CleanTech Vanadium Mining Corp. — Interim / Quarterly Report 2024

Aug 29, 2023

==> picture [326 x 76] intentionally omitted <==

Condensed Interim Financial Statements (Unaudited)

For the Three Months Ended June 30, 2023

(Expressed in Canadian Dollars)

NOTICE OF NO REVIEW BY AUDITOR

In accordance with National Instrument 51-102 Continuous Disclosure Obligations of The Canadian Securities Administrators we hereby give notice that our condensed interim financial statements for the three months ended June 30, 2023, which follow this notice, have not been reviewed by an auditor.

2

Flying Nickel Mining Corp. Condensed Interim Statements of Financial Position (Unaudited) (Expressed in Canadian Dollars)

==> picture [94 x 22] intentionally omitted <==

	June 30,	March 31,
	2023	2023
	($)	($)
Assets
Current assets
Cash	131,405	343,730
Term deposit	57,500	57,500
Receivables	16,658	169,619
Prepaid expenses	96,586	136,086
Due from relatedparties(note 8)	1,536,674	1,389,276
Total current assets	1,838,823	2,096,211
Non-current assets
Exploration and evaluation asset(note 6)	20,286,165	20,126,319
Total assets	22,124,988	22,222,530
Liabilities and Shareholders’ Equity
Current liabilities
Accountspayable and accrued liabilities(note 8)	328,829	294,437
Total liabilities	328,829	294,437
Shareholders’ Equity
Share capital (note 7)	24,520,676	24,288,676
Reserves (note 7)	2,443,322	2,092,775
Deficit	(5,167,839)	(4,453,358)
Total equity	21,796,159	21,928,093
Total liabilities and equity	22,124,988	22,222,530

Nature of Operations and Going Concern (note 1) Subsequent Events (note 14)

Approved on behalf of the Board:

“ John Lee ” “ Greg Hall ” John Lee, Director and Chairman Greg Hall, Director

The accompanying notes form an integral part of these financial statements.

3

Flying Nickel Mining Corp. Condensed Interim Statements of Operations and Comprehensive Loss (Unaudited) (Expressed in Canadian Dollars)

==> picture [94 x 22] intentionally omitted <==

Flying Nickel Mining Corp. Condensed Interim Statements of Operations and Comprehensive Loss (Unaudited) (Expressed in Canadian Dollars)
	Three Months Ended
	June 30, June 30, 2023 2022 ($) ($) (Restated – Note 13)
General and Administrative Expenses Advertising and promotion Consulting (note 8) Directors’ fee (note 8) Insurance Office and administration Professional fees Salaries and benefits (note 8) Share based payments (notes 7, 8) Stock exchange and shareholder services Travel and accommodation Cost recoveries(note 8)	11,349 20,289 92,628 23,530 13,645 23,800 10,676 10,625 23,299 12,567 116,346 144,699 210,700 17,880 342,522 387,664 26,290 20,267 31,636 - (165,216) -
	(713,875) (661,321)
Other Items Foreign exchange loss Recoveryof flow through liability (note 7(b))	(606) - - 32,091
Net loss and comprehensive loss for theperiod	(714,481) (629,230)
Basic and diluted loss per share Basic and diluted weighted average number of shares outstanding (note 7(e))	(0.01) (0.01) 62,142,833 62,086,470

The accompanying notes form an integral part of these financial statements.

4

Flying Nickel Mining Corp.

Condensed Interim Statements of Changes in Equity (Unaudited) (Expressed in Canadian Dollars)

==> picture [94 x 22] intentionally omitted <==

	Number of	Share Capital	Reserves1	Deficit	Total
	Shares	($)	($)	($)	($)
Balance, April 1, 2022	62,086,470	42,459,073	347,569	(1,543,894)	41,262,748
Share-based payments	-	-	392,491		392,491
Net loss and comprehensive loss(restated – note 13)				(629,230)	(629,230)
Balance, June 30, 2022	62,086,470	42,459,073	740,060	(2,173,124)	41,026,009
Balance, April 1, 2023	67,788,620	24,288,676	2,092,775	(4,453,358)	21,928,093
Private placement, net of share issue costs (note 7)	1,450,000	232,000	-	-	232,000
Share-based payments (note 7)	-	-	350,547	-	350,547
Net loss and comprehensive loss	-	-	-	(714,481)	(714,481)
Balance, June 30, 2023	69,238,620	24,520,676	2,443,322	(5,167,839)	21,796,159

1Stock options and warrants

The accompanying notes form an integral part of these financial statements.

5

Flying Nickel Mining Corp. Condensed Interim Statements of Cash Flows (Unaudited) (Expressed in Canadian Dollars)

==> picture [94 x 22] intentionally omitted <==

Flying Nickel Mining Corp. Condensed Interim Statements of Cash Flows (Unaudited) (Expressed in Canadian Dollars)
	Three Months Ended
	June 30, June 30, 2023 2022 ($) ($)
Operating Activities Net loss for the period Items not involving cash Recovery of flow-through liability Share-based payments Changes in non-cash working capital Receivables Prepaid expenses Due from related parties Accountspayable and accrued liabilities	(714,481) (629,230) - (32,091) 342,522 387,664 152,961 (43,362) 39,500 135,313 (147,398) (320,248) 4,765 (5,429)
Cash used in operatingactivities	(322,131) (507,383)
Investing Activities Exploration and evaluation asset	(122,194) (897,551)
Cash used in investingactivities	(122,194) (897,551)
Financing Activities Proceeds from share issuance	232,000 -
Cash from financingactivities	232,000 -
Decrease in cash Cash,beginningofperiod	(212,325) (1,404,934) 343,730 5,037,707
Cash, end ofperiod	131,405 3,632,773

The accompanying notes form an integral part of these financial statements.

