EX-99.1 26 efr12312023-ex991.htm EX-99.1
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE PERIODS ENDED
JANUARY 23, 2023 (unaudited),
DECEMBER 31, 2022 (unaudited),
and DECEMBER 31, 2021
(expressed in US dollars)

EXPLANATORY NOTE
The unaudited consolidated financial statements herein include the unaudited financial statements for Virginia Energy Resources Inc. (the “Company”) as at January 23, 2023 and for the 23-day period ended January 23, 2023, as at December 31, 2022 and for the year ended December 31, 2022 and audited financial statements for the year ended December 31, 2021. Audited financial statements as at January 23, 2023 and for the 23-day period ended January 23, 2023 and as at December 31, 2022 and for the year ended December 31, 2022 were not required to be publicly filed by the Company with any securities regulatory authorities in Canada or the United States.
On January 24, 2023, the Company was acquired by Consolidated Uranium Inc. (TSXV: CUR; OTCQB: CURUF) as further described in Note 13 of these financial statements.

INDEPENDENT AUDITORS’ REPORT
TO THE DIRECTORS OF VIRGINIA ENERGY RESOURCES INC.
Opinion
We have audited the consolidated financial statements of Virginia Energy Resources Inc. and its subsidiaries (the "Company"), which comprise:
t the consolidated statement of loss and comprehensive loss for the year ended December 31, 2021;
t the consolidated statement of changes in shareholders’ equity for the year ended December 31, 2021;
t the consolidated statement of cash flows for the year ended December 31, 2021; and
t the notes to the consolidated financial statements, including a summary of significant accounting policies.
In our opinion, the accompanying consolidated financial statements present fairly, in all material respects, the consolidated financial performance and its consolidated cash flows for the year ended December 31, 2021 in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board.
Basis for Opinion
We conducted our audit in accordance with Canadian generally accepted auditing standards. Our responsibilities under those standards are further described in the Auditors' Responsibilities for the Audit of the Consolidated Financial Statements section of our report. We are independent of the Company in accordance with the ethical requirements that are relevant to our audit of the consolidated financial statements in Canada, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Material Uncertainty Related to Going Concern
We draw attention to Note 1 in the consolidated financial statements, which indicates that the Company incurred a net loss of $280,353 during the year ended December 31, 2021. As stated in Note 1, these events or conditions, along with other matters as set forth in Note 1, indicate that a material uncertainty exists that may cast significant doubt on the Company’s ability to continue as a going concern. Our opinion is not modified in respect of this matter.
Emphasis of Matter – US generally accepted accounting principles information
IFRS as issued by the International Accounting Standards Board vary in certain significant respects from accounting principles generally accepted in the United States of America. Information relating to the nature and effect of such differences is presented in Note 12 in the consolidated financial statements.

Responsibilities of Management and Those Charged with Governance for the Consolidated Financial Statements
Management is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with IFRS, and for such internal control as management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the consolidated financial statements, management is responsible for assessing the Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless management either intends to liquidate the Company or to cease operations, or has no realistic alternative but to do so.
Those charged with governance are responsible for overseeing the Company's financial reporting process.
Auditors' Responsibilities for the Audit of the Consolidated Financial Statements
Our objectives are to obtain reasonable assurance about whether the consolidated financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditors' report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with Canadian generally accepted auditing standards will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these consolidated financial statements. As part of an audit in accordance with Canadian generally accepted auditing standards, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:
t Identify and assess the risks of material misstatement of the consolidated financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
t Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control.
t Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management.
t Conclude on the appropriateness of management's use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditors' report to the related disclosures in the consolidated financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditors' report. However, future events or conditions may cause the Company to cease to continue as a going concern.
t Evaluate the overall presentation, structure and content of the consolidated financial statements, including the disclosures, and whether the consolidated financial statements represent the underlying transactions and events in a manner that achieves fair presentation.

t Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the Company to express an opinion on the consolidated financial statements. We are responsible for the direction, supervision and performance of the group audit. We remain solely responsible for our audit opinion.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.
The engagement partner on the audit resulting in this independent auditors' report is Sukhjit Gill.
Chartered Professional Accountants
Vancouver, British Columbia
March 29, 2022

VIRGINIA ENERGY RESOURCES INC.
Consolidated Statements of Financial Position
(expressed in US dollars)

|  | (Unaudited) |  | (Unaudited)
| Note | As at January 23, 2023 |  | As at December 31, 2022
Assets |  |  |  |
Current |  |  |  |
Cash |  | $ | 118,681 |  |  | $ | 534,000 |
Commodity taxes receivable |  | 9,534 |  |  | 8,238 |
Other assets |  | 5,032 |  |  | 6,471 |
|  | 133,247 |  |  | 548,709 |
Exploration and evaluation assets | 5 | 4,253,300 |  |  | 4,253,300 |
Total assets |  | $ | 4,386,547 |  | $ | 4,802,009 |
Liabilities |  |  |  |
Current |  |  |  |
Accounts payable and accrued liabilities | 9 | $ | 1,721 |  |  | $ | 222,173 |
Non-current |  |  |  |
Loans payable |  | 2,000 |  |  | 2,000 |
Total liabilities |  | 3,721 |  |  | 224,173 |
Shareholders’ equity |  |  |  |
Capital stock | 6 | 53,201,546 |  |  | 53,156,349 |
Contributed surplus |  | 159,596 |  |  | 173,249 |
Deficit |  | (48,978,316) |  |  | (48,751,762) |
Total shareholders’ equity |  | 4,382,826 |  |  | 4,577,836 |
Total liabilities and shareholders’ equity |  | $ | 4,386,547 |  | $ | 4,802,009 |

Going concern (Note 1)
Subsequent event (Note 13)
The accompanying notes are an integral part of these unaudited consolidated financial statements

