File No. 333-291778
To the Short Form Base Shelf Prospectus dated December 5, 2025
[ • ] Subscription Receipts
each representing the right to receive one Common Share
| |
Price: US$[ • ] per Subscription Receipt
|
|
| |
Price: US$[ • ] per Subscription Receipt
|
|
| | | |
Price to Public
(US$) |
| |
Underwriters’
Fee(1) (US$) |
| |
Net Proceeds to the
Corporation(2)(3) (US$) |
| |||||||||
|
Per Subscription Receipt
|
| | | | [ • ] | | | | | | [ • ] | | | | | | [ • ] | | |
|
Total Offering(4)
|
| | | | [ • ] | | | | | | [ • ] | | | | | | [ • ] | | |
| |
Underwriters’ Position(1)
|
| |
Number of Subscription
Receipts Available or Maximum Size |
| |
Exercise Period
|
| |
Exercise Price
|
|
| |
Over-Allotment Option
|
| |
[ • ] Over-Allotment
Subscription Receipts |
| |
Until the earlier of (i) 30 days
from and including the Closing Date, and (ii) the Termination Date |
| |
US$[ • ] per Over-
Allotment Subscription Receipts |
|
| | | | | | S-1 | | | |
| | | | | | S-3 | | | |
| | | | | | S-11 | | | |
| | | | | | S-17 | | | |
| | | | | | S-17 | | | |
| | | | | | S-19 | | | |
| | CURRENCY | | | | | S-20 | | |
| | | | | | S-20 | | | |
| | | | | | S-20 | | | |
| | | | | | S-21 | | | |
| | | | | | S-22 | | | |
| | | | | | S-22 | | | |
| | | | | | S-23 | | | |
| | | | | | S-30 | | | |
| | | | | | S-38 | | | |
| | | | | | S-40 | | | |
| | | | | | S-44 | | | |
| | | | | | S-45 | | | |
| | | | | | S-46 | | | |
| | | | | | S-47 | | | |
| | | | | | S-52 | | | |
| | | | | | S-53 | | | |
| | | | | | S-54 | | | |
| | | | | | S-60 | | | |
| | | | | | S-70 | | | |
| | | | | | S-70 | | | |
| | | | | | S-70 | | | |
| | | | | | S-71 | | | |
| | | | | | S-71 | | |
| | | | | | 1 | | | |
| | CURRENCY | | | | | 1 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 33 | | | |
| | | | | | 35 | | | |
| | | | | | 35 | | | |
| | | | | | 35 | | | |
| | | | | | 35 | | | |
| | | | | | 35 | | | |
| | | | | | 37 | | | |
| | | | | | 37 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | | |
| | | | | | 41 | | | |
| | | | | | 41 | | | |
| | | | | | 43 | | | |
| | | | | | 43 | | | |
| | | | | | 43 | | | |
| | | | | | 49 | | | |
| | | | | | 49 | | | |
| | | | | | 49 | | | |
| | | | | | 50 | | |
The Corporation will complete the Concurrent Private Placement for approximately US$213 million at the Offering Price, with IQ, CGF and ENI. The Concurrent Private Placement shall occur immediately prior to the issuance of the Common Shares underlying the Subscription Receipts. The Concurrent Private Placement Closing forms part of the Escrow Release Conditions and is subject to the Shareholder Approvals. The Corporation expects to convene a special meeting of shareholders on or about May 13, 2026 for the Shareholder Approvals.
Conditions:
The gross proceeds from the Offering, less 50% of the Underwriters’ Fee will be held in escrow by the Subscription Receipt Agent, together with any interest and other income actually earned thereon, and invested in short-term interest bearing or discount debt obligations issued or guaranteed by the Government of Canada or a province or a Canadian chartered bank, until the earlier of (i) satisfaction or waiver of the Escrow Release Conditions, and (ii) the Termination Time.
