$ISOU
IsoEnergy Ltd.
CIK:0001997377|SEC Filings
CONSOLIDATED STATEMENTS OF CASH FLOWS |
12 Months Ended | |
|---|---|---|
|
Dec. 31, 2025
CAD ($)
|
Dec. 31, 2024
CAD ($)
|
|
| Cash flows used in operating activities | ||
| Loss for the period | $ (1,126,399) | $ (42,135,091) |
| Items not involving cash: | ||
| Share-based compensation | 6,348,916 | 5,285,145 |
| Deferred income tax recovery | (3,769,253) | (2,132,799) |
| Interest on convertible debentures | 796,637 | 1,246,850 |
| Fair value gain on convertible debentures | (709,657) | (7,103,656) |
| Gain on disposal of assets | (13,439,425) | (5,300,611) |
| Disposals and impairment of assets | 935,814 | 39,958,977 |
| Depreciation expense | 294,231 | 237,636 |
| Interest and accretion | 144,301 | 128,498 |
| Interest income on loan receivable | (48,492) | (220,639) |
| Other loss | 167,938 | |
| Unrealized foreign exchange gain | (7,144) | (78,550) |
| Changes in non-cash working capital | ||
| Accounts receivable | (45,123) | 260,305 |
| Prepaid expenses | (820,100) | (113,787) |
| Accounts payable and accrued liabilities | (1,529,326) | (313,437) |
| Cash flows used in operating activities | (12,807,082) | (10,281,159) |
| Cash flows used in investing activities | ||
| Additions to exploration and evaluation assets | (23,541,618) | (21,768,491) |
| Acquisition of exploration and evaluation assets | (2,630) | (578,107) |
| Additions to property and equipment | (494,177) | (618,526) |
| Acquisitions of marketable securities | (2,670,424) | (3,147,290) |
| Loan received and advanced, including interest | 6,168,995 | (5,899,864) |
| Environmental bonds posted | (412,663) | |
| Cash in asset group disposed of | (24,728) | |
| Cash flows used in investing activities | (20,952,517) | (32,037,006) |
| Cash flows from financing activities | ||
| Shares issued | 77,472,375 | 23,000,000 |
| Share issuance cost | (4,473,177) | (1,702,444) |
| Shares issued for warrant exercise | 3,627,474 | |
| Shares issued for option exercise | 3,229,736 | 2,630,019 |
| Interest payment on debentures | (590,918) | (898,020) |
| Lease liability payments | (173,490) | (156,000) |
| Cash flows from financing activities | 75,464,526 | 26,501,029 |
| Effects of exchange rate changes on cash | (93,422) | 78,549 |
| Change in cash and cash equivalents | 41,611,505 | (15,738,587) |
| Cash and cash equivalents, beginning of period | 21,294,663 | 37,033,250 |
| Cash and cash equivalents, end of period | 62,906,168 | 21,294,663 |
| Cash and cash equivalents is comprised of: | ||
| Cash | 50,553,305 | 21,294,663 |
| Short-term cash deposits | 12,352,863 | |
| Cash and cash equivalents | $ 62,906,168 | $ 21,294,663 |
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION - CAD ($) |
Dec. 31, 2025 |
Dec. 31, 2024 |
|---|---|---|
| Current | ||
| Cash and cash equivalents | $ 62,906,168 | $ 21,294,663 |
| Accounts receivable | 546,794 | 500,249 |
| Prepaid expenses | 2,112,419 | 489,921 |
| Loan receivable | 6,120,503 | |
| Marketable securities | 53,451,555 | 31,181,067 |
| Total current assets | 119,016,936 | 59,586,403 |
| Non-Current | ||
| Property and equipment | 15,813,164 | 16,232,302 |
| Exploration and evaluation assets | 279,091,819 | 262,291,098 |
| Environmental bonds | 3,036,362 | 2,725,220 |
| TOTAL ASSETS | 416,958,281 | 340,835,023 |
| Current | ||
| Accounts payable and accrued liabilities | 2,109,193 | 3,348,296 |
| Convertible debentures | 5,430,859 | 30,279,306 |
| Current portion of lease liabilities | 164,125 | 121,165 |
| Flow-through share premium liabilities | 4,695,312 | 1,355,210 |
| Total current liabilities | 12,399,489 | 35,103,977 |
| Non-Current | ||
| Long-term portion of lease liabilities | 277,572 | 281,721 |
| Asset retirement obligation | 2,416,158 | 2,026,975 |
| Deferred income tax liability | 438,976 | 259,191 |
| TOTAL LIABILITIES | 15,532,195 | 37,671,864 |
| EQUITY | ||
| Share capital | 461,832,359 | 362,941,599 |
| Share option and warrant reserve | 37,289,167 | 33,154,239 |
| Accumulated deficit | (103,671,645) | (102,545,246) |
| Accumulated other comprehensive income | 5,976,205 | 9,612,567 |
| TOTAL EQUITY | 401,426,086 | 303,163,159 |
| TOTAL LIABILITIES AND EQUITY | $ 416,958,281 | $ 340,835,023 |