3 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Consolidated Statements of Loss and Comprehensive Loss
(expressed in US dollars)

|  | For the 23 day period ended Jan. 23, 2023 |  | For the year ended Dec. 31, 2022 |  | For the year ended Dec. 31, 2021
| Note | (Unaudited) |  | (Unaudited) |  |
Expenses |  |  |  |  |  |
Compensation and benefits | 9 | $ | 24,401 |  |  | $ | 58,068 |  |  | $ | 57,002 |
Stock based compensation | 6, 9 | 4,729 |  |  | 29,813 |  |  | — |
Public relations |  | 742 |  |  | 820 |  |  | 819 |
Professional and legal fees |  | 144,083 |  |  | 516,882 |  |  | 172,903 |
General and administrative |  | 70,914 |  |  | 123,849 |  |  | 80,109 |
|  | (244,869 | ) |  | (729,432 | ) |  | (310,833 | )
Other income / (loss) |  |  |  |  |  |
Interest income |  | 893 |  |  | 680 |  |  | — |
Timber sales and other income |  | 18,221 |  |  | 60,343 |  |  | 35,800 |
Foreign exchange gain (loss) |  | (799) |  |  | 18,394 |  |  | (5,320) |
|  | 18,315 |  |  | 79,417 |  |  | 30,480 |
Net loss and comprehensive loss for the year |  | (226,554) |  |  | (650,015) |  |  | (280,353) |
Basic and diluted loss per share |  | $ | 0.00 |  |  | $ | (0.01) |  |  | $ | 0.00 |
Weighted average number of common shares outstanding |  | 69,797,788 |  |  | 65,968,440 |  |  | 59,505,614 |

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

4 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Consolidated Statements of Changes in Shareholders’ Equity (expressed in US dollars)

| Capital Stock |  | Contributed Surplus |  | Deficit |  | Total Shareholders’ Equity
| Common Shares |  | Amount |  |  |
Balance, December 31, 2020 | 57,230,614 |  |  | $ | 50,621,328 |  |  | $ | 475,815 |  |  | $ | (47,821,394) |  |  | $ | 3,275,749 |
Private placement | 6,500,000 |  |  | 1,033,959 |  |  | - |  |  | - |  |  | 1,033,959 |
Share issue costs | - |  |  | (14,448) |  |  | - |  |  | - |  |  | (14,448) |
Stock options exercised | 175,000 |  |  | 30,079 |  |  | (12,168) |  |  | - |  |  | 17,911 |
Net loss for the year | - |  |  | - |  |  | - |  |  | (280,353) |  |  | (280,353) |
Balance, December 31, 2021 | 63,905,614 |  |  | 51,670,918 |  |  | 463,647 |  |  | (48,101,747) |  |  | 4,032,818 |
Private placement (Unaudited) | 2,000,000 |  |  | 735,677 |  |  | - |  |  | - |  |  | 735,677 |
Stock options exercised (Unaudited) | 3,840,000 |  |  | 749,754 |  |  | (320,211) |  |  | - |  |  | 429,543 |
Stock based compensation (Unaudited) | - |  |  | - |  |  | 29,813 |  |  | - |  |  | 29,813 |
Net loss for the year (Unaudited) | - |  |  | - |  |  | - |  |  | (650,015) |  |  | (650,015) |
Balance, December 31, 2022 (Unaudited) | 69,745,614 |  |  | 53,156,349 |  |  | 173,249 |  |  | (48,751,762) |  |  | 4,577,836 |
Stock options exercised (Unaudited) | 400,000 |  |  | 45,197 |  |  | (18,382) |  |  | - |  |  | 26,815 |
Stock based compensation (Unaudited) | - |  |  | - |  |  | 4,729 |  |  | - |  |  | 4,729 |
Net loss for the period (Unaudited) | - |  |  | - |  |  | - |  |  | (226,554) |  |  | (226,554) |
Balance, January 23, 2023 (Unaudited) | 70,145,614 |  |  | $ | 53,201,546 |  |  | $ | 159,596 |  |  | $ | (48,978,316) |  |  | $ | 4,382,826 |

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

5 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Consolidated Statements of Cash Flows
(expressed in US dollars)

| For the period ended January 23, 2023 |  | For the year ended December 31, 2022 |  | For the year ended December 31, 2021
| (Unaudited) |  | (Unaudited) |  |
Cash from operating activities |  |  |  |  |
Net loss for the year | $ | (226,554) |  |  | $ | (650,015) |  |  | $ | (280,353) |
Non-cash items: |  |  |  |  |
Foreign exchange | 799 |  | (18,394) |  |  | 5,343 |
Stock based compensation | 4,729 |  |  | 29,813 |  |  | - |
Net changes in non-cash working capital items |  |  |  |  |
Commodity taxes receivable | (1,296) |  |  | (7,991) |  |  | 30
Other assets | 1,439 |  |  | (1,045) |  |  | 854
Accounts payable and accrued liabilities | (220,452) |  |  | 194,630 |  |  | (505,507) |
Cash used in operating activities | (441,335) |  |  | (453,002) |  |  | (779,633) |
Cash used in investing activities |  |  |  |  |
Exploration and evaluation assets | - |  |  | (500,000) |  |  | - |
Cash used in investing activities | - |  |  | (500,000) |  |  | - |
Cash from financing activities |  |  |  |  |
Private Placement | - |  |  | 735,677 |  |  | 1,033,959 |
Share issue costs | - |  |  | - |  |  | (14,448) |
Stock options exercised | 26,815 |  |  | 429,543 |  |  | 17,911 |
Cash generated by financing activities | 26,815 |  |  | 1,165,220 |  |  | 1,037,422 |
Increase (decrease) in cash | (414,520) |  |  | 212,218 |  |  | 257,789 |
Foreign exchange effects on cash | (799) |  |  | 18,394 |  |  | (5,343) |
Cash, beginning of the period | 534,000 |  |  | 303,388 |  |  | 50,942 |
Cash, end of the period | $ | 118,681 |  |  | $ | 534,000 |  |  | $ | 303,388 |

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

6 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Notes to the Unaudited Consolidated Financial Statements
For the periods ended January 23, 2023 and December 31, 2022 and 2021
(expressed in US dollars)

