UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
☒
Quarterly report pursuant to Section 13 or 15(d) of the Securities and Exchange Act of 1934
For
the quarterly period ended April 30,
2026
☐
Transition report pursuant to Section 13 or 15(d) of the Exchange Act
For
the transition period from _________ to _________.
IDAHO
COPPER CORPORATION
(Exact
Name of Registrant as Specified in its Charter)
Nevada
000-1263364
90-2796848
(State
or Other Jurisdiction
(Commission
(I.R.S.
Employer
of
Incorporation)
File
Number)
Identification
No.)
800
W. Main Street , Suite 1460 , Boise , ID 83702
(Address
of Principal Executive Offices)
(208)
274-9220
(Registrant’s
Telephone Number, Including Area Code)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
Common
COPR
OTC
Securities
registered pursuant to Section 12(g) of the Act:
N/A
(Title
of class)
Indicate
by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. YES ☒ NO ☐
Note:
The Registrant has voluntarily filed all periodic reports under the Securities Exchange Act of 1934 for the preceding 12 months.
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
YES ☒ NO ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer”,
“smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act.
(Check
One):
Large
Accelerated filer ☐
Accelerated
filer ☐
Non-accelerated
filer ☒
Smaller
reporting company ☒
Emerging
growth company ☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Regulation 12b-2 of the Exchange Act): YES ☐ NO ☒
Indicate
the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. As of May 29, 2026, the issuer had 14,061,261 shares issued, issuable, and outstanding.
IDAHO
COPPER CORPORATION
QUARTERLY
REPORT ON FORM 10-Q
April
30, 2026
TABLE
OF CONTENTS
Page
PART
I.
FINANCIAL INFORMATION
3
Item
1.
Condensed Consolidated Financial Statements (unaudited)
3
Condensed Consolidated Balance Sheets (unaudited)
4
Condensed Consolidated Statements of Operations (unaudited)
5
Condensed Consolidated Statements of Changes in Stockholders’ Deficit (unaudited)
6
Condensed Consolidated Statements of Cash Flows (unaudited)
7
Notes to the Condensed Consolidated Financial Statements (unaudited)
8
Item
2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
24
Item
3.
Quantitative and Qualitative Disclosures about Market Risk
26
Item
4.
Controls and Procedures
26
PART
II.
OTHER INFORMATION
27
Item
1.
Legal Proceedings
27
Item
1A.
Risk Factors
27
Item
2.
Unregistered Sales of Equity Securities and Use of Proceeds
27
Item
3.
Defaults Upon Senior Securities
27
Item
4.
Mine Safety Disclosures
27
Item
5.
Other Information
27
Item
6.
Exhibits
27
Signatures
28
FORWARD
LOOKING STATEMENTS
This
Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the safe harbor provisions of the U.S. Private
Securities Litigation Reform Act of 1995, that involve substantial risks and uncertainties. Forward-looking statements include statements
preceded by, followed by or that include the words “may,” “could,” “would,” “should,”
“believe,” “expect,” “anticipate,” “plan,” “estimate,” “target,”
“project,” “intend” and similar words or expressions. In addition, any statements that refer to expectations,
projections, or other characterizations of future events or circumstances are forward-looking statements. Forward-looking statements
are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations
and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy
and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks
and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual results and financial
condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not rely on any of these
forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those
indicated in the forward-looking statements. Investors should carefully consider all of such risks before making an investment decision
with respect to the Company’s stock. The following discussion and analysis should be read in conjunction with our condensed consolidated
financial statements for Idaho Copper Corporation. Any forward-looking statement made by us in this Form 10Q is based only on information
currently available to us and speaks only as of the date on which it is made. We undertake no obligation to publicly update any forward-looking
statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or
otherwise.
2
PART
I. FINANCIAL INFORMATION
ITEM
1 - CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
IDAHO
COPPER CORPORATION
(UNAUDITED)
Contents
Page
Condensed Consolidated Financial Statements (unaudited)
3
Condensed Consolidated Balance Sheets as of April 30, 2026, and January 31, 2026 (unaudited)
4
Condensed Consolidated Statements of Operations for the three months ended April 30, 2026, and 2025 (unaudited)
5
Condensed Consolidated Statements of Changes in Stockholders’ Deficit for the three months ended April 30, 2026, and 2025 (unaudited)
6
Condensed Consolidated Statements of Cash Flows for the three months ended April 30, 2026, and 2025 (unaudited)
7
Notes to the Condensed Consolidated Financial Statements (unaudited)
8-22
3
IDAHO
COPPER CORPORATION
Condensed
Consolidated Balance Sheet
(unaudited)
April 30, 2026
January 31, 2026
ASSETS
Current assets
Cash
$ 164,216
$ 24,274
Other receivables
-
35,000
Prepaid expenses
73,626
32,742
Deferred offering costs
133,082
-
Total current assets
370,924
92,016
Deposit
100,000
100,000
Total assets
$ 470,924
$ 192,016
LIABILITIES AND STOCKHOLDERS’ DEFICIT
Current liabilities
Accounts payable and accrued expenses
$ 712,420
$ 478,652
Accounts payable and accrued expenses to related parties
151,000
186,613
Accounts payable and accrued expenses
151,000
186,613
Accrued interest, current portion
1,771,234
1,681,926
Convertible notes payable, net of discounts
610,947
-
Notes payable, net of discounts
119,849
330,876
Notes payable to related party
309,000
209,000
Notes payable
309,000
209,000
Bond liabilities, current portion
1,541,000
1,791,000
Total current liabilities
5,215,450
4,678,067
Non-current liabilities
Bond liabilities, non-current portion
1,339,000
1,339,000
Accrued interest, non-current portion
634,829
629,284
Total non-current liabilities
1,973,829
1,968,284
Total liabilities
7,189,279
6,646,351
Commitments and contingencies (Note 8)
-
Stockholders’ deficit
Preferred stock, $ 0.001 par value, 10,000,000 shares authorized, 0 and 0 shares issued and outstanding at April 30, 2026 and January 31, 2026, respectively
-
-
Common stock, $ 0.001 par value, 500,000,000 shares authorized, 13,948,917 and 13,938,917 shares issued and outstanding at April 30, 2026 and January 31, 2026, respectively
13,949
13,939
Additional paid-in capital
34,997,532
33,749,632
Accumulated deficit
( 41,729,836 )
( 40,217,906 )
Total stockholders’ deficit
( 6,718,355 )
( 6,454,335 )
Total liabilities and stockholders’ deficit
$ 470,924
$ 192,016
The
accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
4
IDAHO
COPPER CORPORATION
Condensed
Consolidated Statement of Operations
For
the Three Months Ended April 30,
(unaudited)
2026
2025
Revenue
$ -
$ -
Operating expenses
Professional fees
714,862
170,324
Payroll and related expenses
182,500
65,000
Rent expense
11,510
9,930
Stock-based compensation
345,000
277,500
Other general and administrative expenses
86,452
40,384
Total operating expenses
1,340,324
563,138
Operating loss
( 1,340,324 )
( 563,138 )
Other income (expense)
Amortization of debt discount
( 36,801 )
-
Interest expense
( 134,805 )
( 119,750 )
Total other income (expense), net
( 171,606 )
( 119,750 )
Net loss
( 1,511,930 )
$ ( 682,888 )
Basic and diluted net loss per common share
$ ( 0.11 )
$ ( 0.05 )
Basic and diluted weighted average common shares outstanding
13,941,951
13,099,967
The
accompanying notes are an integral part of the unaudited condensed consolidated financial statements.
5
IDAHO
COPPER CORPORATION
Condensed
Consolidated Statements of Changes in Stockholders’ Deficit
For
the Three Months Ended April 30, 2026 and 2025
(unaudited)
Shares
Amount
Shares
Amount
Capital
Deficit
Total
Additional
Accumu-
Preferred Stock
Common Stock
Paid-in
lated
Shares
Amount
Shares
Amount
Capital
Deficit
Total
Balance, January 31, 2025
196.67
$ -
13,073,161
$ 13,073
$ 31,960,915
$ ( 37,142,942 )
$ ( 5,168,954 )
Stock-based compensation
-
-
74,567
75
277,425
-
277,500
Exercise of warrants
-
-
22,500
23
107,977
-
108,000
Net loss for the period ended April 30, 2025
-
-
-
-
-
( 682,888 )
( 682,888 )
Balance, April 30, 2025
196.67
$ -
13,170,228
$ 13,170
$ 32,346,318
$ ( 37,825,830 )
$ ( 5,466,342 )
Balance, January 31, 2026
-
$ -
13,938,917
$ 13,939
$ 33,749,632
$ ( 40,217,906 )
$ ( 6,454,335 )
Balance
-
$ -
13,938,917
$ 13,939
$ 33,749,632
$ ( 40,217,906 )
$ ( 6,454,335 )
Stock-based compensation
-
-
10,000
10
344,990
-
345,000
Issuance of warrants with convertible notes payable
-
-
-
-
769,828
-
769,828
Deferred offering costs
-
-
-
-
133,082
-
133,082
Net loss for the period ended April 30, 2026
-
-
-
-
-
( 1,511,930 )
( 1,511,930 )
Balance, April 30, 2026
-
$ -
13,948,917
$ 13,949
$ 34,997,532
$ ( 41,729,836 )
$ ( 6,718,355 )
Balance
-
$ -
13,948,917
$ 13,949
$ 34,997,532
$ ( 41,729,836 )
$ ( 6,718,355 )
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
6
IDAHO
COPPER CORPORATION
Consolidated
Statements of Cash Flows
For
the Three Months Ended April 30,
(unaudited)
2026
2025
Cash flows from operating activities:
Net loss
$ ( 1,511,930 )
$ ( 682,888 )
Adjustments to reconcile net loss to net cash used in operating activities:
Stock-based compensation
345,000
277,500
Amortization of debt discount
36,801
-
Change in assets and liabilities:
Prepaid expenses
( 40,884 )
( 65,735 )
Other receivable
35,000
3,644
Accounts payable and accrued expenses
225,689
46,367
Accounts payable and accrued expenses - related party
( 35,613 )
66,012
Accrued interest
90,879
129,133
Net cash used in operating activities
( 855,058 )
( 225,967 )
Cash flows from financing activities:
Proceeds from convertible notes payable
1,255,000
-
Proceeds from note payable
-
25,000
Proceeds from notes payable to related party
100,000
-
Repayment of debenture
( 250,000 )
-
Proceeds from exercise of warrants
-
108,000
Repayment of notes payable
( 110,000 )
-
Net cash provided by financing activities
995,000
133,000
Net (decrease) increase in cash
139,942
( 92,967 )
Cash at beginning of period
24,274
100,678
Cash at end of period
$ 164,216
$ 7,711
Cash paid for interest
$ 37,814
$ 11,785
Cash paid for taxes
$ -
$ -
Non-cash investing and financing activities:
Conversion of notes payable and accrued interest into convertible notes payable
$ 102,947
$ -
Issuance of warrants for convertible notes payable
$ 780,854
$ -
Deferred offering costs
$ 133,082
$ -
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
7
IDAHO
COPPER CORPORATION
and
Subsidiaries
Notes
to the Condensed Consolidated Financial Statements
April
30, 2026
(unaudited)
NOTE
1 – NATURE OF OPERATIONS
The
accompanying condensed consolidated financial statements include the financial statements of Idaho Copper Corporation (formerly known
as Joway Health Industries Group Inc.) (referred to herein as “Idaho Copper”). Idaho Copper is hereinafter referred to as
the “Company,” “we,” and “us.”
