Exhibit 99.1

  

Amended and Restated

 

BITZERO HOLDINGS INC.

(FORMERLY WBM CAPITAL CORP.)

 

Interim Condensed Consolidated Financial Statements

For the three and nine months 

ended June 30, 2026 and 2025 

(expressed in United States Dollars, unless otherwise stated)

 

Note to reader:

 

These unaudited interim condensed consolidated financial statements for the three and nine months ended June 30, 2026 and 2025 have been amended and restated and replace those previously filed on August 14, 2026.

 

The revisions principally clarify and reorganize certain presentations and disclosures and do not affect the Company’s total assets, total liabilities, equity, net loss, total comprehensive loss or cash and cash equivalents at June 30, 2026. See Note 20(a)(i).

 

 

 

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.) Amended and Restated
Table of Contents
For the three and nine months ended June 30, 2026 and 2025

(Unaudited – Expressed in United States Dollars, unless otherwise noted)

 

 

 

Interim Condensed Consolidated Statements of Loss and Comprehensive Loss 3
   
Interim Condensed Consolidated Statements of Financial Position 4
   
Interim Condensed Consolidated Statements of Changes in Shareholders’ Equity 5
   
Interim Condensed Consolidated Statements of Cash Flows 6
   
Notes to the Interim Condensed Consolidated Financial Statements 7

 

 

 

Page 2 of 33

 

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.) Amended and Restated
Interim condensed consolidated statements of loss and comprehensive loss
For the three and nine months ended June 30, 2026 and 2025
(Unaudited – Expressed in United States Dollars, unless otherwise noted)  

 

 

 

Frealized

       Three months ended   Three months ended   Nine months ended   Nine months ended 
   Note   June 30, 2026   June 30, 2025   June 30, 2026   June 30, 2025 
        $    $    $    $ 
Revenue from digital assets mined  6    10,660,663    6,433,870    23,476,975    17,441,919 
Refunds and other adjustments  6    (9,812)   —    (9,812)   1,061 
Direct costs  7    (12,411,797)   (6,926,572)   (23,994,488)   (18,986,041)
        (1,760,946)   (492,702)   (527,325)   (1,543,061)
                         
Administrative expenses  8    1,244,001    1,037,486    3,997,625    3,363,837 
Finance costs  9    955,104    638,733    5,495,289    908,153 
Marketing expenses  10    486,449    101,772    1,372,305    564,840 
        2,685,554    1,777,991    10,865,219    4,836,830 
                         
Operating loss before other items       (4,446,500)   (2,270,693)   (11,392,544)   (6,379,891)
                         
Share-based expenses  11    4,931,500    5,700,000    20,014,769    10,200,000 
Foreign exchange (gain) loss       2,140,136    181,342    (47,974)   1,588,046 
Realized loss (gain) from sale of digital currency       1,189,073    (440,836)   1,422,737    (1,563,534)
Loss on contract settlement       —    —    —    (1,932,048)
Financing loss       —    —    267,384    — 
Loss (gain) on derivative financial instruments       13,262,586    —    5,900,982    — 
Realized loss on disposal of assets       494,922    —    610,269    — 
Revaluation gain on options       —    —    (138,930)   — 
        22,018,217    5,440,506    28,029,237    8,292,464 
                         
Loss before income taxes       (26,464,717)   (7,711,199)   (39,421,781)   (14,672,355)
                         
Income tax       —    —    —    — 
Net loss       (26,464,717)   (7,711,199)   (39,421,781)   (14,672,355)
                         
Revaluation loss (gains) on digital currency       (1,220,259)   260,913    (348,928)   (745,742)
(Gain) loss on translation of foreign operations       (1,128,664)   93,429    (1,277,496)   (107,963)
Other comprehensive income       (2,348,923)   354,342    (1,626,424)   (853,705)
                         
Total comprehensive loss       (24,115,794)   (8,065,541)   (37,795,357)   (13,818,650)
                         
Loss per share                        
Basic  13    (0.48)   (0.20)   (0.76)   (0.39)
Diluted  13    (0.48)   (0.20)   (0.76)   (0.39)

 

 

 

The accompanying notes form an integral part of these financial statements Page 3 of 33

 

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.) Amended and Restated
Interim condensed consolidated statements of financial position
As at June 30, 2026 and September 30, 2025
(Unaudited – Expressed in United States Dollars, unless otherwise noted)  

 

 

 

       June 30,   September 
   Note   2026   30, 2025 
        $    $ 
ASSETS              
Non-current assets              
Property, plant and equipment  16    25,463,588    28,556,661 
Construction in progress  14    9,205,124    3,377,689 
Right-of-use assets  17    —    — 
Restricted cash       2,000,000    2,000,000 
Prepaids and deposits, non-current portion       1,596,532    1,590,551 
       38,265,244    35,524,901 
Current assets              
Prepaids and deposits  21    6,594,687    72,035 
Indirect taxes recoverable  15    1,022,208    534,992 
Accounts receivable       —    380,093 
Digital currency  12    2,462,683    753,211 
Cash and cash equivalents       2,453,673    2,501,986 
Cash held in trust       493,384    2,973,500 
        13,026,635    7,215,817 
TOTAL ASSETS       51,291,879    42,740,718 
               
EQUITY              
Share capital  22    128,647,259    101,014,316 
Contributed surplus  22    10,767,991    6,840,775 
Debenture reserve  22    54,733    54,733 
Accumulated other comprehensive loss       (11,852,861)   (13,479,285)
Accumulated losses       (121,001,609)   (81,579,828)
        6,615,513    12,850,711 
               
LIABILITIES              
Non-current liabilities              
Settlement liability, non-current portion  19    —    1,641,501 
Senior secured loans, non-current portion  20    6,368,104    6,965,988 
Lease liabilities, non-current portion  17    —    — 
       6,368,104    8,607,489 
Current liabilities              
Other loans and payables       —    — 
Convertible notes and debentures  20    3,744,123    1,568,220 
Accounts and other payables  19    7,569,220    7,309,701 
Contingent consideration payable       1,760,547    1,760,547 
Derivative liabilities  20    15,552,778    7,716,025 
Related party advances  18    151,361    150,794 
Settlement liability, current portion  19    1,612,070    1,222,364 
Senior secured loans, current portion  20    7,918,163    1,554,867 
Lease liabilities, current portion  17    —    — 
        38,308,262    21,282,518 
               
TOTAL LIABILITIES       44,676,366    29,890,007 
TOTAL EQUITY AND LIABILITIES       51,291,879    42,740,718 
               
GOING CONCERN  2           
CONTINGENCIES  23           
SUBSEQUENT EVENTS  26           

 

 

 

The accompanying notes form an integral part of these financial statements Page 4 of 33

 

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.) Amended and Restated
Interim condensed consolidated statements of changes in shareholders’ equity  
For the nine months ended June 30, 2026 and 2025  
(Unaudited – Expressed in United States Dollars, unless otherwise noted)  

 

 

 

                  Accumulated         
                  other comp-         
      Share   Contributed   Debenture   rehensive   Accumulated     
   Note  capital   surplus   reserve   loss   losses   Total 
       $    $    $    $    $    $ 
                                  
September 30, 2025      101,014,316    6,840,775    54,733    (13,479,285)   (81,579,828)   12,850,711 
                                  
Share-based expenses and advisory shares  4, 11, 22, 23(b,c)   854,842    19,159,927    —    —    —    20,014,769 
Restricted share units exercised  11, 20(a), 22   14,309,553    (14,309,553)   —    —    —    — 
Warrants exercised  20(a), 22   3,438,866    —    —    —    —    3,438,866 
Convertible debt converted  20(a,b), 22   1,628,494    —    —    —    —    1,628,494 
Subscriptions  22   607,750    892,293    —    —    —    1,500,043 
Options exercised  22   3,335,984    (1,815,451)   —    —    —    1,520,533 
Shares issued under FAR arrangements  20(a)   3,457,454    —    —    —    —    3,457,454 
Total comprehensive loss for the period      —    —    —    1,626,424    (39,421,781)   (37,795,357)
       27,632,943    3,927,216    —    1,626,424    (39,421,781)   (6,235,198)
June 30, 2026      128,647,259    10,767,991    54,733    (11,852,861)   (121,001,609)   6,615,513 
                                  
September 30, 2024      81,662,446    8,193,421    54,733    (11,054,084)   (65,031,486)   13,825,030 
                                  
Share-based expenses      —    10,200,000    —    —    —    10,200,000 
Exercised stock options      794,335    (695,155)   —    —    —    99,180 
Exercised RSUs      5,157,491    (5,157,491)   —    —    —    — 
Issuance of advisory shares      150,000    —    —    —    —    150,000 
Subscriptions      6,703,000    —    —    —    —    6,703,000 
Total comprehensive loss for the period      —    —    —    853,705    (14,672,355)   (13,818,650)
       12,804,826    4,347,354    —    853,705    (14,672,355)   3,333,530 
June 30, 2025      94,467,272    12,540,775    54,733    (10,200,379)   (79,703,841)   17,158,560 

 

 

 

The accompanying notes form an integral part of these financial statements Page 5 of 33

 

 

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.) Amended and Restated
Interim condensed consolidated statement of cash flows
For the nine months ended June 30, 2026 and 2025
(Unaudited – Expressed in United States Dollars, unless otherwise noted)  

