Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

Thesis Gold Inc. Management Reports 2025

Jun 28, 2025

47029_rns_2025-06-27_539a963d-5a14-4f6c-aa0d-743a0c96e6fe.pdf

Management Reports

Open in viewer

Opens in your device viewer

THESIS GOLD INC.

Management's Discussion and Analysis

For the years ended February 28, 2025 and February 29, 2024


Thesis Gold Inc. Management Discussion and Analysis For the year ended February 28, 2025

This Management's Discussion and Analysis ("MD&A") supplements, but does not form part of, the consolidated financial statements of Thesis Gold Inc. ("Thesis" or the "Company") and the notes thereto for the year ended February 28, 2025 and February 29, 2024 (the "Financial Statements"). Consequently, the following discussion and analysis of the results of operations and financial condition for Thesis Gold Inc., should be read in conjunction with the audited consolidated financial statements which have been prepared in accordance with International Financial Reporting Standards ("IFRS"). All amounts are stated in Canadian dollars unless otherwise indicated. The reader should be aware that historical results are not necessarily indicative of future performance. This MD&A has been prepared based on information known to management as of June 27, 2025.

FORWARD-LOOKING STATEMENTS

Certain statements contained in the following MD&A and elsewhere constitute forward-looking statements. Such forward-looking statements involve a number of known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date the statements were made, and readers are advised to consider such forward-looking statements in light of the risks set forth below. The Company assumes no obligation to update or revise forward-looking statements to reflect new events or circumstances except as required by law.

DESCRIPTION OF BUSINESS

Thesis Gold Inc. is a junior resource company and reporting issuer in the provinces of British Columbia and Alberta. Its principal business is the identification, evaluation, acquisition and exploration of mineral properties. The Company is currently focused on proving and developing the Lawyers-Ranch Project in the Toodoggone mining district of north-central British Columbia, Canada.

The common shares of Thesis are listed for trading on the TSX Venture Exchange in Canada under the trading symbol "TAU", on the OTCQX Venture Market in the United States under the trading symbol "THSGF" and on the Frankfurt Stock Exchange in Germany under the trading symbol "A3EP87".

OVERALL PERFORMANCE

The focus of Thesis's human and financial resources is the advancement of Lawyers-Ranch Project in British Columbia, Canada. See "Lawyers-Ranch Project" below for additional information. As of February 28, 2025, the Company has sufficient working capital to cover operating expenditures anticipated for the next twelve months. Such expenditures include costs related to administrative overhead and exploration activities. See "Risks and Uncertainties" for additional information.

Company Highlights

  • Announced a bought deal flow-through private placement to raise up to 24,000,000. Centerra Gold Inc. has informed the Company it intends to participate in the private placement to maintain their shareholding interest in the Company (see news releases dated June 12, 2025).
  • Mobilized crews to commence 2025 exploration program at the Lawyers-Ranch Project (see news release June 5, 2025).
  • Completed a $24,163,965 hard dollar private placement with Centerra Gold Inc., to acquire a 9.9% interest in the common shares of the Company (see news releases dated April 22 and April 28, 2025).

  • Completed a short-form vertical amalgamation with the Company’s wholly-owned subsidiary Thesis Gold (Holdings) Inc. (see news release dated March 3, 2025).
  • Appointed Dr. Evan Orovan as Chief Geologist and Kettina Cordero as Vice President of Investor Relations (see news release dated January 16, 2025).
  • Initiated a Prefeasibility Study (“PFS”) to be led by Ausenco Engineering Canada ULC and Mining Plus Canada Consulting Ltd. (see news release dated January 9, 2025).
  • Completed a $10,000,000 hard dollar private placement (see news release dated December 17, 2024).
  • Filed an updated Preliminary Economic Assessment (“PEA”) for the combined Lawyers and Ranch projects (see Q2 highlights below and news release dated October 16, 2024).
  • Filed an updated Mineral Resource Estimate for the combined Lawyers and Ranch projects (see news release dated June 13, 2024).
  • Recent results from preliminary metallurgical studies indicate average precious metal recoveries of 95% for gold and 92% for silver (see news release dated June 5, 2024).

Arrangement agreement

On August 23, 2023, the Company completed an arrangement agreement (the “Arrangement Agreement”) with Thesis Gold (Holdings) Inc. (“Thesis Holdings”), pursuant to which Thesis acquired all of the issued and outstanding common shares of Thesis Holdings (each, a “Thesis Holdings Share”) by way of a court-approved plan of arrangement under the Business Corporations Act (British Columbia) (the “Arrangement” or the “Transaction”). Under the terms of the Transaction, Thesis Holdings shareholders received 2.5584 of a common share of Thesis (each whole share, a “Thesis Share”) for each Thesis Holdings Share held. Upon completion of the Transaction the Company immediately consolidated its issued and outstanding common shares on a basis of one (1) post-consolidation common share for every two and six-tenths (2.6) pre-consolidation shares

Financings completed

On April 28, 2025, the Company completed a private placement of 23,460,160 common shares at $1.03; for gross proceeds of $24,163,965.

On December 17, 2024, the Company completed a private placement of 16,666,667 common shares at $0.60; for gross proceeds of $10,000,000. The Company paid a cash commission of $605,000 and issued non-transferable agent warrants of the Company exercisable to purchase up to 1,000,000 shares at $0.60 per share for an 18-month period.

On June 21, 2024, the Company completed a private placement of 8,849,500 flow-through common shares at $1.13; 6,702,500 flow-through common shares at $0.90 and 6,556,318 non-flow-through common shares at $0.75; for gross proceeds of $20,949,423. The Company paid a cash commission of $1,256,965 and issued non-transferable agent warrants of the Company exercisable to purchase up to 1,326,499 shares at $0.95 per share for an 18-month period.


Lawyers-Ranch Project

The combined Lawyers-Ranch project covers a total of 131 mining claims (100 contiguous claims and 31 noncontiguous claims; Figure 1) covering over 495 square kilometers in the Toodoggone Mining District of northern British Columbia.

img-0.jpeg
Figure 1: Regional map of the Toodoggone Mining District showing the locations of the Lawyers-Ranch Project.


A Brief History of Mineral Potential and Production in the Toodoggone District

The Lawyers-Ranch Project contains over 40 known precious and base metal mineral occurrences that were first recognized and explored beginning as early as 1824. Exploration in the region began in earnest in the 1960s, and by the 1980s the economic value of mineralized prospects at Lawyers-Ranch was established. Between 1989 and 1992 Cheni Gold Mines Inc. established and developed the Lawyers Mine, leading to the production of 171,066 ounces of gold and 3,546,400 ounces of silver (Preliminary Economic Assessment: Lawyers Gold-Silver Project, 2022) from the Cliff Creek, Dukes Ridge, and AGB deposits. Historical gold production from Lawyers was augmented by the 10,000 ounces of gold from the nearby Ranch Project in 1991 from starter pits at Thesis III, BV, and Bonanza.

