EX-99.1 2 exhibit99-1.htm EXHIBIT 99.1 Taseko Mines Limited: Exhibit 99.1 - Filed by newsfilecorp.com

 

 

Condensed Consolidated Interim Financial Statements

For the three months ended March 31, 2026 and 2025

(Unaudited)

 


TASEKO MINES LIMITED

Condensed Consolidated Interim Balance Sheets
(Cdn$ in thousands)

(Unaudited)

          March 31,     December 31,  
    Note     2026     2025  
ASSETS                  
Current assets                  
Cash         168,634     187,961  
Accounts receivable   8     20,300     13,037  
Inventories   9     156,671     133,557  
Prepaids         7,332     7,922  
Other financial assets   10     1,905     2,409  
          354,842     344,886  
Property, plant and equipment   11     2,126,547     2,045,452  
Inventories   9     54,173     54,030  
Deferred tax assets         29,831     21,511  
Other financial assets   10     957     957  
Goodwill         5,747     5,651  
          2,572,097     2,472,487  
LIABILITIES                  
Current liabilities                  
Accounts payable and accrued liabilities         109,740     100,273  
Interest payable         23,944     9,409  
Current portion of long-term debt   12     33,481     35,697  
Current portion of Cariboo consideration payable   13     33,563     23,597  
Current portion of Florence financings   5c, 14     21,150     13,058  
Current portion of deferred revenue   15     19,703     15,313  
Current income tax payable         5,442     3,498  
Other financial liabilities   5b, 10     12,713     29,165  
          259,736     230,010  
Long-term debt   12     719,068     711,299  
Cariboo consideration payable   13     111,018     132,006  
Florence royalty obligation   14     111,920     107,599  
Florence copper stream   5c     100,675     91,501  
Deferred revenue   15     83,726     82,617  
Provision for environmental rehabilitation         156,520     155,651  
Deferred tax liabilities         183,241     158,846  
Other financial liabilities   10     28,204     24,295  
          1,754,108     1,693,824  
EQUITY                  
Share capital         813,663     800,489  
Contributed surplus         58,367     62,653  
Non-controlling interest         1     1  
Accumulated other comprehensive income ("AOCI")         36,822     23,228  
Deficit         (90,864 )   (107,708 )
          817,989     778,663  
          2,572,097     2,472,487  
Commitments and contingencies   18              
Subsequent events   5b, 13              

The accompanying notes are an integral part of these condensed consolidated interim financial statements.


TASEKO MINES LIMITED

Condensed Consolidated Interim Statements of Comprehensive Income (Loss)
(Cdn$ in thousands, except share and per share amounts)

(Unaudited)

          Three months ended March 31,  
    Note     2026     2025  
Revenues   3     237,093     139,149  
Cost of sales                  
Production costs   4     (122,532 )   (100,358 )
Depletion and amortization   4     (29,166 )   (22,425 )
Other operating costs   4     (952 )   -  
Earnings from mining operations         84,443     16,366  
General and administrative         (4,598 )   (3,324 )
Share-based compensation expense   16c     (9,017 )   (5,004 )
Project evaluation expense         (343 )   (1,169 )
Changes in derivatives and other fair value instruments   5a     (7,833 )   (25,089 )
Other (expense) income         (222 )   56  
Income (loss) before financing costs and income taxes         62,430     (18,164 )
Finance income         1,474     1,330  
Finance expense   6     (9,619 )   (12,207 )
Accretion expense   6     (10,595 )   (6,670 )
Foreign exchange loss         (10,189 )   (829 )
Income (loss) before income taxes         33,501     (36,540 )
Income tax (expense) recovery   7     (16,657 )   7,980  
Net income (loss)         16,844     (28,560 )
Other comprehensive income:                  
Items that will remain permanently in other comprehensive income:                  
(Loss) gain on financial assets         (504 )   251  
Items that may in the future be reclassified to income (loss):                  
Foreign currency translation reserve         14,098     557  
Total other comprehensive income         13,594     808  
                   
Total comprehensive income (loss)         30,438     (27,752 )
Earnings (loss) per share attributable to owners of the Company                  
Basic   17     0.05     (0.09 )
Diluted   17     0.05     (0.09 )
Weighted average shares outstanding (thousands)                  
Basic   17     363,364     310,424  
Diluted   17     368,461     310,424  

The accompanying notes are an integral part of these condensed consolidated interim financial statements.


TASEKO MINES LIMITED

Condensed Consolidated Interim Statements of Cash Flows
(Cdn$ in thousands)

(Unaudited)

          Three months ended March 31,  
    Note     2026     2025  
Operating activities                  
Net income (loss) for the period         16,844     (28,560 )
Adjustments for:                  
Depletion and amortization         29,267     22,425  
Income tax (recovery) expense   7     16,657     (7,980 )
Finance income         (1,474 )   (1,330 )
Finance expense   6     9,619     12,207  
Accretion expense   6     10,595     6,670  
Recognition of deferred revenue   15b     (1,151 )   (1,609 )
Changes in derivatives and other fair value instruments   5a     7,833     25,089  
Unrealized foreign exchange loss         12,171     2,074  
Share-based compensation expense         6,619     4,169  
Other operating activities         (150 )   (2,796 )
Net change in working capital   19     (12,973 )   25,533  
Cash provided by operating activities         93,857     55,892  
                   
Investing activities                  
Gibraltar capitalized stripping costs   11     (15,169 )   (38,082 )
Gibraltar capital expenditures   11     (22,360 )   (13,601 )
Florence Copper wellfield development   11     (14,959 )   -  
Florence Copper start-up and commissioning costs   11     (21,153 )   -  
Florence Copper development costs   11     (9,749 )   (79,981 )
Other project development costs   11     (3,371 )   (594 )
Settlements of copper price options   5b     (12,631 )   -  
Other investing activities         1,474     1,330  
Cash used for investing activities         (97,918 )   (130,928 )
                   
Financing activities                  
Interest paid         (1,829 )   (2,980 )
Proceeds from Florence financings         -     14,381  
Repayment of Florence equipment and lease financings   12e, 12f     (2,196 )   (1,598 )
Repayment of Gibraltar equipment and lease financings   12d, 12f     (7,082 )   (8,630 )
Payment of Cariboo consideration payable   13     (12,538 )   (10,000 )
Net proceeds from share issuances   16     -     29,630  
Proceeds from exercise of share options         6,179     689  
Cash (used for) provided by financing activities         (17,466 )   21,492  
Effect of exchange rate changes on cash         2,200     1,590  
Decrease in cash         (19,327 )   (51,954 )
Cash, beginning of period         187,961     172,732  
Cash, end of period         168,634     120,778  
Supplementary cash flow information   19              

The accompanying notes are an integral part of these condensed consolidated interim financial statements.