 

 

 

   Nine months   Nine months 
   ended   ended 
   June 30, 2026   June 30, 2025 
   $    $ 
CASH FROM OPERATING ACTIVITIES          
           
Net loss for the period   (39,421,781)   (14,672,355)
Adjustments for non-cash items:          
Share-based expenses   20,014,769    10,200,000 
Depreciation of property, plant and equipment   7,305,858    8,937,872 
Amortization of right-of-use assets   7,595,884    214,642 
Interest on lease liabilities   114,084    72,172 
Interest and accretion on loans and payables   4,744,383    832,502 
Fair value loss on derivative financial instruments   5,900,982    — 
Loss on financing   267,384    — 
Loss on disposal of assets   610,269    — 
Revaluation gain on options   (138,930)   — 
Revaluation losses on digital currency   —    745,742 
Payment of non-cash consideration   —    150,000 
Gain on contract settlement   —    (1,932,048)
    46,414,683    19,220,882 
Adjustments for working capital items:          
Indirect taxes recoverable   (487,215)   (488,779)
Prepaids and deposits   (6,528,833)   (786,934)
Accounts receivable   380,093    1,453,542 
Digital currencies received from mining, net of realized loss   (17,678,590)   (18,497,149)
Settlement liability   (1,200,000)   (908,000)
Accounts and other payables   259,519    (63,842)
Liability to issue common shares   —    400,000 
Interest payable   —    156,832 
    (25,255,026)   (18,734,330)
    (18,262,124)   (14,185,803)
           
CASH FROM INVESTING ACTIVITIES          
Purchase of property, plant and equipment   (12,081,463)   (12,452,242)
Proceeds on sale of digital assets   16,610,320    18,807,812 
    4,528,857    6,355,570 
           
CASH FROM FINANCING ACTIVITIES          
Repayment of lease liabilities   —    (30,172)
Issuance of common shares   1,978,239    6,802,180 
Issuance of common share purchase warrants   892,293    — 
Related-party advances received (repaid)   567    81,621 
Proceeds from senior secured loans   8,000,000    — 
Repayment of senior secured loans   (2,265,000)   — 
Proceeds from convertible notes and debentures   3,928,990    — 
    12,535,089    6,853,629 
           
Net change in cash and cash equivalents before exchange-rate effects   (1,198,178)   (976,604)
           
Cash and cash equivalents and cash held in trust, beginning of period   5,475,486    687,226 
Effects of exchange-rate changes on cash and cash equivalents   (1,330,251)   517,389 
Cash and cash equivalents and cash held in trust, end of period   2,947,057    228,011 
           
Supplementary information          
Cash interest paid on the JGB facility during Q3   879,958    — 
Non-cash JGB principal converted into common shares during Q3   600,000    — 
Digital currency received under the FAR financing   1,953,955    — 
Settlement of lease liability through digital assets   (7,709,968)   — 

 

 

 

The accompanying notes form an integral part of these financial statements Page 6 of 33

 

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.)

Notes to the interim condensed consolidated financial statements

For the three and nine months ended June 30, 2026 and 2025

(Unaudited – Expressed in United States Dollars, unless otherwise noted)

Amended and Restated

 

1.GENERAL INFORMATION

 

Bitzero Holdings Inc. (the “Company” or “Bitzero”), previously named WBM Capital Corp., was incorporated under the Canada Business Corporations Act on August 26, 2006 and continued into British Columbia under the Business Corporations Act (British Columbia) on June 4, 2024. The Company’s head and registered office is located at Suite 1100, One Bentall Centre, 505 Burrard Street, Vancouver, British Columbia V7X 1M5.

 

The Company’s voting common shares trade on the Canadian Securities Exchange under the symbol “AIBZ.U”, on the Nasdaq Capital Market under the symbol “AIBZ”, and on the Frankfurt Stock Exchange under the symbol “000”. The Company’s common shares commenced trading on Nasdaq and under the new CSE symbol on June 9, 2026.

 

Bitzero develops and operates data-centre infrastructure and conducts Bitcoin mining activities. Its current Bitcoin mining operations are conducted in Norway through Exanorth AS, a wholly owned subsidiary that owns and operates the Company’s Namsskogan data centre.

 

In connection with the reverse takeover completed on November 19, 2025, the Company completed a 10-for-1 consolidation of its common shares. All share and per-share information presented for periods preceding the consolidation is to be adjusted retrospectively to reflect the consolidation.

 

2.BASIS OF PREPARATION

 

(a)Statement of compliance

 

These unaudited interim condensed consolidated financial statements have been prepared in accordance with IAS 34, Interim Financial Reporting, using accounting policies consistent with IFRS Accounting Standards as issued by the International Accounting Standards Board. They do not include all of the information required for annual consolidated financial statements and should be read together with the Company’s audited consolidated financial statements for the year ended September 30, 2025.

 

These interim condensed consolidated financial statements were authorized for issue by the Board of Directors on September 9, 2026.

 

(b)Basis of measurement and consolidation

 

These interim condensed consolidated financial statements have been prepared on the historical-cost basis, except for digital currency and derivative financial instruments, which are measured at fair value, and other balances for which IFRS requires a different measurement basis.

 

These interim condensed consolidated financial statements include the accounts of the Company and its controlled subsidiaries. Intercompany balances, transactions, income and expenses are eliminated on consolidation.

 

 
Page 7 of 33

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.)

Notes to the interim condensed consolidated financial statements

For the three and nine months ended June 30, 2026 and 2025

(Unaudited – Expressed in United States Dollars, unless otherwise noted)

Amended and Restated

 

2.BASIS OF PREPARATION (CONT’D)

 

(b)Basis of measurement and consolidation (cont’d)

 

The Company’s subsidiaries and ownership interests were unchanged from September 30, 2025: Bitzero Blockchain Inc. (Canada), Exanorth AS and Zetanorth AS (Norway), Bitzero Inc. (Barbados), Bitzero ND I, LLC and Bitzero ND II, LLC (United States), and Bitzero Finland Oy (Finland), each wholly owned.

 

(c)Presentation and functional currency

 

These interim condensed consolidated financial statements are presented in United States dollars, which is the functional currency of the Company. The functional currency of all subsidiaries is the United States dollar, except for Exanorth AS and Zetanorth AS, whose functional currency is the Norwegian krone, and Bitzero Finland Oy, whose functional currency is the euro.

 

(d)Going concern

 

These interim condensed consolidated financial statements have been prepared on a going-concern basis, which assumes that the Company will continue to realize its assets and discharge its liabilities in the normal course of business.

 

At June 30, 2026, the Company had cash and cash equivalents of $2,453,673, cash held in trust of $493,384, restricted cash of $2,000,000 and digital currency of $2,462,683. The Company incurred a net loss of $39,421,781 for the nine months ended June 30, 2026 and had accumulated losses of $121,001,609 and total liabilities of $44,676,366 at June 30, 2026.

 

The Company remains dependent on generating sufficient operating cash flows, maintaining compliance with financing covenants, completing planned financing and refinancing activities, and obtaining additional financing when required to fund its operations, growth plans and obligations as they become due. Subsequent to period end, the Company completed the special-warrant financing for gross proceeds of $24,770,454 and, on August 6, 2026, repaid the JGB senior secured loan in full (Note 26).

 

These events and conditions indicate that a material uncertainty exists that may cast significant doubt on the Company’s ability to continue as a going concern. These interim condensed consolidated financial statements do not include adjustments to the carrying amounts and classification of assets and liabilities that would be necessary if the going-concern basis were not appropriate.

 

 
Page 8 of 33

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.)

Notes to the interim condensed consolidated financial statements

For the three and nine months ended June 30, 2026 and 2025

(Unaudited – Expressed in United States Dollars, unless otherwise noted)

Amended and Restated

 

3.MATERIAL ACCOUNTING POLICY INFORMATION

 

The accounting policies and methods of computation applied in these interim condensed consolidated financial statements are consistent with those applied in the Company’s audited consolidated financial statements for the year ended September 30, 2025, except for the new or revised policies described below. Accounting policy information disclosed in the annual consolidated financial statements has not been repeated unless it is necessary to understand a material transaction or change during the current interim period.

 

(a)Derivative financial instruments

 

The Company classifies warrants and conversion features as financial liabilities when their contractual terms do not meet the equity-classification requirements of IAS 32, including the requirement that an instrument exchange a fixed amount of cash or another financial asset for a fixed number of the Company’s own equity instruments. Derivative financial liabilities are measured at fair value through profit or loss. The host liability component of a compound financing is measured subsequently at amortized cost using the effective interest method.

 

The valuation of derivative financial liabilities requires estimates of expected volatility and term and consideration of the contractual exercise, conversion, anti-dilution, cashless-exercise and beneficial-ownership provisions. The instruments outstanding at June 30, 2026 and the related valuation inputs are described in Note 20.

 

(b)Lease term

 

During the three months ended June 30, 2026, the Company recognized right-of-use assets associated with hosted mining equipment arrangements. Determining the lease term requires judgment regarding the enforceable period of each contract and whether the Company is reasonably certain to exercise an extension option or not to exercise a termination option. The related right-of-use assets were fully depreciated by June 30, 2026.

