| Listing of Company and Subsidiaries’ Functional Currencies | |
| SolGold plc – US$ (2025 and 2024) | |
| Subsidiaries using US$ (2025 and 2024) | |
| SolGold Finance AG | |
| SGUS Operations Inc. | |
| Exploraciones Novomining S.A. | |
| Cascabel-Ecuador Holding S.A. | |
| Carnegie Ridge Resources S.A. | |
| Green Rock Resources GRR S.A. | |
| Valle Rico Resources VRR S.A. | |
| Cruz del Sol CSSA S.A. | |
| SolGold Ecuador S.A. | |
| Novoproyectos-Sustentables S.A. | |
| Gestion Minera S.A. | |
| Bellamaria Mining S.A. | |
| Canabrava Mining S.A. | |
| Exploaurum S.A. | |
| Cornerstone Ecuador S.A. | |
| Cornerstone Exploraciones Ecuador S.A. | |
| Vetasgrandes Mining S.A. | |
| Subsidiaries using AU$ (2025 and 2024) | |
| Australian Resource Management (ARM) Pty Ltd | |
| Acapulco Mining Pty Ltd | |
| Central Minerals Pty Ltd | |
| Honiara Holdings Pty Ltd | |
| Guadalcanal Exploration Pty Ltd | |
| Subsidiaries using CAD (2025 and 2024) | |
| SolGold Canada Inc. (formerly | |
| Cornerstone Capital Resources Inc.) | |
| Cornerstone Exploration Inc. | |
| SolGold Canadian Callco Corp. | |
| SolGold Canadian Exchangeco Corp. | |
| Subsidiaries using SBD (2025 and 2024) | |
| Solomon Operations Ltd | |
| Subsidiaries using CLP (2025 and 2024) | |
| Minera Cornerstone Chile Limitada |
| Currency | Exchange rate at | |||
| 30 June 2025 | ||||
| Exchange rate at | ||||
| 30 June 2024 | ||||
| Average exchange rate | ||||
| for the year ended | ||||
| 30 June 2025 | ||||
| Average exchange rate | ||||
| for the year ended | ||||
| 30 June 2024 | ||||
| USD | n/a | n/a | n/a | n/a |
| AUD | 0.6581 | 0.6676 | 0.6477 | 0.6557 |
| CAD | 0.7340 | 0.7307 | 0.7168 | 0.7382 |
| SBD | 0.1199 | 0.1185 | 0.1192 | 0.1185 |
| CLP | 0.0011 | 0.0011 | 0.0011 | 0.0011 |
| Standard | Description of Standard | Effective period | |
| commencing on or | |||
| after | |||
| Impact of | |||
| adoption | |||
| Amendments | |||
| to IAS 1 | |||
| Classification of Liabilities as Current or Non-current and Non-current liabilities with | |||
| covenants | |||
| Amendments made to IAS 1 Presentation of Financial Statements in 2020 and 2022 clarify | |||
| that liabilities are classified as either current or non-current, depending on the rights that | |||
| expectations or events after the reporting date (for example, the receipt of a waiver or a | |||
| breach of covenant that an entity is required to comply with only after the reporting period). | |||
| Covenants of loan arrangements will not affect classification of a liability as current or non- | |||
| current at the reporting date if the entity must only comply with the covenants after the | |||
| reporting date. However, if the entity must comply with a covenant either on or before the | |||
| reporting date, this needs to be considered in the classification as current or non-current | |||
| even if the covenant is only tested for compliance after the reporting date. The amendments | |||
| require disclosures if an entity classifies a liability as non-current and that liability is subject | |||
| to covenants with which the entity must comply within 12 months of the reporting date. The | |||
| amendments must be applied retrospectively in accordance with the requirements in IAS 8 | |||
| Accounting Policies, Changes in Accounting Estimates and Errors. | |||
| 1 January 2024 | No | ||
| significant | |||
| impact | |||
| Amendments | |||
| to IFRS 16 | |||
| Lease liability in sale and leaseback | |||
| In September 2022, the IASB finalised narrow-scope amendments to the requirements for | |||
| sale and leaseback transactions in IFRS 16 Leases which explain how an entity accounts for | |||
| a sale and leaseback after the date of the transaction. The amendments specify that, in | |||
| measuring the lease liability subsequent to the sale and leaseback, the seller-lessee | |||
| determines ‘lease payments’ and ‘revised lease payments’ in a way that does not result in | |||
| the seller-lessee recognising any amount of the gain or loss that relates to the right of use | |||
| that it retains. This could particularly impact sale and leaseback transactions where the lease | |||
| payments include variable payments that do not depend on an index or a rate. | |||
| 1 January 2024 | No | ||
| significant | |||
| impact | |||
| Amendments | |||
| to IAS 7 and | |||
| IFRS 7 | |||
| Supplier Finance Arrangements | |||
| On 25 May 2023, the IASB issued amendments to IAS 7 and IFRS 7 to require specific | |||
| disclosures about supplier finance arrangements (SFAs). The amendments respond to the | |||
| investors’ need for more information about SFAs to be able to assess how these | |||
| arrangements affect an entity's liabilities, cash flows and liquidity risk. The required | |||
| disclosures are only applicable for annual periods during the first year of application. | |||
| Therefore, the earliest that the new disclosures will have to be provided is in annual financial | |||
| reports for December 2024 year-ends, unless an entity has a financial year of less than 12 | |||
| months. | |||
| 1 January 2024 | No | ||
| significant | |||
| impact |
| Standard | Description of Standard | Effective for annual reporting |
| periods commencing on or after | ||
| IFRS 9 and IFRS 7 | Amendments to the Classification and Measurement of Financial Instruments | 1 January 2026 |
| IFRS 18 | Presentation and Disclosure in Financial Statements | 1 January 2027 |
| IFRS 19 | Subsidiaries without Public Accountability: Disclosures | 1 January 2027 |
| Presented at 30 June 2024 | Presented at 30 June 2025 | Reason for change |
| Finance Income | Other income and finance | |
| income | ||
| Aggregation considered to be appropriate as items are of a similar nature and of low | ||
| materiality for the Group. | ||
