Item 2. Management’s Discussion and Analysis
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The
following discussion and analysis should be read in conjunction with our historical interim condensed consolidated financial statements
and related notes included elsewhere in this Quarterly Report on Form 10-Q and the Annual Report on Form 10-K filed with the Securities
and Exchange Commission (the “SEC”) for the year ended June 30, 2025 filed on September 11, 2025 (the “Annual
Report on Form 10-K”), which have been prepared in accordance with generally accepted accounting principles in the United
States (“U.S. GAAP”). The Company uses certain non-GAAP financial measures. For a detailed description of each
of the non-GAAP measures used herein, please refer to the discussion under “—Use of Non-GAAP Financial Measures and
Reconciliations.”
This
discussion and analysis contains forward-looking statements and forward-looking information that involve risks, uncertainties,
and assumptions. Our actual results may differ materially from those anticipated in these forward-looking statements and information
as a result of many factors, including, but not limited to, those set forth elsewhere in this Quarterly Report on Form 10-Q. See
“—Note Regarding Forward-Looking Statements” below.
All
currency amounts are stated in U.S. dollars unless noted otherwise.
As
used in this Quarterly Report on Form 10-Q, unless the context otherwise indicates, references to “we,” “our,”
the “Company,” “NioCorp,” and “us” refer to NioCorp Developments Ltd. and its subsidiaries,
collectively.
Note
Regarding Forward-Looking Statements
This
Quarterly Report on Form 10-Q and the exhibits attached hereto contain “forward-looking statements” within the meaning
of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities
Exchange Act of 1934, as amended (the “Exchange Act”), and “forward-looking information” within the meaning
of applicable Canadian securities legislation (collectively, “forward-looking statements”). Such forward-looking statements
concern our anticipated results and developments in the operations of the Company in future periods, planned exploration activities,
the adequacy of the Company’s financial resources, and other events or conditions that may occur in the future.
Forward-looking
statements have been based upon our current business and operating plans, as approved by the Board, and may include statements
regarding, among other matters, the financial and business performance of NioCorp; NioCorp’s anticipated results and developments
in the operations of NioCorp in future periods; NioCorp’s planned exploration activities; the adequacy of NioCorp’s
financial resources; NioCorp’s ability to secure sufficient project financing to complete construction and commence operation
of the Company’s niobium, scandium, and titanium project (the “Elk Creek Project”) located in southeastern Nebraska;
NioCorp’s ability to receive a final commitment of financing from the Export-Import Bank of the United States (“EXIM”);
the estimated total upfront capital expenditure for the Elk Creek Project; NioCorp’s expectation and ability to produce
niobium, scandium, and titanium and the potential to produce rare earth elements at the Elk Creek Project; NioCorp’s plans
to produce and supply specific products and market demand for those products; NioCorp’s ability to access the full amount
of the expected net proceeds of the Standby Equity Purchase Agreement, dated January 26, 2023 (the “Yorkville Equity Facility
Financing Agreement”) between the Company and YA II PN, Ltd., an investment fund managed by Yorkville Advisors Global, LP
(“Yorkville”); NioCorp’s expectation that it will receive the full $10 million in reimbursement under the DoD
Agreement (as defined below); the intended use of our cash balance as of September 30, 2025 as well as the proceeds from the October
2025 Offering (as defined below), the proceeds from the exercise of Common Share purchase warrants (“Warrants”) and
the reimbursement payments pursuant to the DoD Agreement; the expected results of the 2025 Drilling Program (as defined below)
at the Elk Creek Project; the expectation that the results of the 2025 Drilling Program will be used to update the feasibility
study for the Elk Creek Project; the Elk Creek Project’s ability to produce multiple critical metals; the Elk Creek Project’s
projected ore production and mining operations over its expected mine life; the completion of technical and economic analyses
on the potential addition of magnetic rare earth oxides to NioCorp’s planned product suite; statements with respect to the
estimation of mineral resources and mineral reserves; the exercise of options to purchase additional land parcels; the execution
of contracts with engineering, procurement and construction companies; NioCorp’s ongoing evaluation of the impact of inflation,
supply chain issues, tariffs, and geopolitical unrest on the Elk Creek Project’s economic model; and the creation of full
time and contract construction jobs over the construction period of the Elk Creek Project.
17
Forward-looking
statements are frequently, but not always, identified by words such as “expects,” “anticipates,” “believes,”
“intends,” “estimates,” “potential,” “possible,” and similar expressions, or statements
that events, conditions, or results “will,” “may,” “could,” or “should” (or the
negative and grammatical variations of any of these terms) occur or be achieved. Any statements that express or involve discussions
with respect to predictions, expectations, beliefs, plans, projections, objectives, assumptions, or future events or performance
(often, but not always, using words or phrases such as “expects” or “does not expect,” “is expected,”
“anticipates” or “does not anticipate,” “plans,” “estimates,” or “intends,”
or stating that certain actions, events, or results “may,” “could,” “would,” “might,”
or “will” be taken, occur or be achieved) are not statements of historical fact and may be forward-looking statements.