 

(c)Digital currency

 

Digital currency is accounted for as an indefinite-lived intangible asset under IAS 38 and is measured subsequently using the revaluation model. In determining whether digital currency held through a third-party arrangement is an asset of the Company, the Company assesses its enforceable rights, its ability to direct the use of the digital currency and obtain the related economic benefits, and any contractual withdrawal or use restrictions. At June 30, 2026, digital currency with a fair value of $1,518,921 was held in an account administered by Luxor.

 

(d)IFRS 18

 

IFRS 18, Presentation and Disclosure in Financial Statements, is effective for annual reporting periods beginning on or after January 1, 2027, with earlier application permitted. The Company does not intend to apply IFRS 18 early and plans to apply it beginning October 1, 2027. The Company is assessing the effect of IFRS 18 on the presentation and disclosure of its future consolidated financial statements.

 

 
Page 9 of 33

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.)

Notes to the interim condensed consolidated financial statements

For the three and nine months ended June 30, 2026 and 2025

(Unaudited – Expressed in United States Dollars, unless otherwise noted)

Amended and Restated

 

4.REVERSE TAKEOVER

 

On November 19, 2025, WBM Capital Corp. completed a reverse takeover transaction pursuant to an amalgamation agreement dated November 3, 2025 among WBM Capital Corp., 1555476 B.C. Ltd., a wholly owned subsidiary of WBM Capital Corp., and Bitzero Blockchain Inc. Bitzero Blockchain Inc. amalgamated with 1555476 B.C. Ltd. and the amalgamated entity became a wholly owned subsidiary of WBM Capital Corp. Concurrently, WBM Capital Corp. changed its name to Bitzero Holdings Inc.

 

Although Bitzero Holdings Inc. is the legal parent, Bitzero Blockchain Inc. was identified as the accounting acquirer because its former shareholders obtained control of the combined entity. The consolidated financial statements are therefore presented as a continuation of Bitzero Blockchain Inc., and the comparative information is that of Bitzero Blockchain Inc. and its subsidiaries.

 

WBM Capital Corp. did not meet the definition of a business at the transaction date. Accordingly, the transaction was accounted for as an equity-settled share-based payment under IFRS 2 rather than as a business combination under IFRS 3. The difference between the fair value of the deemed shares issued by Bitzero Blockchain Inc. and the fair value of the identifiable net assets acquired was recognized as a listing expense.

 

The deemed consideration was $154,886, based on 4,362,954 common shares held by the pre-transaction shareholders of WBM Capital Corp. and an estimated fair value of approximately $0.0355 per share. The identifiable net assets acquired consisted of cash of $43, resulting in a listing expense of $154,842. Accounts payable of WBM Capital Corp. of $94,068 were settled before completion and were not assumed in the transaction.

 

For equity presentation purposes, the issued share capital reflects the legal capital structure of Bitzero Holdings Inc., while accumulated losses and other reserves reflect those of Bitzero Blockchain Inc. immediately before completion of the reverse takeover.

 

5.OPERATING SEGMENTS

 

The Company has one reportable operating segment. The Chief Executive Officer, who is the chief operating decision-maker, reviews the Company’s operations and performance on an aggregate basis.


For the three- and nine-month periods ended June 30, 2026 and June 30, 2025, substantially all revenue was generated from Bitcoin mining conducted in Norway through Exanorth AS. Non-current assets are located primarily in Norway, with smaller balances relating to development properties and projects in the United States and Finland.

 

 
Page 10 of 33

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.)

Notes to the interim condensed consolidated financial statements

For the three and nine months ended June 30, 2026 and 2025

(Unaudited – Expressed in United States Dollars, unless otherwise noted)

Amended and Restated

 

6.REVENUE

 

The Company recognizes Bitcoin mining revenue when the mining reward and transaction fees are received and control of the digital currency transfers to the Company. Revenue is measured at the fair value of the Bitcoin received at that time.

 

   Three
months
ended June
30, 2026
   Three
months
ended June
30, 2025
   Nine months
ended June
30, 2026
   Nine months
ended June
30, 2025
 
    $    $    $    $ 
                     
Digital assets mined   10,660,663    6,433,870    23,476,975    17,441,919 
Refunds and other adjustments   (9,812)   —    (9,812)   1,061 
Total revenue   10,650,851    6,433,870    23,467,163    17,442,980 

 

Refunds and other adjustments were $9,812 for each of the three and nine months ended June 30, 2026 and were presented as reductions of revenue.

 

7.DIRECT COSTS

 

   Three
months
ended June
30, 2026
   Three
months
ended June
30, 2025
   Nine months
ended June
30, 2026
   Nine months
ended June
30, 2025
 
    $    $    $    $ 
                     
Depreciation of right-of-use assets   5,820,618    —    7,595,884    214,642 
Utilities and grid services   3,907,278    3,916,279    8,441,819    9,044,441 
Depreciation of property, plant and equipmen   2,495,270    2,822,201    7,305,858    8,937,872 
Salaries and wages   75,047    74,462    329,841    230,888 
Rentals   25,591    36,585    105,511    104,750 
Other direct costs   87,993    77,045    215,575    453,448 
    12,411,797    6,926,572    23,994,488    18,986,041 

 

 
Page 11 of 33

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.)

Notes to the interim condensed consolidated financial statements

For the three and nine months ended June 30, 2026 and 2025

(Unaudited – Expressed in United States Dollars, unless otherwise noted)

Amended and Restated

 

8.ADMINISTRATIVE EXPENSES

 

   Three
months
ended June
30, 2026
   Three
months
ended June
30, 2025
   Nine months
ended June
30, 2026
   Nine months
ended June
30, 2025
 
    $    $    $    $ 
                     
Legal fees   431,624    588,895    1,857,386    1,562,368 
Consulting fees   223,353    193,980    690,207    1,176,777 
Travel   219,730    21,497    445,680    109,639 
Insurance   210,951    20,623    351,181    59,361 
Professional fees   35,560    149,702    336,002    327,868 
Occupancy costs   12,670    53,551    155,011    95,646 
Settlements and penalties   100,000    —    100,000    — 
Office, general and other   10,113    9,238    62,158    32,178 
    1,244,001    1,037,486    3,997,625    3,363,837 

 

9.FINANCE COSTS

 

   Three
months
ended June
30, 2026
   Three
months
ended June
30, 2025
   Nine months
ended June
30, 2026
   Nine months
ended June
30, 2025
 
    $    $    $    $ 
                     
Interest and accretion on loans and payables   855,271    636,152    4,852,409    832,502 
Interest on lease liabilities   95,816    —    114,084    72,172 
Bank charges and other   4,066    3,091    529,796    8,097 
Finance income   (49)   (510)   (1,000)   (4,618)
    955,104    638,733    5,495,289    908,153 

 

10.MARKETING EXPENSES

 

   Three months
ended June
30, 2026
   Three months
ended June
30, 2025
   Nine months
ended June
30, 2026
   Nine months
ended June
30, 2025
 
    $    $    $    $ 
                     
Public relations   171,955    48,071    865,476    48,071 
Marketing and promotion   313,955    53,504    506,033    516,477 
Other   539    197    796    292 
    486,449    101,772    1,372,305    564,840 

 

 
Page 12 of 33

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.)

Notes to the interim condensed consolidated financial statements

For the three and nine months ended June 30, 2026 and 2025

(Unaudited – Expressed in United States Dollars, unless otherwise noted)

Amended and Restated

 

11.SHARE-BASED EXPENSES

 

   Note   Three
months
ended June
30, 2026
   Three
months
ended June
30, 2025
   Nine months
ended June
30, 2026
   Nine months
ended June
30, 2025
 
        $    $    $    $ 
                         
Restricted stock units  (a)    4,931,500    5,700,000    18,638,505    10,200,000 
Shares issued for services       —    —    700,000    — 
Stock options issued       —    —    521,422    — 
Listing expense  4    —    —    154,842    — 
        4,931,500    5,700,000    20,014,769    10,200,000 

 

(a)Restricted share units

 

The 2022 Restricted Share Unit Plan (the “RSU Plan”) allows the Company to award restricted share units to officers, employees, directors and consultants of the Company upon such conditions as the Board may establish, including the attainment of performance goals recommended by the Company’s compensation committee.

 

RSUs are equity-settled and, upon vesting, are settled through the issuance of common shares of the Company, net of any statutory withholdings, where applicable.

 

The purchase price for common shares of the Company issuable under each Restricted Share Unit (“RSU”) award, if any, shall be established by the Board at its discretion. Common shares issued pursuant to any RSU award may be made subject to vesting conditions based upon the satisfaction of service requirements, conditions, restrictions, time periods or performance goals established by the Board.

 

A continuity of RSUs is as follows:

 

   Note  RSUs
Granted
   RSUs
Vested
 
       #    # 
              
Balance, September 30, 2024      34,596,100    12,571,233 
Issued      67,880,000    — 
Vested      —    51,000,000 
Exercised      (54,000,000)   (54,000,000)
Balance, September 30, 2025 (pre-consolidation)      48,476,100    9,571,233 
Consolidation ratio      0.10    0.10 
Balance, September 30, 2025 (post-consolidation)      4,847,610    957,123 
Issued  (i), (ii), (iii)   2,968,280    — 
Vested  (i)   —    6,858,767 
Exercised  (i)   (6,840,890)   (6,840,890)
Balance, June 30, 2026      975,000    975,000 

 

 
Page 13 of 33

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.)