Considerations
Prospective Holders should consult their own tax advisors with respect to the Canadian and United States (“U.S.”) tax consequences of acquiring, owning and disposing of the Subscription Receipts and Common Shares issuable pursuant to the terms of the Subscription Receipts applicable to them based on their own particular circumstances. See “Certain Canadian Federal Income Tax Considerations” in this Prospectus Supplement and “Certain Material U.S. Federal Income Tax Considerations” in this Prospectus Supplement.
flake graphite concentrate
|
Summary of Uses
|
| |
US$
million |
| | |||||
|
Capital expenditure (CAPEX) for the construction of the Phase-2 Matawinie Mine(1)
|
| | | | 421 | | | | | |
|
Additional contingency(2)
|
| | | | 53 | | | | | |
|
Total Capital Expenditure (CAPEX)
|
| | | | 474 | | | | ||
|
Financing costs(3), general and administrative expenses and general working capital
|
| | | | 44 | | | | ||
|
Closure and rehabilitation costs(4)
|
| | | | 24 | | | | ||
|
Total Uses Before Cost overrun
facilities |
| | | | 542 | | | | | |
|
Cost overrun facilities(5)
|
| | | | 85 | | | | | |
|
Total Uses
|
| | | | 627 | | | | ||
|
Sources |
| |
US$
million |
| |||
|
Net proceeds from the Offering(6)
|
| | |
|
79
|
| |
|
Net proceeds from the Concurrent Private placement(6)
|
| | | | 213 | | |
|
ENI
|
| | | | 70 | | |
|
CGF
|
| | | | 82 | | |
|
IQ
|
| | | | 61 | | |
| Facilities(7) | | | | | 335 | | |
|
Senior secured term loan facilities
|
| | | | 290 | | |
|
Senior secured cost overrun debt facilities
|
| | | | 45 | | |
|
Total Sources
|
| | | | 627 | | |
|
Investor
|
| |
Investment Amount
|
| |
Description
|
|
|
ENI S.p.A.
(New shareholder) |
| | US$70 million | | |
Global energy company headquartered in Italy, engaged in the development, production, and supply of energy solutions across traditional and low-carbon businesses, with a market capitalization of approximately €67bn
|
|
|
Canada Growth Fund
(Shareholder since 2024) |
| | US$82 million2 | | |
$15 billion public investment fund, operating at arm’s length from the Government of Canada, that uses risk-absorbing instruments to catalyze private investment in low-carbon projects, technologies, companies, and supply chains in support of Canada’s economic and climate objectives
|
|
|
Investissement Québec
(Shareholder since 2017) |
| | US$61 million | | |
Government-owned corporation that supports Québec’s economic development by providing financing, tailored solutions, and advisory support to businesses of all sizes, while promoting exports and attracting foreign investment across the province
|
|
| | | | | | |
Quarter Ended
March 31, 2026 |
| |
Fiscal Year Ended
December 31, 2025 |
| |
Fiscal Year Ended
December 31, 2024 |
| |||||||||
|
US$ to CAD$
|
| |
Low
|
| | | | 1.3515 | | | | | | 1.3558 | | | | | | 1.3316 | | |
| |
High
|
| | | | 1.3939 | | | | | | 1.4603 | | | | | | 1.4416 | | | ||
| |
Average
|
| | | | 1.3717 | | | | | | 1.3978 | | | | | | 1.3698 | | | ||
| |
End
|
| | | | 1.3939 | | | | | | 1.3706 | | | | | | 1.4389 | | | ||
| |
Concentrator Demonstration Plant
|
| |
In operation to support product sampling and qualification to customers’ specifications.
|
|
| |
Battery Material Demonstration Plants
|
| |
In operation to support product sampling and qualification to customers’ specifications. Ongoing testing is also being conducted at third-party facilities.
|
|
| |
Phase 2 — Matawinie Mine
|
| |
Mining decree obtained.
Some groundworks completed, in preparation for launch of construction upon a positive FID.
Completion and issuance of the 2025 Matawinie Mine Feasibility Study reflecting advancement in engineering, technological development, project optimizations, and the economics model.
Detailed engineering, construction planning, and procurement strategy advancing in parallel to project financing.
|
|
| |
First-Stage Bécancour Battery Material Plant
|
| |
Acquisition of a brownfield site located in Bécancour.
