AI assistant
Revive Therapeutics Ltd. — Management Reports 2025
Oct 28, 2025
47140_rns_2025-10-28_496c812f-ef16-4129-9f7b-ebb8d24f7fe3.pdf
Management Reports
Open in viewerOpens in your device viewer
Corcel Exploration Inc.
Management’s Discussion and Analysis
For the Year ended June 30, 2025
(Expressed in Canadian Dollars)
Corcel Exploration Inc.
Management's Discussion and Analysis
For the Year ended June 30, 2025
(Expressed in Canadian Dollars)
Introduction
The following is the Management's Discussion and Analysis ("MD&A") of the results of operations and financial condition of Corcel Exploration Inc. ("Corcel", "We" or the "Company") as at and for the year ended June 30, 2025. This MD&A was written to comply with the requirements of National Instrument 51-102 – Continuous Disclosure Obligations. This MD&A should be read in conjunction with the Company's consolidated financial statements and related notes for the years ended June 30, 2025 and 2024 (the "2025 Financials"). All financial information contained in this MD&A are prepared in accordance with IFRS Accounting Standards as issued by the International Accounting Standards Board ("IFRS"). In the opinion of management, all adjustments considered necessary for a fair presentation have been included. All figures are expressed in Canadian dollars ("$") or "CAD" unless stated otherwise. Additional information relating to the Company is available under the Company's SEDAR+ profile at www.sedarplus.ca. This MD&A also covers the subsequent period up to October 28, 2025.
Nature of Mineral Exploration Business
The Company is a mineral exploration company, and its mineral properties are in the exploration stage only. The degree of risk increases substantially where an issuer's mineral properties are in the mineral exploration stage as opposed to the development or operational stage. An investment in mineral exploration companies is speculative and involves a high degree of risk and should only be made by investors who can afford the total loss of their investment. Prospective investors and other readers of this MD&A should consider the risk factors in the materials referenced under the heading "Risk Factors".
Certain information relating to the Peak Property and Yuma King Property (defined hereafter) contained in this MD&A are derived from, and in some instances are a direct extract from, and based on the assumptions, qualifications and procedures set out in, a National Instrument 43-101 compliant technical report (the "Technical Report"). Reference should be made to the full text of the Technical Report, which is available for review under the Company's profile on SEDAR+ at www.sedarplus.ca.
Description of Business
Corcel Exploration is a mineral exploration company engaged in the acquisition and exploration of precious and base metals properties throughout North America. The Company has entered a long-term lease agreement to acquire the Yuma King Copper-Gold project in Arizona, which spans a district-scale land position of 3,200 hectares comprising 515 unpatented federal mining claims in the Ellsworth Mining District, including the past-producing Yuma Mine which saw underground production of copper, lead, gold and silver between 1940 and 1963.
The Company's common shares are listed on the Canadian Securities Exchange (the "CSE") under the ticket symbol "CRCL". The Company's common shares are also listed in the United States (the "U.S.") on the OTCQB® Venture Market under the ticket symbol "CRLEF". The address of the Company's corporate office and principal place of business is 1723-595 Burrard Street, Vancouver, British Columbia, V7X 1J1, Canada.
On January 9, 2025, the Company announced that it has completed an acquisition of 100% of the issued and outstanding shares of CuQuest Resources Corp. ("CuQuest") pursuant to the terms of a share exchange agreement. In connection with the acquisition, the Company issued an aggregate of 15,000,000 common shares in the capital of the Company pro rata to the former CuQuest shareholders.
The Company will also consider additional acquisitions of mineral property interests, or entities holding mineral property interests, on a going forward basis, with the objectives of: (i) creating additional value for shareholders through the acquisition of additional mineral exploration properties; and (ii) helping to minimize exploration risk by attempting to diversify the Company's property portfolio. The Company believes that although its current exploration prospects are positive, mineral exploration in general is both uncertain and subject to fluctuating commodity prices resulting from changing trends in supply and demand. As a result, the Company believes that by acquiring additional mineral properties, some of which may be prospective in other commodities, it would be better able to minimize overall exploration risk and risks associated with fluctuating commodity prices.
