| |
Nevada
|
| |
6770
|
| |
[•]
|
|
| |
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
| |
Alan I. Annex, Esq.
Adam S. Namoury, Esq. Jason T. Simon, Esq. Anthony J. Zangrillo, Esq. Greenberg Traurig, LLP One Vanderbilt Ave New York, NY 10017 (212) 801-6721 |
| |
E. Peter Strand
Michael K. Bradshaw, Jr. Nelson Mullins Riley & Scarborough LLP 101 Constitution Ave NW, Suite 900 Washington, DC 20001 (202) 689-2800 |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | | |
Emerging growth company
☒
|
|
|
Exact Name of Co-Registrant as Specified in its Charter(1)(2)
|
| |
State or Other
Jurisdiction of Incorporation or Organization |
| |
Primary
Standard Industrial Classification Code Number |
| |
I.R.S.
Employer Identification Number |
| ||||||
|
Eagle Energy Metals Corp.
|
| |
Nevada
|
| | | | 212291 | | | | | | 99-0394807 | | |
| | | |
No Additional
Redemptions(1) |
| |
25%
Redemptions(2) |
| |
50%
Redemptions(3) |
| |
75%
Redemptions(4) |
| |
Maximum
Redemptions(5) |
| |||||||||||||||
|
SVII Public Shareholders
|
| | | | 6.56% | | | | | | 5.00% | | | | | | 3.39% | | | | | | 1.72% | | | | | | 0.00% | | |
|
NRA Investors(6)
|
| | | | 2.05% | | | | | | 2.08% | | | | | | 2.12% | | | | | | 2.15% | | | | | | 2.19% | | |
| Sponsor(7) | | | | | 6.78% | | | | | | 6.89% | | | | | | 7.01% | | | | | | 7.13% | | | | | | 7.25% | | |
|
Independent directors(7)
|
| | | | 0.36% | | | | | | 0.36% | | | | | | 0.37% | | | | | | 0.37% | | | | | | 0.38% | | |
|
SVII Rights
|
| | | | 6.81% | | | | | | 6.93% | | | | | | 7.04% | | | | | | 7.16% | | | | | | 7.29% | | |
|
Eagle Stockholders(8)
|
| | | | 64.42% | | | | | | 65.49% | | | | | | 66.60% | | | | | | 67.75% | | | | | | 68.94% | | |
|
PIPE Investor(9)
|
| | | | 7.40% | | | | | | 7.53% | | | | | | 7.66% | | | | | | 7.79% | | | | | | 7.92% | | |
|
Aurora Energy(10)
|
| | | | 4.74% | | | | | | 4.82% | | | | | | 4.90% | | | | | | 4.99% | | | | | | 5.07% | | |
|
SVII Service Provider
|
| | | | 0.88% | | | | | | 0.90% | | | | | | 0.91% | | | | | | 0.94% | | | | | | 0.96% | | |
|
Total
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | | |
No Additional
Redemptions(1) |
| |
25%
Redemptions(2) |
| |
50%
Redemptions(3) |
| |
75%
Redemptions(4) |
| |
Maximum
Redemptions(5) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Tangible
Book Value per Share |
| |
Shares
|
| |
Tangible
Book Value per Share |
| |
Shares
|
| |
Tangible
Book Value per Share |
| |
Shares
|
| |
Tangible
Book Value per Share |
| |
Shares
|
| |
Tangible
Book Value per Share |
| ||||||||||||||||||||||||||||||
|
SVII net tangible book value per share as of May 31, 2025 (unadjusted)
|
| | | | 9,880,096 | | | | | $ | 2.43 | | | | | | 9,880,096 | | | | | $ | 2.43 | | | | | | 9,880,096 | | | | | $ | 2.43 | | | | | | 9,880,096 | | | | | $ | 2.43 | | | | | | 9,880,096 | | | | | $ | 2.43 | | |
|
Accretion (Dilution)
of SVII shareholders assuming the redemption of shares |
| | | | 9,880,096 | | | | | $ | 2.43 | | | | | | 9,326,739 | | | | | $ | 1.88 | | | | | | 8,773,382 | | | | | $ | 1.25 | | | | | | 8,220,024 | | | | | $ | 0.54 | | | | | | 7,666,667 | | | | | $ | (0.27) | | |
|
Accretion (Dilution)
of SVII shareholders assuming the exercise of SVII Rights(6) |
| | | | 12,180,096 | | | | | $ | 1.97 | | | | | | 11,626,739 | | | | | $ | 1.50 | | | | | | 11,073,382 | | | | | $ | 0.99 | | | | | | 10,520,024 | | | | | $ | 0.42 | | | | | | 9,966,667 | | | | | $ | (0.21) | | |
|
Accretion (Dilution)
of SVII shareholders assuming the exercise of SVII Public Warrants(7) |
| | | | 23,680,096 | | | | | $ | 6.60 | | | | | | 23,126,739 | | | | | $ | 6.48 | | | | | | 22,573,382 | | | | | $ | 6.34 | | | | | | 22,020,024 | | | | | $ | 6.21 | | | | | | 21,466,667 | | | | | $ | 6.06 | | |
|
Accretion (Dilution)
of SVII shareholders assuming the exercise of SVII Private Warrants(8)(9) |
| | | | 30,680,096 | | | | | $ | 7.72 | | | | | | 30,126,739 | | | | | $ | 7.64 | | | | | | 29,573,382 | | | | | $ | 7.57 | | | | | | 29,020,024 | | | | | $ | 7.48 | | | | | | 28,466,667 | | | | | $ | 7.40 | | |
|
Initial offering price
of SVII |
| | | | | | | | | $ | 10.00 | | | | | | | | | | | $ | 10.00 | | | | | | | | | | | $ | 10.00 | | | | | | | | | | | $ | 10.00 | | | | | | | | | | | | 10.00 | | |
|
Pro forma net tangible book value per share from dilutive securities and other related events, excluding the Transaction
|
| | | | | | | | | $ | 7.72 | | | | | | | | | | | $ | 7.64 | | | | | | | | | | | $ | 7.57 | | | | | | | | | | | $ | 7.48 | | | | | | | | | | | | 7.40 | | |
|
Dilution to non-redeeming shareholders
|
| | | | | | | | | $ | (2.28) | | | | | | | | | | | $ | (2.36) | | | | | | | | | | | $ | (2.43) | | | | | | | | | | | $ | (2.52) | | | | | | | | | | | $ | (2.60) | | |
| | | |
Interest in Securities
|
| |
Other Compensation
|
|
| Sponsor | | |
The Sponsor paid $25,000 to cover certain pre-IPO expenses, in exchange for the issuance of the SVII Founder Shares, or approximately $0.004 per share, and subsequently transferred 40,000 SVII Founder Shares to each of SVII’s three independent directors. In connection with the closing of the IPO, the Sponsor purchased the SVII Private Warrants for an aggregate purchase price of $13,350,000. At the Closing, pursuant to the Sponsor Support Agreement, the Sponsor will forfeit an amount of shares of New Eagle Common Stock and New Eagle Warrants such that the Sponsor will hold (i) 3,100,000 shares of New Eagle Common Stock (inclusive of shares representing the aggregate 120,000 SVII Founder Shares transferred to SVII’s independent directors as noted above and an aggregate of 691,666 SVII Founder Shares to be transferred to the NRA Investors in connection with the Closing) and (ii) 8,500,000 New Eagle Warrants (including 1,500,000 New Eagle Warrants to be received
|
| |
SVII has agreed to reimburse the Sponsor for any out-of-pocket expenses incurred in connection with activities on SVII’s behalf such as identifying potential target businesses and performing due diligence on suitable business combinations. There is no cap or ceiling on the reimbursement of out-of-pocket expenses incurred by the Sponsor in connection with activities on SVII’s behalf. As of June 30, 2025, SVII has not reimbursed the Sponsor for any out-of-pocket expenses.
|
|
| | | |
Interest in Securities
|
| |
Other Compensation
|
|
| | | |
upon conversion of the Contributions pursuant to the Extension Promissory Note (as defined below)).
In connection with the approval of SVII’s first extension, SVII and the Sponsor entered into an unsecured promissory note (the “Extension Promissory Note”), pursuant to which the Sponsor made Contributions of $1,500,000 to the Trust Account. Such Contributions are anticipated to be converted into 1,500,000 New Eagle Private Warrants in connection with the consummation of the Transaction.
|
| | | |
|
SVII Directors
and Officers |
| |
In February 2021, the Sponsor transferred 40,000 SVII Founder Shares to each of SVII’s three independent directors.
|
| |
SVII has agreed to reimburse its directors and officers for any out-of-pocket expenses incurred in connection with activities on SVII’s behalf such as identifying potential target businesses and performing due diligence on suitable business combinations. There is no cap or ceiling on the reimbursement of out-of-pocket expenses incurred by its directors and officers in connection with activities on SVII’s behalf. As of June 30, 2025, SVII has not reimbursed its directors and officers for any out-of-pocket expenses.
|
|
|
NRA Investors
|
| |
Pursuant to the Non-Redemption Agreements, the Sponsor is obligated transfer, or forfeit and cause the issuance of, an aggregate of 691,666 shares of New Eagle Common Stock to the NRA Investors at the Closing.
|
| | None | |
| | | | | | iii | | | |
| | | | | | iii | | | |
| | | | | | iii | | | |
| | | | | | iv | | | |
| | | | | | xii | | | |
| | | | | | 1 | | | |
| | | | | | 17 | | | |
| | | | | | 19 | | | |
| | | | | | 74 | | | |
| | | | | | 81 | | | |
| | | | | | 119 | | | |
| | | | | | 123 | | | |
| | | | | | 125 | | | |
| | | | | | 134 | | | |
| | | | | | 136 | | | |
| | | | | | 155 | | | |
| | | | | | 166 | | | |
| | | | | | 187 | | | |
| | | | | | 190 | | | |
| | | | | | 200 | | | |
| | | | | | 206 | | | |
| | | | | | 208 | | | |
| | | | | | 228 | | | |
| | | | | | 238 | | | |
| | | | | | 242 | | | |
| | | | | | 247 | | | |
| | | | | | 258 | | | |
| | | | | | 281 | | | |
| | | | | | 283 | | | |
| | | | | | 287 | | | |
| | | | | | 288 | | | |
| | | | | | 288 | | | |
| | | | | | 288 | | | |
| | | | | | 288 | | | |
| | | | | | 289 | | | |
| | | | | | 289 | | | |
| | | | | | 289 | | | |
| | | | | | 289 | | |
| | | | | | 290 | | | |
| | | | | | F-1 | | | |
| | | | | | A-1 | | | |
| | | | | | B-1 | | | |
| | | | | | C-1 | | | |
| | | | | | D-1 | | | |
| | | | | | E-1 | | | |
| | | | | | F-1 | | | |
| | | | | | G-1 | | | |
| | | | | | H-1 | | | |
| | | | | | I-1 | | | |
| | | | | | J-1 | | |
| | | |
No Additional
Redemptions(1) |
| |
25%
Redemptions(2) |
| |
50%
Redemptions(3) |
| |
75%
Redemptions(4) |
| |
Maximum
Redemptions(5) |
| |||||||||||||||
|
SVII Public Shareholders
|
| | | | 6.56% | | | | | | 5.00% | | | | | | 3.39% | | | | | | 1.72% | | | | | | 0.00% | | |
|
NRA Investors(6)
|
| | | | 2.05% | | | | | | 2.08% | | | | | | 2.12% | | | | | | 2.15% | | | | | | 2.19% | | |
| Sponsor(7) | | | | | 6.78% | | | | | | 6.89% | | | | | | 7.01% | | | | | | 7.13% | | | | | | 7.25% | | |
|
Independent directors(7)
|
| | | | 0.36% | | | | | | 0.36% | | | | | | 0.37% | | | | | | 0.37% | | | | | | 0.38% | | |
|
SVII Rights
|
| | | | 6.81% | | | | | | 6.93% | | | | | | 7.04% | | | | | | 7.16% | | | | | | 7.29% | | |
|
Eagle Stockholders(8)
|
| | | | 64.42% | | | | | | 65.49% | | | | | | 66.60% | | | | | | 67.75% | | | | | | 68.94% | | |
|
PIPE Investor(9)
|
| | | | 7.40% | | | | | | 7.53% | | | | | | 7.66% | | | | | | 7.79% | | | | | | 7.92% | | |
|
Aurora Energy(10)
|
| | | | 4.74% | | | | | | 4.82% | | | | | | 4.90% | | | | | | 4.99% | | | | | | 5.07% | | |
|
SVII Service Provider
|
| | | | 0.88% | | | | | | 0.90% | | | | | | 0.91% | | | | | | 0.94% | | | | | | 0.96% | | |
|
Total
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | | |
No Additional
Redemptions(1) |
| |
25%
Redemptions(2) |
| |
50%
Redemptions(3) |
| |
75%
Redemptions(4) |
| |
Maximum
Redemptions(5) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Tangible
Book Value per Share |
| |
Shares
|
| |
Tangible
Book Value per Share |
| |
Shares
|
| |
Tangible
Book Value per Share |
| |
Shares
|
| |
Tangible
Book Value per Share |
| |
Shares
|
| |
Tangible
Book Value per Share |
| ||||||||||||||||||||||||||||||
|
SVII net tangible book value
per share as of May 31, 2025 (unadjusted) |
| | | | 9,880,096 | | | | | $ | 2.43 | | | | | | 9,880,096 | | | | | $ | 2.43 | | | | | | 9,880,096 | | | | | $ | 2.43 | | | | | | 9,880,096 | | | | | $ | 2.43 | | | | | | 9,880,096 | | | | | $ | 2.43 | | |
|
Accretion (Dilution) of SVII shareholders assuming the redemption of shares
|
| | | | 9,880,096 | | | | | $ | 2.43 | | | | | | 9,326,739 | | | | | $ | 1.88 | | | | | | 8,773,382 | | | | | $ | 1.25 | | | | | | 8,220,024 | | | | | $ | 0.54 | | | | | | 7,666,667 | | | | | $ | (0.27) | | |
|
Accretion (Dilution) of SVII shareholders assuming the exercise of SVII Rights(6)
|
| | | | 12,180,096 | | | | | $ | 1.97 | | | | | | 11,626,739 | | | | | $ | 1.50 | | | | | | 11,073,382 | | | | | $ | 0.99 | | | | | | 10,520,024 | | | | | $ | 0.42 | | | | | | 9,966,667 | | | | | $ | (0.21) | | |
|
Accretion (Dilution) of SVII shareholders assuming the exercise of SVII Public Warrants(7)
|
| | | | 23,680,096 | | | | | $ | 6.60 | | | | | | 23,126,739 | | | | | $ | 6.48 | | | | | | 22,573,382 | | | | | $ | 6.34 | | | | | | 22,020,024 | | | | | $ | 6.21 | | | | | | 21,466,667 | | | | | $ | 6.06 | | |
|
Accretion (Dilution) of SVII shareholders assuming the exercise of SVII Private Warrants(8)(9)
|
| | | | 30,680,096 | | | | | $ | 7.72 | | | | | | 30,126,739 | | | | | $ | 7.64 | | | | | | 29,573,382 | | | | | $ | 7.57 | | | | | | 29,020,024 | | | | | $ | 7.48 | | | | | | 28,466,667 | | | | | $ | 7.40 | | |
|
Initial offering price of SVII
|
| | | | | | | | | $ | 10.00 | | | | | | | | | | | $ | 10.00 | | | | | | | | | | | $ | 10.00 | | | | | | | | | | | $ | 10.00 | | | | | | | | | | | | 10.00 | | |
|
Pro forma net tangible book
value per share from dilutive securities and other related events, excluding the Transaction |
| | | | | | | | | $ | 7.72 | | | | | | | | | | | $ | 7.64 | | | | | | | | | | | $ | 7.57 | | | | | | | | | | | $ | 7.48 | | | | | | | | | | | | 7.40 | | |
|
Dilution to non-redeeming shareholders
|
| | | | | | | | | $ | (2.28) | | | | | | | | | | | $ | (2.36) | | | | | | | | | | | $ | (2.43) | | | | | | | | | | | $ | (2.52) | | | | | | | | | | | $ | (2.60) | | |
| | | |
Interest in Securities
|
| |
Other Compensation
|
|
| Sponsor | | |
The Sponsor paid $25,000 to cover certain pre-IPO expenses, in exchange for the issuance of the SVII Founder Shares, or approximately $0.004 per share, and subsequently transferred 40,000 SVII Founder Shares to each of SVII’s three independent directors. In connection with the closing of the IPO, the Sponsor purchased the SVII Private Warrants for an aggregate purchase price of $13,350,000. At the Closing, pursuant to the Sponsor Support Agreement, the Sponsor will forfeit an amount of shares of New Eagle Common Stock and New Eagle Warrants such that the Sponsor will hold (i) 3,100,000 shares of New Eagle Common Stock (inclusive of shares representing the aggregate 120,000 SVII Founder Shares transferred to SVII’s independent directors as noted above and an aggregate of 691,666 SVII Founder Shares to be transferred to the NRA Investors in connection with the Closing) and (ii) 8,500,000 New Eagle Warrants (including 1,500,000 New Eagle Warrants to be received upon conversion of the Contributions pursuant to the Extension Promissory Note (as defined below)).
