Exhibit 99.2

 

Interim condensed consolidated financial statements of

 

Quantum eMotion Corp.

 

Three and six month periods ended June 30, 2026, and 2025

(Unaudited, in Canadian dollars)

 

 

 

 

QUANTUM eMOTION CORP.

Table of Contents

 

  Page
Interim Condensed Consolidated Financial Statements  
   
Interim Condensed Consolidated Statements of Financial Position 1
   
Interim Condensed Consolidated Statements of Loss and Comprehensive Loss 2
   
Interim Condensed Consolidated Statements of Changes in Shareholders’ Equity 3
   
Interim Condensed Consolidated Statements of Cash Flows 4
   
Notes to the Interim Condensed Consolidated Financial Statements 5 - 17

 

 

 

 

Quantum emotion Corp.

Interim Condensed Consolidated Statements of Financial Position

(Unaudited, in Canadian dollars)

 

   Notes   June 30, 2026   December 31,
2025
 
        $    $ 
Assets              
Current assets:              
Cash       315,762    246,653 
Accounts and taxes receivable  7    550,444    454,243 
Grant receivable  8    64,621    - 
Prepaid expenses and other       760,161    103,021 
Investments  3    33,689,193    36,943,960 
        35,380,181    37,747,877 
Non-current assets:              
Investments  3    2,863,008    4,749,326 
Intangible assets  4    9,876,941    307,084 
Property and equipment  4    39,897    28,977 
Right-of-use asset  5    154,858    53,583 
Total assets       48,314,885    42,886,847 
               
Liabilities and shareholders’ equity              
Current liabilities:              
Accounts payable and accrued liabilities       990,416    591,878 
Current portion of lease obligation  6    71,004    39,018 
Total current liabilities       1,061,420    630,896 
               
Non-current liabilities:              
Contingent liability       9,009,072    - 
Lease obligation  6    88,864    16,960 
Total liabilities       10,159,356    647,856 
               
Shareholders’ equity              
Share capital 

9

    58,462,148    58,110,456 
Warrants  9    2,553,182    2,577,613 
Contributed surplus  9    11,846,312    7,932,393 
Fair value reserve  12    295,240    295,240 
Deficit       (35,001,353)   (26,676,710)
        38,155,529    42,238,991 
Total liabilities and shareholders’ equity       48,314,885    42,886,847 

 

See accompanying notes to interim condensed consolidated financial statements.

 

Approved on behalf of the Board:

 

“Francis Bellido”  

Francis Bellido

 

CEO
“Marc Rousseau”  

Marc Rousseau

 

CFO

 

1

 

 

Quantum emotion Corp.

Interim Condensed Consolidated Statements of Loss and Comprehensive Loss

(Unaudited, in Canadian dollars)

 

       Three months ended June 30   Six months ended June 30 
   Notes   2026   2025   2026   2025 
        $    $    $    $ 
Revenues       1,479    -    12,061    - 
Expenses                        
Research and development       532,177    306,624    931,482    518,502 
General and administrative       1,538,866    582,473    2,779,107    1,041,026 
Marketing and selling       219,914    154,296    393,202    260,638 
Share-based payments       1,924,763    560,272    3,991,153    3,126,263 
        4,215,720    1,603,665    8,094,944    4,946,431 
                         
Other items                        
Amortization and depreciation  4    502,919    6,128    521,485    11,766 
Net financial (income) expense  11    19,155    (92,360)   (279,724)   (89,428)
        522,074    (86,232)   241,761    (77,672)
Total expenses       4,737,794    1,517,433    8,336,705    4,868,768 
                         
Net loss and comprehensive loss       (4,736,314)   (1,517,433)   (8,324,643)   (4,868,768)
                         
Basic and diluted loss per share       0.022    0.008    0.038    0.027 
                         
Weighted average number of common shares outstanding       219,375,425    191,918,134    219,071,183    177,999,588 

 

See accompanying notes to interim condensed consolidated financial statements.

 

2

 

 

Quantum emotion Corp.

Interim Condensed Consolidated Statements of Shareholders’ Equity

(Unaudited, in Canadian dollars)

  

   Notes  

Number of
shares

   Number of
shares to
be issued
   Share capital   Units to
be
issued
   Warrants  

Contributed

surplus

   Deficit  

Fair value
reserve of
financial
asset at

FVOCI

  

Total

equity

 
                  $    $    $    $    $    $    $ 

Balance as of December 31, 2025

       218,588,670    -    58,110,456    -    2,577,613    7,932,393    (26,676,710)   295,240    42,238,991 
Share-based payments  9    -    -    -    -    -    3,991,153    -    -    3,991,153 
Exercise of options  9    101,000    -    181,261    -    -    (77,234)   -    -    104,027 
Exercise of warrants  9    730,000    -    170,431    -    (24,431)   -    -    -    146,000 
Net loss and comprehensive      loss       -    -    -    -    -    -    (8,324,643)   -    (8,324,643)