6

Flying Nickel Mining Corp. Notes to the Condensed Interim Financial Statements (Unaudited) For the Three Months Ended June 30, 2023 (Expressed in Canadian Dollars)

==> picture [93 x 23] intentionally omitted <==

1. Nature Of Operations and Going Concern

Flying Nickel Mining Corp. (the “Company” or “Flying Nickel”) is a premier nickel sulphide mining and exploration company and is advancing its 100% owned Minago nickel project in the Thompson nickel belt in Manitoba, Canada.

The Company was incorporated on December 21, 2020, under the laws of the province of British Columbia, Canada and maintains its registered and records office at Suite 1610 – 409 Granville Street, Vancouver, British Columbia, Canada, V6C 1T2.

On March 4, 2022, the Company’s common shares were publicly listed on the TSX Venture Exchange under the symbol “FLYN”. On April 8, 2022 the Company’s common shares have started trading on the US OTCPK under the symbol “FLYNF”. On May 31, 2022 the Company’s common shares have started listing on the OTCQB.

These financial statements (the “Financial Statements”) have been prepared under the assumption that the Company is a going concern, which contemplates the realization of assets and the payment of liabilities in the ordinary course of business. As at June 30, 2023, the Company had a deficit of $5,167,839 (March 31, 2023 - $4,453,358). The operations of the Company have been primarily funded by the issuance of capital stock.

The continued operations of the Company are dependent on its ability to develop a sufficient financing plan, receive continued financial support from related parties, complete sufficient public equity financings or generate profitable operations in the future. These material uncertainties may cast significant doubt on the entity’s ability to continue as a going concern. These financial statements do not include any adjustments to the amounts and classifications of assets and liabilities that might be necessary should the Company be unable to continue its business.

2. Basis Of Presentation

(a) Statement of Compliance

These condensed interim financial statements have been prepared in accordance with International Accounting Standards 34, Interim Financial Reporting (“IAS 34”) using accounting policies consistent with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”). These condensed interim financial statements have been prepared using the same accounting policies and methods of computation as the most recent annual financial statements for the fifteen months ending March 31, 2023. Certain amounts in the prior period have been reclassified to conform with the presentation in the current period.

These condensed interim financial statements were approved by the Board of Directors and authorized for issue on August 28, 2023.

On December 30, 2022, the Company changed its financial year end from December 31 to March 31.

(b) Basis of Measurement

These financial statements have been prepared on the historical cost basis. In addition, these financial statements have been prepared using the accrual basis of accounting, except for cash flow information. Certain amounts in the prior period have been reclassified to conform with the presentation in the current period.

7

Flying Nickel Mining Corp. Notes to the Condensed Interim Financial Statements (Unaudited) For the Three Months Ended June 30, 2023 (Expressed in Canadian Dollars)

==> picture [93 x 23] intentionally omitted <==

2. Basis Of Presentation - continued

• (c) Use of judgments and estimates

In preparing these financial statements, management makes judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. The Company’s management reviews these estimates and underlying assumptions on an ongoing basis, based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Revisions to estimates are adjusted for prospectively in the period in which the estimates are revised. Actual results may differ from these estimates.

Share-based compensation

The Company uses the Black-Scholes Option Pricing Model to fair value options in order to calculate share based compensation expense. The Black-Scholes Option Pricing Model involves six key inputs to determine the fair value of an option: risk-free interest rate, exercise price, market price of the Company's shares at date of issue, expected dividend yield, expected life, and expected volatility. Certain of the inputs are estimates which involve considerable judgment. The Company is also required to estimate the future forfeiture rate of options based on historical information in its calculation of sharebased compensation expense.

Impairment assessment of exploration and evaluation assets

The application of the Company’s accounting policy for exploration and evaluation expenditure requires judgment in determining whether it is likely that future economic benefits will flow to the Company, which may be based on assumptions about future events or circumstances.

All capitalized exploration and evaluation assets are monitored for indications of impairment at each reporting period. The Company considered the following facts and circumstances in determination if it should test exploration and evaluation assets for impairment:

• (i) the period for which the Company has the right to explore in the specific area has expired during the period or will expire in the near future, and is not expected to be renewed;

• (ii) substantive expenditure on further exploration for and evaluation of mineral resources in the specific area is neither budgeted nor planned;

• (iii) exploration for and evaluation of mineral resources in the specific area have not led to the discovery of commercially viable quantities of mineral resources and the entity has decided to discontinue such activities in the specific area; and

• (iv) sufficient data exists to indicate that, although a development in the specific area is likely to proceed, the carrying amount of the exploration and evaluation assets is unlikely to be recovered in full from successful development or by sale.

