Phenom Resources Corp. — Audit Report / Information 2025

Mar 30, 2026

Consolidated Financial Statements of

Phenom Resources Corp.

For the years ended November 30, 2025 and 2024

(Expressed in Canadian dollars)

---

Charlton +Company

INDEPENDENT AUDITOR'S REPORT

To the Shareholders of: Phenom Resources Corp.

Opinion

We have audited the accompanying consolidated financial statements of Phenom Resources Corp. (the "Company"), which comprise the consolidated statements of financial position as at November 30, 2025 and 2024, and the consolidated statements of loss and comprehensive loss, changes in shareholders' equity and cash flows for the years then ended, and notes to the consolidated financial statements, including material accounting policy information.

In our opinion, these consolidated financial statements present fairly, in all material respects, the financial position of the Company as at November 30, 2025 and 2024, and its financial performance and its cash flows for the years then ended in accordance with IFRS Accounting Standards ("IFRS").

Basis for Opinion

We conducted our audits in accordance with Canadian generally accepted auditing standards. Our responsibilities under those standards are further described in the Auditor's Responsibilities for the Audit of the Consolidated Financial Statements section of our report. We are independent of the Company in accordance with the ethical requirements that are relevant to our audit of the consolidated financial statements in Canada, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Material Uncertainty Related to Going Concern

We draw attention to Note 1 of the consolidated financial statements, which indicates that the Company incurred a net loss of $1,007,707 during the year ended November 30, 2025 and, as of that date, the Company's total deficit was $22,791,337. As stated in Note 1, these events or conditions, along with other matters as set forth in Note 1, indicate that a material uncertainty exists that may cast significant doubt on the Company's ability to continue as a going concern. Our opinion is not modified in respect of this matter.

Key Audit Matters

Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the consolidated financial statements of the current year. These matters were addressed in the context of our audit of the consolidated financial statements as a whole, prepared under the conditions mentioned above, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.

Except for the matter described in the Material Uncertainty Related to Going Concern section, we have determined that there are no other key audit matters to communicate in our auditor's report.

Other Information

Management is responsible for the other information. The other information comprises the Management Discussion and Analysis. Our opinion on the consolidated financial statements does not cover the other information and we do not express any form of assurance conclusion thereon.

In connection with our audit of the consolidated financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the consolidated financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Responsibilities of Management and Those Charged with Governance for the Consolidated Financial Statements

Management is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with IFRS, and for such internal control as management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the consolidated financial statements, management is responsible for assessing the Company's ability to continue

SUITE 1111 | 1100 MELVILLE STREET | VANCOUVER, BC | V6E 4A6

---

as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless management either intends to liquidate the Company or to cease operations, or has no realistic alternative but to do so. Those charged with governance are responsible for overseeing the Company's financial reporting process.

Auditor's Responsibilities for the Audit of the Consolidated Financial Statements

Our objectives are to obtain reasonable assurance about whether the consolidated financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with Canadian generally accepted auditing standards will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these consolidated financial statements.

As part of an audit in accordance with Canadian generally accepted auditing standards, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:

• Identify and assess the risks of material misstatement of the consolidated financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
• Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control.
• Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management.
• Conclude on the appropriateness of management's use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the consolidated financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the Company to cease to continue as a going concern.
• Evaluate the overall presentation, structure and content of the consolidated financial statements, including the disclosures, and whether the consolidated financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
• Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the Group to express an opinion on the consolidated financial statements. We are responsible for the direction, supervision and performance of the group audit. We remain solely responsible for our audit opinion.

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.

From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the consolidated financial statements of the current year ended and are therefore the key audit matters. We describe these matters in our auditor's report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.

The engagement partner on the audit resulting in this independent auditor's report is Melyssa Charlton.

Charlton & Company

CHARTERED PROFESSIONAL ACCOUNTANTS

Vancouver, BC

March 30, 2026

---

Phenom Resources Corp.
Consolidated Statements of Financial Position
As at November 30, 2025 and 2024
(Expressed in Canadian dollars)

	Note	November 30, 2025	November 30, 2024
ASSETS		$	$
Current
Cash		583,397	385,089
GST and other receivables		249,980	8,345
Prepaid expenses and deposits	14	34,422	15,561
		867,799	408,995
Reclamation bonds	6	27,273	227,058
Exploration and evaluation assets	6	21,170,201	19,555,442
TOTAL ASSETS		22,065,273	20,191,495
LIABILITIES
Current
Accounts payable and accrued liabilities	9	420,483	265,350
Total liabilities		420,483	265,350
SHAREHOLDERS’ EQUITY
Share capital	7	32,289,058	30,414,200
Reserves	7	12,147,069	11,295,575
Deficit		(22,791,337)	(21,783,630)
Total shareholders’ equity		21,644,790	19,926,145
TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY		22,065,273	20,191,495

Nature of operations and going concern (Note 1)
Subsequent event (Note 7 and 16)
Commitments (Note 15)

Approved on behalf of the Board:

“Michael Mracek”
Director – Michael Mracek

“Paul S. Cowley”
Director – Paul S. Cowley

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

---

Phenom Resources Corp.
Consolidated Statements of Loss and Comprehensive Loss
For the years ended November 30, 2025 and 2024
(Expressed in Canadian dollars)

| | Note | 2025
$ | 2024
$ |
| --- | --- | --- | --- |
| Expenses | | | |
| Audit, accounting and legal | 9 | 137,776 | 139,817 |
| Consulting fees | 9 | 220,898 | 243,978 |
| Exploration expenses | 6, 9 | 14,944 | 27,774 |
| Foreign exchange loss | | 320 | 8,984 |
| Investor relations and marketing | | 154,602 | 149,631 |
| Office expenses | | 144,582 | 84,412 |
| Property evaluation | | 225,315 | 159,286 |
| Share-based compensation | 7, 9 | 27,565 | 271,210 |
| Surety bond premium | 14 | 1,360 | - |
| Transfer agent and filing fees | | 78,605 | 92,268 |
| Travel and accommodation | | 15,132 | 13,440 |
| | | (1,021,099) | (1,190,800) |
| Interest income | | 13,392 | 8,694 |
| Write-down of reclamation bond | 6 | - | (9,000) |
| Loss and comprehensive loss for the year | | (1,007,707) | (1,191,106) |
| Basic and diluted loss per common share | | (0.01) | (0.01) |
| Weighted average number of common shares outstanding – basic and diluted | | 111,438,519 | 101,747,243 |

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

---

Phenom Resources Corp.

Consolidated Statements of Cash Flows

For the years ended November 30, 2025 and 2024

(Expressed in Canadian dollars)

	2025	2024
	$	$
Cash flows provided by (used in):
Operating activities
Loss for the year	(1,007,707)	(1,191,106)
Items not involving cash:
Share-based compensation	27,565	271,210
Write-down of reclamation bond	-	9,000
Net changes in non-cash working capital items:
GST and other receivables	(13,838)	(1,856)
Prepaid expenses and deposits	(18,861)	(9,662)
Accounts payable and accrued liabilities	(100,702)	6,958
Cash used in operating activities	(1,113,543)	(915,456)
Investing activities
Exploration and evaluation asset expenditures	(1,304,924)	(1,547,752)
Reclamation bonds, net	(3,012)	14,228
Cash used in investing activities	(1,307,936)	(1,533,524)
Financing activities
Proceeds from private placement	2,664,000	2,337,060
Proceeds from exercise of options	-	55,000
Proceeds from exercise of warrants	-	79,380
Share issuance costs	(44,213)	(41,055)
Cash provided by financing activities	2,619,787	2,430,385
Change in cash during the year	198,308	(18,595)
Cash, beginning of year	385,089	403,684
Cash, end of year	583,397	385,089

Supplemental disclosure with respect to cash flows (Note 13)

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

---

Phenom Resources Corp.