Balance as of June 30, 2026

       219,419,670    -    58,462,148    -    2,553,182    11,846,312    (35,001,353)   295,240    38,155,529 
                                                  
Balance as of
December 31, 2024
       164,652,838    50,000    15,462,594    8,688    454,877    1,540,107    (16,128,423)   -    1,337,843 
Units issuance  9    21,333,333    -    11,746,988    -    11,097,103    -    -    -    22,844,091 
Units issuance costs  9    -    -    (1,668,201)   -    (844,091)   -    -    -    (2,512,292)
Share-based payments  9         -    -    -    -    3,126,265    -    -    3,126,265 
Exercise of warrants  9    13,001,666    (50,000)   3,898,354    (8,688)   -    -    -    -    3,889,666 
Exercise of options  9    1,312,500    -    405,750    -    -    (159,000)   -    -    246,750 
Net loss and comprehensive loss       -    -    -    -    -    -    (4,868,768)   -    (4,868,768)
Balance as of
June 30, 2025
       200,300,337    -    29,845,485    -    10,707,889    4,507,372    (20,997,191)   -    24,063,555 

 

See accompanying notes to consolidated financial statements.

 

3

 

 

Quantum emotion Corp.

Interim condensed consolidated statements of Cash Flows

(Unaudited, in Canadian dollars)

 

       Three months ended June 30   Six months ended June 30 
   Notes   2026   2025   2026   2025 
        $     $     $     $  
Operating activities                        
Net loss       (4,736,314)   (1,517,433)   (8,324,643)   (4,868,768)
Adjustments to net loss for non-cash items                        
Share-based payments  9    1,847,529    560,272    3,913,919    3,126,265 
Amortization and depreciation       523,575    6,128    542,141    11,766 
Accretion expense (reversal)       (792)   (2,162)        - 
Fair-value adjustment of contingent liability       423,798         423,798      
                         
Net changes in non-cash working capital items            -         - 
Taxes receivable       (102,326)   (8,194)   (132,815)   (47,807)
Accounts receivable       18,337    (26,377)   6,261    (26,377)
Tax credit and grant receivable       (667)        (13,964)     
Interest receivable       (14,464)        (40,362)     
Prepaid expenses and other       55,500    (3,207)   (649,258)   (22,634)
Accounts payable and accrued liabilities       126,311    (148,231)   329,763    (8,301)
        (1,859,513)   (1,139,205)   (3,945,160)   (1,835,858)
                         
Investing activities                        
Additions to property and equipment  4    (24,284)   -    (16,987)   (5,516)
Payment of milestone to SKV Technology  4    (1,500,000)   -    (1,500,000)   - 
Advance to Greybox       (24,750)   -    (474,750)   - 
Purchase of investments       (265,737)   (17,932,824)   (2,433,534)   (22,934,632)
Proceeds from sale of investments       3,671,672    68,172    8,140,774    87,172 
        1,856,901    (17,864,653)   3,715,503    (22,852,976)
                         
Financing activities                        
Proceeds from issuance of units  9    -    12,380,710    -    22,000,000 
Share issuance costs  9    -    (856,788)   -    (1,668,201)
Exercise of options  9    88,374    97,062    181,261    246,750 
Exercise of warrants  9    -    2,347,166    146,000    3,889,666 
Lease payment       (15,551)   -    (28,495)   - 
        72,823    13,968,150    298,766    24,468,215 
                         
 Increase (decrease) in cash       70,211    (5,407,714)   69,109    (220,619)
 Cash, beginning of period       245,551    6,546,491    246,653    1,359,406 
                         
Cash, end of period       315,762    1,138,777    315,762    1,138,777 

 

See accompanying notes to interim condensed consolidated financial statements.

 

4

 

 

Quantum emotion Corp.

Notes to the interim condensed consolidated financial statements

Periods ended June 30, 2026, and 2025
(Unaudited, in Canadian dollars)

 

1.             Nature of operations

 

Quantum eMotion Corp. (the “Company”) was incorporated under the Business Corporations Act of Ontario on July 19, 2007.

 

The head office, principal address and records office of the Company are located at 2300 Alfred Nobel, Montreal, QC, H4S 2A4. The Company is a developer of a new generation of quantum-based cryptographic solutions pursuant to the development of intellectual property and subsequent commercialization of cybersecurity solutions.

 

2.Basis of preparation and material accounting policies

 

These interim condensed consolidated financial statements have been prepared by management in accordance with IAS 34 Interim financial reporting and using the same accounting policies and methods of computation as those used in preparing the audited annual consolidated financial statements for the year ended December 31, 2025. The unaudited interim condensed consolidated financial statements should be read in conjunction with the Company’s audited annual consolidated financial statements and accompanying notes for the year ended December 31, 2025, which have been prepared in accordance with the International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”).

