Exhibit 99.118

 

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

 

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in US Dollars)

 

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

As at September 30, 2025 and December 31, 2024
(Unaudited - expressed in thousands of US Dollars)

 

   Notes  September 30,
2025
$’000
   December 31,
2024
$’000
 
Assets             
Current assets             
Cash and cash equivalents      14,536    4,454 
Accounts receivable and other  3   9,138    16,632 
Total current assets      23,674    21,086 
Non-current assets             
Royalty interests  4   141,467    135,720 
Accounts receivable and other  3   4,275    4,031 
Investments in associates  5   36,829    41,087 
Investments  6   3,328    2,243 
Total non-current assets      185,899    183,081 
Total assets      209,573    204,167 
Liabilities             
Current liabilities             
Accounts payable and accrued liabilities  7   2,292    3,349 
Total current liabilities      2,292    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      4,039    7,783 
Equity             
Share capital  9   220,492    217,449 
Contributed surplus      6,769    6,535 
Accumulated other comprehensive income (“AOCI”)      1,385    1,416 
Deficit      (23,112)   (29,016)
Total equity      205,534    196,384 
Total liabilities and equity      209,573    204,167 

 

  Approved by the Board of Directors on November 12, 2025
Subsequent events (note 14)  
  Sandeep Singh, Director    
  Ravi Sood, Director    

 

2

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE PROFIT

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

       Three months ended
September 30,
   Nine months ended
September 30,
 
   Notes   2025
$’000
   2024
$’000
   2025
$’000
   2024
$’000
 
Revenue from royalty interests  4    6,863    3,725    27,596    10,474 
Other income       -    -    -    330 
Total revenue       6,863    3,725    27,596    10,804 
Depletion of royalty interests  4    (2,449)   (1,561)   (11,452)   (4,826)
Gross profit       4,414    2,164    16,144    5,978 
                         
General and administrative expenses  10    (2,150)   (1,331)   (5,557)   (4,697)
Project evaluation expenses  10    211    (51)   (225)   (150)
Merger transaction costs  10    (843)   -    (843)   (400)
Share-based compensation expense  9    (678)   (321)   (1,991)   (1,020)
Share of profit of associates  5    542    426    1,594    1,581 
(Loss) / gain on disposal  4    (77)   126    (1,884)   373 
Profit from operations       1,419    1,013    7,238    1,665 
                         
Other income and expenses                        
Interest income       239    41    344    133 
Interest and finance expenses       (103)   (406)   (338)   (1,641)
Fair value loss on investments  6    6    34    (20)   9 
Foreign exchange (loss) / gain       (45)   59    95    (33)
Other income       172    152    328    440 
Profit before income taxes       1,688    893    7,647    573 
                         
Tax expense       (315)   (309)   (2,666)   (1,017)
Net profit / (loss) for the period of continuing operations       1,373    584    4,981    (444)
                         
Net income / (loss) of discontinued operations       -    46    -    (54)
Total net profit / (loss)       1,373    630    4,981    (498)
                         
Other comprehensive income / (loss)                        
Items that may be reclassified subsequently to profit and loss:                        
Foreign currency translation adjustment       5    175    (31)   158 
Other comprehensive income / (loss)       5    175    (31)   158 
Total comprehensive income / (loss)       1,378    805    4,950    (340)
                         
Profit per share – basic and diluted                        
                         
Continuing operations       0.06    0.00    0.20    0.00 
Discontinued operations       -    -    -    - 
Total net profit       0.06    0.00    0.20    0.00 
Weighted average number of shares outstanding – basic and diluted       24,608,197    19,521,148    24,671,031    19,572,886 

 