| Depreciation | Administrative expenses | |
| (depreciation included) | ||
| Inclusion of depreciation within Administrative expenses considered to be | ||
| appropriate and consistent with internal management reporting to the Board of | ||
| Directors. | ||
| Exploration costs written- | ||
| off | ||
| Exploration costs written- | ||
| off | ||
| No change. | ||
| Loss for the period | Not presented | Elements of loss are presented, which management determine to be more |
| meaningful than the total loss position. | ||
| Assets (total) | Assets (total) | No change |
| Liabilities (total) | Liabilities (total) | Borrowings (Note 21) were previously disclosed within the Corporate segment. This |
| change was made due to management’s assessment that because the proceeds of | ||
| the Borrowings were designated for Cascabel investment, and repayment of the | ||
| Borrowings will be made from Cascabel production, they are more accurately | ||
| disclosed as a Cascabel segment liability rather than a Corporate segment liability. | ||
| Share-based payments | Administrative expenses | |
| (share-based payments | ||
| included) | ||
| Inclusion of share-based payments within Administrative expenses considered to be | ||
| appropriate and consistent with internal management reporting to the Board of | ||
| Directors. | ||
| Non-current asset | ||
| additions | ||
| Not presented | The primary component of assets is capitalised exploration costs; presentation of | |
| changes in non-current assets did not provide significant information to the reader. |
| 30 June 2025 | ||||||
| Administrative | ||||||
| expenses | ||||||
| Exploration | ||||||
| costs | ||||||
| written-off | ||||||
| Other income | ||||||
| and finance | ||||||
| income | ||||||
| Finance | ||||||
| costs | ||||||
| Movement in | ||||||
| fair value of | ||||||
| derivative | ||||||
| liability | ||||||
| Income tax | ||||||
| Expense/ | ||||||
| (benefit) | ||||||
| US$ | US$ | US$ | US$ | US$ | US$ | |
| Cascabel project | 2,430,279 | - | - | 21,978,733 | - | (654,812) |
| Other Ecuadorian projects | 1,155,813 | 281,563 | - | - | - | 212,836 |
| All other projects | 78,552 | 41,611 | - | - | - | - |
| Corporate | 10,395,371 | - | - | - | - | 936,971 |
| Unallocated | - | - | 606,824 | - | 1,000 | - |
| Total | 14,060,015 | 323,174 | 606,824 | 21,978,733 | 1,000 | 494,995 |
| 30 June 2024 | ||||||
| 1 | ||||||
| Administrative | ||||||
| expenses | ||||||
| Exploration | ||||||
| costs | ||||||
| written-off | ||||||
| Other | ||||||
| income and | ||||||
| finance | ||||||
| income | ||||||
| Finance | ||||||
| costs | ||||||
| Movement in | ||||||
| fair value and | ||||||
| remeasurement | ||||||
| of derivative | ||||||
| liability | ||||||
| Income tax | ||||||
| Expense/ | ||||||
| (benefit) | ||||||
| US$ | US$ | US$ | US$ | US$ | US$ | |
| Cascabel project | 1,922,469 | - | - | 18,307,253 | 24,145,761 | (207,643) |
| Other Ecuadorian projects | 1,634,736 | - | - | - | - | 161,794 |
| All other projects | 76,658 | 8,277,279 | - | - | - | - |
| Corporate | 8,885,414 | - | - | - | - | (1,967,690) |
| Unallocated | - | - | 697,078 | - | (239,000) | - |
| Total | 12,519,277 | 8,277,279 | 697,078 | 18,307,253 | 23,906,761 | (2,013,539) |
| Segment assets | Group | |
| 2025 | ||
| Group | ||
| 2024 | ||
| US$ | US$ | |
| Cascabel project | 351,334,989 | 319,269,300 |
| Other Ecuadorian projects | 140,185,143 | 136,170,085 |
| All Other Projects | 139,962 | 149,057 |
| Corporate | 1,764,015 | 8,257,132 |
| Total assets as per the statement of financial position | 493,424,109 | 463,845,574 |
| Segment liabilities | Group | |
| 2025 | ||
| Group | ||
| 2024 | ||
| US$ | US$ | |
| Cascabel project | 247,361,705 | 202,408,576 |
| Other Ecuadorian projects | 1,443,758 | 1,443,512 |
| All Other Projects | 14,199 | 1,926 |
| Corporate | 4,472,440 | 3,598,340 |
| Total segment liabilities | 253,292,102 | 207,452,354 |
| Unallocated: | ||
| Deferred tax liability | 1,146,132 | 1,780,898 |
| Total liabilities as per the statement of financial position | ||
| 254,438,234 | 209,233,252 |
| Group | ||
| 2025 | ||
| Group | ||
| 2024 | ||
| US$ | US$ | |
| The operating loss includes the following items in administrative expenses | ||
| Administrative, director fees and consulting expenses | 4,275,395 | 4,387,083 |
| Legal fees | 678,001 | 985,879 |
| Auditors’ remuneration | 927,604 | 900,011 |
| Insurance | 322,670 | 291,458 |
| Acquisition-related costs | ||
| 1 | ||
| - | (1,379,150) | |
| Employment expenses | 4,980,137 | 3,777,237 |
| Expected credit loss (Note 14) | 232,183 | 925,993 |
| Depreciation | 110,319 | 406,004 |
| Foreign exchange losses | 293,711 | 69,279 |
| Share based payments | 2,239,995 | 2,155,483 |
| Administrative expenses, as reported | 14,060,015 | 12,519,277 |
| Remuneration to PricewaterhouseCoopers LLP | Group | |
| 2025 | ||
| Group | ||
| 2024 | ||
| US$ | US$ | |
| Details of auditors’ remuneration: | ||
| Incurred for the audit of SolGold plc annual report | 552,414 | 573,674 |
| Incurred for audit of other entities of the Group: | ||
| Audit of Group subsidiaries | 229,810 | 201,260 |
| Auditors’ remuneration reported in operating loss | 782,224 | 774,934 |
| Audit-related assurance services | ||
| 1 | ||
| 126,744 | 125,077 | |
| Other assurance services | - | - |
| Total auditors’ remuneration | 908,968 | 900,011 |
| Monthly averages during the year | Group | |||
| 2025 | ||||
| Group | ||||
| 2024 | ||||
| Company | ||||
| 2025 | ||||
| Company | ||||
| 2024 | ||||
| Staff number | Staff number | Staff number | Staff number | |
| Finance and administration | 26 | 29 | 7 | 6 |
| Technical – permanent | 201 | 259 | - | - |
| Technical – temporary | 30 | 8 | - | - |
| 257 | 296 | 7 | 6 |
| Group | ||||
| 2025 | ||||