Class 3 AACE estimate in preparation to retrofit plans to the building; permitting, engineering, construction planning, and procurement activities advancing in parallel.
|
|
| |
Second-Stage Bécancour Battery Material Plant
|
| |
Ongoing commercial discussions to finalize product mix and development plan.
|
|
| |
Phase 3 — Uatnan Mining Project
|
| |
The 2023 Uatnan Mining Property Report (as defined in the Prospectus) was completed; detailed work plan for subsequent studies ready for deployment. Assessment of potential sites for processing plants initiated.
|
|
|
Summary of Uses
|
| |
US$
million |
| | |||||
|
Capital expenditure (CAPEX) for the construction of the Phase-2 Matawinie Mine(1)
|
| | | | 421 | | | | | |
|
Additional contingency(2)
|
| | | | 53 | | | | | |
|
Total Capital Expenditure (CAPEX)
|
| | | | 474 | | | | ||
|
Corporation’s financing costs(3), general
and administrative expenses and general working capital |
| | | | 44 | | | | ||
|
Closure and rehabilitation costs(4)
|
| | | | 24 | | | | ||
|
Total Uses Before Cost overrun
facilities |
| | | | 542 | | | | | |
|
Cost overrun facilities(5)
|
| | | | 85 | | | | | |
|
Total Uses
|
| | | | 627 | | | | ||
|
Sources |
| |
US$
million |
| |||
|
Net proceeds from the Offering(6)
|
| | | | [ • ] | | |
|
Net proceeds from the Concurrent Private
placement(6) |
| | | | [ • ] | | |
|
ENI
|
| | | | [ • ] | | |
|
CGF
|
| | | | [ • ] | | |
|
IQ
|
| | | | [ • ] | | |
| Facilities(7) | | | | | 335 | | |
|
Senior secured term loan facilities
|
| | | | 290 | | |
|
Senior secured cost overrun debt facilities
|
| | | | 45 | | |
|
Total Sources
|
| | | | 627 | | |
| | | |
As at December 31, 2025
|
| |
As at the date of this
Prospectus Supplement |
| |
After Giving Effect to
the Offering and the Concurrent Private Placement |
|
| Common Shares | | |
CAD$436,474,796
(160,761,539 Common Shares) |
| |
CAD$[ • ]
([ • ] Common Shares) |
| |
CAD$[ • ]
([ • ] Common Shares)(2)(3) |
|
| Warrants | | |
70,932,538 warrants(1)
|
| |
[ • ] warrants(1)
|
| |
[ • ] warrants(1)
|
|
| Options | | |
7,690,750 options
|
| |
[ • ] options(4)
|
| |
[ • ] options(4)
|
|
|
Common Shares
reserved for issuance |
| |
1,772,352 Common Shares(5)
|
| |
[ • ] Common
Shares(5) |
| |
[ • ] Common
Shares(5) |
|
| Convertible Note | | |
Nominal value
CAD$17,132,500 (US$12,500,000) Convertible Note(6) |
| |
Nominal value
CAD$[ • ] (US$[ • ]) Convertible Note(6) |
| |
Nominal value
CAD$[ • ] (US$[ • ]) Convertible Note(6) |
|
| Restricted share units & Performance share units | | |
592,000 units(7)
|
| |
[ • ] units(7)
|
| |
[ • ] units(7)
|
|
|
Name
|
| |
Number of
Subscription Receipts |
| |||
|
BMO Nesbitt Burns Inc.
|
| | | | [ • ] | | |
|
National Bank Financial Inc.
|
| | | | [ • ] | | |
| [ • ] | | | | | | | |
|
Total:
|
| | | | [ • ] | | |
| | | |
No Exercise
(per Subscription Receipt) |
| |
Full Exercise
(per Subscription Receipt) |
| |
No Exercise
(total) |
| |
Full Exercise
(total) |
|
|
Price to the Public
|
| |
US$[ • ]
|
| |
US$[ • ]
|
| |
US$[ • ]
|
| |
US$[ • ]
|
|
|