On
February 3, 2022, the Company consummated the transactions contemplated by the Stock Purchase Agreement dated as of January 31, 2022
(the “Purchase Agreement”), by and among the Company, Crystal Globe Limited, a company incorporated under the laws of British
Virgin Islands (the “Seller”), and JHP Holdings, Inc., a Nevada corporation (the “Buyer”), pursuant to which
the Buyer purchased 832,241 shares of common stock of the Company from the Seller.
On
January 23, 2023, the Company entered into and consummated the transactions contemplated by a share exchange agreement (the “Share
Exchange Agreement”) by and among the Company, International CuMo Mining Corporation, an Idaho corporation (“ICUMO”),
and all of the shareholders of ICUMO (collectively, the “ICUMO Shareholders”). Pursuant to the terms of the Share Exchange
Agreement (the “RTO”), the ICUMO Shareholders transferred all the issued and outstanding shares of common stock of ICUMO
to the Company in exchange for 9,112,000 shares of the Company’s common stock, par value $ 0.001 per share. As a result of this
share exchange (the “Exchange”), ICUMO became a wholly owned subsidiary of the Company. See Note 6. For financial reporting
purposes, the acquisition of ICUMO and the change of control in connection with the acquisition represented a “reverse merger”
and ICUMO is deemed to be the accounting acquirer in the transaction. ICUMO is the acquirer for financial reporting purposes, and the
Company is the acquired company. Consequently, the assets and liabilities and the operations that are reflected in the historical financial
statements prior to the acquisition are those of ICUMO.
The
Company continues to be a “smaller reporting company,” as defined under the Exchange Act of 1934, as amended (the “Exchange
Act”) following the Exchange, however, as a result of the Exchange, the Company has ceased to be a “shell company”
(as such term is defined in Rule 12b-2 under the Exchange Act).
ICUMO
Background
ICUMO
is an exploration and development company with mineral right interests in the United States of America. ICUMO was originally incorporated
under the laws of Nevada in 2005, as Mosquito Mining Corp. In 2013, the Company was moved to Idaho and the name changed to Idaho CuMo
Mining Corporation. In early February 2023 the name was changed to Idaho Copper Corporation.
Nature
of Operations
The
Company is in the process of exploring its mineral rights interests in the United States and as of the date of these condensed consolidated
financial statements, has not yet determined whether any of its mineral properties contain economically recoverable mineral reserves.
Accordingly, the carrying amount of mineral right interests represents cumulative expenditures incurred to date and does not necessarily
reflect present or future values. The recovery of these costs is dependent upon the discovery of economically recoverable mineral reserves
and the ability of the Company to obtain the necessary financing to complete their exploration and development and to resolve any environmental,
regulatory, or other constraints. Uncertainty also exists with respect to the recoverability of the carrying value of certain mineral
rights interests. The ability of the Company to realize its investment in resource properties is contingent upon the resolution of the
uncertainties and confirmation of the Company’s title to the mineral properties.
Basis
of Presentation
The
Company follows the accrual basis of accounting in accordance with generally accepted accounting principles in the United States of America
(“US GAAP”) and has a year-end of January 31. On March 9, 2023, the Company filed with the State of Nevada for a year-end
change from December 31 to January 31. The condensed consolidated financial statements are based on the balance sheets and statements
of operations of ICUMO on a post-merger basis.
The
unaudited condensed consolidated financial statements of the Company for the three month periods ended April 30, 2026, and 2025 have
been prepared in accordance with US GAAP for interim financial information and pursuant to the requirements for reporting on Form 10-Q
and Regulation S-X. Accordingly, they do not include all the information and footnotes required by US GAAP for complete financial statements.
However, such information reflects all adjustments (consisting solely of normal recurring adjustments unless otherwise indicated), which
are, in the opinion of management, necessary for the fair presentation of the financial position and the results of operations. Results
shown for interim periods are not necessarily indicative of the results to be obtained for a full fiscal year. The condensed consolidated
balance sheet information as of January 31, 2026, was derived from the audited financial statements included in the Company’s financial
statements as of and for the year ended January 31, 2026, included as an exhibit to the Company’s Quarterly Report on Form 10-Q
for the period ended April 30, 2026, as filed with the Securities and Exchange Commission (the “SEC”). These condensed consolidated
financial statements should be read in conjunction with that report.
8
Principles
of Consolidation
The
consolidated financial statements include the accounts of the Company and its wholly owned subsidiary. All significant intercompany balances
and transactions have been eliminated in the consolidation. The condensed consolidated financial statements included herein, are presented
in accordance with US GAAP, and stated in United States dollars, and have been prepared by the Company, pursuant to the rules and regulations
of the SEC.
Liquidity
and Going Concern
We
have incurred recurring losses since inception and expect to continue to incur losses as a result of legal and professional fees and
our corporate general and administrative expenses. On April 30, 2026, we had $ 164,216
in cash. Our net loss incurred for the three months ended April 30, 2026, was $ 1,511,930
and the working capital deficit was $ 4,844,526
on April 30, 2026. We currently do not generate revenues and expect to continue to incur operating losses for the foreseeable
future. As a result, there is substantial doubt about our ability to continue as a going concern. In the event that we are unable to
generate sufficient cash from our operating activities or raise additional funds, we may be required to delay, reduce or severely
curtail our operations or otherwise impede our on-going business efforts, which could have a material adverse effect on our
business, operating results, financial condition and long-term prospects. The Company expects to seek to obtain additional funding
through increased revenues and future financing. There can be no assurance as to the availability or terms upon which such financing
and capital might be available. The accompanying condensed consolidated financial statements have been prepared assuming that the
Company will continue as a going concern.
Use
of Estimates
The
preparation of condensed consolidated financial statements in conformity with US GAAP requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities, and disclosure of contingent liabilities at the date of the condensed consolidated
financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from
those estimates.
Cash
Cash
is comprised of cash balances. Cash is held at major financial institutions and is subject to credit risk to the extent that those balances
exceed applicable Federal Deposit Insurance Corporation (“FDIC”) insurance amounts of $ 250,000 . From time to time, the Company
has certain cash balances, including restricted cash, that may exceed insured limits. The Company utilizes large and reputable banking
institutions which it believes mitigates these risks. The Company has not experienced any losses in such accounts. As of April 30, 2026,
the Company’s cash balance did not exceed the insurance limits.
Stock-Based
Compensation
The
Company accounts for stock-based instruments issued to employees in accordance with ASC Topic 718, Compensation – Stock Compensation,
and Certain Redeemable Financial Instruments . Financial Accounting Standards Board (“FASB”) Accounting Standards Codification
(“ASC”) Topic 718 requires companies to recognize in the statement of operations the grant-date fair value of stock options
and other equity-based compensation issued to employees. The value of the portion of an award that is ultimately expected to vest is
recognized as an expense over the requisite service periods using the straight-line attribution method.
Fair
Value of Financial Instruments
The
book values of cash and accounts payable approximate their respective fair values due to the short-term nature of these instruments.
The fair value hierarchy under US GAAP distinguishes between assumptions based on market data (observable inputs) and an entity’s
own assumptions (unobservable inputs).
The
hierarchy consists of three levels
●
Level
one — Quoted market prices in active markets for identical assets or liabilities;
●
Level
two — Inputs other than level one inputs that are either directly or indirectly observable; and
●
Level
three — Unobservable inputs developed using estimates and assumptions, which are developed by the reporting entity and reflect
those assumptions that a market participant would use.
Determining
which category an asset or liability falls within the hierarchy requires significant judgment. We evaluate our hierarchy disclosures
each quarter.
Net
Loss Per Share
Net
loss per common share is computed by dividing net loss by the weighted average common shares outstanding during the period as defined
by FASB, ASC Topic 260, Earnings per Share . Basic earnings per common share (“EPS”) calculations are determined by
dividing net income by the weighted average number of shares of common stock outstanding during the year. Diluted earnings per common
share calculations are determined by dividing net income by the weighted average number of common shares and dilutive common share equivalents
outstanding.
9
Income
Taxes
The
Company accounts for income taxes in accordance with FASB ASC 740, Income Taxes . Deferred tax assets and liabilities are recognized
for the future tax consequences attributable to temporary differences between the financial statements carrying amounts of existing assets
and liabilities and loss carryforwards and their respective tax bases.
Deferred
tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income (loss) in the years in which those
temporary differences are expected to be recovered or settled.
The
effect of a change in tax rules on deferred tax assets and liabilities is recognized in operations in the year of change. A valuation
allowance is recorded when it is “more likely-than-not” that a deferred tax asset will not be realized.
Tax
benefits of uncertain tax positions are recognized only if it is more likely than not that the Company will be able to sustain a position
taken on an income tax return. The Company has no liability for uncertain tax positions as of April 30, 2026. Interest and penalties,
if any, related to unrecognized tax benefits would be recognized as interest expense. The Company does not have any accrued interest
or penalties associated with unrecognized tax benefits, nor was any significant interest expense recognized during the three months ended
April 30, 2026.
Recently
Issued and Adopted Accounting Pronouncements
In
November 2024, the FASB issued ASU 2024-03, Income Statement – Reporting Comprehensive Income – Expense Disaggregation
Disclosures (“ASU 2024-03”). ASU 2024-03 is intended to improve disclosures about a public business entity’s expenses
and provide more detailed information to investors about the types in commonly presented expense captions. The guidance is effective
for annual periods beginning after December 15, 2026, and quarterly periods beginning after December 31, 2027, and can be adopted prospectively
to financial statements issued for reporting periods after the effective date or retrospectively to all prior periods presented in the
financial statements. The Company is currently evaluating the potential impact of this guidance on its financial statements.
Convertible
Debentures
The
Company presents convertible debentures separately in its debt and equity components within the balance sheet. The fair value of a compound
instrument at issuance is assigned to its respective debt and equity components. The fair value of the debt component is established
first with the equity component being determined by the residual amount.
The
Company measures the cost of equity-settled transactions with employees by reference to the fair value of the equity instruments at the
date in which they are granted. Estimating fair values for share-based payment transactions requires determining the most appropriate
valuation model, which is dependent on the terms and conditions of the grant.
The
fair value of the Company’s stock option and warrant grants are estimated using the Black-Scholes-Merton Option Pricing model,
which uses certain assumptions related to risk-free interest rates, expected volatility, expected life of the stock options or warrants,
and future dividends. Compensation expenses are recorded based upon the value derived from the Black-Scholes-Merton Option Pricing model
and based on actual experience. The assumptions used in the Black-Scholes-Merton Option Pricing model could materially affect compensation
expense recorded in future periods.