A resurgence in exploration at Lawyers-Ranch began in 2018, with comprehensive field and drilling programs at the Lawyers project area. Modern exploration began at Ranch in 2020 and has succeeded in significantly expanding the footprint of known mineralization at the historically mined Thesis III and Bonanza zones, while also identifying numerous other mineralized resources containing near-surface, high-grade gold.

Infrastructure in the Toodoggone District

Excellent infrastructure allows for both air and vehicle access to the Lawyers-Ranch Project (Figure 1). The Sturdee Airstrip is immediately south of the Lawyers area and allows for regular flights from regional airports in Prince George, Terrace, and Smithers, BC. The Ranch area is road-accessible via the recently upgraded Lawyers Ring Road. This road circumnavigates Lawyers and allows for low elevation access to both project areas. Lawyers is situated 45 km northwest of the Kemess gold-copper mine, a viable tie-in point to a hydroelectric power grid (BC Minfile No. 094E 094).

Recent Project Activity

Thesis Gold initiated a PFS, which will integrate results from the 2024 field season, and build upon the existing Preliminary Economic Assessment published in 2024. The activities of 2024 and the early part of 2025 are crucial steps in derisking the Lawyers-Ranch Project, and will form the basis of a subsequent Feasibility Study and Environmental Assessment application.

Q4 Highlights

Thesis Gold is engaged in a Prefeasibility Study (PFS), which is being led by Ausenco and Mining Plus. These teams are working through scenarios related to project design and construction to built upon the results of the 2024 PEA (see below for more information). During this quarter, additional samples were selected and submitted for geotechnical characterization investigations, and these data will eliminate the reliance of assumptions feeding into the PFS. The PFS team is also working to develop a Feasibility Study-level data collection program to be executed during the summer 2025 drill program to allow Thesis to move seamlessly from the PFS to FS in 2026.

The PFS, set to be released at the end of 2025 will assess project design components that will play an important role in permitting. The PFS team is working in coordination with the Permitting team to establish an Initial Project Description (IPD) for the fall of 2025. Submission of the IPD marks the initiation of the Environmental Assessment, an important step in the permitting process for project development.

In parallel with progress in project development, the Thesis Gold Geological Team has been preparing for the 2025 drill program. Exploration drilling will be focused at Ranch this summer with an emphasis placed on new epithermal targets, and targets that have seen early-stage exploration drilling in prior seasons. This summer's program will serve a dual purpose of understanding the geology and geochemistry of the Ranch project area in the context of a larger scale porphyry-epithermal system that may be responsible for the mineral systems that form the Lawyers-Ranch mineral resources.


Q3 Highlights

Thesis Gold has initiated a PFS in line with the early stages of the Environmental Assessment (EA) process. The PFS will build upon results of the 2024 PEA (see below for more information), which demonstrated an after-tax NPV (5%) of C$1.28 billion, an IRR of 35.2%, and a 2-year payback period. The PFS is being led by Ausenco and Mining Plus, who are recognized as industry leaders with significant experience and expertise in engineering, process design, and mine planning. This study will assess project design components that will play an important role in permitting and inform potential future construction decisions.

Late in 2024 Thesis Gold announced the results of a new exploration discovery at the Ring zone within the Ranch project area (Figure 2; see company news release from November $13^{\text{th}}$ , 2024). This zone was undrilled prior to the 2024 field season, and was a blind target identified through an integration of surficial geochemistry, geophysical data, and structural models that have been applied elsewhere on the property. The first hole drilled at Ring, 24RNGDD001, intersected 13.13 metres core length of 1.21 grams per tonne gold (g/t Au) and 10.18 g/t silver (Ag). Drilling at Ring provided evidence of a significant fault zone that juxtaposes minerals formed in an acidic, low-temperature environment against minerals formed at higher temperatures (Figure 2). The Thesis technical team will use results from the Ring zone to elaborate on the existing exploration model and will continue testing with follow-up drilling in 2025.

img-1.jpeg
Figure 2 - Overview of the Ring zone.


img-2.jpeg
Figure 3 - Cross section showing results from Ring drilling. Line of section is outlined in Figure 2.

Q2 Highlights

The Preliminary Economic Assessment released in 2024 highlights significant material improvements to the project since the 2022 Mineral Resource Estimate (MRE) and PEA. Building upon a 4.7 Moz gold equivalent $(\mathrm{AuEq}^{*})$ MRE (4.0 Moz Measured and Indicated and 727 koz Inferred), this PEA provides greater clarity on the project's economic potential and strategically positions Thesis to initiate a PFS in 2025. Details of the 2024 PEA are outlined below (Figure 3).

Figure 3: PEA highlights table

PEA Highlights 2024 2022 %
Gold USD/oz 1930.0 1,735.0 +11
Silver USD/oz 24.0 21.75 +10
Pre-Tax NPV (5%) C$M 1,991.0 939.0 +112
Pre-Tax IRR % 46.0 31.4 +47
Pre-Tax Payback Period Years 1.6 2.0 -20
After-Tax NPV (5%) C$M 1,277 589 +117
After-Tax IRR % 35.2 24.1 +46
After-Tax Payback Period Years 2.0 2.8 -29
AISC USD/AuEq oz 1,013 941 +8
Initial Capital C$M 598.4 493 +21
Sustaining Capital C$M 547.2 139 +294
Head Grade Avg. AuEq g/t 1.59 1.47 +8
AuEq Annual Production Avg. per year 215,000 169,000 +27
Mill Throughput Tonnes per day 12,600 10,500 +20
Mine Life Years 14.1 12.0 +18
Total Mine Production - Payable AuEq koz 3,025 1,950 +55

The 2024 Field Season saw the successful completion of key field programs essential for advancing the Company to a data-ready stage to initiate a Prefeasibility Study (PFS; Figure 4). Additionally, the season included preliminary reconnaissance of newly staked claims from 2024.

  • A total of 9,510 metres (m) were drilled across both Ranch and Lawyers. Assay results will be released as they become available.

○ Lawyers: 4100 m of drilling targeted strategic areas identified within the resource that have the potential to infill and upgrade areas of inferred and indicated resource, both in-pit and in line with conceptual underground stopes.
○ Ranch: 5400 m of drilling at Ranch were split between engineering and environmental baseline studies, areas identified for potential resource infill and upgrades, and new exploration targets.

