18 
2030    4,455,866   C$ 1.26 

 

During the six months ended June 30, 2025, the Company recorded $0.96 million (2024: $0.49 million) of share-based compensation expense to the statement of comprehensive loss based on the vesting of stock options.

 

17

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in US Dollars, except where otherwise noted)

 

9.SHARE CAPITAL (continued)

 

Performance share units

 

The Company has certain performance share units outstanding which were issued to directors and officers. Changes in PSUs during the six months ended June 30, 2025 and the year ended December 31, 2024 are as follows:

 

    Number of PSUs 
Outstanding, December 31, 2023    500,000 
Outstanding and exercisable, December 31, 2023    160,000 
Outstanding, December 31, 2024    500,000 
Outstanding and exercisable, December 31, 2024    160,000 
Outstanding, June 30, 2025    500,000 
Outstanding and exercisable, June 30, 2025    160,000 

 

On July 28, 2020, the Company issued 500,000 PSUs to certain employees of the Company, expiring on July 28, 2025. The PSUs vest once the Company’s share price reaches between C$1.70 and C$2.20 per share and a period of time has passed as follows: 160,000 PSUs vest after 2 years (July 28, 2022) if the share price reaches C$1.70 – this threshold has been met - and 340,000 PSUs vest after 3 years (July 28, 2023) if the share price reaches C$2.20 – this threshold has not been met as at June 30, 2025.

 

The fair value of the performance share units was estimated using the fair value of a common share at the grant date using the Black Scholes valuation model.

 

During the six months ended June 30, 2025, the Company recorded $nil (2024: $nil) of share-based compensation to the statement of comprehensive loss based on the vesting of PSUs.

 

Restricted Share Units (“RSUs”)

 

The Company has established an RSU plan whereby RSUs will be issued to eligible employees or directors. RSUs give the holder the right to receive a specified number of common shares at the specified vesting date. RSUs vest over a period of three years from the grant date. RSU expense is recognized over the vesting period based upon the fair value of the Company’s common shares on the grant date and the awards that are expected to vest. The fair value is calculated with reference to the closing price of the Company’s common shares on the date of grant.

 

    Number of RSUs   Weighted Average Life
(Years)
 
Outstanding, January 1, 2025    1,541,000      
Granted    570,000    4.91 
Outstanding, June 30, 2025    2,111,000    4.00 
Outstanding and exercisable, June 30, 2025    433,333    3.66 

 

During the six months ended June 30, 2025, the Company recorded $0.36 million (2024: $0.20 million) of share-based compensation to the statement of comprehensive loss based on the vesting of restricted share units.

 

18

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in US Dollars, except where otherwise noted)

 

9.SHARE CAPITAL (continued)

 

a)Basic and diluted loss per share

 

During the six months ended June 30, 2025, potentially dilutive common shares totaling 13,777,336 (2024: 11,416,736) were not included in the calculation of basic and diluted loss per share because their effect was anti-dilutive. Potentially dilutive common shares are from PSUs, stock options and RSUs.

 

10.OPERATING EXPENSES BY NATURE

 

   Three months ended
June 30,
   Six months ended
June 30,
 
   2025
$’000
   2024
$’000
   2025
$’000
   2024
$’000
 
Salary, fees and pension   1,007    1,026    2,057    1,931 
Corporate administration   211    123    346    249 
Listing and filing fees   52    64    78    91 
Marketing and promotion   94    84    173    163 
Professional fees and consulting fees   459    535    753    932 
Project evaluation expenses   420    74    436    99 
Transaction related expenses   -    -    -    400 
Total   2,243    1,906    3,843    3,865 

 

In the statement of comprehensive loss, tax expense for the six months ended June 30, 2025, $2,35 million (June 30, 2024: $0.71 million) is formed of withholding tax expense of $1.71 million (June 30, 2024: $0.62 million), a corporation tax expense of $0.64 (June 30, 2024: $0.05) and a deferred tax expense of $nil (June 30, 2024: $0.04 million).