 

The Board of Directors approved and authorized for issue these interim condensed consolidated financial statements on August 14, 2026.

 

Business combinations and asset acquisition

 

The Company determines that it has acquired a business when the acquired set of activities and assets include an input and a substantive process that together significantly contribute to the ability to create outputs. The acquired process is considered substantive if it is critical to the ability to continue producing outputs, and the inputs acquired include an organized workforce with the necessary skills, knowledge, or experience to perform that process or it significantly contributes to the ability to continue producing outputs and is considered unique or scarce or cannot be replaced without significant cost, effort, or delay in the ability to continue producing outputs.

 

Where the acquisition does not constitute a business, the Company uses the optional concentration of fair value test as outlined in IFRS 3. Under this test, if the fair value of the business acquired is concentrated in a single identifiable asset, the Company considers the acquisition to be an asset acquisition and not a business combination and measures the asset at the purchase price.

 

Any contingent consideration to be transferred by the acquirer will be recognized at fair value at the acquisition date. Contingent consideration classified as an asset or liability that is a financial instrument and within the scope of IFRS 9 Financial Instruments, is measured at fair value in accordance with IFRS 13 with the changes in fair value recognized in the statement of profit or loss in accordance with IFRS 9.

 

5

 

 

Quantum emotion Corp.

Notes to the interim condensed consolidated financial statements

Periods ended June 30, 2026, and 2025
(Unaudited, in Canadian dollars)

  

3.Investments

 

   June 30,   December 31, 
   2026   2025 
    $    $ 
Current investments, at amortized cost          
Guaranteed investment certificates having a principal of   $21,665,000 and accrued interest of $170,935, non-redeemable, bearing interest between 3.05% and 3.30% per annum, maturing at various dates between June 2, 2026, and June 3, 2027   22,145,556    19,806,662 
Investment account, including accrued interest of $70,956, (2025 - $229,695), redeemable, bearing interest at 2.75% per annum   9,614,560    15,754,152 
Commercial deposit, having a principal of US$1,008,261, bearing interest at 2.81% per annum, maturing on December 3, 2026   1,454,325    1,383,146 
Short-term advance, interest bearing at 12% and due on demand   474,750    - 

Balance, end of period

   33,689,193    36,943,960 

 

   June 30,   December 31, 
   2026   2025 
    $    $ 

Non-current investments, at amortized cost

 

          
Guaranteed investment certificates having a principal of $2,000,000 and accrued interest of $329, non-redeemable, bearing interest at 3.00% and maturing on January 30, 2027   -    2,000,329 
Non-current investments, at FVOCI          
Investment in equity instruments of Greybox Solutions Inc.   645,240    645,240 
Investment in equity instruments of Krown Technologies Inc.   567,900    547,675 
Secured convertible promissory notes of US$1,100,000 with Vertical Growth Equity Inc. (“VGE”), bearing interest at 12% per annum, maturing in May 2026 and automatically convertible into a 9.99% participation upon the occurrence of certain milestones. Accrued interest amounted to $93,786. The convertible promissory note is secured by all the assets of VGE. As of June 30, 2026, the Company has yet to receive payment, and as a result, has sent a notice of default to the holder and extended the maturity date to August 2026.     1,649,868    1,556,082 
Balance, end of period, FVOCI   2,863,008    2,748,997 
Balance, end of period   2,863,008    4,749,326 

 

6

 

 

Quantum emotion Corp.

Notes to the interim condensed consolidated financial statements

Periods ended June 30, 2026, and 2025
(Unaudited, in Canadian dollars)

 

3.             Investments (Cont’d)  

  

The Company designated the investments shown above as equity securities at FVOCI because these equity securities represent investments that the Company intends to hold for the long-term for strategic purposes. No strategic investments were disposed of during the period and there were no transfers of any cumulative gain or loss within equity relating to these investments. 

 

4.Intangible assets and property and equipment

 

   Equipment   Licenses  

 

Intellectual
property

  

 

Total

 
    $    $    $     $ 
Cost                    
December 31, 2025   31,928    446,112    -    478,040 
Additions   16,987    -    10,085,274    10,102,261 
June 30, 2026   48,915    446,112    10,085,274    10,580,301 
                     
Accumulated amortization and impairment                    
December 31, 2025   2,951    139,028    -    141,979 
Amortization   6,067    11,153    504,264    521,485 
June 30, 2026   9,018    150,181    504,264    663,463 
                     
Net book value                    
December 31, 2025   28,977    307,084    -    336,061 
June 30, 2026   39,897    295,931    9,581,010    9,916,838 

 

Acquisition of SKV Technology Inc.

 

On April 2, 2026, the Corporation acquired 100% of the issued and outstanding shares of SKV, a California-based entity which holds legal title to the SecureKey™ technology, a cryptographic software solution (the “SKV Acquisition”).