In connection with the approval of SVII’s first extension, SVII and the Sponsor entered into an unsecured promissory note (the “Extension Promissory Note”), pursuant to which the Sponsor made Contributions of $1,500,000 to the Trust Account. Such Contributions are anticipated to be converted into 1,500,000 New Eagle Private Warrants in connection with the consummation of the Transaction.
|
| |
SVII has agreed to reimburse the Sponsor for any out-of-pocket expenses incurred in connection with activities on SVII’s behalf such as identifying potential target businesses and performing due diligence on suitable business combinations. There is no cap or ceiling on the reimbursement of out-of-pocket expenses incurred by the Sponsor in connection with activities on SVII’s behalf. As of June 30, 2025, SVII has not reimbursed the Sponsor for any out-of-pocket expenses.
|
|
|
SVII Directors
and Officers |
| |
In February 2021, the Sponsor transferred 40,000 SVII Founder Shares to each of SVII’s three independent directors.
|
| |
SVII has agreed to reimburse its directors and officers for any out-of-pocket expenses incurred in connection with activities on SVII’s behalf such as identifying potential target businesses and performing due diligence on suitable business combinations. There is no cap or ceiling on the reimbursement of out-of-pocket expenses incurred by its directors and officers in connection with activities on SVII’s behalf. As of June 30, 2025, SVII has not reimbursed its directors and officers for any out-of-pocket expenses.
|
|
|
NRA Investors
|
| |
Pursuant to the Non-Redemption Agreements, the Sponsor is obligated transfer, or forfeit and cause the issuance of, an aggregate of 691,666 shares of New Eagle Common Stock to the NRA Investors at the Closing.
|
| | None | |
|
Sources
|
| | | | | | | |
Uses
|
| | | | | | |
|
(In USD millions)
|
| | | | | | | |
(In USD millions)
|
| | | | | | |
|
Implied Eagle Rollover Equity Value
|
| | | $ | 234 | | | |
Implied Eagle Rollover Equity Value
|
| | | $ | 234 | | |
|
Cash in Trust
|
| | | $ | 26 | | | |
Cash to Balance Sheet
|
| | | $ | 51 | | |
|
PIPE Financing – Series A preferred shares – redeemable
|
| | | $ | 30 | | | |
Transaction expenses
|
| | | $ | 5 | | |
|
Total Sources
|
| | | $ | 290 | | | |
Total Uses
|
| | | $ | 290 | | |
|
Sources
|
| | | | | | | |
Uses
|
| | | | | | |
|
(In USD millions)
|
| | | | | | | |
(In USD millions)
|
| | | | | | |
|
Implied Eagle Rollover Equity Value
|
| | | $ | 234 | | | |
Implied Eagle Rollover Equity Value
|
| | | $ | 234 | | |
|
Cash in Trust
|
| | | $ | 19.5 | | | |
Cash to Balance Sheet
|
| | | $ | 44.5 | | |
|
PIPE Financing – Series A preferred shares – redeemable
|
| | | $ | 30 | | | |
Transaction expenses
|
| | | $ | 5 | | |
|
Total Sources
|
| | | $ | 283.5 | | | |
Total Uses
|
| | | $ | 283.5 | | |
|
Sources
|
| | | | | | | |
Uses
|
| | | | | | |
|
(In USD millions)
|
| | | | | | | |
(In USD millions)
|
| | | | | | |
|
Implied Eagle Rollover Equity Value
|
| | | $ | 234 | | | |
Implied Eagle Rollover Equity Value
|
| | | $ | 234 | | |
|
Cash in Trust
|
| | | $ | 6.5 | | | |
Cash to Balance Sheet
|
| | | $ | 31.5 | | |
|
PIPE Financing – Series A preferred shares – redeemable
|
| | | $ | 30 | | | |
Transaction expenses
|
| | | $ | 5 | | |
|
Sources
|
| | | | | | | |
Uses
|
| | | | | | |
|
(In USD millions)
|
| | | | | | | |
(In USD millions)
|
| | | | | | |
|
Total Sources
|
| | | $ | 270.5 | | | |
Total Uses
|
| | | $ | 270.5 | | |
| | ||||||||||||||||
|
Sources
|
| | | | | | | |
Uses
|
| | | | | | |
|
(In USD millions)
|
| | | | | | | |
(In USD millions)
|
| | | | | | |
|
Implied Eagle Rollover Equity Value
|
| | | $ | 234 | | | |
Implied Eagle Rollover Equity Value
|
| | | $ | 234 | | |
|
Cash in Trust
|
| | | $ | — | | | |
Cash to Balance Sheet
|
| | | $ | 25 | | |
|
PIPE Financing – Series A preferred shares – redeemable
|
| | | $ | 30 | | | |
Transaction expenses
|
| | | $ | 5 | | |
|
Total Sources
|
| | | $ | 264 | | | |
Total Uses
|
| | | $ | 264 | | |
| | | |
No Additional
Redemptions(1) |
| |
25%
Redemptions(2) |
| |
50%
Redemptions(3) |
| |
75%
Redemptions(4) |
| |
Maximum
Redemptions(5) |
| |||||||||||||||
|
SVII Public Shareholders
|
| | | | 6.56% | | | | | | 5.00% | | | | | | 3.39% | | | | | | 1.72% | | | | | | 0.00% | | |
|
NRA Investors(6)
|
| | | | 2.05% | | | | | | 2.08% | | | | | | 2.12% | | | | | | 2.15% | | | | | | 2.19% | | |
| Sponsor(7) | | | | | 6.78% | | | | | | 6.89% | | | | | | 7.01% | | | | | | 7.13% | | | | | | 7.25% | | |
|
Independent directors(7)
|
| | | | 0.36% | | | | | | 0.36% | | | | | | 0.37% | | | | | | 0.37% | | | | | | 0.38% | | |
|
SVII Rights
|
| | | | 6.81% | | | | | | 6.93% | | | | | | 7.04% | | | | | | 7.16% | | | | | | 7.29% | | |
|
Eagle Stockholders(8)
|
| | | | 64.42% | | | | | | 65.49% | | | | | | 66.60% | | | | | | 67.75% | | | | | | 68.94% | | |
|
PIPE Investor(9)
|
| | | | 7.40% | | | | | | 7.53% | | | | | | 7.66% | | | | | | 7.79% | | | | | | 7.92% | | |
|
Aurora Energy(10)
|
| | | | 4.74% | | | | | | 4.82% | | | | | | 4.90% | | | | | | 4.99% | | | | | | 5.07% | | |
|
SVII Service Provider
|
| | | | 0.88% | | | | | | 0.90% | | | | | | 0.91% | | | | | | 0.94% | | | | | | 0.96% | | |
|
Total
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | | |
No Additional
Redemptions(1) |
| |
25%
Redemptions(2) |
| |
50%
Redemptions(3) |
| |
75%
Redemptions(4) |
| |
Maximum
Redemptions(5) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Tangible
Book Value per Share |
| |
Shares
|
| |
Tangible
Book Value per Share |
| |
Shares
|
| |
Tangible
Book Value per Share |
| |
Shares
|
| |
Tangible
Book Value per Share |
| |
Shares
|
| |
Tangible
Book Value per Share |
| ||||||||||||||||||||||||||||||
|
SVII net tangible book value per share as of May 31, 2025 (unadjusted)
|
| | | | 9,880,096 | | | | | $ | 2.43 | | | | | | 9,880,096 | | | | | $ | 2.43 | | | | | | 9,880,096 | | | | | $ | 2.43 | | | | | | 9,880,096 | | | | | $ | 2.43 | | | | | | 9,880,096 | | | | | $ | 2.43 | | |
|
Accretion (Dilution) of SVII shareholders assuming the redemption of shares
|
| | | | 9,880,096 | | | | | $ | 2.43 | | | | | | 9,326,739 | | | | | $ | 1.88 | | | | | | 8,773,382 | | | | | $ | 1.25 | | | | | | 8,220,024 | | | | | $ | 0.54 | | | | | | 7,666,667 | | | | | $ | (0.27) | | |
|
Accretion (Dilution) of SVII shareholders assuming the exercise of SVII Rights(6)
|
| | | | 12,180,096 | | | | | $ | 1.97 | | | | | | 11,626,739 | | | | | $ | 1.50 | | | | | | 11,073,382 | | | | | $ | 0.99 | | | | | | 10,520,024 | | | | | $ | 0.42 | | | | | | 9,966,667 | | | | | $ | (0.21) | | |
|
Accretion (Dilution) of SVII shareholders assuming the exercise of SVII Public Warrants(7)
|
| | | | 23,680,096 | | | | | $ | 6.60 | | | | | | 23,126,739 | | | | | $ | 6.48 | | | | | | 22,573,382 | | | | | $ | 6.34 | | | | | | 22,020,024 | | | | | $ | 6.21 | | | | | | 21,466,667 | | | | | $ | 6.06 | | |
| | | |
No Additional
Redemptions(1) |
| |
25%
Redemptions(2) |
| |
50%
Redemptions(3) |
| |
75%
Redemptions(4) |
| |
Maximum
Redemptions(5) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Tangible
Book Value per Share |
| |
Shares
|
| |
Tangible
Book Value per Share |
| |
Shares
|
| |
Tangible
Book Value per Share |
| |
Shares
|
| |
Tangible
Book Value per Share |
| |
Shares
|
| |
Tangible
Book Value per Share |
| ||||||||||||||||||||||||||||||
|
Accretion (Dilution) of SVII shareholders assuming the exercise of SVII Private Warrants(8)(9)
|
| | | | 30,680,096 | | | | | $ | 7.72 | | | | | | 30,126,739 | | | | | $ | 7.64 | | | | | | 29,573,382 | | | | | $ | 7.57 | | | | | | 29,020,024 | | | | | $ | 7.48 | | | | | | 28,466,667 | | | | | $ | 7.40 | | |
|
Initial offering price of SVII
|
| | | | | | | | | $ | 10.00 | | | | | | | | | | | $ | 10.00 | | | | | | | | | | | $ | 10.00 | | | | | | | | | | | $ | 10.00 | | | | | | | | | | | | 10.00 | | |
|
Pro forma net tangible book value
per share from dilutive securities and other related events, excluding the Transaction |
| | | | | | | | | $ | 7.72 | | | | | | | | | | | $ | 7.64 | | | | | | | | | | | $ | 7.57 | | | | | | | | | | | $ | 7.48 | | | | | | | | | | | | 7.40 | | |
|
Dilution to non-redeeming shareholders
|
| | | | | | | | | $ | (2.28) | | | | | | | | | | | $ | (2.36) | | | | | | | | | | | $ | (2.43) | | | | | | | | | | | $ | (2.52) | | | | | | | | | | | $ | (2.60) | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Interest in Securities
|
| |
Other Compensation
|
|
| Sponsor | | |
The Sponsor paid $25,000 to cover certain pre-IPO expenses, in exchange for the issuance of the SVII Founder Shares, or approximately $0.004 per share, and subsequently transferred 40,000 SVII Founder Shares to each of SVII’s three independent directors. In connection with the closing of the IPO, the Sponsor purchased the SVII Private Warrants for an aggregate purchase price of $13,350,000. At the Closing, pursuant to the Sponsor Support Agreement, the Sponsor will forfeit an amount of shares of New Eagle Common Stock and New Eagle Warrants such that the Sponsor will hold (i) 3,100,000 shares of New Eagle Common Stock (inclusive of shares representing the aggregate 120,000 SVII Founder Shares transferred to SVII’s independent directors as noted above and an aggregate of 691,666 SVII Founder Shares to be transferred to the NRA Investors in connection with the Closing) and (ii) 8,500,000 New Eagle Warrants (including 1,500,000 New Eagle Warrants to be received upon conversion of the Contributions
|
| |
SVII has agreed to reimburse the Sponsor for any out-of-pocket expenses incurred in connection with activities on SVII’s behalf such as identifying potential target businesses and performing due diligence on suitable business combinations. There is no cap or ceiling on the reimbursement of out-of-pocket expenses incurred by the Sponsor in connection with activities on SVII’s behalf. As of June 30, 2025, SVII has not reimbursed the Sponsor for any out-of-pocket expenses.
|
|
| | | |
Interest in Securities
|
| |
Other Compensation
|
|
| | | |
pursuant to the Extension Promissory Note).
In connection with the approval of the First SVII Articles Amendment, SVII and the Sponsor entered into the Extension Promissory Note, pursuant to which the Sponsor made Contributions of $1,500,000 to the Trust Account. Such Contributions are anticipated to be converted into 1,500,000 New Eagle Private Warrants in connection with the consummation of the Transaction.
|
| | | |
| SVII Directors and Officers | | |
In February 2021, the Sponsor transferred 40,000 SVII Founder Shares to each of SVII’s three independent directors.
|
| |
SVII has agreed to reimburse its directors and officers for any out-of-pocket expenses incurred in connection with activities on SVII’s behalf such as identifying potential target businesses and performing due diligence on suitable business combinations. There is no cap or ceiling on the reimbursement of out-of-pocket expenses incurred by its directors and officers in connection with activities on SVII’s behalf. As of June 30, 2025, SVII has not reimbursed its directors and officers for any out-of-pocket expenses.
|
|
| NRA Investors | | |
Pursuant to the Non-Redemption Agreements, the Sponsor is obligated transfer, or forfeit and cause the issuance of, an aggregate of 691,666 shares of New Eagle Common Stock to the NRA Investors at the Closing.