Corcel Exploration Inc.
Management's Discussion and Analysis
For the Year ended June 30, 2025
(Expressed in Canadian Dollars)
Corporate Developments
On January 30, 2025, the Company announced the appointment of Jon Ward to the Board of Directors, replacing Patrick Morton. Mr. Ward is a highly accomplished investor relations and capital markets professional with extensive experience in the development and communication of corporate strategy to the financial markets, stakeholder relations, and business development. On April 7, 2025, the Company announced that it has appointed Mr. Ward as its Chief Executive Officer.
On March 28, 2025, the Company completed a private placement offering (the "Private Placement") of 9,560,000 units of the Company ("Units") at a price of $0.15 per Unit, for aggregate gross proceeds of $1,434,000. Each Unit consists of one common share and one Warrant, with each Warrant entitling the holder to purchase one common share at an exercise price of $0.30 for a period of 24 months from the date of issuance. An aggregate of $27,419 was paid to certain finders and an aggregate of 182,790 Finders' Warrants were issued to certain finders in connection with the Private Placement. Each Finders' Warrant entitles the finder to acquire one common share at a price of $0.30 for a period of 24 months from the date of issuance.
On April 7, 2025, 2,700,000 stock options were granted to officers, directors, and consultants of the Company. Each option entitles the holder to purchase one common share at an exercise price of $0.12 for a period of 5 years from the date of issuance.
On April 22, 2025, the Company announced the appointment of Dr. Jesus Velador to the Board of Directors, replacing Stephen Dunn. Dr. Velador has over 25 years of experience in exploration of epithermal, skarn, replacement, and porphyry deposits.
On June 23, 2025 the Company announced the appointment of Lee Beasley as Vice President of Exploration. Mr. Beasley brings over 20 years of diverse exploration experience across North America, having worked on a wide range of deposit types including porphyry, VMS, epithermal, sediment-hosted, and intrusion-related systems. He has led exploration teams, planned and managed projects from grassroots prospecting to advanced drilling across varied geological environments and commodities, with a strong focus on safety, technical excellence, and project generation.
Yuma King Property
The Company holds the right to acquire a 100% interest in the Yuma King Property. In order to acquire a 100% interest in the Yuma King Property, the Company must pay an aggregate of US$6,000,000 in cash prior to March 12, 2030, less the aggregate of annual lease payments made prior to such date. Certain of the unpatented lode mining claims comprising the Yuma King Property are subject to a 1% net smelter returns royalty. Certain information described below has been derived or reproduced from the Technical Report prepared in respect of the Yuma King Property by Jan C. Rasmussen, R.G., SME-RM. The full text of the Technical Report is available on SEDAR+ at www.sedarplus.ca. Jan C. Rasmussen is a qualified person, who is independent of the Company, within the meaning of National Instrument 43-101.
The Yuma King project is an advanced, porphyry copper-molybdenum-gold exploration project located in west-central Arizona in the Ellsworth mining district in the Granite Wash Mountains, La Paz County. It is approximately 95 miles (153 km) west of Phoenix and is 40 miles (mi) southeast of Parker. The Yuma King project consists of 515 unpatented mining claims staked by Merrill Palmer and leased to the Company. Their lease/purchase agreement includes 6 mining claims at the historic Yuma mine staked by the Fiddes family and purchased by Merrill Palmer.
Historical mining and exploration activities have been focused on skarn and replacement copper-gold mineralization encountered at the historical mine; however more recent work has indicated the potential presence of a buried copper-molybdenum-gold porphyry system. This significant exploration opportunity has been conceptualized through the interpretation of geological, structural, geochemical, and drilling data.
The near-term exploration strategy at the Yuma King Property will be two-fold: (i) advancing a multitude of near-surface copper-gold skarn and replacement mineralization targets that have been identified through various surface sampling programs but not followed up on, and (ii) delineating the potential porphyry feeder system and defining high-priority drill targets to test it.
4
Corcel Exploration Inc.