 

Consideration Amount and Range of Outcomes

 

No cash, Common Shares, or other consideration was paid at closing. The consideration for the SKV Acquisition consists entirely of contingent payments structured as follows: up to C$7,000,000 in milestones-based earn-out payments and up to C$15,000,000 in royalty payments.

 

7

 

 

Quantum emotion Corp.

Notes to the interim condensed consolidated financial statements

Periods ended June 30, 2026, and 2025
(Unaudited, in Canadian dollars)

  

4.Intangible assets and property and equipment (cont’d)

 

The contractual range of undiscounted contingent consideration payments is from $Nil to a maximum of C$22,000,000, consisting of up to C$7,000,000 in milestone payments and up to C$15,000,000 in royalties. As at June 30, 2026, the first two milestones have been achieved resulting in a payment of C$1,500,000.

 

The milestone payments are tied to specific technical and commercial achievements. The royalty payments are based on cumulative sales of products incorporating the SecureKey technology over a five-year period. Achieving the maximum royalty amount of C$15,000,000 would require cumulative sales of approximately C$195,000,000 over the five-year royalty period.

 

Basis for Determining Consideration Amount

 

The consideration was negotiated at arm's length and reflects the Corporation’s assessment of the potential strategic value and expected synergies from integrating the SecureKey intellectual property with the Corporation’s existing assets and platforms. The assessment considered, among other factors: (i) the nature and scope of the intellectual property rights acquired; (ii) the existence of technical documentation supporting the technology and its readiness for integration, including documentation relevant to certification and validation efforts; (iii) the alignment of the SecureKey technology with the Corporation’s strategic initiatives; and (iv) current and expected market demand for cryptographic protection.

 

The Corporation’s evaluation indicated that developing equivalent technology internally would require significant development time, resource commitment, and would carry material technological and financial risks.

 

The contingent consideration structure was established to mitigate the risk of overpayment by linking payments to the achievement of specified technical and commercial outcomes. The Corporation will pay the maximum royalty amount only if aggregate sales over the five-year royalty period reach substantial levels.

 

Relationships Between the Corporation and Sellers

 

The transaction was conducted at arm’s length. No directors, officers, or insiders of the Corporation were involved as sellers or otherwise had an interest in the transaction. The Corporation engaged Jason Thomas, one of the sellers and founder of SKV, as an employee of the Corporation concurrently with the closing of the SKV Acquisition.

 

Stage of Development of Acquired Technology

 

The SecureKey technology is a cryptographic software solution designed to provide securitization of latent data. The technology includes associated certification-related work product completed prior to the SKV Acquisition and documentation prepared to support validation under the NIST FIPS framework applicable to cryptographic technology.

 

The technology has been functionally tested and validated by the developers. Technical documentation and source code were transferred to the Corporation, enabling the Corporation to commence integration work immediately following closing. The technology has been integrated into the Corporation's product offerings.

 

8

 

 

Quantum emotion Corp.

Notes to the interim condensed consolidated financial statements

Periods ended June 30, 2026, and 2025
(Unaudited, in Canadian dollars)

 

4.Intangible assets and property and equipment (cont’d)

 

Accounting Treatment

 

The transaction has been accounted for as an asset acquisition under IFRS 3. At the acquisition date, the Corporation recognized an intangible asset representing the acquired intellectual property and a corresponding contingent consideration liability of $10,085,274 representing the fair value of the potential future milestone and royalty payments. The intangible asset will be amortized over five years on a straight-line basis. The fair value was determined using an income approach (a discounted present value technique based on probability-weighted expected future payments), reflecting market participant assumptions regarding the probability of achieving the commercialization milestones and projected future sales, as well as the expected timing of payments over several years using a discount rate of 30%.

 

As stated above, the Company recognized an initial value for the contingent liability to be $10,085,274. The first two milestones, with a combined earn-out value of $1.5 million, were paid and recorded against contingent liability in the second quarter. In addition, the Company performed a fair value assessment of this liability as of June 30, 2026, and calculated a fair-value adjustment using the discounted cash flow method with a 30% discount factor of $423,798 which was expensed in the second quarter. The remaining balance of contingent liability as at June 30, 2026, is $9,009,072.

 

Milestone payments are contingent upon the achievement of specified technical and commercial milestones, the timing of which is uncertain and dependent on the Corporation’s development progress and market conditions. Royalty payments are expected to occur over a five-year period following the date of the first sale, contingent upon sales of products incorporating the SecureKey technology.

 

Significant uncertainties

 

The fair value measurement reflected the expected timing of payments over several years. Uncertainties exist regarding both the amount and timing of future outflows, including:

 

·Whether the technical milestones will be achieved;

 

·Whether the Corporation will secure government or defense contracts meeting the specified thresholds;

 

·Whether the Corporation will achieve cloud marketplace listings;

 

·The level of commercial sales of products incorporating the SecureKey™ technology;

 

·The timing of milestone achievements and sales;

 

·Market conditions and competitive dynamics affecting commercialization;

 

9

 

 

Quantum emotion Corp.