|
| | None | |
|
Subject Securities
|
| |
Expiration Date
|
| |
Persons
Subject to Restrictions |
| |
Exceptions to Transfer
Restrictions |
|
|
Any shares of New Eagle Common Stock, or any securities convertible into or exercisable or exchangeable for shares of New Eagle Common Stock, held immediately after the Merger Effective Time
|
| |
180 days after the Closing Date
|
| |
The Sponsor and certain other New Eagle Stockholders
|
| |
Transfers are permitted (a) in the case of an entity, (A) to another entity that is an affiliate of the holder, or to any investment fund or other entity controlling, controlled by, managing or managed by or under common control with the holder or affiliates of the holder or who shares a common investment advisor with the holder or (B) as part of a distribution to members, partners or shareholders of the holder; (b) in the case of an individual, transfers by gift to members of the individual’s immediate family or to a trust, the beneficiary of which is a member of one of the individual’s immediate family, an affiliate of such person or to a charitable organization; (c) in the case of an individual, transfers by virtue of laws of descent and distribution upon death of the individual; (d) in the case of an individual, transfers by operation of law or pursuant to a court order, such as a qualified domestic relations order, divorce decree or separation agreement; (e) in the case of an individual, transfers to a partnership, limited liability company or other entity of which the holder and/or the immediate family (as defined below) of the holder are the legal and beneficial owner of all of the outstanding equity securities or similar interests; (f) in the case of an entity that is a trust, transfers to a trustor or beneficiary of the trust or to the estate of a beneficiary of such trust; (g) in the case of an entity, transfers by virtue of the laws of the state of the entity’s organization and the entity’s organizational documents upon dissolution of the entity; (h) transactions relating to shares of New Eagle Common Stock or other securities convertible into or
|
|
|
Subject Securities
|
| |
Expiration Date
|
| |
Persons
Subject to Restrictions |
| |
Exceptions to Transfer
Restrictions |
|
| | | | | | | | | |
exercisable or exchangeable for shares of New Eagle Common Stock acquired in open market transactions after the Merger Effective Time, provided, that no such transaction is required to be, or is, publicly announced during the lock-up period; (i) the exercise of stock options or warrants to purchase shares of New Eagle Common Stock or the settlement of stock or unit appreciation rights that are based on, and settled with, New Eagle Common Stock or the vesting of stock awards of New Eagle Common Stock and any related transfer of shares of New Eagle Common Stock to New Eagle in connection therewith (A) deemed to occur upon the “cashless” or “net” exercise of such options or warrants or (B) for the purpose of paying the exercise price of such options or warrants or for paying taxes due as a result of the exercise of such options or warrants, the vesting of such options, warrants or stock awards, or as a result of the vesting of such shares of New Eagle Common Stock, it being understood that all shares of New Eagle Common Stock received upon such exercise, vesting, settlement or transfer will remain subject to the restrictions of the Lock-Up Agreement during the lock-up period; (j) transfers to New Eagle pursuant to any contractual arrangement in effect at the Merger Effective Time that provides for the repurchase by New Eagle or forfeiture of shares of New Eagle Common Stock or other securities convertible into or exercisable or exchangeable for shares of New Eagle Common Stock in connection with the
|
|
|
Subject Securities
|
| |
Expiration Date
|
| |
Persons
Subject to Restrictions |
| |
Exceptions to Transfer
Restrictions |
|
| | | | | | | | | |
termination of the holder’s service to New Eagle; (k) the entry, by the holder, at any time after the Merger Effective Time, of any trading plan providing for the sale of shares of New Eagle Common Stock by the holder, which trading plan meets the requirements of Rule 10b5-1(c) under the Exchange Act; provided, however, that such plan does not provide for, or permit, the sale of any shares of New Eagle Common Stock during the lock-up period and no public announcement or filing is voluntarily made or required regarding such plan during the lock-up period; (l) transactions in the event of completion of a liquidation, merger, stock exchange or other similar transaction which results in all of New Eagle’s securityholders having the right to exchange their shares of New Eagle Common Stock for cash, securities or other property; and (m) transactions to satisfy any U.S. federal, state, or local income tax obligations of the holder (or its direct or indirect owners) arising from a change in the Code, or the Treasury Regulations promulgated thereunder, after the date on which the Merger Agreement was executed by the parties, and such change prevents the Merger from qualifying as a “reorganization” pursuant to Section 368 of the Code (and the Merger does not qualify for similar tax-free treatment pursuant to any successor or other provision of the Code or Regulations taking into account such changes), in each case solely and to the extent necessary to cover any tax liability as a direct result of the transaction.
|
|
|
Subject Securities
|
| |
Expiration Date
|
| |
Persons
Subject to Restrictions |
| |
Exceptions to Transfer
Restrictions |
|
|
Shares of New Eagle Common Stock issued in exchange for the SVII Founder Shares
|
| |
Until the earliest of (A) one year after the completion of the Transaction and (B) subsequent to the Transaction, (x) if the closing price of the shares of New Eagle Common Stock equals or exceeds $12.00 per share (as adjusted for stock sub-divisions, stock capitalizations, reorganizations, recapitalizations and other similar transactions) for any 20 trading days within any 30-trading day period commencing at least 120 days after the Transaction, or (y) the date on which New Eagle completes a liquidation, merger, stock exchange or other similar transaction that results in all of the New Eagle Stockholders having the right to exchange their shares of New Eagle Common Stock for cash, securities or other property.
|
| |
SVII directors and officers; NRA Investors
|
| |
Transfers are permitted (a) to SVII’s officers or directors, any affiliate or family member of any of SVII’s officers or directors, any members or partners of the Sponsor or their affiliates, any affiliates of the Sponsor, or any employees of such affiliates; (b) in the case of an individual, by gift to a member of one of the individual’s immediate family or to a trust, the beneficiary of which is a member of the individual’s immediate family, an affiliate of such person or to a charitable organization; (c) in the case of an individual, by virtue of laws of descent and distribution upon death of the individual; (d) in the case of an individual, pursuant to a qualified domestic relations order; (e) by private sales or transfers made in connection with any forward purchase agreement or similar arrangement or in connection with the consummation of a business combination at prices no greater than the price at which the securities were originally purchased; (f) by virtue of the Sponsor’s organizational documents upon liquidation or dissolution of the Sponsor; (g) to SVII for no value for cancellation in connection with the consummation of an initial business combination, (h) in the event of the SVII’s liquidation prior to the completion of a business combination; or (i) in the event of completion of a liquidation, merger, share exchange or other similar transaction which results in all of the SVII Public Shareholders having the right to exchange their SVII Ordinary Shares for cash, securities or other property
|
|
|
Subject Securities
|
| |
Expiration Date
|
| |
Persons
Subject to Restrictions |
| |
Exceptions to Transfer
Restrictions |
|
| | | | | | | | | |
subsequent to the completion of an initial business combination; provided, however, that in the case of clauses (a) through (f) these permitted transferees must enter into a written agreement agreeing to be bound by these transfer restrictions.
|
|
|
Basic Share Capitalization
|
| |
Assuming No
Redemptions |
| |
%
Ownership |
| |
Assuming
Maximum Redemptions |
| |
%
Ownership |
| ||||||||||||
|
Eagle Energy (Target)
|
| | | | 21,750,000 | | | | | | 64.42% | | | | | | 21,750,000 | | | | | | 68.94% | | |
|
SVII Public Shareholders
|
| | | | 2,905,095 | | | | | | 8.61% | | | | | | 691,666 | | | | | | 2.19% | | |
|
PIPE Investor – Series A Preferred
|
| | | | 2,500,000 | | | | | | 7.40% | | | | | | 2,500,000 | | | | | | 7.92% | | |
|
Aurora – Option payment for Oregon
|
| | | | 1,600,000 | | | | | | 4.74% | | | | | | 1,600,000 | | | | | | 5.07% | | |
| Sponsor | | | | | 2,288,334 | | | | | | 6.78% | | | | | | 2,288,334 | | | | | | 7.25% | | |
|
Independent directors
|
| | | | 120,000 | | | | | | 0.36% | | | | | | 120,000 | | | | | | 0.38% | | |
|
SVII Rights
|
| | | | 2,300,000 | | | | | | 6.81% | | | | | | 2,300,000 | | | | | | 7.29% | | |
|
Shares Issued for the Transaction – SVII Service Provider
|
| | | | 300,000 | | | | | | 0.88% | | | | | | 300,000 | | | | | | 0.96% | | |
|
Pro forma Common Shares – Basic
|
| | | | 33,763,429 | | | | | | 100.00% | | | | | | 31,550,000 | | | | | | 100.00% | | |
|
Total Market Value ($10/share)
|
| | | $ | 337,634,290 | | | | | | | | | | | $ | 315,500,000 | | | | | | | | |
| | | |
May 31,
2025 |
| |
June 30,
2025 |
| |
June 30,
2025 |
| |
Pro forma
adjustments |
| |
Note
|
| |
Pro forma
Eagle (Assuming No Redemptions) (Consolidated) |
| |
Pro forma
adjustments |
| |
Note
|
| |
Pro forma
Eagle (Assuming Maximum Redemptions) (Consolidated) |
| |||||||||||||||||||||
| | | |
Eagle
|
| |
Oregon
|
| |
SV II
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
USD
|
| |
USD
|
| |
USD
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
| CURRENT ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash
|
| | | | 4,894,765 | | | | | | 16,731 | | | | | | 157,647 | | | | | | 254 | | | |
3
|
| | | | 53,335,952 | | | | | | (26,090,885) | | | |
B
|
| | | | 27,245,067 | | |
| | | | | | | | | | | | | | | | | | | | | | | | 300,000 | | | |
4
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 29,700,000 | | | |
5
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (4,975,496) | | | |
9
|
| | | | | | | | | | | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | (25,000) | | | |
12
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (2,262,910) | | | |
13
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (400,000) | | | |
16
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (158,925) | | | |
17
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (1,999) | | | |
18
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 26,090,885 | | | |
A
|
| | | | | | | | | | | | | | | | | | | — | | |
|
Prepaid expenses and deposits
|
| | | | 239,742 | | | | | | 22,361 | | | | | | 47,347 | | | | | | (40,124) | | | |
9
|
| | | | 269,326 | | | | | | | | | | | | | | | 269,326 | | |
|
Total current assets
|
| | | | 5,134,507 | | | | | | 39,092 | | | | | | 204,994 | | | | | | 48,226,685 | | | | | | | | | 53,605,278 | | | | | | (26,090,885) | | | | | | | | | 27,514,393 | | |
|
Investment in Oregon Energy LLC
|
| | | | | | | | | | | | | | | | | | | | | | 16,000,000 | | | |
1
|
| | | | — | | | | | | | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | (16,000,000) | | | |
2
|
| | | | | | | | | | | | | | | | | | | — | | |
|
Restricted cash
|
| | | | — | | | | | | 140,960 | | | | | | — | | | | | | | | | | | | | | | 140,960 | | | | | | | | | | | | | | | 140,960 | | |
|
Cash and investment held in Trust Account
|
| | | | — | | | | | | — | | | | | | 26,090,885 | | | | | | (26,090,885) | | | |
A
|
| | | | — | | | | | | | | | | | | | | | — | | |
|
Property and equipment
|
| | | | — | | | | | | 250,497 | | | | | | — | | | | | | | | | | | | | | | 250,497 | | | | | | | | | | | | | | | 250,497 | | |
|
Mineral property
|
| | | | 600,000 | | | | | | — | | | | | | — | | | | | | 15,576,566 | | | |
2
|
| | | | 16,735,491 | | | | | | | | | | | | | | | 16,735,491 | | |
| | | | | | | | | | | | | | | | | | | | | | | | 400,000 | | | |
16
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 158,925 | | | |
17
|
| | | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | | 5,734,507 | | | | | | 430,549 | | | | | | 26,295,879 | | | | | | 38,271,291 | | | | | | | | | 70,732,226 | | | | | | (26,090,885) | | | | | | | | | 44,641,341 | | |
|
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIENCY)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued
liabilities |
| | | | 157,156 | | | | | | 7,115 | | | | | | 46,668 | | | | | | | | | | | | | | | 210,939 | | | | | | | | | | | | | | | 210,939 | | |
|
Due to related parties
|
| | | | 317,470 | | | | | | — | | | | | | — | | | | | | | | | | | | | | | 317,470 | | | | | | | | | | | | | | | 317,470 | | |
|
Extension promissory notes-related
party |
| | | | — | | | | | | — | | | | | | 1,500,000 | | | | | | (1,500,000) | | | |
10
|
| | | | — | | | | | | | | | | | | | | | — | | |
|
Total current liabilities
|
| | | | 474,626 | | | | | | 7,115 | | | | | | 1,546,668 | | | | | | (1,500,000) | | | | | | | | | 528,409 | | | | | | — | | | | | | | | | 528,409 | | |
|
Non-redemption agreements derivate
liability |
| | | | — | | | | | | — | | | | | | 730,150 | | | | | | (730,150) | | | |
8
|
| | | | — | | | | | | | | | | | | | | | — | | |
|
Warrant liability
|
| | | | | | | | | | | | | | | | | | | | | | 18,272,957 | | | |
5
|
| | | | 18,272,957 | | | | | | | | | | | | | | | 18,272,957 | | |
|
Total liabilities
|
| | | | 474,626 | | | | | | 7,115 | | | | | | 2,276,818 | | | | | | 16,042,807 | | | | | | | | | 18,801,366 | | | | | | — | | | | | | | | | 18,801,366 | | |
| Commitments and Contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Class A ordinary shares – Redeemable
|
| | | | — | | | | | | — | | | | | | 26,090,885 | | | | | | (26,090,885) | | | |
A
|
| | | | — | | | | | | | | | | | | | | | — | | |
| | | |
May 31,
2025 |
| |
June 30,
2025 |
| |
June 30,
2025 |
| |
Pro forma
adjustments |
| |
Note
|
| |
Pro forma
Eagle (Assuming No Redemptions) (Consolidated) |
| |
Pro forma
adjustments |
| |
Note
|
| |
Pro forma
Eagle (Assuming Maximum Redemptions) (Consolidated) |
| |||||||||||||||||||||
| | | |
Eagle
|
| |
Oregon
|
| |
SV II
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
USD
|
| |
USD
|
| |
USD
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Series A preferred shares – redeemable
|
| | | | | | | | | | | | | | | | | | | | | | 11,427,043 | | | |
5
|
| | | | 11,427,043 | | | | | | | | | | | | | | | 11,427,043 | | |
| Shareholders’ equity (deficit) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Class A ordinary shares – Non redeemable
|
| | | | — | | | | | | — | | | | | | 767 | | | | | | (767) | | | |
6
|
| | | | — | | | | | | | | | | | | | | | — | | |
|
Common stocks
|
| | | | 11,020 | | | | | | — | | | | | | — | | | | | | 160 | | | |
1
|
| | | | 3,126 | | | | | | (221) | | | |
B
|
| | | | 2,905 | | |
| | | | | | | | | | | | | | | | | | | | | | | | 275 | | | |
4
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 767 | | | |
6
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (9,120) | | | |
7
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 30 | | | |
9
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (227) | | | |
14
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 221 | | | |
A
|
| | | | | | | | | | | | | | | | | | | | | |
|
Member capital
|
| | | | — | | | | | | 13,872,938 | | | | | | — | | | | | | (13,872,938) | | | |
2
|
| | | | — | | | | | | | | | | | | | | | — | | |
|
Additional paid in capital
|
| | | | 7,961,446 | | | | | | — | | | | | | — | | | | | | 15,999,840 | | | |
1
|
| | | | 50,157,608 | | | | | | (26,090,664) | | | |
B
|
| | | | 24,066,944 | | |
| | | | | | | | | | | | | | | | | | | | | | | | (173) | | | |
3
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 299,725 | | | |
4
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (2,072,591) | | | |
6
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 9,120 | | | |
7
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 369,350 | | | |
9
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 1,500,000 | | | |
10
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 227 | | | |
14
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 26,090,664 | | | |
A
|
| | | | | | | | | | | | | | | | | | | | | |
|
Obligation to issue shares
|
| | | | (427) | | | | | | — | | | | | | — | | | | | | 427 | | | |
3
|
| | | | — | | | | | | | | | | | | | | | — | | |
|