Notes to the interim condensed consolidated financial statements

For the three and nine months ended June 30, 2026 and 2025

(Unaudited – Expressed in United States Dollars, unless otherwise noted)

Amended and Restated

 

11.SHARE-BASED EXPENSES (CONT’D)

 

(a)Restricted share units (cont’d)

 

The RSUs are recognized as share-based compensation expense over the vesting period which is the lesser of: (i) the occurrence of one of the pre-defined liquidity events in the RSU notice, and (ii) 5 years after the grant date.

 

(i)During the three months ended June 30, 2026, the Company granted 775,000 RSUs that vested immediately. The awards comprised 425,000 RSUs with a grant-date fair value of $8.96 per unit and 350,000 RSUs with a grant-date fair value of $3.21 per unit. The aggregate grant-date fair value of $4,931,500 was recognized as share-based compensation expense. All 775,000 RSUs were vested and outstanding at June 30, 2026. The 425,000 RSUs granted on June 22, 2026 were settled in common shares after period end, on July 6, 2026.

(ii)During the three months ended June 30, 2026, 898,280 RSUs were granted and settled in common shares in connection with FAR Holdings financing and settlement arrangements (Note 20(a)(ii)).

(iii)During the six months ended March 31, 2026, the Company granted 1,295,000 RSUs, comprising 100,000 RSUs on October 14, 2025, 45,000 RSUs on January 19, 2026 and 1,150,000 RSUs on March 3, 2026. Together with the grants described in (i) and (ii), the Company granted 2,968,280 RSUs during the nine months ended June 30, 2026.

 

The fair value of each share-based payment transactions was estimated on the date of the grant, based on the present value of the underlying equity, with the following weighted-average assumptions:

 

   14-Oct-25   19-Jan-26   03-Mar-26 
             
Estimated stock price at time of grant  $4.00   $3.42   $2.55 
Number of periods to exercise, in years   0.10    —    — 
Compounded risk-free rate   n/a    n/a    n/a 
Dividend yield   0%   0%   0%
Exercise price  $—   $—   $— 
Volatility   115%   78%   78%
Discount for lack of marketability   0%   0%   0%

 

 

   06-May-26   22-Jun-26 
         
Estimated stock price at time of grant  $3.21   $8.96 
Number of periods to exercise, in years   —    — 
Compounded risk-free rate   n/a    n/a 
Dividend yield   0%   0%
Exercise price  $—   $— 
Volatility   82%   118%
Discount for lack of marketability   0%   0%

 

(b)Shares issued for services

 

During the nine months ended June 30, 2026, the Company issued 175,000 common shares as a finder’s fee, resulting in an expense of $700,000.

 

 
Page 14 of 33

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.)

Notes to the interim condensed consolidated financial statements

For the three and nine months ended June 30, 2026 and 2025

(Unaudited – Expressed in United States Dollars, unless otherwise noted)

Amended and Restated

 

12.DIGITAL CURRENCY

 

Digital currency consists of Bitcoin and is measured at fair value using a quoted price in an active market at the reporting date. Revaluation changes are recognized in other comprehensive income to the extent required by the IAS 38 revaluation model, with any applicable reversals of prior decreases recognized in profit or loss.

 

   June 30,
2026
   September
30, 2025
 
    $    $ 
           
Digital currency held directly   943,762    753,211 
Digital currency held under the Luxor arrangement   1,518,921    — 
    2,462,683    753,211 

 

During the three and nine months ended June 30, 2026, the Company recognized realized losses on dispositions of digital currency of $1,189,073 and $1,422,737 , respectively, and revaluation gains in other comprehensive income of $1,220,259 and $348,928, respectively. The continuity below presents revaluation, translation and measurement movements on a combined basis. This combined movement is distinct from the revaluation gain recognized in other comprehensive income.

 

Digital currency with a fair value of $1,518,921 and $2,180,273, representing approximately 25.31 BTC and 21.17 BTC, as of June 30, 2026 and June 30, 2025, respectively, was held in an account administered by Luxor. The Company retained beneficial ownership and could withdraw or use the Bitcoin without contractual restriction. The balance was not pledged or held in escrow.

 

   Note   Digital
currency
   Carrying
amount
 
        BTC    $ 
               
Balance, September 30, 2025       7.61    753,211 
Digital currency mined, net of pool mining fees       291.53    23,476,975 
Other additions  20    27.93    2,105,310 
Digital currency sold       (207.32)   (16,610,320)
Settlement of services  17    (78.73)   (5,798,385)
Realized loss on sale       —    (1,422,737)
Revaluation, translation and measurement movements       —    (41,371)
Balance, June 30, 2026       41.03    2,462,683 

 

 

   Digital
currency
   Carrying
amount
 
    BTC    $ 
           
Balance, September 30, 2024   38.01    2,490,936 
Digital currency mined   187.16    16,187,873 
Digital currency sold   (204.00)   (18,807,812)
Realized loss on sale   —    1,563,534 
Revaluation, translation and measurement movements   —    745,742 
Balance, June 30, 2025   21.17    2,180,273 

 

 
Page 15 of 33

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.)

Notes to the interim condensed consolidated financial statements

For the three and nine months ended June 30, 2026 and 2025

(Unaudited – Expressed in United States Dollars, unless otherwise noted)

Amended and Restated

 

13.LOSS PER SHARE

 

Basic loss per share is calculated by dividing the net loss attributable to common shareholders by the weighted-average number of voting and participating non-voting common shares outstanding during the period. Diluted loss per share is calculated by adjusting the weighted-average number of shares for potentially dilutive instruments. Because the Company incurred losses, potentially dilutive instruments are excluded when their effect would be anti-dilutive.

 

   Three
months
ended June
30, 2026
   Three
months
ended June
30, 2025
   Nine months
ended June
30, 2026
   Nine months
ended June
30, 2025
 
    $    $    $    $ 
                     
Net loss   (26,464,717)   (7,711,199)   (39,421,781)   (14,672,355)
Weighted-average common                    
shares - basic and diluted   55,149,329    39,468,847    51,810,937    37,525,465 
Basic and diluted loss per share   (0.48)   (0.20)   (0.76)   (0.39)

 

Because the Company reported a loss for each period presented, the effect of outstanding potential common shares was anti-dilutive. Accordingly, 727,273 stock options, 975,000 restricted share units and 2,347,229 warrants outstanding at June 30, 2026 were excluded from diluted loss per share.

 

14.CONSTRUCTION IN PROGRESS

 

Construction in progress comprises buildings, power infrastructure, equipment and development costs for assets not yet available for their intended use. These assets are not depreciated until they are available for use.

 

15.INDIRECT TAXES RECOVERABLE

 

Indirect taxes recoverable were $1,022,208 at June 30, 2026 (September 30, 2025 - $534,992) and consisted principally of Norwegian value-added tax recoverable by Exanorth AS and Canadian GST/HST recoverable by Canadian group entities.

 

 
Page 16 of 33

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.)

Notes to the interim condensed consolidated financial statements

For the three and nine months ended June 30, 2026 and 2025

(Unaudited – Expressed in United States Dollars, unless otherwise noted)

Amended and Restated

 

16.PROPERTY, PLANT AND EQUIPMENT

 

Property, plant and equipment is carried at cost less accumulated depreciation and impairment losses. Depreciation is recognized on a straight-line basis over estimated useful lives of 25 years for buildings and private utilities, 15 years for technology infrastructure, and 3 years for mining equipment. Land and construction in progress are not depreciated.

 

   Land   Buildings   Private
utilities
   Technology
infra-
structure
   Mining
equipment
   Construction
in progress
   Total 
    $    $    $    $    $    $    $ 
COST                                   
Balance, September 30, 2025   635,967    1,602,908    11,044,919    1,173,963    59,308,322    3,377,689    77,143,768 
Additions   1,716,743    336,095    260,450    16,105    1,078,962    3,475,733    6,884,088 
Disposals   —    —    —    —    (432,184)   —    (432,184)
Foreign currency translation effects   456,350    89,342    69,233    4,281    171,929    923,929    1,715,064 
Balance, March 31, 2026   2,809,060    2,028,345    11,374,602    1,194,349    60,127,029    7,777,351    85,310,736 
Additions, disposals, transfers and foreign currency translation effects, net   1,140,167    (29,703)   (28,295)   (956)   (1,189,330)   1,427,773    1,319,656 
Balance, June 30, 2026   3,949,227    1,998,642    11,346,307    1,193,393    58,937,699    9,205,124    86,630,392 
                                    
ACCUMULATED DEPRECIATION                                   
Balance, September 30, 2025   —    665,291    2,127,711    213,114    39,776,428    —    42,782,544 
Depreciation   —    47,471    359,923    38,403    4,364,792    —    4,810,589 
Foreign currency translation effects   —    4,494    34,072    3,635    413,190    —    455,391 
Balance, March 31, 2026   —    717,256    2,521,706    255,152    44,554,410    —    48,048,524 
Depreciation, disposals and foreign                                   
currency translation effects, net   —    21,174    136,281    20,371    1,308,456    —    1,486,282 
Balance, June 30, 2026   —    738,430    2,657,987    275,523    45,862,866    —    49,534,806 
                                    
ACCUMULATED IMPAIRMENT                                   
Balance, September 30, 2025   —    60    217,698    7,835    2,201,281    —    2,426,874 
Movements during the nine months ended June 30, 2026   —    —    —    —    —    —    — 
Balance, June 30, 2026   —    60    217,698    7,835    2,201,281    —    2,426,874 
                                    
NET CARRYING AMOUNT                                   
Balance, September 30, 2025   635,967    937,557    8,699,510    953,014    17,330,613    3,377,689    31,934,350 
Balance, March 31, 2026   2,809,060    1,311,029    8,635,198    931,362    13,371,338    7,777,351    34,835,338 
Balance, June 30, 2026   3,949,227    1,260,152    8,470,622    910,035    10,873,552    9,205,124    34,668,712 
                                    
Depreciation expense for the three months ended June 30, 2026   2,495,270                               
Loss on disposal of property, plant and equipment for the three months ended June 30, 2026   494,922                               

 

 
Page 17 of 33

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.)