Underwriters’ Discounts and Commissions
|
| |
US$[ • ]
|
| |
US$[ • ]
|
| |
US$[ • ]
|
| |
US$[ • ]
|
|
|
Net Proceeds to the Corporation
|
| |
US$[ • ]
|
| |
US$[ • ]
|
| |
US$[ • ]
|
| |
US$[ • ]
|
|
|
Issue Date
|
| |
Number and Class of Securities
|
| |
Issue Price or Exercise
Price per Security |
|
|
March 31, 2025
|
| |
194,684 Other reserves(2)
|
| |
US$1.49
|
|
|
April 1, 2025
|
| |
1,922,500 Options
|
| |
CAD$2.14
|
|
|
June 23, 2025
|
| |
50,000 Options
|
| |
CAD$2.36
|
|
|
June 30, 2025
|
| |
178,531 Other reserves(2)
|
| |
US$1.64
|
|
|
July 25, 2025
|
| |
139,516 Common Shares(1)
|
| |
CAD$1.85
|
|
|
September 10, 2025
|
| |
55,000 Options
|
| |
CAD$2.66
|
|
|
September 30, 2025
|
| |
106,161 Other reserves(2)
|
| |
US$2.79
|
|
|
October 15, 2025
|
| |
20,000 Common Shares(1)
|
| |
CAD$4.77
|
|
|
October 15, 2025
|
| |
7,500 Common Shares(1)
|
| |
CAD$3.12
|
|
|
December 19, 2025
|
| |
8,333,334 Common Shares(3)
|
| |
US$2.40
|
|
|
December 23, 2025
|
| |
25,000 Options
|
| |
CAD$3.62
|
|
|
December 30, 2025
|
| |
197,342 RSUs
|
| |
—
|
|
|
December 30, 2025
|
| |
394,658 PSUs
|
| |
—
|
|
|
December 31, 2025
|
| |
131,659 Other reserves(2)
|
| |
US$2.44
|
|
|
January 6, 2026
|
| |
50,000 Common Shares(1)
|
| |
CAD$2.13
|
|
|
January 12, 2026
|
| |
7,500 Common Shares(1)
|
| |
CAD$3.12
|
|
|
January 19, 2026
|
| |
7,500 Common Shares(1)
|
| |
CAD$3.12
|
|
|
March 31, 2026
|
| |
147,824 Other reserves(2)
|
| |
US$2.25
|
|
|
[ • ]
|
| |
[ • ]
|
| |
[ • ]
|
|
|
Month
|
| |
High (CAD$)(1)
|
| |
Low (CAD$)(2)
|
| |
Trading Volume(3)
|
| |||||||||
|
March 2025
|
| | | | 2.57 | | | | | | 1.93 | | | | | | 387,650 | | |
|
April 2025
|
| | | | 2.83 | | | | | | 1.83 | | | | | | 816,888 | | |
|
May 2025
|
| | | | 2.86 | | | | | | 2.20 | | | | | | 551,810 | | |
|
June 2025
|
| | | | 2.58 | | | | | | 2.22 | | | | | | 432,401 | | |
|
July 2025
|
| | | | 3.41 | | | | | | 2.22 | | | | | | 1,468,399 | | |
|
August 2025
|
| | | | 2.95 | | | | | | 2.41 | | | | | | 610,809 | | |
|
September 2025
|
| | | | 3.97 | | | | | | 2.61 | | | | | | 1,170,196 | | |
|
October 2025
|
| | | | 7.96 | | | | | | 3.59 | | | | | | 5,003,051 | | |
|
November 2025
|
| | | | 5.00 | | | | | | 3.25 | | | | | | 5,973,863 | | |
|
December 2025
|
| | | | 4.56 | | | | | | 3.33 | | | | | | 4,122,399 | | |
|
January 2026
|
| | | | 4.48 | | | | | | 3.17 | | | | | | 5,556,555 | | |
|
February 2026
|
| | | | 3.53 | | | | | | 2.70 | | | | | | 6,906,226 | | |
|
March 2026
|
| | | | 3.25 | | | | | | 2.77 | | | | | | 8,020,587 | | |
|
April 1st, 2026 to April 8, 2026
|
| | | | 3.35 | | | | | | 2.99 | | | | | | 1,271,787 | | |
|
Month
|
| |
High (US$)(1)
|
| |
Low (US$)(2)
|
| |
Trading Volume(3)
|
| |||||||||
|
March 2025
|
| | | | 1.83 | | | | | | 1.35 | | | | | | 1,008,248 | | |
|
April 2025
|
| | | | 2.06 | | | | | | 1.30 | | | | | | 1,985,818 | | |
|
May 2025
|
| | | | 2.04 | | | | | | 1.58 | | | | | | 1,005,491 | | |
|
June 2025
|
| | | | 1.89 | | | | | | 1.62 | | | | | | 799,764 | | |
|
July 2025
|
| | | | 2.50 | | | | | | 1.60 | | | | | | 3,710,969 | | |
|
August 2025