1. NATURE OF OPERATIONS AND GOING CONCERN
Virginia Energy Resources Inc. (the “Company” or “Virginia”) is a resource company focused on the exploration and development of uranium deposits located in the southern part of the state of Virginia in the United States of America. Virginia was incorporated in the Yukon on August 31, 2007 and was continued to British Columbia under the British Columbia Corporations Act on May 21, 2009. The head office of the Company is located at 650 – 1021 West Hastings Street, Vancouver, British Columbia, Canada, V6E 0C3. On January 24, 2023, the Company was acquired by Consolidated Uranium Inc. (TSXV: CUR; OTCQB: CURUF) as further described in Note 13 of these financial statements.
These unaudited consolidated financial statements have been prepared on a going concern basis, which contemplates that the Company will continue in operation for the foreseeable future and will be able to realize its assets and discharge its liabilities in the normal course of business, rather than through a process of forced liquidation. The Company incurred a net loss of $226,553 for the 23 day period ended January 23, 2023, a net loss of $650,015 for the year ended December 31, 2022 (2021 ‐ $280,353) and had an accumulated deficit of $48,978,316 as at January 23, 2023 (December 31, 2022 - $48,751,762). The Company’s ability to continue as a going concern is dependent upon the ability of the Company to raise additional equity financing to meet general working capital requirements and ultimately to sell or to complete the exploration and development of its uranium deposits and the attainment of profitable operations, which may require a change to Virginia state law. The Company will be required to raise additional financing in order to complete these objectives. Although the Company has been successful in raising funds to date, there can be no assurance that adequate or sufficient funding will be available in the future, or under terms acceptable to the Company.
In addition, the Company’s actual results could differ materially from those anticipated due to the failure of the Company’s court challenges to cause the lifting of the moratorium on uranium mining in the State of Virginia. The Company has been engaged in a lawsuit against the Commonwealth of Virginia to overturn the state’s moratorium on uranium mining in Virginia, the site of all of the Company’s properties. Unfortunately, on July 30, 2020 the Circuit Court of Wise County, Virginia issued a ruling against Virginia Energy’s subsidiary, Virginia Uranium Inc. in its takings claim against the Commonwealth of Virginia. On November 16, 2020, the Company filed a Petition for Appeal with the Virginia Supreme Court requesting the Court to grant its appeal and revise the Circuit Court’s judgment and remand the matter for further proceedings. On September 30, 2021 the Company received notice that the Virginia Supreme Court had denied the Petition for Appeal.
These matters indicate the existence of material uncertainties that may cast significant doubt on the Company’s ability to continue as a going concern. The Company’s discretionary activities have considerable scope for flexibility in terms of the amount and timing of expenditures, which may be adjusted accordingly. These unaudited consolidated financial statements do not give effect to adjustments that would be necessary to the carrying values and classification of assets and liabilities should the Company be unable to continue as a going concern. If the going concern assumptions were not appropriate for these unaudited consolidated financial statements then adjustments would be necessary to the carrying value of assets and liabilities, the reported expenses, and the statement of financial position classifications used. Such adjustments could be material.

7 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Notes to the Unaudited Consolidated Financial Statements
For the periods ended January 23, 2023 and December 31, 2022 and 2021
(expressed in US dollars)

2. BASIS OF PRESENTATION
Statement of compliance
The unaudited consolidated financial statements have been prepared in accordance with International Financial Reporting Standard (“IFRS”), as issued by the International Accounting Standards Board (“IASB”), are consistent with interpretations by the International Financial Reporting Interpretations Committee (“IFRIC”) and are reported in US dollars.
These unaudited consolidated financial statements were finalized for issuance on February 5, 2024.
Basis of measurement
These unaudited consolidated financial statements have been prepared on an historical cost basis with the exception of certain financial instruments that are measured at fair value. In addition, these unaudited consolidated financial statements have been prepared using the accrual basis of accounting, except for cash flow information.
Basis of consolidation
These unaudited consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, listed below.
Subsidiaries are those entities which the Company controls by having the power to govern the financial and operating policies. The existence and effect of potential voting rights that are currently exercisable or convertible are considered when assessing whether the Company controls another entity. Subsidiaries are fully consolidated from the date on which control is obtained by the Company and are de-consolidated from the date that control ceases. All significant intercompany balances and transactions have been eliminated.

Name of Subsidiary | Nature of Operations | Place of Incorporation
Virginia Uranium Inc. (“VirginiaCo”) | Exploration and development of uranium deposits | Virginia, USA
Southside Cattle Company LLC (“Southside”) | Holding Company | Virginia, USA

Functional and presentation currency
The unaudited consolidated financial statements are presented in US dollars, which is the functional currency of the Company and its subsidiaries.

8 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Notes to the Unaudited Consolidated Financial Statements
For the periods ended January 23, 2023 and December 31, 2022 and 2021
(expressed in US dollars)

2. BASIS OF PRESENTATION (continued)
Use of estimates and judgments
The preparation of these unaudited consolidated financial statements in conformity with IFRS requires management to make judgments, estimates and assumptions that affect the reported amounts of assets and liabilities and contingent liabilities at the date of the unaudited consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods.
Estimates and assumptions are continually evaluated and are based on management’s experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. However, actual outcomes can differ from these estimates, which, by their nature, are uncertain. The impacts of such estimates and judgments are pervasive throughout the unaudited consolidated financial statements, and may require accounting adjustments based on future occurrences. Revisions to accounting estimates, or changes to judgments, are recognized in the period in which the estimate is revised and may affect both the period of revision and future periods.
Significant assumptions that management has made about current unknowns, the future, and other sources of estimated uncertainty, could result in a material adjustment to the carrying amounts of assets and liabilities in the event that actual results differ from assumptions made. Such significant assumptions include, but are not limited to, the following areas:
Critical accounting estimates
Critical accounting estimates are estimates and assumptions made by management that may result in a material adjustment to the carrying amounts of assets and liabilities within the next financial year and include, but are not limited to, the following:
•Recoverable value of interests in exploration and evaluation assets – The carrying value of exploration and evaluation assets and the likelihood of future economic recoverability of these carrying values is subject to significant management estimates. The application of the Company’s accounting policy for and determination of recoverability of capitalized assets is based on assumptions about future events or circumstances. New information may change estimates and assumptions made. If information becomes available indicating that recovery of expenditures are unlikely, the amounts capitalized are impaired and recognized as a loss in the period that the new information becomes available. A change in estimate could result in the carrying amount of capitalized assets being materially different from their presented carrying costs.
•Recognition of income tax assets – In assessing the probability of realizing income tax assets, management makes estimates related to expectations of future taxable income, applicable tax opportunities, expected timing of reversals of existing temporary differences and the likelihood that tax positions taken will be sustained upon examination by applicable tax authorities.
•Stock based compensation – The fair value of stock based compensation is subject to the limitations of the Black-Scholes option pricing model that incorporates market data and involves uncertainty in estimates used by management in the assumptions. Because the Black-Scholes option pricing model requires the input of highly subjective assumptions, including the volatility of share prices, changes in the subjective input assumptions can materially affect the fair value estimate.