Forward-looking statements reflect material expectations and assumptions, including, without limitation, expectations and assumptions
relating to: NioCorp’s ability to receive sufficient project financing for the construction of the Elk Creek Project on
acceptable terms, or at all; the future price of metals; the stability of the financial and capital markets; and current estimates
and assumptions regarding the Yorkville Equity Facility Financing Agreement and its benefits. Such forward-looking statements
reflect the Company’s current views with respect to future events and are subject to certain known and unknown risks, uncertainties,
and assumptions. Many factors could cause actual results, performance, or achievements to be materially different from any future
results, performance, or achievements that may be expressed or implied by such forward-looking statements, including, among others,
risks related to the following: NioCorp’s requirement of significant
additional capital; NioCorp’s ability to receive sufficient project financing for the construction of the Elk Creek Project
on acceptable terms, or at all; NioCorp’s ability to achieve the required milestones and receive the full $10.0 million
in reimbursement under the DoD Agreement; NioCorp’s ability to receive a final commitment of financing from EXIM or other
debt financing or financial support on acceptable timelines, on acceptable terms, or at all; NioCorp’s ability to access
the full amount of the expected net proceeds under the Yorkville Equity Facility Financing Agreement; NioCorp’s ability
to continue to meet Nasdaq listing standards; risks relating to the common shares, no par value, of the Company (“Common
Shares”), including price volatility, lack of dividend payments and dilution or the perception of the likelihood of any
of the foregoing; the extent to which NioCorp’s level of indebtedness and/or the terms contained in agreements governing
NioCorp’s indebtedness, if any, the Yorkville Equity Facility Financing Agreement or other agreements may impair NioCorp’s
ability to obtain additional financing, on acceptable terms, or at all; covenants contained in agreements with NioCorp’s
secured creditors that may affect its assets; NioCorp’s limited operating history; NioCorp’s history of losses; the
material weaknesses in NioCorp’s internal control over financial reporting, NioCorp’s efforts to remediate such material
weaknesses and the timing of remediation; the possibility that NioCorp may qualify as a “passive foreign investment company
(“PFIC”) under the Internal Revenue Code of 1986, as amended (the “Code”); the potential that the 2023
Transactions could result in NioCorp becoming subject to materially adverse U.S. federal income tax consequences as a result of
the application of Section 7874 and related sections of the Code; cost increases for NioCorp’s exploration and, if warranted,
development projects; a disruption in, or failure of, NioCorp’s information technology systems, including those related
to cybersecurity; equipment and supply shortages; variations in the market demand for, and prices of, niobium, scandium, titanium
and rare earth products; current and future offtake agreements, joint ventures, and partnerships, including our ability to negotiate
extensions to existing agreements or to enter into new agreements, on favorable terms or at all; NioCorp’s ability to attract
qualified management; estimates of mineral resources and reserves; mineral exploration and production activities; feasibility
study results; the results of metallurgical testing; the results of technological research; changes in demand for and price of
commodities (such as fuel and electricity) and currencies; competition in the mining industry; changes or disruptions in the securities
markets; legislative, political or economic developments, including changes in federal and/or state laws that may significantly
affect the mining industry; trade policies and tensions, including tariffs; inflationary pressures; the impacts of climate change,
as well as actions taken or required by governments related to strengthening resilience in the face of potential impacts from
climate change; the need to obtain permits and comply with laws and regulations and other regulatory requirements; the timing
and reliability of sampling and assay data; the possibility that actual results of work may differ from projections/expectations
or may not realize the perceived potential of NioCorp’s projects; risks of accidents, equipment breakdowns, and labor disputes
or other unanticipated difficulties or interruptions; the possibility of cost overruns or unanticipated expenses in development
programs; operating or technical difficulties in connection with exploration, mining, or development activities; management of
the water balance at the Elk Creek Project site; land reclamation requirements related to the Elk Creek Project; the speculative
nature of mineral exploration and development, including the risks of diminishing quantities of grades of reserves and resources;
claims on the title to NioCorp’s properties; potential future litigation; and NioCorp’s lack of insurance covering
all of NioCorp’s operations.
18
Should
one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may
vary materially from those described herein. This list is not exhaustive of the factors that may affect any of the Company’s
forward-looking statements. Forward-looking statements are statements about the future and are inherently uncertain, and actual
achievements of the Company or other future events or conditions may differ materially from those reflected in the forward-looking
statements due to a variety of risks, uncertainties, and other factors, including without limitation those discussed under the
heading “Risk Factors” in our Annual Report on Form 10-K, as well as other factors described elsewhere in this Quarterly
Report on Form 10-Q and the Company’s other reports filed with the SEC.
The
Company’s forward-looking statements contained in this Quarterly Report on Form 10-Q are based on the beliefs, expectations,
and opinions of management as of the date of this Quarterly Report on Form 10-Q. The Company does not assume any obligation to
update forward-looking statements if circumstances or management’s beliefs, expectations, or opinions should change, except
as required by law. For the reasons set forth above, investors should not attribute undue certainty to, or place undue reliance
on, forward-looking statements.
Qualified
Person
All
technical and scientific information that forms the basis for the Elk Creek Project disclosure included in this Quarterly Report
on Form 10-Q has been reviewed and approved by Scott Honan, M.Sc., SME-RM, NioCorp’s Chief Operating Officer. Mr. Honan
is a “Qualified Person” as such term is defined in National Instrument 43-101 – Standards of Disclosure for
Mineral Projects and subpart 1300 of Regulation S-K.
