Please wait



 

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

For the three and six months ended June 30, 2026 and 2025

(Unaudited)

 



CONTENTS  
Condensed Interim Consolidated Statements of Financial Position 1
Condensed Interim Consolidated Statements of Income and Comprehensive Income 2
Condensed Interim Consolidated Statements of Changes in Shareholders' Equity 3
Condensed Interim Consolidated Statements of Cash Flows 4
   
Notes to the Condensed Interim Consolidated Financial Statements  
1 Nature of operations 5
2 Basis of presentation 5
3 Material accounting policies 6
4 Estimation uncertainty and areas of significant judgement 7
5 Acquisition of Mt. Hamilton LLC 8
   
Consolidated Statements of Financial Position  
6 Marketable securities 9
7 Receivables, prepaids and other assets 9
8 Inventories 10
9 Mining interests, plant and equipment 10
10 Accounts payable and accrued liabilities 12
11 Sailfish Gold Stream 12
12 Reclamation and Rehabilitation Obligation ("ARO") 13
13 Share Capital 13
   
Consolidated Statements of Income and Comprehensive Income  
14 General and administrative expenses 15
15 Accretion and interest expense 15
   
Other Disclosures  
16 Related party transactions 15
17 Segmented information 16
18 Supplemental cash flow information 19
19 Financial instruments 19
20 Capital management 20



CONDENSED INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
Expressed in thousands of United States dollars
(Unaudited)

  Note   As at June 30, 2026     As at December 31,
2025
 
               
               
ASSETS              
Current              
Cash and cash equivalents   $ 71,913   $ 77,277  
Marketable securities 6   40,111     236  
Receivables, prepaids and other assets 7   6,286     5,031  
Inventories 8   38,290     29,178  
Total current assets   $ 156,600   $ 111,722  
               
Inventories 8   12,126     12,829  
Other assets 7   782     1,545  
Restricted cash     -     1,768  
Mining interest, plant and equipment 9   126,997     80,581  
TOTAL ASSETS   $ 296,505   $ 208,445  
               
LIABILITIES AND SHAREHOLDERS' EQUITY              
Current liabilities              
Accounts payable and accrued liabilities 10 $ 36,851   $ 28,498  
Deferred gain on sale of mineral interest     404     350  
Current portion of Sailfish Gold Stream 11   13,147     -  
Total current liabilities   $ 50,402   $ 28,848  
               
Accrued liabilities 10   1,197     1,062  
Provision for reclamation and rehabilitation 12   19,160     20,441  
Deferred income taxes     6,700     6,962  
Deferred gain on sale of mineral interest     212     399  
Sailfish Gold Stream 11   28,565     -  
Total liabilities   $ 106,236   $ 57,712  
               
Shareholders' equity              
Share capital 13   163,829     162,447  
Contributed surplus 13   18,010     16,817  
Accumulated other comprehensive income     2,298     2,350  
Surplus (Deficit)     6,132     (30,881 )
Total shareholders' equity   $ 190,269   $ 150,733  
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY   $ 296,505   $ 208,445  

Approved by the Board of Directors on August 13, 2026

"John Hick", Audit Committee Chair "Akiba Leisman", Director

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



CONDENSED INTERIM CONSOLIDATED STATEMENTS OF INCOME AND
COMPREHENSIVE INCOME
Expressed in thousands of United States dollars, except per share amounts
(Unaudited)

      Three months ended     Six months ended  
  Note   June 30,
2026
    June 30,
2025
    June 30,
2026
    June 30,
2025
 
                           
Revenue   $ 62,595   $ 38,709   $ 131,184   $ 70,484  
Production services revenue     1     6     8     19  
    $ 62,596   $ 38,715   $ 131,192   $ 70,503  
Cost of sales                          
Production costs     (29,163 )   (17,315 )   (54,458 )   (30,719 )
Depreciation, depletion and amortization     (2,606 )   (2,413 )   (4,557 )   (4,014 )
    $ (31,769 ) $ (19,728 ) $ (59,015 ) $ (34,733 )
Gross profit   $ 30,827   $ 18,987   $ 72,177   $ 35,770  
                           
Exploration and evaluation expenses     (2,891 )   (2,209 )   (5,392 )   (3,739 )
General and administrative expenses 14   (3,702 )   (2,603 )   (8,090 )   (4,304 )
Other income (expense)                          
Accretion and interest expense 15   (307 )   (421 )   (612 )   (703 )
Loss (gain) on derivative instruments     (2,405 )   5     (2,405 )   (275 )
Gain on elimination of Contingent Consideration     -     1,000     -     1,000  
Foreign exchange (loss) gain     (491 )   1,025     (114 )   506  
Interest income     531     13     1,040     17  
Other income     959     -     1,138     -  
Income before income taxes   $ 22,521   $ 15,797   $ 57,742   $ 28,272  
Income tax expense     (10,278 )   (4,448 )   (20,991 )   (7,498 )
Deferred tax (recovery) expense     1,620     (2,531 )   262     (2,531 )
Income for the period   $ 13,863   $ 8,818   $ 37,013   $ 18,243  
Other comprehensive income (loss)                          
Items subject to reclassification into statement of income:                          
Foreign currency translation adjustment     447     (868 )   (52 )   (357 )
Comprehensive income for the period   $ 14,310   $ 7,950   $ 36,961   $ 17,886  
Basic income per common share   $ 0.16   $ 0.11   $ 0.42   $ 0.23  
Diluted income per common share   $ 0.15   $ 0.11   $ 0.41   $ 0.23  
Weighted average common shares outstanding - basic (thousands)     87,992     79,701     87,873     79,383  
Weighted average common shares outstanding - diluted (thousands)     90,466     81,327     90,297     81,009  

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



CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN
SHAREHOLDERS' EQUITY
Expressed in thousands of United States dollars, except per share amounts
(Unaudited)