|
| | | | 2.17 | | | | | | 1.74 | | | | | | 1,532,625 | | |
|
September 2025
|
| | | | 2.86 | | | | | | 1.88 | | | | | | 2,867,648 | | |
|
October 2025
|
| | | | 6.06 | | | | | | 2.52 | | | | | | 36,944,006 | | |
|
November 2025
|
| | | | 3.59 | | | | | | 2.30 | | | | | | 13,409,061 | | |
|
December 2025
|
| | | | 3.29 | | | | | | 2.42 | | | | | | 10,314,540 | | |
|
January 2026
|
| | | | 3.23 | | | | | | 2.34 | | | | | | 19,548,987 | | |
|
February 2026
|
| | | | 2.56 | | | | | | 1.97 | | | | | | 20,071,404 | | |
|
March 2026
|
| | | | 2.40 | | | | | | 2.02 | | | | | | 17,133,596 | | |
|
April 1st, 2026 to April 8, 2026
|
| | | | 2.42 | | | | | | 2.15 | | | | | | 2,703,434 | | |
| | New Issue/Secondary Offering | | |
December 5, 2025
|
|
Debt Securities
Subscription Receipts
Warrants
Units
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 4 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 33 | | | |
| | | | | | 35 | | | |
| | | | | | 35 | | | |
| | | | | | 35 | | | |
| | | | | | 35 | | | |
| | | | | | 35 | | | |
| | | | | | 37 | | | |
| | | | | | 37 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | | |
| | | | | | 41 | | | |
| | | | | | 41 | | | |
| | | | | | 43 | | | |
| | | | | | 43 | | | |
| | | | | | 43 | | | |
| | | | | | 49 | | | |
| | | | | | 49 | | | |
| | | | | | 49 | | | |
| | | | | | 50 | | |
| | | | | | |
Quarter Ended
September 30, 2025 |
| |
Fiscal Year Ended
December 31, 2024 |
| |
Fiscal Year Ended
December 31, 2023 |
| |||||||||
|
US$ to CAD$
|
| |
Low
|
| | | | 1.3575 | | | | | | 1.3316 | | | | | | 1.3128 | | |
| |
High
|
| | | | 1.3941 | | | | | | 1.4416 | | | | | | 1.3875 | | | ||
| |
Average
|
| | | | 1.3773 | | | | | | 1,3698 | | | | | | 1.3497 | | | ||
| |
End
|
| | | | 1.3921 | | | | | | 1.4389 | | | | | | 1.3544 | | | ||
| | Phase 1 — Matawinie Mine Demonstration Plant | | | | |
| |
Concentrator Demonstration Plant
|
| | In operation to support product sampling and qualification to customers’ specifications. | |
| | Phase 2 — Matawinie Mine | | |
Mining decree obtained.
Some groundworks completed, in preparation for launch of construction upon a positive FID.
Completion and issuance of the 2025 Matawinie Mine Feasibility Study reflecting advancement in engineering, technological development, project optimizations, and the economics model.
Detailed engineering, construction planning, and procurement strategy advancing in parallel to project financing.
|
|
| | Phase 1 — Battery Material Demonstration Plants | | | | |
| |
Shaping Demonstration Plant
|
| | In operation to support product sampling and qualification to customers’ specifications. Ongoing testing is also being conducted at third-party facilities. | |
| |
Purification Demonstration Plant
|
| | Completing the decommissioning. Testing of chemical purification continued at third-party facilities. | |
| |
Coating Demonstration Plant
|
| | In operation to support product sampling and qualification to customers’ specifications. Ongoing testing is also being conducted at third-party facilities. | |
|