9 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Notes to the Unaudited Consolidated Financial Statements
For the periods ended January 23, 2023 and December 31, 2022 and 2021
(expressed in US dollars)

2. BASIS OF PRESENTATION (continued)
Use of estimates and judgments (continued)
Critical accounting judgments
Information about critical judgments in applying accounting policies that have the most significant effect on the amounts recognized in the unaudited consolidated financial statements are as follows:
•Carrying value and recoverability of exploration and evaluation assets – Assets or cash-generating units (“CGUs”) are evaluated at each reporting date to determine whether there are any indications of impairment. The Company considers both internal and external sources of information when making the assessment of whether there are indications of impairment for the Company’s exploration and evaluation assets.
•The going concern assumption – The assessment of the Company’s ability to continue as a going concern and to raise sufficient funds to pay its ongoing operating expenditures, meet its liabilities for the ensuing year, and to fund planned and contractual exploration programs, involves significant judgment based on historical experience and other factors, including expectation of future events that are believed to be reasonable under the circumstances.
• Determination of functional currency – The determination of the functional currency for the Company and its subsidiaries is based on management's judgment of the underlying transactions, events and conditions relevant to each entity.
3. MATERIAL ACCOUNTING POLICIES
Exploration and evaluation assets
The Company capitalizes the costs of acquiring licenses for the right to explore as exploration and evaluation assets. Subsequent to the acquisition, all direct and indirect costs related to the exploration and development of exploration and evaluation assets are expensed.
The exploration and evaluation assets remain capitalized until these assets are placed into production, disposed of through sale or determined to be without value should management determine there to be complete impairment. If an exploration and evaluation asset is abandoned, the acquisition costs capitalized will be written off to operations in the period of abandonment. If an exploration and evaluation asset is sold within the same CGU, the proceeds will be deducted from the capitalized costs.
At each reporting date, exploration and evaluation assets are reviewed on a property by property basis to consider if there is any indicator of impairment. If any indication of impairment exists, an estimate of the exploration and evaluation assets’ recoverable amount is calculated.
The recoverable amount is determined as the higher of fair value less costs of disposal for the exploration and evaluation property interest and their value in use. The fair value less costs of disposal and the value in use are determined for an individual exploration and evaluation property interest, unless the exploration and evaluation property interest does not generate cash inflows that are largely independent of other exploration and evaluation property interests. If this is the case, the exploration and evaluation property interests are grouped together into CGUs for impairment purposes.

10 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Notes to the Unaudited Consolidated Financial Statements
For the periods ended January 23, 2023 and December 31, 2022 and 2021
(expressed in US dollars)

3. MATERIAL ACCOUNTING POLICIES (continued)
Exploration and evaluation assets (continued)
If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount and the impairment loss is recognized in profit or loss for the period.
Where an impairment loss subsequently reverses, the carrying amount of the asset is increased to the revised estimate of its recoverable amount, but to an amount that does not exceed the carrying amount that would have been determined had no impairment loss been recognized for the asset in prior periods. A reversal of an impairment loss is recognized immediately in profit or loss.
Reclamation liabilities
Reclamation liabilities are legal obligations associated with the retirement of long-lived assets that the Company is required to settle. The Company recognizes a provision for these costs as the related disturbances occur, using the best estimate of future costs based on information available at the consolidated statement of financial position date, including an adjustment for risk when there is significant variability in possible outcomes. The Company discounts the provision using a current inflation adjusted pre-tax risk-free interest rate and includes the accretion of the discounted amount over time in finance costs in the consolidated statement of loss and comprehensive loss. The carrying amount of the related long-lived asset is increased by the same amount as the liability. At January 23, 2023, and December 31, 2022, the Company had not undertaken disturbances that would require recognition of a reclamation liability.
Capital stock
Capital stock issued for non-monetary consideration is valued at the pre-determined private placement price where applicable. The proceeds from the issuance of units are allocated between common shares and warrants based on the residual value method. Under this method, the proceeds are allocated first to capital stock based on the fair value of the common shares at the time the units are priced and any residual value is allocated to the warrants reserve, a component of contributed surplus. Consideration received for the exercise of warrants is recorded in capital stock and the related residual value is transferred from warrant reserve to capital stock. For unexercised warrants that expire, the recorded value is transferred to deficit.
Stock based compensation
The Company grants stock options and restricted share units (“RSUs”) to acquire common shares of the Company to directors, officers, employees and consultants. An individual is classified as an employee when the individual is an employee for legal or tax purposes or provides services similar to those performed by an employee. The fair value of stock options or RSUs granted to employees is measured on the date of grant, and is recognized over the vesting period as stock based compensation expense with a corresponding increase in reserves (contributed surplus). When stock options are exercised, share capital is increased by the sum of the consideration paid and the related portion of share-based compensation previously recorded in reserves. When RSUs vest, share capital is increased by the related portion of share-based compensation previously recorded in reserves. Upon expiry of stock options, the fair value of unexercised options is transferred to deficit.
Share-based compensation to non-employees is measured at the fair value of goods or services received or the fair value of the equity instruments issued, if it is determined the fair value of the goods or services cannot be reliably measured, and are recorded at the date the goods or services are received.

11 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Notes to the Unaudited Consolidated Financial Statements
For the periods ended January 23, 2023 and December 31, 2022 and 2021
(expressed in US dollars)

3. MATERIAL ACCOUNTING POLICIES (continued)
Stock based compensation (continued)
The fair value of option awards is calculated using the Black-Scholes option pricing model, which considers the following factors: exercise price, expected life, expected volatility, forfeiture rate, current market price of underlying shares, risk-free interest rate and dividend yield. The fair value of RSU awards is calculated using the current market price of the underlying shares, and the anticipated forfeiture rate.
Foreign currency translation
Transactions in foreign currencies are initially recorded in the functional currency at the rate in effect at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated at the spot rate of exchange in effect at the reporting date. Non-monetary items that are measured in terms of historical cost in a foreign currency are translated using the exchange rate as at the date of the initial transaction. Non-monetary items measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value was determined. All exchange differences are recorded in foreign exchange gain or loss in the consolidated statement of loss and comprehensive loss.
Financial instruments
Financial assets
(a)Recognition and measurement of financial assets
The Company recognizes a financial asset when it becomes a party to the contractual provisions of the instrument.
(b)Classification of financial assets
The Company classifies financial assets at initial recognition as financial assets: measured at amortized cost, measured at fair value through other comprehensive income or measured at fair value through profit or loss.
Financial assets measured at amortized cost
A financial asset that meets both of the following conditions is classified as a financial asset measured at amortized cost.
•The Company’s business model for the such financial assets, is to hold the assets in order to collect contractual cash flows.
•The contractual terms of the financial asset gives rise on specified dates to cash flows that are solely payments of principal and interest on the amount outstanding.
A financial asset measured at amortized cost is initially recognized at fair value plus transaction costs directly attributable to the asset. After initial recognition, the carrying amount of the financial asset measured at amortized cost is determined using the effective interest method, net of impairment loss, if necessary.