Unproven
Mineral Right Interests
The
Company will capitalize into intangible assets all costs, net of any recoveries, of acquiring, exploring, and evaluating an unproven
mineral right interest, until the rights to which they relate are placed into production, at which time these deferred costs will be
amortized over the estimated useful life of the rights upon commissioning the property, or written-off if the rights are disposed of,
impaired or abandoned, when applicable.
Management
reviews the carrying amounts of mineral rights annually or when there are indicators of impairment and will recognize impairment based
upon current exploration results and upon assessment of the probability of profitable exploitation of the rights. An indication of impairment
includes but is not limited to expiration of the right to explore, substantive expenditure in the specific area is neither budgeted nor
planned, and if the entity has decided to discontinue exploration activity in a specific area. Management’s assessment of the mineral
right’s fair value is also based upon a review of other mineral right transactions that have occurred in the same geographic area
as that of the rights under review.
10
Costs
will include the cash consideration and the fair value of shares issued on the acquisition of mineral rights. Rights acquired under option
or joint venture agreements, whereby payments are made at the sole discretion of the Company, are not accrued and are only recorded in
the accounts when the payments are made. Proceeds from property option payments received by the Company are netted against the deferred
costs of the related mineral rights, with any excess being included in operations.
The
application of the Company’s accounting policy for unproven mineral right interests requires judgment in determining whether it
is likely that future economic benefits will flow to the Company, which may be based on assumptions about future events or circumstances.
Estimates and assumptions may change if new information becomes available. If, after expenditures are capitalized, information becomes
available suggesting that the recovery of the expenditures is unlikely, the amount capitalized is impaired with a corresponding charge
to profit or loss in the period in which the new information becomes available.
There
may be material uncertainties associated with the Company’s title and ownership of its unproven mineral right interests. Ordinarily
the Company does not own the land upon which an interest is located, and title may be subject to unregistered prior agreements or transfers
or other undetected defects.
Impairment
of Long-Lived Assets
The
Company’s future long-lived assets and other assets (consisting of property and equipment) will be reviewed for impairment in accordance
with the guidance of the FASB ASC Topic 360-10, Property, Plant, and Equipment . Long lived assets are reviewed for impairment
whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets
to be held and used are measured by a comparison of the carrying amount of an asset to the undiscounted future net cash flows expected
to be generated by that asset. If the carrying amount of an asset exceeds its estimated future undiscounted cash flows, an impairment
charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset.
Reclamation
Provision
An
obligation to incur restoration, rehabilitation and environmental costs arises when environmental disturbance is caused by the exploration,
development, or ongoing production of a mineral property interest. Such costs arising from the decommissioning of plant and other site
preparation work, discounted to their net present value, are provided and capitalized at the start of each project to the carrying amount
of the asset, as soon as the obligation to incur such costs arises. Discount rates using a pre-tax rate that reflect the time value of
money are used to calculate the net present value. These costs are charged against profit or loss over the economic life of the related
asset, through amortization using either the unit-of-production or straight-line method. The related liability is adjusted for each period
for the unwinding of the discount rate and for changes to the current market-based discount rate, amount or timing of the underlying
cash flows needed to settle the obligation. Costs for restoration of subsequent site damage which is created on an ongoing basis during
production are provided for at their net present values and charged against profits as extraction progresses. As of April 30, 2026, there
are no costs as production has not yet commenced.
Related
Party Transactions
Parties
are considered to be related if one party has the ability, directly or indirectly, to control the other party or exercise significant
influence over the other party in making financial and operating decisions. Parties are also considered to be related if they are subject
to common control or significant common influence, related parties may be individuals or corporate entities. A transaction is considered
to be a related party transaction when there is a transfer of resources or obligations between related parties. Related party transactions
that are in the normal course of business and have commercial substance are measured at the exchange amount, which is determined on a
cost recovery basis.
Stock
Purchase Warrants
The
Company accounts for warrants issued to purchase shares of its common stock as equity in accordance with FASB ASC 480, Accounting
for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company’s Own Stock, Distinguishing Liabilities
from Equity. We determine the accounting classification of warrants we issue, as either liability or equity classified, by first
assessing whether the warrants meet liability classification in accordance with ASC 480-10, Accounting for Certain Financial Instruments
with Characteristics of both Liabilities and Equity , then in accordance with ASC 815-40, Accounting for Derivative Financial Instruments
Indexed to, and Potentially Settled in, a Company’s Own Stock . Under ASC 480, warrants are considered liability classified
if the warrants are mandatorily redeemable, obligate us to settle the warrants or the underlying shares by paying cash or other assets,
and warrants that must or may require settlement by issuing variable number of shares. If warrants do not meet the liability classification
under ASC 480-10, we assess the requirements under ASC 815-40, which states that contracts that require or may require the issuer to
settle the contract for cash are liabilities recorded at fair value, irrespective of the likelihood of the transaction occurring that
triggers the net cash settlement feature.
If
the warrants do not require liability classification under ASC 815-40, in order to conclude equity classification, we also assess whether
the warrants are indexed to our common stock and whether the warrants are classified as equity under ASC 815-40 or other US GAAP. After
all such assessments, we conclude whether the warrants are classified as liability or equity. Liability classified warrants require fair
value accounting at issuance and subsequent to initial issuance with all changes in fair value after the issuance date recorded in the
statements of operations. Equity classified warrants only require fair value accounting at issuance with no changes recognized subsequent
to the issuance date.
11
NOTE
2 – RECLAMATION BONDS AND PROVISIONS
Reclamation
Bonds and Provisions
During
2016, the Company entered into a surety agreement that guarantees the reclamation bond on the CuMo Property. In order to maintain the
good standing of this surety, the Company is required to make an annual payment of $ 8,340 . The Company has a deposit of $ 100,000 (as
reflected in Deposit on the balance sheet) for the reclamation bond which has a face value of $ 278,000 as determined by the United States
Department of Agriculture Forest Service.
The
security deposit is refundable when the Company completes the required reclamation clean-up costs.
NOTE
3 – NOTES PAYABLE AND CONVERTIBLE NOTES PAYABLE
Notes
Payable
On
October 28, 2024, the Company issued a secured promissory note for $ 25,000 to Feehan Partners, LP (“Feehan”), a company controlled
by Robert Scannell (“Scannell”), the Company’s chief financial officer and director. The note is non-interest bearing
is due on October 28, 2025 . On July 31, 2025, Feehan extended the due date for the note to April 30, 2026 . On March 3, 2026, Feehan extended
the due date for the note to April 1, 2027 . After the due date, if unpaid, the note accrues interest at 7.5 %.
On
November 4, 2024, the Company issued a secured promissory note for $ 25,000 to Feehan. The note is non-interest-bearing and is due on
November 4, 2025 . On July 31, 2025, Feehan extended the due date for the note to April 30, 2026 . On March 3, 2026, Feehan extended the
due date for the note to April 1, 2027 . After the due date, if unpaid, the note accrues interest at 7.5 %.
On
November 20, 2024, the Company issued a secured promissory note for $ 25,000 to Feehan. The note is non-interest-bearing and is due on
November 20, 2025 . On July 31, 2025, Feehan extended the due date for the note to April 30, 2026 . On March 3, 2026, Feehan extended the
due date for the note to April 1, 2027 . After the due date, if unpaid, the note accrues interest at 7.5 %.
On
December 3, 2024, the Company issued a secured promissory note for $ 25,000 to Feehan. The note is non-interest-bearing and is due on
December 3, 2025 . On July 31, 2025, Feehan extended the due date for the note to April 30, 2026 . On March 3, 2026, Feehan extended the
due date for the note to April 1, 2027 . After the due date, if unpaid, the note accrues interest at 7.5 %.
On
April 15, 2025, the Company issued a secured promissory note for $ 25,000 to Feehan. The note is non-interest-bearing and is due on April
15, 2026 . On July 31, 2025, Feehan extended the due date for the note to April 30, 2026 . On March 3, 2026, Feehan extended the due date
for the note to April 1, 2027 . After the due date, if unpaid, the note accrues interest at 7.5 %.
On
June 30, 2025, the Company issued a secured promissory note for $ 40,000 to Feehan. The note is non-interest-bearing and is due on October
28, 2025 . On July 31, 2025, Feehan extended the due date for the note to April 30, 2026 . On March 3, 2026, Feehan extended the due date
for the note to April 1, 2027 . After the due date, if unpaid, the note accrues interest at 7.5 %.
On
August 5, 2025, the Company issued a promissory note for $ 15,000
to Feehan. The note is non-interest bearing and is due on April 30, 2026 . On March 3, 2026, Feehan extended the due date for the note to April
1, 2027 . After the due date, if unpaid, the note accrues interest at
7.5 %.
On
August 12, 2025, the Company issued a promissory note for $ 25,000 to Gil Atzmon. The note bears interest of 7.5 % and matures on February
28, 2026 . On March 1, 2026 , the note was in default.
On
August 12, 2025, the Company issued a promissory note for $ 25,000 to Jon Powell. The note bears interest of 7.5 % and matures on February
28, 2026 . On March 1, 2026 , the note was in default.
On
September 25, 2025, the Company issued a promissory note for $ 5,000 to Feehan. The note is non-interest-bearing and is due on April 30,
2026 . On March 3, 2026, Feehan extended the due date for the note to April 1, 2027 . After the due date, if unpaid, the note accrues interest
at 7.5 %.
On
October 14, 2025, the Company issued a promissory note for $ 15,000 to Feehan. The note is non-interest-bearing and is due on April 30,
2026 . On March 3, 2026, Feehan extended the due date for the note to April 1, 2027 . After the due date, if unpaid, the note accrues interest
at 7.5 %.
On
October 31, 2025, the Company issued a promissory note for $ 2,000 to Feehan. The note is non-interest-bearing and is due on February
28, 2026 . On March 3, 2026, Feehan extended the due date for the note to April 1, 2027 . After the due date, if unpaid, the note accrues
interest at 7.5 %.
12
On
December 1, 2025, the Company issued a promissory note for $ 2,000 to Feehan. The note is non-interest bearing, is due on April 30, 2026 .
On March 3, 2026, the due date was extended to April 30, 2027 , and the interest rate will be 7.5 %.
On
December 11, 2025, the Company issued a promissory note for $ 5,000 to Feehan. The note is non-interest bearing, is due on April 30, 2026 .
On March 3, 2026, the due date was extended to April 30, 2027 , and the interest rate will be 7.5 %.
On
December 22, 2025, the Company issued a promissory note for $ 50,000
to Girish Gaitonde (“Gaitonde”). In addition, the
Company issued Gaitonde a stock purchase warrant to acquire 6,667
shares of common stock of the Company at an exercise price
of $ 7.50
with an expiration date of December
22, 2028 . In accordance with ASC 470-20-25-2,
proceeds from the sale of a debt instrument with stock purchase warrants are allocated to the two elements based on the relative fair
values of the debt instrument without the warrants and of the warrants themselves at the time of issuance. The portion of the proceeds
so allocated to the warrants are accounted for as additional paid-in capital. The remainder of the proceeds are allocated to the debt
instrument portion of the transaction. The fair value of the warrants issued to Gaitonde was $ 33,335 .