3

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

  Three months ended
September 30,
  Nine months ended
September 30,
 
   2025
$’000
   2024
$’000
   2025
$’000
   2024
$’000
 
Operating activities                    
Net (loss) / profit for the period   1,373    630    4,981    (498)
Adjustments for:                    
Depletion of royalty interests   2,449    1,561    11,452    4,826 
Unrealized foreign exchange   50    115    (127)   202 
Share-based compensation expense   678    321    1,991    1,020 
Loss / (gain) on disposal   77    (126)   1,884    (373)
Fair value gain on investments   (6)   (34)   20    (9)
Share of profit of associate   (542)   (426)   (1,594)   (1,581)
Interest income   (239)   (41)   (344)   (133)
Interest and finance expenses   103    406    338    1,641 
Tax expense   315    309    2,666    1,017 
Other non-cash items   (28)   (152)   (212)   (451)
    4,230    2,563    21,055    5,661 
                     
Changes in non-cash working capital items:                    
Accounts receivable and other   1,258    366    2,275    (1,123)
Accounts payable and accrued liabilities   (982)   (1,030)   (1,898)   (1,451)
Cash generated from operating activities before taxes   4,506    1,899    21,432    3,087 
Taxes paid   (492)   (191)   (1,824)   (826)
Net cash generated from operating activities   4,014    1,708    19,608    2,261 
                     
Investing activities                    
Purchase of royalty interests (note 4)   (19,195)   (3,037)   (19,195)   (3,037)
Proceeds from royalty buy-back (note 4)   1,913    -    1,913    - 
Proceeds from sale of equity investments (note 3)   5    -    5,223    3,500 
Proceeds from disposal of stream assets   -    -    -    283 
Proceeds from disposal of subsidiary   -    50    -    50 
Distribution from associate (note 5)   1,016    1,110    3,126    3,162 
Cash (used in) / generated from investing activities   (16,261)   (1,877)   (8,933)   3,958 
                     
Financing activities                    
Proceeds from share exercises   2,209    -    2,209    - 
Interest received   239    41    344    133 
Interest and finance costs paid   (70)   (389)   (241)   (1,618)
Repayment of loan principal (note 8)   -    -    (3,000)   (10,000)
Cash generated from / (used for) financing activities   2,378    (348)   (688)   (11,485)
                     
Exchange differences on cash and cash equivalents   (45)   59    95    (33)
                     
Change in cash and cash equivalents   (9,914)   (458)   10,082    (5,299)
Cash and cash equivalents, beginning of the period   24,450    6,446    4,454    11,287 
Cash and cash equivalents, end of the period   14,536    5,988    14,536    5,988 

 

4

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

For the nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

   Ordinary
shares
#1 
   Share
capital
$’000
   Contributed
Surplus
$’000
   AOCI
$’000
   Deficit
$’000
   Total
Equity
$’000
 
Balance as at December 31, 2023   19,599,039    177,424    5,664    1,280    (29,169)   155,199 
Share-based compensation expense   -    -    1,020    -    -    1,020 
Forfeit of share options   -    -    (357)   -    357    - 
Share cancellation   (81,432)   (646)   -    -    -    (646)
Income / (loss) and comprehensive loss for the period   -    -    -    158    (498)   (340)
Balance as at September 30, 2024   19,517,607    176,778    6,327    1,438    (29,310)   155,233 
                               
Balance as at December 31, 2024   24,576,259    217,449    6,535    1,416    (29,016)   196,384 
Share-based compensation expense   -    -    1,991    -    -    1,991 
Forfeit of share options   -    -    (923)   -    923    - 
Exercise of share-based options   190,880    3,043    (834)   -    -    2,209 
(Loss) / income and comprehensive income / (loss) for the period   -    -    -    (31)   4,981    4,950 
Balance as at September 30, 2025   24,767,139    220,492    6,769    1,385    (23,112)   205,534 

 

1 On September 16, 2025, Elemental Altus consolidated its shares on the basis of ten pre-consolidation common shares for one post-consolidation common share (the “Share Consolidation”). For more information see note 9.

 

The number of Ordinary shares in the Condensed Interim Consolidated Statements of Changes in Equity have all be restated to reflect the share consolidation.

 

5

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

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”.

 

On September 4, 2025, the Company entered into a definitive arrangement agreement whereby Elemental Altus will acquire all of the issued and outstanding common shares of EMX Royalty Corporation (“EMX”) pursuant to a court-approved plan of arrangement (“EMX Merger”). The Merged Company (the “Merged Company”) will continue under the new name Elemental Royalty Corp. Refer to note 14.