 

11.RELATED PARTY TRANSACTIONS

 

Key management includes the executive and non-executive directors and certain officers of the Company. Key management compensation during the three and six months ended June 30, 2025 and 2024 is as follows:

 

   Three months ended
June 30,
   Six months ended
June 30,
 
   2025
$’000
   2024
$’000
   2025
$’000
   2024
$’000
 
Salary, fees, pension and professional fees   391    330    1,002    735 
Share-based compensation – PSUs and stock options   360    244    864    473 
Total   751    574    1,866    1,208 

 

Amounts due from related parties as at June 30, 2025 of $0.36 million (December 31, 2024: $0.36 million) consists of a receivable from Akh Gold Ltd in which the Company holds a 19.9% equity interest.

 

19

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in US Dollars, except where otherwise noted)

 

12.SEGMENTED INFORMATION

 

The Company maintains a single business segment which is its royalty interests, from which it derives its revenue, including its exploration and evaluation assets from which it intends to generate royalties.

 

The carrying values of the royalty assets and revenue generated per continent in 2025 were as follows:

 

      North
America
    South
America
    Australia     Africa     Total  
      2025
$’000
    2025
$’000
    2025
$’000
    2025
$’000
    2025
$’000
 
Royalty assets – as at June 30, 2025       20,491       -       62,580       43,646       126,717  
                                           
Total revenue – 6 months ending June 30, 2025       504       -       5,646       14,583       20,733  

 

The carrying values of the royalty assets and revenue generated per continent in 2024 were as follows:

 

      North
America
    South
America
    Australia     Africa     Total  
      2024
$’000
    2024
$’000
    2024
$’000
    2024
$’000
    2024
$’000
 
Royalty assets – as at December 31, 2024       20,521       -       64,554       50,604       135,679  
                                           
Total revenue – 6 months ending June 30, 2024       483       100       3,106       3,060       6,749  

 

13.FINANCIAL INSTRUMENTS

 

Fair Value of Financial Instruments

 

Financial instruments measured at fair value are classified into one of three levels in the fair value hierarchy based on the degree to which the inputs used to determine the fair value are observable. The three levels of the fair value hierarchy are:

 

Level 1 –        Unadjusted quoted prices at the measurement date for identical assets or liabilities in active markets.

 

Level 2 –       Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

 

Level 3 –        Unobservable inputs which are supported by little or no market activity.

 

20

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2025 and 2024

(Unaudited - expressed in US Dollars, except where otherwise noted)

 

13.FINANCIAL INSTRUMENTS (continued)

 

The levels in the fair value hierarchy into which our financial assets and liabilities that are measured and recognized in the condensed interim consolidated statement of financial position at fair value on a recurring basis were categorized as follows:

 

   Fair value at June 30, 2025 ($’000) 
   Level 1   Level 2   Level 3   Total 
Recurring Measurements                    
Cash and cash equivalents   24,450    -    -    24,450 
Investments   1,238    2,084    -    3,322 
Total   25,688    2,084    -    27,772 

 

   Fair value at December 31, 2024 ($’000) 
   Level 1   Level 2   Level 3   Total 
Recurring Measurements                    
Cash and cash equivalents   4,454    -    -    4,454 
Investments   159    2,084    -    2,243 
Total   4,613    2,084    -    6,697 

 

During the six months ended June 30, 2025 no amounts were transferred between Levels. The Group also has a number of financial instruments which are not measured at fair value in the statement of financial position. For these instruments, the fair values are not materially different to their carrying amounts.

 

14.SUBSEQUENT EVENTS

 

·In July 2025, the Company paid the second tranche of $1.5 million to Cornish Metals Inc. as part of the acquisition of an uncapped 4% NSR over the Mactung Tungsten Project. The Company initially paid $3.0 million in August 2024.

 

·In August 2025, Arizona Sonoran Copper Company Inc. has exercised their rights to buyback 0.14% NSR of the Cactus Project Royalty, for a cash consideration of $1.9 million. The Company initially acquired a 0.68% NSR royalty over the Cactus Project. Following the completion of the buyback, the Company retains a 0.54% NSR royalty interest in the project.

 

21