    Number of
shares
(000s)
    Share capital     Contributed
surplus
    Accumulated
other
comprehensive
income
    Surplus
(Deficit)
    Total  
Balance at December 31, 2024   79,249   $ 121,778   $ 16,321   $ 2,837   $ (64,013 ) $ 76,923  
Shares cancelled (NCIB)   (535 )   (749 )   -     -     (608 )   (1,357 )
Shares issued on exercise of options   474     1,584     (570 )   -     -     1,014  
Shares issued on exercise of warrants   794     2,088     (682 )   -     -     1,406  
Common shares issued on RSU vesting   4     6     (6 )   -     -     -  
Share-based compensation   -     -     578     -     -     578  
Net income   -     -     -     -     18,243     18,243  
Other comprehensive loss   -     -     -     (357 )   -     (357 )
Balance at June 30, 2025   79,986   $ 124,707   $ 15,641   $ 2,480   $ (46,378 ) $ 96,450  
Private placement   6,906     37,438     -     -     -     37,438  
Shares issued on exercise of options   27     136     (53 )   -     -     83  
Common shares issued on DSU vesting   90     166     (166 )   -     -     -  
Share-based compensation   -     -     1,395     -     -     1,395  
Net income   -     -     -     -     15,497     15,497  
Other comprehensive loss   -     -     -     (130 )   -     (130 )
Balance at December 31, 2025   87,009   $ 162,447   $ 16,817   $ 2,350   $ (30,881 ) $ 150,733  
Shares issued on exercise of options   335     1,132     (360 )   -     -     772  
Common shares issued on RSU vesting   251     250     (250 )   -     -     -  
Share-based compensation   -     -     1,803     -     -     1,803  
Net income   -     -     -     -     37,013     37,013  
Other comprehensive loss   -     -     -     (52 )   -     (52 )
Balance at June 30, 2026   87,595   $ 163,829   $ 18,010   $ 2,298   $ 6,132   $ 190,269  

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



CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
Expressed in thousands of United States dollars, except per share amounts
(Unaudited)

      Three months ended     Six months ended  
  Note   June 30,
2026
    June 30,
2025
    June 30,
2026
    June 30,
2025
 
                           
Operating activities                          
Income for the period   $ 13,863   $ 8,818   $ 37,013   $ 18,243  
Non-cash items:                          
Accretion and interest expense     346     422     397     704  
Depreciation, depletion and amortization     3,641     2,498     6,376     4,180  
Deferred tax (recovery) expense     (1,620 )   2,531     (262 )   2,531  
Other income     (810 )   -     (989 )   -  
Gain on elimination of Contingent Consideration     -     (1,000 )   -     (1,000 )
Change in fair value of derivative liability     2,405     (5 )   2,405     275  
Interest income - accrued     -     2     -     -  
Share-based payments     1,468     431     1,803     578  
Unrealized foreign exchange gain     (28 )   (899 )   (80 )   (395 )
    $ 19,265   $ 12,798   $ 46,663   $ 25,116  
Changes in non-cash working capital 18   6,737     5,942     (776 )   (188 )
Restricted cash - refunded     -     1,503     -     1,503  
Net cash provided by operating activities   $ 26,002   $ 20,243   $ 45,887   $ 26,431  
Investing activities                          
Acquisition of EG Acquisition LLC, proceeds paid     -     -     -     (6,489 )
Acquisition of EG Acquisition LLC, cash acquired     -     -     -     346  
Acquisition of EG Acquisition LLC, transaction costs     -     (110 )   -     (351 )
Acquisition of Mt. Hamilton LLC, transaction costs     -     -     (502 )   -  
Sailfish Silver Option Payment     -     1,000     -     1,000  
Purchase of marketable securities     (38,523 )   -     (39,238 )   -  
Expenditures on mining interest, plant and equipment     (6,255 )   (3,909 )   (9,557 )   (6,300 )
Net cash used in investing activities   $ (44,778 ) $ (3,019 ) $ (49,297 ) $ (11,794 )
Financing activities                          
Purchase of common shares - NCIB     -     -     -     (1,357 )
Proceeds from exercise of warrants     -     672     -     1,406  
Proceeds from exercise of options     72     690     773     1,014  
Repayment of Sailfish Silver Loan     -     (387 )   -     (1,286 )
Repayment of interest on the Revised Wexford Loan     -     -     -     (317 )
Payments on lease liability     -     (26 )   -     (52 )
Gold stream deliveries     (3,034 )   -     (3,034 )   -  
Net cash (used) generated in financing activities   $ (2,962 ) $ 949   $ (2,261 ) $ (592 )
Effect of foreign exchange on cash and cash equivalents     677     21     307     28  
Change in cash and cash equivalents   $ (21,061 ) $ 18,194   $ (5,364 ) $ 14,073  
Cash and cash equivalents, beginning of the period   $ 92,974   $ 10,400   $ 77,277   $ 14,521  
Cash and cash equivalents, end of period   $ 71,913   $ 28,594   $ 71,913   $ 28,594  
Other information                          
Taxes paid in cash     (1,840 )   (944 )   (16,673 )   (6,016 )
Interest received     531     13     1,040     17  

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


NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three and six months ended June 30, 2026 and 2025
All amounts are in thousands of United States dollars, unless otherwise stated
(Unaudited)

1     NATURE OF OPERATIONS 

Mako Mining Corp. ("Mako" or the "Company") was incorporated on April 1, 2004, under the laws of the Yukon Territory and continued into British Columbia under the Business Corporations Act (British Columbia) on November 14, 2007. The Company is listed on the TSX Venture Exchange ("TSX-V") under the symbol "MKO". On March 30, 2026, the Company's common shares were listed and commenced trading on the NASDAQ Stock Market LLC ("NASDAQ") under the symbol "MAKO". The address of the Company's corporate office and principal place of business is Suite 700 - 838 West Hastings Street, Vancouver, BC, V6C 0A6, Canada.

Mako is a gold mining, development and exploration company. The Company's primary asset is the San Albino mine, an open pit mine located in Nicaragua. On March 27, 2025, the Company acquired EG Acquisition LLC (individually, or collectively with its subsidiaries, as applicable, "EGA"), resulting in the acquisition of the Moss Mine located in Arizona, United States of America (the "USA"). The Moss Mine is an open pit operation currently ramping up to commercial production. On March 24, 2026, the Company completed the acquisition of 100% of the membership interests of Mt. Hamilton LLC ("MHC") the owner of the Mt. Hamilton Project in Nevada, USA. In addition to its mining operations, Mako continues to explore its other concessions in Nicaragua and advance the Mt. Hamilton Project in Nevada, USA and the Eagle Mountain Project in Guyana in preparation for development.