Notes to the interim condensed consolidated financial statements

For the three and nine months ended June 30, 2026 and 2025

(Unaudited – Expressed in United States Dollars, unless otherwise noted)

Amended and Restated

 

17.RIGHT-OF-USE ASSETS

 

The following tables reconcile right-of-use assets and lease liabilities for the periods ended June 30, 2026:

 

   Note  Right-of-use
asset
 
      $ 
        
Balance, September 30, 2025     — 
        
Additions  (i)   7,595,884 
Depreciation  (i)   (7,595,884)
Balance, June 30, 2026      — 

 

   Note  Lease
liability
 
      $ 
        
Balance, September 30, 2025     — 
        
New lease liabilities  (i)   7,595,884 
Interest expense      114,084 
Settlement using digital currency  (i)   (7,709,968)
Balance, June 30, 2026      — 

 

(i)During the nine-month period ended June 30, 2026, the Company entered into two successive right-of-use arrangements with Luxor (Notes 3(c), 12) for terms not exceeding three months. The arrangements were accounted for by recognizing a right-of-use asset and a corresponding lease liability for each. During the period, the lease liability obligation was settled through the issuance of digital currency (Note 12) in accordance with the terms of the arrangements. As at June 30, 2026, the entire outstanding lease liability had been repaid and the ROU balance fully amortized. The Company has elected not to apply the recognition exemption for short-term leases. Accordingly, short-term leases are accounted for by recognizing a right-of-use asset and a corresponding lease liability in accordance with the Company’s accounting policy for leases.

 

Depreciation of mining-related right-of-use assets is classified within direct costs and interest on lease liabilities is classified within finance costs.

 

During the nine months ended June 30, 2026, the Company entered into two successive right-of-use arrangements with Luxor (Notes 3(c), 12). The lease term used for accounting was 2.5 months for each arrangement. Neither lease term included additional periods arising from an extension option or an assumption that a termination option would not be exercised.

 

 
Page 18 of 33

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.)

Notes to the interim condensed consolidated financial statements

For the three and nine months ended June 30, 2026 and 2025

(Unaudited – Expressed in United States Dollars, unless otherwise noted)

Amended and Restated

 

18.RELATED PARTY DISCLOSURES

 

(a)Key management personnel transactions

 

Key management includes the Company’s directors, officers and any consultants with the authority and responsibility for planning, directing, and controlling the activities of an entity, directly or indirectly, and includes Chief Executive Officer, Chief Financial Officer, Chief Technical Officer. Amounts owing to related parties consists of amounts due to key management.

 

During the three and nine months ended June 30, 2026 and 2025, key management personnel compensation consisted of short-term and long-term benefits and remuneration, and was classified as follows:

 

   Three months
ended June
30, 2026
   Three months
ended June
30, 2025
   Nine months
ended June
30, 2026
   Nine months
ended June
30, 2025
 
    $    $    $    $ 
Cash compensation:                    
Mohammed Salah Bakhashwain   —    —    —    338,000 
Giovanni Gaudenzi   40,000    200,000    180,000    270,000 
Frank Aadnevik   —    241,000    163,683    241,000 
Total cash compensation   40,000    441,000    343,683    849,000 
                     
Share-based payments:                    
Mohammed Salah Bakhashwain   —    1,000,000    5,318,287    5,000,000 
Giovanni Gaudenzi   —    —    1,344,131    1,200,000 
Frank Aadnevik   —    625,000    625,000    625,000 
Total share-based payments   —    1,625,000    7,287,418    6,825,000 
                     
Total compensation   40,000    2,066,000    7,631,101    7,674,000 

 

Related parties include the Company’s directors and officers, entities controlled by them, and other parties meeting the definition in IAS 24. These balances are unsecured, due on demand and non-interest-bearing unless otherwise stated.

 

As at June 30, 2026 and September 30, 2025, amounts due to related parties consisted of the following:

 

   June 30,
2026
   September
30,
2025
 
    $    $ 
           
Balances included in accounts and other payables   —    95,758 
Related party advances   151,361    150,794 

 

The Company’s unsecured convertible loan from its former Chief Executive Officer had a carrying amount, including accrued interest, of $1,752,590 as at June 30, 2026. The loan and related conversion right remain subject to the dispute described in Note 23.

 

 
Page 19 of 33

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.)

Notes to the interim condensed consolidated financial statements

For the three and nine months ended June 30, 2026 and 2025

(Unaudited – Expressed in United States Dollars, unless otherwise noted)

Amended and Restated

 

19.ACCOUNTS AND OTHER PAYABLES AND SETTLEMENT LIABILITY

 

Accounts and other payables were $7,569,220 at June 30, 2026 (September 30, 2025 - $7,309,701). The balance consists primarily of trade creditors, accrued operating and professional costs, payroll-related liabilities and other short-term obligations.

 

The settlement liability decreased from $2,863,865 at September 30, 2025 to $1,612,070 at June 30, 2026. Cash settlements during the period were $1,200,000.

 

   June 30,
2026
   September
30, 2025
 
    $    $ 
           
Current portion   1,612,070    1,222,364 
Non-current portion   —    1,641,501 
    1,612,070    2,863,865 

 

20.BORROWINGS AND DERIVATIVE FINANCIAL LIABILITIES

 

Borrowings and derivative financial liabilities consist of the following:

 

   Note  June 30,
2026
   September
30, 2025
 
       $    $ 
              
Derivative liabilities  (c)   15,552,778    7,716,025 
Senior secured and other loans  (a)   14,286,267    8,520,855 
Convertible notes and debentures  (b)   3,744,123    1,568,220 
       33,583,168    17,805,100 

 

(a)Senior secured and other loans

 

Senior secured and other loans consist of the following:

 

   Note  June 30,
2026
   September
30, 2025
 
            $ 
              
JGB  (i)   13,018,588    8,520,855 
FAR  (ii)   1,267,679    — 
       14,286,267    8,520,855 
Less: current portion      7,918,163    1,554,867 
Non-current portion      6,368,104    6,965,988 

 

 
Page 20 of 33

 

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.) Amended and Restated
Notes to the interim condensed consolidated financial statements
For the three and nine months ended June 30, 2026 and 2025
(Unaudited – Expressed in United States Dollars, unless otherwise noted)  

 

 

         

20.BORROWINGS AND DERIVATIVE FINANCIAL LIABILITIES (CONT’D)

 

(a) Senior secured and other loans (cont’d)
   
  A continuity of the host debt is as follows:

 

Host debt  JGB   FAR   Total 
    $    $    $ 
                
Balance, September 30, 2025   8,520,855    —    8,520,855 
                
Proceeds   8,245,000    1,953,955    10,198,955 
Original issue discount (OID)   (245,000)   —    (245,000)
Interest   3,315,015    205,724    3,520,739 
Transaction fees   809,056    —    809,056 
Accretion   908,506    —    908,506 
Principal repayment   (2,265,000)   —    (2,265,000)
Interest payments   (3,315,015)   —    (3,315,015)
RSUs issued in lieu on interest   —    (892,000)   (892,000)
Conversion of convertible debt   (600,000)   —    (600,000)
Classification of warrants - FVTPL   (2,354,829)   —    (2,354,829)
    4,497,733    1,267,679    5,765,412 
As at June 30, 2026   13,018,588    1,267,679    14,286,267 
                
Current portion   6,650,484    1,267,679    7,918,163 
Non-current portion   6,368,104    —    6,368,104 

 

(i)JGB

 

In 2025, the Company received two advances under a senior secured loan agreement (the “JGB Loan”) and issued related common share purchase warrants (the “JGB First Warrants” and the “JGB Second Warrants”, collectively, the “JGB Warrants”). The first advance of $17,510,000 in principal was drawn on August 1, 2025 under a loan agreement dated June 27, 2025; net recognized proceeds were $16,190,944, including $2,000,000 of restricted cash.

 

The second advance, a delayed draw of $8,245,000 in principal (including $245,000 of original issue discount), was released from escrow on November 24, 2025. The JGB Loan bore interest at the greater of Term SOFR plus 11% per annum and 14% per annum, payable monthly in arrears. It was secured by substantially all assets of the Company and certain subsidiaries, including restricted cash and specified real property and equity interests. The JGB First Warrants were issued on June 27, 2025 and the JGB Second Warrants were issued on October 20, 2025. The conversion option was not included in the initial draw under this facility. It was subsequently incorporated by amendment, effective October 20, 2025. The aggregate principal initially convertible into common shares was $10,245,000, comprising the $8,245,000 second advance and $2,000,000 of the first advance, plus accrued and unpaid interest.