| Group | ||||
| 2024 | ||||
| Company | ||||
| 2025 | ||||
| Company | ||||
| 2024 | ||||
| US$ | US$ | US$ | US$ | |
| Wages and salaries | 10,075,831 | 9,797,184 | 2,525,952 | 2,289,724 |
| Contributions to superannuation | 33,743 | 29,590 | 33,743 | 29,590 |
| Share based payments | 2,239,995 | 2,155,483 | 2,239,995 | 2,155,483 |
| Pensions | 36,008 | 37,003 | 24,525 | 19,721 |
| Social security costs | 50,229 | 21,955 | 48,591 | 12,875 |
| Total staff costs | 12,435,806 | 12,041,215 | 4,872,806 | 4,507,393 |
| 2025 | Basic Annual | ||||
| Salary / | |||||
| Director Fee | Bonus | Other Benefits | |||
| 1 | |||||
| Pensions | |||||
| Total | |||||
| Remuneration | |||||
| US$ | US$ | US$ | US$ | US$ | |
| Directors | |||||
| Slobodan (Dan) Vujcic | |||||
| 2 | |||||
| 213,949 | - | 306,965 | 23,089 | 544,003 | |
| Scott Caldwell | |||||
| 3 | |||||
| 561,405 | 195,000 | 1,047,961 | - | 1,804,366 | |
| Nicholas Mather | 89,130 | - | - | - | 89,130 |
| María Amparo Albán Ricaurte | 98,364 | - | - | - | 98,364 |
| Adrian (Steve) van Barneveld | 92,644 | - | - | 10,654 | 103,298 |
| Jian (John) Liu | 91,169 | - | - | 4,461 | 95,630 |
| Charles Joseland | 113,385 | - | - | - | 113,385 |
| Paul Smith | |||||
| 4 | |||||
| 79,068 | - | - | - | 79,068 | |
| Other key management personnel | |||||
| 5 | |||||
| 1,383,714 | 315,625 | 975,069 | 44,396 | 2,718,804 | |
| Total | 2,722,828 | 510,625 | 2,329,995 | 82,600 | 5,646,048 |
| 2024 | Basic Annual | ||||
| Salary / | |||||
| Director Fee | Bonus | Other Benefits | |||
| 1 | |||||
| Pensions | |||||
| Total | |||||
| Remuneration | |||||
| US$ | US$ | US$ | US$ | US$ | |
| Directors | |||||
| Scott Caldwell | 250,000 | 93,750 | 978,047 | 3,002 | 1,324,799 |
| Nicholas Mather | 65,532 | - | - | - | 65,532 |
| James Clare | |||||
| 2 | |||||
| 32,606 | - | - | - | 32,606 | |
| Liam Twigger | |||||
| 2 | |||||
| 50,622 | - | - | 5,570 | 56,192 | |
| María Amparo Albán Ricaurte | 81,111 | - | - | - | 81,111 |
| Slobodan (Dan) Vujcic | 65,672 | - | - | 6,919 | 72,591 |
| Adrian (Steve) van Barneveld | |||||
| 3 | |||||
| 37,909 | - | - | 3,844 | 41,753 | |
| Jian (John) Liu | |||||
| 4 | |||||
| 23,192 | - | - | 1,327 | 24,519 | |
| Charles Joseland | |||||
| 4 | |||||
| 22,468 | - | - | - | 22,468 | |
| Other key management personnel | |||||
| 5 | |||||
| 928,321 | 279,831 | 1,237,435 | 39,930 | 2,485,517 | |
| Total | 1,557,433 | 373,581 | 2,215,482 | 60,592 | 4,207,088 |
| Group | ||
| 2025 | ||
| Group | ||
| 2024 | ||
| US$ | US$ | |
| Finance income earned from bank deposits | 330,083 | 307,345 |
| Finance income | 330,083 | 307,345 |
| Group | ||
| 2025 | ||
| Group | ||
| 2024 | ||
| US$ | US$ | |
| General interest | - | 550 |
| Accretion on short-term loan facility (Note 21) | 208,446 | 497,531 |
| Interest on lease liability | 8,427 | 27,381 |
| Interest on NSR (Note 21) | 21,761,860 | 17,781,791 |
| Finance costs | 21,978,733 | 18,307,253 |
| Tax reconciliation | Group | |
| 2025 | ||
| Group | ||
| 2024 | ||
| US$ | US$ | |
| Profit / (loss) before tax | (35,754,098) | (62,313,492) |
| Tax at 30% (2024: 30%) | (10,726,229) | (18,694,048) |
| Add / (less) tax effect of: | ||
| Permanent differences | 8,199,151 | 3,724,353 |
| Derecognised current year tax losses | 1,120,701 | 4,609,150 |
| (Recognise) / derecognise prior year losses | (1,829,367) | - |
| Current year true-up related to prior year tax items | 636,016 | (481,527) |
| Other | (35,861) | - |
| Impact of tax rate differences | 3,485,704 | 6,542,911 |
| Temporary differences not recognised | (355,120) | 2,285,622 |
| Income tax expense / (benefit) on loss | 494,995 | (2,013,539) |
| Group | ||
| 2025 | ||
| Group | ||
| 2024 | ||
| Cents per share | Cents per share | |
| Basic loss per share | (1.2) | (2.0) |
| Diluted loss per share | (1.2) | (2.0) |
| US$ | US$ | |
| Loss used to calculate basic and diluted loss per share | (36,249,093) | (60,299,953) |
| Number of shares | Number of shares | |
| Weighted average number of shares used in calculating basic LPS | 3,001,106,975 | 3,001,106,975 |
| Weighted average number of dilutive options | - | - |
| Weighted average number of ordinary shares and potential ordinary shares used in calculating | ||
| dilutive LPS | 3,001,106,975 | 3,001,106,975 |
| Entity | Country of | ||||||||
| incorporation and | |||||||||
| operation | |||||||||
| Registered address | Principal Activity | SolGold plc’s | |||||||
| effective interest | |||||||||
| 2025 | 2024 | ||||||||
| Australian Resource | |||||||||
| Management (ARM) Pty Ltd | |||||||||
| Australia | Level 5/191 St Georges Terrace | ||||||||
| Perth WA 6000 | |||||||||
| Australia | |||||||||
| Exploration | 100% | 100% | |||||||
| Acapulco Mining Pty Ltd | Australia | Exploration | 100% | 100% | |||||
| Central Minerals Pty Ltd | Australia | Exploration | 100% | 100% | |||||
| Honiara Holdings Pty Ltd | Australia | Exploration | 100% | 100% | |||||
| Guadalcanal Exploration Pty Ltd | Australia | Exploration | 100% | 100% | |||||
| Solomon Operations Ltd | |||||||||
| 1 | |||||||||
| Solomon Islands | C/- Morris & Sojnocki Chartered Accountants, 1st | ||||||||
| Floor, City Centre Building, Mendana Avenue, | |||||||||
| Honiara, Solomon Islands | |||||||||
| Exploration | 100% | 100% | |||||||
| Exploraciones Novomining S.A. | Ecuador | Avenida La Coruna No. E25-58 y calle SAN | |||||||
| IGNACIO Edificio: ALTANA | |||||||||
| PLAZA Número de oficina: 406 piso: 4 Quito, | |||||||||
| Ecuador | |||||||||
| Exploration | 100% | 100% | |||||||
| Cascabel-Ecuador Holding S.A. | Ecuador | Investment | 100% | - | |||||
| Carnegie Ridge Resources S.A. | Ecuador | Exploration | 100% | 100% | |||||
| Green Rock Resources GRR S.A. | Ecuador | Exploration | 100% | 100% | |||||
| Valle Rico Resources VRR S.A. | Ecuador | Exploration | 100% | 100% | |||||