Consolidated Statements of Changes in Shareholders' Equity

For the years ended November 30, 2025 and 2024

(Expressed in Canadian dollars)

	Common shares	Share capital	Reserves	Deficit	Total
	number	$	$	$	$
Balance – November 30, 2023	95,153,664	28,546,573	10,357,732	(20,592,524)	18,311,781
Shares issued for:
Private placements	9,218,000	1,609,229	727,831	-	2,337,060
Exercise of options	225,000	97,724	(42,724)	-	55,000
Exercise of warrants	294,000	97,854	(18,474)	-	79,380
Share issuance costs	-	(41,055)	-	-	(41,055)
Property option payments	225,000	103,875	-	-	103,875
Share-based compensation	-	-	271,210	-	271,210
Loss and comprehensive loss	-	-	-	(1,191,106)	(1,191,106)
Balance – November 30, 2024	105,115,664	30,414,200	11,295,575	(21,783,630)	19,926,145
Shares issued for private placements	12,340,000	1,865,071	823,929	-	2,689,000
Share issuance costs	-	(44,213)	-	-	(44,213)
Property option payments	150,000	54,000	-	-	54,000
Share-based compensation	-	-	27,565	-	27,565
Loss and comprehensive loss	-	-	-	(1,007,707)	(1,007,707)
Balance – November 30, 2025	117,605,664	32,289,058	12,147,069	(22,791,337)	21,644,790

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

---

Phenom Resources Corp. Notes to the Consolidated Financial Statements For the years ended November 30, 2025 and 2024 (Expressed in Canadian dollars)

1. NATURE OF OPERATIONS AND GOING CONCERN

Phenom Resources Corp. (the "Company" or "Phenom Resources") is in the business of the acquisition, exploration and evaluation of mineral properties, and either joint venturing or developing these properties further or disposing of them when the evaluation is completed. The Company has an interest in properties located in Nevada and Arizona, USA. The Company is incorporated under the Business Corporations Act (British Columbia). The common shares of the Company trade on the TSX Venture Exchange ("TSX-V") under the symbol "PHNM", the OTCQB under the symbol "PHNMF", and the Frankfort Stock Exchange under the symbol "1PYO". The Company's corporate head office is located at 1100-1199 W. Hastings Street, Vancouver, British Columbia, Canada.

These consolidated financial statements have been prepared on a going concern basis, which assumes that the Company will be able to meet its obligations and continue its operations for the next twelve months. Realization values may be substantially different from carrying values as shown and these consolidated financial statements do not give effect to adjustments that would be necessary to the carrying values and classification of assets and liabilities should the Company be unable to continue as a going concern. Such adjustments could be material. During the year ended November 30, 2025, the Company incurred a loss of $1,007,707 (November 30, 2024 – $1,191,106). At November 30, 2025, the Company had not yet achieved profitable operations, had a deficit of $22,791,337 (November 30, 2024 – $21,783,630) since inception, a working capital of $447,316 (November 30, 2024 - $143,645), and expects to incur further losses in the development of its business. These circumstances comprise a material uncertainty which may cast significant doubt about the Company's ability to continue as a going concern. Therefore, the Company may be unable to realize its assets and discharge its liabilities in the normal course of business. The Company's ability to continue as a going concern is dependent upon its ability to obtain the necessary financing to explore its exploration property interests and to meet its ongoing levels of corporate overhead and discharge its liabilities as they come due. Although the Company has been successful in the past in obtaining financing, there is no assurance that it will be able to obtain adequate financing in the future or that such financing will be on terms advantageous to the Company.

2. BASIS OF PRESENTATION

Statement of compliance

These consolidated financial statements have been prepared in accordance with IFRS Accounting Standards ("IFRS") as issued by the International Accounting Standards Board ("IASB").

These consolidated financial statements were approved by the Board of Directors on March 30, 2026.

Basis of presentation

These consolidated financial statements have been prepared on a historical cost basis, except for certain financial instruments which are measured at fair value. Additionally, these consolidated financial statements have been prepared using the accrual basis of accounting except for cash flow information.

3. MATERIAL ACCOUNTING POLICY INFORMATION

Consolidation

These consolidated financial statements include the accounts of the Company and its wholly owned subsidiary Copper One USA Inc. ("COUSA"). The results of COUSA will continue to be included in the consolidated financial statements of the Company until the date that the Company's control over the subsidiaries ceases. Control exists when the Company has the power, directly or indirectly, to govern the financial and operating policies of an entity so as to obtain benefits from its activities. All intercompany balances and transactions, including unrealized income and expenses arising from intercompany transactions, are eliminated on consolidation.

---

Phenom Resources Corp. Notes to the Consolidated Financial Statements For the years ended November 30, 2025 and 2024 (Expressed in Canadian dollars)

Foreign currencies

The functional currency of a company is the currency of the primary economic environment in which the company operates. The presentation currency for a company is the currency in which the company chooses to present its financial statements. These consolidated financial statements are presented in Canadian dollars. The Canadian dollar is considered the functional currency and the presentation currency of the Company and all of its subsidiaries.

Foreign currency transactions are translated into the functional currency using exchange rates prevailing at the dates of the transactions. At the end of each reporting period, monetary assets and liabilities that are denominated in foreign currencies are translated at the rates prevailing at that date. Non-monetary assets and liabilities are translated using the historical rate on the date of the transaction. Non-monetary assets and liabilities that are stated at fair value are translated using the historical rate on the date that the fair value was determined. Revenues and expenses are translated at the exchange rates approximating those in effect on the date of the transactions. All gains and losses on translation of these foreign currency transactions are charged to the statement of loss and comprehensive loss.

Cash and cash equivalents

Cash and cash equivalents include cash and highly liquid investments held in the form of guaranteed investment certificates that are readily convertible to known amounts of cash and which are subject to an insignificant risk of change in value. As at November 30, 2025 and 2024 there were $nil in cash equivalents. The Company places the majority of its cash with major financial institutions in Canada and USA.

Exploration and evaluation assets

The Company records its interests in exploration and evaluation assets at cost less option payments received and other recoveries. Exploration and acquisition costs relating to these interests are capitalized until the properties to which they relate are placed into production, sold or allowed to lapse. Acquisition costs and deferred exploration and development costs will be amortized over the useful life of the mine following attainment of commercial production or will be written off if the property or project is abandoned.

Exploration costs that are not attributable to a specific property are charged to operations as general exploration expense. Exploration costs incurred prior to the Company acquiring the legal rights to a property are charged to operations as general exploration expense.

The Company is in the process of exploring its exploration and evaluation assets. Management reviews the carrying value of the exploration and evaluation assets on a periodic basis and will recognize impairment in value based upon current exploration and development results, the prospect of further work being carried out by the Company, the assessment of future probability of profitable revenues from the property or from the sale of the property. Amounts shown for properties represent costs incurred net of write-downs and recoveries and are not intended to represent present or future values. The ultimate recovery of such capitalized costs is dependent upon the development of economic ore reserves or the sale of mineral rights.

Impairment of non-financial assets

At the end of each reporting period the carrying amounts of the Company's assets are reviewed to determine whether there is any indication that those assets are impaired. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment, if any. The recoverable amount is the higher of fair value less costs to sell and value in use. Fair value is determined as the amount that would be obtained from the sale of the asset in an arm's length transaction between knowledgeable and willing parties. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount and the impairment loss is recognized in profit or loss for the period. For an asset that does not generate largely independent cash inflows, the recoverable amount is determined for the cash generating unit to which the asset belongs.