 

The outstanding warrants are exercisable at $0.10 per Resulting Issuer voting share for a five-year term and may be exercised either for cash or on a cashless basis, under which the holder surrenders the warrant and receives only the number of shares representing the in-the-money value of the portion exercised, determined by reference to the fair market value of a warrant interest on the exercise date less the exercise price.

 

 
Page 21 of 33

 

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.) Amended and Restated
Notes to the interim condensed consolidated financial statements
For the three and nine months ended June 30, 2026 and 2025
(Unaudited – Expressed in United States Dollars, unless otherwise noted)  

 

 

 

20.BORROWINGS AND DERIVATIVE FINANCIAL LIABILITIES (CONT’D)

 

(a)Senior secured and other loans (cont’d)

 

(i)JGB (cont’d)

 

The JGB Warrants carry full-ratchet anti-dilution protection: if the Company issues common shares, convertible securities or options at a price below the fair market value determined as of the applicable original issue date, the number of shares issuable on exercise is increased so that the relevant holder’s ownership on a fully-diluted basis is not less than a specified minimum threshold, subject to customary carve-outs for equity-incentive-plan issuances and Board-approved strategic transactions. For the JGB First Warrants, the reference date is June 27, 2025 and the minimum fully-diluted ownership threshold is 4%; for the JGB Second Warrants, the reference date is October 20, 2025 and the minimum fully-diluted ownership threshold is 1%. The JGB Warrants contained ratchet and cashless exercise provisions that could vary the number of common shares issued on exercise. Accordingly, the JGB Warrants did not meet the fixed-for-fixed condition in IAS 32 and were accounted for as derivative financial liabilities measured at fair value through profit or loss. A portion of the JGB Loan principal, together with accrued and unpaid interest, was convertible into common shares at $4.00 per share following the share consolidation. Conversion of that convertible portion of the JGB Loan is subject to a beneficial ownership limitation under which no lender may be issued common shares on conversion to the extent that, after giving effect to the issuance, the lender (together with its affiliates and attribution parties) would beneficially own more than 4.99% of the outstanding common shares (electable up to 9.99% on prior written notice). Because the number of shares issuable varied with accrued interest, the conversion feature also did not meet the fixed-for-fixed condition in IAS 32.

 

At initial recognition, the derivative instruments were measured at fair value and the residual proceeds were allocated to the host loan. The host loan was subsequently measured at amortized cost using the effective interest method, and recognized derivative liabilities were remeasured at fair value through profit or loss.

 

During the three months ended June 30, 2026, $600,000 of principal was converted into 150,000 common shares at $4.00 per share, and 600,000 JGB First Warrants were exercised on a cashless basis. The carrying amounts of the host loan and related derivative liabilities, together with the applicable fair value measurements, are presented below.

 

These interim condensed consolidated financial statements have been revised and refiled and replace those previously filed on August 14, 2026. The comparative statement of financial position as at September 30, 2025 has been revised to present the JGB First Warrants separately as a current derivative financial liability measured at fair value through profit or loss and to present the related host debt at amortized cost.

 

In the previously filed interim financial statements, the full carrying amount of the JGB financing of $16,236,880 was included in senior secured loans, comprising $1,554,867 classified as current and $14,682,013 classified as non-current, and no separate derivative liability was presented in the comparative period of September 30, 2025. In these revised interim financial statements, $7,716,025 is presented as a current derivative financial liability and the host debt is presented at $8,520,855, comprising $1,554,867 classified as current and $6,965,988 classified as non-current. Total liabilities are unchanged.

 

The revisions also reorganize and disaggregate certain note tables and related narrative to more clearly present nine-month information, share-based payments, borrowings and derivative liabilities, equity movements and lease arrangements, including the cash-flow and non-cash presentation of lease-liability settlements using digital currency. These presentation and disclosure revisions did not affect the Company’s total assets, total liabilities, equity, net loss, total comprehensive loss or cash and cash equivalents at June 30, 2026.

 

 
Page 22 of 33

 

  

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.) Amended and Restated
Notes to the interim condensed consolidated financial statements
For the three and nine months ended June 30, 2026 and 2025
(Unaudited – Expressed in United States Dollars, unless otherwise noted)  

 

 

 

20.BORROWINGS AND DERIVATIVE FINANCIAL LIABILITIES (CONT’D)

 

(a)Senior secured and other loans (cont’d)

 

(i)JGB (cont’d)

 

At June 30, 2026, the Company maintained $2,000,000 in a lender-controlled deposit account and reported revenue of $10,650,851 for the three-month period. Management concluded that all financial covenants were satisfied at June 30, 2026 and calculated compliance with the trailing-three-month covenant EBITDA, compared with the required minimum.

 

(ii)FAR

 

In October 2025, the Company entered into an agreement with FAR Holdings Bermuda Ltd. (“FAR”) to purchase power transformers and related equipment (the “Equipment Agreement”). The purchase price, as amended, was $5,996,205 and was satisfied through cash, RSUs and a $2,853,990 convertible unsecured subordinated promissory note (the “FAR Note”).

 

The FAR Note bore interest at 10% per annum, increasing to 12% following an event of default, and was due on April 30, 2027. The outstanding principal and accrued interest were convertible into common shares at $4.00 per share following the share consolidation. Because the number of shares issuable varied with accrued interest, the conversion feature did not meet the fixed-for-fixed condition in IAS 32. The conversion feature was therefore accounted for as a derivative financial liability measured at fair value through profit or loss, while the host liability was measured at amortized cost using the effective interest method. The related carrying amounts and fair value measurements at June 30, 2026 are presented in Notes 20(b) and (c).

 

During the three months ended June 30, 2026, the Company issued 250,000 RSUs with a fair value of $1,187,500 to settle a $1,000,000 obligation under the Equipment Agreement. The Company also issued 248,280 RSUs with a fair value of $1,377,954 to settle a $700,000 logistics fee payable to FAR. The aggregate fair value of the 498,280 RSUs was $2,565,454, and the resulting non-cash loss of $865,454 was recognized in finance costs (Note 9).

 

On March 16, 2026, the Company received 26 Bitcoin from FAR with a fair value of $1,953,955 under a separate one-year financing arrangement (the “FAR Bitcoin Loan”). The Company was required to return 26 Bitcoin on March 16, 2027, irrespective of changes in the price of Bitcoin. The aggregate interest was settled through the issuance of 400,000 RSUs with a grant-date fair value of $892,000 (Note 11(a)). This amount was recognized as a financing discount, resulting in an initial carrying amount of $1,061,955. Accretion of $205,724 was recognized through June 30, 2026 using an effective interest rate of approximately 84.0%. The carrying amount at June 30, 2026 is presented in the table above.

 

Together, the foregoing transactions resulted in 898,280 RSUs being settled in common shares during the three months ended June 30, 2026 (Note 11(a)).

 

On June 12, 2026, the Company also granted FAR 454,546 immediately exercisable stock options at $5.55 per share, expiring six months after the grant date (the “FAR Options”). FAR exercised 227,273 FAR Options on June 15, 2026 for proceeds of $1,261,365, leaving 227,273 FAR Options outstanding at June 30, 2026.

 

 
Page 23 of 33

 

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.) Amended and Restated
Notes to the interim condensed consolidated financial statements
For the three and nine months ended June 30, 2026 and 2025
(Unaudited – Expressed in United States Dollars, unless otherwise noted)  

 

 

 

20.BORROWINGS AND DERIVATIVE FINANCIAL LIABILITIES (CONT’D)

 

(b)Convertible notes and debentures

             

 

       June 30,   September 
   Note   2026   30, 2025 
             $ 
               
Former CEO convertible loan, including accrued interest      1,752,590    1,568,220 
FAR Note  20(a)(ii)    1,991,533    — 
        3,744,123    1,568,220 

 

During the three months ended June 30, 2026, a further $125,000 principal amount of the October 2025 unsecured convertible notes, together with accrued interest, was converted into 34,410 common shares. For the nine months ended June 30, 2026, an aggregate $975,000 principal amount, together with accrued interest, was converted into 252,566 shares. Contractual principal of $100,000 remained outstanding at June 30, 2026. The related host liability had a carrying amount of $nil, and the remaining conversion option and warrants continued to be measured as derivative financial liabilities.

 

(c)Derivative financial liabilities

 

Derivative financial liabilities were measured using the methods and inputs disclosed in Note 20(d) and comprise of the following:

 

       June 30,   September 
   Note   2026   30, 2025 
        $    $ 
               
JGB warrant liabilities  20(a)(i)   11,401,478    7,716,025 
FAR conversion option  20(a)(ii)   2,951,478    — 
October 2025 brokered debenture warrant liabilities  Below    1,061,799    — 
October 2025 brokered debenture conversion option  Below    138,023    — 
JGB conversion feature  20(a)(i)   —    — 
        15,552,778    7,716,025 

 

In October 2025, the Company issued convertible promissory notes to nine holders with an aggregate principal amount of $1,075,000. The notes bore interest at 15% per annum, matured 36 months after issuance and were convertible into common shares at $4.00 per share. The Company also issued 268,750 detachable warrants exercisable at $5.00 per share.