| Cruz del Sol CSSA S.A. | Ecuador | Services | |||||||
| Management and | |||||||||
| land holding | |||||||||
| 100% | 100% | ||||||||
| SolGold-Ecuador S.A. | Ecuador | Project development | 100% | 100% | |||||
| Novoproyectos-Sustentables | |||||||||
| S.A. | |||||||||
| 2 | |||||||||
| Ecuador | Investment | 100% | 100% | ||||||
| SolGold Canadian Callco Corp. | Canada | 4500, 855 – 2nd Street S.W, | |||||||
| Calgary, Alberta T2P 4K7 | |||||||||
| Investment | 100% | 100% | |||||||
| SolGold Canadian Exchangeco | |||||||||
| Corp. | |||||||||
| Canada | Investment | 100% | 100% | ||||||
| SolGold Finance AG | Switzerland | Industriestrasse 47, 6300 Zug, Switzerland | Investment | 100% | 100% | ||||
| SGUS Operations Inc. | United States of America | 7901 4 | |||||||
| th | |||||||||
| St N STE 300 St. Petersburg, 33702 | Investment | 100% | - | ||||||
| SolGold Canada Inc. (formerly | |||||||||
| Cornerstone Capital Resources | |||||||||
| Inc.) | |||||||||
| Canada | c/o Bennett Jones LLP | ||||||||
| 4500, 855 - 2nd Street SW | |||||||||
| Calgary, Alberta T2P 4K7 | |||||||||
| Investment | 100% | 100% | |||||||
| Cornerstone Exploration Inc. | Canada | 1730 St. Laurent Blvd., Suite 800 | |||||||
| Ottawa, Ontario K1G 5L1 | |||||||||
| Services | |||||||||
| Management | |||||||||
| 100% | 100% | ||||||||
| Gestion Minera S.A. | Ecuador | Av. 12 de Octubre N24-562 y Luis Cordero | |||||||
| Edificio World Trade Center | |||||||||
| Quito, Ecuador | |||||||||
| Exploration | 100% | 100% | |||||||
| Bellamaria Mining S.A. | Ecuador | Exploration | 100% | 100% | |||||
| Canabrava Mining S.A. | Ecuador | Exploration | 84% | ||||||
| 3 | |||||||||
| 84% | |||||||||
| Exploaurum S.A. | |||||||||
| 3 | |||||||||
| Ecuador | Exploration | 100% | 100% | ||||||
| Cornerstone Ecuador S.A. | Ecuador | Investment | 100% | 100% | |||||
| Cornerstone Exploraciones | |||||||||
| Ecuador S.A. | |||||||||
| Ecuador | Exploration | 100% | 100% | ||||||
| Vetasgrandes Mining S.A. | Ecuador | Exploration | 100% | 100% | |||||
| Minera Cornerstone Chile | |||||||||
| Limitada | |||||||||
| Chile | Av. Isadora Goyenechea 3000 | ||||||||
| Piso 21, Las Condes | |||||||||
| Santiago, Chile | |||||||||
| Exploration | 100% | 100% |
| Amounts recognised directly in equity | Intercompany loans | ||
| Subsidiary investments | Total investment | ||
| US$ | US$ | US$ | |
| Cost | |||
| Balance at 1 July 2023 | 153,509,802 | 142,681,520 | 296,191,322 |
| Advances in the year | 7,981,096 | 1,026,358 | 9,007,454 |
| Balance at 30 June 2024 | 161,490,898 | 143,707,878 | 305,198,776 |
| Reclassification | |||
| 2 | |||
| (10,425,004) | 10,425,004 | - | |
| Acquisitions and advances in the year | 6,819,258 | 481,256 | 7,300,514 |
| Balance at 30 June 2025 | 157,885,152 | 154,614,138 | 312,499,290 |
| Expected credit and im | pairment losses | ||
| Balance at 1 July 2023 | (31,602,416) | (3,575,694) | (35,178,110) |
| Impairments during the year | (7,550,422) | (4,360,944) | (11,911,366) |
| Balance at 30 June 2024 | (39,152,838) | (7,936,638) | (47,089,476) |
| Balance at 30 June 2025 | (39,152,838) | (7,936,638) | (47,089,476) |
| Carrying amounts | |||
| Balance at 30 June 2023 | 121,907,386 | 139,105,826 | 261,013,212 |
| Balance at 30 June 2024 | 122,338,060 | 135,771,240 | 258,109,300 |
| Balance at 30 June 2025 | |||
| 1 | |||
| 118,732,314 | 146,677,500 | 265,409,814 |
| Intercompany Loans with Subsidiaries | Company | |
| 2025 | ||
| Company | ||
| 2024 | ||
| US$ | US$ | |
| Balance at beginning of period | 205,600,844 | 181,525,074 |
| Advances in the year | 1,669,999 | 1,355,564 |
| Loan repayments from subsidiaries in the year | (28,076,524) | (187,698) |
| Repayments of loans to subsidiaries in the year | 3,343,223 | 17,699,132 |
| Interest accrued in the year | 6,985,423 | 7,542,072 |
| Interest incurred in the year | (1,624,500) | (2,333,300) |
| Balance at end of period | 187,898,465 | 205,600,844 |
| Group | ||||
| 2025 | ||||
| Group | ||||
| 2024 | ||||
| Company | ||||
| 2025 | ||||
| Company | ||||
| 2024 | ||||
| US$ | US$ | US$ | US$ | |
| Movements in financial assets | ||||
| Balance at beginning of period | - | 5,328 | - | 1,425 |
| Fair value adjustment through OCI | - | (5,328) | - | (1,425) |
| Balance at end of period | - | - | - | - |
| Land | |||||
| Plant and | |||||
| equipment | |||||
| Other | |||||
| depreciable | |||||
| assets | |||||
| 1 | |||||
| Total | |||||
| Company | |||||
| Total | |||||
| 2 | |||||
| US$ | US$ | US$ | US$ | US$ | |
| Cost balance at 1 July 2023 | 22,254,788 | 3,814,555 | 2,553,529 | 28,622,872 | 1,368,974 |
| Effect of foreign exchange on opening balance | - | 5,292 | 44 | 5,336 | 4,023 |
| Additions | 120,000 | 117,120 | 4,339 | 241,459 | 1,725 |
| Disposals | - | (15,216) | (431,302) | (446,518) | (25,580) |
| Cost balance at 30 June 2024 | 22,374,788 | 3,921,751 | 2,126,610 | 28,423,149 | 1,349,142 |
| Effect of foreign exchange on opening balance | - | 6,923 | - | 6,923 | (3,385) |
| Additions | 244,936 | 7,896 | 23,838 | 276,670 | - |
| Disposals | - | (1,388,279) | (143,888) | (1,532,167) | (1,345,757) |
| Cost balance at 30 June 2025 | 22,619,724 | 2,548,291 | 2,006,560 | 27,174,575 | - |
| Depreciation and impairment balance at 1 July 2023 | - | (2,690,491) | (2,263,001) | (4,953,492) | (1,069,949) |
| Effect of foreign exchange on opening balance | - | (24,179) | (76,123) | (100,302) | (6,947) |
| Depreciation charge for the period | - | (379,405) | (26,599) | (406,004) | (286,941) |
| Depreciation capitalised as exploration costs | - | (232,079) | (74,361) | (306,440) | - |
| Disposals | - | 44,132 | 313,474 | 357,606 | 14,695 |
| Depreciation and impairment balance at 30 June 2024 | - | (3,282,022) | (2,126,610) | (5,408,632) | (1,349,142) |