Notes to the interim condensed consolidated financial statements

Periods ended June 30, 2026, and 2025
(Unaudited, in Canadian dollars)

  

4.Intangible assets and property and equipment (cont’d)

 

The fair value measurement of the contingent consideration was based on the following major assumptions:

 

·Market participant assumptions regarding the probability of achieving each commercialization milestone;

 

·Projected future sales volumes and pricing for products incorporating the SecureKey technology;

 

·Expected timing of milestone achievements and royalty payments;

 

·A discount rate reflecting the Corporation's cost of equity and risks specific to the contingent payments;

 

·The Corporation's ability to integrate the technology with its existing products and achieve anticipated synergies.

 

5.            Right-of-use asset

 

   June 30, 2026   December 31, 2025 
    $    $ 
Balance at the beginning of the period   53,583    - 
Additions   129,770    77,684 
Amortization   (28,495)   (24,101)
Balance at the end of the period   154,858    53,583 

 

6.             Lease liability

 

   June 30, 2026   December 31, 2025 
    $    $ 
Balance at the beginning of the period   55,978    - 
Additions   129,770    77,684 
Payments   (28,495)   (24,101)
Interest accretion   2,615    2,396 
Balance at the end of the period   159,868    55,978 
Current   71,004    39,018 
Non-current   88,864    16,960 


 

The Company signed a three-year lease for its location at Temecula, California on May 1, 2026.

The lease ends on April 30, 2029.

 

10

 

 

Quantum emotion Corp.

Notes to the interim condensed consolidated financial statements

Periods ended June 30, 2026, and 2025
(Unaudited, in Canadian dollars)

 

7.            Tax credits receivable

  

    June 30, 2026     December 31, 2025  
      $       $  
Balance at the beginning of the period     353,035       -  
Additions     51,034       353,035  
Payments received     (101,691 )     -  
Balance at the end of the period     302,378       353,035  

 

As at June 30, 2026, the Company had accounts receivable of $4,954, interest receivable of $20,260 and sales taxes receivable of $222,852 bringing the total of accounts and taxes receivable to $550,444.

 

8.            Grants receivable

 

The Company received confirmation from the National Sciences and Engineering Research Council of Canada (NSERC) that the Company was awarded funding of up to $600,000 in support of a research and development project focused on quantum-secure semiconductor technology in collaboration with JMEM Tek. The Company received payment of $101,084 for claims made in the first quarter of 2026 and claimed $64,621 in the second quarter of 2026.

 

9.             Share capital

 

a)Authorized

 

The Company is authorized to issue an unlimited number of:

 

·voting Class A preferred shares

·voting Class B preferred shares

·voting Class C preferred shares

·voting Class D preferred shares

·special shares (non-voting)

·common shares (voting)

 

without nominal or par value.

 

Class A preferred shares are ranked senior to Class B preferred shares, Class B preferred shares are ranked senior to Class C preferred shares, Class C preferred shares are ranked senior to Class D preferred shares, Class D preferred shares are ranked senior to special shares, and special shares are ranked senior to common shares in priority of receiving dividends declared by the Company.

 

Holders of special shares and common shares shall be entitled to receive pro-rata for the remaining property of the Company after distribution to the holders of Class A, Class B, Class C and Class D preferred shares, on a pro-rata basis.

 

Dividends for Class A, Class B, Class C and Class D preferred shares are preferential and non-cumulative and are declared in accordance with their respective priority. Dividend rate per share for Class B, Class C and Class D preferred shares is 7% per annum. Dividends are declared at the discretion of the Company’s Board of Directors.

 

11

 

 

Quantum emotion Corp. 

Notes to the interim condensed consolidated financial statements 

Periods ended June 30, 2026, and 2025
(Unaudited, in Canadian dollars)

 

9.             Share capital (cont’d)

 

(b)  Issued and outstanding

 

On June 2, 2025, the Company completed a brokered LIFE financing, issuing a total of 8,000,000 units at a price of $1.50 per unit for gross proceeds of $12,000,000. Each unit is comprised of one common share and one warrant of the Company. Each warrant entitles its holder to acquire one common share of the Company at a price of $1.82 for a period of 3 years following the closing of the date of issuance. There is no hold period for trading the warrants.

 

Unit issuance costs of $857,178, which include a broker fee of 6.0% as well as legal and listing costs, were recorded in the second quarter of 2025. In addition, the Company issued 320,000 warrants representing 4% of the units issued to the Agent that brokered the private placement. Each warrant entitles its holder to acquire one common share of the Company at a price of $1.66 for a period of 2.5 years following the closing of the date of issuance. There is no hold period for trading the warrants.