 

The conversion options and warrants did not meet the fixed-for-fixed condition in IAS 32 and were accounted for as derivative financial liabilities measured at fair value through profit or loss. During the nine months ended June 30, 2026, $975,000 of principal, together with accrued interest, was converted into common shares, including $125,000 of principal converted during the three months ended June 30, 2026. Principal of $100,000 remained outstanding at June 30, 2026. The related host liability had a carrying amount of nil. At June 30, 2026, the warrant liability and conversion-option liability were $1,061,799 and $138,023, respectively.

 

 
Page 24 of 33

 

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.) Amended and Restated
Notes to the interim condensed consolidated financial statements
For the three and nine months ended June 30, 2026 and 2025
(Unaudited – Expressed in United States Dollars, unless otherwise noted)  

 

 


20.BORROWINGS AND DERIVATIVE FINANCIAL LIABILITIES (CONT’D)

 

(c)Derivative financial liabilities (cont’d)

 

A detailed continuity of the derivative liabilities is as follows:

 

           October   October         
          2025   2025         
       FAR   brokered   brokered   JGB     
   JGB warrant   conversion   debenture   debenture   conversion     
Derivative liabilities  liabilities   option   warrant   conversion   feature   Total 
    $    $    $    $    $    $ 
                               
Balance, September 30, 2025   7,716,025    —    —    —    —    7,716,025 
                               
Initial recognition   2,354,829    1,515,966    592,933    763,175    —    5,226,903 
Remeasurement (gain) loss   4,769,491    1,435,512    468,866    (187,518)   604,500    7,090,851 
Settlements and exercises   (3,438,867)   —    —    (437,634)   (604,500)   (4,481,001)
    3,685,453    2,951,478    1,061,799    138,023    —    7,836,753 
                               
Balance, June 30, 2026   11,401,478    2,951,478    1,061,799    138,023    —    15,552,778 

 

For the nine months ended June 30, 2026, the fair value loss on financing-related derivative liabilities in the table above was $7,090,851. The net loss reported in the statement of loss and comprehensive loss also includes an electricity-related gain of $1,189,870 under Exanorth’s financial contract for differences with Fortum (“PPA3”). PPA3 covers a flat volume of 10 MW at a fixed price of EUR17.50/MWh and settles monthly based on the difference between that price and the Nord Pool NO4 monthly average electricity price, applied to the contracted volume. Exanorth receives a benefit when the reference price exceeds the fixed price and incurs a cost when it is lower. The arrangement provides financial settlement of electricity-price differences rather than physical delivery of electricity and is accounted for as a derivative under IFRS 9. Accordingly, the electricity-related gain reduces the net loss reported in profit or loss but does not affect the financing-related derivative liabilities reconciled above.

 

(d)Fair value determination

 

The derivative financial liabilities are Level 3 fair value measurements determined using option-pricing models.

 

The JGB warrant valuation used a June 30, 2026 share price of $6.76, an exercise price of $0.10, expected volatility of approximately 118.9%, a risk-free interest rate of approximately 4.19% and a remaining term of approximately 4.39 years. The resulting value was approximately $6.6933 per warrant.

 

The FAR conversion option represented approximately 759,435 underlying common shares and was valued at approximately $3.8844 per underlying share. The October 2025 financing included 268,750 warrants outstanding at June 30, 2026.

 

 
Page 25 of 33

 

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.) Amended and Restated
Notes to the interim condensed consolidated financial statements
For the three and nine months ended June 30, 2026 and 2025
(Unaudited – Expressed in United States Dollars, unless otherwise noted)  

 

 

 

20.BORROWINGS AND DERIVATIVE FINANCIAL LIABILITIES (CONT’D)

 

(d)Fair value determination (cont’d)

 

A summary of fair value inputs is as follows: 

 

JGB First Warrants  Grant date   Exercise date   Reporting date 
             
Estimated stock price at time of grant  $4.00   $4.12   $6.76 
Number of periods to exercise, in years  5.40    4.61    4.39 
Compounded risk-free rate   3.83%   3.94%   4.19%
Dividend yield   0%   0%   0%
Exercise price  $0.10   $0.10   $0.10 
Volatility   115%   87%   119%
                
JGB Second Warrants        Grant date   Reporting date 
               
Estimated stock price at time of grant       $4.00   $6.76 
Number of periods to exercise, in years        5.08    4.39 
Compounded risk-free rate        3.58%   4.19%
Dividend yield        0%   0%
Exercise price       $0.10   $0.10 
Volatility        115%   119%
                
October warrants        Grant date   Reporting date 
               
Estimated stock price at time of grant       $4.00   $6.76 
Number of periods to exercise, in years        2.00    1.27 
Compounded risk-free rate        3.59%   3.98%
Dividend yield        0%   0%
Exercise price       $5.00   $5.00 
Volatility        115%   119%
                
JGB Conversion Feature        Grant date   Reporting date 
               
Estimated stock price at time of grant       $4.00   $6.76 
Number of periods to exercise, in years        2.69    1.99 
Compounded risk-free rate        3.47%   4.14%
Dividend yield        0%   0%
Exercise price       $4.00   $4.00 
Volatility        115%   119%

 

 
Page 26 of 33

 

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.) Amended and Restated
Notes to the interim condensed consolidated financial statements
For the three and nine months ended June 30, 2026 and 2025
(Unaudited – Expressed in United States Dollars, unless otherwise noted)  

 

 

 

20.BORROWINGS AND DERIVATIVE FINANCIAL LIABILITIES (CONT’D)

 

(d)Fair value determination (cont’d)

         
October Financing Conversion Feature  Grant date   Exercise date   Reporting date 
             
Estimated stock price at time of grant  $4.00   $3.38   $6.76 
Number of periods to exercise, in years   3.00    2.76    2.28 
Compounded risk-free rate   3.60%   3.63%   4.14%
Dividend yield   0%   0%   0%
Exercise price  $4.00   $4.00   $4.00 
Volatility   115%   79%   119%
                
FAR Holdings Conversion Feature       Grant date    Reporting date 
              
Estimated stock price at time of grant       $4.00   $6.76 
Number of periods to exercise, in years        1.50    0.83 
Compounded risk-free rate        3.70%   3.98%
Dividend yield        0%   0%
Exercise price       $4.00   $4.00 
Volatility        115%   119%

 

The following table reconciles Level 3 derivative financial liabilities for the nine months ended June 30, 2026 and summarizes the detailed continuity in Note 20(c).

 

   Nine months 
   ended June 
   30, 2026 
    $ 
      
Balance at beginning of period   7,716,025 
Initial recognition of derivative liabilities   5,226,903 
Fair value loss recognized in profit or loss   7,090,851 
Settlements and exercises   (4,481,001)
Balance at end of period   15,552,778 

 

No fair value changes were recognized in other comprehensive income, and there were no transfers into or out of Level 3 during the period.

 

Management determines the fair values at each reporting date using binomial option-pricing models. The models incorporate the quoted market price of the Company’s common shares, contractual exercise prices and remaining terms, risk-free interest rates and expected volatility.

 

Expected volatility is the principal significant unobservable input and was estimated using historical trading volatility. The valuations and period -to-period movements are reviewed by management at each reporting date. There were no changes in valuation techniques during the period.

 

 
Page 27 of 33

 

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.) Amended and Restated
Notes to the interim condensed consolidated financial statements
For the three and nine months ended June 30, 2026 and 2025
(Unaudited – Expressed in United States Dollars, unless otherwise noted)  

 

 

 

20.BORROWINGS AND DERIVATIVE FINANCIAL LIABILITIES (CONT’D)

 

(d)Fair value determination (cont’d)

 

An increase in expected volatility increases the derivative liability and the corresponding fair value loss; a decrease has the opposite effect. The sensitivity analysis changes expected volatility independently and does not represent the maximum possible change in fair value. Changing expected volatility by 10 percentage points while holding all other inputs constant would have had the following approximate effect at June 30, 2026:

 

   Derivative     
Expected volatility  liabilities   Change 
    $    $ 
           
108.90%   15,376,779    (175,999)
118.90%   15,552,778    — 
128.90%   15,728,659    175,881 

 

21.PREPAIDS AND DEPOSITS

 

   June 30,   September 
   2026   30, 2025 
    $    $ 
           
Prepaid equipment   5,936,629    — 
Prepaid expenses   2,175,631    1,615,163 
Prepaid insurance   63,117    42,899 
Prepaid lease deposits   15,842    4,524 
    8,191,219    1,662,586 
Less: current portion   6,594,687    72,035 
Non-current portion   1,596,532    1,590,551 

 

22.EQUITY

 

The Company is authorized to issue an unlimited number of voting common shares and non-voting common shares, each without par value. At June 30, 2026, 54,069,407 voting common shares and 2,312,243 non-voting common shares were issued and outstanding, for a total of 56,381,650 common shares.