Management’s Discussion and Analysis
For the Year ended June 30, 2025
(Expressed in Canadian Dollars)
Overall Performance
Selected annual information
Selected financial information for the Company’s three most recently completed fiscal years ended June 30 is summarized as follows:
| June 30, 2025 | June 30, 2024 | June 30, 2023 | |
|---|---|---|---|
| $ | $ | $ | |
| Operating expenses | (3,143,612) | (156,766) | (116,118) |
| Net loss and comprehensive loss | (3,143,612) | (156,766) | (116,118) |
| Net loss per share | (0.097) | (0.007) | (0.005) |
| Cash | 578,681 | 241,442 | 347,221 |
| Total assets | 592,403 | 243,313 | 348,768 |
| Total non-current liabilities | - | - | - |
| Shareholders’ equity | 488,275 | 218,804 | 325,570 |
Selected quarterly financial information
The Company’s selected financial information, prepared in accordance with IFRS, for its eight most recently completed quarters, are summarized as follows:
| As at and for the three months ended | ||||
|---|---|---|---|---|
| Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | |
| $ | $ | $ | $ | |
| Operating expenses | (2,773,895) | (304,441) | (34,711) | (30,565) |
| Net loss and comprehensive loss | (2,773,895) | (304,441) | (34,711) | (30,565) |
| Net loss per share | (0.059) | (0.008) | (0.002) | (0.001) |
| Cash | 578,681 | 1,462,740 | 188,953 | 197,251 |
| Total assets | 592,403 | 3,612,812 | 195,183 | 201,714 |
| Total non-current liabilities | - | 269,747 | - | - |
| Shareholders’ equity | 488,275 | 3,055,668 | 153,528 | 188,239 |
| As at and for the three months ended | ||||
| --- | --- | --- | --- | --- |
| Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | |
| $ | $ | $ | $ | |
| Operating expenses | (29,046) | (20,742) | (20,258) | (86,720) |
| Net loss and comprehensive loss | (29,046) | (20,742) | (20,258) | (86,720) |
| Net loss per share | (0.001) | (0.001) | (0.001) | (0.004) |
| Cash | 241,442 | 263,564 | 274,542 | 300,913 |
| Total assets | 243,313 | 264,315 | 279,204 | 304,617 |
| Total non-current liabilities | - | - | - | - |
| Shareholders’ equity | 218,804 | 247,850 | 268,592 | 288,850 |
Corcel Exploration Inc.
Management's Discussion and Analysis
For the Year ended June 30, 2025
(Expressed in Canadian Dollars)
Results of operations – Q4 2025
During the three months ended June 30, 2025, the Company had not generated any revenues, and had incurred total operating expenses of $679,630 (2024 – $29,046) as follows:
| Three months ended June 30, 2025 | Three months ended June 30, 2024 | |
|---|---|---|
| $ | $ | |
| Expenses | ||
| Exploration and evaluation expenses | 2,227,898 | 2,027 |
| Professional fees | 177,593 | 25,937 |
| General and administrative | 10,513 | 76 |
| Transfer agent fees | 1,389 | 1,006 |
| Share-based payments | 356,502 | - |
| Net Loss and Comprehensive Loss | (2,773,895) | (29,046) |
Exploration and evaluation expenses consisted of geochemical analysis charges of $105,945, field exploration costs of $71,988, and project management charges of $53,221 associated with Yuma King Property. In addition, the Company recognized $1,996,881 in exploration and evaluation expenses on the acquisition of CuQuest. See section on "Exploration and Evaluation Expenditures" for more details.
Professional fees comprised costs of service received from third parties, including legal, accounting and audit services. The increase in compared to the comparative period primarily relates to the acquisition of CuQuest, which resulted in additional audit, consulting, and legal expenses during the period.
Share-based payments reflect the vested value of granted stock options:
- On April 7, 2025, the Company granted 2,700,000 options to certain directors, officers, and consultants of the Company. The options are exercisable at a price of $0.12 per common share for a period of five years. The options vested immediately on the date of grant.
- On April 22, 2025, the Company granted 200,000 options to a director of the Company. The options are exercisable at a price of $0.115 per common share for a period of five years. The options vested immediately on the date of grant.