  • Biologists and hydrogeologists were on site this summer for data acquisition that will feed directly into establishing a project-wide environmental baseline. This information will be used to characterize aquatic, terrestrial, geochemical, and meteorological components of the Lawyers-Ranch Project, and forms an essential foundation for future permitting.
  • Through preliminary reconnaissance field mapping at newly added claims north and east of Ranch, the Thesis technical team continues to unlock and define district-wide potential within the prolific Toodoggone district (Figure 1). Results from this work will be announced as they become available.

Figure 4: Project progress to-date.

Engineering Investigations 2024 PEA 2022 PFS
Geotechnical/Hydrogeological - Mining
Lawyers OP
Lawyers UG
Ranch OP
Ranch UG
Geotechnical/Hydrogeological - Waste
Tailings Storage Facility
Waste Rock Storage Facility - Lawyers
Waste Rock Storage Facility - Ranch
Geotechnical - Infrastructure
Process Plant Foundations
Camp Foundations
Metallurgical/Processing/Recovery
Lawyers
Ranch Ongoing
Power - Lawyers/Ranch
Ore Sorting - Ranch
Technical Report - Lawyers/Ranch

2024 Preliminary Economic Assessment (PEA)

On September 5th of 2024 Thesis Gold announced positive PEA results for the $100\%$ owned Lawyers-Ranch Project. A technical report was subsequently filed with Sedar+ on October 16, 2024. The updated PEA outlines a development plan for the combined Lawyers-Ranch Project, utilizing industry-standard open-pit and underground mining methods. The current PEA presents an optimized processing flowsheet that utilizes both flotation and leaching to maximize recovery of gold (95%) and silver (92%) across a combined Lawyers-Ranch plant feed. The combined and updated Lawyers-Ranch global MRE established during Q1 feeds directly into the robust economics modelled in the 2024 PEA.

Highlights of the 2024 PEA include:

  • Inclusion of underground mining scenario at Lawyers using longhole stoping and a small zone of drift and fill to feed material from the Dukes Ridge, Cliff Creek, and Ranch deposits.
  • Optimized processing flowsheet involves crushing, grinding, flotation, leaching, and a Merrill Crowe recovery circuit to produce precious metal concentrate and gold-silver doré bullion on site.
  • Strong economics outline an after-tax NPV5% of C$1.28 billion and an IRR of 35.2% using US$1,930 per ounce of gold and US$24 per ounce of silver (Table 1).
  • Robust through a broad spectrum of metal prices ranging from an after-tax IRR of $28.8\%$ at US$1,750 for gold and US$22 for silver to an IRR of $52.8\%$ using a gold price of US$2,500 and US$30 for silver (see table 2).
  • Impressive project value indicated by a 2.1:1 ratio of initial capital expenditures (C$598.4 million) compared to a C$1.28 billion after-tax Net Profit Value (NPV5%).
  • Low all-in sustaining costs (AISC) suggest a cash cost of US$1,013 per ounce of gold equivalent.
    Short payback period of 2.0 years.
  • Increase in the projected Life of Mine and Average Annual Production compared to the 2022 PEA (Figure 2).

Table 1: Summary of PEA Parameters and Economics Results

General Unit LOM Total / Avg.
Au Price US$/oz 1,930
Ag Price US$/oz 24
Mine Life yrs 14
Total Processed Feed Tonnes kt 64,700
Waste Mined kt 294,000
OP Stripping Ratio W:O 5
Production Unit LOM Total / Avg.
Head Grade - Au g/t 1.23
Head Grade U/G - Au g/t 2.40
Head Grade OP - Au g/t 1.10
Head Grade - Ag g/t 33.1
Head Grade U/G - Ag g/t 68.4
Head Grade OP - Ag g/t 27.5
Head Grade - AuEq* g/t 1.61
Head Grade U/G - AuEq* g/t 3.17
Head Grade OP - AuEq* g/t 1.44
Recovery Rate - Au % 93
Recovery Rate - Ag % 86.1

Sensitivity Analysis

A sensitivity analysis was done on the financial model to verify robust outcomes and impacts on the Project's After-Tax NPV and IRR as tabulated below:

Table 2: Metal Price Sensitivity Analysis

Base Case
Gold Price ($US) 1,750 1,930 2,500
Silver Price ($US) 22.00 24.00 30.00
Pre-Tax
NPV5% (CA $M) 1,503 1,991 3,520
IRR 37.5% 46.0% 69.6%
Total 1,750 1,930 2,500

After Tax

NPV5% (CA $M) 968 1,277 2,247 3,089
IRR 28.8% 35.2% 52.8% 66.3%
NPV5%: Initial Capex 1.6 2.1 3.8 5.2
Payback Years 2.4 2.0 1.3 0.9

The PEA is preliminary in nature and includes Inferred Mineral Resources considered too speculative geologically to have the economic considerations applied to them that would enable them to be categorized as Mineral Reserves, and there is no certainty that the results of the PEA will be realized. Mineral Resources are not Mineral Reserves and do not have demonstrated economic viability.

Q1 Highlights

In May 2024, Thesis Gold released a global Mineral Resource Estimate (MRE) for its combined Lawyers-Ranch Project. This resource provided an update to the existing MRE at Lawyers and presented a maiden MRE at Ranch to establish a global resource of just over 4.7 million ounces AuEq* (4.0 Moz Measured and Indicated and 727 koz Inferred). Between 2022 and 2024, the defined mineral resource at Lawyers-Ranch increased by over $30\%$ , marking a major milestone for the company (Figure 4). The updated resource formed the basis of an update to the PEA, another major step forward in the Lawyers-Ranch development story.

img-3.jpeg
Figure 5: Mineral Resource growth over time.

In addition to establishing a global resource, Thesis recently announced the results of preliminary metallurgical work by SGS Canada (detailed below). These studies were initiated to evaluate the combined metallurgical response of open-pit and underground material from Lawyers with high-grade material from Ranch. Integrating material across the combined Lawyers Ranch Project will help to establish the best possible project economics in a forthcoming updated PEA.


2024 MRE

The Mineral Resource Estimation is based on a drill hole database consisting of 1,906 drill holes totalling 333,570 m. Since 2022, Thesis Gold has added over 119,000 m of drill data from 819 holes to account for just over one third of the meterage considered in the 2024 MRE. The results of the 2024 MRE are published in Table 1.