Accumulated other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deficit
|
| | | | (2,712,158) | | | | | | (13,449,504) | | | | | | (2,072,591) | | | | | | 13,449,504 | | | |
2
|
| | | | (9,656,917) | | | | | | | | | | | | | | | (9,656,917) | | |
| | | | | | | | | | | | | | | | | | | | | | | | 2,072,591 | | | |
6
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 730,150 | | | |
8
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (5,385,000) | | | |
9
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (25,000) | | | |
12
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (2,262,910) | | | |
13
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | (1,999) | | | |
18
|
| | | | | | | | | | | | | | | | | | | | | |
|
Total shareholders’ equity (deficiency)
|
| | | | 5,259,881 | | | | | | 423,434 | | | | | | 24,019,061 | | | | | | 22,228,484 | | | | | | | | | 51,930,860 | | | | | | (26,090,885) | | | | | | | | | 25,839,975 | | |
|
Total liabilities and shareholders’ equity (deficiency)
|
| | | | 5,734,507 | | | | | | 430,549 | | | | | | 26,295,879 | | | | | | 38,271,291 | | | | | | | | | 70,732,226 | | | | | | (26,090,885) | | | | | | | | | 44,641,341 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
6 months ended
May 31, 2025 |
| |
6 months ended
Jun 30, 2025 |
| |
6 months ended
Jun 30, 2025 |
| |
Pro-Forma
Adjustments |
| |
Notes
|
| |
Pro-Forma
Balance |
| |||||||||||||||
| | | |
Eagle
|
| |
Oregon
|
| |
SV II
|
| ||||||||||||||||||||||||
| | | |
USD
|
| |
USD
|
| |
USD
|
| | | | | | | | | | | | | | | | |||||||||
|
For the six months ended May 31, 2025
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bank charges
|
| | | | 1,586 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 1,586 | | |
|
Office and administrative
|
| | | | 89,994 | | | | | | 17,768 | | | | | | 316,503 | | | | | | — | | | | | | | | | 424,265 | | |
|
Professional fees
|
| | | | 1,213,453 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 1,213,453 | | |
|
Rent expense
|
| | | | 48,943 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 48,943 | | |
|
Travel and entertainment
|
| | | | 269,552 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 269,552 | | |
|
Mineral rights development expenditure
|
| | | | 63,983 | | | | | | 99,549 | | | | | | — | | | | | | — | | | | | | | | | 163,532 | | |
|
Total operating expenses
|
| | | | 1,687,511 | | | | | | 117,317 | | | | | | 316,503 | | | | | | — | | | | | | | | | 2,121,331 | | |
|
Foreign exchange gain (loss)
|
| | | | (4,590) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (4,590) | | |
|
Interest income on operating account
|
| | | | — | | | | | | — | | | | | | 6,884 | | | | | | | | | | | | | | | 6,884 | | |
|
Income from investments held
in the Trust Account |
| | | | — | | | | | | — | | | | | | 536,801 | | | | | | (536,801) | | | |
11
|
| | | | — | | |
|
Change in fair value of derivative liability
|
| | | | — | | | | | | — | | | | | | (730,150) | | | | | | 730,150 | | | |
8
|
| | | | — | | |
|
Other income
|
| | | | | | | | | | 83,557 | | | | | | | | | | | | (83,557) | | | |
15
|
| | | | — | | |
|
Net loss
|
| | | | (1,692,101) | | | | | | (33,760) | | | | | | (502,968) | | | | | | 109,792 | | | | | | | | | (2,119,037) | | |
|
Series A Cumulative
Convertible Preferred Stock dividends paid-in-kind |
| | | | — | | | | | | — | | | | | | — | | | | | | (2,002,255) | | | |
5
|
| | | | (2,002,255) | | |
|
Net loss attributable to shareholders
|
| | | | (1,692,101) | | | | | | (33,760) | | | | | | (502,968) | | | | | | (1,892,463) | | | | | | | | | (4,121,292) | | |
|
Basic and diluted loss per share
|
| | | $ | (0.02) | | | | | $ | — | | | | | $ | (0.05) | | | | | | — | | | | | | | | $ | (0.13) | | |
|
Weighted average number of shares outstanding
|
| | | | 100,590,547 | | | | | | — | | | | | | 9,880,096 | | | | | | — | | | | | | | | | 31,263,429 | | |
| | | |
Y/E
Nov 30, 2024 |
| |
12 months ended
Dec 31, 2024 |
| |
12 months ended
Dec 31, 2024 |
| |
Pro-Forma
Adjustments |
| |
Notes
|
| |
Pro-Forma
Balance |
| |||||||||||||||
| | | |
Eagle
|
| |
Oregon
|
| |
SV II
|
| ||||||||||||||||||||||||
| | | |
USD
|
| |
USD
|
| |
USD
|
| | | | | | | | | | | | | | | | |||||||||
|
For the year ended November 30, 2024
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bank charges
|
| | | | 389 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 389 | | |
|
Office and administrative
|
| | | | 41,027 | | | | | | 34,164 | | | | | | 842,565 | | | | | | 1,999 | | | |
18
|
| | | | 919,755 | | |
|
Professional fees
|
| | | | 758,143 | | | | | | — | | | | | | — | | | | | | 5,385,000 | | | |
9
|
| | | | 8,431,053 | | |
| | | | | | | | | | | | | | | | | | | | | | | | 25,000 | | | |
12
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | 2,262,910 | | | |
13
|
| | | | | | |
|
Rent expense
|
| | | | 27,589 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 27,589 | | |
|
Travel and entertainment
|
| | | | 123,483 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 123,483 | | |
|
Exploration and evaluation
expenses |
| | | | — | | | | | | 479,793 | | | | | | — | | | | | | — | | | | | | | | | 479,793 | | |
|
Total operating expenses
|
| | | | 950,631 | | | | | | 513,957 | | | | | | 842,565 | | | | | | 7,672,910 | | | | | | | | | 9,982,062 | | |
|
Foreign exchange gain (loss)
|
| | | | 574 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 574 | | |
|
Loss on impairment
|
| | | | (70,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (70,000) | | |
|
Interest income on operating account
|
| | | | — | | | | | | — | | | | | | 43,004 | | | | | | | | | | | | | | | 43,004 | | |
|
Income from investments held in the Trust Account
|
| | | | — | | | | | | — | | | | | | 7,611,956 | | | | | | (7,611,956) | | | |
11
|
| | | | — | | |
|
Net loss
|
| | | | (1,020,057) | | | | | | (513,957) | | | | | | 6,812,395 | | | | | | (15,284,866) | | | | | | | | | (10,008,484) | | |
|
Series A Cumulative Convertible Preferred Stock dividends paid-in-kind
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,670,920) | | | |
5
|
| | | | (3,670,920) | | |
|
Net loss attributable to shareholders
|
| | | | (1,020,057) | | | | | | (513,957) | | | | | | 6,812,395 | | | | | | (18,955,786) | | | | | | | | | (13,679,404) | | |
|
Basic and diluted loss per share
|
| | | $ | (0.01) | | | | | $ | — | | | | | $ | 0.33 | | | | | $ | — | | | | | | | | $ | (0.32) | | |
|
Weighted average number of
shares outstanding |
| | | | 73,183,116 | | | | | | — | | | | | | 20,903,488 | | | | | | — | | | | | | | | | 42,286,821 | | |
| | | |
For the six months ended May 31, 2025
|
| |
For the twelve months ended Nov 30, 2024
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Basic Share Capitalization
|
| |
Assuming No
Redemptions |
| |
%
Ownership |
| |
Assuming
Maximum Redemptions |
| |
%
Ownership |
| |
Assuming No
Redemptions |
| |
%
Ownership |
| |
Assuming
Maximum Redemptions |
| |
%
Ownership |
| ||||||||||||||||||||||||
|
Eagle Energy (Target)
|
| | | | 21,750,000 | | | | | | 64.42% | | | | | | 21,750,000 | | | | | | 68.94% | | | | | | 21,750,000 | | | | | | 48.56% | | | | | | 21,750,000 | | | | | | 51.09% | | |
|
SVII Public Shareholders
|
| | | | 2,213,429 | | | | | | 6.56% | | | | | | — | | | | | | 0% | | | | | | 13,236,821 | | | | | | 29.56% | | | | | | 11,023,392 | | | | | | 25.89% | | |
|
NRA Investors – shares transferred from Sponsor to settle non-redemption agreements
|
| | | | 691,666 | | | | | | 2.05% | | | | | | 691,666 | | | | | | 2.19% | | | | | | 691,666 | | | | | | 1.54% | | | | | | 691,666 | | | | | | 1.62% | | |
|
Independent directors
|
| | | | 120,000 | | | | | | 0.36% | | | | | | 120,000 | | | | | | 0.38% | | | | | | 120,000 | | | | | | 0.27% | | | | | | 120,000 | | | | | | 0.28% | | |
|
SVII Public Rights
|
| | | | 2,300,000 | | | | | | 6.81% | | | | | | 2,300,000 | | | | | | 7.29% | | | | | | 2,300,000 | | | | | | 5.14% | | | | | | 2,300,000 | | | | | | 5.40% | | |
|
PIPE Investor – Series A Preferred
|
| | | | 2,500,000 | | | | | | 7.40% | | | | | | 2,500,000 | | | | | | 7.92% | | | | | | 2,500,000 | | | | | | 5.58% | | | | | | 2,500,000 | | | | | | 5.87% | | |
|
Aurora – Option payment for
Oregon |
| | | | 1,600,000 | | | | | | 4.74% | | | | | | 1,600,000 | | | | | | 5.07% | | | | | | 1,600,000 | | | | | | 3.57% | | | | | | 1,600,000 | | | | | | 3.76% | | |
|
Sponsor Promote Shares
|
| | | | 7,666,667 | | | | | | 22.71% | | | | | | 7,666,667 | | | | | | 24.30% | | | | | | 7,666,667 | | | | | | 17.12% | | | | | | 7,666,667 | | | | | | 18.01% | | |
|
Sponsor Forfeited Shares
|
| | | | -5,378,333 | | | | | | -15.93% | | | | | | -5,378,333 | | | | | | -17.05% | | | | | | -5,378,333 | | | | | | -12.01% | | | | | | -5,378,333 | | | | | | -12.63% | | |
|
Shares Issued for the
Transaction – SVII Service Provider |
| | | | 300,000 | | | | | | 0.88% | | | | | | 300,000 | | | | | | 0.96% | | | | | | 300,000 | | | | | | 0.67% | | | | | | 300,000 | | | | | | 0.71% | | |
|
Pro forma WASO – Basic
|
| | |
|
33,763,429
|
| | | | | 100.00% | | | | |
|
31,550,000
|
| | | | | 100.00% | | | | |
|
44,786,821
|
| | | | | 100.00% | | | | |
|
42,573,392
|
| | | | | 100.00% | | |
|
Less: participating preferred stock, for net loss
scenario |
| | | | (2,500,000) | | | | | | | | | | | | (2,500,000) | | | | | | | | | | | | (2,500,000) | | | | | | | | | | | | (2,500,000) | | | | | | | | |
|
Denominator, WASO –
Basic |
| | | | 31,263,429 | | | | | | | | | | | | 29,050,000 | | | | | | | | | | | | 42,286,821 | | | | | | | | | | | | 40,073,392 | | | | | | | | |
|
For the six months ended May 31, 2025
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pro forma net loss attributable to common shareholders
|
| | | $ | (4,121,292) | | | | | | | | | | | $ | (4,121,292) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pro Forma Loss Per
Share – Basic and Diluted |
| | | $ | (0.13) | | | | | | | | | | | $ | (0.14) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
For the twelve months ended Nov 30, 2024
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pro forma net loss attributable to common shareholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (13,679,404) | | | | | | | | | | | $ | (13,679,404) | | | | | | | | |
|
Pro Forma Loss Per Share – Basic and Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.32) | | | | | | | | | | | $ | (0.34) | | | | | | | | |
| | | |
No additional
redemptions |
| |
25%
redemptions |
| |
50%
redemptions |
| |
75%
redemptions |
| |
Maximum
redemptions |
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||||||||
|
SVII Public Shareholders
|
| | | | 2,213,429 | | | | | | 6.56% | | | | | | 1,660,072 | | | | | | 5.00% | | | | | | 1,106,715 | | | | | | 3.39% | | | | | | 553,357 | | | | | | 1.72% | | | | | | — | | | | | | 0.00% | | |
|
NRA Investors(6)
|
| | | | 691,666 | | | | | | 2.05% | | | | | | 691,666 | | | | | | 2.08% | | | | | | 691,666 | | | | | | 2.12% | | | | | | 691,666 | | | | | | 2.15% | | | | | | 691,666 | | | | | | 2.19% | | |
| Sponsor(7) | | | | | 2,288,334 | | | | | | 6.78% | | | | | | 2,288,334 | | | | | | 6.89% | | | | | | 2,288,334 | | | | | | 7.01% | | | | | | 2,288,334 | | | | | | 7.13% | | | | | | 2,288,334 | | | | | | 7.25% | | |
|
Independent directors(7)
|
| | | | 120,000 | | | | | | 0.36% | | | | | | 120,000 | | | | | | 0.36% | | | | | | 120,000 | | | | | | 0.37% | | | | | | 120,000 | | | | | | 0.37% | | | | | | 120,000 | | | | | | 0.38% | | |
|
Public Rights
|
| | | | 2,300,000 | | | | | | 6.81% | | | | | | 2,300,000 | | | | | | 6.93% | | | | | | 2,300,000 | | | | | | 7.04% | | | | | | 2,300,000 | | | | | | 7.16% | | | | | | 2,300,000 | | | | | | 7.29% | | |
|
Eagle Energy shareholders(8)
|
| | | | 21,750,000 | | | | | | 64.42% | | | | | | 21,750,000 | | | | | | 65.49% | | | | | | 21,750,000 | | | | | | 66.60% | | | | | | 21,750,000 | | | | | | 67.75% | | | | | | 21,750,000 | | | | | | 68.94% | | |
|
PIPE Investor, Series A preferred shares and commitment shares(9)
|
| | | | 2,500,000 | | | | | | 7.40% | | | | | | 2,500,000 | | | | | | 7.53% | | | | | | 2,500,000 | | | | | | 7.66% | | | | | | 2,500,000 | | | | | | 7.79% | | | | | | 2,500,000 | | | | | | 7.92% | | |
|
Aurora, acquisition of Oregon Energy(10)
|
| | | | 1,600,000 | | | | | | 4.74% | | | | | | 1,600,000 | | | | | | 4.82% | | | | | | 1,600,000 | | | | | | 4.90% | | | | | | 1,600,000 | | | | | | 4.99% | | | | | | 1,600,000 | | | | | | 5.07% | | |
|
Shares issued to SVII Service Provider
|
| | | | 300,000 | | | | | | 0.88% | | | | | | 300,000 | | | | | | 0.90% | | | | | | 300,000 | | | | | | 0.91% | | | | | | 300,000 | | | | | | 0.94% | | | | | | 300,000 | | | | | | 0.96% | | |
| | | | | | 33,763,429 | | | | | | 100.00% | | | | | | 33,210,072 | | | | | | 100.00% | | | | | | 32,656,715 | | | | | | 100.00% | | | | | | 32,103,357 | | | | | | 100.00% | | | | | | 31,550,000 | | | | | | 100.00% | | |
| Potential sources of dilution: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Public Warrants
|
| | | | 11,500,000 | | | | | | 34.06% | | | | | | 11,500,000 | | | | | | 34.63% | | | | | | 11,500,000 | | | | | | 35.21% | | | | | | 11,500,000 | | | | | | 35.82% | | | | | | 11,500,000 | | | | | | 36.45% | | |
|
Sponsor Warrants(11)
|
| | | | 7,000,000 | | | | | | 20.73% | | | | | | 7,000,000 | | | | | | 21.08% | | | | | | 7,000,000 | | | | | | 21.44% | | | | | | 7,000,000 | | | | | | 21.80% | | | | | | 7,000,000 | | | | | | 22.19% | | |
|
Sponsor Warrants converted from promissory note
|
| | | | 1,500,000 | | | | | | 4.44% | | | | | | 1,500,000 | | | | | | 4.52% | | | | | | 1,500,000 | | | | | | 4.59% | | | | | | 1,500,000 | | | | | | 4.67% | | | | | | 1,500,000 | | | | | | 4.75% | | |
|
PIPE Investor warrants
|
| | | | 2,500,000 | | | | | | 7.40% | | | | | | 2,500,000 | | | | | | 7.53% | | | | | | 2,500,000 | | | | | | 7.66% | | | | | | 2,500,000 | | | | | | 7.79% | | | | | | 2,500,000 | | | | | | 7.92% | | |
|
Eagle Energy, earn-out shares(12)
|
| | | | 1,500,000 | | | | | | 4.45% | | | | | | 1,500,000 | | | | | | 4.52% | | | | | | 1,500,000 | | | | | | 4.59% | | | | | | 1,500,000 | | | | | | 4.67% | | | | | | 1,500,000 | | | | | | 4.75% | | |
|
Presented in $
|
| |
Y/E
June 30, 2024 |
| |
6-months
December 31, 2023 |
| |
6-months
December 31, 2024 |
| |
12-months
December 31, 2024 |
| ||||||||||||
| | | |
USD
(A) |
| |
USD
(B) |
| |
USD
(C) |
| |
USD
(A – B+C) |
| ||||||||||||
|
Reconciliation of 12-months ended December 31, 2024
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Office and administrative
|
| | | | 38,969 | | | | | | 22,445 | | | | | | 17,640 | | | | | | 34,164 | | |
|
Exploration and evaluation expenses
|
| | | | 734,803 | | | | | | 357,393 | | | | | | 102,383 | | | | | | 479,793 | | |
|
Total operating expenses
|
| | | | 773,772 | | | | | | 379,839 | | | | | | 120,023 | | | | | | 513,957 | | |
|
Other income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net loss
|
| | | | (773,772) | | | |
(379,839)
|
| | | | (120,023) | | | | | | (513,957) | | | |||
|
Presented in $
|
| |
Y/E
June 30, 2025 |
| |
6-months
December 31, 2024 |
| |
6-months
June 30, 2025 |
| |||||||||
| | | |
USD
(A) |
| |
USD
(B) |
| |
USD
(A – B) |
| |||||||||
| Reconciliation of 12-months ended December 31, 2024 | | | | | | | | | | | | | | | | | | | |
|
Office and administrative
|
| | | | 35,408 | | | | | | 17,640 | | | | | | 17,768 | | |
|
Exploration and evaluation expenses
|
| | | | 201,932 | | | | | | 102,383 | | | | | | 99,549 | | |
|
Total operating expenses
|
| | | | 237,340 | | | | | | 120,023 | | | | | | 117,317 | | |
|
Other income
|
| | | | 83,557 | | | | | | — | | | | | | 83,557 | | |
|
Net loss
|
| | | | (153,783) | | | |
(120,023)
|
| | | | (33,760) | | | |||
| |
Classification
|
| |
Deposit
|
| |
Cut-Off Grade
(ppm U3O8) |
| |
Tonnage
(Mt) |
| |
Grade
(U3O8 ppm) |
| |
Contained Metal
(U3O8 Mlb) |
|
| |
Indicated
|
| |
Aurora
|
| |
100
|
| |
53.42
|
| |
278
|
| |
32.75
|
|
| |
Inferred
|
| |
Aurora
|
| |
100
|
| |
8.96
|
| |
252
|
| |
4.98
|
|
|
Dates
|
| |
Activities
|
| |
Company(s)
|
| |
Description
|
| |
Notes
|
|
| 1974 – 1975 | | | Prospecting | | | Placer | | | Mercury and gold exploration around Bretz Mine | | | Suspended activities due to unpromising results. | |
| 1977 | | | Prospecting | | | Cordex Syndicate | | | Uranium exploration commences around the Bentz Mine | | | Cordex Syndicate leased the Bretz property and adjacent claims (excluding the Aurora Deposit) for uranium exploration. | |
| 1977 | | | Geophysics | | | Locke Jacobs | | | Conducted an airborne geophysical survey | | | Discovered uranium mineralized outcrops at the Aurora site. | |
| 1977 – 1978 | | | Drilling | | | Locke Jacobs | | | 90 holes were drilled around the Aurora Project | | |
Drilled around 90 holes in 1977 and 1978, totaling approximately 32,630 feet (9,946 meters). The drilling revealed a flat-lying mineralized zone over 100 feet (31 meters) thick in some areas, with assay averages of about 0.05%, eU3O8 (Roper, 1979).