2     BASIS OF PRESENTATION

(a)    Statement of compliance 

These condensed interim consolidated financial statements have been prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board ("IFRS Accounting Standards"), as applicable to the preparation of interim financial statements including International Accounting Standard 34, Interim Financial Reporting ("IAS 34"). Accordingly, they do not include all the information and notes to the consolidated financial statements required by IFRS Accounting Standards for annual financial statements and should be read in conjunction with the Company's most recent audited consolidated financial statements for the year ended December 31, 2025.

These condensed interim consolidated financial statements were authorized for issue by the Board of Directors on August 13, 2026.

(b)    Basis of presentation 

These condensed interim consolidated financial statements have been prepared on a historical cost basis except for certain financial instruments that are measured at fair value.

(c)    Basis of consolidation

These condensed interim consolidated financial statements include the accounts of the Company and its subsidiaries. All intercompany transactions, balances, revenues and expenses have been eliminated upon consolidation.

Subsidiaries are included in the consolidated financial statements from the date control is obtained until the date of disposition or until control ceases. Control exists when the Company has exposure or rights to variable returns from its involvement with an entity, and the ability to affect those returns through its power over the entity.


NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three and six months ended June 30, 2026 and 2025
All amounts are in thousands of United States dollars, unless otherwise stated
(Unaudited)

The condensed interim consolidated financial statements of the Company include the following subsidiaries:

Subsidiary Referred  to
as
Place of
incorporation
Ownership
interest
Principal activity
Goldsource Mines Inc. "Goldsource" Canada 100% Parent company to EMGC.
Eagle Mountain Gold Corp. "EMGC" Canada 100% Parent company to SGI.
Stronghold Guyana Inc. "SGI" Guyana 100% Holds mineral interest in Guyana, exploration activities; and has a 98% interest in a joint arrangement with Kilroy Mining Inc to operate the Eagle Mountain Project.
Gold Belt, S.A. "Gold Belt" Nicaragua 100% Holds mineral interest in Nicaragua, exploration activities.
Nicoz Resources, S.A. "Nicoz" Nicaragua 100% Gold production. Holds mineral interest in Nicaragua, San Albino and Las Conchitas deposits and exploration activities.
Mako US Corp. "Mako US" United States 100% Service company and parent company to EGA.
EG Acquisition LLC "EGA" United States 100% Parent company to GVC.
Golden Vertex Corp "GVC" United States 100% Gold production. Holds mineral interest in the USA, the Moss Mine.
Mt. Hamilton LLC "MHC" United States 100% Holds mineral interest in USA, the Mt. Hamilton Project.

3     MATERIAL ACCOUNTING POLICIES

The accounting policies and methods used in the preparation of these condensed interim consolidated financial statements are the same as those applied in the Company's most recent audited consolidated financial statements for the year ended December 31, 2025, except for below:

In May 2024, the International Accounting Standards Board issued Amendments to the Classification and Measurement of Financial Instruments (amendments to IFRS 9 and IFRS 7). The amendments clarify the requirements for the recognition and derecognition of financial assets and financial liabilities, including introducing an accounting policy option for the derecognition of financial liabilities settled through an electronic payment system before the settlement date.

The amendments also provide additional guidance on assessing the contractual cash flow characteristics of financial assets, including those with contingent or ESG-linked features, and enhance disclosure requirements for financial instruments with contingent features and for equity instruments designated at fair value through other comprehensive income.

The Company adopted the amendments effective January 1, 2026. These amendments have no material impact on the condensed interim consolidated financial statements. For financial liabilities settled in cash using an electronic payment system, Mako applied the election to deem these financial liabilities to be discharged before the settlement date.

IFRS accounting standards and pronouncements - not yet adopted

IFRS 18, Presentation and disclosure in financial statements

In April 2024, the International Accounting Standards Board issued IFRS 18, Presentation and Disclosure in Financial Statements, which replaces IAS 1, Presentation of Financial Statements. IFRS 18 introduces new presentation requirements for the statement of profit or loss, including the use of three defined categories, operating, investing, and financing, and the inclusion of specified subtotals. The standard also requires entities to provide additional disclosures for management-defined performance measures, as well as enhanced guidance on the aggregation and disaggregation principles that apply to both the primary financial statements and the notes. IFRS 18 does not change the recognition or measurement of items in the financial statements, nor the classification or presentation of items within other comprehensive income.


NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three and six months ended June 30, 2026 and 2025
All amounts are in thousands of United States dollars, unless otherwise stated
(Unaudited)

IFRS 18 is effective for annual reporting periods beginning on or after January 1, 2027, including interim periods, with retrospective application required. Early application is permitted. The Company is currently assessing the impact of this new standard on its future financial statements.

4     ESTIMATION UNCERTAINTY AND AREAS OF SIGNIFICANT JUDGEMENT

The preparation of these condensed interim consolidated financial statements requires management to make judgments, estimates and assumptions that affect the application of accounting policies and reported amounts of assets and liabilities, income and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of making the judgments about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.

Estimates and underlying assumptions are reviewed at each period end. Revisions to accounting estimates are recognized in the period in which the estimates are revised and in any future periods affected.

In preparing these condensed interim consolidated financial statements, the Company applied the same significant judgments in applying its accounting policies and is exposed to the same sources of estimation uncertainty as disclosed its Annual Financial Statements except for the following changes.

(a)    Business combinations and asset acquisitions

The assessment of whether an acquisition meets the definition of a business or whether it is a purchase of assets is a key area of judgment. If deemed to be a business combination, the acquisition method requires acquired assets and liabilities assumed to be recorded at fair value as of the date of acquisition with the excess of the purchase consideration over such fair value being recorded as goodwill. Where an acquisition involves a purchase of assets the purchase price is allocated to the assets acquired and liabilities assumed based on their relative fair value and no goodwill arises on the transaction. The acquisition of MHC was determined to be a purchase of assets. Refer to note 5 for additional details.

(b)    Achievement of commercial production

Depreciation of capitalized costs begins once a mine reaches the operating levels intended by management. Determining when specific assets reach this stage requires significant judgment. In making this assessment, management considered several factors, including the mobilization of the mining contractor, the feed rate to the crusher, and metallurgical recoveries achieving a predetermined target of plan.  As at June 30, 2026, the Moss Mine did not reach commercial production.