| Effect of foreign exchange on opening balance | - | (1,414) | - | (1,414) | 3,385 |
| Depreciation charge for the period | - | (86,481) | (23,838) | (110,319) | - |
| Depreciation capitalised as exploration costs | - | (233,476) | - | (233,476) | - |
| Disposals | - | 1,345,757 | 143,888 | 1,489,645 | 1,345,757 |
| Depreciation and impairment balance at 30 June 2025 | - | (2,257,636) | (2,006,560) | (4,264,196) | - |
| Carrying amount at 30 June 2023 | 22,254,788 | 1,124,064 | 290,528 | 23,669,380 | 299,025 |
| Carrying amount at 30 June 2024 | 22,374,788 | 639,729 | - | 23,014,517 | - |
| Carrying amount at 30 June 2025 | 22,619,724 | 290,655 | - | 22,910,379 | - |
| Group | ||
| 2025 | ||
| Group | ||
| 2024 | ||
| US$ | US$ | |
| Cost | ||
| Balance at beginning of period | 472,335,850 | 449,944,617 |
| Effect of foreign exchange on opening balances | - | 169,183 |
| Additions | 25,056,502 | 22,222,050 |
| Balance at end of period | 497,392,352 | 472,335,850 |
| Impairment | ||
| Balance at beginning of period | (46,787,812) | (38,510,533) |
| Exploration costs written-off | (323,174) | (8,277,279) |
| Balance at end of period | (47,110,986) | (46,787,812) |
| Carrying amounts | ||
| Balance at beginning of period | 425,548,038 | 411,434,084 |
| Balance at end of period | 450,281,366 | 425,548,038 |
| Company funded loan plan receivable | Group | |||
| 2025 | ||||
| Group | ||||
| 2024 | ||||
| Company | ||||
| 2025 | ||||
| Company | ||||
| 2024 | ||||
| US$ | US$ | US$ | US$ | |
| Balance at beginning of reporting period | 1,152,493 | 2,099,527 | 1,152,493 | 2,099,527 |
| Effect of foreign exchange | 60,885 | (21,041) | 60,885 | (21,041) |
| Expected credit loss | (232,183) | (925,993) | (232,183) | (925,993) |
| Balance at end of reporting period | 981,195 | 1,152,493 | 981,195 | 1,152,493 |
| Group | ||
| 2025 | ||
| Group | ||
| 2024 | ||
| US$ | US$ | |
| Assets | ||
| Carried forward tax losses | 28,100,545 | 29,978,059 |
| Carried forward capital losses | ||
| 1 | ||
| 5,844,157 | - | |
| Exploration and evaluation assets | 3,249,282 | 2,577,303 |
| Foreign exchange gains/losses | 2,160,068 | 2,166,338 |
| Accruals/provisions | 196,503 | 1,002,613 |
| Derivative assets | 41,701 | 487,422 |
| Property, plant and equipment | 21,991 | 311,400 |
| IFRS 16 Right of Use | 39,066 | 39,066 |
| Capital raising costs | 365,405 | 691,158 |
| Other | (24,452) | - |
| Potential benefit | 39,994,266 | 37,253,359 |
| Liabilities | ||
| IFRS 16 Right of Use | - | (82,680) |
| NSR Liability (borrowings) | (2,711,654) | (2,410,699) |
| Potential benefit | (2,711,654) | (2,493,379) |
| Net deferred taxation asset | 37,282,612 | 34,759,980 |
| Assets not recognised | (38,428,744) | (36,540,878) |
| Net recognised liability | (1,146,132) | (1,780,898) |
| Included in the statement of financial position as follows: | ||
| Deferred taxation assets | 1,565,522 | 629,801 |
| Deferred taxation liabilities | (2,711,654) | (2,410,699) |
| Net deferred taxation liability | (1,146,132) | (1,780,898) |
| Company | ||
| 2025 | ||
| Company | ||
| 2024 | ||
| US$ | US$ | |
| Assets | ||
| Carried forward tax losses | 21,013,223 | 22,864,163 |
| Exploration and evaluation assets | 2,214,423 | 2,197,381 |
| Foreign exchange gains/losses | 2,160,068 | 2,166,338 |
| Accruals/provisions | 196,503 | 1,002,613 |
| Derivative assets | - | 487,422 |
| Property, plant and equipment | - | 286,172 |
| Capital raising costs | 362,795 | 687,171 |
| Potential benefit | 25,947,012 | 29,691,260 |
| Liabilities | ||
| IFRS 16 Right of Use | - | (82,680) |
| Potential benefit | - | (82,680) |
| Net deferred taxation asset | 25,947,012 | 29,608,580 |
| Assets not recognised | (25,947,012) | (29,608,580) |
| Net recognised deferred taxation | - | - |
| Included in the statement of financial position as follows: | ||
| Deferred taxation assets | - | - |
| Deferred taxation liabilities | - | - |
| Net deferred taxation | - | - |
| Group | ||||
| 2025 | ||||
| Group | ||||
| 2024 | ||||
| Company | ||||
| 2025 | ||||
| Company | ||||
| 2024 | ||||
| US$ | US$ | US$ | US$ | |
| Other receivables | 400,611 | 568,843 | - | 14,500 |
| Taxes receivable | 259,819 | 1,174,726 | 39,037 | 70,424 |
| Prepayments | 681,620 | 244,813 | 620,602 | 203,150 |
| Total other receivables and prepayments – current | 1,342,050 | 1,988,382 | 659,639 | 288,074 |
| Group | ||||
| 2025 | ||||
| Group | ||||
| 2024 | ||||
| Company | ||||
| 2025 | ||||
| Company | ||||
| 2024 | ||||
| US$ | US$ | US$ | US$ | |
| Value added tax receivable | 5,595,817 | 4,407,796 | - | - |
| Total other receivables and prepayments – non-current | 5,595,817 | 4,407,796 | - | - |
| Group | ||||
| 2025 | ||||
| Group | ||||
| 2024 | ||||
| Company | ||||
| 2025 | ||||
| Company | ||||
| 2024 | ||||
| US$ | US$ | US$ | US$ | |
| Cash at bank | 11,839,554 | 6,028,043 | 5,137,325 | 4,124,142 |
| Cash and cash equivalents in the statement of cash flows | 11,839,554 | 6,028,043 | 5,137,325 | 4,124,142 |
| No. of Shares | ||||
| Nominal Value | Share | |||
| Premium | ||||
| 1 | ||||
| Total | ||||
| Number | US$ | US$ | US$ | |
| Ordinary shares at 1p each at 1 July 2024 | 3,001,106,975 | 40,452,643 | 459,986,179 | 500,438,822 |
| Ordinary shares at 1p each at 30 June 2025 | 3,001,106,975 | 40,452,643 | 459,986,179 | 500,438,822 |
| Group | ||||
| 2025 | ||||
| Group | ||||
| 2024 | ||||
| Company | ||||
| 2025 | ||||
| Company | ||||
| 2024 | ||||
| US$ | US$ | US$ | US$ | |
| Own shares reserve | ||||
| 1 | ||||
| - | (25,389,208) | - | - | |
| Merger relief reserve | ||||
| 2 | ||||
| 78,692,861 | 78,692,861 | 78,692,861 | 78,692,861 | |
| Share based payment reserve | 14,046,769 | 12,122,374 | 14,046,769 | 12,122,374 |
| Employee benefit reserve | 565,963 | 632,676 | - | - |