12 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Notes to the Unaudited Consolidated Financial Statements
For the periods ended January 23, 2023 and December 31, 2022 and 2021
(expressed in US dollars)

3. MATERIAL ACCOUNTING POLICIES (continued)
Financial instruments (continued)
Financial assets (continued)
Financial assets measured at fair value through other comprehensive income (“FVTOCI”)
A financial asset measured at fair value through other comprehensive income is recognized initially at fair value plus transaction cost directly attributable to the asset. After initial recognition, the asset is measured at fair value with changes in fair value in other comprehensive income.
Financial assets measured at fair value through profit or loss (“FVTPL”)
A financial asset measured at fair value through profit or loss is recognized initially at fair value with any associated transaction costs being recognized in profit or loss when incurred. Subsequently, the financial asset is re-measured at fair value, and a gain or loss is recognized in profit or loss in the reporting period in which it arises.
(c)Derecognition of financial assets
The Company derecognizes a financial asset if the contractual rights to the cash flows from the asset expire, or the Company transfers substantially all the risks and rewards of ownership of the financial asset. Any interests in transferred financial assets that are created or retained by the Company are recognized as a separate asset or liability. Gains and losses on derecognition are generally recognized in the consolidated statement of income (loss). However, gains and losses on derecognition of financial assets classified as FVTOCI remain within accumulated other comprehensive income.
Financial liabilities
(a)Recognition and measurement of financial liabilities
The Company recognizes financial liabilities when it becomes a party to the contractual provisions of the instruments.
(b)Classification of financial liabilities
The Company classifies financial liabilities at initial recognition as financial liabilities: measured at amortized cost or measured at fair value through profit or loss.
Financial liabilities measured at amortized cost
A financial liability at amortized cost is initially measured at fair value less transaction cost directly attributable to the issuance of the financial liability. Subsequently, the financial liability is measured at amortized cost based on the effective interest rate method.

13 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Notes to the Unaudited Consolidated Financial Statements
For the periods ended January 23, 2023 and December 31, 2022 and 2021
(expressed in US dollars)

3. MATERIAL ACCOUNTING POLICIES (continued)
Financial instruments (continued)
Financial liabilities (continued)
Financial liabilities measured at fair value through profit or loss
A financial liability measured at fair value through profit or loss is initially measured at fair value with any associated transaction costs being recognized in profit or loss when incurred. Subsequently, the financial liability is re-measured at fair value, and a gain or loss is recognized in profit or loss in the reporting period in which it arises.
(c)Derecognition of financial liabilities
The Company derecognizes a financial liability when the financial liability is discharged, cancelled or expired. Generally, the difference between the carrying amount of the financial liability derecognized and the consideration paid and payable, including any non-cash assets transferred or liabilities assumed, is recognized in the consolidated statement of loss and comprehensive loss.
Offsetting financial assets and liabilities
Financial assets and liabilities are offset and the net amount is presented in the consolidated statement of financial position only when the Company has a legally enforceable right to set off the recognized amounts and intends either to settle on a net basis, or to realize the asset and settle the liability simultaneously.
Impairment of financial assets at amortized cost
The Company recognizes a loss allowance for expected credit losses on financial assets that are measured at amortized cost. At each reporting date, the Company measures the loss allowance for the financial asset at an amount equal to the lifetime expected credit losses if the credit risk on the financial asset has increased significantly since initial recognition. If at the reporting date, the financial asset has not increased significantly since initial recognition, the Company measures the loss allowance for the financial asset at an amount equal to the twelve month expected credit losses. The Company shall recognize in the consolidated statement of loss, as an impairment gain or loss, the amount of expected credit losses (or reversal) that is required to adjust the loss allowance at the reporting date to the amount that is required to be recognized.
Fair value hierarchy
Fair value measurements of financial instruments are required to be classified using a fair value hierarchy that reflects the significance of inputs used in making the measurements. The levels of the fair value hierarchy are defined 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 or indirectly.
Level 3 - Inputs for assets or liabilities that are not based on observable market data.

14 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Notes to the Unaudited Consolidated Financial Statements
For the periods ended January 23, 2023 and December 31, 2022 and 2021
(expressed in US dollars)

3. MATERIAL ACCOUNTING POLICIES (continued)
Income taxes
Income tax expense consisting of current and deferred tax expense is recognized in the consolidated statement of loss. Current tax expense is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at year-end, adjusted for amendments to tax payable with regard to previous years.
Deferred tax assets and liabilities and the related deferred income tax expense or recovery are recognized for deferred tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using the enacted or substantively enacted tax rates expected to apply when the asset is realized or the liability settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that substantive enactment occurs.
A deferred tax asset is recognized to the extent that it is probable that future taxable income will be available against which the asset can be utilized. To the extent that the Company does not consider it probable that a deferred tax asset will be recovered, the deferred tax asset is not recognized. Deferred tax assets and liabilities are offset when there is a legally enforceable right to set off tax assets against tax liabilities and when they relate to income taxes levied by the same taxation authority and the Company intends to settle its tax assets and liabilities on a net basis.
Earnings (loss) per share
Basic earnings (loss) per share is calculated using the weighted average number of common shares outstanding during the year. The Company uses the treasury stock method for calculating diluted earnings (loss) per share. Under this method, the dilutive effect on earnings per share is calculated on the use of the proceeds that could be obtained upon exercise of options, warrants and similar instruments. It assumes that the proceeds of such exercise would be used to purchase common shares at the average market price during the year. However, the calculation of diluted loss per share excludes the effects of various conversions and exercise of options and warrants that would be anti-dilutive. Shares held in escrow, other than where their release is subject to the passage of time, are not included in the calculation of the weighted average number of common shares outstanding.
Revenue
Revenue from the sale of timber is measured based on the rates negotiated with the customers, net of rebates and discounts, if any. Revenue is recognized when control over a product transfers from the Company to the customer. As the customer is generally responsible for harvesting and shipping the timber, the timing of transfer of control is generally on the date of cutting of the timber.