(c)    Gold stream obligations

The carrying value of the Sailfish Gold Stream represents management's best estimate of the fair value of the arrangement on initial recognition and at the reporting date. In determining fair value, management applies judgment in selecting an appropriate valuation methodology and makes significant assumptions regarding future gold prices and the discount rate, based on prevailing market conditions and reflecting risks specific to the arrangement. Refer to note 11 for additional details.


NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three and six months ended June 30, 2026 and 2025
All amounts are in thousands of United States dollars, unless otherwise stated
(Unaudited)

5     ACQUISITION OF MT. HAMILTON LLC

On March 24, 2026, the Company completed the acquisition of 100% of the membership interests of MHC, the owner of the Mt. Hamilton Project located in Nevada, United States, from Sailfish Royalty Corp. ("Sailfish"). Management determined that substantially all of the fair value of the gross assets acquired was concentrated in a single identifiable asset, being the mineral property associated with the Mt. Hamilton Project. Accordingly, the transaction was accounted for as an asset acquisition.

The total consideration for the acquisition consisted of consideration in the form of two gold stream commitments, as described in note 11. Total purchase price was determined as follows:

  Note   $  
Fair value of Sailfish Gold Stream 11   42,342  
External legal and advisory fees and due diligence costs     1,286  
Total consideration     43,628  

The total purchase price was allocated to the assets acquired and the liabilities assumed based on the fair value of the total consideration transferred at the closing date of the acquisition, which are as follows:

    $  
Assets acquired and liabilities assumed:      
  -  Exploration and evaluation asset   43,630  
  -  Reclamation bond   139  
Less:      
  -  Accounts payable and accrued liabilities   (2 )
  -  Reclamation and rehabilitation obligation   (139 )
    43,628  

The Mt. Hamilton Project consists of four mineral property leases that require annual advance minimum royalty payments (the "Minimum Royalty Payments"). Two of the leases are governed by separate agreements with Centennial Minerals Company ("CMC") and require Minimum Royalty Payments of $300 and $80, respectively. The agreement with Carrington requires an annual Minimum Royalty Payment of $130, which increases by $2 each year. The agreement with Osisko Mining (USA) Inc. requires a Minimum Royalty Payment equal to the greater of $33 or the cash equivalent of 33 ounces of gold. As of the acquisition date, aggregate Minimum Royalty Payments totaling $9,021 had been made.

Subject to the terms of the respective agreements, the Minimum Royalty Payments are creditable against future net smelter return ("NSR") royalties payable upon commencement of commercial production. Upon acquisition, the Mt. Hamilton Project was classified as an exploration and evaluation asset in accordance with IFRS 6, Exploration for and Evaluation of Mineral Resources. Given the inherent uncertainty related to the recoverability of these advance payments prior to the determination of technical feasibility and commercial viability, no separate asset was recognized for the Minimum Royalty Payments. Accordingly, such payments were capitalized as part of the exploration and evaluation asset for the Mt. Hamilton Project. These advance payments will be separately assessed and reclassified, as appropriate, upon a decision to proceed with development.


NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three and six months ended June 30, 2026 and 2025
All amounts are in thousands of United States dollars, unless otherwise stated
(Unaudited)

6     MARKETABLE SECURITIES

    As at June 30, 2026     As at December 31,
2025
 
SPDR Gold shares (Refer (a) below) $ 31,904   $ -  
Shares of public mining companies   8,207     236  
  $ 40,111   $ 236  

(a) During the quarter ended June 30, 2026, the Company purchased 86,600 units of SPDR Gold Shares for total consideration of $32,483. The investment was classified as fair value through profit or loss (FVTPL).

During the three months and six months ended June 30, 2026, the Company recognized an unrealized mark-to-market loss of $901 and $856 respectively on marketable securities.

7     RECEIVABLES, PREPAIDS AND OTHER ASSETS

    As at June 30, 2026     As at December 31,
2025
 
Trade receivable $ 847   $ 251  
Prepaid expenses   2,097     1,872  
Supplier advances and deposits   1,254     971  
Senior Secured Debt (Refer (a) below)   1,800     1,800  
Other   288     137  
  $ 6,286   $ 5,031  
Disclosed as non-current:            
Supplier advances and deposits   782     549  
Deferred transaction costs   -     996  
  $ 782   $ 1,545  
  $ 7,068   $ 6,576  

(a) On July 2, 2025, the Company acquired, for $1,800, approximately $49,509 ("Face Value") of indebtedness (the "Senior Secured Debt") owing by Elevation Gold Mining Corporation ("Elevation") to Maverix Metals Inc. ("Maverix"), the senior secured creditor of Elevation under its Companies' Creditors Arrangement Act ("CCAA") proceedings before the Supreme Court of British Columbia. As a result of this acquisition, the Monitor in Elevation's CCAA proceedings will now facilitate any distributions to Mako as the principal secured creditor in place of Maverix. However, expected recoveries are significantly below the Senior Secured Debt's Face Value. As of June 30, 2026, the CCAA proceedings remain ongoing, and the Company continues to assess that the carrying amount of investment in debt will be recovered.


NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three and six months ended June 30, 2026 and 2025
All amounts are in thousands of United States dollars, unless otherwise stated
(Unaudited)

8     INVENTORIES

    As at June 30, 2026     As at December 31,
2025
 
Stockpiled ore $ 14,389   $ 10,696  
Ore in-circuit   2,235     1,584  
Heap leach ore   15,824     11,262  
Finished metal   1,652     1,621  
Supplies and spare parts   4,190     4,015  
  $ 38,290   $ 29,178  
             
Disclosed as non-current:            
Stockpiled ore   5,647     6,977  
Heap leach ore   3,595     3,371  
Supplies and spare parts   2,884     2,481  
  $ 12,126   $ 12,829  
  $ 50,416   $ 42,007  

As at June 30, 2026 and 2025, non-current inventory is comprised of low-grade stockpiled ore at the San Albino Mine expected to be processed after 12 months, heap-leach ore at the Moss Mine not expected to be recovered within 12 months and supplies and spare parts intended for use after more than 12 months.