Where a potential impairment is indicated, assessments are performed for each area of interest. To the extent that deferred exploration expenditures are not expected to be recovered, an impairment is charged to profit or loss. Exploration areas where reserves have been discovered, but require major capital expenditure before production can begin, are continually evaluated to ensure that commercial quantities of reserves exist or to ensure that additional exploration work is underway as planned.

An impairment charge relating to an exploration and evaluation asset may be subsequently reversed when new exploration results or actual or potential proceeds on sale or farm-out of the property result in a revised estimate of the recoverable amount but only to the extent that this does not exceed the original carrying value of the property that would have resulted if no impairment had been recognized. General exploration costs in areas of interest in which the Company has not secured rights are expensed as incurred.

8

Flying Nickel Mining Corp. Notes to the Condensed Interim Financial Statements (Unaudited) For the Three Months Ended June 30, 2023 (Expressed in Canadian Dollars)

==> picture [93 x 23] intentionally omitted <==

2. Basis Of Presentation - continued

• (c) Use of judgments and estimates - continued

The recoverability of amounts shown for exploration and evaluation assets is dependent upon the discovery of economically recoverable reserves, the ability of the Company to obtain financing to complete development of the properties, and on future production or proceeds of disposition.

Although the Company has taken steps to verify title to mineral properties in which it has an interest, these procedures do not guarantee the Company’s title. Such properties may be subject to prior agreements or transfers and title may be affected by undetected defects.

As at June 30, 2023, the Company has assessed that there are no impairment indicators with respect to its exploration and evaluation assets.

3. Material Accounting Policies and Standards

• (a) Changes in Accounting Policies

Amendments to IAS 1 Presentation of Financial Statements and IFRS Practice Statement 2 Making Materiality Judgments— Disclosure of Accounting Policies

The amendments change the requirements in IAS 1 with regard to disclosure of accounting policies. The amendments replace all instances of the term "significant accounting policies" with "material accounting policy information". Accounting policy information is material if, when considered together with other information included in an entity’s financial statements, it can reasonably be expected to influence decisions that the primary users of general purpose financial statements make on the basis of those financial statements.

The amendments to IAS 1 are effective for annual periods beginning on or after January 1, 2023, with earlier application permitted and are applied prospectively. This amendment did not have a material impact on the Company's financial statements.

Amendments to IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors—Definition of Accounting Estimates

The amendments replace the definition of a change in accounting estimates with a definition of accounting estimates. Under the new definition, accounting estimates are “monetary amounts in financial statements that are subject to measurement uncertainty”.

The amendments are effective for annual periods beginning on or after January 1, 2023 to changes in accounting policies and changes in accounting estimates that occur on or after the beginning of that period, with earlier application permitted. This amendment did not have a material impact on the Company's financial statements.

• (b) Future Changes in Accounting Standards

Classification of liabilities as current or non-current (amendments to IAS 1)

The amendments aim to promote consistency in applying the requirements by helping entities determine whether, in the statement of financial position, debt and other liabilities with an uncertain settlement date should be classified as current (due or potentially due to be settled within one year) or non-current.

9

Flying Nickel Mining Corp. Notes to the Condensed Interim Financial Statements (Unaudited) For the Three Months Ended June 30, 2023 (Expressed in Canadian Dollars)

==> picture [93 x 23] intentionally omitted <==

3. Material Accounting Policies and Standards - continued

The amendments are applied on or after the first annual reporting period beginning on or after January 1, 2024, with early application permitted. This amendment is not expected to have a material impact on the Company’s financial statements.

Certain accounting standards or amendments to existing accounting standards that have been issued but have future effective dates are either not applicable or are not expected to have a significant impact on the Company’s financial statements.

4. Arrangement and Transfer of Assets

On January 14, 2022, Silver Elephant Mining Corp. (“Silver Elephant”) completed a strategic reorganization of its business through a statutory plan of arrangement (the “ Silver Elephant Arrangement”) under the Business Corporations Act (British Columbia) pursuant to which certain assets of Silver Elephant were spun-out to the Company.

Pursuant to the Silver Elephant Arrangement, the common shares of Silver Elephant were consolidated on a 10:1 basis and each holder of common shares received in exchange for every 10 pre-Consolidation common shares held: (i) one post Consolidation common share of Silver Elephant; (ii) one common share of Flying Nickel Mining Corp.; (iii) one common share of Nevada Vanadium Mining Corp. (“Nevada Vanadium”), and (iv) two common shares of Oracle Commodity Holding Corp (formerly Battery Metals Royalties Corp.) (“Oracle” or “Battery Metals”).

As a result of the Silver Elephant Arrangement, the Minago Project along with the assumption of certain liabilities related to the underlying assets was spun out by Silver Elephant into Flying Nickel in exchange for the issuance of 50,000,000 of Flying Nickel shares. The Silver Elephant Arrangement does not meet the definition of a business combination under IFRS 3. The assets acquired and liabilities assumed through the Silver Elephant Arrangement were considered as a group reorganization and were accounted based on Silver Elephant’s carrying amounts immediately prior to the spin out with a corresponding adjustment in the amount of $16,423,987 to share capital.