---

Phenom Resources Corp. Notes to the Consolidated Financial Statements For the years ended November 30, 2025 and 2024 (Expressed in Canadian dollars)

Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but to an amount that does not exceed the carrying amount that would have been determined had no impairment loss been recognized for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognized immediately in profit or loss.

Decommissioning and restoration provisions

The Company recognizes a provision for statutory, contractual, constructive or legal obligations associated with decommissioning of mining operations and reclamation and rehabilitation costs arising when environmental disturbance is caused by the exploration or development of mineral properties. Provisions for site closure and restoration are recognized in the period in which the obligation is incurred or acquired, and are measured based on expected future cash flows to settle the obligation, discounted to their present value. The discount rate is a pre-tax rate that reflects current market assessments of the time value of money and risks specific to the liability.

When an obligation is initially recognized, the corresponding cost is capitalized to the carrying amount of the related exploration property. These costs are depreciated over the same economic life as the related asset.

The obligation is accreted over time for the change in their present value, with this accretion charge recognized as a finance expense in profit or loss. The obligation is also adjusted for changes in the estimated timing, amount of expected future cash flows, and changes in the discount rate. Such changes in estimates are added to or deducted from the related asset except where deductions are greater than the carrying value of the related asset in which case, the amount of the excess is recognized in profit or loss.

Due to uncertainties concerning environmental remediation, the ultimate cost to the Company of future site restoration could differ from the amounts provided. The estimate of the total provision for future site closure and restoration costs is subject to change based on amendments to laws and regulations, changes in technology, price increases and changes in interest rates, and as new information concerning the Company's closure and restoration obligations becomes available. As at November 30, 2025 and 2024, the Company had not recognized any decommissioning liabilities.

Financial Instruments

The Company recognizes a financial asset or financial liability on the statement of financial position when it becomes a party to the contractual provisions of the financial instrument.

The Company classifies its financial instruments in the following categories: at fair value through profit and loss ("FVTPL"), at fair value through other comprehensive income (loss) ("FVTOCI") or at amortized cost. The Company determines the classification of financial assets at initial recognition. The classification of debt instruments is driven by the Company's business model for managing the financial assets and their contractual cash flow characteristics.

Equity instruments that are held for trading are classified as FVTPL. For other equity instruments, on the day of acquisition the Company can make an irrevocable election (on an instrument-by-instrument basis) to designate them as at FVTOCI. Financial liabilities are measured at amortized cost, unless they are required to be measured at FVTPL (such as instruments held for trading or derivatives) or if the Company has opted to measure them at FVTPL.

The Company classifies its cash, other receivables, accounts payable and accrued liabilities at amortized cost.

Measurement

Financial assets at FVTOCI

Investments in equity instruments designated at FVTOCI are initially recognized at fair value plus transaction costs. Subsequently they are measured at fair value, with both realized and unrealized gains and losses recognized in other comprehensive income (loss) in the period in which they arise. Interest income from these financial assets is included as finance income using the effective interest rate method. As at November 30, 2025 and 2024, the Company does not carry any financial assets at FVTOCI.

---

Phenom Resources Corp. Notes to the Consolidated Financial Statements For the years ended November 30, 2025 and 2024 (Expressed in Canadian dollars)

Financial assets and liabilities at amortized cost

Financial assets and liabilities at amortized cost are initially recognized at fair value plus or minus transaction costs, respectively, and subsequently carried at amortized cost less any impairment.

Financial assets and liabilities at FVTPL

Financial assets and liabilities carried at FVTPL are initially recorded at fair value and transaction costs are expensed in profit or loss. Realized and unrealized gains and losses arising from changes in the fair value of the financial assets and liabilities held at FVTPL are included in profit or loss in the period in which they arise.

Impairment of financial assets at amortized cost

The Company recognizes a loss allowance for expected credit losses on financial assets that are measured at amortized cost.

At each reporting date, the Company measures the loss allowance for the financial asset at an amount equal to the lifetime expected credit losses if the credit risk on the financial asset has increased significantly since initial recognition. If at the reporting date, the financial asset has not increased significantly since initial recognition, the Company measures the loss allowance for the financial asset at an amount equal to the twelve month expected credit losses. The Company shall recognize in the profit or loss, as an impairment gain or loss, the amount of expected credit losses (or reversal) that is required to adjust the loss allowance at the reporting date to the amount that is required to be recognized.

Derecognition of financial assets and liabilities

The Company derecognizes financial assets only when the contractual rights to cash flows from the financial assets expire, or when it transfers the financial assets and substantially all of the associated risks and rewards of ownership to another entity. Gains and losses on derecognition are generally recognized in profit or loss in the period in which they arise. The Company derecognizes financial liabilities only when its obligations under the financial liabilities are discharged, cancelled or expired. Generally, the difference between the carrying amount of the financial liability derecognized and the consideration paid and payable, including any non-cash assets transferred or liabilities assumed, is recognized in profit or loss.

Share capital

Common shares are classified as equity. Transaction costs directly attributable to the issue of common shares and stock options are recognized as a deduction from equity, net of any tax effects.

Broker warrants and warrants

Warrants issued to agents or brokers in connection with a financing are recorded at fair value using the Black-Scholes option pricing model and charged to share issuance costs associated with the offering with an offsetting credit to reserves in shareholders' equity.

The Company accounts for warrants issued in unit offerings comprising a common share and warrant using the relative fair value method. Under this method, the fair value of common shares and warrants are measured at the issuance date and the proceeds raised are allocated to the common shares and warrants proportionately. The fair value of common shares is measured based on the quoted market price of the Company's stock and the warrant issued is measured at the issue date using the Black-Scholes option pricing model.

Warrants issued to optionors in connection with the acquisition of exploration and evaluation assets are recorded at fair value using the Black-Scholes option pricing model and charged to the exploration and evaluation assets associated with the issuance, with an offsetting credit to reserves in shareholders' equity.

Proceeds of the exercise of these warrants are credited to share capital together with the corresponding amount, if any, of the original warrant charge included in reserves.

---

Phenom Resources Corp. Notes to the Consolidated Financial Statements For the years ended November 30, 2025 and 2024 (Expressed in Canadian dollars)

Share-based compensation

The Company has established a stock option plan for the benefit of full-time and part-time employees, officers, directors and consultants of the Company and its affiliates. The Company accounts for share-based compensation using the fair value method. Share-based compensation paid to employees are measured at the fair value of the instruments issued and amortized over the vesting periods. Share-based compensation paid to non-employees are measured at the fair value of goods or services received or the fair value of the equity instruments issued, if it is determined the fair value of the goods or services cannot be reliably measured and are recorded at the date the goods or services are received. The fair value of the stock options granted is recorded as a charge to profit or loss or deferred exploration costs and the corresponding amount is charged to reserves. The fair value of options is determined using the Black-Scholes option pricing model which incorporates all market vesting conditions. The number of shares and options expected to vest is reviewed and adjusted at the end of each reporting period such that the amount recognized for services received as consideration for the equity instruments granted shall be based on the number of equity instruments that eventually vest. Any consideration received on the exercise of stock options together with the related portion of reserves is credited to share capital.

Income tax

Income tax on the profit or loss for the periods presented comprises current and deferred tax. Income tax is recognized in profit or loss except to the extent that it relates to items recognized directly in equity, in which case it is recognized in equity.

Current tax expense is the expected tax payable on the taxable income for the period, using tax rates enacted or substantively enacted at period end, adjusted for amendments to tax payable with regards to previous periods.