 

Subsequent to the end of the reporting period:

 

(a)Tether Investments S.A. de C.V. (“Tether”) increased its ownership interest in the Company to approximately 52% of the issued and outstanding common shares, thereby becoming the ultimate parent company of the Group.

 

(b)The Company has submitted a registration statement to the United States Securities and Exchange Commission (“SEC”) to list its common shares on the Nasdaq under the proposed ticker symbol “ELE”. The listing remains subject to SEC and other applicable regulatory approvals.

 

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 September 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 November 12, 2025.

 

6

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

(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
  September 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 

 

7

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

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.

 

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

 

Amendments to IFRS 9 and IFRS 7 – Amendments to the Classification and Measurement of Financial Instruments

 

In May 2024, the IASB issued amendments to IFRS 9 Financial Instruments (“IFRS 9”) and IFRS 7 Financial Instruments: Disclosures (“IFRS 7”). The amendments clarify the date of recognition and derecognition of financial assets and liabilities, clarify and add further guidance for assessing whether a financial asset meets the solely payments of principal and interest (“SPPI”) criterion, add new disclosures for financial instruments with contractual terms that can change cash flows, and update the disclosure for equity investments designated at FVTOCI. The amendments are effective for annual reporting periods beginning on or after January 1, 2026, with earlier adoption permitted. The Company is currently assessing the impact of the amendments.

 

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.

 

8

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

3.ACCOUNTS RECEIVABLE AND OTHER

 

Amounts due within 1 year (current)

 

    September 30,
2025

$’000
    December 31,
2024
$’000
 
Trade receivable     1,094       11,209  
Accrued royalty income     7,573       4,908  
Prepayments     129       248  
GST/VAT receivable     102       86  
Other receivables     240       181  
Total accounts receivable and other     9,138       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 April 2025, 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.

 

Amounts due after 1 year (non-current)

 

    September 30,
2025
$’000
    December 31,
2024

$’000
 
Trade receivable     3,751       3,668  
Amounts due from related parties (note 11)     363       363  
Other receivables     161       -  
Total accounts receivable and other     4,275       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 nine months ended September 30, 2025, 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 nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

4.ROYALTY INTERESTS

 

As of and for the nine months ended September 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   1,075   -   2,703   7,193 
Bonikro
Côte d’Ivoire
  31,800   -   -   31,800   3,271   3,053   -   6,324   25,476 
Cactus
U.S.A
  9,918   -   (1,996)  7,922   -   -   -   -   7,922 
Dugbe
Liberia
  -   16,505   -   16,505   -   -   -   -   16,505 
Karlawinda
Australia
  37,166   -   -   37,166   8,999   1,708   -   10,707   26,459 
Korali-Sud
Mali
  11,196   -   -   11,196   -   5,375   -   5,375   5,821 
Laverton
Australia
  16,071   2,690   -   18,761   -   -   -   -   18,761 
Mercedes
Mexico
  999   -   -   999   275   42   -   317   682 
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   199   -   971   24,487 
Total  156,892   19,195   (1,996)  174,091   21,172   11,452   -   32,624   141,467 

 

10

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

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 nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

4.ROYALTY INTERESTS (continued)

 

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

 

  Three months ended
September 30
  Nine months ended
September 30
 
    2025
$’000
    2024
$’000
    2025
$’000
    2024
$’000
 
Revenue from royalties*                                
Amancaya     -       20       -       120  
Ballarat     622       114       1,709       404  
Bonikro     2,578       1,228       8,000       3,023  
Karlawinda     2,131       1,226       6,158       3,709  
Korali-Sud     1,047       -       10,208       -  
Mercedes     220       290       724       773  
Mount Monger     10       -       23       -  
Mount Pleasant     98       100       266       260  
SKO     157       84       508       257  
Wahgnion     -       663       -       1,928  
Total revenue from royalties     6,863       3,725       27,596       10,474  
                                 
Other income     -       -       -       330  
Total revenue     6,863       3,725       27,596       10,804  

 

* 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 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. A $2.0 million milestone payment was received subsequent to the quarter end, and a further $1.0 million milestone payment is due to be received.