Highlights include:

The bulk of the Mineral Resource is pit-constrained, and accounts for:

  1. Measured Mineral Resource of 1.825 million ounces grading 1.58 g/t AuEq*
  2. A combined Indicated Resource from both Ranch and Lawyers of 2.023 million ounces grading 1.41 g/t AuEq*

Since 2022, close to 800,000 AuEq* ounces have been converted from the Inferred to the Indicated category

  1. A combined Inferred Resource of 554 thousand ounces grading 1.64 g/t AuEq

  2. Out-of-pit MRE poses the potential for an underground mining scenario, and in total accounts for a combined 130,000 Indicated ounces grading $2.98\mathrm{g / t}$ AuEq and 173,000 Inferred ounces grading $2.82\mathrm{g / t}$ AuEq

Table 3. 2024 Lawyers-Ranch Mineral Resource Estimate

Mineral Resource Area Cutoff AuEq (g/t) Classification Tonnes (k) Au (g/t) Ag (g/t) Cu (%) AuEq (g/t) Au (koz) Ag (Moz) Cu (kt) AuEq* (koz)
Pit-Constrained Mineral Resource Estimate
Lawyers 0.4 Measured 35,987 1.1 38.5 - 1.58 1,268 44.5 - 1,825
Indicated 40,406 0.99 26.8 - 1.32 1,285 34.8 - 1,721
M&I 76,393 1.04 32.3 - 1.44 2,554 79.4 - 3,546
Inferred 5,291 0.93 26.9 - 1.26 158 4.6 - 215
Ranch 0.4 Indicated 4,259 2.01 9.5 0.06 2.21 275 1.3 3 303
Inferred 5,207 1.79 5.3 0.12 2.03 300 0.9 6 339
Total 0.4 Measured 35,987 1.1 38.5 0 1.58 1,268 44.5 0 1,825
Indicated 44,665 1.09 25.2 0.01 1.41 1,561 36.1 3 2,023
M&I 80,652 1.09 31.1 0 1.48 2,829 80.7 3 3,848
Inferred 10,498 1.36 16.2 0.06 1.64 458 5.5 6 554
Out-of-Pit Mineral Resource Estimate
Lawyers 1.5 Indicated 1,359 2.01 77.4 - 2.98 88 3.4 - 130
Inferred 1,325 2.33 65.5 - 3.15 99 2.8 - 134
Ranch 1.5 Inferred 579 1.76 4.9 0.19 2.07 33 0.1 1 39
Total 1.5 Indicated 1,359 2.01 77.4 0 2.98 88 3.4 0 130
Inferred 1,903 2.16 47.14 0.06 2.82 132 2.9 1 173
Total Mineral Resource Estimate
All Combined Measured 35,987 1.1 38.5 0 1.58 1,268 44.5 0 1,825
Indicated 46,023 1.11 26.7 0.01 1.46 1,648 39.5 3 2,153
M&I 82,010 1.11 31.9 0 1.51 2,917 84 3 3,978
Inferred 12,401 1.48 20.9 0.06 1.82 590 8.3 8 727

Notes:

  1. Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability.
  2. The estimate of Mineral Resources may be materially affected by environmental, permitting, legal, title, taxation, socio-political, marketing, or other relevant issues.
  3. The Inferred Mineral Resource in this estimate has a lower level of confidence than that applied to an Indicated Mineral Resource and must not be converted to a Mineral Reserve. It is reasonably expected that the majority of the Inferred Mineral Resource could potentially be upgraded to an Indicated Mineral Resource with continued exploration.
  4. The Mineral Resources were estimated in accordance with the Canadian Institute of Mining, Metallurgy and Petroleum (CIM), CIM Standards on Mineral Resources and Reserves, Definitions (2014) and Best Practices Guidelines (2019) prepared by the CIM Standing Committee on Reserve Definitions and adopted by the CIM Council.
  5. Historical mined areas were removed from the block-modelled resources.
  6. Economic assumptions used include US$1,850/oz Au, US$24/oz Ag, 0.76 US$:CDN$ FX, process recoveries of $90\%$ and $92\%$ Au for Lawyers and Ranch, respectively, $88\%$ Ag for both projects, $85\%$ Cu for Ranch, a C$15/t processing cost, and a G&A cost of C$5/t. The resulting gold equivalency ratio of Au:Ag ratio was 1:80 and Au:Cu was 1:7315.
  7. The constraining pit optimization parameters were C$3.25/t mineralized and waste material mining cost and 52" pit slopes. Open pit resources are reported at an AuEQ cutoff of 0.4 g/t.
  8. The Out-of-Pit Mineral Resources include blocks below the constraining pit shell within underground mining shapes. A mining cost of C$85/t mineralized, in addition to the economic assumptions above, results in a UG AuEQ cutoff of 1.5 g/t. Mining shapes are generated using stope optimization with an objective of maximizing the total metal above the cutoff with a minimum dimension of 1.5 m (W) by 15 m (H) by 15 m (L). All "take all" material within the mining shapes is reported, regardless of whether the estimated grades are above the optimized cutoff grade.
  9. Details of the PEA are provided in a technical report with an effective date of October 16, 2024, prepared in accordance with NI 43-101 standards, which is filed under the Company's SEDAR+ profile. Source: APEX (2024)

FINANCIAL MD&A AND OTHER DISCLOSURE

Selected Annual Financial Information

Years ended February 28, 2025 February 29, 2024 February 28 2023
Cash ($) 9,390,294 7,265,418 17,198,551
Current assets ($) 15,171,011 13,257,823 27,699,379
Total assets ($) 206,551,971 183,827,955 129,616,795
Exploration and evaluation assets ($) 189,003,885 167,840,582 99,549,763
Current liabilities ($) 2,162,804 4,527,624 1,445,467
Net (loss) income ($) (1,650,241) 888,552 (4,864,817)
Basic earnings per common share ($) (0.01) 0.01 (0.02)
Diluted earnings per common share ($) (0.01) 0.01 (0.02)

Summary of Quarterly Results

Selected financial data published for operations of the Company during the last eight quarters are as follows:

3 months ended (in Dollars) Feb 2025 (Q4) Nov 2024 (Q3) Aug 2024 (Q2) May 2024 (Q1) Feb 2024 (Q4) Nov 2023 (Q3) Aug 2023 (Q2) May 2023 (Q1)
Net income (loss) (874,560) (152,039) 1,025,772 (1,649,414) (597,066) 3,049,477 (1,254,705) (309,154)
Basic EPS (0.00) (0.00) 0.01 (0.00) (0.00) 0.02 (0.01) (0.00)
Diluted EPS (0.00) (0.00) 0.01 (0.00) (0.00) 0.02 (0.01) (0.00)

Results of Operations – Three Months Ended February 28, 2025

During the three months ended February 28, 2025, the Company reported a net loss before taxes of $1,047,019 (2024 – $926,733). Included in the determination of net income before taxes was $224,951 (2024 – $182,388) spent on office and administration, $333,405 (2024 – $272,453) on professional fees, $64,057 (2024 – $65,018) on transfer agent and filing fees, $577,602 (2024 – $318,516) on management, director and consulting fees, $380,093 (2024 – $521,213) on marketing and investor relations expenses, and exploration expense of 21,028 (2024 – $50,112). A non-cash recovery of $486,313 (2024 – $444,343) was recorded for settlement of a flow-through liability. The Company partially offset expenses with received interest income of $62,661 (2024 – $134,824).