Deferred tax is provided using the liability method, providing for temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. The Company does not provide for temporary differences relating to differences relating to investments in subsidiaries, associates, and joint ventures to the extent that they will probably not reverse in the foreseeable future. The amount of deferred tax provided is based on the expected manner of realization or settlement of the carrying amount of assets and liabilities, using tax rates enacted or substantively enacted at the balance sheet reporting date applicable to the period of expected realization or settlement.

A deferred tax asset is recognized only to the extent that it is probable that future taxable incomes will be available against which the asset can be utilized. Deferred tax assets and liabilities are offset when there is a legally enforceable right to set off current tax assets against current tax liabilities and when they relate to income taxes levied by the same taxation authority and the Company intends to settle its current tax assets and liabilities on a net basis.

Loss per share

Basic loss per share is calculated by dividing the net loss for the year available to common shareholders by the weighted average number of shares outstanding during the year. Diluted loss per share represents the loss for the year, divided by the weighted average number of common shares outstanding during the year plus the weighted average number of dilutive shares resulting from the exercise of stock options, warrants and other similar instruments where the inclusion of these would not be anti-dilutive.

4. NEW ACCOUNTING PRONOUNCEMENTS

Adoption of new accounting pronouncements

Amendments to IAS 1, Presentation of Financial Statements: Classification of Liabilities as Current or Non-Current In January 2020 and October 2022, the IASB issued amendments to clarify the requirements for classifying liabilities current or non-current. The amendments specify that the conditions that exist at the end of a reporting period are those that will be used to determine if a right to defer settlement of a liability exists. The amendments also clarify the situations that are considered a settlement of a liability. The adoption of the standard during the year ended November 30, 2025 did not have a significant impact on the Company's consolidated financial statements.

---

Phenom Resources Corp. Notes to the Consolidated Financial Statements For the years ended November 30, 2025 and 2024 (Expressed in Canadian dollars)

New accounting standards and interpretations issued but not yet adopted

IFRS 18 – Presentation and Disclosure in Financial Statements

In April 2024, the IASB issued IFRS 18 – Presentation and Disclosure in Financial Statements (“IFRS 18”) to replace IAS 1 – Presentation of Financial Statements. This standard focuses on updates to the statement of profit or loss, including: (a) the structure of the statement of profit or loss; (b) required disclosures in the financial statements for certain profit or loss performance measures that are reported outside an entity’s financial statements (that is, management-defined performance measures); and (c) enhanced principles on aggregation and disaggregation which apply to the primary financial statements and notes in general. It will be effective for the annual reporting period beginning on or after January 1, 2027, and will be required to be applied retrospectively. The Company is currently assessing the effect of this new standard on its consolidated financial statements.

Apart from IAS 1 and IFRS 18, other new standards or amendments to existing standards issued but which have not yet been applied by the Company based on the effective date are not currently expected to have a material impact on the Company’s consolidated financial statements.

5. CRITICAL ACCOUNTING ESTIMATES AND JUDGEMENTS

The preparation of financial statements requires management to use judgement in applying its accounting policies and estimates and assumptions about the future. Estimates and other judgements are continuously evaluated and are based on management’s experience and other factors, including expectations about future events that are believed to be reasonable under the circumstances.

Judgements

• Going concern – Judgement is required in making assumptions that the Company is a going concern and will continue in operation for the foreseeable future for at least one year (Note 1).
• Recoverability of exploration and evaluation assets – Judgement is required when assessing whether indicators of impairment exist for exploration and evaluation assets. Recorded costs of exploration and evaluation assets are not intended to reflect present or future values of these properties. The recorded costs are subject to measurement uncertainty and it is reasonably possible, based on existing knowledge, that change in future conditions could require a material change in the recognized amount.
• Functional currency – Judgement is required when determining the functional currency for the parent and subsidiaries in foreign jurisdictions in accordance with IAS 21 – The effects of changes in foreign exchange rates.
• Title to exploration assets – Although the Company has taken steps to verify title to its exploration properties, these procedures do not guarantee the Company’s title. Such properties may be subject to prior agreements or transfer and title may be affected by undetected defects.
• Deferred income tax assets – Judgement is required in determining whether deferred tax assets are recognized in the statement of financial position. Deferred tax assets, including those arising from unutilized tax losses, require management to assess the likelihood that the Company will generate taxable earnings in future periods, in order to utilize recognized deferred tax assets.

---

Phenom Resources Corp.

Notes to the Consolidated Financial Statements

For the years ended November 30, 2025 and 2024

(Expressed in Canadian dollars)

Critical accounting estimates are estimates and assumptions made by management that may result in a material adjustment to the carrying amount of assets and liabilities within the next financial year and include, but are not limited to, the following:

Estimates

• Share-based compensation and warrant valuation – The Company measures the cost of equity-settled transactions with employees and finders by reference to the fair value of the equity instruments at the date at which they were granted. Estimating the fair value for share-based payment transactions, warrants issued in unit offerings and finders' warrants requires determining the most appropriate valuation model, which is dependent on the terms and conditions of the grant. This estimate also requires determining the most appropriate inputs to the valuation model including the expected life of the option, volatility, and dividend yield and making assumptions about them.

6. EXPLORATION AND EVALUATION ASSETS

	Carlin Gold-Vanadium	King Solomon	Crescent Valley	Dobbin	Total
	$	$	$	$	$
Balance as at November 30, 2023	18,347,904	-	65,750	68,710	18,482,364
Acquisition expenditures – cash	-	27,413	-	34,331	61,744
Acquisition expenditures – shares	-	31,875	72,000	-	103,875
Deferred exploration expenditures
Assaying	24,687	-	-	99,545	124,232
Consulting	22,180	6,909	166,195	166,193	361,477
Drilling	5,164	-	96,091	-	101,255
Licenses, permits and fees	33,561	-	-	-	33,561
Other	94,787	63,098	37,586	91,463	286,934
Total additions	180,379	129,295	371,872	391,532	1,073,078
Balance as at November 30, 2024	18,528,283	129,295	437,622	460,242	19,555,442
Acquisition expenditures – cash	-	55,267	-	34,580	89,847
Acquisition expenditures – shares	-	-	54,000	-	54,000
Deferred exploration expenditures
Assaying	277	14,622	33,141	34,506	82,546
Consulting	180	49,406	8,681	119,372	177,639
Drilling	-	-	652,709	-	652,709
Licenses, permits and fees	37,028	60,627	-	207,656	305,311
Other	87,347	20,240	53,285	88,897	249,769
Surveying	-	-	2,938	-	2,938
Total additions	124,832	200,162	804,754	485,011	1,614,759
Balance as at November 30, 2025	18,653,115	329,457	1,242,376	945,253	21,170,201

Carlin Gold-Vanadium Property, Nevada

Acquisition

On September 22, 2017, the Company entered into an assignment agreement with America's Gold Exploration Inc. ("AGEI"). Pursuant to the assignment agreement, AGEI assigned to the Company all of AGEI's interest in an option agreement between AGEI and Golden Predator US Holding Corp. ("GPUS") dated June 14, 2017 as amended September

---

Phenom Resources Corp. Notes to the Consolidated Financial Statements For the years ended November 30, 2025 and 2024 (Expressed in Canadian dollars)

12, 2017. The option agreement grants to the Company the option to acquire a 100% interest in the Carlin Gold-Vanadium Project (the "Property") located in Elko Nevada.

During the year ended November 30, 2021, the Company amended the option agreement between AGEI and GPUS. The amendment focused on the extension of a net smelter return ("NSR") buy-out and was required to issue 1,000,000 common share purchase warrants and pay part of the remaining balance earlier. The Company had the right to purchase the underlying 2% NSR at any time on or before June 30, 2023 (the "Royalty Purchase Payment Deadline") upon payment of $4,000,000. The Royalty Purchase Payment Deadline may be extended in one year increments for up to four additional years upon the payment of US$250,000 per year due on or before each of June 30, 2023 (paid), 2024, 2025 and 2026. During the year ended November 30, 2025, the Company did not make the extension payment which resulted in the Company losing out in the buy-out privilege.