TASEKO MINES LIMITED

Condensed Consolidated Interim Statements of Changes in Equity

(Cdn$ in thousands)
(Unaudited)

    Number of     Share     Contributed     Non-controlling                    
    shares ('000)     capital     surplus     interest⁽¹⁾     AOCI     Deficit     Total  
Balance as at January 1, 2025   304,676     529,413     57,786     -     52,845     (136,822 )   503,222  
Share-based compensation   -     -     9,147     -     -     -     9,147  
Exercise of options   3,193     8,655     (3,099 )   -     -     -     5,556  
Share issuances, net   53,231     262,421     -     -     -     -     262,421  
Settlement of performance share units   -     -     (1,181 )   -     -     -     (1,181 )
Sale of non-controlling interest   -     -     -     1     -     68,428     68,429  
Tax effect on sale of non-controlling interest   -     -     -     -     -     (9,238 )   (9,238 )
Total comprehensive loss for the year   -     -     -     -     (29,617 )   (30,076 )   (59,693 )
Balance as at December 31, 2025   361,100     800,489     62,653     1     23,228     (107,708 )   778,663  
                                           
Balance as at January 1, 2026   361,100     800,489     62,653     1     23,228     (107,708 )   778,663  
Share-based compensation   -     -     2,709     -     -     -     2,709  
Exercise of options   2,666     9,648     (3,469 )   -     -     -     6,179  
Settlement of performance share units   1,867     3,526     (3,526 )   -     -     -     -  
Total comprehensive income for the period   -     -     -     -     13,594     16,844     30,438  
Balance as at March 31, 2026   365,633     813,663     58,367     1     36,822     (90,864 )   817,989  

⁽¹⁾ For the three months ended March 31, 2026 and the year ended December 31, 2025, all net income (loss) and total comprehensive income (loss) were wholly attributable to owners of the Company. The non- controlling interest relates to the 22.5% interest in the New Prosperity project owned by the Tsilhqot'in Nation.

The accompanying notes are an integral part of these condensed consolidated interim financial statements.


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

1. Reporting Entity

Taseko Mines Limited (the "Company" or "Taseko") is a corporation governed by the British Columbia Business Corporations Act. The unaudited condensed consolidated interim financial statements of the Company as at and for the three months ended March 31, 2026, comprise the Company and its controlled subsidiaries. The Company is principally engaged in the production and sale of copper metal and copper concentrates, as well as related activities, including mine permitting and development, within the Province of British Columbia, Canada, and the State of Arizona, USA.

2. Material Accounting Policies

2.1 Statement of compliance

These unaudited condensed consolidated interim financial statements have been prepared in compliance with International Financial Reporting Standards ("IFRS Accounting Standards") as issued by the International Accounting Standards Board ("IASB") as applicable to the preparation of interim financial statements under IAS 34, Interim Financial Reporting.

These unaudited condensed consolidated interim financial statements were authorized for issuance by the Company's Audit and Risk Committee on May 6, 2026.

2.2 Material accounting policies and significant accounting judgments and estimates

The preparation of these unaudited condensed consolidated interim financial statements in accordance with IFRS Accounting Standards requires management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates. Estimates and underlying assumptions are reviewed on an ongoing basis, and revisions are recognized in the period in which the estimates are revised and in any future periods affected.

These interim financial statements should be read in conjunction with the Company's audited annual consolidated financial statements for the year ended December 31, 2025. The accounting policies applied are consistent with those disclosed in the annual financial statements, except as described in Note 2.3, and there have been no significant changes in accounting policy judgments, or key sources of estimation uncertainty during the period.

2.3 Adoption of new and amended IFRS Accounting Standards

In May 2024, the IASB issued Amendments to the Classification and Measurement of Financial Instruments – Amendments to IFRS 9 and IFRS 7. These amendments updated classification and measurement requirements in IFRS 9, Financial Instruments and related disclosure requirements in IFRS 7, Financial Instruments: Disclosures. The amendments are effective for periods beginning on or after January 1, 2026, and adoption of these amendments did not have a material effect on our condensed consolidated interim financial statements. For financial liabilities settled in cash using an electronic payment system, the Company applied the election to deem these financial liabilities to be discharged before the settlement date. The amendments have been applied retrospectively with no restatement of comparative information, in accordance with transition requirements on initial application of IFRS 9. The impact of adoption on the Company’s comparative cash balance as at December 31, 2025 was not material and is therefore not presented as a separate line item in the condensed consolidated interim statement of cash flows.


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

3. Revenues

    Three months ended
March 31,
 
    2026     2025  
Revenue from contracts with customers:            
  Copper contained in concentrate   198,636     128,783  
  Copper cathode   11,616     -  
  Molybdenum concentrate   22,678     9,767  
  Silver   453     1,741  
  Gold   567     389  
    233,950     140,680  
Copper price adjustments on concentrate   (1,300 )   (538 )
Copper price adjustments on cathode   111     -  
Molybdenum price adjustments on concentrate   4,332     (993 )
    237,093     139,149  

4. Cost of Sales and Other Operating Costs

    Three months ended
March 31,
 
    2026     2025  
Site operating costs   136,970     68,917  
Transportation costs   6,395     5,984  
Change in inventories:            
  Changes in finished goods   (19,875 )   2,710  
  Changes in sulphide ore stockpiles   1,507     28,263  
  Changes in oxide ore   (175 )   (5,516 )
  Changes of copper inventories in solutions   (2,290 )   -  
Production costs   122,532     100,358  
Depletion and amortization   29,166     22,425  
Cost of sales   151,698     122,783  
             
Other operating costs:            
  Reversal of previously recognized research and development tax credits   952     -  
Other operating costs   952     -  

Site operating costs include personnel costs, operating waste stripping costs, repair and maintenance costs, consumables, operating supplies and external services.