Company
Overview
NioCorp
is developing the Elk Creek Project, located in southeast Nebraska. The Elk Creek Project is a development-stage property that
has disclosed niobium, scandium, and titanium reserves and resources and disclosed rare earth mineral resources. The Company is
continuing technical and economic studies around the rare earths contained in the Elk Creek Project’s mineral resources
in order to determine whether extraction of rare earth elements can be reasonably justified and economically viable after taking
into account all relevant factors. Niobium has developing applications in the formulation of solid-state lithium-ion batteries,
which may reduce charging times and increase battery safety. Niobium is used to produce various superalloys that are extensively
used in high performance aircraft and jet turbines. It also is used in High-Strength, Low-Alloy steel, a stronger steel used in
automobiles, bridges, structural systems, buildings, pipelines, and other applications that generally increases strength and/or
reduces weight, which can result in environmental benefits, including reduced fuel consumption and material usage and fewer air
emissions. Scandium can be combined with aluminum to make high-performance alloys with increased strength and improved corrosion
resistance. Scandium also is a critical component of advanced solid oxide fuel cells, an environmentally preferred technology
for high-reliability, distributed electricity generation. Titanium is a component of various superalloys and other applications
that are used for aerospace applications, weapons systems, protective armor, medical implants, and many others. It also is used
in pigments for paper, paint, and plastics. Rare earths are critical to electrification and decarbonization initiatives and can
be used to manufacture the strongest permanent magnets commercially available.
Our
primary business strategy is to advance our Elk Creek Project to commercial production. We are focused on carrying out our near-term
planned work programs associated with securing the project financing package necessary to complete mine development and construction
of the Elk Creek Project.
Recent
Corporate Events
On
July 18, 2025, the Company issued and sold 13,850,000 Common Shares, at an offering price of $3.25 per Common Share, in a registered
offering (the “July 2025 Offering”) under the Company’s registration statement on Form S-3 (Registration No.
333-280176), pursuant to the Placement Agency Agreement between the Company and Maxim Group LLC (“Maxim”), dated July
17, 2025. The Company received net proceeds from the July 2025 Offering, after deducting placement agent fees and other offering
expenses payable by the Company, of approximately $41.2 million.
On
August 5, 2025, the Company announced that we entered into a Project Sub-Agreement (the “DoD Agreement”) with Advanced
Technology International (“ATI”), an entity acting on behalf of the Defense Industrial Base Consortium under the authority
of the U.S. Department of Defense (“DoD”). Subject to the terms and conditions of the DoD
19
Agreement, ECRC is entitled
to receive up to an aggregate of approximately $10.0 million of reimbursement payments from the DoD upon the achievement of certain
project milestones. These milestones include, among other matters, the completion of new drilling operations at the Elk Creek
Project to support the conversion of a portion of the current indicated mineral resources into measured mineral resources and the subsequent conversion
of a portion of the current probable mineral reserves into proven mineral reserves, the production of samples of scandium metal
and scandium-aluminum master alloys, and the completion of a new feasibility study for the Elk Creek Project..
On
September 19, 2025, the Company issued and sold 10,000,000 Common Shares, at an offering price of $5.00 per Common Share, in a
registered direct offering (the “September 2025 Registered Direct Offering”) under the Company’s registration
statement on Form S-3 (Registration No. 333-280176), pursuant to the Placement Agency Agreement between the Company and Maxim,
dated September 17, 2025. The Company received net proceeds from the September 2025 Registered Direct Offering, after deducting
placement agent fees and other offering expenses payable by the Company, of approximately $46.0 million.
On
September 29, 2025, the Company issued and sold (a) 7,004,740 Common Shares at a public offering price of $6.15 per Common Share
and (b) 2,755,260 pre-funded Warrants to purchase an aggregate of 2,755,260 Common Shares (the “September Pre-Funded Warrants”)
at a public offering price of $6.1499 per September Pre-Funded Warrant in a confidentially marketed public offering (the “September
2025 Public Offering”) under the Company’s registration statement on Form S-3 (Registration No. 333-280176), pursuant
to the Placement Agency Agreement between the Company and Maxim, dated September 26, 2025. On September 30, 2025, the Company
issued 2,755,218 Common Shares in connection with the cashless exercise of all of the outstanding September Pre-Funded Warrants.
The Company received net proceeds from the September 2025 Public Offering, after deducting placement agent fees and other offering
expenses payable by the Company, of approximately $55.3 million.
On
October 15, 2025, the Company issued and sold (a) 10,152,175 Common shares at an offering price of $9.34 per Common Share and
(b) 5,925,000 pre-funded Warrants (the “October Pre-Funded Warrants”) to purchase up to an additional 5,925,000 Common
Shares at an offering price of $9.3399 per October Pre-Funded Warrant in a registered offering (the “October 2025 Offering”)
under the Company's registration statement on Form S-3 (Registration No. 333-290837), pursuant to the Placement Agency Agreement
between the Company and Maxim, dated October 13, 2025. On October 17, 2025, the Company issued 5,924,942 Common Shares in connection
with the cashless exercise of all of the outstanding October Pre-Funded Warrants. The Company received net proceeds from the October
2025 Offering, after deducting placement agent fees and other offering expenses payable by the Company, of approximately $139.1
million.
The
Company intends to use the net proceeds from the July 2025 Offering, September 2025 Registered Direct Offering, September 2025
Public Offering, and October 2025 Offering for working capital and general corporate purposes, including to advance its efforts
to launch construction of the Elk Creek Project and move it to commercial operation.