 

On February 24, 2025, the Company completed a brokered LIFE financing, issuing a total of 13,333,333 units at a price of $0.75 per unit for gross proceeds of $10,000,000. Each unit is comprised of one common share and one warrant of the Company. Each warrant entitles its holder to acquire one common share of the Company at a price of $1.10 for a period of 3 years following the closing of the date of issuance. There is no hold period for trading the warrants.

 

Unit issuance costs of $811,413, which include a broker fee of 6.5% as well as legal and listing costs, were recorded in the first quarter of 2025. In addition, the Company issued 666,666 warrants representing 5% of the issued units to the Agent that brokered the private placement. Each warrant entitles its holder to acquire one common share of the Company at a price of $0.88 for a period of 2.5 years following the closing of the date of issuance. There is no hold period for trading the warrants.

 

Common shares and warrants were valued based on their relative fair values. The fair value of the common shares was determined by the closing price on the date of the transaction. The fair value of the warrants was determined using the Black-Scholes pricing model and based on the following assumptions:

 

    June 2, 2025     February 24, 2025  
Share price   $ 1.50     $ 0.75  
Expected volatility     160.46 %     156.08 %
Risk-free interest rate     2.62 %     2.62 %
Expected average life     3.00       3.00  
Exercise price   $ 1.82     $ 1.10  


 

As at June 30, 2026, no dividends were declared or unpaid (December 31, 2025 – $Nil).

 

12

 

 

Quantum emotion Corp.

Notes to the interim condensed consolidated financial statements

Periods ended June 30, 2026, and 2025
(Unaudited, in Canadian dollars)

 

9.             Share capital (cont’d)

 

(c)  Stock options

 

The Company's share options are as follows for the reporting periods presented:

 

    June 30, 2026     December 31, 2025  
   

Number

of options

    Weighted average exercise price     Number of options     Weighted average exercise price  
              $               $  
Balance outstanding, Beginning of period     17,184,737       0.97       10,452,237       0.14  
Granted     2,980,618       4.23       10,245,000       1.57  
Exercised     (101,000 )     1.05       (2,162,500 )     0.25  
Cancelled / expired     (300,000 )     0.08       (1,300,000 )     0.17  
Forfeited     -       -       (50,000 )     1.78  
Balance outstanding, end of period     19,764,355       1.48       17,184,737       0.97  
Balance exercisable, end of period     11,552,487       0.49       11,017,237       0.45  

   

Shareholders approved an amendment to convert the Company’s stock option plan pool to a rolling plan reserving a number of common shares equal to up to 10% of the Corporation’s issued and outstanding common shares as of the grant date of each option and to add a cashless exercise feature at the Company’s Annual General Meeting held on June 18, 2026. These changes were approved by the TSX Venture Exchange.

 

The weighted average share price at date of exercise for options exercised during the 3-month and 6-month periods respectively was $4.51 (June 30, 2025, and $4.61 and June 30, 2025 - $0.76).

 

The weighted average remaining contractual life for options outstanding on June 30, 2026, is 7.43 years (June 30, 2025 – 6.44 years).

 

Non-cash share-based compensation recognized under the plan amounted to $1,924,763 and $3,991,153 for the three-month and six-month periods ending June 30, 2026 (2025 – $560,272 and $3,126,265). Share-based compensation is provided to officers, employees and consultants and related to general and administrative expenses.

 

13

 

 

Quantum emotion Corp.

Notes to the interim condensed consolidated financial statements

Periods ended June 30, 2026, and 2025
(Unaudited, in Canadian dollars)

  

9.             Share capital (cont’d)

 

(d)Share purchase warrants

 

The Company’s warrant movement for the six-month period ended June 30, 2026, (June 30, 2025, 25,618,322 at an average weighted price of $1.14) is as follows:

 

   Number of
warrants
   Weighted average
exercise price
 
         $ 
Balance outstanding, beginning of period   7,980,000    1.22 
Warrants issued   -    - 
Warrants exercised   (730,000)   0.20 
Balance outstanding, end of period   7,250,000    1.42 

 

10.          Related party transactions

 

The Company’s related parties include companies owned by key management. The Company paid management fees to key management through their management companies as follows up to June 30, 2026:

 

·LVR Capital Management, a company owned by Marc Rousseau, the Chief Financial Officer of the Company, was paid compensation of $36,000. As at June 30, 2026, $6,898 (December 2025 – $6,898) was due to that company.

 

·Francis Bellido, the CEO of the Company was paid a salary of $247,500. As at
June 30, 2026, $99,139.89 (December 2025 – $120,000) was due to Mr. Bellido.

 

·Baystream Corporation, a company owned by Larry Moore, was paid $15,000 in director’s fees. As at June 30, 2026, $2,875 (December 2025 – $2,875) was due to that company.