 

Wahgnion

 

The Wahgnion mine is currently undergoing an external audit, during which royalty payments to royalty holders have been temporarily paused and the Q1, Q2, and Q3 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, Q2 and Q3 2025 and therefore, the Company has not yet received the necessary information to support the recognition of royalty income for Q1, Q2 and Q3 2025. Royalty revenue earned in Q1, Q2 and Q3 2025 will be recognised in a subsequent reporting period once the royalty statement is received. As at September 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.

 

12

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

4.ROYALTY INTERESTS (continued)

 

Cactus

 

In August 2025, the Company received $1.9 million from Arizona Sonoran Copper Company Inc. following the expected buyback of 0.14% NSR on the Cactus Project Royalty.

 

The Company originally held a 0.68% NSR royalty over the Cactus Project. Following completion of the buyback, the Company retains a 0.54% NSR royalty interest in the project.

 

Laverton

 

On September 1, 2025, the Company has entered into an agreement to acquire the Indago Laverton royalty for a total cash consideration of A$80 million (approximately $52 million). An initial cash payment of $2.7 million has been made, with the remaining balance payable upon completion of the transaction, which is expected to occur in the fourth quarter of 2025.

 

The royalty comprises an uncapped 2% Gross Revenue Royalty (“GRR”) over Genesis Minerals’ recently-acquired Focus Laverton Project in Western Australia, which complements the Company’s existing 2% GRR over a subset of the Focus Laverton Project resulting in a 4% GRR over these areas.

 

Dugbe

 

On September 1, 2025, the Company acquired the Dugbe royalty for an initial cash consideration of $16.5 million. The royalty comprises an uncapped 2.0% net smelter return (NSR) royalty over the 3.3 million ounce Measured and Indicated Resource at 1.3g/t gold at the Dugbe Project, which increases to 2.5% under certain production and gold price conditions.

 

In addition, the agreement provides for a contingent cash consideration of up to $3.5 million, payable upon the earlier occurrence of any of the following events:

 

·$0.7 million upon the commencement of project construction; and

 

·$2.8 million upon the commencement of commercial production; or,

 

·A cumulative 150,000 ounces of royalty-linked gold production at Dugbe

 

The contingent consideration will be recognised as a liability when it becomes probable that an outflow of economic resources will be required to settle the obligation.

 

13

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

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     1,989       (8 )     (387 )     1,594  
Distributions received     (3,126 )     -       -       (3,126 )
Reclassification (note 6)     -       -       (2,726 )     (2,726 )
Closing balance at September 30, 2025     33,812       3,017       -       36,829  

 

SLM California (Caserones), Chile

 

As of September 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 $3.13 million with respect of the nine months ended September 30, 2025 (nine months ended September 30, 2024: $3.16 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.

 

14

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

5.INVESTMENT IN ASSOCIATES (continued)

 

Aterian Plc

 

In Q2 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.

 

   September 30,
2025
   December 31,
2024
 
   $’000   $’000 
Opening balance   2,243    3,449 
Additions   1,224    2,367 
Disposals   (68)   (3,685)
Revaluation gain   (71)   112 
Closing balance   3,328    2,243 

 

Of the $0.02 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.

 

During Q2 2025, the Company reclassified its investment in Aterian Plc from an investment in an associate to a financial asset, which has been recognised as an investment (see note 5).

 

7.ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

 

   September 30,
2025
   December 31,
2024
 
   $’000   $’000 
Trade payables   360    737 
Accrued interest   -    12 
Accruals   1,383    981 
Other payables   549    1,619 
Total   2,292    3,349 

 

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.

 

15

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

8.BORROWINGS

 

    September 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     96       49  
Transaction costs reclassified to other debtors (note 3)     217       -  
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 September 30, 2025, June 30, 2025, March 31, 2025 and December 31, 2024, the Company certified that it was in compliance with the terms of the covenants.