Elk
Creek Project Update
On
August 1, 2025, Elk Creek Resources Corp. (“ECRC”), an indirect, majority-owned subsidiary of the Company, closed
on its option to purchase three parcels of land in Johnson County, Nebraska (the “August Properties”), pursuant to
the terms of the Option to Purchase, dated as of December 4, 2009, as amended (the “2009 Option Agreement”), and the
Option to Purchase, dated December 4, 2014, as amended (the “2014 Option Agreement” and together with the 2009 Option
Agreement, the “August Option Agreements”), each between Roger and Nancy Woltemath and ECRC. Pursuant to the terms
of the August Option Agreements, Roger and Nancy Woltemath sold, transferred, conveyed and assigned to ECRC all of their rights,
privileges, title and interest in and to the surface rights with respect to one of the parcels (consisting of the property known
as Woltemath80S) and to the surface rights and associated mineral rights with respect to a 1.66-acre parcel. The purchase price
was approximately $2.7 million, including indirect costs of $35,000.
On
September 8, 2025, the Company announced the successful completion of its previously announced drilling program at the Elk Creek
Project (the “2025 Drilling Program”). The 2025 Drilling Program was divided into two phases. Phase I of the 2025
Drilling Program comprised 11 HQ diamond drill holes totaling approximately 7,339 meters and Phase II of the 2025 Drilling Program
comprised four HQ diamond drill holes totaling approximately 2,235 meters. Two additional geomechanical drill holes totaling approximately
1,950 meters were also completed as part of an accelerated effort to support the underground mine design related to access ramp
development. Assays of the drill holes completed during the 2025 Drilling Program are underway at external laboratories.
20
The
2025 Drilling Program and associated technical work is designed to support the conversion of a portion of the Elk Creek Project's
Indicated Mineral Resources into Measured Mineral Resources and the subsequent conversion of a portion of its Probable Mineral
Reserves into Proven Mineral Reserves. The 2025 Drilling Program was designed to help meet Mineral Resource and Mineral Reserve
classification requirements associated with the ongoing review of the Company's application for up to $800 million in potential
debt financing by EXIM, as further discussed under “—Liquidity and Capital Resources.”
On
September 30, 2025, ECRC closed on its options to purchase two parcels of land in Johnson County, Nebraska, which include: (i)
a portion of the property known as Woltemath002, consisting of approximately 105.77 acres of land (the “Woltemath002 Property”),
pursuant to the terms of the 2009 Option Agreement and (ii) the property known as Woltemath003J, consisting of approximately 220
acres of land (the “Woltemath003J Property” and, together with the Woltemath002 Property, the “ September Properties”),
pursuant to the terms of the Amended and Restated Option to Purchase, dated January 4, 2017, as amended, between Victor and Juanita
Woltemath (together with Roger and Nancy Woltemath, the “Owners”) and ECRC (the “2017 Option Agreement”
and, together with the 2009 Option Agreement, the “September Option Agreements”). Pursuant to the terms of the September
Option Agreements, the Owners sold, transferred, conveyed and assigned to ECRC all of their respective rights, privileges, title
and interest in and to the surface rights and associated mineral rights, which consisted of approximately 325.77 acres of the
property. The aggregate purchase price was approximately $11.3 million, including indirect costs of $29,000. This acquisition
provides NioCorp with ownership of all land that hosts the Elk Creek Project’s Mineral Resource and Mineral Reserve and
all acreage necessary to commence construction once project financing is obtained.
On November 7, 2025, ECRC completed the acquisition of a 40-acre parcel of land and associated mineral rights (the “November
Property”) located within the one-square-mile section that comprises the Elk Creek Project area. The acquisition was
completed in exchange for (i) the transfer of surface rights to a separate 40-acre tract constituting a portion of the September
Properties, which lies outside the Elk Creek Project section, (ii) cash consideration of $500, and (iii) the grant of a 2%
net smelter return royalty on the November Property. As a result of this transaction, the Company now holds full ownership
of all surface rights within the one-square-mile section in which it plans to construct both the underground critical
minerals mine and integrated surface processing facility associated with the Elk Creek Project.
Other
Activities
The
Company continues to execute a work plan to further advance the development of the Elk Creek Project. In addition to the expected
updates to Mineral Resources and Mineral Reserves, noted above, the Company expects to finalize engineering and costing of its
new and more efficient production process which incorporates the potential addition of light and heavy magnetic rare earth oxides,
the planned production of titanium in the form of titanium tetrachloride, and the potential to produce both ferroniobium and niobium
oxide as commercial products. In addition, the Company is advancing engineering to potentially modify the design of the mine to
incorporate a twin ramp for access along with a Railveyor system for material movement instead of utilizing vertical mining shafts.
The updated mine design is expected to also incorporate updated costing. This work is expected to be summarized in an updated
feasibility study for the Elk Creek Project.
In
addition to the work plans noted above, as funds become available through the Company’s fundraising efforts, the Company
expects to undertake the following activities to further advance the Elk Creek Project and the Company is assessing and prioritizing
the timing of these efforts:
●
Continued
evaluation of the potential to produce rare earth products and sell such products under offtake agreements;
●
Negotiation
and completion of offtake agreements for the remaining uncommitted production of niobium, scandium, and titanium from the
Elk Creek Project, including the potential sale of titanium as titanium tetrachloride, as well as potential rare earth element
production;
●
Negotiation
and completion of engineering, procurement, and construction agreements;
●
Hiring
of personnel to manage the Company’s responsibilities for construction and operations;
●
Completion
of the final detailed engineering for the underground portion of the Elk Creek Project;
●
Initiation
and completion of the final detailed engineering for surface project facilities;
●
Construction
of natural gas and electrical infrastructure to serve the Elk Creek Project site;
●
Completion
of water supply agreements and related infrastructure to deliver fresh water to the Elk Creek Project site;
●
Continuation
of mine groundwater investigation and control activities;
●
Initiation
of long-lead equipment procurement activities;
●
Continuation
of the Company’s efforts to secure additional federal, state, and local operating permits;
21
●
Completion
of the characterization and testing of waste materials to support tailings impoundment and paste backfill plant designs; and
●
Continued
engineering and costing of road improvements near the junction of Nebraska state highways 50 and 62, which are intended to
facilitate access to the Elk Creek Project site and manage increased traffic in the project vicinity.