| Total Other Reserves | 93,305,593 | 66,058,703 | 92,739,630 | 90,815,235 |
| Group | ||||
| 2025 | ||||
| Group | ||||
| 2024 | ||||
| Company | ||||
| 2025 | ||||
| Company | ||||
| 2024 | ||||
| US$ | US$ | US$ | US$ | |
| Borrowings, non-current (Note 21) | ||||
| 210,708,124 | ||||
| 188,946,264 | ||||
| - | - | |||
| Borrowings, current (Note 21) | - | 10,002,796 | - | 10,002,796 |
| Equity attributable to owners of the parent company | 238,985,875 | 254,612,322 | 455,275,204 | 455,704,348 |
| Total | 449,693,999 | 453,561,382 | 455,275,204 | 465,707,144 |
| Group | ||||
| 2025 | ||||
| Group | ||||
| 2024 | ||||
| Company | ||||
| 2025 | ||||
| Company | ||||
| 2024 | ||||
| US$ | US$ | US$ | US$ | |
| Current | ||||
| Trade payables | 1,722,374 | 1,683,668 | 2,822,621 | 1,904,549 |
| Accrued expenses | 2,069,287 | 1,495,952 | 1,243,967 | 1,119,747 |
| Other payables | ||||
| 1 | ||||
| 3,177,645 | 3,323,380 | 744,646 | 410,761 | |
| Trade and other current payables | 6,969,306 | 6,503,000 | 4,811,234 | 3,435,057 |
| Group | ||||
| 2025 | ||||
| Group | ||||
| 2024 | ||||
| Company | ||||
| 2025 | ||||
| Company | ||||
| 2024 | ||||
| US$ | US$ | US$ | US$ | |
| Security bonds – office leases | ||||
| 1 | ||||
| 13,175 | 592,692 | - | 584,518 | |
| Security bonds – Ecuador | ||||
| 2 | ||||
| 452,347 | 1,101,929 | - | - | |
| Security bonds – Australia | ||||
| 3 | ||||
| 8,226 | 11,684 | - | - | |
| Total | 473,748 | 1,706,305 | - | 584,518 |
| Group | ||
| 2025 | ||
| Group | ||
| 2024 | ||
| US$ | US$ | |
| Non-current liability | ||
| Net Smelter Royalties (Note 21(b)) | 210,708,124 | 188,946,264 |
| Current liability | ||
| Short term loan facility (Note 21(c)) | - | 10,002,796 |
| Balance at end of period | 210,708,124 | 198,949,060 |
| Group | ||
| 2025 | ||
| Group | ||
| 2024 | ||
| US$ | US$ | |
| NSR Financing | ||
| Balance at beginning of reporting period | 188,946,264 | 147,018,712 |
| Accreted interest | 21,761,860 | 17,781,791 |
| Remeasurement of amortised cost | - | 24,145,761 |
| Balance at end of period | 210,708,124 | 188,946,264 |
| Owed to: | ||
| Franco-Nevada Corporation (Note 21(b)(1)) | 148,261,678 | 131,783,326 |
| OR Royalties Inc. (formerly Osisko Gold Royalties Ltd) (Note 21(b)(2)) | 62,446,446 | 57,162,938 |
| Balance at end of period | 210,708,124 | 188,946,264 |
| Short term loan facility | Group | |
| 2025 | ||
| Group | ||
| 2024 | ||
| US$ | US$ | |
| Balance at beginning of period | 10,002,796 | - |
| Additions | - | 10,000,000 |
| Transaction costs | - | (494,735) |
| Accreted interest | 208,446 | 497,531 |
| Loan repayment | (10,211,242) | - |
| Balance at end of period | - | 10,002,796 |
| Balance on Statement of Financial Position Comprised of | Group | |||
| 2025 | ||||
| Group | ||||
| 2024 | ||||
| Company | ||||
| 2025 | ||||
| Company | ||||
| 2024 | ||||
| US$ | US$ | US$ | US$ | |
| Derivative liability for options issued to BHP | - | 1,000 | - | 1,000 |
| Non-current employee benefits | 868,370 | 1,075,806 | - | - |
| Total | 868,370 | 1,076,806 | - | 1,000 |
| Movement in derivative liabilities: | Group | |||
| 2025 | ||||
| Group | ||||
| 2024 | ||||
| Company | ||||
| 2025 | ||||
| Company | ||||
| 2024 | ||||
| US$ | US$ | US$ | US$ | |
| Balance at beginning of period | 1,000 | 240,000 | 1,000 | 240,000 |
| Additions | - | - | - | - |
| Fair value adjustment through profit or loss | (1,000) | (239,000) | (1,000) | (239,000) |
| Balance at end of period | - | 1,000 | - | 1,000 |
| Level 1 | ||||
| Level 2 | Level 3 | Total | ||
| US$ | US$ | US$ | US$ | |
| 2025 | ||||
| Derivative liability at fair value through profit or loss | - | - | - | - |
| 2024 | ||||
| Derivative liability at fair value through profit or loss | - | - | 1,000 | 1,000 |
| Inputs for Fair value of £0.37 BHP share options and assumptions | 30 June 2025 | 30 June 2024 |
| Number of options | Nil - expired 2 Dec 2024 | 19,250,000 |
| Share price | £0.0876 | |
| Exercise price | £0.370 | |
| Expected volatility | 72.46% | |
| Time to expiry | 0.42 years | |
| Expected dividends | Nil | |
| Risk-free interest rate (short-term) | 4.58% | |
| Fair value | £0.00004 | |
| Valuation methodology | Monte Carlo Value |
| Date of grant | Vesting | Exercisable to | Exercise price | |||
| Options | ||||||
| granted | ||||||
| Outstanding at | ||||||
| 30 June 2025 | ||||||
| Outstanding at | ||||||
| 30 June 2024 | ||||||
| £ | Number | Number | Number | |||
| Granted prior to 1 July 2022 | ||||||
| 27-Nov-19 | On grant | 2-Dec-24 | £0.37 | 19,250,000 | ||
| 1 | ||||||
| - | 19,250,000 | |||||
| Total granted prior to 1 July 2022 | 19,250,000 | - | 19,250,00 | 0 | ||
| Granted during 2023 | ||||||
| 1-Jul-23 | On 1 Dec 2022 | 1-Dec-25 | £0.292 | 4,000,000 | - | - |
| 1-Jul-23 | On 1 Dec 2023 | 1-Dec-26 | £0.35 | 3,000,000 | - | - |
| 1-Jul-23 | On 1 Dec 2024 | 1-Dec-27 | £0.50 | 3,000,000 | - | - |
| 24-Feb-23 | On grant | 12-Sep-23 | £0.174 | 10,303,125 | - | - |
| 24-Feb-23 | On grant | 6-Aug-24 | £0.162 | 6,375,000 | - | 6,375,000 |
| 24-Feb-23 | On grant | 10-Aug-26 | £0.162 | 7,350,000 | 7,350,000 | 7,350,000 |
| 24-Feb-23 | On grant | 29-Mar-27 | £0.182 | 4,125,000 | 4,125,000 | 4,125,000 |
| 24-Feb-23 | On grant | 13-Jul-27 | £0.133 | 5,625,000 | 5,625,000 | 5,625,000 |
| 17-Mar-23 | On 17 March 2026 | 17-Mar-33 | £0.17 | 30,000,000 | 30,000,000 | 30,000,000 |
| 18-Apr-23 | On 18 April 2024 | 18-Apr-33 | £0.1982 | 2,000,000 | 2,000,000 | 2,000,000 |
| 18-Apr-23 | On 18 April 2025 | 18-Apr-33 | £0.21 | 2,000,000 | 2,000,000 | 2,000,000 |
| 18-Apr-23 | On 18 April 2026 | 18-Apr-33 | £0.25 | 2,000,000 | 2,000,000 | 2,000,000 |
| Total granted during 2023 | 79,778,125 | 53,100,000 | 59,475,000 | |||
| Granted during 2024 | ||||||
| 6-Jul-23 | On 6 July 2024 | 5-Jul-33 | £0.17 | 2,000,000 | 2,000,000 | 2,000,000 |