Therefore, the Company recorded debt discount of $ 18,492
related to the warrants relative fair value issued
to Gaitonde, which was amortized into interest expense over the term of the convertible promissory note agreement. For the year ended
January 31, 2026, amortization of debt discount related to this note payable amounted to $ 10,878 ,
which has been included in interest expense on the accompanying consolidated statements of operations. The note bears interest at 7.5 %
and is due on February
28, 2026 . On April 17, 2026, as part of the issuance
of convertible notes and warrants for common stock (see Convertible Notes Payable below), Gaitonde converted $ 51,624 of principal
and accrued interest into a convertible note and received 16,937 warrants for common stock.
On
December 22, 2025, the Company issued a promissory note for $ 25,000
to Tomasa Zwicke (“Zwicke”). In addition,
the Company issued Zwicke a stock purchase warrant to acquire 6,667
shares of common stock of the Company at an exercise price
of $ 7.50
with an expiration date of December
22, 2028 . In accordance with ASC 470-20-25-2,
proceeds from the sale of a debt instrument with stock purchase warrants are allocated to the two elements based on the relative fair
values of the debt instrument without the warrants and of the warrants themselves at the time of issuance. The portion of the proceeds
so allocated to the warrants are accounted for as additional paid-in capital. The remainder of the proceeds are allocated to the debt
instrument portion of the transaction. The fair value of the warrants issued to Zwicke was $ 16,665 .
Therefore, the Company recorded debt discount of $ 9,245
related to the warrants relative fair value issued to Zwicke,
which was amortized into interest expense over the term of the convertible promissory note agreement. For the year ended January 31,
2026, amortization of debt discount related to this note payable amounted to $ 5,438 ,
which has been included in interest expense on the accompanying consolidated statements of operations. The note bears interest at 7.5 %
and is due on February
28, 2026 . The promissory note is in default
as of March 1, 2026.
On
January 15, 2026, the Company issued a promissory note for $ 100,000
to PV Partners, LP (“PV Partners”). In addition,
the Company issued PV Partners 13,333
shares of common stock of the Company. The note bears interest
at 10.5 %
and is due on February
13, 2026 . On April 17, 2026, the promissory note was paid.
On
January 16, 2026, the Company issued a promissory note for $ 50,000
to Jeff Hembrock (“Hembrock”). In addition, the
Company issued Hembrock 6,666
shares of common stock of the Company. The note bears interest
at 7.5 %,
is due on February
13, 2026 . On April 17, 2026, as part of the issuance of convertible notes and warrants for common stock (see Convertible
Notes Payable below), Hembrock converted $ 51,323 of principal and accrued interest into a convertible note and received 16,887 warrants
for common stock.
On
January 16, 2026, the Company issued a promissory note for $ 30,000 to Gil Atzmon (“Atzmon”). In addition, the Company issued
Atzmon a stock purchase warrant to acquire 6,667 shares of common stock of the Company at an exercise price of $ 7.50 with an expiration
date of December 22, 2028 . In accordance with ASC 470-20-25-2, proceeds from the sale of a debt instrument with stock purchase warrants
are allocated to the two elements based on the relative fair values of the debt instrument without the warrants and of the warrants themselves
at the time of issuance. The portion of the proceeds so allocated to the warrants are accounted for as additional paid-in capital. The
remainder of the proceeds are allocated to the debt instrument portion of the transaction. The fair value of the warrants issued to Atzmon
was $ 20,000 . Therefore, the Company recorded debt discount of $ 11,869 related to the warrants relative fair value issued to Atzmon, which
was amortized into interest expense over the term of the convertible promissory note agreement. For the year ended January 31, 2026,
amortization of debt discount related to this note payable amounted to $ 3,018 , which has been included in interest expense on the accompanying
consolidated statements of operations. The note bears interest at 12 %, is due on March 16, 2026 .
On
January 16, 2026, the Company issued a promissory note for $ 30,000 to Jon Powell (“Powell”). In addition, the Company issued
Powell a stock purchase warrant to acquire 6,667 shares of common stock of the Company at an exercise price of $ 7.50 with an expiration
date of December 22, 2028 . In accordance with ASC 470-20-25-2, proceeds from the sale of a debt instrument with stock purchase warrants
are allocated to the two elements based on the relative fair values of the debt instrument without the warrants and of the warrants themselves
at the time of issuance. The portion of the proceeds so allocated to the warrants are accounted for as additional paid-in capital. The
remainder of the proceeds are allocated to the debt instrument portion of the transaction. The fair value of the warrants issued to Powell
was $ 20,000 . Therefore, the Company recorded debt discount of $ 11,869 related to the warrants relative fair value issued to Powell, which
was amortized into interest expense over the term of the convertible promissory note agreement. For the year ended January 31, 2026,
amortization of debt discount related to this note payable amounted to $ 3,018 , which has been included in interest expense on the accompanying
consolidated statements of operations. The note bears interest at 12 % and is due on March 16, 2026 .
On
January 16, 2026, the Company issued a promissory note for $ 25,000
to Michael Ward (“Ward”). In addition,
the Company issued Ward 3,333
shares of common stock of the Company. The note bears interest
at 10.5 %
and is due on February
13, 2026 . On April 17, 2026, the promissory note
was paid .
On
March 9, 2026, the Company issued a promissory note for $ 100,000 to Rudofsky. The note bears interest at 8 % and is due on March 9, 2027 .
13
As
of April 30, 2026, the Company’s outstanding notes payable are as follows:
SCHEDULE OF NOTES PAYABLE
Extended (1)
Issue
Maturity
Maturity
Interest
Lender
Date
Date
Date
Amount
Rate
Secured
Feehan Partners
10/28/24
10/28/25
4/30/27
$ 25,000
N/A
Yes
Feehan Partners
11/4/24
11/4/25
4/30/27
$ 25,000
N/A
Yes
Feehan Partners
11/20/24
11/20/25
4/30/27
$ 25,000
N/A
Yes
Feehan Partners
12/3/24
12/3/25
4/30/27
$ 25,000
N/A
Yes
Feehan Partners
4/15/25
4/15/26
4/30/27
$ 25,000
N/A
Yes
Feehan Partners
6/30/25
10/1/25
4/30/27
$ 40,000
N/A
Yes
Feehan Partners
8/5/25
4/30/26
4/30/27
$ 15,000
N/A
No
Gil Atzmon (2)
8/12/25
2/28/26
$ 25,000
7.5 %
No
Jon Powell (2)
8/12/25
2/28/26
$ 25,000
7.5 %
No
Feehan Partners
9/25/25
4/30/26
4/30/27
$ 5,000
N/A
No
Feehan Partners
10/14/25
4/30/26
4/30/27
$ 15,000
N/A
No
Feehan Partners
10/31/25
2/28/26
4/30/27
$ 2,000
N/A
No
Feehan Partners
12/1/25
4/30/26
4/30/27
$ 2,000
N/A
No
Feehan Partners
12/11/25
4/30/26
4/30/27
$ 5,000
N/A
No
Tomasa Zwicke (2)
12/22/25
2/28/26
$ 25,000
7.5 %
No
Gil Atzmon
1/16/26
3/16/26
$ 30,000
12.0 %
No
Jon Powell
1/16/26
3/16/26
$ 30,000
12.0 %
No
Steven Rudofsky
3/9/26
3/9/27
$ 100,000
8.0 %
No
Total
$ 444,000
Less: Debt discount
$ ( 15,151 )
Total, net of discounts
$ 428,849
Note:
Feehan Partners and Steven Rudofsky are related parties. See Note 6.
(1) On March 3, 2026,
notes extended to April 30, 2027.
(2) In default as of the time of the filing of this Form 10-Q.
The
future payments are as follows:
SCHEDULE OF FUTURE MINIMUM PAYMENTS
Fiscal Year
2027
$ 50,000
2028
$ 394,000
2029
$ -
2030
$ -
2031
$ -
Thereafter
$ -
Total
$ 444,000
14
Convertible
Notes Payable
On
April 17, 2026, the Company received cash of $ 1,255,000 from its initial closing in its private placement in exchange for convertible
notes payable to several parties. The convertible notes payable mature on April 17, 2027. The convertible notes payable are non-interest-bearing, except in the case of default, which then 18% interest will apply. The convertible notes payable are convertible at $6.00 per
share for a voluntary conversion. If the Company has successfully uplisted to the NYSE, the convertible notes payable will mandatory
be converted at the lower of the listing price or 70% of the offering price of $6.50 in the Company’s Form S-1. As part of the
issuance of the convertible notes payable, each convertible note payable holder received warrants for common stock, with an expiration
date of April 17, 2031, at an exercise price of $6.00 per share. The warrants can be exercised as cashless. The following table reflects
the convertible notes payable and warrants as issued on April 17, 2026:
SCHEDULE
OF CONVERTIBLE NOTES PAYABLE
Name
Principal
Quantity
Exercise Price
Brett A. Richards
$ 250,000
41,667
$ 6.00
Baron De Biltmore LLC
$ 200,000
33,333
$ 6.00
Gordon Holmes
$ 200,000
33,333
$ 6.00
Jeffrey V. & Karin R. Hembrock Revokable Trust
$ 101,323
16,887
$ 6.00
The Gaitonde Living Trust
$ 101,624
16,937
$ 6.00
Craig Kallman 2015 Living Trust
$ 100,000
16,667
$ 6.00
Dan Schneider
$ 50,000
8,333
$ 6.00
Waldemar Majdanski
$ 50,000
8,333
$ 6.00
Robert B. Hayes
$ 50,000
8,333
$ 6.00
Jason Snyder
$ 50,000
8,333
$ 6.00
SternAegis Ventures Defined Benefit Plan for the Benefit of Adam K. Stern
$ 25,000
4,167
$ 6.00
Z&M LLC
$ 15,000
2,500
$ 6.00
Clifford Bergen
$ 100,000
16,667
$ 6.00
Joel Yanowitz and Amy Metzenbaum 2003 Revocable Trust
$ 50,000
8,333
$ 6.00
Paracove Corp.
$ 15,000
2,500
$ 6.00
Total
$ 1,357,947
226,323
Less: Debt discount
$ ( 747,000 )
Total, net of discounts
$ 610,947
As
of April 30, 2026, there have been no conversions of the convertible notes payable and no warrants for common stock exercised.