Financial
and Operating Results
The
Company has no revenues from mining operations. Operating expenses incurred primarily related to costs incurred for the advancement
of the Elk Creek Project and the activities necessary to support corporate and shareholder duties and are detailed in the following
table.
For the Three Months Ended
September 30,
2025
2024
Operating expenses
Employee-related costs
$ 2,216
$ 330
Professional fees
875
450
Exploration expenditures
7,084
138
Other operating expenses
1,843
477
Total operating expenses
12,018
1,395
Change in fair value of Earnout Shares liability
14,496
816
Change in fair value of warrant liabilities
17,558
(56 )
Change in fair values of convertible notes
-
17
Interest expense
-
44
Foreign exchange (gain) loss
(5 )
8
Interest income
(560 )
-
Other gains
-
(122 )
Income tax benefit
-
-
Net loss and comprehensive loss
(43,507 )
(2,102 )
Less: Loss attributable to noncontrolling interest
(848 )
(31 )
Net loss attributable to the Company
$ (42,659 )
$ (2,071 )
Net loss per share attributable to the Company
$ (0.53 )
$ (0.05 )
Adjusted net loss
$ (8,307 )
$ (1,407 )
Adjusted net loss per share
$ (0.07 )
$ (0.03 )
Three-month
period ended September 30, 2025 compared to the three-month period ended September 30, 2024
Significant
items affecting operating expenses are noted below:
Employee-related
expenditures increased for the three-month period in 2025 as compared to 2024 primarily due to the timing of options issued
to employees in 2025.
Professional
fees increased for the three-month period in 2025 as compared to 2024, primarily due to higher costs incurred in 2025 related
to the timing of legal services associated with the preparation of the Company’s SEC registration statements filed in October
2025.
Exploration
expenditures increased for the three-month period in 2025 as compared to 2024, primarily due to expenditures associated with
the 2025 Drilling Program.
Other
operating expenses include costs related to investor relations, general office expenditures, shareholder services and proxy
expenditures, board-related expenditures, and other miscellaneous costs. These costs increased for the three-month period in 2025
as compared to 2024 primarily due to the timing of fully vested options to purchase
22
Common Shares (“Options”) issued
to board members and advisors in 2025 and increases in investor-facing services and stipend payments provided to board members.
Other
significant items impacting the change in the Company’s net loss and net loss per share are noted below :
Change
in fair value of Earnout Shares liability represents the changes in fair value related to the shares of Class B common stock
of ECRC, the rights of the holders of which to exchange such shares into Common Shares are subject to certain vesting conditions
(such shares of ECRC Class B common stock, the “Earnout Shares”). The 2025 expense represents the impact of an increase
in the Company’s Common Share price on the financial modeling used to determine the period end fair values, whereas the
2024 gain represents the impact of a lower share price on the financial modeling results.
Change
in fair value of warrant liabilities represents the changes in fair value of Warrants that are carried as liabilities in the
condensed consolidated balance sheet. Expense for the three-month period ending September 30, 2025, reflects the impact of an
increase in the Company’s Common Share price on the Black-Scholes modeling results for our outstanding Warrant liabilities,
whereas the 2024 gain primarily represents the impact of a lower share price on the modeling at period end.
Interest
income represents earnings from the investment of excess cash balances in a commercial money market account. The increase
for the three-month period in 2025 as compared to 2024 is due to an increase in our cash balance resulting from our successful
financing efforts during calendar year 2025.
Loss
attributable to noncontrolling interest represents the portion of net loss in ECRC not owned by the Company. The increase
in loss for the three-month period in 2025 as compared to 2024 is related to the increased exploration expenditures, as noted
above, incurred by ECRC.
Adjusted
net loss and adjusted net loss per share both increased for the three-month period in 2025, as compared to 2024, primarily due
to the increase in exploration expenditures, as noted above, incurred by ECRC.
Liquidity
and Capital Resources
We
have no revenue generating operations from which we can internally generate funds. To date, our ongoing operations have been financed
by the sale of our equity securities by way of public and private offerings, convertible securities issuances, the exercise of
Options and Warrants, and related party loans. With respect to currently outstanding Options and Warrants, we believe that exercise
of these instruments, and cash proceeds from such exercises, will not occur unless and until the market price for our Common Shares
equals or exceeds the related exercise price of each instrument.
As
discussed above under “— Recent Corporate Events ”, the Company closed four equity offering transactions
between July 18, 2025 and October 15, 2025. The combined net proceeds from these offerings were approximately $194.4 million,
after deducting placement agency fees and other offering expenses payable by the Company. In addition, during the three-month
period ended September 30, 2025, the Company issued an aggregate of 10,975,634 Common Shares through the exercise of Warrants
and Options by their holders, for which the Company received proceeds totaling approximately $15.2 million. The Company expects
to use these net proceeds for working capital and general corporate purposes, including to advance efforts to launch construction
of the Elk Creek Project and move it to commercial operation.