On June 27, 2022, the Company completed all work commitments and options payments and owns 100% of the Property, subject to the 2% NSR royalty (noted above). The total consideration applicable to and paid for the Company's acquisition of the Property under the assignment agreement with AGEI was US$50,000 in cash and issuing 1,000,000 common shares. The consideration completed by the Company on acquisition of the Property under the option agreement with GPUS was US$2,000,000 cash and incurring $1,022,000 in exploration expenditures on the Property.

Access and Mineral Lease Agreement

On January 17, 2019, the Company entered into an Access and Mineral Lease Agreement which increased mineral rights adjacent to the Carlin Gold-Vanadium property (referred to as the "Cole Creek Property"). Under the terms of the Access and Mineral Lease Agreement the Company paid the lessor US$50,000 on signing (paid) and is required to pay an additional US$20,000 annually for the lease. In addition, the Company is to incur an aggregate of US$100,000 in expenditures before January 19, 2022 (completed). In the event the Company commences mining operations on the Cole Creek Property, the annual payments will be replaced with a 5% NSR royalty in favor of the lessor. The lessor also owns or has rights to certain lands containing roads which the Company wishes to use for access to the Cole Creek Property and the Carlin Gold-Vanadium property. The Access and Mineral Lease Agreement grants to the Company the right to access such lands and roads for a payment of US$15,000 (paid) on signing and US$5,000 annually which will terminate at the Company's start of development and mining operations. The Company has the right to terminate the lease portion of the agreement without termination of the road access portion of the agreement.

Definitive Offtake Agreement

During the year ended November 30, 2023, the Company signed a definitive offtake agreement with the private Japanese battery company, MK Plus Co, Ltd. ("MK Plus"). The Company will commit to providing 20% of its future Carlin Vanadium project concentrates to MK Plus at fair market value. In exchange for this commitment, MK Plus will issue the Company 5% of MK Plus's issued and outstanding shares. As at November 30, 2025 and 2024, the shares have not been issued.

During the year ended November 30, 2025, the Company entered into a Surety Bond agreement to satisfy bonding requirements on the Carlin Gold-Vanadium property (Note 14) and as a result as at November 30, 2025, the previously held bond of $220,063 (US$157,424) was reclassified to GST and other receivables and was refunded subsequently. As at November 30, 2025, the Company held a total of $nil (November 30, 2024 - $202,797 (US$157,424)) in reclamation bonds for the Carlin Gold-Vanadium Property.

Crescent Valley, Nevada

On April 26, 2023, the Company signed a three-year option agreement with Nevada Gold Ventures, LLC ("Nevada Gold"), whereby the Company has the option to acquire a 100% interest in 38 unpatented mining claims located in Eureka County of Nevada, commonly referred to as the Crescent Valley Property.

---

Phenom Resources Corp.

Notes to the Consolidated Financial Statements

For the years ended November 30, 2025 and 2024

(Expressed in Canadian dollars)

As consideration for the property, the Company will make cash payments issue common shares to Nevada Gold as follows:

• Pay US$10,000 on signing of the Option Agreement (paid);
• Issue 150,000 common shares on receipt of approval from TSX-V (issued June 27, 2023 at fair value of $42,000); and
• Issue an additional 150,000 common shares on or before each of April 26, 2024 (issued July 23, 2024 at fair value of $72,000), 2025 (issued April 17, 2025 at fair value of $54,000) and 2026.

In addition, the Company is required to incur US$500,000 in exploration expenditures on the property over the next three years as follows:

• US$100,000 on or before April 26, 2024 (completed); and
• US$200,000 on or before each of April 26, 2025 (completed), and 2026 (completed).

Nevada Gold will retain a 3% NSR on any mineral products derived from the Crescent Valley Property. The Company will have the right to purchase up to a 2% NSR for US$1,000,000 for each 1% NSR prior to commencing commercial production.

As at November 30, 2025, the Company deposited a total of $20,674 (US$15,011) (November 30, 2024 - $17,662 (US$12,906)) in reclamation bonds for the Crescent Valley Property.

Dobbin Property, Nevada

On September 4, 2023, the Company signed a signed a six-year option agreement to which it may acquire a 100% interest in 52 unpatented mining claims located in Nevada, commonly referred to as the Dobbin Property. As consideration for the property, the Company will make cash payments as follows:

• Reimburse the owner for staking cost (completed); and
• Pay US$25,000 on or before each of September 30, 2024 (paid), 2025 (paid), 2026, 2027, 2028 and 2029.

In addition, the Company is required to incur US$2,000,000 in exploration expenditures on the property over the next six years as follows:

• US$100,000 on or before each of September 30, 2024 (completed), and 2025 (completed);
• US$200,000 on or before each of September 30, 2026 (completed), and 2027;
• US$400,000 on or before September 30, 2028; and
• US$1,000,000 on or before September 30, 2029.

The optionor will retain a 3% NSR on any mineral products derived from the Dobbin Property. The Company will have the right to purchase 1% NSR royalty from the Owner at anytime by making a payment of US$1,000,000 to the Owner.

During the year ended November 30, 2025, the Company refiled and reconfigured the land area of 19 of the original mineral claims which resulted in 2 less mineral claims being registered.

During the year ended November 30, 2024, the Company staked an additional 11 claims on the Dobbin property.

---

Phenom Resources Corp. Notes to the Consolidated Financial Statements For the years ended November 30, 2025 and 2024 (Expressed in Canadian dollars)

King Solomon Gold, Nevada

On May 21, 2024, the Company signed an option agreement to acquire a 100% interest in 178 claims located in Nevada, commonly referred to as the King Solomon Property. As consideration for the property, the Company will make cash payments and issue common shares as follows:

• Issue 75,000 common shares on receipt of approval from TSX-V (issued June 14, 2024 at fair value of $31,875);
• Pay US$10,000 on or before June 15, 2024 (paid);
• Pay US$20,000 on or before May 21, 2025 (paid);
• Pay US$7,500 in invoiced consulting fees;
• Pay US$30,000 on or before May 21, 2026;
• Pay US$40,000 on or before May 21, 2027; and
• Pay US$50,000 on or before May 21, 2028.

The optionor will retain a 3% NSR on any mineral products derived from the King Solomon Property. The Company will have the right to purchase up to 2% NSR by making a payment of US$3,000,000 at any time. Advanced royalty payments will be required starting in fiscal 2029.

On June 4, 2024, the Company entered into an agreement to acquire a 100% interest in an additional 26 claims of the King Solomon Property. As consideration for the property, the Company will make cash payments as follows:

• Pay US$5,000 on Signing of the agreement (paid);
• Pay US$10,000 on or before June 4, 2025 (paid);
• Pay US$20,000 on or before June 4, 2026;
• Pay US$30,000 on or before June 4, 2027; and
• Pay US$40,000 on or before June 4, 2028.

The optionor will retain a 3% NSR on any mineral products derived from the King Solomon Property. The Company will have the right to purchase up to 2% NSR by making a payment of US$3,000,000 at any time. Advanced royalty payments will be required starting in fiscal 2029.

On August 15, 2024, the Company entered into an agreement to acquire a 100% interest in an additional 4 claims of the King Solomon Property. As consideration for the property, the Company will make cash payments as follows:

• Pay US$5,000 on Signing of the agreement (paid);
• Pay US$10,000 on or before August 15, 2025 (paid);
• Pay US$10,000 on or before August 15, 2026;
• Pay US$20,000 on or before August 15, 2027; and
• Pay US$30,000 on or before August 15, 2028.