15 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Notes to the Unaudited Consolidated Financial Statements
For the periods ended January 23, 2023 and December 31, 2022 and 2021
(expressed in US dollars)

4. NEWLY ADOPTED ACCOUNTING STANDARDS AND NEW ACCOUNTING STANDARDS AND INTERPRETATIONS NOT YET ADOPTED
The IASB has issued a number of amendments to standards and interpretations, some of which were not yet effective in 2023. Amendments not yet effective have not been applied in preparing these unaudited consolidated financial statements. It is anticipated that these amendments will have no impact on the Company’s financial statements when they are adopted in future years.
New accounting policies adopted January 1, 2023
Disclosure of Accounting Policies (Amendment to IAS 1 and IFRS Practice Statement 2)
In February 2021, the IASB issued amendments to IAS 1, Presentation of Financial Statements, and the IFRS Practice Statement 2, Making Materiality Judgements, to provide guidance on the application of materiality judgments to accounting policy disclosures. The amendments to IAS 1 replace the requirement to disclose ‘significant’ accounting policies with a requirement to disclose ‘material’ accounting policies. Guidance and illustrative examples are added in the Practice Statement to assist in the application of materiality concept when making judgments about accounting policy disclosures.
These amendments are effective for annual financial statements for periods beginning on or after January 1, 2023. There was no material impact on the Company’s consolidated financial statements resulting from the adoption of these amendments.
Accounting standards and interpretations not yet adopted
Several new standards, amendments to standards, and interpretations were not yet effective for the period ended January 23, 2023 and have not been applied in preparing these unaudited consolidated financial statements, including:
Classification of Liabilities as Current or Non-Current (Amendments to IAS 1)
The IASB has published amendments to IAS 1 which clarify the guidance on whether a liability should be classified as either current or non-current. The amendments clarify that the classification of liabilities as current or non-current should only be based on rights that are in place "at the end of the reporting period.” In addition, updates clarify that classification is unaffected by expectations about whether an entity will exercise its right to defer settlement of a liability. Finally, the amendments make clear that settlement of a liability includes transfers to the counterparty of cash, equity instruments, other assets or services that result in extinguishment of the liability. This amendment is effective for annual periods beginning on or after January 1, 2024, and is not expected to have a significant impact on Virginia’s unaudited consolidated financial statements.
5. EXPLORATION AND EVALUATION ASSETS

Balance, December 31, 2021 | $3,753,300
Land lease payments | $500,000
Balance, December 31, 2022 and January 23, 2023 | $4,253,300

16 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Notes to the Unaudited Consolidated Financial Statements
For the periods ended January 23, 2023 and December 31, 2022 and 2021
(expressed in US dollars)

6. CAPITAL STOCK
Authorized
Unlimited number of common shares without par value.
Issued and outstanding
As of January 23, 2023 there were 70,145,614 (December 31, 2022 – 69,745,614) common shares issued and outstanding.
During the 23-day period ended January 23, 2023, the Company issued 400,000 common shares in satisfaction of the exercise of stock options for gross proceeds to the Company of $26,815.
During the year ended December 31, 2022, the Company issued 2,000,000 common shares in a private placement at CAD$0.50 per common share. Gross proceeds were $735,677. In addition, stock options were exercised to purchase 3,840,000 common shares for gross proceeds to the Company of $429,543 in 2022.
During the year ended December 31, 2021, the Company issued 6,500,000 common shares in a private placement at CAD$0.20 per common share. Gross proceeds were $1,033,959 and share issuance costs paid totaled $14,448. In addition, stock options were exercised to purchase 175,000 common shares for gross proceeds to the Company of $17,911 in 2021.
Stock options
The Company has a rolling stock option plan (the “Plan”) allowing for the reservation of common shares issuable under the Plan to a maximum of 10% of the number of the issued and outstanding common shares of the Company at any given time. The options granted to any one person in a total in any twelve-month period shall not exceed 5% of the issued and outstanding shares of the Company. The options granted to any one consultant to the Company as a total in any twelve-month period shall not exceed 2% of the issued and outstanding shares of the Company. Options granted to all employees, consultants and their associates engaged in investor relations activities for the Company in aggregate in any twelve-month period shall not exceed 2% of the issued and outstanding shares of the Company. The term of stock options granted under the Plan may not exceed five years and the exercise price may not be less than the closing price of the Company’s shares on the last business day immediately preceding the date of grant, less any permitted discount.
On January 19, 2023, shareholders approved the adoption of an RSU equity plan, allowing for the issuance of RSUs representing up to 5% of the number of the issued and outstanding common shares of the Company at any given time, provided that, together with the stock option Plan, the number of shares issuable under either of these plans is no more than 10% of the number of the issued and outstanding common shares of the Company at any given time.
When the Company issues stock options or RSUs, it records stock based compensation expense in the periods over which the options or RSUs vest. RSUs are valued at the most recent closing price on the date of grant. Stock option expense is estimated based on a series of assumptions. The expected volatility is based on management’s best estimate of forward-looking volatility, using historical volatility of the Company’s common shares as a guide. The risk-free interest rate is based on yield curves on Canadian government zero coupon bonds with a remaining term equal to the expected life of the stock options. The Company uses historic data to estimate option exercise, forfeiture and employee termination within the valuation model. The Company has not paid and does not anticipate paying dividends on its common shares. Based on their best estimate, management applied an estimated forfeiture rate of 0%.