During the period ended June 30, 2026, the Company recognized a provision of $4 (2025: Nil) related to non-current supplies and spare parts. No net realizable value adjustments were required for low-grade stockpiled ore or heap-leach ore as at June 30, 2026 or 2025.

9     MINING INTERESTS, PLANT AND EQUIPMENT

    Mineral
properties
    Building,
Plant &
Equipment
    Exploration &
Evaluation
Assets
    Development
Asset
    Total  
Cost                              
As at December 31, 2025 $ 46,318   $ 49,114   $ 38,448   $ 7,463   $ 141,343  
Additions   -     4,588     210     2,614     7,412  
Capitalized exploration expenditures   3,600     -     -     -     3,600  
Acquisition Mt. Hamilton Project (Refer to note 5)   -     -     43,630     -     43,630  
Asset retirement obligation   74     1     -     (1,891 )   (1,816 )
Foreign currency translation adjustment   -     (9 )   (28 )   -     (37 )
As at June 30, 2026 $ 49,992   $ 53,694   $ 82,260   $ 8,186   $ 194,132  
                               
Accumulated depreciation                              
As at December 31, 2025 $ 23,222   $ 37,540   $ -   $ -   $ 60,762  
  Depreciation   4,292     2,084     -     -     6,376  
  Foreign currency translation adjustment   -     (3 )   -     -        
As at June 30, 2026 $ 27,514   $ 39,621   $ -   $ -   $ 67,135  
Net book value as at December 31, 2025 $ 23,096   $ 11,574   $ 38,448   $ 7,463   $ 80,581  
Net book value as at June 30, 2026 $ 22,478   $ 14,073   $ 82,260   $ 8,186   $ 126,997  


NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three and six months ended June 30, 2026 and 2025
All amounts are in thousands of United States dollars, unless otherwise stated
(Unaudited)

Exploration and evaluation asset includes $765 (2025: $765) for Potrerillos and El Jicaro in Nicaragua,  $37,655 (2025: $37,683) for Eagle Mountain Project in Guyana, and $43,840 (2025: nil) for Mt. Hamilton Project in the USA.

Exploration and evaluation assets for the Mt. Hamilton Project include advance royalty payments that are creditable against NSR royalties payable on future production.

Royalty arrangements

Certain of the Company's mineral properties are subject to royalty arrangements. At June 30, 2026, the Company's significant royalty arrangements were as follows:

San Albino 2% NSR royalty payable to Sailfish.
   
Mt. Hamilton

Royalties payable on mineral interest at Mt. Hamilton Project include:

 a 2.4% NSR royalty on gold and silver production held by Sandstorm Gold Ltd., which is not subject to buyback.

 an additional 3.0% to 6.0% NSR royalty payable to other counterparties, on specified minerals (the "Other Royalties"), which are subject to optional buydown provisions that may be exercised by the Company prior to the commencement of commercial production, or within defined periods thereafter. The Other Royalties may be reduced to between 0.5% and 1.0% through aggregate cash payments of up to $13,000. In addition, the Company is required to make annual advance minimum royalty payments under these agreements, which are recoverable against future NSR royalties payable on production (refer to Note 5).

   
Moss Mine During 2025, the Company's subsidiary Mako US acquired EGA, from Wexford EG Acquisition LLC ("Wexford").  EGA owns 100% of the shares of GVC, which owns the Moss Mine. Wexford acquired GVC from Elevation Gold Mining Corporation ("Elevation") under a Companies' Creditors Arrangement Act ("CCAA") proceeding and related Chapter 15 proceeding in the United States (collectively, the "Bankruptcy Process") on December 31, 2024. At the time of acquisition, a 3% NSR royalty at the Moss Mine held by Patriot Gold Corporation ("Patriot") and a 0.5% to 3% NSR royalty held by Sandstorm Gold Ltd (acquired by Royal Gold, Inc) and (collectively, the "Royalty Holders") were being disputed by Elevation as part of the Bankruptcy Process whereby the court was asked to declare the validity of the real property interests asserted by the Royalty Holders.

On October 22, 2025, the United States Bankruptcy Court for the District of Arizona (the "US Court") granted Patriot real property interest in certain mineral interest at the Moss Mine. At June 30, 2026, the US Court has not concluded on the Sandstorm's real property interest.


NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three and six months ended June 30, 2026 and 2025
All amounts are in thousands of United States dollars, unless otherwise stated
(Unaudited)

10  ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

  Note   As at June 30,
2026
    As at December 31,
2025
 
Accounts payable and accrued liabilities   $ 17,714   $ 13,722  
Lease liability     26     69  
Income taxes payable     18,243     13,925  
Due to related parties 16   868     782  
Total current liabilities   $ 36,851   $ 28,498  
               
Non-current liability              
Severance obligations     1,197     1,062  
Total non-current liabilities     1,197     1,062  
Total accounts payable and accrued liabilities   $ 38,048   $ 29,560  

11  SAILFISH GOLD STREAM

On March 24, 2026, the Company closed a series of transactions with Sailfish in connection with the acquisition of MHC, which included the execution of a gold stream agreement requiring the delivery of refined gold to Sailfish ("Sailfish Gold Stream") under the following terms:

 Initial Stream Term (60 months): The Company is required to deliver 341.7 ounces of refined gold per month for a period of 60 months. The monthly delivery is subject to an adjustment mechanism designed to ensure that the monthly delivery value is not less than US$738 and not greater than US$1,011, which is equivalent to a gold price range of approximately US$2,700 per ounce to US$3,700 per ounce after application of the adjustment formula.

 Additional Stream Term (72 months): Following the completion of the Initial Stream Term, the Company is required to deliver 100 ounces of refined gold per month for an additional period of 72 months. Deliveries during this term are not subject to any adjustment mechanism.

For all ounces delivered under the Sailfish Gold Stream, Sailfish will pay the Company an amount equal to 20% of the London PM Fix price for refined gold, expressed in United States dollars, as determined by the London Bullion Market Association (or any successor organization) on the date of delivery. Deliveries under the stream arrangement commenced in April 2026.

The Sailfish Gold Stream is recognized as a financial liability and is measured at fair value through profit or loss. The fair value of the liability at initial recognition was determined as $42,342 using a discounted cash flow model. Management applied a discount rate of 25.06% and used the forward gold prices as summarized below.