NOTE
4 – BOND LIABILITIES
The
Company has bond liabilities as of April 30, 2026, and January 31, 2026, are as follows:
SCHEDULE OF BOND LIABILITIES
Principal Amount
Interest
Note
Maturity
Colla-
Origi-
4/30/2026
1/31/2026
Rate
Date
Date
teral
nation
Features
Yin Yin Silver Limited
$ 500,000
$ 500,000
8.5 %
8/4/15
12/27/27
(1)
(2)
(5) (8)
Yin Yin Silver Limited
$ 500,000
$ 500,000
8.5 %
10/28/16
10/28/26
(1)
(2)
(5) (8)
Yin Yin Silver Limited
$ 250,000
$ 250,000
8.5 %
12/27/17
4/8/25
(1)
(2)
(5) (8)
Barry Swenson
$ 500,000
$ 500,000
8.5 %
12/31/17
12/31/25
(1)
(2)
(5)
Don H. Adair or Joanne Adair
$ -
$ 125,000
8.5 %
2/15/17
2/15/26
(1)
(3)
(6) (7)
Joseph Swinford or Danielle Swinford
$ -
$ 50,000
8.5 %
2/15/17
2/15/26
(1)
(3)
(6) (7)
Brandon Swain or Sierra Swain
$ -
$ 50,000
8.5 %
2/15/17
2/15/26
(1)
(3)
(6) (7)
Scott Collins or Kendra Collins
$ -
$ 12,500
8.5 %
2/15/17
2/15/26
(1)
(3)
(6) (7)
Carl Collins or Ellen Collins
$ -
$ 12,500
8.5 %
2/15/17
2/15/26
(1)
(3)
(6)
Bret Renaud
$ 5,000
$ 5,000
8.5 %
10/14/17
10/14/24
(1)
(2)
(5) (9)
Elatam Group Ltd
$ 67,000
$ 67,000
7.5 %
8/24/21
5/31/28
(1)
(2)
(6)
James Hardy
$ 7,000
$ 7,000
7.5 %
8/24/21
5/31/28
(1)
(2)
(6)
Acepac Holdings
$ 1,000,000
$ 1,000,000
7.5 %
8/24/21
5/31/28
(1)
(4)
(6)
Rick Ward
$ 15,000
$ 15,000
7.5 %
8/24/21
5/31/28
(1)
(2)
(6)
Robert & Joan Sweetman
$ 10,000
$ 10,000
8.0 %
7/1/18
7/1/25
(1)
(2)
(6) (10)
Michael Swenson
$ 10,000
$ 10,000
8.0 %
7/1/18
7/1/25
(1)
(2)
(6) (10)
Connie Sun
$ 3,000
$ 3,000
8.0 %
7/1/18
7/1/25
(1)
(2)
(6) (10)
Elizabeth Enoch
$ 10,000
$ 10,000
8.0 %
8/1/18
7/1/25
(1)
(2)
(6) (10)
William C. Stanton and Carol Stanton
$ 3,000
$ 3,000
8.0 %
7/1/18
7/1/25
(1)
(2)
(6) (10)
Total
$ 2,880,000
$ 3,130,000
15
(1)
All
notes above are secured by the following collateral: all the assets of Idaho CuMo except for the following patented lode mining claims
located in Section 13, Township 8 North, Range 5 East, Boise Meridian, Boise County, Idaho, as depicted on Mineral Survey 1706: (i)
Blackbird, (ii) Red Flag, (iii) Enterprise, (iv) Enterprise Fraction, (v) Commonwealth, (vi) Baby Mine. Each Note will rank pari
passu with all other Notes.
(2)
Financial
investment by accredited investor.
(3)
Issued
in exchange for 20 unpatented mining claims located approximately 10 miles northeast of Pioneerville, Idaho.
(4)
Issued
to settle litigation between MultiMetal Development Ltd. (former parent company of Idaho Copper Corp) and Acepac Holdings.
(5)
Interest
capitalized; accrual dates 6/30 and 12/31.
(6)
Interest
paid in cash on 6/30 and 12/31.
(7)
On
September 25, 2023, these notes were extended from February 15, 2024, to February 15, 2025. The extension was analyzed for modification
versus extinguishment and was determined to be a modification. On December 16, 2024, the notes were extended again, to February 15,
2026.
(8)
The
Company has been advised by counsel that the notes cannot be repaid without receipt of basic KYC/AML information from the bondholder
including: Articles of Incorporation, evidence of good standing, a list of shareholders of the entity, and identification documents
from each shareholder. The Company has repeatedly requested this information from the bondholder and has received no response. The
notes are governed by British Columbia law, which has a 24-month statute of limitations on past due debt. If the creditor has not
compiled the Company’s KYC/AML request in that time frame, the notes will be written off, and the principal and accrued interest
will be taken into income.
(9)
This
note is in default as of 10/14/24. The Company has attempted to contact Renaud without success.
(10)
These
notes are in default as of 7/1/25.
Future
payments are as follows:
SCHEDULE OF BOND LIABILITIES FUTURE PAYMENTS
Fiscal Year
2027
$ 1,291,000
2028
$ 500,000
2029
$ 1,089,000
2030
$ -
2031
$ -
Thereafter
$ -
Total
$ 2,880,000
NOTE
5 – RELATED PARTY TRANSACTIONS
The
Company compensated its officers $ 182,500 and $ 65,000 , net of conversion to common stock, for the three months ended April 30, 2026,
and 2025, respectively.
On
July 31, 2025, Mr. Brodkey and Mr. Scannell elected to convert accrued compensation of $ 42,500 and $ 87,500 into 121,429 and 250,000 shares
of common stock, respectively. The conversion rate was $ 0.35 per share.
16
On
October 28, 2024, the Company issued a secured promissory note for $ 25,000 to Feehan. The note was due on October 28, 2025 . On October
31, 2025, the due date was extended to April 30, 2026 . See Note 3. On March 3, 2026, the due date was extended to April 30, 2027 , and
the interest rate will be 7.5 %.
On
November 4, 2024, the Company issued a secured promissory note for $ 25,000 to Feehan. The note was due on November 4, 2025 . On October
31, 2025, the due date was extended to April 30, 2026 . See Note 3. On March 3, 2026, the due date was extended to April 30, 2027 , and
the interest rate will be 7.5 %.
On
November 20, 2024, the Company issued a secured promissory note for $ 25,000 to Feehan. The note was due on November 20, 2025 . On October
31, 2025, the due date was extended to April 30, 2026 . See Note 3. On March 3, 2026, the due date was extended to April 30, 2027 , and
the interest rate will be 7.5 %.
On
December 3, 2024, the Company issued a secured promissory note for $ 25,000 to Feehan. The note was due on December 3, 2025 . On October
31, 2025, the due date was extended to April 30, 2026 . See Note 3. On March 3, 2026, the due date was extended to April 30, 2027 , and
the interest rate will be 7.5 %.
On
April 15, 2025, the Company issued a secured promissory note for $ 25,000 to Feehan. The note was due on April 15, 2026 . On October 31,
2025, the due date was extended to April 30, 2026 . See Note 3. On March 3, 2026, the due date was extended to April 30, 2027 , and the
interest rate will be 7.5 %.
On
April 30, 2025, Brodkey and Scannell each elected to convert accrued compensation of $ 42,500 and $ 87,500 into 7,083 and 14,583 shares
of common stock, respectively.
On
June 30, 2025, the Company issued a secured promissory note for $ 40,000
to Feehan. The note was due on October
28, 2025 . On October 31, 2025, the due date was extended to April
30, 2026 . See Note 3. On March 3, 2026, the due date was extended to April
30, 2027 , and the interest rate will be 7.5 %
(see Note 10).
On
August 5, 2025, the Company issued a promissory note for $ 15,000
to Feehan. The note is due on April
30, 2026 . See Note 3. On March 3, 2026, the due date was extended to April
30, 2027 , and the interest rate will be 7.5 %
(see Note 10).
On
August 10, 2025, the Company issued Scannell 10,000 warrants for 10,000 shares of common stock at an exercise price of $ 4.80 .
On
August 18, 2025, Rudofsky exercised 8,333 warrants for 8,333 shares of common stock at an exercise price of $ 3.00 .
On
September 25, 2025, the Company issued a promissory note for $ 5,000 to Feehan. The note is due on April 30, 2026 . See Note 3. On March
3, 2026, the due date was extended to April 30, 2027 , and the interest rate will be 7.5 %.
On
October 14, 2025, the Company issued a promissory note for $ 15,000 to Feehan. The note is due on April 30, 2026 . See Note 3. On March
3, 2026, the due date was extended to April 30, 2027 , and the interest rate will be 7.5 %.
On
October 31, 2025, the Company issued a promissory note for $ 2,000 to Feehan. The note is due on February 28, 2026 . See Note 3. On March
3, 2026, the due date was extended to April 30, 2027 , and the interest rate will be 7.5 %.
On
October 31, 2025, Brodkey and Scannell elected to convert accrued compensation of $ 42,500 and $ 87,500 into 6,037 and 12,429 shares of
common stock, respectively. Additionally, other parties converted $ 67,500 of accrued compensation into 9,588 shares of common stock.
The conversion rate was $ 7.04 per share.
17
On
December 1, 2025, the Company issued a promissory note for $ 2,000 to Feehan. The note is due on April 30, 2026 . See Note 3. On March
3, 2026, the due date was extended to April 30, 2027 , and the interest rate will be 7.5 %.
On
December 11, 2025, the Company issued a promissory note for $ 5,000 to Feehan. The note is due on April 30, 2026 . See Note 3. On March
3, 2026, the due date was extended to April 30, 2027 , and the interest rate will be 7.5 %.
On
December 23, 2025, Mr. Rudofsky exercised 8,333 warrants for 8,333 shares of common stock at an exercise price of $ 3.00 .
On
January 31, 2026, Brodkey and Scannell elected to convert accrued compensation of $ 42,500 and $ 87,500 into 5,445 and 12,284 shares of
common stock, respectively. Additionally, other parties converted $ 51,667 of accrued compensation into 8,575 shares of common stock.
The conversion rate was $ 7.10 per share.
On
March 9, 2026, the Company issued a promissory note for $ 100,000 to Rudofsky. The note bears interest at 8 % and is due on March 9, 2027.
As
of April 30, 2026, the Company has payables of $ 61,293 to Brodkey and $ 12,820 to Scannell.
NOTE
6 – STOCKHOLDERS’ EQUITY
Preferred
Stock
The
Company has authorized share capital of 10,000,000 shares of preferred stock with par value of $ 0.001 .
On
January 12, 2024, we entered into Unit Subscription Purchase Agreements (“Subscription Agreements”) with purchasers for an
aggregate of 23 (“Units”) at a price of $12,000 per Unit. Each Unit comprised of one (1) share of Series A Convertible Non-Voting
Preferred Stock, $0.001 par value per share (the “Series A Preferred Stock”), and (ii) 3,125 common stock purchase warrants
(the “Warrants”). The rights and preferences of the Series A Preferred Stock, include without limitation, the right of each
holder thereof to convert each share of Series A Preferred Stock into 2,500 shares of the Company’s common stock, par value $ 0.001
par value per share as set forth in the Certificate of Designation of Series A Convertible Non-Voting Preferred Stock (the “Certificate
of Designation”). The Warrant holders have the right to exercise the Warrants for three ( 3 ) years at an exercise price of $ 4.80
per share of common stock. The Units were offered and sold in reliance upon exemptions from the registration requirements provided by
Section 4(a)(2) of the Securities Act of 1933, as amended, and/or Rule 506(b) of Regulation D promulgated thereunder. The Company has
agreed to file a registration statement to cover the re-sale of the shares of Common Stock issuable upon the conversion of the Series
A Preferred Stock, and upon the exercise of the Warrants. The Company intends to utilize the net proceeds from the sale of the Units
in the Offering for working capital and general corporate purposes.