- On June 23, 2025, the Company granted 250,000 options to an officer of the Company. The options are exercisable at a price of $0.23 per common share for a period of five years. The options vest on the second anniversary of the date of grant.
- On June 23, 2025, the Company granted 300,000 options to a consultant of the Company. The options are exercisable at a price of $0.23 per common share for a period of two years. The options vest on the first anniversary of the date of grant.
General and administrative expenses comprised of regular office expenses incurred over the normal course of business and are expected to increase over time as the scope of operations expands in the future.
As a result of the above, net loss and comprehensive loss for the three months ended June 30, 2025, was $2,773,895 (loss of $0.059 per basic and diluted share), as compared to net loss of $29,046 (loss of $0.001 per basic and diluted share) in the comparative period.
Cash flows
During the three months ended June 30, 2025, net cash used in the Company's operations amounted to $613,485, as compared to net cash used in operations of $22,122 in the comparative period. The increase in spending in the current period is primarily due to exploration and evaluation activities on the Yuma King Property, and professional fees associated with the acquisition of CuQuest.
During the three months ended June 30, 2025, the Company used $270,574 through investing activities, related to the repayment of promissory notes acquired with CuQuest. The Company did not generate or spend any cash through investing activities during the three months ended June 30, 2024.
Corcel Exploration Inc.
Management's Discussion and Analysis
For the Year ended June 30, 2025
(Expressed in Canadian Dollars)
Results of operations – Year to Date 2025
During the year ended June 30, 2025, the Company had not generated any revenues, and had incurred total operating expenses of $1,049,347 (2024 – $156,766) as follows:
| Year ended June 30, 2025 | Year ended June 30, 2024 | |
|---|---|---|
| $ | $ | |
| Expenses | ||
| Exploration and evaluation expenses | 2,450,827 | 52,027 |
| Professional fees | 307,884 | 88,585 |
| General and administrative | 19,631 | 9,638 |
| Transfer agent fees | 8,768 | 6,516 |
| Share-based payments | 356,502 | - |
| Net Loss and Comprehensive Loss | (3,143,612) | (156,766) |
Exploration and evaluation expenditures will vary from quarter to quarter depending on the Company’s activity level at its mineral exploration properties. During the year ended June 30, 2025, the Company incurred total Exploration and evaluation expenditures of $2,405,251 which consisted of the annual lease payment of US$155,000 pursuant to the definitive mining lease with purchase option for the Yuma King Property, geochemical analysis charges of $105,945, field exploration costs of $71,988, and project management charges of $53,221 associated with Yuma King Property (2024 - $52,027 from the issuance of 1,000,000 common shares in consideration of extending and amending the terms of the Option Agreement, and data compilation fees). In addition, the Company recognized $1,996,881 in exploration and evaluation expenses on the acquisition of CuQuest. See section on “Exploration and Evaluation Expenditures” for more details.
Professional fees comprised costs of service received from third parties, including legal, accounting and audit services. The increase in compared to the comparative period primarily relates to the acquisition of CuQuest, which resulted in additional audit, consulting, and legal expenses during the period.
Share-based payments reflect the vested value of granted stock options:
- On April 7, 2025, the Company granted 2,700,000 options to certain directors, officers, and consultants of the Company. The options are exercisable at a price of $0.12 per common share for a period of five years. The options vested immediately on the date of grant.
- On April 22, 2025, the Company granted 200,000 options to a director of the Company. The options are exercisable at a price of $0.115 per common share for a period of five years. The options vested immediately on the date of grant.
- On June 23, 2025, the Company granted 250,000 options to an officer of the Company. The options are exercisable at a price of $0.23 per common share for a period of five years. The options vest on the second anniversary of the date of grant.
- On June 23, 2025, the Company granted 300,000 options to a consultant of the Company. The options are exercisable at a price of $0.23 per common share for a period of two years. The options vest on the first anniversary of the date of grant.
General and administrative expenses comprised of regular office expenses incurred over the normal course of business and are expected to increase over time as the scope of operations expands in the future.