During the three months ended June 30, 2026, the Company delivered 827 ounces of refined gold for a cash consideration of $759. The value of refined gold delivered, based on the London PM Fix price, was $3,792. As at June 30, 2026, the fair value of the liability was determined as $41,712 using a discount rate of 24.59% and the forward gold prices as summarized below. As a result, the Company recognized a loss of $2,405 due to the change in fair value.


NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three and six months ended June 30, 2026 and 2025
All amounts are in thousands of United States dollars, unless otherwise stated
(Unaudited)

Gold Price ($ per ounce)   2026     2027     2028     2029     2030-2037  
At March 24, 2026   4,600     4,784     5,009     5,218     5,421  
At June 30, 2026   4,268     4,293     4,496     4,721     4,963  

    As at June 30, 2026  
Current portion $ 13,147  
Non-current portion   28,565  
  $ 41,712  

12  RECLAMATION AND REHABILITATION OBLIGATION ("ARO")

    San
Albino
Mine
    Eagle
Mountain
Project
    Moss
Mine
    Mt.
Hamilton
Project
    Total  
As at December 31, 2025 $ 3,875   $ 1,352   $ 15,214   $ -   $ 20,441  
Liability acquired on acquisition of Mt. Hamilton Project (Refer to note 5)   -     -     -     139     139  
Changes in estimate   75     -     (1,891 )   -     (1,816 )
Accretion expense   81     35     282     -     398  
Foreign currency translation adjustment   -     (2 )   -     -     (2 )
As at June 30, 2026 $ 4,031   $ 1,385   $ 13,605   $ 139   $ 19,160  

13  SHARE CAPITAL

(a)  Authorized - Unlimited number of common shares, without par value.

(b)  Share options

The Company may grant stock options to its directors, executive officers, employees, and consultants to acquire common shares, exercisable for up to five years from the grant date and subject to vesting conditions, which generally occur in three equal annual tranches. The following table summarizes information about the movement of the share options outstanding under the Company's plan:

    June 30, 2026     December 31, 2025  
    Number of
options
    WAEP     Number of
options
    WAEP  
Opening balance   1,734,334     C$3.25     1,805,050     C$2.83  
Granted   641,800     8.98     740,000     4.47  
Exercised   (334,816 )   3.14     (500,966 )   3.04  
Forfeited   (56,000 )   4.31     (30,000 )   4.47  
Expired   -     -     (279,750 )   4.02  
Ending balance   1,985,318     C$5.09     1,734,334     C$3.25  
Options exercisable   847,018     C$2.53     845,166     C$2.36  
Weighted average remaining contractual life (in   3.47           3.14        
Weighted average market price of shares on the dates share options were exercised   C$10.44           C$4.55        


NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three and six months ended June 30, 2026 and 2025
All amounts are in thousands of United States dollars, unless otherwise stated
(Unaudited)

* WAEP = Weighted average exercise price

For the three and six months ended June 30, 2026, total share-based compensation relating to options was  $372 and $548 (2025: $178 and $234), all of which is included in general and administrative expenses.

(c)  Restricted share units ("RSU")

Under the terms of the Company's RSU Plan, the Board of Directors may grant RSUs to directors, officers, employees, and consultants, subject to vesting conditions, which generally occur over three years, and RSU's are settled in equity. The following table summarizes the RSU movements:

    June 30, 2026     December 31, 2025  
Opening balance   1,092,619     586,985  
Granted   640,124     509,285  
Shares issued   (250,909 )   (3,651 )
Net settlement for tax withholding   (40,758 )   -  
Ending balance   1,441,076     1,092,619  
Weighted average market price of shares on the dates shares were issued C$  10.23   C$ 4.54  

For the three and six months ended June 30, 2026, total share‐based compensation relating to RSUs was $780 and $980 (2025: $200 and $260), of which all is included in general and administrative expenses. Additionally, the Company recognized $268 of share-based compensation related to RSUs withheld for tax purposes, reflecting the difference between settlement-date fair value and grant-date fair value.

(d)  Deferred share units ("DSU")

Under the terms of the Company's DSU Plan, the Board of Directors may grant DSUs to directors, which vest immediately and are settled in equity when director ceases to be a member of the Board of Directors. The following table summarizes the DSU movements:

    June 30, 2026     December 31, 2025  
Opening balance   370,040     315,640  
Granted   48,443     145,000  
Shares issued   -     (90,600 )
Ending balance   418,483     370,040  
Weighted average market price of shares on the dates shares were issued C$ -   C$ 5.17  

For the three and six months ended June 30, 2026, total share‐based compensation relating to DSUs was $315 and $315 (2025: $52 and $83), of which all is included in general and administrative expenses.


NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three and six months ended June 30, 2026 and 2025
All amounts are in thousands of United States dollars, unless otherwise stated
(Unaudited)

14   GENERAL AND ADMINISTRATIVE EXPENSES

    Three months ended     Six months ended  
    June 30, 2026     June 30, 2025     June 30, 2026     June 30, 2025  
Accounting, consulting and legal $ 271   $ 338   $ 1,331   $ 466  
Salaries and benefits   1,130     1,415     2,660     2,300  
Stock-based compensation   1,468     431     2,111     578  
Directors' fees   190     69     329     172  
Depreciation   52     35     82     71  
General office expenses   427     269     1,131     591  
Investor relations and communications   43     24     112     72  
Transfer agent fees and regulatory fees   121     22     334     54  
  $ 3,702   $ 2,603   $ 8,090   $ 4,304  

15   ACCRETION AND INTEREST EXPENSE

      Three months ended     Six months ended  
  Note   June 30, 2026     June 30, 2025     June 30, 2026     June 30, 2025  
Accretion on asset retirement obligation 12 $ 213   $ 191   $ 398   $ 247  
Interest and accretion expense on the Wexford Loan     -     229     -     450  
Interest expense - other     94     1     214     6  
    $ 307   $ 421   $ 612   $ 703  

16   RELATED PARTY TRANSACTIONS

(a)  Key management compensation 

Key management personnel include those persons having authority and responsibility for planning, directing and controlling the activities of the Company, and comprise the Company's Chief Executive Officer, Chief Financial Officer, Chief Operating Officer, President and Directors.