The
warrants issued through January 31, 2024, had a Black-Scholes fair value of $ 156,746 for the 56,250 warrants issued.
SCHEDULE OF ESTIMATED FAIR VALUE OF WARRANTS
Stock price
$ 1.40 – 4.00
Exercise price
$ 4.80
Expected volatility
521 - 1,042 %
Expected term (years)
3
Risk free rate
4.05 – 4.45 %
Dividends
0 %
Between
February 2024 and January 2025, we entered into Subscription Agreements with certain accredited investors (each, a “Subscriber”
and collectively, the “Subscribers”), pursuant to which the Company offered and sold to the Subscribers in a private placement
offering (the “Offering”), Units for a purchase price of $ 12,000 per Unit, for gross proceeds of $ 2,084,040 . Each Unit consists
of one (1) share of the Company’s Series A Preferred Stock, and (ii) 3,125 Warrants. Each share of Series A Preferred Stock converts
into 2,500 shares of the Company’s common stock. The Warrant entitles the holders to shares of common stock for three ( 3 ) years,
at an exercise price of $ 4.80 per share.
Between
August 6, 2025, and October 16, 2025, all shareholders of Series A Preferred Stock converted their collective 196.67 shares into 491,667
shares of Common Stock.
As
of April 30, 2026 and January 31, 2026, the Company had 0
and 196.67
shares of Series A Preferred Stock issued and outstanding, respectively.
Common
Stock
The
Company has authorized share capital consisting of 500,000,000 shares of common stock with par value of $ 0.001 .
18
On
February 24, 2025, a warrant holder exercised a warrant for 11,250 shares of common stock for $ 54,000 .
On
March 25, 2025, a warrant holder exercised a warrant for 11,250 shares of common stock for $ 54,000 .
On
April 30, 2025, Brodkey and Scannell elected to convert accrued compensation of $ 42,500 and $ 87,500 into 7,083 and 14,583 shares of common
stock, respectively. Additionally, other parties converted $ 147,500 of accrued compensation into 52,900 shares of common stock.
On
May 16, 2025, a warrant holder exercised a warrant for 11,250 shares of common stock for $ 54,000 . The conversion rate was $ 4.80 per share.
On
May 30, 2025, a vendor converted a payable for $ 50,000 into 10,417 shares of common stock. The conversion rate was $ 4.80 per share.
On
June 17, 2025, a vendor converted a payable for $ 150,000 into 31,250 shares of common stock. The conversion rate was $ 4.80 per share.
On
July 25, 2025, a vendor was issued 41,667 shares of common stock valued at $ 200,000 for services. The conversion rate was $ 4.80 per share.
On
July 31, 2025, Mr. Brodkey and Mr. Scannell elected to convert accrued compensation of $ 42,500 and $ 87,500 into 6,071 and 12,500 shares
of common stock, respectively. Additionally, other parties converted $ 67,500 of accrued compensation into 9,643 shares of common stock.
The conversion rate was $ 7.00 per share.
On
August 18, 2025, Mr. Rudofsky exercised 8,333 warrants for 8,333 shares of common stock at an exercise price of $ 3.00 .
On
October 13, 2025, a consultant with a balance due in combined expenses and compensation of $ 46,048 utilized those payables for the value
of the exercise price of warrants. The actual warrants (with an exercise price of $ 3.00 ) exercised was 23,812 into the same amount of
shares of common stock. The value of the exercise price was $ 71,464 . The Company incorrectly duplicated the open payable for compensation,
which was converted into common stock on October 31, 2025. The duplication was $ 25,416 which was recorded as an other receivable at October
31, 2025, which will be offset with future compensation.
On
October 31, 2025, Brodkey and Scannell elected to convert accrued compensation of $ 42,500 and $ 87,500 into 6,037 and 12,429 shares of
common stock, respectively. Additionally, other parties converted $ 67,500 of accrued compensation into 9,588 shares of common stock.
The conversion rate was $ 7.04 per share.
On
December 15, 2025, the Company issued 29,167 shares of common stock to its legal counsel. The shares were valued at $ 140,000 .
On
December 20, 2025, 6,842 shares of common stock were issued for round up as part of the reverse split.
On
December 23, 2025, Mr. Rudofsky exercised 8,333 warrants for 8,333 shares of common stock at an exercise price of $ 3.00 .
19
On
January 15, 2026, the Company issued a third party 6,666 shares of common stock as an incentive for financing.
On
January 16, 2026, the Company issued a third party 13,333 shares of common stock as an incentive for financing.
On
January 16, 2026, the Company issued a third party 3,333 shares of common stock as an incentive for financing.
On
January 31, 2026, Brodkey and Scannell elected to convert accrued compensation of $ 42,500 and $ 87,500 into 5,445 and 12,284 shares of
common stock, respectively. Additionally, other parties converted $ 51,667 of accrued compensation into 8,575 shares of common stock.
The conversion rate was $ 7.10 per share.
On
March 3, 2026, the Company issued 10,000 shares of common stock to a consultant.
As
of April 30, 2026, and January 31, 2026, the Company had 13,948,917
and 13,938,917
shares issued, issuable, and outstanding, respectively.
Options
On
January 23, 2023, as part of the RTO, the Company accepted the assignment of the stock options for common stock from ICUMO to the Company,
as consented by the parties. The Company has 1,356,750 options issued to various officers, directors, and employees, based on milestones.
As of January 31, 2026, and 2025, 1,132,300 and 60,300 options are vested. The exercise price for the options is $ 2.50, and they expire
on December 31, 2027. The Company recognized $ 378,496 during the period ended January 31, 2025, in stock-based compensation expense related
to the estimated vesting of these options. As of January 31, 2026, none of the remaining milestones necessary for these options to vest
have been met. The remaining additional compensation to be recognized as these options vest is approximately $ 568,000 during fiscal 2027
based on the current estimated time to reach the milestones.
The
remaining vesting milestones required to be met are (1) obtaining an updated PEA, (2) an uplist of the Company’s common stock to
a national exchange and (3) the successful raising of $5 million or more in new capital. Each of these milestones vest an additional
20% of the options upon being met and were estimated to have a 50% probability of being met as of January 31, 2026. Management reviews
the estimate of meeting each probability as well as the related timing at each reporting period.
On
March 3, 2026, the Company issued Rudofsky, Brodkey and Scannell 268,000 , 268,000 and 268,000 options for common stock, respectively.
The options have an exercise price of $ 8.00 , expire on September 30, 2032, and are fully vested.
As
of April 30, 2026, the Company had 1,356,750 options outstanding with an exercise price of $ 2.50 , to Brodkey, Scannell, and a former
officer, each with 402,000 options. In addition, a former director of the Company holds 134,000 options and an independent consultant
holds 16,750 options.
Warrants
On
March 28, 2024, the Company issued 508,344 warrants for shares of common stock as part of financing. The warrants have an exercise price
of $ 4.80 and expire on March 28, 2027 .
On
June 7, 2024, the Company issued 37,500 warrants for shares of common stock as part of financing. The warrants have an exercise price
of $ 4.80 and expire on June 7, 2027 .
On
August 10, 2025, the Company issued Scannell 10,000 warrants for 10,000 shares of common stock at an exercise price of $ 4.80 . The
warrants were issued as compensation.
On
August 12, 2025, the Company issued to a third party 1,250 warrants for 1,250 shares of common stock at an exercise price of $ 4.80 . The
warrants were issued as compensation.
On
August 12, 2025, the Company issued to a third party 1,250 warrants for 1,250 shares of common stock at an exercise price of $ 4.80 . The
warrants were issued as compensation.
20
On
February 24, 2025, 11,250 warrants were exercised at $ 4.80 for $ 54,000 .
On
March 25, 2025, 11,250 warrants were exercised at $ 4.80 for $ 54,000 .
On
May 16, 2025, 11,250 warrants were exercised at $ 4.80 for $ 54,000 .
On
August 18, 2025, 8,333 warrants were exercised at $ 3.00 for $ 25,000 .
On
October 13, 2025, a consultant with a balance due in combined expenses and compensation of $ 46,048 utilized those payables for the value
of the exercise price of warrants. The actual warrants (with an exercise price of $ 3.00 ) exercised was 23,812 into the same amount of
shares of common stock. The value of the exercise price was $ 71,464 . The Company incorrectly duplicated the open payable for compensation,
which was converted into common stock on October 31, 2025. The duplication was $ 25,416 which was recorded as an other receivable at October
31, 2025, which will be offset with future compensation.
On
December 22, 2025, 6,667 warrants with an exercise price of $ 7.50 were issued as an incentive for financing.
On
December 22, 2025, 3,333 warrants with an exercise price of $ 7.50 were issued as an incentive for financing.
On
December 23, 2025, 8,333 warrants were exercised at $ 3.00 for $ 25,000 .
On
January 16, 2026, 4,000 warrants with an exercise price of $ 7.50 were issued as an incentive for financing.
On
January 16, 2026, 4,000 warrants with an exercise price of $ 7.50 were issued as an incentive for financing.
On
March 9, 2026, 29,500 warrants with an exercise price of $ 3.00 were issued to Rudofsky as compensation.
On
March 20, 2026, the Company issued Rudofsky, Brodkey and Scannell 83,750 , 65,600 and 134,000 warrants, respectively. The exercise price
is $ 8.00 , and the warrants expire on January 16, 2028 .
21
As
of April 30, 2026, the Company had 1,726,777 warrants outstanding with an exercise price of $ 3.00 , 54,674 warrants outstanding with an
exercise price of $ 4.60 , 577,094 warrants outstanding with an exercise price of $ 4.80 (see Note 3), 266,958 warrants outstanding with
an exercise price of $ 7.50 , and 283,350 warrants outstanding with an exercise price of $ 8.00 . The schedule of outstanding warrants as
of April 30, 2026, is as follows:
SCHEDULE
OF WARRANTS OUTSTANDING
Exercise
Expiration
Exercise Price
Price
Date
Quantity
$ 3.00
$ 4.60
$ 4.80
$ 7.50
$ 8.00
$ 3.00
5/11/27
10,720
10,720
$ 3.00
11/29/27
1,535,807
1,535,807
$ 3.00
12/10/27
150,750
150,750
$ 3.00
3/9/29
29,500
29,500
$ 4.60
5/8/26
54,674
54,674
$ 4.80
11/17/26
6,250
6,250
$ 4.80
12/8/26
6,250
6,250
$ 4.80
12/11/26
3,125
3,125
$ 4.80
3/28/27
508,344
508,344
$ 4.80
6/7/27
37,500
37,500
$ 4.80
9/5/27
3,125
3,125
$ 4.80
8/10/28
10,000
10,000
$ 4.80
8/12/28
2,500
2,500
$ 7.50
12/22/28
10,000
10,000
$ 7.50
1/16/29
8,000
8,000
$ 7.50
1/16/29
248,958
248,958
$ 8.00
1/16/28
283,350
283,350
2,908,853
1,726,777
54,674
577,094
266,958
283,350
Stock-based
Compensation Expense
The
Company recognizes stock-based compensation using the straight-line method over the requisite service period or derived service period.