Net loss for the year ended June 30, 2025 was $3,143,612 (loss of $0.097 per basic and diluted share), as compared to net loss of $156,766 (loss of $0.007 per basic and diluted share) in the comparative period.
Cash flows
During year ended June 30, 2025, net cash used in the Company’s operations amounted to $885,346, as compared to net cash used in operations of $105,779 in the comparative period. The increase in spending in the current period is primarily due to exploration and evaluation activities on the Yuma King Property and professional fees incurred during the acquisition of CuQuest.
7
Corcel Exploration Inc.
Management’s Discussion and Analysis
For the Year ended June 30, 2025
(Expressed in Canadian Dollars)
During year ended June 30, 2025, the Company spent $183,996 through investing activities, related to the repayment $270,574 promissory notes acquired with CuQuest, net of $86,578 related to the cash portion of the net assets of CuQuest on the date of acquisition. The Company did not generate or spend any cash through investing activities during the year ended June 30, 2024.
During year ended June 30, 2025, the Company generated $1,406,581 through financing activities, primarily related to proceeds from the Private Placement less cash fees to finders. The Company did not generate or spend any cash through financing activities during the year ended June 30, 2024.
Working Capital and Liquidity Outlook
The Company’s objectives when managing capital are to safeguard its ability to continue as a going concern and to have capital available to generate optimal returns for shareholders. While the Company does not yet have any revenues, management monitors its capital structure and makes adjustments according to market conditions to meet its objectives given the current outlook of the business and industry in general. The Board of Directors (the “Board”) of Corcel does not establish quantitative return on capital criteria for management, but rather relies on the expertise of the management team to sustain the future development of the business.
Management reviews its capital management approach on an ongoing basis and believes that this approach, given the relative size of the Company, is reasonable. The Company’s capital management objectives, policies and processes have remained unchanged since the Company’s most recent financial reporting period. The Company currently has no cash flows from operations, and the level of operations is principally a function of availability of capital resources and exploration plans. The primary source of funding has been the issuance of common shares for cash proceeds. There is no guarantee that the Company will be able to successfully complete such financing, as market conditions and business performance may dictate availability and interest. The Company is not subject to any externally imposed capital requirements.
As at June 30, 2025, the Company had current assets of $592,403 (June 30, 2024 – $243,313) to settle current liabilities of $104,128 (June 30, 2024 – $24,509), for a working capital of $488,275 (June 30, 2024 – $218,804).
Management is actively monitoring cash levels and managing exploration plans and corporate overhead against its budget. Cash levels will decline as the Company accelerates exploration work. As of the date of the MD&A, the Company believes that it will have sufficient liquidity to continue operations for the 12-month period ending June 30, 2026. Nevertheless, management will continue to look for new sources of financing, to fund its working capital to advance the Company’s exploration and other operations.
Related Party Transactions
In accordance with IAS 24 – Related Party Disclosures, key management personnel, including companies controlled by them, are those persons having authority and responsibility for planning, directing and controlling the activities of the Company directly or indirectly, including any directors (executive and non-executive) of the Company. The remuneration of members of key management personnel during the year ended June 30, 2025 were as follows:
| June 30, 2025 | June 30, 2024 | |
|---|---|---|
| $ | $ | |
| Professional fees | 61,000 | 36,000 |
| 61,000 | 36,000 |
During the year ended June 30, 2025, Branson Corporate Services Ltd. (“Branson”), where the Company’s Chief Financial Officer (“CFO”) is employed, charged fees of $36,000 (2024 - $36,000) for CFO services provided to the Company, as well as other accounting and administrative services, which are included in professional fees. As at June 30, 2025, a balance of $3,150 (June 30, 2024 – $3,150) was owed to Branson and is included in accounts payable and accrued liabilities. The amount outstanding is unsecured, non-interest bearing and due on demand.
During the year ended June 30, 2025, the Company incurred management fees of $25,000, with 15237785 Canada Inc., a company owned by the CEO of the Company (2024 - $nil)). As at June 30, 2025, $25,000 is included in accounts payable and accrued liabilities related to these management fees (June 30, 2024 - $nil). The amount outstanding is unsecured, non-interest bearing and due on demand.