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

5. Derivatives and Other Fair Value Instruments

a) Derivatives and other financial instruments measured at fair value

The following is a summary of fair value gains and losses for the three months ended March 31, 2026 and 2025:

    Three months ended
March 31,
 
    2026     2025  
Realized loss on settled copper collars   17,415     1,286  
Reversal of unrealized (loss) gain on settled copper collars previously recognized   (12,496 )   5,227  
Unrealized (gain) loss on outstanding copper collars   (8,740 )   16,351  
Realized loss on fuel call options   -     267  
Unrealized gain on fuel call options   -     (12 )
Net (gain) loss on copper price and fuel contracts (b)   (3,821 )   23,119  
             
Fair value adjustment on Cariboo contingent performance payments (Note 13)   254     (3,310 )
Fair value adjustment on Florence copper stream derivative (c)   11,400     5,280  
Changes in derivatives and other fair value instruments   7,833     25,089  

b) Copper Collar Contracts

The following summarizes derivative transactions entered into by the Company during the three months ended March 31, 2026. No such transactions were entered into during the same period in 2025.

Date of purchase       Contract     Quantity     Strike Price     Period     Cost  
Jan 2026   Copper collar     12 million lbs     US$4.75 / US$7.50 per lb     Q3 2026     90  
Jan 2026   Copper collar     12 million lbs     US$4.75 / US$8.50 per lb     Q3 2026     Zero cost  

Details of the outstanding options contracts as at March 31, 2026 are summarized in the following table:

Contract       Quantity     Strike price     Period     Cost     Fair value  
Copper collar   9 million lbs     US$4.00 / US$5.40 per lb     Mar 2026 (1)     - (1)     (3,380 )
Copper collar   27 million lbs     US$4.00 / US$5.40 per lb     Q2 2026     Zero cost     (11,331 )
Copper collar   12 million lbs     US$4.75 / US$7.50 per lb     Q3 2026     90     859  
Copper collar   12 million lbs     US$4.75 / US$8.50 per lb     Q3 2026     Zero cost     1,139  
Derivative liability as at March 31, 2026 (2025 - Derivative liability - 29,165)     (12,713 )

(1) The copper collar payable was settled on April 1, 2026.



TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

c) Florence Copper Stream

On December 19, 2022, the Company formed a strategic partnership with Mitsui to develop the Florence Copper project, which includes a copper stream arrangement (the "Copper Stream"), an equity conversion option, and a buyback option.

Under the Copper Stream, Mitsui advanced a total of US$50,000 in installments, which was fully received as of January 27, 2025. In return, the Company is obligated to deliver 2.67% of copper produced at Florence Copper to Mitsui, with Mitsui to make ongoing payments equal to 25% of the monthly average LME price of copper on the day immediately preceding delivery under the contract.

Mitsui has the option to convert the Copper Stream and invest an additional US$50,000 for a 10% equity interest in Florence Copper (the "Equity Conversion Option"). The Equity Conversion Option is exercisable up to October 15, 2028, which is the date three years after the Company completed construction of the commercial production facility, as defined in the agreement. If the Equity Conversion Option is exercised, the Copper Stream will terminate. If not exercised, the Company may repurchase the stream under the buyback option through a cash payment to Mitsui that would provide an internal rate of return of 10% on the stream deposits advanced (the "Buy Back Option"). Otherwise, the Copper Stream will terminate upon delivery of 40 million pounds of copper under the agreement.

Taseko and Mitsui have also entered into an offtake contract for 81% of the copper cathode produced at Florence during the initial years of production. The contract will cease and be replaced with a marketing agency agreement if the Equity Conversion Option is exercised by Mitsui. Mitsui's offtake entitlement would also reduce to 30% if the Equity Conversion Option is not exercised, until such time as the Copper Stream deposit is reduced to nil. The offtake contract is also terminated in the event the Company exercises its Buy Back Option. The Copper Stream, Equity Conversion Option, and Buy Back Option are accounted for as a compound derivative instrument and measured at each reporting period. Fair value is determined using a valuation model that incorporates discounted cash flow techniques and Monte Carlo simulation. The valuation is categorized as a Level 3 fair value measurement due to the use of significant unobservable inputs, including long-term production forecasts and contract-specific assumptions.

The total fair value of the Copper stream as at March 31, 2026 is as follows:

           
Florence Copper Stream as at January 1, 2026   98,245  
  Advances   -  
  Fair value adjustment   11,400  
  Foreign exchange translation   1,855  
Florence Copper Stream as at March 31, 2026   111,500  
  Less current portion:   10,825  
Long-term portion of Florence Copper Stream as at March 31, 2026   100,675  


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

6. Finance and Accretion Expense

    Three months ended
March 31,
 
        2026     2025  
Interest expense   16,199     17,346  
Amortization of deferred financing charges (Note 12)   641     617  
Less: interest expense capitalized (Note 11)   (7,221 )   (5,756 )
Finance expense   9,619     12,207  
             
Accretion on deferred revenue (Note 15)   2,288     2,711  
Accretion on provision for environmental rehabilitation   752     724  
Accretion on Cariboo consideration payable (Note 13)   1,261     664  
Accretion on Florence royalty obligation (Note 14)   6,294     2,571  
Accretion expense   10,595     6,670  
             
Total Finance and Accretion expense   20,214     18,877  

For the three months ended March 31, 2026, interest expense includes $902 (2025 - $428), from lease liabilities. Borrowing costs are capitalized at an average rate of 8.25% (2025 - 8.25%).