(in '000)   Three months ended     Six months ended  
    June 30, 2026     June 30, 2025     June 30, 2026     June 30, 2025  
Director fees $ 190   $ 69   $ 329   $ 173  
Salaries, consulting and management fees   264     625     1,245     834  
Share-based compensation   1,105     215     1,621     300  
Total $ 1,559   $ 909   $ 3,195   $ 1,307  

As at   June 30, 2026     June 30, 2025  
Amount included in accounts payable and accrued liabilities   5     46  


NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three and six months ended June 30, 2026 and 2025
All amounts are in thousands of United States dollars, unless otherwise stated
(Unaudited)

(b)  Sailfish Royalty Corp.

Sailfish is a publicly traded company related by a significant shareholder, directors and officers. In addition to the acquisition of MHC (Note 5) and the Sailfish Gold Stream (Note 11), during the period ended June 30, 2026, the Company had the following transactions with Sailfish:

Royalty fee

Sailfish is entitled to a 2% NSR royalty of the production of all gold and silver ounces from certain deposits from San Albino Mine, as defined in the amended gold stream agreement entered into in November 2018.

During the three and six months ended June 30, 2026, a royalty fee of $847 and $1,846 (2025: $627 and $1,163) was payable to Sailfish and is included in production costs in the consolidated statement of income.

As at June 30, 2026, a balance of $846 (December 31, 2025: $773) was payable to Sailfish and is included in accounts payable and accrued liabilities.

Silver Option Agreement

During the three and six months ended June 30, 2026, the Company delivered 10,475 and 19,399 ounces of silver (2025: 1,672 and 1,672 ounces) to Sailfish pursuant to the option exercised by Sailfish under the terms of the silver loan with Sailfish.

(c)  Tes-Oro Mining Group, LLC ("Tes-Oro")

Tes-Oro is a private company controlled by the Company's Chief Operating Officer. Tes-Oro is a full-service engineering, procurement and construction management firm working with the Company. During the three and six months ended June 30, 2026, the Company received consulting and other services amounting to $170 and $239 (2025:$109 and $140). Amounts payable to Tes-Oro as at June 30, 2026, were $18 (December 31, 2025: $9).

17   SEGMENTED INFORMATION

In determining the Company's segment structure, the basis on which management reviews the financial and operational performance was considered and whether any of the Company's mining operations share similar economic, operational and regulatory characteristics. The Company considers its San Albino Mine in Nicaragua, its Moss Mine in the United States, its Mt. Hamilton Project in the United States and its Eagle Mountain Project in Guyana as its reportable segments. The corporate headquarters include operations in Canada and the United States and is presented for reconciliation purposes.

For the three and six months ended June 30, 2026, and 2025, the Company's principal products were gold (98%) and silver (2%) sold to refineries (three customers) at spot market prices.


NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three and six months ended June 30, 2026 and 2025
All amounts are in thousands of United States dollars, unless otherwise stated
(Unaudited)

The Company's segments are summarized as follows:

    San Albino     Moss Mine     Mt.
Hamilton
Project
    Eagle
Mountain
Project
    Total
Operating
Segments
    Corporate     Total  
Six months ended June 30, 2026  
Revenue $ 95,053   $ 36,139   $ -   $ -   $ 131,192   $ -   $ 131,192  
Production costs   (30,029 )   (24,429 )   -     -     (54,458 )   -     (54,458 )
Depreciation, depletion and amortization   (4,553 )   (4 )   -     -     (4,557 )   -     (4,557 )
Gross profit $ 60,471   $ 11,706   $ -   $ -   $ 72,177   $ -   $ 72,177  
Exploration and evaluation expense   (2,569 )   -     (186 )   (2,637 )   (5,392 )   -     (5,392 )
General and administrative expenses   -     -     -     -     -     (8,090 )   (8,090 )
Other income (expense)   102     (270 )   -     -     (168 )   (785 )   (953 )
Income and deferred taxes   (18,716 )   (1,950 )   -     -     (20,666 )   (63 )   (20,729 )
Income for the period $ 39,288   $ 9,486   $ (186 ) $ (2,637 ) $ 45,951   $ (8,938 ) $ 37,013  
Total assets $ 144,493   $ 46,702   $ 45,572   $ 40,034   $ 276,801   $ 19,704   $ 296,505  
Total liabilities $ (37,920 ) $ (22,995 ) $ (141 ) $ (1,841 ) $ (62,897 ) $ (43,339 ) $ (106,236 )
Capital expenditures $ 5,321   $ 3,571   $ 1,771   $ 315   $ 10,978   $ 34   $ 11,012  

    San Albino     Moss Mine     Eagle
Mountain
Project
    Total
Operating
Segments
    Corporate     Total  
Six months ended June 30, 2025  
Revenue $ 62,335   $ 8,168   $ -   $ 70,503   $ -   $ 70,503  
Production costs   (24,111 )   (6,608 )   -     (30,719 )   -     (30,719 )
Depreciation, depletion and amortization   (3,987 )   (27 )   -     (4,014 )   -     (4,014 )
Gross profit $ 34,237   $ 1,533   $ -   $ 35,770   $ -   $ 35,770  
Exploration and evaluation expense   (1,519 )   (48 )   (2,172 )   (3,739 )   -     (3,739 )
General and administrative expenses   29     -     -     29     (4,333 )   (4,304 )
Other income (expense)   (73 )   (64 )   (20 )   (157 )   702     545  
Income and deferred taxes   (9,896 )   -     -     (9,896 )   (133 )   (10,029 )
Income for the period $ 22,778   $ 1,421   $ (2,192 ) $ 22,007   $ (3,764 ) $ 18,243  
Total assets $ 77,480   $ 24,631   $ 38,777   $ 140,888   $ 3,437   $ 144,325  
Total liabilities $ (19,996 ) $ (15,316 ) $ (1,410 ) $ (36,722 ) $ (11,153 ) $ (47,875 )
Capital expenditures $ 5,960   $ 297   $ 27   $ 6,284   $ 16   $ 6,300  


NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three and six months ended June 30, 2026 and 2025
All amounts are in thousands of United States dollars, unless otherwise stated
(Unaudited)