As
of September 30, 2025, the Company had cash of $162.8 million and working capital of $159.6 million, compared to cash of $25.6
million and working capital of $24.8 million on June 30, 2025.
We
expect that the Company will operate at a loss for the foreseeable future. The Company’s current planned cash outflows are
approximately $40.0 million to $50.0 million for the next twelve months. Our planned cash outflows over the next twelve months
are expected to consist of expenditures relating to limited, incremental activities to advance certain aspects of the Elk Creek
Project by NioCorp’s majority owned subsidiary, ECRC, corporate overhead costs, and estimated costs related to securing
financing necessary for advancement of the Elk Creek Project. These planned expenditures include expenditures relating to the
anticipated completion of an updated resource and reserve estimate
23
and associated mine plan and an updated capital cost estimate
in connection with the EXIM application process, ongoing engineering and metallurgical test work, environmental and permitting
activities, community and stakeholder engagement programs, corporate and administrative overhead, and advisory costs related to
securing project financing.
The
Company will need to secure additional capital to finance construction and achieve commercial production to support its
long-term business objectives. Until sufficient funding for construction is secured, the Company expects to limit activities
to modest, value-preserving work and project readiness efforts. The Company also intends to evaluate strategies and potential
investment opportunities that could reduce overall project costs, capital requirements, or execution risk.
The
planned corporate overhead costs over the next twelve months are approximately $11.0 million, including Elk Creek property lease
commitments, which are $65,000 through June 30, 2026, and the settlement of outstanding accounts payable as of September 30, 2025.
The
estimated financing costs associated with the Elk Creek Project over the next twelve months include, but are not limited to, costs
relating to the EXIM application process, the scope of which remains under discussion with EXIM. On June 6, 2023, the Company
announced that it had submitted an application to EXIM for up to $800 million in debt financing (the “EXIM Financing”)
to fund the project costs for the Elk Creek Project, under EXIM’s “Make More in America” initiative. The EXIM
Financing is subject to, among other matters, the satisfactory completion of due diligence, the negotiation and settlement of
final terms, and the negotiation of definitive documentation. The Company was informed that its application received approval
by the first of three reviews by the EXIM Transaction Review Committee (the “TRC”) on October 2, 2023. In April 2024,
EXIM provided the Company with a preliminary, non-binding indicative term sheet as part of a Preliminary Project Letter (the “PPL”),
which also conveyed EXIM’s initial due diligence findings on the Company’s application for the EXIM Financing. The
PPL identified additional project activities to be undertaken by the Company as part of EXIM’s due diligence process. These
included, among other things, an updated mine plan and updated Elk Creek Project capital costs on a final or close-to-final basis
reflecting updated process flows. The 2025 Drilling Program, which started in April 2025, was designed to help meet mineral resource
and mineral reserve classification requirements necessary to complete certain of the additional project activities identified
by the PPL. In addition, as previously disclosed, the Company took an additional step in the process by executing a professional
services agreement with SLR Consulting to conduct an independent environmental and social review as part of EXIM’s ongoing
project due diligence.
The
Company continues to meet with EXIM, provide responses to requests for additional information from EXIM and to the consultants
that are conducting due diligence on the Company’s application on behalf of EXIM and take steps to complete the additional
project activities identified by the PPL. There can be no assurance as to what further project activities or matters EXIM may
request in connection with the application process. We are currently unable to estimate how long the application process may take,
and there can be no assurances that we will be able to successfully negotiate a final commitment of debt financing from EXIM.
We
expect our cash balance as of September 30, 2025, as well as the net proceeds from the October 2025 Offering, the proceeds from
Warrant and Option exercises that occurred since September 30, 2025, and the reimbursement payments pursuant to the DoD Agreement,
to be sufficient to fund our planned expenditures for the next twelve months. However, additional work is required in order to
advance the Elk Creek Project to construction, requiring additional financing. The technical report summary for the Elk Creek
Project prepared in accordance with subpart 1300 of Regulation S-K (“S-K 1300”) and filed as Exhibit 96.1 to the Company’s
Annual Report on Form 10-K for the fiscal year ended June 30, 2025, includes an estimated total upfront capital expenditure for
the Elk Creek Project of approximately $1,141.0 million. The actual amount of capital expenditure required to successfully achieve
commercial production at the Elk Creek Project is subject to, among other factors, the timing and actual cost of further exploration,
preparing feasibility studies, permitting, engineering and the construction of infrastructure, mining and processing facilities.
In addition, to the extent that EXIM requests further project activities to be undertaken in connection with the diligence process,
the Company would require additional funding to complete such activities. As noted above, the Company’s ability to continue
operations, fund our current work plan, and construct and operate the Elk Creek Project is dependent on management’s ability
to secure additional financing. When available, the Yorkville Equity Facility Financing Agreement provides an opportunity
for opportunistic share sales to help fund our current work plan. However, the Yorkville Equity Facility Financing Agreement will
expire by its terms on April 1, 2026.