|
|
| 1978 | | | Drilling/Geophysics | | | Placer and Jacobs enter a joint venture agreement | | | Completed approximately 447 rotary drillholes, and 25 diamond drillholes | | |
Placer completed approximately 447 rotary drillholes totaling about 151,590 feet (46,205 meters), as well as 25 diamond drillholes totaling about 6,650 feet (2,027 meters). The 562 drillholes completed by Jacobs and Placer were radiometrically logged by Century Geophysical Corp.
|
|
| 1980 | | | Study | | | Placer | | | Initial PFS for the Aurora Project | | |
Placer completed a PFS for the Aurora Project in 1980 and stated a mineral “reserve” of 16.8 milion Ions grading 0.048% eU3O8, using a cut-off grade of 0.03%, eU3O8 and a total of 22 million tons grading 0.043%, eU3O8, using a cut-off of 0.025%, eU3O8.
|
|
| 1975 – 1980 | | |
Metallurgical Study
|
| |
Hazen Research
Laboratories
|
| | Metallurgical testing | | | Between 1975 and 1980, Hazen Research Laboratories conducted extensive metallurgical tests on material from the Aurora Deposit. | |
| 1997 | | | Acquisition | | |
Energy Metals Corp.
|
| | Option agreement to acquire the Aurora Project | | |
In 1997 Willam Sherriff restoked the uranium claims after Placer let the claims laps. Energy Metals Corp entered into an agreement to purchase the project rights from Sherrill and completed an initial 43 – 101 report in 2004. EMC acquired 100%, interest in the Properly from Sheriff on July 19, 2004.
|
|
| 2007 | | | Acquisition | | | Uranium One Inc. | | | Uranium One Inc acquired Energy Metals Corp. | | | Uranium One Inc. acquired EMC in 2007. | |
| 2010 | | | Acquisition | | | Eagle Ventures Limited | | | EVE acquired the project for Uranium One Inc. | | | EVE Subsequently acquired the project rights from Uranium One Incorporated in 2010. | |
|
Dates
|
| |
Activities
|
| |
Company(s)
|
| |
Description
|
| |
Notes
|
|
| 2011 | | | Drilling | | | Eagle Ventures Limited | | | Drilled 32 diamond core and 6 RC, updated MRE (JORC 2011) | | | Compiled and announced an updated JORC Mineral Resource (January 2011) and drilled 32 diamond core and 6 RC holes as a confirmation/QAQC program and to provide metallurgical sample. | |
| 2022 | | | Acquisition | | | Aurora Energy Metals | | | Acquisition of the Aurora Project | | | Aurora Energy Metals Limited (1AE) — through its wholly owned subsidiary Oregon Energy LLC ). | |
| 2022 | | | Drilling | | | Aurora Energy Metals | | | Drilled 5 diamond core and 12 RC holes | | |
1AE announced an updated JORC Mineral Resource (November 2022) completed 17 holes totaling 11,201 feet (3,414 meters).
|
|
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Equity
Awards ($)(1) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||
|
Mark Mukhija,
Chief Executive Officer |
| | | | 2024 | | | | | | 97,500 | | | | | | Nil | | | | | | Nil | | | | | | 97,500 | | |
|
Yana Popova,
Chief Financial Officer |
| | | | 2024 | | | | | | 75,000 | | | | | | Nil | | | | | | Nil | | | | | | 75,000 | | |
|
Kuljit Basi,
Vice President of Project Development |
| | | | 2024 | | | | | | 75,000 | | | | | | Nil | | | | | | Nil | | | | | | 75,000 | | |
|
Name
|
| |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| |
Number of
securities underlying unexercised options exercisable (#) |
| |
Number of
securities underlying unexercised options unexercisable (#) |
| |
Equity
incentive plan awards: Number of securities underlying unexercised unearned options (#) |
| |
Option
exercise price ($) |
| |
Option
expiration date |
| |
Number
of shares or units of stock that have not vested (#) |
| |
Market
value of shares of units of stock that have not vested ($) |
| |
Equity
incentive plan awards: Number of unearned shares, units or other rights that have not vested (#) |
| |
Equity
incentive plan awards: Market or payout value of unearned shares, units or other rights that have not vested ($) |
| |||||||||||||||||||||||||||||
|
Mark Mukhija
|
| | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | |
|
Yana Popova
|
| | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | |
|
Kuljit Basi
|
| | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | | | | | Nil | | |
| | | |
Fish Lake
Valley Property |
| |||
|
Balance, December 14, 2023 (inception)
|
| | | $ | — | | |
|
Property option payment
|
| | | | 70,000 | | |
|
Impairment
|
| | | | (70,000) | | |
|
Balance, November 30, 2024 and May 31, 2025 (Unaudited)
|
| | | $ | — | | |
| | | |
Aurora
Uranium Property |
| |||
|
Balance, December 1, 2024
|
| | | $ | — | | |
|
Property option payment
|
| | | | 600,000 | | |
|
Balance, May 31, 2025 (Unaudited)
|
| | |
$
|
600,000
|
| |
| | | |
Six months
ended May 31, 2025 |
| |
Period from
December 14, 2023 (inception) to May 31, 2024 |
| |
Change
|
| |
Change
|
| ||||||||||||
| | | |
$
|
| |
%
|
| ||||||||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bank charges
|
| | | $ | 1,586 | | | | | $ | (49) | | | | | | 1,635 | | | | | | (3,337) | | |
|
Mineral rights development expenditures
|
| | | | 63,983 | | | | | | — | | | | | | 63,983 | | | | | | 100 | | |
|
Office and administrative
|
| | | | 89,994 | | | | | | 9,082 | | | | | | 80,912 | | | | | | 891 | | |
|
Professional fees
|
| | | | 1,213,453 | | | | | | 148,959 | | | | | | 1,064,494 | | | | | | 715 | | |
|
Rent expense
|
| | | | 48,943 | | | | | | — | | | | | | 48,943 | | | | | | 100 | | |
|
Travel and entertainment
|
| | | | 269,552 | | | | | | 51,970 | | | | | | 217,582 | | | | | | 419 | | |
|
Total operating expenses
|
| | | | (1,687,511) | | | | | | (209,962) | | | | | | (1,477,549) | | | | | | 704 | | |
| Other expense | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loss on foreign currency transactions
|
| | | | (4,590) | | | | | | (5) | | | | | | (4,585) | | | | | | 8,500 | | |
|
Net loss
|
| | | $ | (1,692,101) | | | | | $ | (209,967) | | | | | | (1,482,134) | | | | | | 706 | | |
| | | |
Three months
ended May 31, 2025 |
| |
Three months
ended May 31, 2024 |
| |
Change
|
| |
Change
|
| ||||||||||||
| | | |
$
|
| |
%
|
| ||||||||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bank charges
|
| | | $ | 1,275 | | | | | $ | 158 | | | | | | 1,117 | | | | | | 707 | | |
|
Mineral rights development expenditures
|
| | | | 56,678 | | | | | | — | | | | | | 56,678 | | | | | | 100 | | |
|
Office and administrative
|
| | | | 59,264 | | | | | | 2,243 | | | | | | 57,021 | | | | | | 2,542 | | |
|
Professional fees
|
| | | | 710,540 | | | | | | 100,890 | | | | | | 609,650 | | | | | | 604 | | |
|
Rent expense
|
| | | | 22,483 | | | | | | — | | | | | | 22,483 | | | | | | 100 | | |
|
Travel and entertainment
|
| | | | 170,706 | | | | | | 29,837 | | | | | | 140,869 | | | | | | 472 | | |
|
Total operating expenses
|
| | | | (1,020,946) | | | | | | (133,128) | | | | | | (887,818) | | | | | | 667 | | |
| Other expense | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loss on foreign currency transactions
|
| | | | (4,160) | | | | | | — | | | | | | (4,160) | | | | | | 100 | | |
|
Net loss
|
| | | $ | (1,025,106) | | | | | $ | (133,128) | | | | | | (891,978) | | | | | | 670 | | |
| | | |
For the six
months ended May 31, 2025 |
| |
For the
period from December 14, 2023 (inception) through May 31, 2024 |
| | | | ||||||
|
Operating activities
|
| | | $ | (1,944,253) | | | | | $ | (26,057) | | | | ||
|
Investing activities
|
| | | | (600,000) | | | | | | (50,000) | | | | ||
|
Financing activities
|
| | | | 7,438,301 | | | | | | 216,717 | | | | ||
|
Change in cash
|
| | | | 4,894,048 | | | | | | 140,660 | | | | ||
|
Year ended June 30,
|
| |
2025
|
| |
2024
|
| ||||||
|
Exploration and evaluation expenses
|
| | | $ | 201,932 | | | | | $ | 734,803 | | |
|
General and administration costs
|
| | | | 35,408 | | | | | | 38,969 | | |
|
Other income
|
| | | | (83,557) | | | | | | — | | |
|
Net loss for the year
|
| | | | (153,783) | | | | | | (773,772) | | |
|
As at June 30
|
| |
2025
|
| |
2024
|
| ||||||
|
Cash
|
| | | $ | 16,731 | | | | | $ | 67,339 | | |
|
Current assets
|
| | | | 39,092 | | | | | | 81,669 | | |
|
Total assets
|
| | | | 430,549 | | | | | | 505,643 | | |
|
Total liabilities
|
| | | | 7,115 | | | | | | 78,290 | | |
|
Total member’s capital
|
| | | | 423,434 | | | | | | 427,353 | | |
|
Year ended June 30
|
| |
2025
|
| |
2024
|
| ||||||
| Net cash provided by (used in): | | | | | | | | | | | | | |
|
Operating activities
|
| | | $ | (219,982) | | | | | $ | (741,836) | | |
|
Financing activities
|
| | | | 149,864 | | | | | | 651,058 | | |
|
Change in cash
|
| | | | (70,118) | | | | | | (90,778) | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Christopher Sorrells | | |
57
|
| | Chief Executive Officer and Chairman | |
| Robert Kaplan | | |
52
|
| | Chief Financial Officer and Vice President of Business Development | |
| David Buzby | | |
65
|
| | Director | |
| Richard Thompson | | |
76
|
| | Director | |
| David Levinson | | |
54
|
| | Director | |
| Kevin Pohler | | |
34
|
| | Director | |
| Sharon Youngblood | | |
72
|
| | Director | |
| |
Individual
|
| |
Entity
|
| |
Entity’s Business
|
| |
Affiliation
|
|
| | Christopher Sorrells | | | Spring Valley III | | | SPAC | | | Chairman and CEO | |
| | Robert Kaplan | | | Arkay Management, Inc. | | | Management/Consulting | | | Founder | |
| | | | | Spring Valley III | | | SPAC | | | Chief Operating Officer and Head of Business Development | |
| | David Buzby | | | Wondrwall Holdco Ltd. | | | Software | | | Chairman | |
| | | | | Stem, Inc. | | |
Energy Storage/Grid Services
|
| | Chairman | |
| | Richard Thompson | | | Sumeru Equity Partners | | | Private Equity | | | Strategic Advisor | |
| | David Levinson | | | Pearl Energy Investment Management, LLC(1) | | | Private Equity | | | Managing Director and Chief Operating Officer | |
| | Kevin Pohler | | | Pearl Energy Investment Management, LLC(1) | | | Private Equity | | | Partner | |
| | Sharon Youngblood | | | The World Wildlife Fund | | | Conservation | | | Director | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Mark Mukhija | | |
39
|
| | Chief Executive Officer and Director | |
| Kuljit Basi* | | |
42
|
| | Vice President of Project Development | |
| Christopher Sorrells | | |
57
|
| | Director | |
| Michael Kobler | | |
67
|
| | Director | |
| Brian Goldmeier | | |
42
|
| | Director | |
| Jeffrey Lipton | | |
68
|
| | Director | |
|
SVII
|
| |
Eagle
|
| |
New Eagle
|
|
|
Organizational Documents
|
| ||||||
|
The rights of SVII’s shareholders are governed by the SVII Articles and the Companies Act.
|
| |
The rights of Eagle’s shareholders are governed by the Eagle Charter and Eagle Bylaws.
|
| |
The rights of New Eagle Stockholders will be governed by the New Eagle Charter, the New Eagle Bylaws and the NRS.
|
|
|
Authorized Capital Stock
|
| ||||||
|
SVII is authorized to issue up to 330,000,000 ordinary shares, including 300,000,000 Class A ordinary shares and 30,000,000 Class B ordinary shares, as well as 1,000,000 preference shares, $0.0001 par value each.
|
| |
Eagle is authorized to issue up to 400,000,000 shares of capital stock, including 350,000,000 shares of Eagle Common Stock and 50,000,000 preferred shares, $0.0001 par value each.
|
| |
New Eagle will be authorized to issue two classes of capital stock which will be designated, respectively, “common stock” and “preferred stock.” The total number of shares that New Eagle will be authorized to issue is 301,000,000, of which 300,000,000 shares will be common stock, par value $0.0001 per share, and 1,000,000 shares will be preferred stock, par value $0.0001 per share. The number of authorized shares of New Eagle common stock or preferred stock may be increased or decreased by an amendment to the New Eagle Charter adopted by resolution of New Eagle’s board of directors and approved by the stockholders holding shares representing at least a majority of the voting power, as long as the proposed amendment does not adversely alter or change any preference or relative or other right given to any class or series of outstanding shares (in which
|
|
|
SVII
|
| |
Eagle
|
| |
New Eagle
|
|
| | | | | | |
event, unless the articles specifically deny the right to vote on such an amendment, the amendment must be approved by the holders of shares representing a majority of the voting power of each class or series adversely affected by the amendment regardless of limitations or restrictions on the voting power thereof). The number of authorized shares of New Eagle common stock or preferred stock may also be increased or decreased by resolution of New Eagle’s board of directors, without a vote of the stockholders, as long as the corporation simultaneously and correspondingly increases or decreases the number of issued and outstanding shares of common stock or preferred stock held by each stockholder of record and the action taken (i) does not adversely alter or change any preference or relative or other right given to any other class or series of outstanding shares and (ii) does not include any provisions pursuant to which only money will be paid or scrip issued to stockholders who hold 10% or more of the outstanding shares of the affected class and series, and who would otherwise be entitled to receive a fraction of a share in exchange for the cancellation of all of their outstanding shares.
|
|
|
Common Stock
|
| ||||||
|
SVII’s authorized ordinary shares consists of 300,000,000 SVII Articles Class A Ordinary Shares and 30,000,000 SVII Articles Class B Ordinary Shares.