Significant differences in expenses for the current three-month period as compared to the comparative three-month period were as follows:

  • Management, director and consulting fees increased by $259,086, a change in fees, approved by the compensation committee, for management and consultants.
Aggregate Capitalized Exploration Expenditures For the three months ended
February 28, 2025 February 29, 2024
Fieldwork $ 206,472 $ 379,884
Geology 189,081 296,579
Drilling 218,944 1,038,732
Engineering 547,920 295,332
Environmental 922,700 1,095,412
Assay 32,308 514,298
Amortization 8,701 18,547
Permits 74,014 1,682
Travel and support 10,619 43,841
Community relations 359,538 282,549
Road maintenance and construction (40,000) 821,988
Reclamation (334,982) 1,182,711
$ 2,195,315 $ 5,972,184

Overall expenses decreased in the period as the Company focused less on resource drilling and more on strategic development of its PEA. Other differences in expenditures are as follows:

  • Engineering expenses increased by $252,588 in relation to completion of PEA for the Lawyers-Ranch Project;
  • Road maintenance and construction decreased by $861,988, in the comparative period the Company had significant expenses for recommissioning access roads whereas in the current period the Company only had to incur maintenance costs, and in the current period some expenses were reclassified to other categories resulting in a $40,000 recovery in the three month period;
  • Reclamation decreased in the comparative period due to a change in estimated asset retirement obligations after completing drill site reclamation during the current period.

13


Results of Operations – Year Ended February 28, 2025

During the year ended February 28, 2025, the Company reported a net income before taxes of $920,091 (2024 – $1,959,058). Included in the determination of net income before taxes was $531,814 (2024 – $405,047) spent on office and administration, $703,106 (2024 – $536,902) on professional fees, $125,883 (2024 – $157,993) on transfer agent and filing fees, $1,415,398 (2024 – $1,713,248) on management, director and consulting fees, $1,276,940 (2024 - $1,368,396) on marketing and investor relations expenses, and exploration expenses of $21,028 (2024 – $78,233). A non-cash recovery of $5,714,171 (2024 – $5,166,620) was recorded for settlement of a flow-through liability and non-cash expense of $1,101,890 (2024 - $96,200) was recorded for share-based compensation for options issued to consultants and officers. The Company partially offset expense with interest income of $380,919 (2024 – $1,148,457).

Significant differences in expenses for the current year as compared to the comparative year were as follows:

  • Office and administration expenses increased by $126,767, related to expense related to moving office and onboarding new personnel;
  • Professional fees increased by $166,204, as the Company reclassified legal fees related to the cost of acquiring Thesis Holdings, in the comparative period;
  • Management, director and consulting fees decreased by $297,850, related to one-time payments made to former officers released upon acquisition of Thesis Holdings in the comparative period.
Aggregate Capitalized Exploration Expenditures For the year ended
February 28, 2025 February 29, 2024
Fieldwork $ 4,949,350 $ 5,734,354
Geology 738,063 498,711
Drilling 6,202,012 13,372,624
Engineering 2,559,972 1,123,117
Environmental 4,240,404 5,234,965
Assay 736,399 1,878,754
Amortization 34,803 47,230
Permits 67,067 42,895
Travel and support 225,306 488,161
Community relations 1,917,462 935,489
Road maintenance and construction 135,810 4,194,720
Reclamation (334,982) 1,233,876
$ 21,471,665 $ 34,784,895

Overall expenses decreased in the period as the Company focused less on resource drilling and more on strategic development of its PEA. Other differences in expenditures are as follows:

  • Engineering expenses increased by $1,436,855 in relation to completion of the PEA for Lawyers-Ranch Project;
  • Permit expenses increased by $24,175 related to additional road access fees;
  • Community relations expenses increased by $981,973 as the Company focused on community engagement;
  • Road maintenance and construction was higher by $4,058,910 in the comparative period due to recommissioning and construction of access roads;
  • Reclamation was $334,982 in the current period as a result of a change in the Company's asset retirement obligation estimate.

14


15

Financial Condition, Liquidity, and Capital Resources

Management closely monitors the liquidity and working capital position and expects to have adequate sources of funding to finance the Company's projects and operations.

As of the date of this MD&A, the Company has working capital of approximately $34.1 million following completion of a $24 million financing on April 28, 2025. Thesis has sufficient cash to fund its operating and administration costs for the next twelve months.

Working capital at February 28 2025 was $13,008,207 compared to $8,730,199 at February 29, 2024. At February 28, 2025 the Company had cash of $9,390,294 (February 29, 2024 - $7,265,418) to settle current liabilities of $2,162,804 (February 29, 2024 - $4,527,624). All of the Company's accounts payables are subject to conventional trade terms.

The net change in cash position at February 28, 2025 compared to February 29, 2024 was an increase of $2,124,876 (2024 - $9,933,133), attributable to the following activities:

  • Operating activities used $7,453,209 (2024 - provided $4,475,208), mostly due to settlement of accounts payable from ongoing business activities.
  • Investing activities used $19,099,992 (2024 - $24,741,629), relating to capitalized exploration expenditures at the Lawyers and Ranch Projects.
  • Financing activities provided $28,678,077 (2024 - $10,333,288), relating to proceeds from private placements and option exercises net of costs for treasury order fees, agent commissions and other expenses related to the issuance of shares.

The Company has no source of revenue, income or cash flow. Management actively targets sources of additional financing that would assure continuation of the Company's operations and exploration programs. In addition, management closely monitors prices of precious metals, individual equity movements, and the stock market to determine the appropriate course of action to be taken by the Company if favorable or adverse market conditions occur.

Use of proceeds

During the year ended February 28, 2025 and subsequently to the date of this MD&A, Thesis completed the following private placements:

On April 28, 2025, the Company completed a private placement of 23,460,160 common shares at $1.03; for gross proceeds of $24,163,965.

On December 17, 2024, the Company completed a private placement of 16,666,667 common shares at $0.60; for gross proceeds of $10,000,000. The Company paid a cash commission of $600,000 and issued non-transferable agent warrants of the Company exercisable to purchase up to 1,000,000 shares at $0.60 per share for an 18-month period.