| 6-Jul-23 | On 6 July 2025 | 5-Jul-33 | £0.21 | 2,000,000 | 2,000,000 | 2,000,000 |
| 6-Jul-23 | On 6 July 2026 | 5-Jul-33 | £0.25 | 2,000,000 | 2,000,000 | 2,000,000 |
| 27-Jul-23 | On 27 July 2024 | 26-Jul-33 | £0.17 | 500,000 | 500,000 | 500,000 |
| 27-Jul-23 | On 27 July 2025 | 26-Jul-33 | £0.21 | 500,000 | 500,000 | 500,000 |
| 27-Jul-23 | On 27 July 2026 | 26-Jul-33 | £0.25 | 500,000 | 500,000 | 500,000 |
| 25-Aug-23 | On 25 Aug 2024 | 24-Aug-33 | £0.17 | 1,000,000 | 1,000,000 | 1,000,000 |
| 25-Aug-23 | On 25 Aug 2025 | 24-Aug-33 | £0.21 | 1,000,000 | 1,000,000 | 1,000,000 |
| 25-Aug-23 | On 25 Aug 2026 | 24-Aug-33 | £0.25 | 1,000,000 | 1,000,000 | 1,000,000 |
| 12-Apr-24 | ||||||
| 1/3 on 1 January 2025, | ||||||
| 1/3 on 1 January 2026, | ||||||
| and 1/3 on 1 January | ||||||
| 2027 | ||||||
| 11-Apr-30 | £0.10285 | 9,500,000 | 9,500,000 | 9,500,000 | ||
| Total granted during 2024 | 20,000,000 | 20,000,000 | 20,000,000 | |||
| Granted during 2025 | ||||||
| 11-Apr-25 | ||||||
| 1/3 on 11 April 2025, 1/3 | ||||||
| on 1 January 2026, and | ||||||
| 1/3 on 1 January 2027 | ||||||
| 11-Apr-31 | £0.0658 | 15,000,000 | 15,000,000 | - | ||
| 11-Apr-25 | ||||||
| 1/3 on 11 April 2026, 1/3 | ||||||
| on 11 April 2027, and 1/3 | ||||||
| on 11 April 2028 | ||||||
| 11-Apr-36 | £0.07 | 15,000,000 | 15,000,000 | - | ||
| Total granted during 2025 | 30,000,000 | 30,000,000 | - | |||
| Totals | 149,028,125 | 103,100,000 | 98,725,000 |
| Share options held | Group 2025 | Group 2024 | Option Price | Exercise Period |
| Number | Number | £ | Date | |
| Dan Vujcic, CEO and Director | 15,000,000 | - | 0.07000 | 11/4/2026 – 11/4/2036 |
| Scott Caldwell, Director and former CEO | 30,000,000 | 30,000,000 | 0.17000 | 17/3/2026 – 17/3/2033 |
| Chris Stackhouse, CFO | 14,000,000 | 9,000,000 | 0.06578 - 0.25000 | 18/4/2024 – 18/4/2033 |
| Other members of management | 27,000,000 | 17,000,000 | 0.06578 - 0.25000 | 6/7/2024 – 24/8/2033 |
| BHP | - | 19,250,000 | 0.37000 | 2/12/2024 |
| Former Cornerstone | ||||
| 1 | ||||
| option holders | 17,100,000 | 23,475,000 | 0.13325 - 0.18228 | 24/2/2023 – 13/7/2027 |
| Total / Range | 103,100,000 | 98,725,000 | 0.06578 - 0.25000 | 24/2/2023 – 11/4/2036 |
| Group 2025 | ||||
| Group 2024 | ||||
| WAEP | Options | WAEP | Options | |
| £ | Number | £ | Number | |
| Outstanding at the beginning of the period | £0.20 | 98,725,000 | £0.22 | 95,028,125 |
| Expired/lapsed during the period | £0.32 | (25,625,000) | £0.22 | (16,303,125) |
| Granted during the period | £0.07 | 30,000,000 | £0.16 | 20,000,000 |
| Outstanding at the end of the period | £0.14 | 103,100,000 | £0.20 | 98,725,000 |
| Exercisable at the end of the period | £0.15 | 32,766,663 | £0.25 | 44,725,000 |
| Group 2025 | Group 2025 | |
| £0.06578 Options | ||
| 11 April 2025 | ||
| (Weighted average) | ||
| £0.07 Options | ||
| 11 April 2025 | ||
| (Weighted average) | ||
| Number of options | 15,000,000 | 15,000,000 |
| Share price at issue date | £0.0598 | £0.0598 |
| Exercise price | £0.06578 | £0.07 |
| Expected volatility | 59.86% | 61.87% |
| Option life (years) | 3.4 | 6.0 |
| Expected dividends | 0.00% | 0.00% |
| Risk-free interest rate | 4.06% | 4.25% |
| Fair value | £0.0172 | £0.0342 |
| Valuation methodology | Black-Scholes | Black-Scholes |
| For the year ended 30 June 2025 | US$ | US$ |
| Share based payment expense recognised in statement of profit or loss and other | ||
| comprehensive income | ||
| 114,813 | 230,343 |
| Fair value of share options and assumptions | Group 2025 | Group 2024 |
| US$ | US$ | |
| Share based payment expense recognised in statement of profit or loss and other | ||
| comprehensive income | ||
| 2,239,995 | 2,155,483 |
| Financial assets (Group): | At amortised cost | Held at fair value through OCI | ||
| Group | ||||
| 2025 | ||||
| Group | ||||
| 2024 | ||||
| Group | ||||
| 2025 | ||||
| Group | ||||
| 2024 | ||||
| US$ | US$ | US$ | US$ | |
| Cash and cash equivalents | 11,839,554 | 6,028,043 | - | - |
| Other receivables | 400,611 | 568,843 | - | - |
| Financial assets at amortised cost | 473,748 | 1,706,305 | - | - |
| Loans receivable and other current assets | 981,195 | 1,152,493 | - | - |
| Total financial assets | 13,695,108 | 9,455,684 | - | - |
| Financial liabilities (Group): | At amortised cost | At fair value through OCI | ||
| Group | ||||
| 2025 | ||||
| Group | ||||
| 2024 | ||||
| Group | ||||
| 2025 | ||||
| Group | ||||
| 2024 | ||||
| US$ | US$ | US$ | US$ | |
| Trade and other payables | 3,791,661 | 3,179,620 | - | - |
| Derivative liability | - | - | - | 1,000 |
| NSR | 210,708,124 | 188,946,264 | - | - |
| Short-term loan facility | - | 10,002,796 | - | - |
| Lease liabilities | 39,670 | 207,318 | - | - |
| Total financial liabilities | 214,539,455 | 202,335,998 | - | 1,000 |
| Financial assets (Company): | At amortised cost | Held at fair value through OCI | ||
| Company | ||||
| 2025 | ||||
| Company | ||||
| 2024 | ||||
| Company | ||||
| 2025 | ||||
| Company | ||||
| 2024 | ||||
| US$ | US$ | US$ | US$ | |
| Cash and cash equivalents | 5,137,325 | 4,124,142 | - | - |
| Other receivables | - | 14,500 | - | - |
| Financial assets at amortised cost | - | 584,518 | - | - |
| Loans receivable and other current assets | 981,195 | 1,152,493 | - | - |
| Loans with subsidiaries | 187,898,465 | 205,600,844 | - | - |
| Total financial assets | 194,016,985 | 211,476,497 | - | - |
| Financial liabilities (Company): | At amortised cost | At fair value through OCI | ||
| 2025 | 2024 | 2025 | 2024 | |
| US$ | US$ | US$ | US$ | |
| Trade and other payables | 4,066,588 | 3,024,296 | - | - |
| Derivative liability | - | - | - | 1,000 |
| Total financial liabilities | 4,066,588 | 3,024,296 | - | 1,000 |
| Group | ||||
| Group | ||||
| 2025 | ||||