The optionor will retain a 3% NSR on any mineral products derived from the King Solomon Property. The Company will have the right to purchase up to 1% NSR by making a payment of US$1,000,000 at any time. Advanced royalty payments will be required starting in fiscal 2029.

West Jerome, Arizona

On August 22, 2013, the Company acquired all of the issued and outstanding shares of COUSA. The acquisition included an undivided 100% interest in West Jerome located in Arizona. The property is subject to a 1.5% NSR to one party and a 0.5% NSR to another party.

During the year ended November 30, 2025, the Company paid $14,944 (US$10,705) (November 2024 - $27,511 (US$20,175)) in permitting and geophysical consulting fees to keep the West Jerome property in good standing. These

---

Phenom Resources Corp. Notes to the Consolidated Financial Statements For the years ended November 30, 2025 and 2024 (Expressed in Canadian dollars)

costs have been expensed as exploration costs on the statement of loss and comprehensive loss.

During the year ended November 30, 2025, the Company reduced the number of claims held as they were not relevant to the exploration program.

Other

As at November 30, 2025, the Company held a total of $6,599 (November 30, 2024 - $6,599) of reclamation bonds related to its previously held SMOKE Property.

7. SHARE CAPITAL

a) Authorized: Unlimited common shares without par value.

b) Financing:

For the year ended November 30, 2025

On February 13, 2025, the Company closed on a first tranche of a non-brokered private placement of 6,478,000 units at a price of $0.25 per unit to raise total gross proceeds of $1,619,500. Each Unit comprises one common share and one share purchase warrant of the Company, whereby each warrant entitles the holder thereof to purchase one additional common share at an exercise price of $0.35 for a period of three years. The Company paid a total of $7,450 as finder's fees. The relative fair value of $465,795 attributed to the warrants related to the private placement was estimated using the Black-Scholes pricing model with the following weighted average assumptions: share price – $0.29; exercise price – $0.35; risk-free rate – 2.72%; expected life – 3 years; expected volatility – 66.24%; and expected dividends – nil. Additionally, the Company incurred $6,676 in cash share issuance costs.

On March 3, 2025, the Company closed on a second tranche of a non-brokered private placement of 500,000 units at a price of $0.25 per unit to raise total gross proceeds of $125,000. Each Unit comprises one common share and one share purchase warrant of the Company, whereby each warrant entitles the holder thereof to purchase one additional common share at an exercise price of $0.35 for a period of three years. The Company paid a total of $875 as finder's fees. The value of $33,854 attributed to the warrants related to the private placement was estimated using the Black-Scholes pricing model with the following weighted average assumptions: share price – $0.26; exercise price – $0.35; risk-free rate – 2.53%; expected life – 3 years; expected volatility – 66.20%; and expected dividends – nil.

On March 14, 2025, the company closed on a third tranche of a non-brokered private placement of 962,000 units at a price of $0.25 per unit to raise total gross proceeds of $240,500. Each Unit comprises one common share and one share purchase warrant of the Company, whereby each warrant entitles the holder thereof to purchase one additional common share at an exercise price of $0.35 for a period of three years. The Company paid a total of $3,000 as finder's fees. The relative fair value of $65,147 attributed to the warrants related to the private placement was estimated using the Black-Scholes pricing model with the following weighted average assumptions: share price – $0.26; exercise price – $0.35; risk-free rate – 2.51%; expected life – 3 years; expected volatility – 66.24%; and expected dividends – nil. Additionally, the Company incurred an additional $16,285 in cash share issuance costs.

On October 3, 2026, the Company closed a non-brokered private placement of 4,400,000 units at a price of $0.16 per unit for aggregate gross proceeds of $704,000. Each unit consists of one common share and one share purchase warrant with each warrant being exercisable into one additional common share at a price of $0.22 for a period of four years. No finder's fees were paid in connection with the private placement. The relative fair value of $259,133 attributed to the warrants related to the private placement was estimated using the Black-Scholes pricing model with the following weighted average assumptions: share price – $0.27; exercise price – $0.22; risk-free rate – 2.67%; expected life – 4 years; expected volatility – 68.55%; and expected dividends – nil. Additionally, the Company incurred $9,927 in cash share issuance costs.

---

Phenom Resources Corp. Notes to the Consolidated Financial Statements For the years ended November 30, 2025 and 2024 (Expressed in Canadian dollars)

During the year ended November 30, 2025, a total of 150,000 common shares were issued in relation to the Crescent Valley property valued at $54,000 (Note 6).

For the year ended November 30, 2024

On February 15, 2024, the Company closed a non-brokered private placement of 6,468,000 units at a price of $0.17 per unit to raise total gross proceeds of up to $1,099,560. Each Unit is comprised of one common share and one share purchase warrant, whereby each whole share purchase warrant will entitle the holder to purchase one common share for a period of three years at a price of $0.27. The proceeds of $1,099,560 were allocated to share capital and reserves using the relative fair value method. The fair value allocated to the warrants was $342,851. The relative fair value method utilized the Black-Scholes pricing model with the following weighted average assumptions: share price – $0.22; exercise price – $0.27; risk-free rate – 3.83%; expected life – 3 years; expected volatility – 73.69%; and expected dividends – nil. The Company incurred cash finders’ fees of $6,474 and paid other share issuance costs totalling $16,119.

On June 21, 2024, the Company closed a non-brokered private placement issuing 2,750,000 units at a price of $0.45 per unit for gross proceeds of $1,237,500. Each Unit is comprised of one common share and one share purchase warrant, whereby each whole share purchase warrant will entitle the holder to purchase one common share for a period of three years at a price of $0.65. The proceeds of $2,750,000 were allocated to share capital and reserves using the relative fair value method. The fair value allocated to the warrants was $384,980. The relative fair value method utilized the Black-Scholes pricing model with the following weighted average assumptions: share price – $0.54; exercise price – $0.65; risk-free rate – 3.49%; expected life – 3 years; expected volatility – 73.02%; and expected dividends – nil. The Company incurred cash finders’ fees of $6,000 and paid other share issuance costs totalling $12,462.

During the year ended November 30, 2024, a total of 294,000 warrants with an exercise price of $0.27 per share were exercised for gross proceeds of $79,380. The value of the warrants of $18,474 was reclassified from reserves to share capital.

During the year ended November 30, 2024, a total of 200,000 options with an exercise price of $0.25 per share and a total of 25,000 options with an exercise price of $0.20 per share were exercised for gross proceeds of $55,000. The value of the options of $42,724 was reclassified from reserves to share capital.

During the year ended November 30, 2024, a total of 150,000 common shares were issued in relation to the Crescent Valley property valued at $72,000 and a total of 75,000 common shares were issued in relation to the King Solomon property valued at $31,875 (Note 6).

c) Stock options:

Stock option plan

The Company has adopted an omnibus equity incentive plan (the “Plan”) which authorizes the grant of up to 10% of the issued and outstanding shares as incentive stock options, and up to 8,703,839 in other share-based awards, which includes: restricted share units, deferred share units and performance share units. Under the Plan, equity instruments may be granted to directors, officers, insiders, employees and other service providers to the Company. The Plan limits the number of incentive stock options which may be granted to any one individual to not more than 5% of the total issued shares of the Company in any 12-month period. The number of incentive stock options granted to any one consultant or a person employed to provide investor relations activities in any 12-month period must not exceed 2% of the total issued shares of the Company. The options granted under the Plan vest immediately, unless otherwise elected by the Board of Directors.

---

Phenom Resources Corp.