17 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Notes to the Unaudited Consolidated Financial Statements
For the periods ended January 23, 2023 and December 31, 2022 and 2021
(expressed in US dollars)

6. CAPITAL STOCK (continued)
Stock options (continued)
1,850,000 incentive stock options were issued on May 25, 2020 and are exercisable at CAD$0.09 until May 25, 2025. The Black Scholes option pricing model was used to value the incentive stock options with the following inputs: an expected life of 5.0 years, an annualized volatility of 95%, dividend payment and forfeiture rates of zero, the fair value of the share at the grant date of CAD$0.09, and a risk-free interest rate of 0.31%.
Stock option transactions are summarized as follows:

| Stock Options |
| Number of Options | Weighted Average Exercise Price (CAD$) | Weighted Average Remaining Life (years)
Outstanding, December 31, 2020 | 5,790,000 | 0.13 | 2.52
Exercised, April 2021 | (175,000) | 0.12 |
Outstanding, December 31, 2021 | 5,615,000 | 0.13 | 1.51
Exercised, August and November 2022 | (3,840,000) | 0.15 |
Outstanding, December 31, 2022 | 1,775,000 | 0.09 | 2.40
Exercised, January 2023 | (400,000) | 0.09 |
Outstanding, January 23, 2023 | 1,375,000 | 0.09 | 2.34
Number exercisable | 1,375,000 | 0.09 |

As at January 23, 2023, and December 31, 2022 and 2021, the Company had the following outstanding stock options:

December 31, 2021 Number of options |  | December 31, 2022 Number of options |  | January 23, 2023 Number of options |  | Exercise Price (CAD$) | Date of Expiry
3,840,000 |  |  | - |  |  | - |  |  | $ | 0.15 |  | Aug 21, 2022
1,775,000 |  |  | 1,775,000 |  |  | 1,375,000 |  |  | $ | 0.09 |  | May 25, 2025
5,615,000 |  |  | 1,775,000 |  |  | 1,375,000 |  |  |

During the year ended December 31, 2021, 175,000 stock options were exercised with a common share price on the date of exercise of CAD $0.30. During the year ended December 31, 2022, 3,500,000 stock options were exercised with a common share price on the date of exercise of CAD $0.30, and 340,000 stock options were exercised with a common share price on the date of exercise of CAD $0.35. During the period ended January 23, 2023, 400,000 stock options were exercised with a common share price on the date of exercise of CAD $0.30.
The Company granted 500,000 RSUs on August 8, 2022, vesting on August 8, 2024, or on change of control of the Company, subject to regulatory and shareholder approval. On January 19, 2023, shareholders granted the required approval. These RSUs were still outstanding at December 31, 2022. At December 31, 2021, there were no RSUs outstanding.

18 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Notes to the Unaudited Consolidated Financial Statements
For the periods ended January 23, 2023 and December 31, 2022 and 2021
(expressed in US dollars)

7. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT
Financial instruments include cash, accounts payable and accrued liabilities and loans payable. The Company has exposure to the following risks associated with its financial instruments:
Other price risk
Other price risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate due to changes in market prices, other than those arising from interest rate risk. The Company is not exposed to other price risk.
Liquidity risk and fair value hierarchy
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they are due. The Company manages its liquidity risk by managing cash expenditures, and by preparing and monitoring forecasts of cash expenditures to ensure that it will have sufficient liquidity to meet liabilities when due. As at January 23, 2023, the Company had a cash balance of $118,681 (December 31, 2022 - $534,000) to settle current liabilities of $1,721 (2022 - $222,173).
The carrying values for financial instruments, including cash and accounts payable and accrued liabilities approximate fair values due to their short-term maturities. The Company’s accounts payable and accrued liabilities generally have maturities of less than 90 days, while loans payable have maturities of greater than one year.
Currency risk
The Company is exposed to foreign currency risk, as it operates in the United States and Canada and certain expenditures are denominated in non-US dollar currencies. Canadian dollar denominated balances generated foreign exchange gains and losses that are reported on the consolidated statement of loss and comprehensive loss. A strengthening of 10% in the US dollar against the Canadian dollar would have increased the Company’s net loss and comprehensive loss by $3,681 (December 31, 2022 – decrease of $10,034) due to the impact of the exchange rate fluctuation on Canadian dollar denominated financial instruments.
The balances listed below are the Canadian dollar denominated balances of their reported US dollar equivalent.

Canadian dollar amounts | January 23, 2023 |  | December 31, 2022
Cash | $ | 39,256 |  |  | $ | 125,902 |
Commodity taxes receivable | 12,875 |  |  | 11,154 |
Accounts payable and accrued liabilities | (2,422) |  |  | (272,921) |
| $ | 49,709 |  |  | $ | (135,865) |

19 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Notes to the Unaudited Consolidated Financial Statements
For the periods ended January 23, 2023 and December 31, 2022 and 2021
(expressed in US dollars)

7. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT (continued)
Interest rate risk
Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in market interest rates. Interest earned on cash is at nominal interest rates, and therefore the Company does not consider interest rate risk to be significant.
Credit risk
Credit risk is the risk of financial loss to the Company if a customer or counterparty to a financial instrument fails to meet its contractual obligations. The Company has no significant concentration of credit risk arising from operations. Cash is held with major financial institutions. The maximum exposure to credit risk is limited to amounts shown on the consolidated statement of financial position.
Other risks
COVID-19 has severely impacted economies around the globe. In many countries, including Canada, businesses have been forced to cease or limit operations. Measures taken to contain the spread of the virus have triggered significant disruptions to businesses worldwide, resulting in significant unemployment and an economic slowdown. Global stock markets have also experienced great volatility and a significant weakening of certain sectors. Governments and central banks have responded with monetary and fiscal interventions designed to stabilize economic conditions. To date, the Company’s operations have not been significantly negatively affected by these events.
8. CAPITAL MANAGEMENT
The Company’s objective when managing capital is to safeguard the Company’s ability to continue as a going concern in order to pursue the exploration and development programs on its mineral properties, by defending its legal right to explore and mine these properties, while minimizing any increases in equity dilution to shareholders. The Company manages its capital structure, consisting of shareholders’ equity of $4,382,826 (December 31, 2022 - $4,577,836) and makes adjustments to it, based on funds available to the Company, in order to support the exploration and development of its mineral properties. The Company relies primarily on the issuance of common shares for its capital requirements. All of the Company’s cash is available for payment of accounts payable and accrued liabilities, as well as for conducting further exploration and development programs and administrative operations. The Company has not changed its approach to capital management during the period ended January 23, 2023 and the years ended December 31, 2022, and 2021 and is not subject to any external capital restrictions.