 

 
Page 28 of 33

 

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.) Amended and Restated
Notes to the interim condensed consolidated financial statements
For the three and nine months ended June 30, 2026 and 2025
(Unaudited – Expressed in United States Dollars, unless otherwise noted)  

 

 

 

22.EQUITY (CONT’D)

 

(a)Common shares

 

       Nine months 
       ended June 
Common share continuity  Note   30, 2026 
         # 
           
Opening common shares        42,629,626 
Subscriptions   22(c)   375,000 
Restricted share units settled   11    6,840,898 
Shares issued for services   11    175,000 
Shares issued in the reverse takeover and debt settlements   4    4,362,954 
Convertible notes and debt converted   20(a-b)    402,566 
Warrants exercised   22(c)    850,000 
Stock options exercised   22(b)    745,606 
Closing common shares        56,381,650 

 

(b)Options

 

       Nine months 
   Nine months   ended June 
   ended June   30, 2026 
Option continuity  30, 2026   WAEP 
    #    $ 
           
Outstanding at beginning of period   908,033    2.05 
Granted   614,546    4.91 
Forfeited or cancelled   (50,000)   2.00 
Exercised   (745,606)   2.04 
Correction of fractional legacy records   300    — 
Outstanding and exercisable at end of period   727,273    4.48 

 

At June 30, 2026, the exercise prices of outstanding and exercisable options ranged from $4.00 to $5.55 per share, the weighted-average exercise price was $4.48 per share and the weighted-average remaining contractual life was 1.50 years.

 

 
Page 29 of 33

 

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.) Amended and Restated
Notes to the interim condensed consolidated financial statements
For the three and nine months ended June 30, 2026 and 2025
(Unaudited – Expressed in United States Dollars, unless otherwise noted)  

 

 

 

22.EQUITY (CONT’D)

 

(c)Warrants

 

       Nine months 
   Nine months   ended June 
   ended June   30, 2026 
Warrant continuity  30, 2026   WAEP 
    #    $ 
           
Outstanding at beginning of period   1,955,986    0.10 
Granted   1,339,170    2.43 
Exercised   (850,000)   0.10 
Expired   (97,927)   3.60 
Outstanding at end of period   2,347,229    1.28 

 

During the nine months ended June 30, 2026, the Company completed a brokered private placement of 375,000 units for gross proceeds of $1,500,000. Each unit comprised one common share and one common share purchase warrant. Proceeds were allocated between the common shares and warrants based on their relative fair values, with $892,293 allocated to the warrant component and $607,707 allocated to share capital (Note 22(a)).

 

23.CONTINGENCIES

 

The Company is involved in legal proceedings with its former Chief Executive Officer relating to employment matters and equity instruments. The former Chief Executive Officer has filed a counterclaim for damages. The outcome and magnitude of the claims cannot presently be determined and no provision has been recorded.

 

The Company is also contesting a North Dakota claim alleging breach of an unsigned employment contract, with claimed damages of approximately $1,258,567 plus interest and costs. The outcome cannot presently be determined and no provision has been recorded.

 

There were no material changes in these proceedings during the three months ended June 30, 2026.

 

24.FINANCIAL INSTRUMENTS AND RISK MANAGEMENT

 

The Company is exposed to liquidity, credit, foreign-currency, interest-rate and other market risks. There were no changes in the Company’s overall risk-management framework during the nine months ended June 30, 2026.

 

(a)Liquidity risk

 

At June 30, 2026, the Company had total liabilities of $44,676,366, derivatives of $15,552,778, contingent consideration of $1,760,547, cash and cash equivalents of $2,453,673, cash held in trust $493,384, restricted cash of $2,000,000 and digital currency of $2,462,683. The Company monitors short-term cash requirements using rolling cash-flow forecasts and may sell Bitcoin to supplement liquidity.

 

 
Page 30 of 33

 

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.) Amended and Restated
Notes to the interim condensed consolidated financial statements
For the three and nine months ended June 30, 2026 and 2025
(Unaudited – Expressed in United States Dollars, unless otherwise noted)  

 

 

 

24.FINANCIAL INSTRUMENTS AND RISK MANAGEMENT (CONT’D)

 

(a)Liquidity risk (cont’d)

 

The carrying amounts of financial instruments and the contractual maturity analysis of financial liabilities are set out below.

 

   Measurement  Carrying 
Financial instrument  category  amouint 
         $ 
           
Cash and cash equivalents  Amortized cost     2,453,673 
Cash held in trust  Amortized cost     493,384 
Restricted cash  Amortized cost     2,000,000 
Accounts and other payables  Amortized cost     7,569,220 
Related-party advances  Amortized cost     151,361 
Senior secured loans  Amortized cost     14,286,267 
Convertible notes and debentures  Amortized cost     3,744,123 
Derivative financial liabilities  FVTPL     15,552,778 
Contingent consideration payable  FVTPL     1,760,547 
Settlement liability  Amortized cost     1,612,070 

 

Financial liability  Total   <3 months   3–12 months   1–2 years   2–5 years 
Accounts and other payables   7,569,220    7,569,220    —    —    — 
Related-party advances   151,361    151,361    —    —    — 
Settlement liability   1,456,980    600,000    856,980    —    — 
JGB senior secured loan   28,067,973    2,400,844    6,847,954    18,819,175    — 
FAR convertible prom. note   3,289,048    —    3,289,048    —    — 
Former CEO convertible loan   1,805,226    1,805,226    —    —    — 
Oct. 2025 convertible notes   145,000    —    —    —    145,000 
Total contractual cash flows   42,484,808    12,526,651    10,993,982    18,819,175    145,000 

 

The maturity analysis presents contractual undiscounted cash flows based on contractual terms and conditions existing at June 30, 2026. Variable-rate interest on the JGB senior secured loan was calculated using the contractual rate applicable at June 30, 2026. The analysis does not reflect the subsequent repayment of the JGB loan described in Note 26.

 

The FAR Bitcoin financing requires delivery of 26 BTC on March 16, 2027. Based on the June 30, 2026 carrying price of approximately $60,018 per BTC, the reporting-date equivalent was $1,560,480. As settlement requires delivery of Bitcoin rather than cash, this amount is excluded from the contractual cash-flow totals above.

 

Contingent consideration provides for a maximum cash payment of $1,900,000 dependent on the satisfaction of a public-market performance condition. Because the timing of any payment is not contractually fixed, it is excluded from the time bands above.

 

 
Page 31 of 33

 

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.) Amended and Restated
Notes to the interim condensed consolidated financial statements
For the three and nine months ended June 30, 2026 and 2025
(Unaudited – Expressed in United States Dollars, unless otherwise noted)  

 

 

  

24.FINANCIAL INSTRUMENTS AND RISK MANAGEMENT (CONT’D)

 

(b)Credit and custody risk

 

Cash and restricted cash are held with financial institutions, and cash held in trust is held by legal counsel. Digital currency is not a financial asset and is outside the IFRS 9 expected-credit-loss model. Digital currency held through third parties exposes the Company to custody, access and counterparty risk. The material rights and restrictions associated with the Luxor arrangement are described in Note 3(c).

 

(c)Market and valuation risk

 

The Company’s derivative financial liabilities are particularly sensitive to the Company’s share price and expected volatility. The Level 3 continuity and sensitivity disclosure for derivative financial liabilities is included in Note 20(d).

 

25.CAPITAL MANAGEMENT

 

The Company’s objectives when managing capital are to safeguard its ability to continue as a going concern, maintain financial flexibility and obtain financing commensurate with the risks of its business and development plans.

 

The Company is subject to externally imposed capital requirements under the JGB loan agreement, including the minimum cash, revenue and covenant EBITDA requirements described in Note 20.

 

Subsequent to June 30, 2026, the Company completed the special-warrant financing described in Note 26 and, on August 6, 2026, repaid the JGB senior secured loan in full. These transactions materially changed the Company’s capital structure after period end.

 

26.SUBSEQUENT EVENTS

 

(a)Special-warrant private placement

 

On July 30, 2026, the Company completed a private placement of 5,828,342 special warrants at US$4.25 per special warrant for gross proceeds of US$24,770,454. Each special warrant is exercisable, without additional consideration, into one voting common share and one common share purchase warrant. Each underlying warrant is exercisable at US$5.00 per share for five years, subject to the terms of the financing documents.

 

The special warrants automatically exercise on the earlier of the date specified in the financing documents following qualification of the underlying securities and four months and one day after closing. The Company intends to use the net proceeds for debt repayment, product and business development, potential acquisitions, working capital and general corporate purposes.

 

The Company is assessing the classification of the special warrants and underlying warrants under IAS 32, including the effect of contractual settlement provisions. The financing was a material non-adjusting event after June 30, 2026. Accordingly, no amount was recognized at June 30, 2026.

 

 
Page 32 of 33

 

 

BITZERO HOLDINGS INC. (formerly WBM Capital Corp.) Amended and Restated
Notes to the interim condensed consolidated financial statements
For the three and nine months ended June 30, 2026 and 2025
(Unaudited – Expressed in United States Dollars, unless otherwise noted)  

 

 

 

26.SUBSEQUENT EVENTS (CONT’D)

 

(b)Prepayment of senior secured loan

 

On August 6, 2026, the Company repaid in full all outstanding obligations under the senior secured loan with JGB Collateral LLC, as administrative and collateral agent for the lenders. The repayment consisted of $22,375,000 of outstanding principal and $45,699.69 of accrued and unpaid interest. All related liens and security interests against the Company’s assets were released.

 

(c)Issuance of RSUs

 

On August 13, 2026, the Company granted 75,000 restricted share units to settle an outstanding vendor payable. The fair value of the restricted share units and resulting financial effect of the transaction have not yet been determined

  

 
Page 33 of 33