	($)
Assets
Exploration and evaluation asset	16,458,495
Liabilities
Trade and otherpayables	(34,508)
Net assets	16,423,987

5. Proposed Transaction

On October 6, 2022 Flying Nickel and Nevada Vanadium signed an arrangement agreement pursuant to which Flying Nickel proposes to acquire all of the issued and outstanding common shares of Nevada Vanadium (the "Nevada Vanadium Shares") by way of a court-approved plan of arrangement (the "Transaction").

Under the terms of the agreement, Nevada Vanadium shareholders will receive one (1) (the "Exchange Ratio") Flying Nickel common share (a "Flying Nickel Share") for each Nevada Vanadium Share held immediately prior to the effective time of the Transaction. All convertible securities of Nevada Vanadium outstanding immediately prior to the effective time of the Transaction will be exchanged for securities of Flying Nickel bearing substantially the same terms as the securities replaced based on the Exchange Ratio. As at the date of these financial statements, the Transaction is still in progress.

10

Flying Nickel Mining Corp. Notes to the Condensed Interim Financial Statements (Unaudited) For the Three Months Ended June 30, 2023 (Expressed in Canadian Dollars)

==> picture [93 x 23] intentionally omitted <==

6. Exploration and Evaluation Asset

Minago Project	($)
Balance, January 1, 2022	-
Assets transferred under the Arrangement (note 5)	16,458,495
Licenses, taxes, fees and permits	373,740
Feasibility	1,183,974
Exploration	972,989
Drilling	610,825
Personnel,campandgeneral	526,296
Balance, March 31, 2023	20,126,319
Licenses, taxes, fees and permits	56,769
Exploration	91,460
Personnel,campandgeneral	11,617
Balance, June 30, 2023	20,286,165

The Minago Project is located in northern Manitoba, Canada within the southern part of the Thompson Nickel Belt.

On January 14, 2022, pursuant to the Silver Elephant Arrangement (note 5), the Company issued 50,000,000 common shares in consideration for Minago nickel project mineral property assets and the assumption of certain liabilities related to the underlying assets.

Minago Net Smelter Royalty

On January 14, 2022, under the terms of the Silver Elephant Arrangement and pursuant to the royalty agreement between the Company and Silver Elephant dated August 25, 2021 (“Minago Royalty Agreement”), the Company has granted and agreed to pay, among other things, in each fiscal quarter where the average price per pound of nickel as reported on the Nominated Metals Exchange or Substitute Metals Exchange (in each case as defined in the Minago Royalty Agreement) in the event such pricing is not reported on the Nominated Metals Exchange, exceeds US$15 per pound, a royalty equal to two per cent (2%) of returns in respect of all mineral products produced from certain mineral claims and leases in the Minago Project after the commencement of commercial production. Each royalty payment will be provisional and subject to adjustment in accordance with the Minago Royalty Agreement. Oracle is the current holder of this royalty.

Glencore Net Smelter Royalty

The Minago property claims are subject to a net smelter return (“NSR”) royalty interest (the “Glencore Royalty”) retained by Glencore Canada Corporation (“Glencore”). The Glencore Royalty in respect of nickel, shall for any calendar quarter be: (i) 2% NSR royalty when the London Metals Exchange 3-month nickel price is equal to or greater than US$13,227.74 per tonne in that quarter; and (ii) a 1% NSR when the London Metals Exchange 3-month nickel price is less than US$13,227.74 per tonne in that quarter. The Glencore Royalty in respect of other minerals, metals and concentrates, shall be a 2% NSR. In the event that the Glencore Royalty consists of a 2% NSR royalty, Flying Nickel may purchase a portion of the royalty interest which represents in the aggregate no more than 1% of the royalty interest for $1,000,000. The Glencore Royalty interest shall never be less than a 1% NSR.

11

Flying Nickel Mining Corp. Notes to the Condensed Interim Financial Statements (Unaudited) For the Three Months Ended June 30, 2023 (Expressed in Canadian Dollars)

==> picture [93 x 23] intentionally omitted <==

7. Share Capital

• (a) Authorized Share Capital

The authorized share capital of the Company consists of an unlimited number of common shares without par value. As at March 31, 2023, the Company had 69,238,620 (March 31, 2023 – 67,788,620) common shares issued and outstanding.

• (b) Issued Share Capital

During the three months ended June 30, 2023

On April 17, 2023, the Company closed a non-brokered private placement and issued 1,250,000 units for gross proceeds of $200,000. Each unit is priced at $0.16 and consists of one common share of the Company and one share purchase warrant with each warrant entitling the holder to purchase one additional share of the Company at a price of $0.20 per share for 36 months from closing. Proceeds from private placements that include warrants are allocated first to common shares based on the market trading price of the common shares at the time the units are priced, and any excess is allocated to warrants (the “Residual Method”). Based on the Residual Method, the fair value of the warrants is $nil.

On May 12, 2023 the Company closed a non-brokered private placement of 200,000 units for gross proceeds of $32,000. Each unit is priced at $0.16 and consists of one common share of the Company and one share purchase warrant with each warrant entitling the holder to purchase one additional share of the Company at a price of $0.20 per share for 3 years. No finder’s fees were paid in connection with this private placement. Based on the Residual Method, the fair value of the warrants is $nil.