Each holder of a SVII Ordinary Share is entitled to one vote for each such share held of record on the applicable record date on each matter voted on at a meeting of shareholders.
|
| |
Eagle’s authorized common stock consists of 350,000,000 shares of Eagle Common Stock.
Each holder of a share of Eagle Common Stock is entitled to one vote for each such share held of record on the applicable record date on each matter voted on at a meeting of stockholders.
|
| |
New Eagle’s authorized common stock will consist of 300,000,000 shares of common stock.
Each holder of a share of New Eagle Common Stock will be entitled to one vote for each such share held of record on the applicable record date on each matter voted on at a meeting of stockholders.
|
|
|
SVII
|
| |
Eagle
|
| |
New Eagle
|
|
|
Preferred Stock
|
| ||||||
|
SVII’s authorized preference shares consists of 1,000,000 preference shares. No SVII preference shares are currently issued and outstanding.
Subject to applicable law, the directors may allot, issue, grant options over or otherwise dispose of shares with or without preferred, deferred or other rights or restrictions, whether in regard to dividends or other distributions, voting, return of capital or otherwise and to such persons, at such times and on such other terms as they think proper, and may also (subject to the Companies Act and the SVII Articles) vary such rights.
|
| |
Eagle’s authorized preferred shares consists of 50,000,000 preferred shares. No Eagle preferred shares are currently issued and outstanding.
Eagle has the authority to issue the preferred shares in one or more series with such rights, preferences and designations as determined by the board of directors of Eagle.
|
| |
New Eagle’s authorized preferred stock will consist of 1,000,000 shares of preferred stock.
New Eagle will have approximately 29,700 shares of the New Eagle Preferred Stock through the New Eagle Certificate of Designation, the form of which is attached as Exhibit A to the PIPE Agreement included as Annex G to this proxy statement/ prospectus. For as long as 20% of the shares of New Eagle Preferred Stock issued as of the Closing are held by the PIPE Investor, New Eagle shall not, without the affirmative vote or action by written consent of holders of more than 80% of the issued and outstanding shares of New Eagle Preferred Stock, take any of the following actions: (i) liquidate, dissolve or wind up the affairs of New Eagle; (ii) amend, alter, or repeal any provision of New Eagle Certificate of Designation or any similar document of New Eagle in a manner adverse to the New Eagle Preferred Stock; (iii) create or authorize the creation of or issue any other security convertible into or exercisable for any equity security unless such security ranks junior to the New Eagle Preferred Stock with respect to its rights, preferences and privileges, or increase the authorized number of shares of New Eagle Preferred Stock; (iv) purchase or redeem or pay any cash dividend on any capital stock ranking junior to the New Eagle Preferred Stock, other than stock repurchased at cost from former employees and consultants in connection with the cessation of their service; (v) enter into any transaction with an affiliate that is not on arms’-length terms, other than the issuance of equity or awards to eligible participants under the New Eagle’s incentive plan, equity plan or
|
|
|
SVII
|
| |
Eagle
|
| |
New Eagle
|
|
| | | | | | |
equity-based compensation plan, or with respect to employment, consulting or award agreements with respect to executive officers of New Eagle, in each case regardless of whether such person (or such person’s affiliates) would be considered an affiliate of New Eagle; or (vi) incur or guarantee any indebtedness, other than equipment leases or trade payables incurred in the ordinary course of business, if the aggregate indebtedness of New Eagle and its subsidiaries for borrowed money following such action would exceed $5,000,000; provided, however, that the New Eagle Preferred Stock shall not be considered indebtedness for purposes of this calculation.
|
|
|
Number and Qualification of Directors
|
| ||||||
|
There shall be a board of directors consisting of not less than one person provided however that SVII may by ordinary resolution increase or reduce the limits in the number of directors. A director is not required to hold any shares in SVII by way of qualification.
|
| |
The Eagle Bylaws sets the initial number of directors at three. The number of directors of Eagle is fixed by the Eagle board of directors, as the board of directors may from time to time determine.
|
| |
The number of New Eagle directors will be fixed from time to time by the New Eagle Board. The New Eagle Board is expected to consist of seven members at the Redomicile Effective Time. No decrease in the authorized number of directors constituting the New Eagle Board will shorten the term of any incumbent director. Directors need not be stockholders of New Eagle.
|
|
|
Structure of Board of Directors; Term of Directors; Election of Directors
|
| ||||||
|
The SVII Board is divided into three classes, designated as Class I, Class II and Class III, respectively. Directors are assigned to each class in accordance with a resolution or resolutions adopted by the SVII Board. At each annual general meeting, directors are appointed for a full term of three years to succeed the directors of the class whose terms expire at such annual meeting. Notwithstanding the foregoing, directors appointed to each class hold office until their successors are duly appointed or until their earlier resignation, death or removal.
|
| |
The board of directors of Eagle is not classified and directors are elected annually by the stockholders.
Each director will serve until his or her successor is duly elected and qualified or until his or her earlier resignation, death, or removal. Directors are elected by a plurality of the votes properly cast.
|
| |
Other than any directors elected by the separate vote of the holders of any class or series of New Eagle’s preferred stock, the New Eagle Board will be divided into three classes, designated as Class I, Class II and Class III, respectively, with directors assigned to each class by the New Eagle Board. At each annual meeting of stockholders, directors will be elected for a full term of three years to succeed the directors of the class whose terms expire at such annual meeting (but at least one-fourth of the total number of the directors must be elected annually).
|
|
|
SVII
|
| |
Eagle
|
| |
New Eagle
|
|
| | | | | | |
Notwithstanding the foregoing, directors elected to each class will hold office until their successors are duly elected and qualified or until their earlier resignation, death or removal. Directors will be elected by a plurality of the votes properly cast.
|
|
|
Removal of Directors
|
| ||||||
|
The SVII Articles provide that before a business combination, holders of SVII Class B Ordinary Shares may remove any director, and that after a business combination, shareholders may by ordinary resolution remove any director.
|
| |
The Eagle Bylaws provide that directors may be removed, with or without cause, only by the affirmative vote of stockholders representing not less than two-thirds (2/3) of the voting power of the shares entitled to vote.
|
| |
Subject to the rights of the holders of any series of New Eagle’s preferred stock to elect directors, or except as otherwise provided by the NRS or the New Eagle Charter, any director may be removed from office only (i) with cause and (ii) by the affirmative vote of the holders of not less than two-thirds (2/3%) of the voting power of the outstanding shares of capital stock of New Eagle then entitled to vote in an election of directors.
|
|
|
Vacancies on the Board of Directors
|
| ||||||
|
The office of a director shall be vacated if:
(a) the director gives notice in writing to SVII that he or she resigns the office of director; or
(b) the director is absents (without being represented by proxy) from three consecutive meetings of the board of directors without special leave of absence from the directors, and the directors pass a resolution that he or she has by reason of such absence vacated office; or
(c) the director dies, becomes bankrupt or makes any arrangement or composition with his or her creditors generally; or
(d) the director is found to be or becomes of unsound mind; or
(e) all of the other directors (being not less than two in number) determine that he or she should be removed as a director, either by a resolution passed by all of the other directors at a meeting
|
| |
Any vacancies on the Eagle board of directors, including those resulting from an increase in the number of directors, may be filled by a majority of the remaining directors, even if less than a quorum. A director elected to fill a vacancy shall be elected for the unexpired term of his predecessor in office.
|
| |
Any director may resign at any time upon notice given in a writing (including one sent by electronic transmission) to the New Eagle Board, the Chair of the board of directors or Secretary. Such resignation shall be effective upon delivery, unless the resignation otherwise provides. Subject to any limitations imposed by applicable law and the rights of the holders of any class or series of New Eagle’s preferred stock, all vacancies, however occurring, including, without limitation, by reason of an increase in the size of the New Eagle Board, shall be filled solely and exclusively by a majority of the remaining directors then in office, even if less than a quorum, and not by the stockholders. Any director appointed in accordance with the preceding sentence will hold office for the remainder of the full term of the class of directors in which the vacancy was created or occurred and until such director’s successor is elected and qualified
|
|
|
SVII
|
| |
Eagle
|
| |
New Eagle
|
|
|
of the directors duly convened and held in accordance with the SVII Articles or by a resolution in writing signed by all of the other directors.
The directors may appoint any person to be a director, either to fill a vacancy or as an additional director provided that the appointment does not cause the number of directors to exceed any number fixed by or in accordance with the SVII Articles as the maximum number of directors.
|
| | | | |
or until his or her earlier resignation, death or removal.
|
|
|
Stockholder Action by Written Consent
|
| ||||||
|
Action may be taken by the shareholders by unanimous written resolution.
|
| |
Any action be taken without a meeting if a consent or consents in writing, setting forth the action so taken, shall be signed by stockholders holding at least a majority of the voting power; provided that if a different proportion of voting power is required for such an action at a meeting, then that proportion of written consents is required.
|
| |
No action may be taken by the stockholders except at an annual or special meeting of stockholders called in accordance with the New Eagle Bylaws, and no action may be taken by the stockholders by written consent.
|
|
|
Quorum
|
| ||||||
|
No business shall be transacted at any general meeting unless a quorum is present. The holders of at least a majority of the issued and outstanding share capital of SVII being individuals present in person or by proxy or if a corporation or other non-natural person by its duly authorized representative or proxy shall be a quorum.
|
| |
Except as otherwise required by law, the Eagle Charter or the Eagle Bylaws, at any meeting of stockholders, the holders of one-third (1/3) of the voting power of the stock outstanding and entitled to vote at the meeting, present in person or represented by proxy, shall constitute a quorum for the transaction of business.
If a quorum is not present or represented at any meeting, then the chair of the meeting, or the holders of a majority of the voting power of the stock present in person or represented by proxy at the meeting and entitled to vote thereon, shall have power to adjourn or recess the meeting from time to time, until a quorum is present or represented.
|
| |
Except as otherwise required by law, the New Eagle Charter or the New Eagle Bylaws, at any meeting of stockholders, the holders of a majority of the voting power of the stock outstanding and entitled to vote at the meeting, present in person or represented by proxy, shall constitute a quorum for the transaction of business. If a quorum is not present or represented at any meeting, then the chair of the meeting, or the holders of a majority of the voting power of the stock present in person or represented by proxy at the meeting and entitled to vote thereon, shall have power to adjourn or recess the meeting from time to time, until a quorum is present or represented.
|
|
|
SVII
|
| |
Eagle
|
| |
New Eagle
|
|
|
Special Meetings of Stockholders
|
| ||||||
|
Extraordinary general meetings of shareholders may be called by the SVII Board acting pursuant to a resolution approved by the affirmative vote of a majority of the directors then in office, the chief executive officer or the chairman of the board of directors. Extraordinary general meetings may not be called by any other person or persons, including the shareholders of SVII.
Only those matters set forth in the notice of the extraordinary general meeting may be considered or acted upon at such special meeting. Shareholders seeking to bring business before the annual general meeting or to nominate candidates for appointment as directors at the annual general meeting must deliver notice to the principal executive offices of SVII not less than 120 calendar days before the date of SVII’s proxy statement released to shareholders in connection with the previous year’s annual general meeting or, if SVII did not hold an annual general meeting the previous year, or if the date of the current year’s annual general meeting has been changed by more than 30 days from the date of the previous year’s annual general meeting, then the deadline shall be set by the board of directors with such deadline being a reasonable time before SVII begins to print and send its related proxy materials.
|
| |
Except as otherwise required by statute and subject to the rights, if any, of the holders of any class or series of preferred stock, special meetings of stockholders may be called by the chief executive officer or the president, or must be called by the president or secretary at the written request of a majority of the board of directors or the holders of at least 30% of the shares issued, outstanding, and entitled to vote. Special meetings may not be called by any other person or persons.
Only those matters set forth in the notice of the special meeting may be considered or acted upon at such meeting, unless all stockholders entitled to vote are present and consent to the consideration of additional matters.
|
| |
Except as otherwise required by statute and subject to the rights, if any, of the holders of any class or series of preferred stock, special meetings of stockholders may be called only by the New Eagle Board, chairman of the New Eagle Board or Chief Executive Officer. Special meetings may not be called by any other person or persons.
Only those matters set forth in the notice of the special meeting may be considered or acted upon at such special meeting. Nominations of persons for election to the New Eagle Board may be made at a special meeting of stockholders pursuant to notice of the special meeting (i) by or at the direction of the New Eagle Board or a committee thereof or (ii) provided the New Eagle Board determines that one or more directors are to be elected at such special meeting by any stockholder of New Eagle who is a stockholder of record at the time of giving notice provided for in the New Eagle Bylaws, who is entitled to vote and who otherwise complies with the requirements of the New Eagle Bylaws.
|
|
|
Notice of Stockholder Meetings
|
| ||||||
|
At least five clear days’ notice shall be given of any general meeting. Every notice shall specify the place, the day and the hour of the meeting and the general nature of the business to be conducted at the general meeting.
|
| |
Written notice of stockholder meetings must be given to each stockholder of record entitled to vote not less than ten (10) nor more than sixty (60) days before the meeting. The notice must state the date and time of the meeting, the means of remote communication, if any, by which stockholders may be deemed present and vote, the physical
|
| |
Notice of each meeting of stockholders stating the date, time and physical location, if any, of such meeting and the means of remote communication, if any, by which stockholders and proxies may be deemed to be present in person and vote at such meeting shall be given not less than ten (10) days nor more than sixty (60) days before the meeting, to each
|
|
|
SVII
|
| |
Eagle
|
| |
New Eagle
|
|
| | | |
location of the meeting (unless held solely by remote communication), and, in the case of a special meeting, the purpose or purposes for which the meeting is called. Notice may be delivered personally, by mail, or as otherwise provided in the Eagle Bylaws.
|
| |
stockholder entitled to vote thereat by delivering such notice to such stockholder, by mailing it to the stockholder’s address of record or by timely filing a proxy statement or an amendment thereto with the SEC, containing the notice, pursuant to Section 14(a) of the Exchange Act. Notice of special meetings will also be required to state the purpose(s) for which the meeting has been called.
|
|
|
Advance Notice Requirements for Stockholder Proposals
|
| ||||||
|
Nominations of persons for election to the SVII Board and the proposal of business other than nominations to be considered by the shareholders may be made at an annual meeting of shareholders only (i) by or at the direction of the SVII Board or (ii) by any shareholder of SVII who is a shareholder of record at the time of giving notice provided for in the SVII Articles, who is entitled to vote at the meeting, who is present (in person or by proxy) at the meeting and who complies with the notice procedures set forth in the SVII Articles. For the avoidance of doubt, the foregoing clause (ii) is the exclusive means for a shareholder to make director nominations and submit other business (other than matters properly included in the corporation’s notice of meeting of shareholders and proxy statement under Rule 14a-8 under the Exchange Act) before an annual meeting of shareholders.
|
| |
Nominations of persons for election to the Eagle Board and the proposal of business other than nominations to be considered by the stockholders may be made at an annual meeting of stockholders only (i) pursuant to Eagle’s notice of the meeting of stockholders, (ii) by or at the direction of the Eagle board of directors, or (iii) by any stockholder of Eagle who is a stockholder of record at the time of giving notice as required by the Eagle Bylaws, who is entitled to vote at the meeting, and who complies with the advance notice procedures set forth in the Eagle Bylaws.