7. Income Tax

    Three months ended
March 31,
 
        2026     2025  
Current income tax expense   1,944     -  
Deferred income tax expense (recovery)   14,713     (7,980 )
Income tax expense (recovery)   16,657     (7,980 )

8. Accounts Receivable

        March 31,
2026
    December 31,
2025
 
Trade and settlement receivables   19,969     12,808  
Other receivables   331     229  
Accounts receivable   20,300     13,037  


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

9. Inventories

        March 31,
2026
    December 31,
2025
 
Current:            
  Copper concentrate   26,992     10,815  
  Copper cathode   16,262     2,498  
  Molybdenum concentrate   665     489  
  Sulphide ore stockpiles   56,366     58,972  
  Oxide ore on leach pads   6,416     6,361  
  Copper in solution   2,570     -  
  Materials and supplies   47,400     54,422  
    156,671     133,557  
Long term:            
Oxide ore on leach pads   23,166     25,406  
Oxide ore stockpiles   31,007     28,624  
    54,173     54,030  

10. Other Financial Assets and Derivative Liabilities

        March 31,
2026
    December 31,
2025
 
  Marketable securities   1,905     2,409  
Current portion of other financial assets   1,905     2,409  
             
  Investments in private companies   500     500  
  Reclamation deposits   457     457  
Long-term portion of other financial assets   957     957  
             
  Copper price options (Note 5b)   (12,713 )   (29,165 )
Current portion of financial liabilities   (12,713 )   (29,165 )
             
  Deferred share unit settlement liability (1)   (26,204 )   (22,295 )
  Other liabilities   (2,000 )   (2,000 )
Long-term portion of other financial liabilities   (28,204 )   (24,295 )

(1) The deferred share units ("DSUs") issued to member of the board of the Company that vest upon their completion of service are accounted for as cash-settled share-based payment awards. The DSU liability is recognized based on the quoted market value of the Company's common shares on the date of grant and is re-measured to fair value each reporting period thereafter to reflect changes in the market value of the Company's common shares.  The changes in fair value in the period are recorded in profit or loss as "Share-based compensation expense".


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

The total realized and unrealized fair value gain on copper collars for the three months ended March 31, 2026 amounted to $3,821 (2025 - loss of $22,864) (Note 5a).

11. Property, Plant and Equipment

Cost       Property
acquisition
costs
    Mineral
properties
    Plant and
equipment
    Construction
in progress
    Total  
As at January 1, 2025   121,187     928,965     1,082,749     425,751     2,558,652  
  Additions   -     175,756     43,844     225,136     444,736  
  Changes in rehabilitation provision   -     (10,355 )   -     -     (10,355 )
  Disposals   -     -     (40,550 )   -     (40,550 )
  Transfer between categories   -     132,286     36,402     (168,688 )   -  
  Foreign exchange translation   (2,836 )   (10,634 )   (1,548 )   (25,069 )   (40,087 )
As at December 31, 2025   118,351     1,216,018     1,120,897     457,130     2,912,396  
  Additions   -     24,670     13,295     58,250     96,215  
  Disposals   -     -     (25,590 )   -     (25,590 )
  Transfer between categories   -     32,551     66,781     (99,332 )   -  
  Foreign exchange translation   973     5,401     1,545     10,193     18,112  
As at March 31, 2026   119,324     1,278,640     1,176,928     426,241     3,001,133  
                               
Accumulated depreciation                              
As at January 1, 2025   -     364,466     424,084     -     788,550  
  Depreciation and amortization   -     35,481     80,976     -     116,457  
  Disposals   -     -     (38,063 )   -     (38,063 )
As at December 31, 2025   -     399,947     466,997     -     866,944  
  Depreciation and amortization   -     13,049     19,832     -     32,881  
  Disposals   -     -     (25,330 )   -     (25,330 )
  Foreign exchange translation   -     49     42     -     91  
As at March 31, 2026   -     413,045     461,541     -     874,586  
                               
Net book value                              
As at December 31, 2025   118,351     816,071     653,900     457,130     2,045,452  
As at March 31, 2026   119,324     865,595     715,387     426,241     2,126,547  


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

The following schedule shows the continuity of property, plant and equipment net book value by asset group for the three months ended March 31, 2026:

Net book value       Gibraltar
Mine
    Florence
Copper
    Yellowhead     Aley     Other     Total  
As at January 1, 2026   964,366     1,027,722     33,676     18,401     1,287     2,045,452  
  Net additions   43,144     49,459     2,831     521     -     95,955  
  Depletion and amortization   (28,672 )   (4,127 )   -     -     (82 )   (32,881 )
  Foreign exchange translation   -     18,021     -     -     -     18,021  
As at March 31, 2026   978,838     1,091,075     36,507     18,922     1,205     2,126,547  

During the three months ended March 31, 2026, the Company incurred wellfield development costs of $18,831, capitalized start-up and commissioning costs of $21,153, capitalized interest on borrowings of $7,221, and other capital expenditures of $2,254 in connection with the Florence Copper project.

During the three months ended March 31, 2025, the Company capitalized development costs of $83,227 and capitalized interest on borrowings of $5,756 for the Florence Copper project.

During the three months ended March 31, 2026, non-cash additions to capitalized stripping costs at Gibraltar included depreciation of mining assets totaling $1,951 (2025 - $5,936).

Depreciation expense related to right-of-use assets for the three months ended March 31, 2026 amounted to $2,237 (2025 - $2,799).