The Company recognized stock-based compensation for the three months ended April 30, 2026, and 2025 of $ 345,000 and $ 277,500 , respectively.
NOTE
7 – COMMITMENTS AND CONTINGENCIES
Other
than the potential challenges to the Exploration PoP anticipated to be filed by environmental and non-government organizations in opposition
to exploration at CuMo, we have no knowledge of any material, active, pending or threatened proceeding against us or our subsidiaries,
nor are we, or any subsidiary, involved as a plaintiff or defendant in any material proceeding or pending litigation. The defense of
such claims, or any adverse outcome relating to any such claims, could have a material adverse effect on the Company’s liquidity,
financial condition and cash flows.
Certain
conditions may exist as of the date the condensed consolidated financial statements are issued, which may result in a loss to the Company,
but which will only be resolved when one or more future events occur or fail to occur. The Company’s management and its legal counsel
assess such contingent liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies
related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings, the Company’s
legal counsel evaluates the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount
of relief sought or expected to be sought therein.
If
the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability
can be estimated, then the estimated liability would be accrued in the Company’s condensed consolidated financial statements. If
the assessment indicates that a potentially material loss contingency is not probable but is reasonably possible, or is probable but
cannot be estimated, then the nature of the contingent liability, together with an estimate of the range of possible loss if determinable
and material, would be disclosed.
Loss
contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the nature of the guarantee
would be disclosed.
The
Company entered into a new long-term lease agreement for warehouse space in Idaho. The lease began on April 1, 2024, with an initial
period of 3
years and an optional 3 -year
renewal at the end of the initial term. The Company may cancel the lease at any time after 13
months from the effective date of the lease by
providing a 3-month notice of cancellation. The base lease payment is $ 3,600
through January 1, 2026, at which point base rent increases
to $ 3,700
until January 1, 2027, at which point it increases to $ 3,800
until January 1, 2028, at which point it increases to $ 3,900 .
Prior to entering into this lease agreement, the Company was a party to a month-to-month lease which it had not terminated. The lessor
and the Company agreed regain access to the warehouse including obtaining access to the Company’s property contained within such
warehouse, the lessor agreed to the following additional payments. A single payment of $ 100,000
which was paid on March 5, 2024, and $ 6,000
per month beginning May 1, 2024, and ending on February 1,
2025. The agreement provides the following pricing:
SCHEDULE
OF AGREEMENT PRICING
2026 $ 3,700 per month
2027 $ 3,800 per month
2028 $ 3,900 per month
22
The
remaining term of the lease was based on the amount of time left before the Company may exercise its right to cancel the lease, which
is 13 months .
The
Company considered whether it was probable it would exercise and extend beyond the initial 3 -year term and determined it was not probable
that the Company would exercise this renewal option.
The
rent expense for the three months ended April 30, 2026, and 2025 was $ 11,510 and $ 9,930 , respectively.
NOTE
8 – INCOME TAXES
As
of April 30, 2026, and January 31, 2026, the Company has net operating loss carry forwards of $ 2,020,795 and $ 1,726,961 , respectively,
which may be available to reduce future years’ taxable income through 2046. The Company’s net operating loss carry forwards
may be subject to annual limitations, which could reduce or defer the utilization of the losses as a result of an ownership change as
defined in Section 382 of the Internal Revenue Code.
The
Company’s tax expense differs from the “expected” tax expense for Federal income tax purposes (computed by applying
the United States Federal tax rate of 21 % and state rate of 5 % to loss before taxes for fiscal years 2027 and 2026), as follows:
SCHEDULE OF TAX EXPENSE FOR FEDERAL INCOME TAX PURPOSES
April 30, 2026
January 31, 2026
Tax expense (benefit) at the statutory rate
$ ( 237,327 )
$ ( 335,674 )
State income taxes, net of federal income tax benefit
( 56,506 )
( 79,922 )
Change in valuation allowance
293,833
415,596
Total
$ -
$ -
The
tax effects of the temporary differences between reportable financial statement income and taxable income are recognized as deferred
tax assets and liabilities.
The
tax years 2023 through 2026 remain open for examination by federal agencies and other jurisdictions in which it operates.
The
tax effect of significant components of the Company’s deferred tax assets and liabilities at April 30, 2026, and January 31, 2026,
are as follows:
SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES
April 30, 2026
January 31, 2026
Deferred tax assets:
Net operating loss carryforward
$ 2,020,795
$ 1,726,961
Timing differences
-
-
Total gross deferred tax assets
2,020,795
1,726,961
Less: Deferred tax asset valuation allowance
( 2,020,795 )
( 1,726,961 )
Total net deferred taxes
$ -
$ -
In
assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all
of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of
future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal
of deferred tax liabilities, projected future taxable income and tax planning strategies in making this assessment.
Because
of the historical earnings history of the Company, the net deferred tax assets are offset by a 100% valuation allowance. The valuation
allowance for the remaining net deferred tax assets was $ 2,020795 and $ 1,726,961 as of April 30, 2026, and January 31, 2026, respectively.
NOTE
9 – SUBSEQUENT EVENTS
The
Company has evaluated subsequent events from the condensed consolidated balance sheet through the date of this filing and determined
there were no events to disclose or that require recognition in the accompanying condensed consolidated financial statements
except as noted below.
On May 12, 2026, the Company issued 13,333 shares
of common stock of the Company to a consultant for services.
On May 19, 2026, the Company issued 2,857 shares of common stock of the Company to a consultant. The consultant will received common stock valued
at $ 20,000 per quarter for one year.
On May 28, 2026, the Company
completed a second closing under the offering for gross proceeds of $ 185,000 . In connection with the second closing, investors received
warrants to purchase an aggregate of 30,833 shares of common stock.
23
ITEM
2 - MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The
statements contained in the following MD&A and elsewhere throughout this Quarterly Report on Form 10-Q, including any documents incorporated
by reference, that are not historical facts, including statements about our beliefs and expectations, are “forward-looking statements”
within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements include statements preceded
by, followed by or that include the words “may,” “could,” “would,” “should,” “believe,”
“expect,” “anticipate,” “plan,” “estimate,” “target,” “project,”
“intend” and similar words or expressions. In addition, any statements that refer to expectations, projections, or other
characterizations of future events or circumstances are forward-looking statements.
These
forward-looking statements, which reflect our management’s beliefs, objectives, and expectations as of the date hereof, are based
on the best judgment of our management. All forward-looking statements made by us in this Form 10-Q are based only on information currently
available to us and speak only as of the date on which they are made. Such forward-looking statements are subject to certain risks, uncertainties
and assumptions relating to factors that could cause actual results to differ materially from those anticipated in such statements, including,
without limitation, the following: economic, social and political conditions, global economic downturns resulting from extraordinary
events such as the COVID-19 pandemic and other securities industry risks; interest rate risks; liquidity risks; credit risk with clients
and counterparties; risk of liability for errors in clearing functions; systemic risk; systems failures, delays and capacity constraints;
network security risks; competition; reliance on external service providers; new laws and regulations affecting our business; net capital
requirements; extensive regulation, regulatory uncertainties and legal matters; failure to maintain relationships with employees, customers,
business partners or governmental entities; the inability to achieve synergies or to implement integration plans and other consequences
associated with risks and uncertainties detailed in our filings with the SEC, including our most recent filings on Forms 8-K, 10-K and
10-Q.
We
caution that the foregoing list of factors is not exclusive, and new factors may emerge, or changes to the foregoing factors may occur,
that could impact our business. We undertake no obligation to publicly update or revise these statements, whether as a result of new
information, future events or otherwise, except to the extent required by the federal securities laws.
This
discussion should be read in conjunction with our financial statements filed on our Form 8-K on January 27, 2023, our 2026 Form 10-K,
and our condensed consolidated financial statements and the notes thereto contained elsewhere in this Quarterly Report on Form 10-Q.
Nature
of Operations
The
Company is in the process of exploring its mineral right interests in the United States and at the date of these consolidated financial
statements, has not yet determined whether any of its mineral properties contain economically recoverable mineral reserves. Accordingly,
the carrying amount of mineral right interests represents cumulative expenditures incurred to date and does not necessarily reflect present
or future values. The recovery of these costs is dependent upon the discovery of economically recoverable mineral reserves and the ability
of the Company to obtain the necessary financing to complete their exploration and development and to resolve any environmental, regulatory,
or other constraints. Uncertainty also exists with respect to the recoverability of the carrying value of certain mineral right interests.
The ability of the Company to realize its investment in resource properties is contingent upon the maintenance and integrity of the Company’s
title to such properties.
Mining
Operations
To
determine material mining operations in accordance with subpart 1300 of SEC Regulation S-K, management considered both quantitative and
qualitative factors, assessed in the context of the Company’s overall business and financial condition. The Company concluded that,
as of the date of the filing of this Report, its sole material mining operation is the CuMo Project. The Company will update its assessment
of individual material mines on an annual basis.
The
information relating to such sole material mining operation is contained in the technical report summary (“TRS”) relating
to the CuMo Project prepared in compliance with the Item 601(b)(96) and subpart 1300 of Regulation S-K. Reference should be made to the
full text of the TRS, a copy of which was filed as Exhibit 96.1 to the Current Report on Form 8-K, dated January 27, 2023.
Pursuant
to Item 1302(b)(5) of Regulation S-K (17 C.F.R. §229.1302(b)(5)), the Company states that the TRS was prepared by Shaun M. Dykes
(our former Vice President and former Director), M. Sc. (Eng), P. Geo of Geologic Systems, Ltd. Mr. Dykes is currently serving as a technical
advisor to the registrant. Mr. Dykes meets the qualifications specified under the definition of “Qualified Person” under
Item 1300 of Regulation S-K.
The
CuMo Project currently consists of one hundred and twenty-six (126) federal unpatented lode mining claims, and six (6) patented mining
claims. In total, the project comprises approximately 2,640 acres. The unpatented lode mining claims and patented claims are situated
in an unorganized mining district, in Boise County, Idaho, spanning Sections in Township 7N and 8N, Range 5E and 6E, Boise Meridian.
No
assurances can be given that any of these plans will come to fruition or that if implemented they will necessarily yield positive results.
Independent
Valuation
On
March 3, 2023, an independent valuation firm issued a valuation of the assets, specifically the CuMo project in Boise County, Idaho,
acquired by the Company in the ICUMO transaction. The CuMo project is a molybdenum-copper deposit that will be developed as an open pit
mining operation. The fair market value of the assets were $23,919,754, as of the date of the appraisal.
24
Recent
Developments
Private
Placement
On
April 17, 2026, the Company completed a private placement of convertible promissory notes and warrants for aggregate gross proceeds of
approximately $1.36 million. The notes mature 12 months from issuance and are convertible into shares of the Company’s common stock
at an initial conversion price of $6.00 per share, subject to customary adjustments. In connection with a national securities exchange
listing and firm commitment underwritten offering, the notes will automatically convert into the securities offered at the lower of 70%
of the offering price or $6.00 per share.