Mineral Resource Category(1)(2)
|
| |
Current Resources (November 12, 2025)(5)(6)(7)
|
| |||||||||||||||
| |
Tonnage (Mt)
|
| |
C(g) Grade (%)(3)
|
| |
Contained
Graphite (Mt) |
| |||||||||||
|
Measured
|
| | | | 28.5 | | | | | | 4.28 | | | | | | 1.22 | | |
|
Indicated
|
| | | | 101.8 | | | | | | 4.26 | | | | | | 4.33 | | |
|
Measured + Indicated
|
| | | | 130.3 | | | | | | 4.26 | | | | | | 5.55 | | |
| Inferred(4) | | | | | 23.0 | | | | | | 4.28 | | | | | | 0.98 | | |
|
Category
|
| |
Tonnes
(Mt) |
| |
C(g) Grade
(%) |
| |
Contained
Graphite (Mt) |
| |||||||||
|
Proven
|
| | | | 17.3 | | | | | | 4.16 | | | | | | 0.7 | | |
|
Probable
|
| | | | 44.3 | | | | | | 4.26 | | | | | | 1.9 | | |
|
Proven & Probable
|
| | | | 61.7 | | | | | | 4.23 | | | | | | 2.6 | | |
|
Parameter
|
| |
Unit
|
| |
Value
|
| |||
|
Nominal Ore Processing Rate
|
| |
dry tpy
|
| | | | 2,563,728 | | |
|
Total Carbon Ore Grade
|
| |
% C(t)
|
| | | | 4.33 | | |
|
Graphite Ore Grade
|
| |
% C(g)
|
| | | | 4.23 | | |
|
Crusher Operating Time
|
| |
%
|
| | | | 37.5 | | |
|
Concentrator Operating Time
|
| |
%
|
| | | | 90 | | |
|
Final Graphite Concentrate Grade
|
| |
% C(g)
|
| | | | 97.5 | | |
|
Final Graphite Concentrate Recovery
|
| |
%
|
| | | | 93 | | |
|
Total Nominal Graphite Production
|
| |
dry tonnes per year
|
| | | | 105,882 | | |
|
Stream
|
| |
Solids
|
| |
Total Carbon (C(t))
|
| ||||||||||||||||||
| |
tpy
|
| |
tph
|
| |
Grade
|
| |
Recovery
|
| ||||||||||||||
| Feed | | | | | 2,563,728 | | | | | | 325.2 | | | | | | 4.33% | | | | | | 100.0 | | |
|
All Concentrates
|
| | | | 105,882 | | | | | | 13.4 | | | | | | 97.5% | | | | | | 93.0 | | |
|
+50 mesh concentrate
|
| | | | 12,705 | | | | | | 1.6 | | | | | | — | | | | | | — | | |
|
-50 to +80 mesh concentrate
|
| | | | 31,765 | | | | | | 4.0 | | | | | | — | | | | | | — | | |
|
-80 to +150 mesh concentrate
|
| | | | 29,647 | | | | | | 3.8 | | | | | | — | | | | | | — | | |
|
-150 mesh concentrate
|
| | | | 31,765 | | | | | | 4.0 | | | | | | — | | | | | | — | | |
|
All Tailings
|
| | | | 2,457,846 | | | | | | 311.8 | | | | | | 0.32% | | | | | | 7.0 | | |
|
NAG
|
| | | | — | | | | | | 257.6 | | | | | | — | | | | | | — | | |
|
PAG
|
| | | | — | | | | | | 54.2 | | | | | | — | | | | | | — | | |
|
Product
|
| |
+50 Mesh
|
| |
+80 Mesh
|
| |
+150 Mesh
|
| |
-150 Mesh
|
| ||||||||||||
|
Mine Flake Size Distribution (%)
|
| | | | 12 | | | | | | 30 | | | | |
|
28
|
| | | |
|
30
|
| |
|
Mine Flakes Output (tpy)(1)
|
| | | | 12,706 | | | | | | 31,765 | | | | |
|
29,647
|
| | | |
|
31,765
|
| |
|
Price (USD)(2)
|
| | | | 1,625 | | | | | | 1,380 | | | | |
|
1,281
|
| | | |
|
1,222
|
| |
|
Area
|
| |
Description
|
| |
Total ($)
|
|
| 0 | | | Site Preparation | | |
56,400,760
|
|
| 1 | | | Mine | | |
8,851,475
|
|
| 2 | | | Ore Crushers & Stockpile | | |
27,276,149
|
|
| 3 | | | Processing Plant | | |
124,873,785
|
|
| 4 | | | Architectural | | |
15,484,854
|
|
| 5 | | | Mechanical | | |
52,279,138
|
|
| 6 | | | Reagents | | |
5,681,414
|
|
| 7 | | | Tailings and Water Management | | |
31,629,142
|
|
| Total Direct Costs | | |