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

12. Debt

        Senior secured
notes (a)
    Revolving credit
facility (b)
    Gibraltar
equipment

loans (d)
    Florence
equipment

loans (e)
    Lease liabilities
(f)
    Total  
As at January 1, 2025   705,756     -     48,998     29,158     13,296     797,208  
  Additions and advances   -     103,842     -     4,553     20,104     128,499  
  Principal payments   -     (103,995 )   (18,183 )   (6,905 )   (15,194 )   (144,277 )
  Amortization of deferred financing charges   2,388     -     115     -     -     2,503  
  Unrealized foreign exchange movements   (34,030 )   153     (1,265 )   -     (359 )   (35,501 )
  Foreign currency translation   -     -     -     (1,363 )   (73 )   (1,436 )
As at December 31, 2025   674,114     -     29,665     25,443     17,774     746,996  
  Additions and advances   -     -     -     -     1,817     1,817  
  Principal payments   -     -     (4,732 )   (1,874 )   (2,672 )   (9,278 )
  Amortization of deferred financing charges (Note 6)   621     -     20     -     -     641  
  Unrealized foreign exchange movements   11,650     -     246     -     (41 )   11,855  
  Foreign currency translation   -     -     -     415     103     518  
Total debt, March 31, 2026   686,385     -     25,199     23,984     16,981     752,549  
  Less current portion:   -     -     16,935     8,020     8,526     33,481  
Long-term debt, March 31, 2026   686,385     -     8,264     15,964     8,455     719,068  
                                     
Total debt, December 31, 2025   674,114     -     29,665     25,443     17,774     746,996  
  Less current portion:   -     -     19,500     7,705     8,492     35,697  
Long-term debt, December 31, 2025   674,114     -     10,165     17,738     9,282     711,299  


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

a) Senior Secured Notes

On April 23, 2024, the Company completed an offering of US$500,000 aggregate principal amount of senior secured notes (the "2030 Notes"). The 2030 Notes mature on May 1, 2030, and bear interest at an annual rate of 8.25%, payable semi-annually on May 1 and November 1.

The 2030 Notes are secured by liens on the shares of Taseko's wholly owned subsidiary, Gibraltar Mines Ltd., and the subsidiary's rights under the joint venture agreement related to Gibraltar, as well as the shares of Curis Holdings (Canada) Ltd. ("Curis"), Florence Holdings Inc. ("Florence Holdings"), and Cariboo Copper Corp ("Cariboo"). The 2030 Notes are guaranteed by each of Taseko's existing and future restricted subsidiaries.  The liens on the collateral securing the notes and the guarantees will be first liens, but ranked below the liens of the revolving credit facility. The Company is subject to certain restrictions on asset sales, issuance of preferred stock, dividends, and other restricted payments. There are no covenants regarding the Company's financial performance.

The 2030 Notes contain customary prepayment options, some of which represent embedded derivatives required to be recognized at fair value, with changes in the fair value recognized in the Company's statement of comprehensive income (loss). The Company has estimated the prepayment options to have a nominal fair value.

b) Revolving Credit Facility

The Company has a US$110,000 revolving credit facility (the "Facility") that is secured by first liens against Taseko's rights under the Gibraltar joint venture, as well as the shares of Gibraltar Mines Ltd., Curis, Florence Holdings, and Cariboo. The maturity date of the Facility is November 2, 2027. Any amounts outstanding under the Facility bear interest at SOFR plus a margin of 4%, and undrawn amounts are subject to a standby fee of 1%. As at March 31, 2026 and December 31, 2025, no advances were outstanding under the Facility.

The Facility has customary covenants for a revolving credit facility. Financial covenants include a requirement for the Company to maintain a senior debt to EBITDA ratio, an interest coverage ratio, a minimum tangible net worth, and a minimum liquidity amount, as defined under the Facility. The Company was in compliance with these covenants as at March 31, 2026.

c) Letter of Credit Facilities

The Gibraltar joint venture ("Gibraltar") has in place a $7,000 credit facility for the purpose of providing letters of credit ("LC") to key suppliers of Gibraltar to assist with ongoing trade finance and working capital needs. Any LCs issued under the facility are guaranteed by Export Development Canada ("EDC") under its Account Performance Security Guarantee program. The facility is renewable annually, is unsecured, and contains no financial covenants. As at March 31, 2026, $3,750 is outstanding under this LC facility (December 31, 2025 - $3,750).

The Company also has a US$4,000 credit facility for the sole purpose of issuing LCs to certain key contractors in conjunction with the development of Florence Copper. Any LCs issued under this facility will also be guaranteed by EDC. The facility is renewable annually, is unsecured, and contains no financial covenants. As at March 31, 2026, no LCs were issued and outstanding under this LC facility (December 31, 2025 - nil).

d) Gibraltar Equipment Loans

The equipment loans as at March 31, 2026, are secured by most of the existing mobile mining equipment at the Gibraltar mine. These loans commenced between December 2022 and December 2024, have monthly repayments over a term of 48 months, and carry interest rates ranging from 6.3% to 9.4%.


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

e) Florence Equipment Loans

In 2023, the Company secured a US$25,000 Florence project loan from Banc of America Leasing & Capital LLC, secured against specific equipment, with advances of US$15,000 and US$10,000 received in October 2023 and December 2023, respectively. On May 7, 2025, the Company extended borrowings under the facility with Banc of America for additional proceeds of US$3,300.

The facility contains no financial covenants and has monthly repayments over a term of 60 months. The equipment facility bears interest rates ranging from 7.2% to 9.4%.

f) Lease Liabilities

Lease liabilities have monthly repayment terms ranging from 12 to 72 months.

13. Cariboo Consideration Payable to Prior Owners of Cariboo

In transactions occurring in 2023 and 2024, the Company acquired Cariboo, which increased its effective ownership in Gibraltar from 75% to 100%. On March 15, 2023, the Company acquired Sojitz Corporation's ("Sojitz") 50% interest in Cariboo, resulting in a 12.5% increase in its effective interest in Gibraltar from 75% to 87.5%. On March 25, 2024, the Company acquired the remaining 50% of Cariboo from Dowa Metals & Mining Co. Ltd. ("Dowa") and Furukawa Co. Ltd. ("Furukawa"). The liabilities arising from these transactions are collectively referred to as the "Cariboo consideration payable".

Sojitz Transaction

The acquisition price consisted of a minimum amount of $60,000 payable over a five-year period ("Sojitz minimum payments") and potential contingent performance payments depending on Gibraltar copper revenues and copper prices over the next five years ("Sojitz Contingent Consideration"). There is no interest payable on the minimum amounts. An initial $10,000 was paid to Sojitz upon closing and the remaining minimum amount is payable in $10,000 annual instalments over five years thereafter. The Sojitz minimum payments are a financial liability measured at amortized cost, using an effective discount rate of 7.16%.