| Group | ||||
| 2024 | ||||
| Cash at bank | ||||
| Trade and | ||||
| other payables | Cash at bank | |||
| Trade and | ||||
| other payables | ||||
| US$ | US$ | US$ | US$ | |
| Australian dollar (AU$) | 169,625 | (835,833) | 391,698 | (728,716) |
| Canadian dollar (CAD) | 477,790 | (1,894,771) | 65,710 | (1,236,561) |
| Swiss franc (CHF) | 20,527 | (5,728) | 9,113 | (97,553) |
| Chilean Peso (CLP) | 18,527 | - | 9,599,718 | - |
| Pound Sterling (GBP) | 97,810 | (240,068) | 27,780 | (118,955) |
| Company | ||||
| Company | ||||
| 2025 | ||||
| Company | ||||
| 2024 | ||||
| Cash at bank | ||||
| Trade and | ||||
| other payables | Cash at bank | |||
| Trade and | ||||
| other payables | ||||
| US$ | US$ | US$ | US$ | |
| Australian dollar (AU$) | 168,298 | (835,833) | 391,541 | (728,716) |
| Canadian dollar (CAD) | 217,624 | (805,800) | 24,012 | (807,878) |
| Swiss franc (CHF) | - | (2,056) | - | - |
| Pound Sterling (GBP) | 97,810 | (240,068) | 30,855 | (238,596) |
| Contractual maturities of | ||||||
| financial liabilities | ||||||
| Less than 6 months | 6 – 12 | |||||
| months | ||||||
| Between 1 | ||||||
| and 2 years | ||||||
| Between 2 | ||||||
| and 5 years | ||||||
| Over 5 years | Total contractual cash | |||||
| flows | ||||||
| US$ | US$ | US$ | US$ | US$ | US$ | |
| As at 30 June 2025 | ||||||
| Trade and other payables | 3,791,661 | - | - | - | - | 3,791,661 |
| Borrowings | - | - | - | 21,968,723 | 723,543,862 | 745,512,585 |
| Lease liabilities | - | 19,461 | 20,209 | - | - | 39,670 |
| Total | 3,791,661 | 19,461 | 20,209 | 21,968,723 | 723,543,862 | 749,343,916 |
| Contractual maturities of | ||||||
| financial liabilities | ||||||
| Less than 6 | ||||||
| months | ||||||
| 6 – 12 | ||||||
| months | ||||||
| Between 1 | ||||||
| and 2 years | ||||||
| Between 2 and 5 | ||||||
| years | ||||||
| Over 5 years | Total contractual | |||||
| cash flows | ||||||
| US$ | US$ | US$ | US$ | US$ | US$ | |
| As at 30 June 2024 | ||||||
| Trade and other payables | 6,503,000 | - | - | - | - | 6,503,000 |
| Borrowings | 10,002,796 | - | - | - | 745,512,584 | 755,515,380 |
| Lease liabilities | - | 70,510 | 136,808 | - | - | 207,318 |
| Derivative liabilities | 1,000 | - | - | - | - | 1,000 |
| Total | 16,506,796 | 70,510 | 136,808 | - | 745,512,584 | 762,226,698 |
| Region | Up to 12 Months | ||
| 13 Months to 5 Years | Later than 5 Years | ||
| US$ | US$ | US$ | |
| Ecuador | 8,275,050 | - | - |
| Total | 8,275,050 | - | - |
| At and for the year ended 30 June | |||
| Group | |||
| 2025 | |||
| Group | |||
| 2024 | |||
| US$ | US$ | ||
| Samuel Capital Pty Ltd (“Samuel”) | Paid or owed | 97,965 | 65,892 |
| Balance outstanding | 7,543 | 6,425 | |
| Commercial agreement with Samuel for the engagement of Mr. Nicholas Mather as Non-Executive Director of the Company. | |||
| Bennett Jones LLP | Paid or owed | ||
| 436,858 | 716,602 | ||
| Balance outstanding | 1,161,713 | 974,000 | |
| Mr. James Clare (a former Director whose period in office ended on 20 December 2023), is a partner in the Canadian law firm Bennett Jones LLP | |||
| which has provided legal services and is also a shareholder in the Company. Included in the amounts disclosed above at 30 June 2025 is | |||
| approximately US$1.2 million for services rendered and not billed as well as approximately US$339,000 for Mr. Clare’s Director fees, which will be | |||
| billed through Bennett Jones. The balance outstanding also includes US$409,000 of prepayments made by the Group. | |||
| DGR Global Limited (“DGR”) | Paid or owed | ||
| 10,429 | 5,188 | ||
| Balance outstanding | Nil | 58 | |
| Provision of exploration licence maintenance and administration services. Mr. Nicholas Mather, Non-Executive Director, is a director of DGR, and | |||
| DGR is an owner of 204,151,800 shares of the Company. | |||
| D.R. Loveys and Associates Inc. | Paid or owed | ||
| Nil | 33,209 | ||
| Balance outstanding | Nil | Nil |
| At and for the year ended 30 June | |||
| Company | |||
| 2025 | |||
| Company | |||
| 2024 | |||
| US$ | US$ | ||
| Samuel Capital Pty Ltd (“Samuel”) | Paid or owed | 97,965 | 65,892 |
| Balance outstanding | 7,543 | 6,425 | |
| Commercial agreement with Samuel for the engagement of Mr. Nicholas Mather as Non-Executive Director of the Company. | |||
| Bennett Jones LLP | Paid or owed | ||
| 397,000 | 716,602 | ||
| Balance outstanding | 514,586 | 974,000 | |
| Mr. James Clare (a former Director whose period in office ended on 20 December 2023), is a partner in the Canadian law firm Bennett Jones LLP | |||
| which has provided legal services and is also a shareholder in the Company. Included in the amounts disclosed above at 30 June 2025 is | |||
| approximately US$585,000 for services rendered and not billed as well as approximately US$339,000 for Mr. Clare’s Director fees, which will be | |||
| billed through Bennett Jones. The balance outstanding also includes US$409,000 of prepayments made by the Company. | |||
| SolGold Canada Inc. (formerly Cornerstone | |||
| Capital Resources Inc.) | |||
| Paid or owed | |||
| 2,622,447 | 1,426,447 | ||
| Balance outstanding | 2,622,447 | 1,426,447 | |
| A subsidiary of the Company which bills for corporate support services. | |||
| DGR Global Limited (“DGR”) | Paid or owed | ||
| 10,429 | 5,188 | ||
| Balance outstanding | Nil | 58 | |
| Provision of exploration licence maintenance and administration services. Mr. Nicholas Mather, Non-Executive Director, is a director of DGR, and | |||
| DGR is an owner of 204,151,800 shares of the Company. |
| Group | |
| 2025 | |
| US$ | |
| Balance at beginning of period | - |
| First tranche of Initial deposit | 33,400,000 |
| Costs discounted against liability | (1,550,942) |
| Finance costs | |
| 1 | |
| 2,857,574 | |
| Balance at end of period | 34,706,632 |