 

·Baystream Corporation which provides information Technology services to the Company, is owned by Larry Moore. Fees of $75,723 were paid to that company. As at June 30, 2026, $14,468 (December 2025 – $9,765) was due to that company.

 

·Red River Solutions, which is a company owned by Wayne Teeple who is a director of the Company. That company was paid $15,000 in director’s fees. As at June 30, 2026, $8,475 was due to that company (December 2025 - $8,475).

 

·Red River Solutions provides business development services to the company. That company was paid $83,000 for consulting services. As at June 30, 2026, that Company was owed $19,350 (December 2025 $5,700).

 

·SLT Solutions, a company owned by Tullio Panarello, was paid $15,000 in director’s fees. As at June 30, 2026, $8,475 (2025 – $8,475) was due to that company.

 

·CyberDef LLC, a company owned by John Young who is a director of the company was paid $10,436 (US$7,500) in director’s fees. As at June 30, 2026, that company was owed $10,680 (December 2025 $5,700).

 

·CyberDef LLC was paid compensation of $101,228 (US$72,000) for serving as the Chief Operating Officer of Quantum eMotion America. As at June 30, 2026, $Nil
(2025 – US$14,210) was due to that company.

 

14

 

 

Quantum emotion Corp.

Notes to the interim condensed consolidated financial statements

Periods ended June 30, 2026, and 2025

(Unaudited, in Canadian dollars)

  

10.           Related party transactions (cont’d)

 

·Catherine Loubier, who is a director, was paid $7,143 (USD $5,000) in director’s fees. As at June 30, 2026 $7,143 was due to Catherine Loubier (December 2025 - $Nil)

 

·Fileglobal, a company owned by Larry Moore, a director of the Company, was paid $482,392 for providing research and development work to the Company. As at June 30, 2026, $37,390 (2025 – $35,353) was due to that company.

 

Larry Moore did not seek re-election as director of the Company at the latest AGM on June 18, 2026.

 

Transactions with key management

 

The key management of the Company are the members of senior management and the Board. The remuneration and other expenses for the period of key management (including the amounts above) is as follows:

 

  

Three months ended

June 30

  

Six months ended

June 30

 
   2026   2025   2026   2025 
    $    $    $    $ 
Research and development   243,463    168,019    482,392    281,081 
Management salaries   241,636    142,733    384,728    235,733 
Director’s fees   39,852    32,709    72,788    65,924 
Other fees   86,861    16,613    158,723    36,023 
Share based payments   198,002    29,134    303,226    2,485,538 
    809,814    389,208    1,401,857    3,104,299 

 

15

 

 

Quantum emotion Corp.

Notes to the interim condensed consolidated financial statements

Periods ended June 30, 2026, and 2025
(Unaudited, in Canadian dollars)

 

11.           Net financial (income) expense

 

  

Three months ended
June 30

  

Six months ended
June 30

 
   2026   2025   2026   2025 
    $    $    $    $ 
Financial income   (373,686)   (110,348)   (642,562)   (112,156)
Financial expense   430,825    13,351    430,835    16,875 
Foreign currency gain   (37,984)   4,637    (67,997)   5,853 
    19,155    (92,360)   (279,724)   (89,428)

 

The Company included the cost of the fair-value adjustment relating to the contingent liability as a financial expense in the second quarter.

 

12.           Financial instruments and risk management

 

(a)Management of capital

 

The capital structure of the Company consists of equity attributable to shareholders, comprising issued share capital, contributed surplus and deficit. The Company’s objectives when managing capital are to: (i) preserve capital; (ii) obtain the best available net return; and (iii) maintain liquidity.

 

The Company manages the capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets. To maintain or adjust the capital structure, the Company may attempt to issue new shares. There were no changes to the Company’s approach to capital management during the period ended June 30, 2026.

 

(b)Fair value of financial instruments

 

The classification of financial instruments as well as their carrying amounts are presented in the table below:

 

   June 30, 2026 
   Amortized cost   FVOCI   Total 
    $    $    $ 
Financial assets               
Cash   315,762    -    315,762 
Investments   33,689,193    2,863,008    36,552,201 
Financial assets1   34,004,955    2,863,008    36,867,963 
Non-current   —    2,769,222    2,769,222 
                
Financial liabilities               
Accounts payable and accrued liabilities   990,416    -    990,416 
Total   990,416    -    990,416 

 

16

 

 

Quantum emotion Corp.

Notes to the interim condensed consolidated financial statements

Periods ended June 30, 2026, and 2025
(Unaudited, in Canadian dollars)

 

12.          Financial instruments and risk management (cont’d)

 

   December 31, 2025 
   Amortized
cost
   FVOCI   Total 
    $    $    $ 
                
Financial assets               
Cash   246,653    -    246,653 
Investments   38,944,289    2,748,997    41,693,286 
Financial assets1   39,190,942    2,748,997    41,939,939 
Non-current   2,000,329    2,748,997    4,749,326 
Financial liabilities               
Accounts payable and accrued liabilities   591,878    -    591,878 
Total   591,878    -    591,878 

 

1 Excludes taxes receivable, as these amounts do not represent a contractual right to receive cash or another financial asset.