24
Except
for the potential funding from advances under the Yorkville Equity Facility Financing Agreement, as discussed above, and the potential
exercise of Options and Warrants, we currently have no further funding commitments or arrangements for additional financing at
this time. Management currently anticipates that it will fund the upfront capital expenditure amount for the Elk Creek Project
through a combination of debt and equity financing, with approximately two-thirds of such amount being funded from the net proceeds
of debt financing, including the amount of debt that would be represented by the EXIM Financing, if any. Management is actively
pursuing additional sources of debt and equity financing to meet its long-term funding requirements, and while it has been successful
in doing so in the past, there is no assurance that we will be able to obtain any such additional financing on acceptable terms,
if at all. Pursuant to the Exchange Agreement, dated as of March 17, 2023 (as amended, supplemented or otherwise modified, the
“Exchange Agreement”), by and among NioCorp, ECRC and GX Sponsor II LLC, NioCorp is restricted from issuing equity
or equity-linked securities (other than Common Shares) or any preferred equity or non-voting equity if such issuance would adversely
impact the rights of the holders of the shares of Class B common stock of ECRC, without the consent of the holders of a majority
of the shares of Class B common stock of ECRC. The various placement agency agreements entered into with Maxim in connection with
the equity offerings described above under “— Recent Corporate Events ,” including the October 2025 Placement
Agency Agreement, also contain certain covenants that, among other things, limit NioCorp’s ability to enter into any variable
rate transaction on or before November 28, 2025, including issuances of equity or debt securities that are convertible into Common
Shares at variable rates and any equity line of credit, at-the-market offering agreement, or other continuous offering of Common
Shares, other than with Maxim, subject to certain exceptions. Notwithstanding the restrictions set forth in the Exchange Agreement,
as well as the various placement agency agreements, there is significant uncertainty that we would be able to secure any additional
financing in the current equity or debt markets. The quantity of funds to be raised and the terms of any proposed equity or debt
financing that may be undertaken will be negotiated by management as opportunities to raise funds arise. Management may pursue
funding sources of both debt and equity financing, including but not limited to the issuance of equity securities in the form
of Common Shares, Warrants, subscription receipts, or any combination thereof in units of the Company pursuant to private placements
to accredited investors or pursuant to public offerings in the form of underwritten/brokered offerings, registered direct offerings,
or other forms of equity financing and public or private issuances of debt securities, including secured and unsecured convertible
debt instruments, or secured debt project financing. Management does not currently know the terms pursuant to which such financings
may be completed in the future, but any such financings will be negotiated at arm’s-length. Future financings involving
the issuance of equity securities or derivatives thereof will likely be completed at a discount to the then-current market price
of the Company’s securities and will likely be dilutive to current shareholders. In addition, we could raise funds through
the sale of interests in our mineral properties, although current market conditions and other recent worldwide events have substantially
reduced the number of potential buyers/acquirers of any such interests. However, we cannot provide any assurances that we will
be able to be successful in raising such funds.
As defined under S-K 1300, we are a development stage issuer and we have
incurred losses since our inception. The Company will require additional capital to meet its long-term operating requirements.
Uncertainty in capital markets, supply chain disruptions, increased interest rates and inflation, and the potential for geographic
recessions have contributed to general global economic uncertainty. During the three-month period ended September 30, 2025, these
events continued to create uncertainty with respect to overall project funding and timelines. The Company will need to secure
additional capital to finance construction and achieve commercial production to support its long-term business objectives.
We
have no exposure to any asset-backed commercial paper. Other than cash held by our subsidiaries for their immediate operating
needs in Colorado and Nebraska, all of our cash reserves are on deposit with major U.S. and Canadian chartered banks. We do not
believe that the credit, liquidity, or market risks with respect thereto have increased as a result of the current market conditions.
However, in order to achieve greater security for the preservation of our capital, we have, of necessity, been required to accept
lower rates of interest, which has also lowered our potential interest income.
Operating
Activities
During
the three months ended September 30, 2025, the Company’s operating activities consumed $6.7 million of cash (2024: $0.6
million). The cash used in operating activities for the three months ended September 30, 2025, reflects the Company’s funding
of losses of $43.5 million, primarily resulting from increased fair value related to the Earnout
25
Shares and Warrant liabilities,
share-based compensation, and other non-cash transactions. Overall, operational outflows during the three months ended September
30, 2025, increased from the corresponding period of 2024 due to costs and expenditures incurred in connection with the 2025 Drilling
Program. Going forward, the Company’s working capital requirements are expected to increase substantially in connection
with the development of the Elk Creek Project.
Investing
Activities
During
the three months ended September 30, 2025, the Company’s investing activities consumed $14.1 million of cash (2024: $0).
The cash used in investing activities for the three months ended September 30, 2025, reflects the acquisition of additional land
and mineral rights for the Elk Creek Project.
Financing
Activities
Financing
inflows were $158.0 million during the three months ended September 30, 2025 (2024 outflows: $1.2 million), with 2025 inflows
reflecting the gross receipts of $155.0 million from the equity offerings, and $15.3 million from Warrant exercises, offset by
$12.3 million of share issuance costs.
Cash
Flow Considerations
The
Company has historically relied upon debt and equity financings to finance its activities. Subject to the restrictions set forth
in the Exchange Agreement and the various placement agency agreements with Maxim, the Company may pursue additional debt and/or
equity financing in the medium term; however, there can be no assurance the Company will be able to obtain any required financing
in the future on acceptable terms, or at all.
The
Company has limited financial resources compared to its proposed expenditures, no source of operating income, and no assurance
that additional funding will be available to it for current or future projects, although the Company has been successful in the
past in financing its activities through the sale of equity securities.
The
ability of the Company to arrange additional financing in the future will depend, in part, on the prevailing capital markets conditions,
and its success in developing the Elk Creek Project. Any quoted market for the Common Shares may be subject to market trends generally,
notwithstanding any potential success of the Company in creating revenue, cash flows, or earnings, and any depression of the trading
price of the Common Shares could impact its ability to obtain equity financing on acceptable terms.