322,476,717
|
| |||
| | | | Owner’s Costs | | |
20,714,142
|
|
| | | | EPCM Services | | |
26,092,924
|
|
| | | | GC General Conditions | | |
16,855,328
|
|
| | | | POV & Mechanical Acceptance | | |
2,630,947
|
|
| | | | Commissioning Spare Parts | | |
0 – included in Direct Costs
|
|
| | | | Initial Fill | | |
613,888
|
|
| | | | Freight | | |
6,138,876
|
|
| | | | Vendor Representatives | | |
1,929,361
|
|
| | | | Insurance and Duties | | |
1,403,172
|
|
| | | | Contingency | | |
22,388,503
|
|
| Total Indirect Costs | | |
98,767,139
|
| |||
| Total Direct + Indirect Costs | | |
421,243,856
|
| |||
|
Description
|
| |
Cost per Year
($/y)(1) |
| |
Cost
($/t concentrate)(2) |
| |
Total Costs
(%) |
| |||||||||
|
Mining
|
| | | | 14,391,474 | | | | | | 136 | | | | | | 32% | | |
|
Ore Processing
|
| | | | 19,984,518 | | | | | | 189 | | | | | | 45% | | |
|
Tailings & Water Management
|
| | | | 4,265,192 | | | | | | 40 | | | | | | 10% | | |
|
General and Administration
|
| | | | 3,161,902 | | | | | | 30 | | | | | | 7% | | |
|
Transportation Cost(3)
|
| | | | 2,339,573 | | | | | | 22 | | | | | | 5% | | |
|
Sales and Marketing
|
| | | | 177,607 | | | | | | 2 | | | | | | 0% | | |
|
Total OPEX
|
| | | | 44,320,267 | | | | | | 419 | | | | | | 100% | | |
|
Description
|
| |
Unit
|
| |
Value
|
| |||
|
Total Diluted Proven and Probable Reserve
|
| |
M tonnes
|
| | | | 61.7 | | |
|
Nominal Concentrate Production
|
| |
tpy
|
| | | | 105,882 | | |
|
Total Revenue
|
| |
$M
|
| | | | 3,308 | | |
|
Total Operating Costs
|
| |
$M
|
| | | | 1,097 | | |
|
Initial Capital Costs (excludes Working Capital)
|
| |
$M
|
| | | | 421 | | |
|
Sustaining Capital Costs
|
| |
$M
|
| | | | 45 | | |
|
Mine Rehabilitation Trust Fund Payments
|
| |
$M
|
| | | | 23 | | |
|
Total Pre-tax Cash Flow
|
| |
$M
|
| | | | 1,721 | | |
|
Total After-tax Cash Flow
|
| |
$M
|
| | | | 1,101 | | |
|
Flake Size
|
| |
Price
(LOM Average / in USD) |
| |
Distribution
|
| ||||||
|
Jumbo (+50 mesh)
|
| | | | 1,625 | | | | | | 12% | | |
|
Coarse (-50+80 mesh)
|
| | | | 1,380 | | | | | | 30% | | |
|
Intermediate (-80+150 mesh)
|
| | | | 1,281 | | | | | | 28% | | |
|
Fine (-150 mesh)
|
| | | | 1,222 | | | | | | 30% | | |
|
Matawinie Basket
|
| | | | 1,334 | | | | | | 100% | | |
|
Economic Highlights
|
| |
Unit
|
| |
Matawinie Mine
|
|
|
Pre-tax NPV (8% discount rate)
|
| |
$M
|
| |
379
|
|
|
After-tax NPV (8% discount rate)
|
| |
$M
|
| |
238
|
|
|
Pre-tax IRR
|
| |
%
|
| |
17.3
|
|
|
After-tax IRR
|
| |
%
|
| |
15.8
|
|
|
Pre-tax Payback
|
| |
year
|
| |
5.7
|
|
|
After-tax Payback
|
| |
year
|
| |
5.3
|
|
|
Nominal Annual Production
|
| |
tpy
|
| |
105,882 t of graphite
concentrate |
|
|
Life of Mine
|
| |
year
|
| |
25
|
|
|
Recommendations
|
| |
Costs ($)
|
| |||
|
Additional drilling to convert Probable Mineral Reserves to Proven Mineral Reserves in the Starter pit and Phase 1 pit
|
| | | | 700,000 | | |
|
Issue Date
|
| |
Number and Class of Securities
|
| |
Issue Price or Exercise
Price per Security ($) |
|
|
December 20, 2024
|
| |
25,000 options
|