Corcel Exploration Inc.
Management's Discussion and Analysis
For the Year ended June 30, 2025
(Expressed in Canadian Dollars)
Stock-based compensation
During the year ended June 30, 2025, the Company recorded stock-based compensation of $222,558 in connection with the vesting of certain options previously granted to officers and directors (2024 – $nil).
Other related party transactions
On March 28, 2024, the Company announced the completion of the Private Placement. Insiders of the Company participated, subscribing for in aggregate 164,234 Units for gross proceeds of $24,635.
During the year ended June 30, 2024, pursuant to the Amending Agreement and in consideration of extending and amending the terms of the Option Agreement, the Company issued an aggregate of 1,000,000 common shares to the Optionors, of which 500,000 common shares were issued to a director of Corcel.
Exploration and Evaluation Expenses
Peak Property
On August 4, 2020, the Company entered into the Option Agreement with the Optionors to acquire a 100% interest in the Peak Mineral Property located in the Province of British Columbia, in exchange for 1,000,000 common shares of the Company with a fair value of $20,000 based on the price of the most recent private placement financing at the time.
Pursuant to the Option Agreement, the Company is required to spend $250,000 in exploration on the Peak Property:
(i) $100,000 by December 31, 2020 (completed); and
(ii) $150,000 by July 20, 2023.
On July 20, 2023, the Company reached a binding agreement (the "Amending Agreement") with the Optionors, to extend and amend the terms of the Option Agreement relating to the Peak Property, to provide that the Company may complete the exercise of the option by incurring the exploration expenses required for the second milestone before July 20, 2024.
On August 2, 2023, pursuant to the Amending Agreement and in consideration of extending and amending the terms of the Option Agreement, the Company issued an aggregate of 1,000,000 common shares to the Optionors.
During the year ended June 30, 2025, the Company defaulted on the option agreement and will not be pursuing the option agreement going forward.
Willow Property
On June 21, 2024, the Company acquired the Willow Copper Property located in the Province of British Columbia through direct staking by the Company. The property consists of a single, fully contiguous claim block totaling approximately 1,160 hectares.
During the year ended June 30, 2025, the Company made the decision that it will not be exploring the Willow Copper Property going forward.
Yuma King Property
On January 8, 2025, the Company completed an acquisition of 100% of the issued and outstanding shares of CuQuest pursuant to the terms of a share exchange agreement. CuQuest holds the right to acquire a 100% interest in the Yuma King Property located in La Paz County, Arizona.
On March 12, 2024, CuQuest entered into a definitive mining lease with purchase option agreement ("Mining Lease Agreement"), leasing all of the property's 495 unpatented mining claims and related rights. The annual lease payment to the lessor is US$155,000, with the first payment due on March 26, 2024 (paid).
The agreement grants the Company the option to purchase a 100% undivided interest in the property by paying a total of US$6,000,000 to the lessor before the sixth anniversary, minus any annual lease payments made up to that point.
On April 12, 2024, the Company accepted the lessor's proposal to include an additional 20 additional claims in the Mining Lease Agreement for a total cost of US$15,200 (paid).
9
Corcel Exploration Inc.
Management’s Discussion and Analysis
For the Year ended June 30, 2025
(Expressed in Canadian Dollars)
The Company’s E&E expenditure was comprised of the following:
| 2025 | 2024 | |
|---|---|---|
| $ | $ | |
| Acquisitions (Note 13) | 1,996,881 | - |
| Property acquisition costs | - | 50,000 |
| Data compilation | - | 2,027 |
| Property maintenance fees | 222,792 | - |
| Geochemical analysis | 105,945 | - |
| Field exploration costs | 71,988 | - |
| Project management | 7,645 | - |
| Acquisition costs | 45,576 | - |
| Total E&E Expenditure | 2,450,827 | 52,027 |
Financial Instruments
The Company’s financial instruments consist primarily of cash, accounts payable and accrued liabilities, and promissory notes. The Company is exposed to various risks as it relates to these financial instruments. Management, under oversight of the Board, mitigates these risks by assessing and monitoring the Company’s risk management processes. There have not been any changes in the nature of these risks or the process of managing these risks from the previous reporting periods.