Historically,
the Company has used net proceeds from issuances of Common Shares to provide sufficient funds to meet its near-term exploration
and development plans and other contractual obligations when due. However, development and construction of the Elk Creek Project
will require substantial additional capital resources. This includes funding for Elk Creek Project construction and other costs.
See “— Liquidity and Capital Resources ” above for the Company’s discussion of arrangements related
to possible future financings.
Critical
Accounting Estimates
There
have been no material changes in our critical accounting estimates discussed in “Management’s Discussion and Analysis
of Financial Condition and Results of Operations” under the heading “Critical Accounting Estimates and Recent Accounting
Pronouncements” as of June 30, 2025, in the Annual Report on Form 10-K.
Use
of Non-GAAP Financial Measures and Reconciliations
The
Company has included certain non-GAAP financial measures in this Quarterly Report on Form 10-Q such as adjusted net loss and adjusted
net loss per share. Adjusted net loss for presentation purposes is our net loss attributable to the Company plus non-cash items
plus (gain)/loss on non-recurring items plus tax adjustments. Adjusted net loss per share is the impact of these adjustments on
the per share net losses incurred. These non-GAAP measures are intended to provide additional information and should not be considered
in isolation or as a substitute for measures of performance prepared in accordance U.S. GAAP. Because these non-GAAP performance
measures do not have any standardized meaning prescribed by U.S. GAAP, they may not be comparable to similar measures presented
by other companies. The Company’s management believes that presenting adjusted net loss and adjusted net loss per share
provides
26
investors with additional insight into underlying operating performance by excluding the non-cash losses noted above.
Our presentation of certain non-GAAP financial measures should not be construed to imply that our future results will be unaffected
by the types of items excluded from the calculations of non-GAAP measures. These non-GAAP measures are not presented in accordance
with U.S. GAAP and the use of these terms vary from others in our industry.
Reconciliations
of net loss attributable to the Company to adjusted net loss and net loss per share attributable to the Company to adjusted net
loss per share are presented below:
For the Three Months Ended
September 30,
2025
2024
Net loss attributable to the Company
$ (42,659 )
$ (2,071 )
Adjustments:
Change in fair value of earnout liability
14,496
816
Change in fair value of warrant liability
17,558
(56 )
Share based compensation
2,302
-
Other gains
(4 )
(96 )
Adjusted net loss
$ (8,307 )
$ (1,407 )
Net loss per share attributable to the Company
$ (0.53 )
$ (0.05 )
Adjustments:
Change in fair value of earnout liability
0.19
0.02
Change in fair value of warrant liability
0.24
-
Share based compensation
0.03
-
Other gains
-
-
Adjusted net loss per share
$ (0.07 )
$ (0.03 )
Certain
U.S. Federal Income Tax Considerations
If
NioCorp (or a subsidiary) is a PFIC for any taxable year (or portion thereof) that is included in the holding period of a U.S.
holder of Common Shares or other NioCorp securities (as determined under applicable U.S. federal income tax law), then certain
significant adverse tax consequences could apply to such U.S. holder, including requirements to treat any gain realized upon a
disposition of Common Shares (or other securities) as ordinary income, to include certain “excess distributions” on
Common Shares in income, and to pay an interest charge on a portion of any such gain or distribution. NioCorp believes that it
was classified as a PFIC during the taxable years ended June 30, 2025 and 2024, and, based on the current composition of its income
and assets, as well as current business plans and financial expectations, that it may be classified as a PFIC for its current
taxable year or in future taxable years. No opinion of legal counsel or ruling from the Internal Revenue Service (the “IRS”)
concerning the PFIC status of NioCorp or any subsidiary has been obtained or is currently planned to be requested. The determination
of whether any corporation was, or will be, a PFIC for a taxable year depends, in part, on the application of complex U.S. federal
income tax rules, which are subject to differing interpretations. In addition, whether any corporation will be a PFIC for any
taxable year depends on the assets and income of such corporation over the course of each such taxable year and, as a result,
cannot be predicted with certainty as of the date of this Quarterly Report on Form 10-Q. In addition, even if NioCorp concluded
that it or any subsidiary was not classified as a PFIC, the IRS could challenge such determination and a court could sustain the
challenge. Accordingly, there can be no assurance that NioCorp or any subsidiary will not be classified as a PFIC for any taxable
year. Each holder of Common Shares or other NioCorp securities should consult its own tax advisors regarding the PFIC status of
NioCorp and each subsidiary thereof and the resulting tax consequences to the holder, as well as any potential to mitigate such
tax consequences through a “QEF” or “mark-to-market” election. See the “Risk Factors” section
of the Annual Report on Form 10-K.
27
Other
The
Company has one class of shares, being Common Shares. A summary of outstanding Common Shares, Options, and Warrants as of November 13, 2025, is set out below, on a fully diluted basis.
Common
Shares Outstanding
(Fully
Diluted)
Common
Shares
119,360,725
Vested
shares of ECRC Class B common stock (1)
3,518,450
Options
(2)
4,777,500
Warrants
(3)
19,338,512
(1)
Each exchangeable
into one Common Share at any time, and from time to time, until March 17, 2033.
(2)
Each exercisable
into one Common Share.
(3)
Includes 15,666,526
NioCorp Assumed Warrants that are each exercisable into 1.11829212 Common Shares and 3,671,986 Warrants that are each exercisable
into one Common Share.