Notes to the Consolidated Financial Statements

For the years ended November 30, 2025 and 2024

(Expressed in Canadian dollars)

The balance of options outstanding and related information for the years ended November 30, 2025 and 2024 were as follows:

	Options Outstanding	Weighted Average Exercise Price (per share)	Weighted Average Life (Years)
Balance, November 30, 2023	4,580,000	$0.44	2.48
Granted	1,780,000	$0.25
Exercised	(225,000)	$0.24
Expired	(290,000)	$0.31
Forfeited	(50,000)	$0.46
Balance, November 30, 2024	5,795,000	$0.39	2.38
Granted	80,000	$0.30
Expired	(1,150,000)	$0.32
Forfeited	(150,000)	$0.59
Balance, November 30, 2025	4,575,000	$0.40	1.82

As at November 30, 2025, the Company had the following options outstanding:

Expiry Date	Exercise Price	Options Outstanding	Options Exercisable
December 31, 2025(1)	$0.30	80,000	80,000
May 13, 2026	$0.59	1,665,000	1,665,000
August 1, 2027	$0.45	300,000	300,000
October 28, 2027	$0.45	30,000	30,000
March 11, 2028	$0.37	1,075,000	1,075,000
February 15, 2029	$0.20	1,425,000	1,425,000
		4,575,000	4,575,000

(1) These options were forfeited unexercised subsequent to year end.

During the year ended November 30, 2024, the Company granted 1,780,000 stock options of which, a total of 1,580,000 options vested immediately upon issuance and a total of 200,000 options will vest 1/4th every three months, starting three months after the grant date. The weighted average fair value per option of the share options granted during the year was $0.16. The fair value of the options was estimated on the date of grant using the Black-Scholes option pricing model with the following weighted average assumptions: share price - $0.25; exercise price - $0.25; dividend yield - nil; volatility - 84.8%; risk-free interest rate - 3.45%; expected life - 4.60 years; forfeiture rate - nil. During the year ended November 30, 2025, the Company recognized share-based compensation of $18,573 (November 30, 2024 - $271,210) related to the grant.

On May 6, 2025, the Company granted 80,000 fully vested incentive stock options to a consultant of the Company. These options had a grant date fair value of $11,020 calculated using the Black-Scholes Option Pricing Model with the following assumptions: share price - $0.30; exercise price - $0.30; dividend yield - nil; volatility - 67%; risk-free interest rate - 2.53% expected life - 3 years; forfeiture rate - nil.

Subsequent to November 30, 2025, the Company granted 1,650,000 stock options to directors and consultants of the Company. The options have an exercise price of $0.275 and vest immediately. The options expire five years from date of grant.

---

Phenom Resources Corp.

Notes to the Consolidated Financial Statements

For the years ended November 30, 2025 and 2024

(Expressed in Canadian dollars)

d) Warrants:

The balance of outstanding warrants and related information for the years ended November 30, 2025 and 2024 were as follows:

	Warrants Outstanding	Weighted Average Exercise Price (per share)	Weighted Average Life (Years)
Balance, November 30, 2023	17,698,825	$0.62	1.43
Issued	9,218,000	$0.38
Exercised	(294,000)	$0.27
Expired	(7,650,325)	$0.55
Balance, November 30, 2024	18,972,500	$0.54	1.72
Issued	12,340,000	$0.30
Expired	(3,048,500)	$0.50
Balance, November 30, 2025	28,264,000	$0.44	1.71

As at November 30, 2025, the Company had the following warrants outstanding:

Expiry Date	Exercise Price	Warrants Outstanding
March 3, 2026(1)	$0.75	6,000,000
July 9, 2026	$0.75	1,000,000
February 15, 2027	$0.27	6,174,000
June 21, 2027	$0.65	2,750,000
February 13, 2028	$0.35	6,478,000
March 3, 2028	$0.35	500,000
March 14, 2028	$0.35	962,000
October 3, 2029	$0.22	4,400,000
		28,264,000

(1) These warrants expired unexercised subsequent to year end.

1. INCOME TAXES

A reconciliation from the Company’s income tax provision computed at statutory rates to the reported income tax provision for the years ended November 30, 2025 and 2024 is as follows:

	2025	2024
Loss for the year before income taxes	$ (1,007,707)	$ (1,191,106)
	27%	27%
Expected income tax recovery	(272,000)	(322,000)
Share issuance costs	(12,000)	(11,000)
Change in foreign tax, foreign exchange rates and other	(314,000)	8,000
Permanent differences	10,000	76,000
Adjustment to prior years provision versus statutory tax returns	(7,000)	171,000
Change in unrecognized deductible temporary differences	595,000	78,000
Income tax expense (recovery)	-	-

---

Phenom Resources Corp.

Notes to the Consolidated Financial Statements

For the years ended November 30, 2025 and 2024

(Expressed in Canadian dollars)

The significant components of the Company’s unrealized deferred income tax assets and liabilities are as follows:

	2025	2024
	$	$
Deferred income tax assets
Non-capital tax losses carried forward	3,606,000	3,349,000
Exploration and evaluation assets	1,344,000	1,001,000
Share issuance cost	15,000	20,000
Total unrecognized deferred income tax assets	4,965,000	4,370,000

Losses in Canada that reduce future income for tax purposes expire as follows:

	$
2026 - 2030	1,851,000
2031 - 2035	1,236,000
2036 - 2040	3,841,000
2041 - 2044	4,840,000
	11,768,000

At November 30, 2025, the Company also has non-capital losses of approximately US$1,461,000 (November 30, 2024 – US$1,418,000) that arose in the United States and is carried forward indefinitely. At November 30, 2025, in addition to the tax losses listed above, there are resource related expenditures of approximately $5,340,000 (November 30, 2024 – $3,722,000) which can be used to offset future Canadian income indefinitely.

9. RELATED PARTY TRANSACTIONS

Key management personnel are the persons responsible for the planning, directing, and controlling the activities of the Company and include both executive and non-executive directors, and entities controlled by such persons. The Company’s key management personnel include all directors, officers and companies associated with them including the following:

• Buena Tierra Development Ltd (“Buena Tierra”), a company owned by Paul Cowley, the President, Chief Executive Officer and a director of the Company.

Compensation paid or payable to key management personnel for services provided during the years ended November 30, 2025 and 2024 was as follows:

	2025	2024
	$	$
Accounting fees	29,636	31,545
Consulting fees	180,000	180,000
Deferred exploration expenditure - consulting	-	3,600
	209,636	215,145

As at November 30, 2025, accounts payable and accrued liabilities include $17,025 (November 30, 2024 – $119,776) due to the Chief Executive Officer of the Company and/or companies controlled by officers of the Company. The amounts were non-interest bearing, unsecured and have no specific terms of repayment. Of this amount, $nil (November 30, 2024 – $103,010) relates to bonus payments earned by an officer and director of the Company.

---

Phenom Resources Corp. Notes to the Consolidated Financial Statements For the years ended November 30, 2025 and 2024 (Expressed in Canadian dollars)

As at November 30, 2025, other receivable includes $25,000 (November 30, 2024 - $nil) due from a director of the Company. The amount was non-interest bearing, unsecured and had no specific terms of repayment. The balance was subsequently paid.

During the year ended November 30, 2025, the Company issued nil (November 30, 2024 – 1,150,000) stock options to related parties with a fair value of $nil (November 30, 2024 - $171,323).

10. MANAGEMENT OF CAPITAL

The Company’s objectives when managing capital are to safeguard its ability to continue as a going concern to pursue the development of its exploration and evaluation assets and to maintain a flexible capital structure which optimizes the cost of capital within a framework of acceptable risk. In the management of capital, the Company includes the components of shareholders’ equity as well as cash. The Company manages the capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets. To maintain or adjust its capital structure, the Company may issue new shares, issue debt, acquire or dispose of assets or adjust the amount of cash.