Credit risk
Credit risk is the risk of potential loss associated with a counterparty’s inability to fulfill its payment obligations. The Company’s credit risk is primarily attributable to cash. Cash is held with a reputable Canadian chartered bank, which is closely monitored by management. Management believes that the credit risk concentration with respect to financial instruments included in cash is minimal.
Liquidity risk
Liquidity risk is the risk that the Company will not have sufficient cash resources to meet its financial obligations as they come due. The Company manages its liquidity risk by reviewing its capital requirements on an ongoing basis. The Company’s liquidity and operating results may be adversely affected if the Company’s access to the capital market is hindered, whether as a result of a downturn in stock market conditions generally or related to matters specific to the Company. The Company generates cash flow primarily from its financing activities. As at June 30, 2025, the Company had a cash balance of $578,681 (June 30, 2024 – $241,442) to settle current liabilities of $104,128 (June 30, 2024 – $24,509).
The following table summarizes the carrying amount and the contractual maturities of both the interest and principal portion of significant financial liabilities as at June 30, 2025:
| Carrying amount | Year 1 | Year 2 to 3 | Year 4 to 5 | |
|---|---|---|---|---|
| $ | $ | $ | $ | |
| Accounts payable and accrued liabilities | 104,128 | 104,128 | - | - |
The Company manages liquidity risk by maintaining adequate cash reserves and by continuously monitoring anticipated cash flows to identify financial requirements. Where insufficient liquidity may exist, the Company may pursue various debt and equity instruments for short or long-term financing of its operations.
Management believes there is sufficient capital to meet short-term business obligations, after taking into account cash flow requirements from operations and the Company’s cash position as at June 30, 2025.
Corcel Exploration Inc.
Management's Discussion and Analysis
For the Year ended June 30, 2025
(Expressed in Canadian Dollars)
Interest rate risk
Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. As at June 30, 2025, the Company had no variable interest rate financial instruments and had no hedging agreements in place with respect to floating interest rates. Management believes that the interest rate risk concentration with respect to financial instruments is minimal.
Foreign exchange risk
Foreign exchange risk is the risk that the Company will be subject to foreign currency fluctuations in satisfying obligations related to its foreign activities. The Company's operations are based in Canada and the United States, but may have, from time to time, transactions denominated in foreign currencies. The Company's primary exposure to foreign exchange risk is that transactions denominated in foreign currency may expose the Company to the risk of exchange rate fluctuations. Based on its current operations, management does not anticipate a high volume of transactions to be denominated in foreign currencies and believes that the foreign exchange risk remains minimal.
Fair value
Fair value estimates of financial instruments are made at a specific point in time based on relevant information about financial markets and specific financial instruments. As these estimates are subjective in nature, involving uncertainties and matters of significant judgment, they cannot be determined with precision. Changes in assumptions can significantly affect estimated fair values.
The Company classifies fair value measurements using a fair value hierarchy that reflects the significance of the inputs used in making the measurements. The fair value hierarchy has the following levels:
- Level 1 – Quoted prices (unadjusted) in active markets for identical assets or liabilities.
- Level 2 – Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices); and
- Level 3 – Inputs for the asset or liability that are not based on observable market data (unobservable inputs).
During the year ended June 30, 2025, the Company's financial instruments consisted of cash, accounts payable and accrued liabilities, and promissory notes. The fair value of cash, accounts payables and accrued liabilities, and promissory notes, are approximately equal to their carrying value due to their short-term nature.
Significant Accounting Judgments and Estimates
The preparation of the Company's financial statements in conformity with IFRS requires management to make judgments, estimates and assumptions that affect the application of policies and reported amounts of assets, liabilities, revenue and expenses. These are described in greater detail in Note 2(e) to the 2025 Financials.
Summary of Significant Accounting Policies
The significant accounting policies used by the Company are also described in greater detail in Note 3 to the 2025 Financials, unless otherwise noted.
Off-Balance Sheet Arrangements
As at June 30, 2025 and the date of this MD&A, the Company does not have any off-balance sheet arrangements.