During the fifteen months ended March 31, 2023

On January 14, 2022, pursuant to the Silver Elephant Arrangement, the Company issued 50,000,000 common shares in exchange of the assets acquired and liabilities related to the Minago Project which resulted in increase of share capital of $16,423,987 (note 5).

On January 14, 2022 and February 28, 2022, a total of 5,844,033 and 4,250,000 non-flow through subscription receipts (“NFT Subscription Receipts”) were converted into 5,844,033 and 4,250,000 units. Each unit consists of one common share of the Company and one-half of one common share purchase warrant, each whole warrant entitles its holder to acquire one common share of the Company at an exercise price of $1.00 per share until November 29, 2023.

The Company’s stock did not trade until March 4, 2022. The Company estimated the market price of the common shares at the time of issuance is $0.66 per share, estimated by observing the financing completed by the comparable companies. The gross proceeds of the NFT Subscription Receipts was first allocated to common shares in the amount of $6,662,062 with the remaining $403,761 allocated to the warrants.

In connection with the NFT Subscription Receipts, the Company incurred share issuance costs of broker commissions and outof-pocket costs of $664,950, of which $164,880 was paid during the fifteen months ended March 31, 2023. The Company also issued 597,069 broker warrants. Each broker warrant entitles its holder to acquire one common share of the Company at an exercise price of $0.70 per common share until November 29, 2023.

On January 14, 2022, pursuant to the Silver Elephant Arrangement, the Company cancelled one founder share with a value of $1.

12

Flying Nickel Mining Corp. Notes to the Condensed Interim Financial Statements (Unaudited) For the Three Months Ended June 30, 2023 (Expressed in Canadian Dollars)

==> picture [93 x 23] intentionally omitted <==

7. Share Capital – continued

On February 15, 2023, the Company completed a private placement by issuing an aggregate of 5,370,000 units at a price of $0.16 per unit for aggregate gross proceeds of $859,200. Each unit consists of one common share of the Company and one common share purchase warrant with each warrant entitling the holder to purchase one additional share of the Company at a price of $0.20 per share for 36 months from closing. The gross proceeds of the private placement was allocated to common shares and $nil was allocated to the warrants by applying the Residual Method. Finder’s unit contains the same terms of the unit issued in the private placement (note 7(d)).

(c) Share Based Compensation Plan

The Company has a 10% rolling equity-based compensation plan in place, as approved by the Company’s shareholders on December 22, 2021 (the “2021 Plan”). Under the 2021 Plan, the Company may grant stock options, bonus shares or stock appreciation rights. All stock options and other share-based awards granted by the Company, or to be granted by the Company, since the implementation of the 2021 Plan will be issued under, and governed by, the terms and conditions of the 2021 Plan. The stock option vesting terms are determined by the Board of Directors on the date of the grant with a maximum term of 10 years.

During the three months ended June 30, 2023, the Company granted stock options to certain directors, officers and employees to acquire a total of 355,000 (2022 – 300,000) common shares in the capital of the Company at an exercise price ranging from $0.11 to $0.165 (2022 - $0.46) per share. These options vest at 12.5% per quarter for the first two years following the grant date and have a five-year term from the date of grant.

The continuity of the Company's share options is as follows:

		Weighted Average
		Exercise Price
	Number of Options	($)
Balance, January 1, 2022	-	-
Granted	7,010,000	0.58
Forfeited	(1,650,000)	0.66
Balance, March 31, 2023	5,360,000	0.55
Granted	355,000	0.15
Forfeited	(180,000)	0.14
Balance, June 30, 2023	5,535,000	0.18*

* On May 1, 2023, the Company amended the exercise price of 3,810,000 stock options from $0.70 to $0.20 and 150,000 stock options from $0.74 to $0.20.

13

Flying Nickel Mining Corp. Notes to the Condensed Interim Financial Statements (Unaudited) For the Three Months Ended June 30, 2023 (Expressed in Canadian Dollars)

==> picture [93 x 23] intentionally omitted <==

7. Share Capital – continued

The following table summarizes the stock options outstanding as at June 30, 2023.

Exercise Price ($)	Options Outstanding Number of Options Outstanding Weighted Average Remaining Contractual Life (Years)	Options Exercisable
		Number of Options Exercisable Weighted Average Remaining Contractual Life (Years)
0.11 0.16 0.165 0.135 0.20 0.20	50,000 4.96 205,000 4.80 100,000 4.82 1,220,000 4.52 3,810,000 3.68 150,000 3.72	2,083 4.96 25,625 4.80 8,333 4.82 305,000 4.52 2,540,000 3.68 100,000 3.72
	5,535,000 3.94	2,981,041 3.78

* On May 1, 2023, the Company amended the exercise price of 3,810,000 stock options from $0.70 to $0.20 and 150,000 stock options from $0.74 to $0.20.

Share-based payment expenses resulting from stock options are amortized over the corresponding vesting periods. Sharebased payments are either capitalized as exploration costs where related to mineral properties or expensed as general and administrative expenses where related to general operations of the Company.

During the three months ended June 30, 2023, the Company recorded share-based payments of $350,547 (2022 - $392,491) of which $8,025 (2022 - $4,827) was capitalized as exploration cost and the reminder of $342,522 (2022 - $387,664) was expensed as general and administrative expenses.