The contingent performance payments are payable annually for five years only if the average LME copper price exceeds US$3.50 per pound in a year. The payments are calculated by multiplying Gibraltar copper revenues by a price factor, which is based on a sliding scale ranging from 0.38% at US$3.50 per pound copper to a maximum of 2.13% at US$5.00 per pound copper or above. Total contingent payments cannot exceed $57 million over the five-year period, limiting the acquisition cost to a maximum of $117,000. The Sojitz Contingent Consideration is a financial liability measured at fair value through profit and loss.

The fourth annual instalment payment of $10,000 was paid in February 2026 and the contingent payment of $9,926 for the 2025 calendar year was paid on April 1, 2026.

Dowa and Furukawa Transaction

Amounts owing by Cariboo to Dowa and Furukawa are by way of non-interest bearing secured and unsecured promissory notes of $45,500 and $71,500, respectively, totaling $117,000 (collectively, the "Cariboo Notes") which are guaranteed by Taseko.

The secured Cariboo Notes are collateralized by Cariboo's 25% Gibraltar joint venture interest.  An initial payment of $5,000 was made to Dowa and Furukawa against the Cariboo Notes on closing with the remaining principal payable in annual instalments over a 10-year period commencing in April 2026, with the secured Cariboo Notes repayable first.  At average LME copper prices below US$4.00 per pound, the annual repayments of the Cariboo Notes will be $5 million.


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

This repayment amount will increase proportionally, reaching a maximum of $15,250 when average LME copper prices are US$5.00 per pound or higher.

If average LME copper prices exceed an annual average of US$5.00 per pound or higher each year over the repayment period, up to $25,000 in contingent consideration is payable by Taseko to Dowa and Furukawa (the "Dowa and Furukawa Contingent Performance Payments"). The Dowa and Furukawa Contingent Performance Payments is a financial liability measured at fair value through profit and loss. The Company estimates this liability to have nil value as at March 31, 2026.

In combination, total annual payments to Dowa and Furukawa cannot exceed 6.25% of Gibraltar's annual cashflow between 2025 and 2028, and 10% between 2029 and 2033. Any remaining balance of the Cariboo Notes will be paid as a final balloon payment in April 2034. The fair value of the Cariboo Notes on the Acquisition Date was determined to be $71,116. The Cariboo Notes are a financial liability measured at amortized cost, with estimated annual instalments considering the repayment mechanism described above.

As at March 31, 2026, the carrying value of the Cariboo consideration payable is as follows:

        Sojitz     Dowa and
Furukawa
    Total  
Balance as at January 1, 2026   70,652     84,951     155,603  
Consideration paid   (10,000 )   (2,537 )   (12,537 )
Fair value adjustment on contingent performance payments (Note 5a)   254     -     254  
Accretion on minimum consideration payable (Note 6)   399     862     1,261  
Balance as at March 31, 2026   61,305     83,276     144,581  

As at March 31, 2026, the current and long-term portions of the Cariboo consideration payable is as follows:

        Sojitz     Dowa and
Furukawa
    Total  
Minimum consideration payable   18,189     83,276     101,465  
Contingent performance payments payable   43,116     -     43,116  
Total Cariboo consideration payable   61,305     83,276     144,581  
Less current portion:                  
  Minimum consideration payable   9,407     14,231     23,638  
  Contingent performance payments payable   9,925     -     9,925  
Long-term portion of Cariboo consideration payable   41,973     69,045     111,018  


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

14. Florence Royalty Obligation

On February 2, 2024, Florence Holdings, an indirect wholly-owned subsidiary of Taseko, received US$50,000 from Taurus Mining Royalty Fund L.P. ("Taurus"), pursuant to agreements entered into with Taurus for the sale of a perpetual gross revenue royalty interest in certain real property, mining and other rights held by Florence ("Florence Royalty Obligation"). The effective royalty rate is 2.05% of the gross revenue from the sale of all copper from Florence Copper for the life of mine. Proceeds from the royalty transaction were contributed to Florence Copper to fund the construction and development of the commercial production facility.

For accounting purposes, the Florence Royalty Obligation is a financial liability at amortized cost. For the three months ended March 31, 2026, the Company recorded accretion on the royalty obligation of $6,294 (2025 - $2,571), in the statement of comprehensive income (loss). The current portion of the royalty obligation is an estimate based on anticipated gross revenue over the next twelve months.

Florence Royalty Obligation as at January 1, 2026       113,913  
  Accretion (Note 6)   6,294  
  Foreign exchange translation   2,038  
Florence Royalty Obligation as at March 31, 2026   122,245  
Less current portion:   10,325  
Long-term portion of Florence Royalty Obligation as at March 31, 2026   111,920  

15. Deferred Revenue

           March 31,
2026
    December 31,
2025
 
Current:            
  Customer advance payments (a)   11,151     6,789  
  Gibraltar silver stream agreement (b)   8,552     8,524  
Current portion of deferred revenue   19,703     15,313  
Long-term portion of Gibraltar silver stream agreement (b)   83,726     82,617  
Total deferred revenue   103,429     97,930  


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

a) Customer Advance Payments

As at March 31, 2026, the Company had received advance payments from a customer on 1.6 million pounds of copper concentrate inventory (December 31, 2025 - 1.0 million pounds).

b) Gibraltar Silver Stream Agreement

In 2017 and as subsequently amended, the Company has entered into silver stream purchase and sale agreements with OR Royalties Inc. (formerly Osisko Gold Royalties Ltd.) (the "Gibraltar Silver Stream"), whereby the Company received upfront cash deposits payments totaling US$49,300 for the sale of an equivalent amount of its 87.5% share of Gibraltar payable silver production until 6.3 million ounces of silver have been delivered. After that threshold has been met, 35% of an equivalent amount of Taseko's share of all future payable silver production from Gibraltar will be delivered.

On December 20, 2024, the Company amended the silver stream and received US$12,700 for the sale of an equivalent amount of the remaining 12.5% share of Gibraltar payable silver production until 6.8 million ounces of silver have been delivered in aggregate. After that threshold has been met, 35% of an equivalent amount of Taseko's share of all future payable silver production from Gibraltar will be delivered.