Proposed Transactions
As at the date of this MD&A, the Company is not pursuing any proposed asset or business acquisition or disposition.
Corcel Exploration Inc.
Management's Discussion and Analysis
For the Year ended June 30, 2025
(Expressed in Canadian Dollars)
Disclosure of Outstanding Share Data as of October 28, 2025
| Authorized | Outstanding | |
|---|---|---|
| Voting or equity securities issued and outstanding | Unlimited | 47,310,000 common shares |
| Securities convertible or exercisable into voting or equity | 9,742,790 warrants exercisable to acquire common shares of the Company | |
| 3,450,000 stock options, of which 2,900,000 are exercisable to acquire common shares of the Company |
Risk Factors
The business and performance of the Company is highly speculative and there are numerous and varied risks, known and unknown, that may prevent the Company from achieving its goals. The trends and risks which are likely to impact Corcel's business and operations are referenced below under "Cautionary Note Regarding Forward-Looking Statements".
Disclosure of Internal Controls over Financial Reporting
Corcel's management has established processes to provide them sufficient knowledge to support representations that they have exercised reasonable diligence that (i) the Company's audited financial statements do not contain any untrue statement of material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it is made, as of the date of and for the periods presented by the audited financial statements; and (ii) the Company's audited financial statements fairly present in all material respects the financial condition, results of operations and cash flows of the Company, as of the date of and for the periods presented.
In contrast to non-venture issuers, this MD&A does not include representations relating to the establishment and maintenance of disclosure controls and procedures ("DC&P") and internal control over financial reporting ("ICFR"). In particular, management is not making any representations relating to the establishment and maintenance of: (a) controls and procedures designed to provide reasonable assurance that information required to be disclosed by the Company in its filings or other reports or submitted under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and (b) a process to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with IFRS. Investors and other readers should be aware that inherent limitations on the ability of management of the Company to design and implement on a cost-effective basis DC&P and ICFR may result in additional risks to the quality, reliability, transparency and timeliness of filings and other reports provided under securities legislation.
Cautionary Note Regarding Forward-Looking Statements
This MD&A includes "forward-looking statements" within the meaning of applicable securities legislation, including those relating to the Company's corporate strategy and exploration plans, potential acquisitions, adequacy of working capital, and anticipated expenses and cash flows, which are based on the opinions and estimates and assumptions of management and are subject to a variety of risks and uncertainties and other factors that could cause actual events or results to differ materially from those projected in the forward-looking statements. Forward-looking statements are often, but not always, identified by the use of words such as "seek", "anticipate", "budget", "plan", "continue", "estimate", "expect", "forecast", "may", "will", "project", "predict", "potential", "targeting", "intend", "could", "might", "should", "believe" and similar words suggesting future outcomes or statements regarding an outlook. Such risks and uncertainties include, but are not limited to, risks associated with the mineral exploration industry, the risk of commodity price fluctuations and especially precious metals prices, the ability of Company to fund the capital and operating expenses necessary to achieve its business objectives, volatility in financial markets and the market price of the Company's shares, as well as those other risks described or referenced herein. Accordingly, readers should not place undue reliance on these forward-looking statements. Readers are cautioned that the foregoing lists of risks,
12
Corcel Exploration Inc.
Management’s Discussion and Analysis
For the Year ended June 30, 2025
(Expressed in Canadian Dollars)
uncertainties and other factors are not exhaustive. The forward-looking statements contained in this MD&A are made as of the date hereof, and the Company undertakes no obligation to update publicly or revise any forward-looking statements except in accordance with applicable securities laws. The forward-looking statements herein are expressly qualified by this cautionary statement.
Management’s Responsibility for Financial Information
Management is responsible for all information contained in this MD&A. The Company’s 2025 Financials have been prepared in accordance with IFRS and include amounts based on management’s informed judgments and estimates. The financial and operating information included in this MD&A is consistent with that contained in the financial statements in all material aspects.
The Audit Committee has reviewed the 2025 Financials and this MD&A with management. The Board has approved 2025 Financials and this MD&A on the recommendation of the Audit Committee.