 

Subsequent to the end of the reporting period, Tether Investments S.A. de C.V. (“Tether”) increased its ownership interest in the Company to approximately 52% of the issued and outstanding common shares. Prior to this change of control, the Company obtained a waiver from its lending syndicate extending to December 31, 2025, provided that the Facility remains undrawn and Tether’s ownership interest is reduced below 50% prior to that date. Refer to note 14.

 

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

 

As at September 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.

 

16

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

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

 

(1)Share consolidation

 

On September 16, 2025, Elemental Altus consolidated its shares on the basis of ten pre-consolidation common shares for one post-consolidation common share (the “Share Consolidation”).

 

The exercise or conversion price and/or the number of common shares issuable upon the exercise or deemed exercise of Company’s currently outstanding stock options and restricted share units have been proportionately adjusted to reflect the Share Consolidation.

 

c)Stock options, performance share units and RSUs

 

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.

 

On September 16, 2025, Elemental Altus consolidated its shares on the basis of ten pre-consolidation common shares for one post-consolidation common share.

 

The number of share options, PSU, RSUs and their respective exercise price have all been restated to reflect the share consolidation.

 

17

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

9.SHARE CAPITAL (continued)

 

Stock options

 

Changes in share purchase options during the nine months ended September 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     1,142,328     C$   15.9       3.21  
Granted     358,000     C$ 11.8          
Forfeited     (128,065 )   C$ 15.5          
Outstanding, December 31, 2024     1,372,263     C$ 14.9       2.73  
Granted     523,871     C$ 12.8          
Excerised     (176,380 )   C$ 17.2          
Forfeited     (172,354 )   C$ 19.0          
Outstanding, September 30, 2025     1,547,400     C$ 14.3       3.01  
Outstanding and exercisable, September 30, 2025     1,231,947     C$ 18.7       2.77  

 

The 445,586 stock options granted in February 2025 have a five-year term and vest over one and half years from the grant date.

 

The 78,285 stock options granted in July 2025 have a five-year term, 62,500 of the stock options vest in four equal instalments on the date of grant, and on the 6 month, 12 month, and 18 month anniversary thereof, and 15,785 stock options will vest on the one year anniversary of grant.

 

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

 

   February 2025   July 2025 
Risk-free rate   2.7%   3.0%
Expected share price volatility   39%   41%
Expected life of options   5 years    5 years 

 

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

 

Year of expiry   Number of
stock
options
    Weighted
Average
Exercise Price
 
2026     665,529     C$ 14.45  
2027     -       -  
2028     358,000     C$      11.70  
2029     -       -  
2030     523,872     C$ 13.80  

 

During the nine months ended September 30, 2025, the Company recorded $1.45 million (2024: $0.66 million) of share-based compensation expense to the statement of comprehensive loss based on the vesting of stock options.

 

18

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

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 nine months ended September 30, 2025 and the year ended December 31, 2024 are as follows:

 

   Number of PSUs 
Outstanding, December 31, 2024   50,000 
Outstanding and exercisable, December 31, 2024   16,000 
Outstanding, September 30, 2025   - 
Outstanding and exercisable, September 30, 2025   - 

 

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

 

During the quarter, the PSUs have expired or have been exercised, there no outstanding PSUs at the end of September 30, 2025.

 

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   154,100      
Granted   93,000    4.57 
Outstanding, September 30, 2025   247,100    3.91 
Outstanding and exercisable, September 30, 2025   43,333    3.41 

 

During the nine months ended September 30, 2025, the Company recorded $0.54 million (2024: $0.35 million) of share-based compensation to the statement of comprehensive loss based on the vesting of restricted share units.