20 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Notes to the Unaudited Consolidated Financial Statements
For the periods ended January 23, 2023 and December 31, 2022 and 2021
(expressed in US dollars)

9. RELATED PARTY TRANSACTIONS
Related party transactions are in the normal course of business and measured at fair value.
The key management personnel of the Company are the directors and officers of the Company. Compensation awarded to officers and directors for the periods ended below are as follows:

Salaries and consulting fees paid to: | January 23, 2023 |  | December 31, 2022 |  | December 31, 2021
Officers | $ | 27,560 |  |  | $ | 49,929 |  |  | $ | 18,000 |
Stock based compensation (Note 6) | 4,729 |  |  | 29,813 |  |  | Nil
Directors (for administration and legal) services) | $ Nil |  | $ Nil |  | $ Nil

Included in accounts payable and accrued liabilities is $nil (2022 - $33,030) due to related parties for services performed during the period. Interest is not charged on outstanding balances and there are no specified terms of repayment.
10. INCOME TAXES
Reconciliation of effective tax rate
The provision for income tax differs from the amount that would have resulted by applying the combined Canadian federal and British Columbia statutory income tax rates of 27% (2022 - 27% and 2021 - 27%).

| Jan 23, 2023 |  | Dec 31, 2022 |  | Dec 31, 2021
Loss before income taxes | $ | (226,554) |  |  | $ | (650,015) |  |  | $ | (280,353) |
Statutory rates | 27.00 | % |  | 27.00 | % |  | 27.00 | %
Income tax recovery at statutory rates | (61,170) |  |  | (175,504) |  |  | (75,696) |
Expenses not tax deductible | 1,277 |  |  | - |  |  | - |
Foreign exchange on tax assets and liabilities | - |  |  | - |  |  | (2,675) |
Under(over) provided in prior years | - |  |  | - |  |  | 2,432 |
Unused tax losses and tax offsets not recognized | 59,677 |  |  | 40,394 |  |  | 70,793 |
Origination and reversal of temporary differences | 216 |  |  | 135,110 |  |  | 5,146 |
Income tax recovery | - |  |  | - |  |  | - |

21 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Notes to the Unaudited Consolidated Financial Statements
For the periods ended January 23, 2023 and December 31, 2022 and 2021
(expressed in US dollars)

10. INCOME TAXES (continued)
Unrecognized deferred tax assets
Deferred income tax assets have not been recognized in respect of the following items:

| Jan 23, 2023 |  | Dec 31, 2022 |  | Dec 31, 2021
Non-capital loss carry forwards | $ | 23,589,365 |  | $ | 23,357,283 |  | $ | 23,207,270
Capital loss carry forwards | 2,932,340 |  | 2,932,340 |  | 2,950,382
Net deferred income tax assets | $ | 26,521,705 |  | $ | 26,289,623 |  | $ | 26,157,652

The tax effected items that give rise to significant portions of the deferred income tax assets and deferred income tax liabilities at the period-ends are presented below:

| Jan 23, 2023 |  | Dec 31, 2022 |  | Dec 31, 2021
Deferred income tax asset: |  |  |  |  |
Non-capital losses | $ | 7,464,058 |  |  | $ | 7,454,857 |  |  | $ | 7,279,376 |
Valuation provision | (6,315,667) |  |  | (6,306,466) |  |  | (6,265,962) |
Total deferred income tax asset | $ | 1,148,391 |  |  | $ | 1,148,391 |  |  | $ | 1,013,414 |
Deferred income tax liabilities: |  |  |  |  |
Exploration and evaluation assets | $ | (1,148,391) |  |  | $ | (1,148,391) |  |  | $ | (1,013,414) |
Total deferred income tax liabilities | $ | (1,148,391) |  |  | $ | (1,148,391) |  |  | $ | (1,013,414) |
Net deferred income tax assets | $ | - |  |  | $ | - |  |  | $ | - |

Non-capital loss carry forward
As at January 23, 2023, the Company had the following unrecognized income tax attributes to carry forward:

| Amounts |  | Available to
Canada | $ | 1,615,294 |  |  | 2034 – 2043
United States | 21,974,071 |  |  | 2027 – 2042
| $ | 23,589,365 |  |  |

Deferred tax assets have not been recognized in respect of these items because it does not appear probable that future taxable profit will be available against which the Company can realize benefits of the tax benefits.

22 | P a g e |  |

VIRGINIA ENERGY RESOURCES INC.
Notes to the Unaudited Consolidated Financial Statements
For the periods ended January 23, 2023 and December 31, 2022 and 2021
(expressed in US dollars)

11. SEGMENTED DISCLOSURE
The Company currently operates in one industry segment, being mineral exploration, with all long-term assets in one geographical area, being the United States. Timber sales and other income is derived from the United States.
12. RECONCILIATION TO US GAAP
The Company’s unaudited consolidated financial statements are prepared in accordance with IFRS, which differ from those generally accepted in the United States (“US GAAP”). The significant differences, as they apply to the Company, and their effect on net income and equity are shown and summarized as follows:

|  | For the periods ended
| Note |  | January 23, 2023 ($) |  | December 31, 2022 ($) |  | December 31, 2021 ($)
Net loss per IFRS |  |  | (226,554) |  |  | (650,015) |  |  | (280,353) |
Adjustments to match US GAAP |  |  |  |  |  |  |
Foreign exchange loss | * |  | 799 |  | (18,394) |  |  | 5,320 |
Net loss per US GAAP |  |  | (225,755) |  |  | (668,409) |  |  | (275,033) |
Shareholder’s equity per IFRS |  |  | 4,382,826 |  |  | 4,577,836 |  |  | 4,032,818 |
Adjustments to match US GAAP |  |  |  |  |  |  |
Accumulated Other |  |  |  |  |  |  |
Comprehensive Income | * |  | (120,711) |  |  | (119,912) |  |  | (138,308) |
Accumulated Deficit | * |  | 120,711 |  |  | 119,912 |  |  | 138,308 |
Shareholder’s equity per US GAAP |  |  | 4,382,826 |  |  | 4,577,836 |  |  | 4,032,818 |

* Under US GAAP, the parent company’s functional currency is Canadian dollars, accordingly gains or losses from the translation of an entity’s balances are recorded in other comprehensive income (a separate component of stockholder's equity). Under IFRS, the parent company’s functional currency is USD dollars, accordingly these gains or losses are recorded in earnings or loss.
13. SUBSEQUENT EVENT
The Company’s shareholders received an offer to purchase their shares in exchange for consideration of 0.26 of one common share of Consolidated Uranium Inc. per Company share. Shareholders voted to approve the transaction at a Special General Meeting of shareholders on January 19, 2023. The Company became a subsidiary of Consolidated Uranium Inc. on January 24, 2023.

23 | P a g e |  |