    San Albino     Moss Mine     Mt.
Hamilton
Project
    Eagle
Mountain
Project
    Total
Operating
Segments
    Corporate     Total  
Three months ended June 30, 2026  
Revenue $ 44,109   $ 18,488   $ -   $ -   $ 62,597   $ -   $ 62,597  
Production costs   (15,083 )   (14,080 )   -     -     (29,163 )   -     (29,163 )
Depreciation, depletion and amortization   (2,602 )   (4 )   -     -     (2,606 )   -     (2,606 )
Gross profit $ 26,424   $ 4,404   $ -   $ -   $ 30,828   $ -   $ 30,828  
Exploration and evaluation expense   (1,377 )   -     (106 )   (1,408 )   (2,891 )   -     (2,891 )
General and administrative expenses   -     -     -     -     -     (3,702 )   (3,702 )
Other income (expense)   (242 )   (129 )   -     6     (365 )   (1,348 )   (1,713 )
Income and deferred taxes   (8,045 )   (550 )   -     -     (8,595 )   (63 )   (8,658 )
Income for the period $ 16,760   $ 3,725   $ (106 ) $ (1,402 ) $ 18,977   $ (5,113 ) $ 13,864  
Capital expenditures   3,346     2,712     1,290     294     7,642     34     7,676  

    San Albino     Moss Mine     Eagle
Mountain
Project
    Total
Operating
Segments
    Corporate     Total  
Three months ended June 30, 2025                                    
Revenue   33,734     4,981     -     38,715     -     38,715  
Production costs   (13,867 )   (3,448 )   -     (17,315 )   -     (17,315 )
Depreciation, depletion and amortization   (2,386 )   (27 )   -     (2,413 )   -     (2,413 )
Gross profit   17,481     1,506     -     18,987     -     18,987  
Exploration and evaluation expense   (1,026 )   (48 )   (1,135 )   (2,209 )   -     (2,209 )
General and administrative expenses   29     -     -     29     (2,632 )   (2,603 )
Other income (expense)   (24 )   (57 )   (6 )   (87 )   1,709     1,622  
Income and deferred taxes   (6,846 )   -     -     (6,846 )   (133 )   (6,979 )
Income for the period   9,614     1,401     (1,141 )   9,874     (1,056 )   8,818  
Capital expenditures $ 3,585   $ 297   $ 18   $ 3,900   $ 9     3,909  


NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
For the three and six months ended June 30, 2026 and 2025
All amounts are in thousands of United States dollars, unless otherwise stated
(Unaudited)

18   SUPPLEMENTAL CASH FLOW INFORMATION

    Three months ended     Six months ended  
    June 30, 2026     June 30, 2025     June 30, 2026     June 30, 2025  
                         
(a) Changes in non-cash working capital:                        
Change in receivables $ 2,240   $ 2,589   $ (596 ) $ (713 )
Change in inventories   (3,078 )   1,231     (8,409 )   (726
Change in prepaid expenses, and other   868     (104 )   1,237     (120 )
Change in accounts payable and accrued liabilities   (933 )   (1,054 )   1,815     160  
Change in due to related parties   (798 )   (91 )   859     (249 )
Change in tax liability   8,438     3,371     4,318     1,460  
  $ 6,737   $ 5,942   $ (776 ) $ (188 )
                         
(b) The significant non-cash financing and investing transactions:                        
Repayment of Sailfish Silver Loan (non-cash) $ -   $ (60 ) $ -   $ (461 )
Change in current liabilities relating to mining interest expenditures   1,767     (1,058 )   1,767     (1,247 )

19   FINANCIAL INSTRUMENTS

Financial Instruments measured at fair value are classified into one of three levels using a fair value hierarchy that reflects the significance of the inputs used in making the measurements. The fair value hierarchy has the following levels:

Level 1 - quoted prices (unadjusted) in active markets for identical assets or liabilities;

Level 2 - inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices); and

Level 3 - inputs for the asset or liability that are not based on observable market data (unobservable inputs).

The Company's financial instruments include cash and cash equivalents, receivables, Secured Debt Investment, marketable securities, Sailfish Gold Stream and accounts payable. The carrying values of cash and cash equivalents, receivable, Secured Debt Investment, marketable securities, and accounts payable approximate fair value because of the short-term nature of these instruments or capacity of prompt liquidation. The Sailfish Gold Stream is carried at fair value determined by using a discounted cash flow model (refer to note 11). The Sailfish Gold Stream is measured using level 3 inputs.

During the six months ended June 30, 2026 , and 2025, there were no transfers between level 1, level 2 and level 3 classified assets and liabilities.

Liquidity risk

Liquidity risk represents the risk that the Company will be unable to meet its obligations associated with its financial liabilities as they fall due. The Company manages liquidity risk by preparing an annual budget for approval by the Board of Directors and preparing cash flow and liquidity forecasts on a regular basis. The Company's objective when managing liquidity risk is to ensure that it has sufficient liquidity available to meet its liabilities when due. The Company uses cash to settle its financial obligations. The ability to do this relies on the Company collecting its trade receivables in a timely manner and maintaining sufficient cash on hand through debt financing.


Based on the Company's forecasted cash flows and the current working capital, the Company estimates that it will have sufficient liquidity to meet its obligations and operating requirements for at least the next twelve months.

The following are the contractual maturities of financial liabilities:

          Payment due by period  
    Carrying
Amount
    Total cash
outflow
    Within 1
year
    1 to 3 years     4 to 5 years     Above 5
years
 
    $     $     $     $     $     $  
Accounts payable and accrued liabilities   36,851     36,851     36,851     -     -     -  
Sailfish Gold Stream   41,712     86,320     13,147     24,272     21,799     27,102  
Total   78,563     123,171     49,998     24,272     21,799     27,102  

20   CAPITAL MANAGEMENT

The Company's objectives when managing capital are to safeguard the Company's ability to continue as a going concern and to maintain a flexible capital structure, which optimizes the costs of capital to an acceptable risk. The capital structure of the Company currently consists of common shares. The Company manages the capital structure and makes adjustments to it in light of changes in economic conditions, its expected funding requirements, and risk characteristics of the underlying assets. The Company's funding requirements are based on cash forecasts. In order to maintain or adjust the capital structure, the Company may issue new shares, debt and/or consider strategic alliances. Management reviews its capital management approach on a regular basis. The Company is not subject to any externally imposed capital requirements.