In
connection with the offering, investors received warrants to purchase an aggregate of 226,332 shares of common stock at an exercise price
of $7.50 per share for a five-year term. The warrant exercise price is subject to adjustment and may be reduced to an amount equal to
125% of the conversion price of the notes. Of the $1,357,947 principal amount of notes issued, $102,947 represented the exchange of existing
indebtedness by two investors on a dollar-for-dollar basis, with no discount applied.
On
May 28, 2026, the Company completed a second closing under the offering for gross proceeds of $185,000. In connection with the second
closing, investors received warrants to purchase an aggregate of 30,833 shares of common stock.
The
securities were offered and sold to accredited investors in reliance on Section 4(a)(2) of the Securities Act and Rule 506(b) of Regulation
D. The Company did not engage in general solicitation or advertising in connection with the offering.
The
Company engaged ThinkEquity LLC as exclusive placement agent and paid customary fees, including placement agent warrants.
Off-balance
Sheet Arrangements
We
do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial
condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources
that are material to investors.
Results
of Operations
The
following discussion and analysis of our financial condition and results of operations should be read in conjunction with the condensed
consolidated financial statements and notes thereto for the three months ended April 30, 2026, and 2025, and related management discussion
herein.
Our
condensed consolidated financial statements are stated in U.S. Dollars and are prepared in accordance with US GAAP.
Going
Concern Qualification
Several
conditions and events cast substantial doubt about the Company’s ability to continue as a going concern. The Company has incurred
cumulative net losses of $41,729,836 from its inception to April 30, 2026, and requires capital for its contemplated operational and
marketing activities to take place. The Company’s ability to raise additional capital through debt or future issuances of capital
stock is unknown. The obtainment of additional financing, the successful development of the Company’s contemplated plan of operations,
and its transition, ultimately, to the attainment of profitable operations are necessary for the Company to continue operations. The
ability to successfully resolve these factors raises substantial doubt about the Company’s ability to continue as a going concern.
For
the three months ended April 30, 2026, compared to the three months ended April 30, 2025
Revenue
The
Company has had no revenue historically to date.
Operating
Expenses
The
Company had operating expenses of $1,340,324 for the three months ended April 30, 2026, compared to $563,138 for the three months
ended April 30, 2025. The increase was primarily due to the increase in professional fees ($714,862 for the three months ended April
30, 2026 compared to $170,324 for the same period in 2025) related to legal fees and financing fees, an increase in payroll and related expenses ($182,500 for the three
months ended April 30, 2026 compared to $65,000 for the same period in 2025), an increase in rent expense ($11,510 for the three
months ended April 30, 2026 compared to $9,930 for the same period in 2025), an increase in stock-based compensation ($345,000 for
the three months ended April 30, 2026 compared to $277,500 for the same period in 2025), and an increase in other general and
administrative expenses ($86,452 for the three months ended April 30, 2026 compared to $40,384 for the same period in
2025).
Other
Income / Expenses
The
Company had other expenses, net, of $171,606 for the three months ended April 30, 2026, compared to $119,750 of expense for the three
months ended April 30. 2025.
Net
Loss
The
Company had a net loss of $1,511,930 for the three months ended April 30, 2026, compared to $682,888 for the three months ended April
30, 2025.
25
Liquidity
and Capital Resources
As
of April 30, 2026, the Company had cash of $164,216. We do not have sufficient resources to effectuate our business. We estimate that ongoing expenses will be comprised primarily
of general expenses including overhead, legal and accounting fees. The Company does not project revenue for the next few years, as is
typical in mining companies. The Company has and will continue to raise capital to fund the expenses. To maintain our plan of growth,
we need to raise a minimum of an additional $12,000,000. These factors raise substantial doubts about the Company’s ability to
continue as a going concern.
Operations
used cash of $855,058 for the three months ended April 30, 2026, compared to cash used of $225,967 for the same period in 2025.
We
used cash in investing activities of $0 for the three months ended April 30, 2026, compared to $0 for the same period in 2025.
We
had cash provided by financing activities for the three months ended April 30, 2026, of $995,000 compared to $133,000 for the same period
in 2025.
We
will have to raise funds to pay for our expenses. We may have to borrow money from shareholders or issue debt or equity or enter into
a strategic arrangement with a third party. There can be no assurance that additional capital will be available to us. We currently have
no arrangements or understandings with any person to obtain funds through bank loans, lines of credit or any other sources. Since we
have no such arrangements or plans currently in effect, our inability to raise funds for our operations will have a severe negative impact
on our ability to remain a viable company.
Item
3. Quantitative and Qualitative Disclosures about Market Risk.
We
are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information under this
item.
Item
4. Controls and Procedures.
Evaluation
of Disclosure Controls and Procedures
The
Securities and Exchange Commission defines the term “disclosure controls and procedures” to mean a company’s controls
and other procedures of an issuer that are designed to ensure that information required to be disclosed in the reports that it files
or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized, and reported, within the time periods specified
in the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls
and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under
the Securities Exchange Act of 1934 is accumulated and communicated to the issuer’s management, including its chief executive and
chief financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
The Company maintains such a system of controls and procedures in an effort to ensure that all information that it is required to disclose
in the reports it files under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods
specified under the SEC’s rules and forms and that information required to be disclosed is accumulated and communicated to the
chief executive and interim chief financial officer to allow timely decisions regarding disclosure.
As
of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our
Chief Executive Officer / Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures.
Based on this evaluation, the Chief Executive Officer / Chief Financial Officer have concluded that the Company’s disclosure controls
and procedures are not effective as of such date. The Chief Executive Officer / Chief Financial Officer have determined that the Company
continues to have the following deficiencies which represent a material weakness:
●
The
Company does not have a majority of independent directors;
●
Lack
of in-house personnel with the technical knowledge to identify and address some of the reporting issues surrounding certain complex
or non-routine transactions. With material, complex and non-routine transactions, management has and will continue to seek guidance
from third-party experts and/or consultants to gain a thorough understanding of these transactions;
●
Insufficient
personnel resources within the accounting function to segregate the duties over financial transaction processing and reporting;
●
Insufficient
written policies and procedures over accounting transaction processing and period end financial disclosure and reporting processes;
and
●
To
remediate our internal control weaknesses, management intends to implement the following measures: as funding permits, the Company
will add sufficient accounting personnel to properly segregate duties and to effect a timely, accurate preparation of the financial
statements; the Company will hire staff technically proficient at applying U.S. GAAP to financial transactions and reporting; and
upon the hiring of additional accounting personnel, the Company will develop and maintain adequate written accounting policies and
procedures.
The
additional hiring is contingent upon The Company’s efforts to obtain additional funding through equity or debt and the results
of its operations. Management hopes to secure funds in the coming fiscal year but provides no assurances that it will be able to do so.
26
Limitations
on the Effectiveness of Controls
The
Company’s officers do not expect that our disclosure controls and procedures or our internal control over financial reporting will
prevent or detect all error and fraud. A control system, no matter how well designed and operated, can provide only reasonable, not absolute,
assurance that the control system’s objectives will be met. Further, the design of the control system must reflect that there are
resource constraints and that the benefits must be considered relative to their costs. Because of the inherent limitations in all control
systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the
company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that
breakdowns can occur because of simple error or mistake. Controls can also be circumvented by the individual acts of some persons, by
collusion of two or more people, or by management override of controls. The design of any system of controls is based in part on certain
assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated
goals under all potential future conditions. Projections of any evaluation of controls effectiveness to future periods are subject to
risks. Over time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with policies
or procedures.
Changes
in Internal Control Over Financial Reporting
During
the fiscal quarter covered by this Quarterly Report, there has been a significant change in our internal control over financial reporting
(as defined in Rule 13a-15(f) under the Exchange Act) that has materially affected, or is reasonably likely to materially affect, our
internal control over financial reporting. With the transaction with ICUMO, the Company has an independent accounting company which has
provided a separation of duties.
PART
II. OTHER INFORMATION
Item
1. Legal Proceedings
On
September 12, 2025, International Energy & Mineral Resources Investment Company Limited (“IEMR”), a shareholder of the
Company, filed a lawsuit in the Fourth Judicial District of Idaho seeking a declaratory judgment that the Lock-Up Agreement dated December
21, 2022, and its First Amendment dated March 30, 2024 (collectively, the “Lock-Up Agreement”) has terminated according to
its terms and that IEMR may freely trade its shares.
The
Company maintains that IEMR remains subject to the restrictions of the Lock-Up Agreement and filed its response to the lawsuit on September
30, 2025.
Item
1A. Risk Factors
We
are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information under this
item.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds
On
April 17, 2026, the Company completed a private placement of convertible promissory notes and warrants for aggregate gross proceeds of
approximately $1.36 million. The notes mature 12 months from issuance and are convertible into shares of the Company’s common stock
at an initial conversion price of $6.00 per share, subject to customary adjustments, including automatic conversion in connection with
a qualified underwritten offering at the lower of 70% of the offering price or $6.00 per share. Investors also received five-year warrants
to purchase an aggregate of 226,332 shares of common stock at an initial exercise price of $7.50 per share, subject to adjustment.
On
May 28, 2026, the Company completed a second closing under the offering for gross proceeds of $185,000 and issued additional warrants
to purchase 30,833 shares of common stock.
The
securities were offered and sold to accredited investors in reliance on Section 4(a)(2) of the Securities Act and Rule 506(b) of Regulation
D thereunder. The Company engaged ThinkEquity LLC as exclusive placement agent and paid customary fees, including placement agent warrants.
Item
3. Defaults Upon Senior Securities
None.
Item
4. Mine Safety Disclosures
The
enacted Dodd-Frank Wall Street Reform and Consumer Protection Act (the “ Dodd-Frank Act ”) requires the operators of
mines to include in each periodic report filed with the SEC certain specified disclosures regarding the Company’s history of mine
safety. The Company did not operate any mines during the period covered by this Report and currently does not operate any mines and,
as such, is not subject to disclosure requirements regarding mine safety that were imposed by the Dodd-Frank Act.
Item
5. Other Information
None.
Item
6. Exhibits
Exhibit
Number
Description
31.1*
Certification of the Principal Executive Officer of Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
31.2*
Certification of Principal Accounting and Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
32.1*
Certification of the Principal Executive Officer of Registrant pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
32.2*
Certification of Principal Accounting and Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002**
101.INS*
Inline
XBRL Instance Document.
101.SCH*
Inline
XBRL Taxonomy Extension Schema Document.
101.CAL*
Inline
XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF*
Inline
XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB*
Inline
XBRL Taxonomy Extension Label Linkbase Document.
101.PRE*
Inline
XBRL Taxonomy Extension Presentation Linkbase Document.
104*
Cover
Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
*
Filed herewith
27
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized.
SIGNATURE
TITLE
DATE
/s/Andrew
Brodkey
President
and Chief Executive Officer (Principal Executive Officer)
June 1, 2026
Andrew
Brodkey
/s/
Robert Scannell
Chief
Financial Officer (Principal Financial and Accounting Officer)
June 1, 2026
Robert
Scannell
28
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.