|
| |
Nominations of persons for election to the New Eagle Board and the proposal of business other than nominations to be considered by the stockholders may be made at an annual meeting of stockholders only (i) by or at the direction of the New Eagle Board or (ii) by any stockholder of New Eagle who is a stockholder of record at the time of giving notice provided for in the New Eagle Bylaws, who is entitled to vote at the meeting, who is present (in person or by proxy) at the meeting and who complies with the notice procedures set forth in the New Eagle Bylaws. For the avoidance of doubt, the foregoing clause (ii) will be the exclusive means for a stockholder to make director nominations and submit other business (other than matters properly included in the corporation’s notice of meeting of stockholders and proxy statement under Rule 14a-8 under the Exchange Act) before an annual meeting of stockholders.
|
|
|
SVII
|
| |
Eagle
|
| |
New Eagle
|
|
|
Amendment of Certificate or Articles of Incorporation
|
| ||||||
|
Subject to the Companies Act, SVII may at any time and from time to time by special resolution (requiring the approval of which requires: (i) the affirmative vote of a majority of at least two-thirds of SVII shareholders who attend and vote in person or by proxy at a general meeting; or (ii) unanimous written consent) alter or add to the SVII Articles; provided, however, that the affirmative vote of not less than two-thirds (2/3) of the issued and outstanding SVII Class B Ordinary Shares required to amend or repeal any provision of Article 29 (Appointment and Removal of Directors).
|
| |
The affirmative vote of a majority of the voting power of the outstanding shares of capital stock entitled to vote, and the affirmative vote of a majority of the voting power of the outstanding shares of each class of capital stock entitled to vote thereon as a class, at a duly constituted meeting of stockholders called expressly for such purpose, will be required to amend or repeal provisions of the Eagle Charter.
|
| |
The affirmative vote of a majority of the voting power of the outstanding shares of capital stock entitled to vote, and the affirmative vote of a majority of the voting power of the outstanding shares of each class of capital stock entitled to vote thereon as a class, at a duly constituted meeting of stockholders called expressly for such purpose, will be required to amend or repeal provisions of the New Eagle Charter; provided, however, that the affirmative vote of not less than two-thirds (2/3) of the voting power of the outstanding shares of capital stock entitled to vote on such amendment or repeal, and the affirmative vote of not less than two-thirds (2/3) of the voting power of the outstanding shares of each class entitled to vote thereon as a class, shall be required to amend or repeal any provision of Article V (Stockholder Action), Article VI (Directors), Article VII (Limitation of Liability), Article VIII (Amendment of Bylaws) or Article IX (Amendment of Articles of Incorporation) of the New Eagle Charter.
|
|
|
Amendment of Bylaws
|
| ||||||
|
Subject to the Companies Act, SVII may at any time and from time to time by special resolution (requiring the approval of which requires: (i) the affirmative vote of a majority of at least two-thirds of SVII shareholders who attend and vote in person or by proxy at a general meeting; or (ii) unanimous written consent) alter or add to the SVII Articles; provided, however, that the affirmative vote of not less than two-thirds (2/3) of the issued and outstanding SVII Class B Ordinary Shares required to amend or repeal any provision of Article 29 (Appointment and
|
| |
The board of directors of Eagle has the exclusive power to amend the Eagle Bylaws.
|
| |
The affirmative vote of not less than two-thirds (2/3) of the voting power of the outstanding shares of capital stock entitled to vote on such amendment or repeal, voting together as a single class, will be required to amend or repeal the New Eagle Bylaws; provided, however, that if the New Eagle Board recommends that stockholders approve such amendment or repeal, such amendment or repeal shall only require the affirmative vote of a majority of the voting power of the outstanding shares of capital stock entitled to vote on such
|
|
|
SVII
|
| |
Eagle
|
| |
New Eagle
|
|
| Removal of Directors). | | | | | |
amendment or repeal at such meeting of stockholders, voting together as a single class. Except as otherwise provided by law, the New Eagle Bylaws may be amended or repealed by the New Eagle Board.
|
|
|
Limitation on Director and Officer Liability
|
| ||||||
|
The Companies Act does not limit the extent to which a company’s memorandum and articles of association may provide for indemnification of officers and directors, except to the extent any such provision may be held by the Cayman Islands courts to be contrary to public policy, such as to provide indemnification against willful default, willful neglect, civil fraud or the consequences of committing a crime.
|
| |
The Eagle Charter provides that no director or officer shall be personally liable to Eagle or its stockholders for damages for any breach of fiduciary duty as a director or officer, except for liability arising from acts or omissions involving intentional misconduct, fraud, or a knowing violation of law, or for the payment of dividends in violation of Nevada law.
|
| |
The New Eagle Charter will provide that liability of the directors and officers of New Eagle is eliminated or limited to the fullest extent permitted by the NRS. Under the NRS, New Eagle’s directors and officers will not be personally liable to New Eagle or its stockholders or creditors for any damages for breach of fiduciary duty as a director or officer as a result of any act or failure to act in their capacity as a director or officer, unless the presumption of Nevada’s codified business judgment rule has been rebutted and it is proven that the director’s or officer’s act or failure to act constituted a breach of their fiduciary duties as a director or officer, and that the breach of those duties involved intentional misconduct, fraud or a knowing violation of law.
|
|
|
Indemnification
|
| ||||||
|
The SVII Articles provide for indemnification of SVII’s officers and directors to the maximum extent permitted by law, including for any liability incurred in their capacities as such, except through their own actual fraud, willful default or willful neglect.
|
| |
To the fullest extent permitted by the NRS, Eagle is authorized to provide indemnification of (and advancement of expenses to) directors, officers and non-officer employees of Eagle (and any other persons to which applicable law permits Eagle to provide indemnification) through provisions of the Eagle Bylaws, agreements with such persons, vote of stockholders or disinterested directors or otherwise in excess of the indemnification and advancement otherwise permitted by the NRS.
|
| |
To the fullest extent permitted by the NRS, New Eagle will be authorized to provide indemnification of (and advancement of expenses to) directors, officers and non-officer employees of New Eagle (and any other persons to which applicable law permits New Eagle to provide indemnification) through provisions of the New Eagle Bylaws, agreements with such persons, vote of stockholders or disinterested directors or otherwise in excess of the indemnification and advancement otherwise permitted by the NRS.
|
|
|
SVII
|
| |
Eagle
|
| |
New Eagle
|
|
|
Conversion Rights
|
| ||||||
|
The SVII Class B Ordinary Shares shall automatically convert into SVII Class A Ordinary Shares on a one- for-one basis: (a) at any time and from time to time at the option of the holders thereof; or (b) automatically on the day of the consummation of a business combination.
|
| |
Eagle does not have any capital stock outstanding with conversion rights.
|
| |
New Eagle will designate 29,700 shares of New Eagle Preferred Stock through the New Eagle Certificate of Designation. Each share of New Eagle Preferred Stock will be convertible into shares of New Eagle Common Stock at any time at the option of the holder at rate equal to the Accrued Value, divided by the then-applicable conversion price. The conversion price will initially be $11.88, subject to adjustments for stock dividends, splits, combinations and similar events and customary anti-dilution adjustments, including with respect to future issuances or sales of New Eagle Common Stock at prices less than $10.00 per share. In addition, if the 20-day volume-weighted average price of the New Eagle Common Stock on the twenty-first trading day following the date that is six months after the effective date of the resale registration statement to be filed pursuant to the Registration Rights Agreement is less than the conversion price then in effect, the conversion price will be adjusted to the greater of (i) such volume weighted average price and (ii) $7.50.
|
|
|
Preemptive Rights
|
| ||||||
|
SVII shareholders do not have preemptive rights. Thus, if additional shares of SVII ordinary share are issued, the current holders of SVII Ordinary Shares will own a proportionately smaller interest in a larger number of outstanding ordinary shares to the extent that they do not participate in the additional issuance.
|
| |
Eagle stockholders do not have preemptive rights.
|
| |
New Eagle Stockholders will not have preemptive rights. Thus, if additional shares of New Eagle Common Stock are issued, the then current holders of New Eagle Common Stock will own, after such issuance, a proportionately smaller interest in a larger number of outstanding shares of common stock to the extent that they do not participate in the additional issuance.
|
|
|
SVII
|
| |
Eagle
|
| |
New Eagle
|
|
|
Distributions to Stockholders
|
| ||||||
|
Subject to the provisions of the SVII Articles and applicable law, and except as otherwise provided by the rights attached to any SVII Ordinary Shares, the directors may resolve to pay dividends and other distributions on shares in issue and authorize payment of the dividends or other distributions out of the funds of SVII lawfully available therefor. A dividend shall be deemed to be an interim dividend unless the terms of the resolution pursuant to which the directors resolve to pay such dividend specifically state that such dividend shall be a final dividend. No dividend or other distribution shall be paid except out of the realized or unrealized profits of SVII, out of the share premium account or as otherwise permitted by law.
|
| |
Subject to any preferential rights to dividends and other distributions of any outstanding shares of preferred stock and subject to the provisions of applicable law, dividends and other distributions may be declared and paid or set apart for payment upon Eagle Common Stock out of any assets or funds of Eagle legally available for the payment of dividends and other distributions, but only when and as declared by the board of directors.
|
| |
Subject to any preferential rights to dividends and other distributions of any outstanding shares of preferred stock and subject to the provisions of applicable law, dividends and other distributions may be declared and paid or set apart for payment upon New Eagle Common Stock out of any assets or funds of New Eagle legally available for the payment of dividends and other distributions, but only when and as declared by the board of directors or any authorized committee thereof.
|
|
|
Exclusive Forum
|
| ||||||
|
The SVII Articles do not contain exclusive forum provisions.
|
| |
The Eagle Charter and Eagle Bylaws do not contain exclusive forum provisions.
|
| |
The New Eagle Bylaws provide that the courts of the State of Nevada will be the sole and exclusive forum for any complaint asserting any “internal corporate claims,” in all cases to the fullest extent permitted by law and subject to the court’s having personal jurisdiction over the indispensable parties named as defendants. “Internal corporate claims” means any action, suit, proceeding or claim (i) brought in the name or right or on behalf of New Eagle, (ii) for or based upon a breach of any fiduciary duty owed by any director, officer, employee or agent of New Eagle in such capacity, (iii) arising pursuant to, or to interpret, apply, enforce or determine the validity of, any provision of NRS Title 7 (including without limitation NRS Chapters 78 and 92A), the New Eagle Charter or the New Eagle Bylaws, or as to which the NRS confers jurisdiction on the courts of the State of Nevada, or
|
|
|
SVII
|
| |
Eagle
|
| |
New Eagle
|
|
| | | | | | |
(iv) asserting a claim governed by the internal affairs doctrine. These provisions would not apply to suits brought to enforce a duty or liability created by the Exchange Act. Furthermore, Section 22 of the Securities Act creates concurrent jurisdiction for federal and state courts over all such Securities Act actions. Accordingly, both state and federal courts have jurisdiction to entertain such claims. To prevent having to litigate claims in multiple jurisdictions and the threat of inconsistent or contrary rulings by different courts, among other considerations, the New Eagle Bylaws further provide that the federal district courts of the United States of America will be the exclusive forum for resolving any complaint asserting a cause or causes of action arising under the Securities Act, including all causes of action asserted against any defendant to such complaint. For the avoidance of doubt, this provision is intended to benefit and may be enforced by New Eagle, its officers and directors, the underwriters to any offering giving rise to such complaint, and any other professional entity whose profession gives authority to a statement made by that person or entity and who has prepared or certified any part of the documents underlying this transaction.
These exclusive forum provisions may limit a stockholder’s ability to bring a claim in a judicial forum that it finds favorable for disputes with New Eagle or its directors, officers, or other employees and may discourage these types of lawsuits. Furthermore, the enforceability of similar choice of forum provisions in other companies’ certificates of incorporation or bylaws has been challenged in legal proceedings, and it is possible that a court could
|
|
|
SVII
|
| |
Eagle
|
| |
New Eagle
|
|
| | | | | | |
find these types of provisions to be inapplicable or unenforceable. New Eagle notes that investors cannot waive compliance with the federal securities laws and the rules and regulations thereunder.
|
|
|
Registration Rights
|
| ||||||
|
Certain SVII shareholders are party to the Existing Registration Rights Agreement and have demand registration rights, short-form registration rights and piggyback registration rights. In accordance with the terms of the Registration Rights Agreement, the Existing Registration Rights Agreement will terminate upon the closing of the Transaction and be replaced by the Registration Rights Agreement.
|
| |
None of the existing Eagle shareholders have registration rights.
|
| |
Assuming SVII enters into the Registration Rights Agreement, New Eagle will have comparable obligations pursuant to the Registration Rights Agreement.
|
|
|
Stock Transfer Restrictions Applicable to Stockholders
|
| ||||||
|
Shares of SVII are transferable in the manner prescribed by the Companies Act.
|
| |
Shares of Eagle are transferable in the manner prescribed by the NRS.
|
| |
Shares of New Eagle will be transferable in the manner prescribed by the NRS.
|
|
| | | |
SVII Class A
Ordinary Shares |
| |
SVII Class B
Ordinary Shares |
| |
Approximate
Percentage of Outstanding SVII Ordinary Shares |
| |||||||||||||||||||||
|
Name and Address of Beneficial Owner(1)
|
| |
Number of
Shares Beneficially Owned |
| |
Approximate
Percentage of Class |
| |
Number of
Shares Beneficially Owned(2) |
| |
Approximate
Percentage of Class |
| ||||||||||||||||||
| Five percent holders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Spring Valley Acquisition Sponsor II, LLC(3)
|
| | | | 7,546,666 | | | | | | 76.4% | | | | | | 1 | | | | | | 100.0% | | | | | | 76.4% | | |
|
Millennium Management LLC(4)
|
| | | | 1,042,000 | | | | | | 10.5% | | | | | | — | | | | | | — | | | | | | 10.5% | | |
|
The Goldman Sachs Group, Inc.(5)
|
| | | | 722,419 | | | | | | 7.3% | | | | | | — | | | | | | — | | | | | | 7.3% | | |
| Officers and directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Christopher Sorrells
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Robert Kaplan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
David Buzby
|
| | | | 40,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Richard Thompson
|
| | | | 40,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
Sharon Youngblood
|
| | | | 40,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
|
David Levinson
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Kevin Pohler
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
All officers and directors as a group (7 individuals)
|
| | | | 120,000 | | | | | | 1.2% | | | | | | — | | | | | | — | | | | | | 1.2% | | |
|
Name and Address of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned |
| |
Percentage of
Outstanding Shares |
| ||||||
|
Blue Bird Capital Enterprises LLC(2)
|
| | | | 36,279,454 | | | | | | 28.76% | | |
|
Alyeska Master Fund, L.P.(3)
|
| | | | 15,951,675 | | | | | | 12.64% | | |
|
Steven Parhar
|
| | | | 12,306,075 | | | | | | 9.75% | | |
|
Balvinder Parhar
|
| | | | 11,836,689 | | | | | | 9.38% | | |
|
Naranjan Parhar
|
| | | | 11,836,689 | | | | | | 9.38% | | |
| Directors and officers of Eagle | | | | | | | | | | | | | |
|
Kuljit Basi(4)
|
| | | | 3,673,455 | | | | | | 2.91% | | |
|
Mark Mukhija
|
| | | | 1,837,136 | | | | | | 1.46% | | |
|
Yana Popova(5)
|
| | | | 1,428,566 | | | | | | 1.13% | | |
|
Remaining shareholders
|
| | | | 31,263,510 | | | | | | 24.78% | | |
|
Total
|
| | | | 126,163,249 | | | | | | 100% | | |
| | | |
Post-Transaction
|
| |||||||||||||||||||||
|
Name and Address of Beneficial Owner
|
| |
Assuming No
Redemptions of SVII Ordinary Shares |
| |
Assuming Maximum
Redemptions of SVII Ordinary Shares |
| ||||||||||||||||||
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| ||||||||||||||
| Directors and officers after the Transactions: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mark Mukhija
|
| | | | 316,714 | | | | | | * | | | | | | 316,714 | | | | | | 1.00% | | |
| [ ] | | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | | | | | [ ] | | |
|
Kuljit Basi(1)
|
| | | | 633,287 | | | | | | 1.88% | | | | | | 633,287 | | | | | | 2.01% | | |
|
Christopher Sorrells
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Michael Kobler
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Brian Goldmeier
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Jeffrey Lipton
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
All Directors and Executive Officers as a group ([7] individuals)
|
| | | | 1,196,279 | | | | | | 3.54% | | | | | | 1,196,279 | | | | | | 3.79% | | |
| Five Percent Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Blue Bird Capital Enterprises LLC(2)
|
| | | | 6,211,322 | | | | | | 18.40% | | | | | | 6,211,322 | | | | | | 19.69% | | |
|
Alyeska Master Fund, L.P.(3)
|
| | | | 2,750,000 | | | | | | 8.14% | | | | | | 2,750,000 | | | | | | 8.72% | | |
|
Spring Valley Acquisition Sponsor II, LLC(4)
|
| | | | 2,288,334 | | | | | | 6.78% | | | | | | 2,288,334 | | | | | | 7.25% | | |
|
Steven Parhar(5)
|
| | | | 2,121,514 | | | | | | 6.28% | | | | | | 2,121,514 | | | | | | 6.72% | | |
|
Balvinder Parhar(5)
|
| | | | 2,040,594 | | | | | | 6.04% | | | | | | 2,040,594 | | | | | | 6.47% | | |
|
Naranjan Parhar(5)
|
| | | | 2,040,594 | | | | | | 6.04% | | | | | | 2,040,594 | | | | | | 6.47% | | |
| | | |
Page
|
| |||
| SPRING VALLEY ACQUISITION CORP. II | | | | | | | |
| Audited Financial Statements | | | | | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| Unaudited Condensed Financial Statements | | | | | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| EAGLE ENERGY METALS CORP. | | | | | | | |
| Audited Financial Statements | | | | | | | |
| | | | | F-53 | | | |
| | | | | F-54 | | | |
| | | | | F-55 | | | |
| | | | | F-56 | | | |
| | | | | F-57 | | | |
| | | | | F-58 | | | |
| Unaudited Condensed Financial Statements | | | | | | | |
| | | | | F-70 | | | |
| | | | | F-71 | | | |
| | | | | F-72 | | | |
| | | | | F-73 | | | |
| | | | | F-74 | | | |
| | | | | F-75 | | | |
| | | |
Page
|
| |||
| OREGON ENERGY LLC | | | | | | | |
| Audited Financial Statements | | | | | | | |
| | | | | F-85 | | | |
| | | | | F-86 | | | |
| | | | | F-87 | | | |
| | | | | F-88 | | | |
| | | | | F-89 | | | |
| | | | | F-90 | | | |
|
EAGLE NUCLEAR ENERGY CORP.