The current portion of deferred revenue is an estimate based on deliveries anticipated over the next twelve months:

Gibraltar Silver Stream as at January 1, 2026       91,141  
  Accretion (Note 6)   2,288  
  Recognition of deferred revenue   (1,151 )
Gibraltar Silver Stream as at March 31, 2026   92,278  
Less current portion:   8,552  
Long-term portion of Gibraltar Silver Stream as at March 31, 2026   83,726  


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

16. Share-based Compensation

a) Share Options

        Options
(thousands)
    Average price  
Outstanding as at January 1, 2025   9,033     2.01  
  Granted   2,813     3.06  
  Exercised   (3,193 )   1.74  
  Forfeited   (158 )   2.47  
Outstanding as at January 1, 2026   8,495     2.45  
  Granted   1,186     9.54  
  Exercised   (2,666 )   2.32  
  Forfeited   (37 )   4.44  
Outstanding as at March 31, 2026   6,978     3.69  
Exercisable as at March 31, 2026   5,296     2.94  

During the three months ended March 31, 2026, the Company granted 1,185,900 (2025 - 2,813,000) share options to directors, executives and employees, exercisable at an average exercise price of $9.54 per common share (2025 - $3.06 per common share), vesting over two years and exercisable within five years of grant date. The total fair value of options granted was $5,920 (2025 - $4,867) based on a weighted average grant-date fair value of $4.99 (2025 - $1.73) per option.

As at March 31, 2026, the outstanding options have the following ranges of exercise price and life remaining:

Range of exercise price          Options
(thousands)
    Average life
(years)
 
$1.74 to $1.82     16     2.59  
$1.83 to $2.57     2,886     2.29  
$2.58 to $3.05     742     0.80  
$3.06 to $3.51     2,169     3.74  
$3.52 to $9.54     1,165     4.74  

The fair value of options granted was measured at the grant date using the Black-Scholes formula. Expected volatility is estimated by considering historic average share price volatility. The weighted-average inputs used in the Black-Scholes formula are as follows:

         2026     2025  
Expected term (years)     5.0     5.0  
Volatility     59%     64%  
Dividend yield     0%     0%  
Risk-free interest rate     2.9%     3.2%  
Weighted-average fair value per option   $ 4.99   $ 1.73  


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

b) Deferred, Performance and Restricted Share Units

        PSUs
(thousands)
    DSUs
(thousands)
    RSUs
(thousands)
 
Outstanding as at January 1, 2025   2,305     2,605     790  
   Granted   742     265     489  
   Forfeited   -     -     (186 )
   Settled   (595 )   -     -  
Outstanding as at January 1, 2026   2,452     2,870     1,093  
   Granted   226     82     203  
   Forfeited   -     -     (39 )
   Settled   (830 )   -     (270 )
Outstanding as at March 31 2026   1,848     2,952     987  

During the three months ended March 31, 2026, 82,195 DSUs were issued to directors (2025 - 264,900), 226,000 PSUs to senior executives (2025 - 741,600) and 203,000 RSUs to non-executives (2025 - 489,000).

The fair value of DSUs, PSUs and RSUs granted was $6,043 (2025 - $5,593), with a weighted average fair value at the grant date of $9.42 per unit for the DSUs (2025 - $3.06 per unit), $14.72 per unit for the PSUs (2025 - $4.43 per unit), and $9.54 per unit for the RSUs (2025 - $3.06). Deferred share units are accounted for as cash settled share-based compensation. Performance share units and restricted share units are accounted for as equity settled share-based compensation.

c) Share-based Compensation Summary

Share-based compensation expense is comprised as follows:

    Three months ended
March 31,
 
        2026     2025  
Share options expensed in general and administrative (1)   3,664     2,030  
Share options expensed in production costs (1)   450     345  
Performance share units expense   762     778  
Restricted share units expense   682     249  
Change in fair value of deferred share units   3,909     1,947  
Share-based compensation expense   9,467     5,349  

(1) Estimated forfeiture rate of 0% based on historically low level of forfeitures for stock option awards.


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

17. Earnings (loss) per Share

Earnings (loss) per share, calculated on a basic and diluted basis, is as follows:

    Three months ended
March 31,
 
        2026     2025  
Net income (loss) attributable to owners of the Company - basic and diluted   16,844     (28,560 )
(in thousands of common shares)            
Weighted-average number of common shares   363,364     310,424  
Effect of dilutive securities:            
   Stock options   5,097     -  
Weighted-average number of diluted common shares   368,461     310,424  
Earnings (loss) per common share:            
   Basic earnings (loss) per share   0.05     (0.09 )
   Diluted earnings (loss) per share   0.05     (0.09 )

18. Commitments and Contingencies

a) Commitments

The Company is a party to certain contracts relating to service and supply agreements. Future minimum payments under these agreements as at March 31, 2026, are presented in the following table:

Remainder of 2026       6,589  
2027   1,708  
2028   -  
2029   -  
2030 and thereafter   -  
Total commitments   8,297  

As at March 31, 2026, the Company had commitments to incur capital expenditures of $586 (December 31, 2025 - $1,132) for Florence Copper and $10,232 (December 31, 2025 - $24,156) for Gibraltar.

b) Contingencies

There are no known contingencies that would impact the financial position or performance of the Company as at March 31, 2026.


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

19.   Supplementary Cash Flow Information

    Three months ended
March 31,
 
        2026     2025  
Change in non-cash working capital items            
   Accounts receivable   (7,263 )   (1,400 )
   Inventories   (21,364 )   23,415  
   Prepaids   591     2,383  
   Accounts payable and accrued liabilities (1)   10,702     (1,475 )
   Customer advance payments   4,361     2,610  
    (12,973 )   25,533  
Non-cash investing and financing activities            
   Right-of-use assets acquired   2,479     5,852  

(1) Excludes accounts payable and accrued liability changes on capital expenditures.

20. Fair Value Measurements

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value hierarchy establishes three levels to classify the inputs to valuation techniques used to measure fair value, based on the reliability of the inputs used to estimate the fair values.