The fair value of each stock option is estimated on the date of grant using the Black-Scholes Option Pricing Model with the assumptions presented in the table below. Expected volatilities are based on historical volatility of the comparable companies as the Company doesn’t have enough trading history. The expected term of share options granted represents the period of time that share options granted are expected to be outstanding. The risk-free interest rate is based on the Canadian government bond rate.

For the three months ended June 30, 2023

		Expected	Risk Free	Expected	Expected	Fair Value	Total
	Number of	Price	Interest	Life	Dividend	Per Option	Fair Value
Grant Date	Share Options	Volatility	Rate	(Years)	Yield	($)	($)
April 17, 2023	205,000	107%	3.15%	5.00	-	0.13	25,762
April 24, 2023	100,000	106%	2.97%	5.00	-	0.13	12,921
June 15,2023	50,000	107%	3.48%	5.00	-	0.08	3,876
	355,000						42,559

14

Flying Nickel Mining Corp. Notes to the Condensed Interim Financial Statements (Unaudited) For the Three Months Ended June 30, 2023 (Expressed in Canadian Dollars)

==> picture [93 x 23] intentionally omitted <==

7. Share Capital – continued

For the fifteen months ended March 31, 2023

		Expected	Risk Free	Expected	Expected	Fair Value	Total
	Number of	Price	Interest	Life	Dividend	Per Option	Fair Value
Grant Date	Share Options	Volatility	Rate	(Years)	Yield	($)	($)
March 4, 2022	5,160,000*	137%	1.45%	5.00	-	0.34	1,735,482
March 18, 2022	150,000*	138%	1.45%	5.00	-	0.57	85,249
May 3, 2022	300,000	138%	2.75%	5.00	-	0.47	142,194
January3,2023	1,400,000	141%	3.23%	5.00	-	0.13	175,617
	7,010,000						2,138,542

* On May 1, 2023, the Company amended the exercise price of 3,810,000 stock options from $0.70 to $0.20 and 150,000 stock options from $0.74 to $0.20.

On May 1, 2023, the Company amended the exercise price of 3,810,000 stock options from $0.70 to $0.20 and 150,000 stock options from $0.74 to $0.20. The fair values of the modified stock options immediately before and after the modification is determined based on the key assumptions as follows:

Before Modification

	Number of	Share	Exercise	Expected	Risk Free	Expected	Expected	Fair Value Per	Total
	Share	Price	Price	Price	Interest	Life	Dividend	Option	Fair Value
Grant Date	Options	($)	($)	Volatility	Rate	(Years)	Yield	($)	($)
March 4, 2022	3,810,000	$0.185	0.70	102%	3.30%	3.88	-	0.09	339,090
March 18,2022	150,000	$0.185	0.74	102%	3.30%	3.92	-	0.09	13,050
	3,960,000								352,140

After Modification

	Number of	Share	Exercise	Expected	Risk Free	Expected	Expected	Fair Value Per	Total
	Share	Price	Price	Price	Interest	Life	Dividend	Option	Fair Value
Grant Date	Options	($)	($)	Volatility	Rate	(Years)	Yield	($)	($)
March 4, 2022	3,810,000	$0.185	0.20	102%	3.30%	3.88	-	0.13	487,680
March 18,2022	150,000	$0.185	0.20	102%	3.30%	3.92	-	0.13	19,350
	3,960,000								507,030

The incremental value of $154,890 was immediately recognized in the statement of loss.

15

Flying Nickel Mining Corp. Notes to the Condensed Interim Financial Statements (Unaudited) For the Three Months Ended June 30, 2023 (Expressed in Canadian Dollars)

==> picture [93 x 23] intentionally omitted <==

7. Share Capital – continued

(d) Warrants

The continuity of the Company’s warrants is as follows:

		Weighted
		Average Exercise
	Number of	Price
	Warrants	($)
Balance, January 1, 2022	119,546	0.70
Issued – broker warrants	929,219	0.52
Issued – financingwarrants	10,417,016	0.59
Balance, March 31, 2023	11,465,781	0.58
Issued – financingwarrants	1,450,000	0.20
Balance, June 30, 2023	12,915,781	0.23*

* On April 21, 2023, the Company amended the exercise price of 5,047,017 warrants from $1.00 to $0.20 per share with an accelerated expiry date when certain conditions are met (see below).

The fair value of each broker warrant is estimated on the date of grant using the Black-Scholes Option Pricing Model with the assumptions presented in the table below. Expected volatilities are on historical volatility of the comparable companies as the Company doesn’t have enough trading history. The expected term of warrants issued represents the period of time which those warrants are expected to be outstanding. The risk-free interest rate is based on the Canadian government bond rate.

		Expected	Risk Free	Expected	Expected	Fair Value per	Total Fair
	Number of	Price	Interest	Life	Dividend	Warrant	Value
Issue Date	Warrants	Volatility	Rate	(Years)	Yield	($)	($)
November 29, 2021	119,546	83%	0.96%	2.00	-	0.31	37,856
January 14, 2022	597,069	83%	0.96%	1.87	-	0.32	189,040
February15,2023	332,150	99%	4.24%	3.00	-	0.15	49,823

As of June 30, 2023, the following warrants were outstanding:

	Remaining Life	Number of	Exercise Price
Expiry Date	(Years)	Warrants	($)
November 29, 2023	0.42	716,615	0.70
November 29, 2023	0.42	5,047,016	0.20*
February 15, 2026	2.63	5,702,150	0.20
April 17, 2026	2.80	1,250,000	0.20
May12,2026	2.87	200,000	0.20
	1.66	12,915,781	0.23

* On April 21, 2023, the Company amended the exercise price of 5,047,017 warrants from $1.00 to $0.20 per share with an accelerated expiry date when certain conditions are met (see below).