On June 21, 2024, the Company completed a private placement of 8,849,500 flow-through common shares at $1.13; 6,702,500 flow-through common shares at $0.90 and 6,556,318 non-flow-through common shares at $0.75; for gross proceeds of $20,949,423. The Company paid a cash commission of $1,256,965 and issued non-transferable agent warrants of the Company exercisable to purchase up to 1,326,499 shares at $0.95 per share for an 18-month period.


On October 10, 2023, the Company completed a private placement, issuing 6,818,500 flow-through common shares at $0.93 per flow-through common share and 4,267,000 premium flow-through common shares at $1.13 per premium flow-through shares. The Company received aggregate gross proceeds of $11,162,915 from the two tranches of the offering. Under the two tranches, the Company paid agents an aggregate cash commission of $669,775 representing 6% of the gross proceeds raised; and issued 665,130 agent warrants each entitling the holder to acquire one non-flow-through common share of the Company at a price of $1.13 per share at any time for a period of 24 months from the closing date of each tranche.

Proceeds and Intended Use Actual Use of Proceeds
During the year ended February 28, 2025, the Company received net proceeds of $19.5M in connection with brokered market offerings.
The majority of the funds raised will be used to fund exploration the Lawyers Property. The remainder will be used for general working capital and corporate overhead. The funds raised were used to fund exploration and advancement of the Lawyers and Ranch properties.
Which includes:
- Advanced metallurgical, engineering and environmental studies.
- Resource upgrading and exploration drilling
- PEA update.
During the year ended February 29, 2024, the Company received net proceeds of $11.2M in flow-through funds in connection with brokered market offerings.
The funds raised will be used to fund exploration at the Lawyers and Ranch properties. The funds raised have been used to fund exploration and advancement of the Lawyers and Ranch properties. Which includes:
- Completed an exploration drilling program, including 42,526 metres of drilling.
- Completed additional environmental baseline work.
- Identifying new drill targets.
- Advanced engineering towards updated PEA.
- Updated NI43-101 Mineral Resource Estimate.

Commitments

As at February 28, 2025, the Company has incurred the required expenses to keep its core mineral claims in good standing until 2033. The Company made nominal expenditures on additional non-core mineral claims to keep them in good standing beyond January 2025.

As at February 28, 2025, the Company is required to spend an additional $2,203,803 on eligible flow-through expenditures by December 31, 2025 in order to satisfy its flow-through obligation.

Financial Instruments and Risk Management

The Company is exposed to the following financial risks:

i) Market risk
ii) Credit risk
iii) Liquidity risk

In common with all other businesses, the Company is exposed to risks that arise from its use of financial instruments. This note describes the Company's objectives, policies and processes for managing those risks and the methods used to measure them. Further quantitative information in respect of these risks is presented throughout these financial statements.


There have been no substantive changes in the Company's exposure to financial instrument risks, its objectives, policies and processes for managing those risks or the methods used to measure them from previous years unless otherwise stated in the note.

General objectives, policies and processes

The Board of Directors has overall responsibility for the determination of the Company's risk management objectives and policies and, whilst retaining ultimate responsibility for them, it has delegated the authority for designing and operating processes that ensure effective implementation of the objectives and policies to the Company's finance function.

The overall objective of the Board and the Company's finance function is to set policies that seek to reduce risk as far as possible without unduly affecting the Company's competitiveness and flexibility and to ensure that risks are properly identified and that the capital base is adequate in relation to those risks. Further details regarding these policies are set out below.

Market Risk

Market risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate because of changes in market prices. Market prices are comprised of three types of risk: currency risk, interest rate risk, commodity price risk.

Currency risk

Currency risk is the risk that the fair value of, or future cash flows from, the Company's financial instruments will fluctuate because of changes in foreign exchange rates. The Company's share capital as well as the Company's reporting currency is denominated in Canadian dollars. Management has assessed that the Company's current exposure to currency risk as low, but acknowledges this may change in the future.

Interest rate risk

Interest rate risk is the risk arising from the effect of changes in prevailing interest rates on the Company's financial instruments. Interest rate risk is limited to potential decreases on the interest rate offered on cash held with chartered Canadian financial institutions. The Company considers this risk to be minimal.

Commodity price risk

The Company's ability to raise capital to fund exploration activities is subject to risks associated with fluctuations in the market price of mineral resources. The Company closely monitors commodity prices to determine the appropriate course of action to be taken.

Credit risk

Credit risk is the risk of potential loss to the Company if counterparty to a financial instrument fails to meet its contractual obligations. The Company's maximum credit risk at February 28, 2025 is equal to the total of the carrying values of cash, short-term investment and other receivable. The Company has assessed its exposure to credit risk on its cash and short-term investment and has determined that such risk is minimal. All of the Company's cash and its short-term investment are held with a financial institution in Canada. The Company has assessed its exposure to credit risk on its other receivable and has determined that such risk is low.

17


18

Liquidity risk

Liquidity risk is the risk that the Company will not meet its financial obligations as they fall due. The Company monitors its risk by monitoring the maturity dates of its existing debt and other payables. The Company's policy is to ensure that it will always have sufficient cash to allow it to meet its liabilities when they become due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Company's reputation. To achieve this objective, the Company prepares annual expenditure budgets, which are regularly monitored and updated as considered necessary. Monthly working capital and expenditure reports are prepared by the Company's finance function and presented to management for review and communication to the Board.

As at February 28, 2025, all of the Company's account payable and accrued liabilities of $1,628,513 are due within one year.

Determination of fair value

The statement of financial position carrying amounts for other receivable and accounts payable approximate fair value due to their short-term nature. Due to the use of subjective judgments and uncertainties in the determination of fair values these values should not be interpreted as being realizable in an immediate settlement of the financial instruments.

Financial assets and liabilities measured at fair value are grouped into three Levels or a fair value hierarchy. The three Levels are defined based on the observability of significant inputs to the measurement, as follows:

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

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

Level 3: unobservable inputs for the asset or liability.