The Company is dependent on the capital markets as its primary source of operating capital and the Company’s capital resources are largely determined by the strength of the junior resource markets and by the status of the Company’s projects in relation to these markets, and its ability to compete for investor support of its projects. The Company is not subject to any capital requirements imposed by a regulator, other than continued listing requirements of the TSX-V.

11. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT

Fair Value of Financial Instruments

The Company’s financial instruments consist of cash, other receivables, accounts payable and accrued liabilities. All financial instruments are designated as amortized cost.

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value hierarchy establishes three levels to classify the inputs to valuation techniques used to measure fair value, by reference to the reliability of the inputs used to estimate the fair values.

• Level 1 – Applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.
• Level 2 – Applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data.
• Level 3 – Applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.

As at November 30, 2025, the Company believes that the carrying values of its cash, other receivable, accounts payable and accrued liabilities approximate their fair values because of their nature and relatively short maturity dates or durations.

Discussions of risks associated with financial assets and liabilities are detailed below:

Foreign Exchange Risk

Foreign currency risk is the risk that a variation in exchange rates between the Canadian Dollar and United States Dollar or other foreign currencies will affect the Company’s operations and financial results. The Company is exposed to currency risk to the extent that monetary assets and liabilities held by the Company are not denominated in Canadian dollars. The Company has not entered into any foreign currency contracts to mitigate this risk.

---

Phenom Resources Corp.

Notes to the Consolidated Financial Statements

For the years ended November 30, 2025 and 2024

(Expressed in Canadian dollars)

The Company is exposed to currency risk through the following monetary assets and liabilities denominated in foreign currencies:

		2025	2024
Cash	US$	110,681	72,706
Other receivables	US$	157,424	-
Reclamation bond	US$	20,126	175,445
Accounts payable and accrued liabilities	US$	241,739	54,096

Based on the above net exposures and if all other variables remain constant, a 10% change in the value of the foreign currency against the Canadian dollar would result in an increase or decrease of $6,499 (November 30, 2024 - $30,225) in loss and comprehensive loss.

Credit Risk

Credit risk is the risk of financial loss to the Company if a customer or counterparty to a financial instrument fails to meet its contractual obligations. Financial instruments which are potentially subject to credit risk for the Company consist of cash and other receivables. The Company's cash, aside from the nominal holdings in USA, is held with a large Canadian bank. Management believes that the credit risk concentration with respect to accrued interest receivable is remote. The other receivables were collected subsequent to year end.

Liquidity Risk

Liquidity risk is the risk that the Company will encounter difficulty in meeting obligations associated with financial liabilities as they become due. The Company manages liquidity risk by maintaining sufficient cash to enable settlement of transactions as they come due. Management monitors the Company's contractual obligations and other expenses to ensure adequate liquidity is maintained. The Company is exposed to liquidity risk (Note 1).

Interest Rate Risk

Interest rate risk is the risk that the future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The risk that the Company will realize such a loss is limited as its interest-bearing financial instrument is redeemable at any time.

Price Risk

Price risk is the risk that the fair value of a financial instrument will fluctuate because of changes in market prices. The Company does not hold any financial instruments with price risk.

Commodity Price Risk

The Company's ability to raise capital to fund exploration or development activities is subject to risks associated with fluctuations in the market prices of gold, silver, vanadium, and copper.

12. SEGMENTED INFORMATION

The Company has identified its operating segments based on the internal reports that are reviewed and used by the chief executive officer and the executive management in assessing performance and in determining the allocation of resources. The Company considers the business from a geographic perspective and assesses the performance of the operating segments based on measures such as net property and equipment as well as operational results.

Operating Segment

The Company's operations are limited to a single industry segment, being the acquisition, exploration of mineral properties.

---

Phenom Resources Corp.

Notes to the Consolidated Financial Statements

For the years ended November 30, 2025 and 2024

(Expressed in Canadian dollars)

Geographic Segments

As at November 30, 2025 and 2024, the Company's operations and assets are located in Canada and the USA. By geographic areas, the Company's losses for the years ended November 30, 2025 and 2024 are as follows:

	2025	2024
	$	$
Canada	958,167	1,128,560
USA	49,540	62,546
	1,007,707	1,191,106

By geographic areas, the Company's non-current assets as at November 30, 2025 and 2024 are as follows:

	2025	2024
	$	$
Canada	-	-
USA	21,197,474	19,782,500
	21,197,474	19,782,500

13. SUPPLEMENTAL DISCLOSURE WITH RESPECT TO CASH FLOWS

Non-cash investing and financing activities that do not have a direct impact on current cash flows are excluded from the statements of cash flows.

During the years ended November 30, 2025 and 2024, non-cash financing and investing activities included:

• $330,619 (November 30, 2024 - $74,784) in accounts payable and accrued liabilities related to exploration and evaluation assets;
• $823,929 (November 30, 2024 - $727,831) was allocated from share capital to reserves to record the relative fair value of the warrants issued in private placement;
• $54,000 (November 30, 2024 - $103,873) was recorded on issuance of 150,000 (November 30, 2024 – 225,000) common shares for mineral property;
• $Nil (November 30, 2024 - $18,474) was reclassified from reserves to share capital on the exercise of warrants; and
• $Nil (November 30, 2024 - $42,724) was reclassified from reserves to share capital on the exercise of options.

During the year ended November 30, 2025 and 2024, the Company paid $nil in interest and taxes.

14. SURETY BOND

During the year ended November 30, 2025, the Company entered into a surety bond arrangement with a third party in order to satisfy bonding requirements for the Carlin Gold-Vanadium property (the "Surety Bond"). In connection with the Surety Bond, the Company paid a bond premium of $23,673 (US $16,935) which will be expensed through the statement of loss and comprehensive loss over the life of the premium. As at November 30, 2025, $22,313 (November 30, 2024 - $nil) is recorded in prepaids and $1,360 (November 30, 2024 - $nil) is recorded as expense in the statement of loss and comprehensive loss.

As at November 30, 2025, the Company was in early stages of its drilling program, and the environmental obligation is estimated to be $nil.

---

Phenom Resources Corp.

Notes to the Consolidated Financial Statements

For the years ended November 30, 2025 and 2024

(Expressed in Canadian dollars)

15. COMMITMENTS

The following table summarizes the contractual maturities of the Company’s significant financial liabilities and capital commitments, including contractual obligations for the years ended November 30th as indicated:

	2026	2027	2028	2029	2030	Total
	$	$	$	$	$	$
Accounts payable and accrued liabilities	420,483	-	-	-	-	420,483
Consulting agreement obligations (1)	180,000	180,000	180,000	180,000	180,000	900,000
Exploration obligations (2)	164,253	195,706	776,363	1,656,512	223,664	3,016,498
	764,736	375,706	956,363	1,836,512	403,664	4,336,981

(1) The consulting obligation shall be payable to the CEO if the Company elects to continue with the contract on an ongoing basis. The contract has a 60 day termination clause with a total commitment of $30,000.
(2) Exploration obligations include all option payments, mineral access, mineral lease, and exploration expenditure obligations for the Company's mineral properties.

16. SUBSEQUENT EVENT

Subsequent to November 30, 2025, the Company closed a non-brokered private placement of 5,000,000 units at a price of $0.25 per unit for total gross proceeds of $1,250,000. Each unit will be comprised of one common share and one share purchase warrant, whereby each whole share purchase warrant will entitle the holder to purchase one common share for a period of four years at a price of $0.35.