| |
2.33
|
|
|
December 20, 2024
|
| |
39,682,538 Common Shares(3)
|
| |
1.26 USD
|
|
|
December 20, 2024
|
| |
39,682,538 Warrants(3)
|
| |
2.38 USD
|
|
|
December 31, 2024
|
| |
193,072 Other reserves(2)
|
| |
1.58 USD
|
|
|
March 31, 2025
|
| |
194,684 Other reserves(2)
|
| |
1.49 USD
|
|
|
April 1, 2025
|
| |
1,922,500 options
|
| |
2.14
|
|
|
June 23, 2025
|
| |
50,000 options
|
| |
2.36
|
|
|
June 30, 2025
|
| |
178,531 Other reserves(2)
|
| |
1.64 USD
|
|
|
July 25, 2025
|
| |
139,516 Common Shares(1)
|
| |
1.85
|
|
|
September 10, 2025
|
| |
55,000 options
|
| |
2.66
|
|
|
September 30, 2025
|
| |
106,161 Other reserves(2)
|
| |
2.79 USD
|
|
|
October 15, 2025
|
| |
20,000 Common Shares(1)
|
| |
4.77
|
|
|
October 15, 2025
|
| |
7,500 Common Shares(1)
|
| |
3.12
|
|
|
Month
|
| |
High ($)(3)
|
| |
Low ($)(4)
|
| |
Trading volume(5)
|
| |||||||||
| December 2024(1) | | | | | 2.60 | | | | | | 1.70 | | | | | | 1,260,608 | | |
|
January 1st to January 17, 2025(1)
|
| | | | 3.70 | | | | | | 2.18 | | | | | | 1,006,684 | | |
|
January 20 to January 31, 2025(2)
|
| | | | 3.50 | | | | | | 2.65 | | | | | | 579,739 | | |
| February 2025(2) | | | | | 3.05 | | | | | | 2.22 | | | | | | 576,373 | | |
| March 2025(2) | | | | | 2.57 | | | | | | 1.93 | | | | | | 387,650 | | |
| April 2025(2) | | | | | 2.83 | | | | | | 1.83 | | | | | | 816,888 | | |
| May 2025(2) | | | | | 2.86 | | | | | | 2.20 | | | | | | 551,810 | | |
| June 2025(2) | | | | | 2.58 | | | | | | 2.22 | | | | | | 432,401 | | |
| July 2025(2) | | | | | 3.41 | | | | | | 2.22 | | | | | | 1,468,399 | | |
| August 2025(2) | | | | | 2.95 | | | | | | 2.41 | | | | | | 610,809 | | |
| September 2025(2) | | | | | 3.97 | | | | | | 2.61 | | | | | | 1,170,196 | | |
| October 2025(2) | | | | | 7.96 | | | | | | 3.59 | | | | | | 4,993,951 | | |
| November 2025(2) | | | | | 5.00 | | | | | | 3.25 | | | | | | 5,966,362 | | |
|
December 1st, 2025 to December 4, 2025(2)
|
| | | | 4.53 | | | | | | 3.95 | | | | | | 703,827 | | |
|
Month
|
| |
High ($)(1)
|
| |
Low ($)(2)
|
| |
Trading volume(3)
|
| |||||||||
|
December 2024
|
| | | | 1.85 | | | | | | 1.22 | | | | | | 3,174,469 | | |
|
January 2025
|
| | | | 2.57 | | | | | | 1.53 | | | | | | 3,000,691 | | |
|
February 2025
|
| | | | 2.14 | | | | | | 1.54 | | | | | | 1,338,734 | | |
|
March 2025
|
| | | | 1.83 | | | | | | 1.35 | | | | | | 1,008,248 | | |
|
April 2025
|
| | | | 2.06 | | | | | | 1.30 | | | | | | 1,985,818 | | |
|
May 2025
|
| | | | 2.04 | | | | | | 1.58 | | | | | | 1,005,491 | | |
|
June 2025
|
| | | | 1.89 | | | | | | 1.62 | | | | | | 799,764 | | |
|
July 2025
|
| | | | 2.50 | | | | | | 1.60 | | | | | | 3,710,969 | | |
|
August 2025
|
| | | | 2.17 | | | | | | 1.74 | | | | | | 1,523,625 | | |
|
September 2025
|
| | | | 2.86 | | | | | | 1.88 | | | | | | 2,867,648 | | |
|
October 2025
|
| | | | 6.06 | | | | | | 2.52 | | | | | | 36,944,006 | | |
|
November 2025
|
| | | | 3.55 | | | | | | 2.31 | | | | | | 13,409,061 | | |
|
December 1st, 2025 to December 4, 2025
|
| | | | 3.25 | | | | | | 2.82 | | | | | | 1,515,861 | | |