The following table sets forth the Company's financial assets measured at fair value on a recurring basis by level within the fair value hierarchy as follows:

As at February 28, 2025:

Asset: Level 1 Level 2 Level 3 Total
Cash $ 9,390,294 - - $ 9,390,294
Short-term investment $ 35,907 - - $ 35,907

As at February 29, 2024:

Asset: Level 1 Level 2 Level 3 Total
Cash $ 7,265,418 - - $ 10,766,283
Short-term investment $ 10,538 - - $ 10,538

19

Related party transactions

Key management

Key management includes directors and key officers of the Company, including the President, Chief Executive Officer and Chief Financial Officer. The aggregate value of transactions and outstanding balances with key management personnel and directors and entities over which they have control or significant influence were as follows:

Related Party Nature of Relationship
Ewan Webster/1318434 B.C. Ltd. CEO/Company controlled by CEO
Sean Mager/859053 Alberta Ltd. CFO/Company controlled by CFO
Ian Harris Former COO
William Lytle Director
Thomas Mumford/1255483 B.C. Ltd. Director/Company controlled by Director
Nicholas Stajduhar/Severin Holdings Inc. VP Corporate Development and Director/Company controlled by VP Corporate Development and Director
Lisa Peterson/ Auventus Inc. Director/Company controlled by Director
Jody Shimkus/JMS Consulting Inc. Director/Company controlled by Director
John Williamson/678119 Alberta Ltd. Former Director and CEO/Company controlled by former Director and CEO
Keith Peck Former Director
Peter Gundy Former Director
Jim Greig Former President and Director
Toby Pierce/1391664 BC Ltd. Former Director
Payee Nature of the transaction
--- ---
CEO Management and consulting fees
CFO Management and consulting fees
Former CEO Management and consulting fees
Former CEO Termination fee
Former COO Consulting fees
Former President Management and consulting fees
Former President Termination fee
Chairman (William Lytle) Director fee and committee fees
Director (Nick Stajduhar) Consulting fees
Director (Jody Shimkus) Director fee and committee fees
Director (Thomas Mumford) Director fee and committee fees
Director (Lisa Peterson) Director fee and committee fees
Former Director (Keith Peck) Director fee and committee fees
Former Director (Peter Gundy) Director fee and committee fees
Former Director (Toby Pierce) Director fee and committee fees

20

Non-IFRS Measures

The Company has included certain non-IFRS measures in the annual and quarterly information tables above for the calculation of the working capital as current assets less current liabilities. The Company believes that these measures provide investors with an improved ability to evaluate the performance of the Company.

Non-IFRS measures do not have any standardized meaning prescribed under IFRS Accounting Standards. Therefore, such measures may not be comparable to similar measures employed by other companies. The data is intended to provide additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS Accounting Standards.

Material Accounting Policies

The Company's material accounting policies are in accordance with IFRS Accounting Standards and are contained in the annual consolidated financial statements for the year ended February 28, 2025. Furthermore, there were no material changes in the Company's accounting policies during the fourth quarter ended February 28, 2025.

Critical Accounting Estimates

The preparation of the consolidated financial statements in conformity with IFRS Accounting Standards requires management to make judgments, estimates and assumptions which affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Estimates are based on historical experience and other factors considered to be reasonable and are reviewed on an ongoing basis. Revisions to estimates and the resulting effects on the carrying amounts of the Company's assets and liabilities are accounted for prospectively.

Estimation uncertainties are described in the Company's annual consolidated financial statements for the year ended February 28, 2025.

Critical Accounting Judgements

The preparation of financial statements requires management to exercise judgment in the process of applying its accounting policies. Judgments are regularly 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. In preparing the Company's audited annual consolidated financial statements for the year ended February 28, 2025, the Company used the same accounting policies and methods of computation as in the Company's annual consolidated financial statements for the year ended February 28, 2025. The following section discusses significant accounting policy judgments which have been made in connection with the financial statements for the year ended February 28, 2025:

Mineral Property Impairment Indicators

In accordance with the Company's accounting policy for its mineral properties, exploration and evaluation expenditures on mineral properties are capitalized. There is no certainty that the expenditure made by the Company in the exploration of its property interests will result in discoveries of commercial quantities of minerals. The Company applies judgment to determine whether indicators of impairment exist for these capitalized costs. Management uses several criteria in making this assessment, including the period for which the Company has the right to explore, expected renewals of exploration rights, whether substantive expenditures on further exploration and evaluation of mineral properties are budgeted, and evaluation of the results of exploration and evaluation activities up to the reporting date.


21

IFRS Accounting Standards Issued but Not Applied

There are no IFRS Accounting Standards or International Financial Reporting Interpretations Committee that are not yet effective that would be expected to have a material impact on the Company's consolidated financial statements.

Risks and Uncertainties

The success of the Company's business is subject to a number of factors, including but not limited to those risks normally encountered in the mining industry, such as market or commodity price changes, economic downturn, exploration uncertainty, operating hazards, increasing environmental regulation, competition with companies having greater resources, and lack of operating cash flow.

Mining Risks

The Company is subject to the risks typical in the mining business including uncertainty of success in exploration and development; operational risks including unusual and unexpected geological formations, rock bursts, particularly as exploration moves into deeper levels, cave-ins, flooding and other conditions involved in the drilling and removal of material as well as environmental damage and other hazards; risks that intended drilling schedules or estimated costs will not be achieved; and risks of fluctuations in the price of commodities and currency exchange rates. Metal prices are subject to volatile price movements over short periods of time and are affected by numerous factors, all of which are beyond the Company's control, including expectations of inflation, levels of interest rates, sale of gold by central banks, the demand for commodities, global or regional political, economic and banking crises and production rates in major producing regions. The aggregate effect of these factors is impossible to predict with any degree of certainty.

Business Risks

Natural resources exploration, development, production and processing involve a number of business risks, some of which are beyond the Company's control. These can be categorized as operational, financial and regulatory risks.

Operational risks include finding and developing reserves economically, marketing production and services, product deliverability uncertainties, changing governmental law and regulation, hiring and retaining skilled employees and contractors and conducting operations in a cost effective and safe manner. The Company continuously monitors and responds to changes in these factors and adheres to all regulations governing its operations. Financial risks include commodity prices, interest rates and foreign exchange rates, all of which are beyond the Company's control.

Regulatory risks include possible delays in getting regulatory approval to the transactions that the Board of Directors believe to be in the best interest of the Company and include increased fees for filings as well as the introduction of ever more complex reporting requirements, the cost of which the Company must meet in order to maintain its exchange listing.

Competition

The mineral exploration and mining business is competitive in all of its phases. The Company will compete with numerous other companies and individuals, including competitors with greater financial, technical and other resources, in the search for and the acquisition of attractive exploration and evaluation properties. The Company's ability to acquire properties in the future will depend not only on its ability to develop is present properties, but also on its ability to select and acquire suitable prospects for mineral exploration or development. There is no assurance that the Company will be able to compete successfully with others in acquiring such prospects.


22

Key Executives

The Company is dependent on the services of key executives and a small number of highly skilled and experienced consultants and personnel, whose contributions to the immediate future operations of the Company are likely to be of importance. Locating mineral deposits depends on a number of factors, not the least of which is the technical skill of the exploration personnel involved. Due to the relatively small size of the Company, the loss of these persons or the Company's inability to attract and retain additional highly skilled employees or consultants may adversely affect its business and future operations. The Company does not currently carry any key man life insurance on any of its executives.