16

Flying Nickel Mining Corp. Notes to the Condensed Interim Financial Statements (Unaudited) For the Three Months Ended June 30, 2023 (Expressed in Canadian Dollars)

==> picture [93 x 23] intentionally omitted <==

7. Share Capital – continued

On April 21, 2023, the Company repriced an aggregate of 5,047,016 outstanding common share purchase warrants of the Company issued pursuant to a warrant indenture dated November 29, 2021 between the Company and Computershare Trust Company of Canada, as warrant agent (the “Warrant Repricing”).

In connection with the Warrant Repricing, the Company adjusted the exercise price of the warrants from $1.00 to $0.20 and amended the expiry date of the warrants to add an acceleration clause such that in the event the closing price of the Company’s common shares on the TSXV exceeds $0.25 for any ten consecutive trading days following the Warrant Repricing, the expiry date of the warrants shall be accelerated from November 29, 2023 to a date that is 30 days following the seventh calendar day following the ten consecutive trading day period. All other terms of the warrants remain unchanged.

There is no impact to the fair value of the modified warrants since the Company applies the Residual Method to the fair value of these warrants.

(e) Diluted Loss per Share

As at June 30, 2023, there were 5,535,000 (June 30, 2022 – 5,310,000) share options and 12,915,781 (June 30, 2022 – 5,763,632) warrants that were potentially dilutive but not included in the diluted loss per share calculation as the effect would be anti-dilutive.

8. Related Party Transactions and Balances

Related party transactions have been measured at the exchange amount of consideration agreed between the related parties. Related party transactions not disclosed elsewhere in these financial statements are listed below.

The Company entered into a Mutual Management and Technical Services Agreement (the “MMTSA”) with Silver Elephant commencing December 1, 2021, pursuant to which the companies would provide each other with general, technical and administrative services, as reasonably requested on a cost reimbursement basis. This MMTSA was terminated effective March 31, 2023, and replaced with an updated fixed fee MMTSA effective April 1, 2023, and includes Silver Elephant, Nevada Vanadium and Oracle. The fixed fee is adjusted periodically to reflect the relative allocation of costs to each company.

The Company has entered into a consulting agreement with the Company’s executive chairman effective December 1, 2021, pursuant to which the Company agreed to pay a minimum service fee of $10,000 per month. The Company also agreed to issue up to 450,000 common shares (the “Bonus Shares”) of the Company to this individual upon achieving certain corporate milestones defined in the agreement. No Bonus Shares were issued or issuable since December 1, 2021 as none of the milestones have been achieved yet.

17

Flying Nickel Mining Corp. Notes to the Condensed Interim Financial Statements (Unaudited) For the Three Months Ended June 30, 2023 (Expressed in Canadian Dollars)

==> picture [93 x 23] intentionally omitted <==

8. Related Party Transactions and Balances - continued

The Company had related party transactions with key management personnel in providing management and consulting services to the Company. Key management personnel are persons responsible for planning, directing and controlling the activities of an entity, and include the chief executive officer (“CEO”), chief financial officer (“CFO”), chief operating officer (“COO”), executive and non-executive directors.

	Three Months Ended
	June 30, June 30, 2023 2022 ($) ($)
MMTSA fees charged by Silver Elephant, a company with certain directors and officers in common MMTSA recoveries from Silver Elephant MMTSA fees charged by Nevada Vanadium, a company under common control MMTSA recoveries from Nevada Vanadium MMTSA recoveries from Oracle, a company under common control Management fees paid to John Lee, Chairman and Interim CEO of the Company Salaries and benefits paid to key management of the Company Directors’ fees Share-basedpayments to certain keymanagement of the Company	32,485 57,380 (119,872) (20,827) 27,059 34,453 (74,920) - (29,968) (38,295) 30,000 30,000 59,264 109,009 13,645 23,800 278,172 170,269
	215,865 365,789

The Company had balances due from (to) related parties as follows:

	June 30,	March 31,
	2023	2023
	($)	($)
Receivable from Silver Elephant	1,061,896	980,056
Receivable from Nevada Vanadium, a company under common control	274,924	239,689
Receivable from Oracle, a company with certain directors and officers in common	199,854	169,531
Management fees payable to John Lee	(10,000)	-
Director’s feespayable	(15,445)	(1,800)
	1,511,229	1,387,476

9. Segmented Information

The Company has one reportable business segment, being mineral exploration and development. All of the Company’s assets are located in Canada.

18

Flying Nickel Mining Corp. Notes to the Condensed Interim Financial Statements (Unaudited) For the Three Months Ended June 30, 2023 (Expressed in Canadian Dollars)

==> picture [93 x 23] intentionally omitted <==

10. Capital Management

Management considers its capital structure to consist of share capital, share purchase options and warrants. The Company manages its capital structure and makes adjustments to it, based on the funds available to, and required by the Company in order to support the acquisition, exploration and development of exploration and evaluation assets. The Board of Directors does not establish quantitative returns on capital criteria for management.