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

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

Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs).


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

The fair value of the senior secured notes, a Level 1 measurement, is determined based upon publicly available information. The fair values of the senior secured notes are $727,483 (December 31, 2025 - $728,782) and the face value is $696,950 (December 31, 2025 - $685,300) as at March 31, 2026. The Company has certain financial assets and liabilities that are measured at fair value on a recurring basis and uses the fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value, with Level 1 inputs having the highest priority.

        Level 1     Level 2     Level 3     Total  
March 31, 2026                        
Financial assets and liabilities classified as FVPL                        
   Derivative liability copper collars   -     (12,713 )   -     (12,713 )
   Cariboo contingent performance payable   -     -     (43,116 )   (43,116 )
   Florence Copper Stream and Buy Back Option   -     -     (111,500 )   (111,500 )
   Settlement receivables   17,361     -     -     17,361  
   Settlement payables   (2,199 )   -     -     (2,199 )
    15,162     (12,713 )   (154,616 )   (152,167 )
Financial assets designated as FVOCI                        
   Marketable securities   1,905     -     -     1,905  
   Investment in private companies   -     -     500     500  
    1,905     -     500     2,405  
December 31, 2025                        
Financial assets and liabilities classified as FVPL                        
   Derivative liability copper collars   -     (29,165 )   -     (29,165 )
   Cariboo contingent performance payable   -     -     (42,862 )   (42,862 )
   Florence Copper Stream and Buy Back Option   -     -     (98,245 )   (98,245 )
   Settlement receivables   10,820     -     -     10,820  
   Settlement payables   (1,485 )   -     -     (1,485 )
    9,335     (29,165 )   (141,107 )   (160,937 )
Financial assets designated as FVOCI                        
   Marketable securities   2,409     -     -     2,409  
   Investment in private companies   -     -     500     500  
    2,409     -     500     2,909  

There have been no transfers between fair value levels during the reporting period. The carrying value of cash, accounts receivables, accounts payable and accrued liabilities approximate their fair value as at March 31, 2026 due to their short-term nature.

The Company's metal concentrate sales contracts are subject to provisional pricing with the selling price adjusted at the end of the quotational period. At each reporting date, the Company's settlement receivable on these contracts are marked-to-market based on a quoted forward price for which there exists an active commodity market.

The Cariboo contingent performance payables (Note 13) and the Florence Copper Stream and Buy Back Option (Note 5c) are each Level 3 instruments, as the inputs to their valuation are not based on observable market data.


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

21. Related Parties

Compensation for key management personnel (including all members of the Board of Directors and executive officers) is as follows:

    Three months ended
March 31,
 
        2026     2025  
Salaries and benefits   2,676     3,113  
Post-employment benefits   161     220  
Share-based compensation   5,746     4,000  
    8,583     7,333  

22. Segmented Information

The Company has identified three reportable segments, Gibraltar, Florence Copper, and Yellowhead, based on the primary locations where it generates, expects to generate, or plans to generate revenue. These segments are reviewed regularly by the Chief Executive Officer, who is the Chief Operating Decision Maker ("CODM"), for the purposes of resource allocation and performance assessment. Corporate activities do not meet the definition of a reportable segment and are therefore presented separately as a reconciliation to the consolidated totals. These activities primarily comprise corporate development initiatives and centralized functions that provide administrative, technical, financial, and other support to the operating segments. For operating segments in production, the CODM evaluates performance primarily based on earnings from mining operations. "Other operating expenses" include general and administrative costs, share-based compensation, project evaluation expenditures, changes in the fair value of derivatives and other financial instruments, and other (expense) income not directly attributable to mining operations. "Net finance and other expense" comprises finance income, finance expense, accretion expense, and foreign exchange loss. Total assets do not include intra-group receivables between segments.

Three months ended March 31, 2026  
        Gibraltar     Florence
Copper
    Yellowhead     Corporate     Total  
Revenue   232,564     4,529     -     -     237,093  
Cost of Sales                              
   Production Costs   (119,055 )   (3,477 )   -     -     (122,532 )
   Depletion and amortization   (27,997 )   (1,169 )   -     -     (29,166 )
Other operating costs   (952 )   -     -     -     (952 )
Earnings (loss) from mine operations   84,560     (117 )   -     -     84,443  
Other operating income (expenses)   3,679     (11,630 )   -     (14,062 )   (22,013 )
Income (loss) before financing costs and income taxes   88,239     (11,747 )   -     (14,062 )   62,430  
Net finance and other expenses (income)   (5,350 )   (6,351 )   -     (17,228 )   (28,929 )
Income (loss) before taxes   82,889     (18,098 )   -     (31,290 )   33,501  


TASEKO MINES LIMITED
Notes to the Condensed Consolidated Interim Financial Statements
(Cdn$ in thousands)
(Unaudited)

Three months ended March 31, 2025  
        Gibraltar     Florence
Copper
    Yellowhead     Corporate     Total  
Earnings (loss) from mine operations   16,468     (102 )   -     -     16,366  
Other operating expenses   (23,266 )   (6,110 )   -     (5,154 )   (34,530 )
Loss before financing costs and income taxes   (6,798 )   (6,212 )   -     (5,154 )   (18,164 )
Net finance and other expenses   (2,911 )   (1,224 )   -     (14,241 )   (18,376 )
Loss before taxes   (9,709 )   (7,436 )   -     (19,395 )   (36,540 )

As at March 31, 2026  
        Gibraltar     Florence
Copper
    Yellowhead     Corporate     Total  
Property, plant and equipment   978,838     1,091,075     36,507     20,127     2,126,547  
Total assets   1,250,903     1,122,273     36,797     162,124     2,572,097  
Total liabilities   628,595     300,030     1,695     823,788     1,754,108  

As at December 31, 2025  
        Gibraltar     Florence
Copper
    Yellowhead     Corporate     Total  
Property, plant and equipment   964,366     1,027,722     33,676     19,688     2,045,452  
Total assets   1,194,865     1,043,439     33,944     200,239     2,472,487  
Total liabilities   641,071     276,473     1,031     775,249     1,693,824