Government Regulation

The current or future operations of Thesis, including exploration and development activities and the commencement and continuation of commercial production, require licenses, permits or other approvals from various foreign federal, provincial and local governmental authorities and such operations are or will be governed by laws and regulations relating to prospecting, development, mining, production, exports, taxes, labour standards, occupational health and safety, waste disposal, toxic substances, land use, water use, environmental protection, land claims of indigenous people and other matters. There can be no assurance, however, that Thesis will obtain on reasonable terms, or at all, the permits and approvals, and the renewals thereof, which it may require for the conduct of its current or future operations or that compliance with applicable laws, regulations, permits and approvals will not have an adverse effect on any mining project which Thesis may undertake. Possible future environmental and mineral tax legislation, regulations and actions could cause additional expense, capital expenditures, restrictions and delays to the Company's planned exploration and operations, the extent of which cannot be predicted.

Failure to comply with applicable laws, regulations and permitting requirements may result in enforcement actions there under, including orders issued by regulatory or judicial authorities causing operations to cease or be curtailed, and may include corrective measures requiring capital expenditures, installation of additional equipment, or remedial actions. Parties engaged in mining operations may be required to compensate those suffering loss or damage by reason of the mining activities and may have civil or criminal fines or penalties imposed for violations of applicable laws or regulations.

Environmental Risks and Hazards

All phases of Thesis's operations will be subject to environmental regulation in the jurisdictions in which it intends to operate. These regulations mandate, among other things, the maintenance of air and water quality standards and land reclamation, provide for restrictions and prohibitions on spills, releases or emissions of various substances produced in association with certain mining industry activities and operations. They also set forth limitations on the generation, transportation, storage and disposal of hazardous waste. A breach of such regulation may result in the imposition of fines and penalties. In addition, certain types of mining operations require the submission and approval of environmental impact assessments. Environmental legislation is evolving in a manner which will require stricter standards and enforcement, increased fines and penalties for non-compliance, more stringent environmental assessments of proposed projects and a heightened degree of responsibility for companies and their officers, directors and employees. The cost of compliance with changes in governmental regulations has a potential to reduce the viability or profitability of operations. Environmental hazards may exist on the properties in which Thesis holds interests or on properties that will be acquired which are unknown to Thesis at present and which have been caused by previous or existing owners or operators of the properties.


No Operating History and Financial Resources

The Company does not have an operating history and has no operating revenues and is unlikely to generate any in the foreseeable future. It anticipates that its cash resources are sufficient to cover its projected funding requirements for the remainder of the fiscal year. Additional funds will be required for general operating costs, and for further exploration to attempt to prove economic deposits and to bring such deposits to production. Additional funds will also be required for the Company to acquire and explore other mineral interests. The Company anticipates that its cash resources will be sufficient to cover its projected funding requirements for the ensuing year. If its exploration program is successful, additional funds will be required for further exploration to prove economic deposits and to bring such deposits to production. Failure to obtain additional funding on a timely basis could result in delay or indefinite postponement of further exploration and development and could cause the Company to forfeit its interests in some or all of its properties or to reduce or terminate its operations. Inferred mineral resources are not mineral reserves. Mineral resources which are not mineral reserves do not have demonstrated economic viability. There is no guarantee that any part of the mineral resources discussed herein will be converted into a mineral reserve in the future.

Potential Conflicts of Interest

Certain directors and officers of the Company are, and may continue to be, involved in the mining and mineral exploration industry through their direct and indirect participation in corporations, partnerships or joint ventures which are potential competitors of the Company. Situations may arise in connection with potential acquisitions in investments where the other interests of these directors and officers may conflict with the interests of the Company. Directors and officers of the Company with conflicts of interest will be subject to and will follow the procedures set out in applicable corporate and securities legislation, regulation, rules and policies.

Dividends

The Company has no earnings or dividend record and is unlikely to pay any dividends in the foreseeable future as it intends to employ available funds for mineral exploration and development. Any future determination to pay dividends will be at the discretion of the Board of Directors of the Company and will depend on the Company's financial condition, results of operations, capital requirements and such other factors as the Board of Directors of the Company deem relevant.

Price Volatility and Lack of Active Market

In recent years, the securities markets in Canada and elsewhere have experienced a high level of price and volume volatility, and the market prices of securities of many public companies have experienced significant fluctuations in price which have not necessarily been related to the operating performance, underlying asset values or prospects of such companies. It may be anticipated that any quoted market for the Company's securities will be subject to such market trends and that the value of such securities may be affected accordingly.

Nature of the Securities

The purchase of the Company's securities involves a high degree of risk and should be undertaken only by investors whose financial resources are sufficient to enable them to assume such risks. The Company's securities should not be purchased by persons who cannot afford the possibility of the loss of their entire investment. Furthermore, an investment in the Company's securities should not constitute a major portion of an investor's portfolio.


24

Outstanding Share Data

Thesis is authorized to issue an unlimited Class number of common shares without par value. As at the close of trading on June 27, 2025 the following common shares and warrants were outstanding:

Common shares issued 237,756,668
Options outstanding 1,279,200 @ $0.50 to November 20, 2025
57,692 @ $3.38 to January 28, 2026
521,520 @ $1.32 to May 7, 2026
1,442,301 @ $2.99 to June 21, 2026
1,254,600 @ $1.37 to October 4, 2026
1,423,069 @ $2.86 to January 26,2027
1,525,200 @ $2.46 to March 25, 2027
384,614 @ $1.09 to October 20, 2027
370,000 @ $0.39 to February 28, 2029
3,455,000 @ $0.47 to March 13, 2029
750,000 @ $0.79 to February 18, 2030
500,000 @ $1.20 to June 4, 2030
Warrants outstanding 256,020 @ $1.13 to October 5, 2025
409,110 @ $1.13 to October 10, 2025
1,326,499 @ $0.95 to December 21, 2025
1,000,000 @ $0.60 to May 17, 2026
Deferred share units 1,500,000
Fully diluted 255,211,493

Off-Balance Sheet Arrangements

The Company does not have any off-balance sheet arrangements.

Qualified Person

The disclosures contained in this MD&A regarding the Company's exploration and evaluation properties have been prepared by, or under the supervision of Mr. Mike Dufresne, M.Sc., P.Geol., P.Geo., a principal of APEX Geoscience Ltd. and a Qualified Person for the purposes of National Instrument 43-101.

Approval

The Board of Directors of the Company approved the disclosures contained in this MD&A as recommended by the Audit Committee.

Additional Information

Continuous disclosure relating to the Company may be found on SEDAR+ at www.sedarplus.ca. All published information is publicly available through the Company website at www.thesisgold.com