 

19

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

9.SHARE CAPITAL (continued)

 

a)Basic and diluted loss per share

 

During the nine months ended September 30, 2025, potentially dilutive common shares totaling 1,275,280 (2024: 1,216,173) 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
September 30,
  Nine months ended
September 30,
 
    2025
$’000
    2024
$’000
    2025
$’000
    2024
$’000
 
Salary, fees and pension     1,222       772       3,279       2,703  
Corporate administration     150       275       496       524  
Listing and filing fees     117       36       195       127  
Marketing and promotion     67       60       240       223  
Professional fees and consulting fees     594       188       1,347       1,120  
Project evaluation expenses     (211 )     51       225       150  
Merger transaction costs     843       -       843       400  
Total     2,782       1,382       6,625       5,247  

 

In the statement of comprehensive loss, tax expense for the nine months ended September 30, 2025, $2.67 million (September 30, 2024: $1.02 million) is comprised of withholding tax expense of $2.02 million (September 30, 2024: $0.92 million), a corporation tax expense of $0.65 million (September 30, 2024: $0.05) and a deferred tax expense of $nil (September 30, 2024: $0.03 million).

 

Merger and transaction costs for the period relate to professional fees and other expenditures incurred by the Company in connection with the EMX Merger (see note 14).

 

20

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

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 nine months ended September 30, 2025 and 2024 is as follows:

 

  Three months ended
September 30,
  Nine months ended
September 30,
 
    2025
$’000
    2024
$’000
    2025
$’000
    2024
$’000
 
Salary, fees, pension and professional fees     583       547       1,585       1,282  
Share-based compensation – PSUs and stock options     505       223       1,369       696  
Total     1,088       770       2,954       1,978  

 

Amounts due from related parties as at September 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.

 

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 September 30, 2025     18,483           -       64,303       58,681       141,467  
                                         
Total revenue – 9 months ending September 30, 2025     724       -       8,664       18,208       27,596  

 

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 – 9 months ending September 30, 2024     773       120       4,630       4,951       10,474  

 

21

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

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.

 

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 September 30, 2025 ($’000)  
   Level 1   Level 2   Level 3   Total 
Recurring Measurements                    
Cash and cash equivalents   14,536    -    -    14,536 
Investments   1,244    2,084    -    3,328 
Total   15,780    2,084    -    17,864 

 

    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 nine months ended September 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.

 

22

 

 

ELEMENTAL ALTUS ROYALTIES CORP.

NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and nine months ended September 30, 2025 and 2024
(Unaudited - expressed in thousands of US Dollars)

 

14.SUBSEQUENT EVENTS

 

·EMX Merger

 

On September 4, 2025, the Company entered into a definitive arrangement agreement whereby Elemental Altus will acquire all of the issued and outstanding common shares of EMX pursuant to a court-approved plan of arrangement. The Merged Company will continue under the new name Elemental Royalty Corp.

 

Concurrently with and in support of the Transaction, Tether Investments S.A. de C.V. (“Tether”) and Elemental Altus have entered into a subscription agreement dated September 4, 2025 pursuant to which, among other things, Tether has agreed to purchase approximately 7.5 million Elemental Altus Shares at a price of C$18.38 per share for aggregate gross proceeds of $100 million (the “Tether Concurrent Financing”).

 

Terms of the transaction

 

Pursuant to the terms and conditions of the arrangement agreement, EMX shareholders will receive 0.2822 Elemental Altus Shares for each EMX Share held immediately prior to the Effective Time..

 

Upon completion of the transaction, including the Tether Concurrent Financing, existing Elemental Altus and former EMX shareholders are expected to own approximately 51% and 49% of the Merged Company, respectively, on a basic basis.

 

The completion of the transaction is subject to approval of the EMX shareholders, Elemental Altus shareholders for the transaction and the Tether Concurrent Financing, TSX Venture Exchange, regulatory and court approvals and other customary closing conditions for transactions of this nature.

 

As of this date report, Elemental Altus and EMX shareholder have both approved the Transaction and Tether Concurrent Financing.

 

·Nasdaq Listing

 

The Company has submitted a registration statement to the United States Securities and Exchange Commission (“SEC”) to list its common shares on the Nasdaq under the proposed ticker symbol “ELE”. The listing remains subject to SEC and other applicable regulatory approvals.

 

23