 

Financial assets at FVOCI are presented in accordance with the fair value hierarchy. This hierarchy groups financial assets and liabilities into three levels based on the significance of inputs used in measuring the fair value of the financial assets and liabilities as defined in note 3. The level within which the financial asset or liability is classified is determined based on the lowest level of significant input to the fair value measurement. The fair value of the investments classified as FVOCI (note 3), is measured under level 3 of the fair value hierarchy. There have been no transfers between levels in the reporting periods.

 

The fair value of investments not quoted in an active market may be determined by the Company using reputable pricing sources or indicative prices from bond/debt market makers. The Company would exercise judgment and estimates on the quantity and quality of pricing sources used. Where no market data is available, the Company might value positions using its own models, which are usually based on valuation methods and techniques generally recognized as standard within the industry. The inputs into these models are primarily adjusted market data and discounted cash flows. The models used to determine fair values are validated and periodically reviewed by experienced personnel at the Company, independent of the party that created them.

 

The models used for private equity securities are based mainly on observable transaction data or discounted future cash flows, adjusted for lack of marketability and control premiums. The models used for debt securities are based on the net present value of estimated future cash flows, adjusted as appropriate for liquidity, and credit and market risk factors.

 

Models use observable data, to the extent practicable. However, areas such as credit risk (both own and counterparty), volatilities and correlations require management to make estimates. Changes in assumptions about these factors could affect the reported fair value of financial instruments. The sensitivity to unobservable inputs is based on management’s expectation of reasonably possible shifts in these inputs, taking into consideration historical volatility and estimations of future market movements. The determination of what constitutes ‘observable’ requires significant judgment by the Company. The Company considers observable data to be market data that is readily available, regularly distributed or updated, reliable and verifiable, not proprietary, and provided by independent sources that are actively involved in the relevant market.

 

17

 

 

Quantum emotion Corp.

Notes to the interim condensed consolidated financial statements

Periods ended June 30, 2026, and 2025
(Unaudited, in Canadian dollars)

 

12.          Financial instruments and risk management (cont’d)

 

The following table provides information on the valuation techniques and the inputs used.

 

Valuation
technique

  Key inputs   Relationship and sensitivity of
unobservable inputs to fair value
1) Vertical Growth Equity Inc.
Discounted cash flow method  

The Company uses future cash flows estimated using the interest rate on the instrument, discounted at a discount rate based on the investee company’s risk premiums.

 

  A change in this discount rate applied would not have a significant impact on the value of the investment since the remaining maturity as at quarter-end is approximately 2 months.
2) Greybox Solutions Inc. 1
Adjusted market method  

In this approach, the Company used the fair value of the most recent financing round which was conducted at arm’s length. Management used this price to determine the value of the investee Company (inclusive of all classes of shares) and, based on a pro-rata share, calculated the price of the Company’s investment. Management then, based on judgment, applied a discount using judgment due to the non-voting characteristic of the investment.

 

  Significant judgment was involved in determining the pro-rata value of the class of shares acquired. Additionally, had management applied a higher/lower discount of 10% the investment value would have decreased/increased by $70,000.
3) Krown Technologies, Inc.
Adjusted income approach  

In this approach, the Company used the investee value determined using projected cash flows and applied a 35% discount based on judgment. The discount was set as such considering recent financial performance and the absence of recent rounds of financing.

 

  A higher/lower discount of 15% would have resulted in a decrease/increase in fair value by approximately $90,000.

 

18

 

 

Quantum emotion Corp.

Notes to the interim condensed consolidated financial statements

Periods ended June 30, 2026, and 2025
(Unaudited, in Canadian dollars)

 

12.          Financial instruments and risk management (cont’d)

 

4) SKV Technology inc.
Adjusted income approach

In this approach, the Company used the investee value determined using projected cash flows and applied a 30% discount based on judgment. The discount was set as such considering recent financial performance and the absence of recent rounds of financing.

A higher/lower discount of 10% would have resulted in a decrease/increase in fair value by approximately $1.5 million.

 

 

1 Based on the terms of the investments, management assessed the initial fair value of the securities at $700,000 based on previous financing rounds conducted at arm’s length. However, since fair value is based on unobservable entity-specific inputs, the initial valuation was restricted to the transaction price determined to be $350,000, resulting in a deferred amount of $350,000, of which $59,760 is still deferred as of June 30, 2026. Management policy is to recognize in profit or loss the difference between the fair value at initial recognition and the transaction price based on subsequent financing rounds.

 

19