The properties, to which the Company currently has an interest in, are in the exploration stage; as such, the Company is dependent on external financing to fund its activities. In order to carry out the planned exploration and development and pay for administrative costs, the Company will spend its existing working capital and raise additional amounts as needed. There were no changes in management’s approach to capital management during the three months ended June 30, 2023. The Company is not subject to externally imposed capital requirements.

11. Financial Instruments

(a) Fair value

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value hierarchy establishes three levels to classify the inputs to valuation techniques used to measure fair value. The Company utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value as follows:

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

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

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

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

The Company has determined the estimated fair values of its financial instruments based upon appropriate valuation methodologies. The fair value of cash, restricted cash and term deposit is measured at Level 1. At June 30, 2023, there were no financial assets measured and recognized in the statement of position that would be categorized as Level 2 or Level 3 in the fair value hierarchy above.

The fair value of the Company’s financial instruments including cash, restricted cash, term deposit, other receivables, due from related parties, accounts payable and accrued liabilities approximates their carrying value due to the immediate or short-term maturity of these financial instruments. The Company does not offset financial assets with financial liabilities. There were no transfers between Level 1, 2 and 3 for the three months ended June 30, 2023 and three months ended June 30, 2022.

19

Flying Nickel Mining Corp. Notes to the Condensed Interim Financial Statements (Unaudited) For the Three Months Ended June 30, 2023 (Expressed in Canadian Dollars)

==> picture [93 x 23] intentionally omitted <==

11. Financial Instruments - continued

• (b) Categories of financial instruments

			June 30,	March 31,
			2023	2023
Financial Instrument	Measurement Method	Associated Risks	($)	($)
Cash	FVTPL1(Level 1)	Credit	131,405	343,730
Term deposit	FVTPL1(Level 1)	Credit	57,500	57,500
Due from related parties	Amortized cost	Credit	1,536,674	1,389,276
Receivables (excluding GST/HST receivables)	Amortized cost	Credit	2,132	1,067
Accountspayable and accrue liabilities	Amortized cost	-	(328,829)	(294,437)
			1,398,882	1,497,136

1 Fair value through profit or loss

12. Financial Risks

The Company’s financial instruments are exposed to certain financial risks. The risk exposures and the impact on the Company’s financial instruments at June 30, 2023 are summarized below. The Board of Directors periodically reviews with management the principal risks affecting the Company and the systems that have been put in place to manage these risks.

(c) Liquidity risk

Liquidity risk is the risk that an entity will be unable to meet its financial obligations as they fall due. As at June 30, 2023 the Company had a cash balance including term deposit, of $188,905 (March 31, 2023 – 401,230) and had accounts payable and accrued liabilities of $328,829 (March 31, 2023- $294,437), which have contractual maturities of 90 days or less. Liquidity risk is assessed as high and the Company manages liquidity risk by preparing cash flow forecasts of upcoming cash requirements.

(d) Credit risk

Credit risk is the risk that one party to a financial instrument will fail to discharge an obligation and cause the other party to incur a financial loss. The Company reduces its credit risk on restricted cash by placing these instruments with institutions of high credit worthiness. As at June 30, 2023 and March 31, 2023, the Company’s maximum exposure to credit risk is the carrying value of its financial assets.

(e) Market Risk

The market risks to which the Company may be exposed to are interest rate risk and currency risk.

(i) Interest Rate Risk

Interest rate risk is the risk that the fair value or the future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company is not subject to material interest rate risk for the three months ended June 30, 2023 and three months ended June 30, 2022.

(ii) Currency Risk

The Company is exposed to foreign currency risk to the extent that monetary liabilities held by the Company are not denominated in Canadian dollars. The Company’s operations is primary in Canada and the Company is not subject to material currency risk.

20

Flying Nickel Mining Corp. Notes to the Condensed Interim Financial Statements (Unaudited) For the Three Months Ended June 30, 2023 (Expressed in Canadian Dollars)

==> picture [93 x 23] intentionally omitted <==

13. Restatement

The Company identified an accounting error in relation to its prior year financial statements due to $313,977 being reclassified from Advertising and Promotion to Intangible Assets, which resulted in an incorrect recovery for the three months ending June 30, 2022. The Company restated its June 30, 2022 statement of comprehensive loss by increasing advertising and promotion expense by $313,977.

	Original		Restated
	June 30,		June 30,
	2022	Restatement	2022
	($)	($)	($)
Advertisingandpromotion	(293,688)	313,977	20,289

14. Subsequent Events

On August 14, 2023, the Company closed a non-brokered private placement offering of 6,800,000 common shares of the Company raising gross proceeds of $680,000. The offering was priced at $0.10 per share. Norway House Cree Nation (“NHCN”) was the sole investor.

On August 28, 2023, the Company announced a proposed non-brokered private placement offering of 7,603,862 common shares of the Company for gross proceeds of $600,705. It is intended that NHCN will be the sole subscriber. As at the date of these financial statements, this private placement has not yet closed and remains subject to various conditions and approvals, including approval of the TSX Venture Exchange.

21