|
| | | | | | |
| Audited Financial Statements | | | | | | | |
| | | | | F-101 | | | |
| | | | | F-102 | | | |
| | | | | F-103 | | | |
| | | | | F-104 | | | |
| | | | | F-105 | | | |
| | | | | F-106 | | | |
| |
/s/ WithumSmith+Brown, PC
We have served as the Company’s auditor since 2021.
New York, New York
April 11, 2025
PCAOB ID Number 100
|
| | | |
| | | |
December 31, 2024
|
| |
December 31, 2023
|
| ||||||
| Assets: | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 495,352 | | | | | $ | 1,240,671 | | |
|
Prepaid expenses
|
| | | | 61,361 | | | | | | 80,895 | | |
|
Total current assets
|
| | | | 556,713 | | | | | | 1,321,566 | | |
| Non-current assets: | | | | | | | | | | | | | |
|
Investments held in Trust Account
|
| | | | 25,554,084 | | | | | | 249,254,022 | | |
|
Total non-current assets
|
| | | | 25,554,084 | | | | | | 249,254,022 | | |
|
Total Assets
|
| | | $ | 26,110,797 | | | | | $ | 250,575,588 | | |
| Liabilities and Shareholders’ Deficit: | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 88,768 | | | | | $ | 82,462 | | |
|
Accrued expenses
|
| | | | 120,000 | | | | | | 91,600 | | |
|
Extension promissory notes – related party
|
| | | | 1,500,000 | | | | | | — | | |
|
Total current liabilities
|
| | | | 1,708,768 | | | | | | 174,062 | | |
|
Deferred underwriting commissions
|
| | | | — | | | | | | 8,050,000 | | |
|
Total Liabilities
|
| | | | 1,708,768 | | | | | | 8,224,062 | | |
| Commitments and Contingencies | | | | | | | | | | | | | |
|
Class A ordinary shares, $0.0001 par value; 300,000,000 shares authorized; 2,213,429 and 23,000,000 shares subject to possible redemption at $11.55 and $10.84 per share as of December 31, 2024 and 2023, respectively
|
| | | | 25,554,084 | | | | | | 249,254,022 | | |
| Shareholders’ Deficit: | | | | | | | | | | | | | |
|
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none
issued and outstanding as of December 31, 2024 and 2023, respectively |
| | | | — | | | | | | — | | |
|
Class A ordinary shares, $0.0001 par value; 300,000,000 shares authorized; 7,666,666 and zero non-redeemable shares issued and outstanding as of December 31, 2024 and 2023, respectively
|
| | | | 767 | | | | | | — | | |
|
Class B ordinary shares, $0.0001 par value; 30,000,000 shares authorized; 1 and 7,666,667 shares issued and outstanding as of December 31, 2024 and 2023, respectively
|
| | | | — | | | | | | 767 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | |
|
Accumulated deficit
|
| | | | (1,152,822) | | | | | | (6,903,263) | | |
|
Total shareholders’ deficit
|
| | | | (1,152,055) | | | | | | (6,902,496) | | |
|
Total Liabilities and Shareholders’ Deficit
|
| | | $ | 26,110,797 | | | | | $ | 250,575,588 | | |
| | | |
For the year ended
December 31, 2024 |
| |
For the year ended
December 31, 2023 |
| ||||||
|
General and administrative expenses
|
| | | $ | 842,565 | | | | | $ | 875,462 | | |
|
Loss from operations
|
| | | | (842,565) | | | | | | (875,462) | | |
| Other income: | | | | | | | | | | | | | |
|
Interest income on operating account
|
| | | | 43,004 | | | | | | 30,897 | | |
|
Income from investments held in Trust Account
|
| | | | 7,611,956 | | | | | | 11,815,666 | | |
|
Total other income
|
| | | | 7,654,960 | | | | | | 11,846,563 | | |
|
Net income
|
| | | $ | 6,812,395 | | | | | $ | 10,971,101 | | |
|
Basic and diluted weighted average shares outstanding, Class A ordinary shares subject to possible redemption
|
| | | | 13,236,821 | | | | | | 23,000,000 | | |
|
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption
|
| | | $ | 0.33 | | | | | $ | 0.36 | | |
|
Basic and diluted weighted average shares outstanding, non-redeemable Class A Ordinary Shares
|
| | | | 7,142,987 | | | | | | — | | |
|
Basic and diluted net income per share, non-redeemable Class A Ordinary Shares
|
| | | $ | 0.33 | | | | | $ | — | | |
|
Basic and diluted weighted average shares outstanding, Class B ordinary shares
|
| | | | 523,680 | | | | | | 7,666,667 | | |
|
Basic and diluted net income per share, Class B ordinary shares
|
| | | $ | 0.33 | | | | | $ | 0.36 | | |
| | | |
Ordinary Shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance – December 31, 2023
|
| | |
|
—
|
| | | | $ | — | | | | | | 7,666,667 | | | | | $ | 767 | | | | | $ | — | | | | | $ | (6,903,263) | | | | | $ | (6,902,496) | | |
|
Conversion of Class B ordinary shares to Class A ordinary shares not subject to possible redemption
|
| | | | 7,666,666 | | | | | | 767 | | | | | | (7,666,666) | | | | | | (767) | | | | | | — | | | | | | — | | | | | | — | | |
|
Deferred underwriting commission waiver
|
| | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | 8,050,000 | | | | | | 8,050,000 | | |
|
Accretion of Class A ordinary shares to redemption amount subject to possible
redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,111,954) | | | | | | (9,111,954) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,812,395 | | | | | | 6,812,395 | | |
|
Balance – December 31, 2024
|
| | | | 7,666,666 | | | | | $ | 767 | | | | | | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (1,152,822) | | | | | $ | (1,152,055) | | |
| | | | | | | | | | | | | | | |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| |||||||||
| | | |
Class B Ordinary Shares
|
| |||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance – December 31, 2022
|
| | | | 7,666,667 | | | | | $ | 767 | | | | | $ | — | | | | | $ | (6,058,698) | | | | | $ | (6,057,931) | | |
|
Accretion for Class A ordinary shares to redemption amount
|
| | | | — | | | | | | — | | | | | | — | | | | | | (11,815,666) | | | | | | (11,815,666) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,971,101 | | | | | | 10,971,101 | | |
|
Balance – December 31, 2023
|
| | | | 7,666,667 | | | | | $ | 767 | | | | | $ | — | | | | | $ | (6,903,263) | | | | | $ | (6,902,496) | | |
| | | |
For the year ended
December 31, 2024 |
| |
For the year ended
December 31, 2023 |
| ||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 6,812,395 | | | | | $ | 10,971,101 | | |
|
Adjustments to reconcile net income to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Income from investments held in Trust Account
|
| | | | (7,611,956) | | | | | | (11,815,666) | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | |
|
Prepaid expenses
|
| | | | 19,534 | | | | | | 319,625 | | |
|
Accounts payable
|
| | | | 6,306 | | | | | | 43,497 | | |
|
Accrued expenses
|
| | | | 28,402 | | | | | | (9,612) | | |
|
Net cash used in operating activities
|
| | | | (745,319) | | | | | | (491,055) | | |
| Cash Flows from Investing Activities: | | | | | | | | | | | | | |
|
Cash deposited in Trust Account
|
| | | | (1,500,000) | | | | | | — | | |
|
Cash withdrawn from trust account for redemption of Class A ordinary
shares |
| | | | 232,811,894 | | | | | | — | | |
|
Net cash provided by investing activities
|
| | | | 231,311,894 | | | | | | — | | |
| Cash Flows from Financing Activities: | | | | | | | | | | | | | |
|
Proceeds from promissory note to related party-extension
|
| | | | 1,500,000 | | | | | | — | | |
|
Redemption of Class A ordinary shares
|
| | | | (232,811,894) | | | | | | — | | |
|
Net cash used in financing activities
|
| | | | (231,311,894) | | | | | | — | | |
|
Net change in cash
|
| | | | (745,319) | | | | | | (491,055) | | |
|
Cash – beginning of the year
|
| | | | 1,240,671 | | | | | | 1,731,726 | | |
|
Cash – end of the year
|
| | | $ | 495,352 | | | | | $ | 1,240,671 | | |
| |
Class A ordinary shares subject to possible redemption – December 31, 2022
|
| | | $ | 237,438,356 | | |
| | Plus: | | | | | | | |
| |
Adjustment for accretion of Class A ordinary shares subject to possible redemption
|
| | | | 11,815,666 | | |
| |
Class A ordinary shares subject to possible redemption – December 31, 2023
|
| | | | 249,254,022 | | |
| | Less: | | | | | | | |
| |
Redemption
|
| | | | (232,811,894) | | |
| | Plus: | | | | | | | |
| |
Waiver of deferred underwriting fees
|
| | | | 8,050,000 | | |
| |
Adjustment for accretion of Class A ordinary shares subject to possible redemption
|
| | | | (438,044) | | |
| |
Adjustment for Contributions under promissory note
|
| | | | 1,500,000 | | |
| |
Class A ordinary shares subject to possible redemption – December 31, 2024
|
| | | $ | 25,554,084 | | |
| | | |
For the year ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||||||||
| | | |
Class A
(subject to redemption) |
| |
Class A
(not subject to redemption) |
| |
Class B
|
| |
Class A
(subject to redemption) |
| |
Class B
|
| |||||||||||||||
|
Basic and diluted net income per ordinary share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allocation of net income
|
| | | $ | 4,313,847 | | | | | $ | 2,327,882 | | | | | $ | 170,666 | | | | | $ | 8,228,326 | | | | | $ | 2,742,775 | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted weighted average ordinary shares outstanding
|
| | | | 13,236,821 | | | | | | 7,142,987 | | | | | | 523,680 | | | | | | 23,000,000 | | | | | | 7,666,667 | | |
|
Basic and diluted net income per ordinary share
|
| | | $ | 0.33 | | | | | $ | 0.33 | | | | | $ | 0.33 | | | | | $ | 0.36 | | | | | $ | 0.36 | | |
| |
Risk-free interest rate
|
| | | | 0.30% | | |
| |
Expected term (in years)
|
| | | | 3.96 | | |
| | | |
Quoted Prices in
Active Markets |
| |
Significant Other
Observable Inputs |
| |
Significant Other
Unobservable Inputs |
| |||||||||
|
Description
|
| |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| |||||||||
| Assets: | | | | | | | | | | | | | | | | | | | |
|
Cash and Investments held in Trust Account – U.S. Treasury Securities
|
| | | $ | 25,554,084 | | | | | $ | — | | | | | $ | — | | |
| | | |
Quoted Prices in
Active Markets |
| |
Significant Other
Observable Inputs |
| |
Significant Other
Unobservable Inputs |
| |||||||||
|
Description
|
| |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| |||||||||
| Assets: | | | | | | | | | | | | | | | | | | | |
|
Cash and Investments held in Trust Account – U.S. Treasury Securities
|
| | | $ | 249,254,022 | | | | | $ | — | | | | | $ | — | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Trust Account
|
| | | $ | 25,554,084 | | | | | $ | 249,254,022 | | |
|
Cash
|
| | | $ | 495,352 | | | | | $ | 1,240,671 | | |
| | | |
For the Year
Ended December 31, 2024 |
| |
For the Year
Ended December 31, 2023 |
| ||||||
|
General and administrative expenses
|
| | | $ | 842,565 | | | | | $ | 875,462 | | |
|
Income from investments held in Trust Account
|
| | | $ | 7,611,956 | | | | | $ | 11,815,666 | | |
| | | |
June 30, 2025
|
| |
December 31, 2024
|
| ||||||
| | | |
(unaudited)
|
| | | | | | | |||
| Assets: | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 157,647 | | | | | $ | 495,352 | | |
|
Prepaid expenses
|
| | | | 47,347 | | | | | | 61,361 | | |
|
Total current assets
|
| | | | 204,994 | | | | | | 556,713 | | |
| Non-current assets: | | | | | | | | | | | | | |
|
Cash and investments held in Trust Account
|
| | | | 26,090,885 | | | | | | 25,554,084 | | |
|
Total non-current assets
|
| | | | 26,090,885 | | | | | | 25,554,084 | | |
|
Total Assets
|
| | | $ | 26,295,879 | | | | | $ | 26,110,797 | | |
|
Liabilities, Class A Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit:
|
| | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 46,668 | | | | | $ | 88,768 | | |
|
Accrued expenses
|
| | | | — | | | | | | 120,000 | | |
|
Extension promissory notes – related party
|
| | | | 1,500,000 | | | | | | 1,500,000 | | |
|
Total current liabilities
|
| | | | 1,546,668 | | | | | | 1,708,768 | | |
|
Non-redemption agreements derivative liability
|
| | | | 730,150 | | | | | | — | | |
|
Total Liabilities
|
| | | | 2,276,818 | | | | | | 1,708,768 | | |
| Commitments and Contingencies | | | | | | | | | | | | | |
|
Class A ordinary shares, $0.0001 par value; 300,000,000 shares authorized;
2,213,429 and 2,213,429 shares subject to possible redemption at $11.79 and $11.55 per share as of June 30, 2025 and December 31, 2024, respectively |
| | | | 26,090,885 | | | | | | 25,554,084 | | |
| Shareholders’ Deficit: | | | | | | | | | | | | | |
|
Preference shares, $0.0001 par value 1,000,000 shares authorized; none issued and outstanding as of June 30, 2025 and December 31, 2024, respectively
|
| | | | — | | | | | | — | | |
|
Class A ordinary shares, $0.0001 par value; 300,000,000 shares authorized;
7,666,666 non-redeemable shares issued and outstanding as of June 30, 2025 and December 31, 2024 |
| | | | 767 | | | | | | 767 | | |
|
Class B ordinary shares, $0.0001 par value; 30,000,000 shares authorized; 1 share issued and outstanding as of June 30, 2025 and December 31, 2024
|
| | | | — | | | | | | — | | |
|
Additional paid-in capital
|
| | | | — | | | | | | — | | |
|
Accumulated deficit
|
| | | | (2,072,591) | | | | | | (1,152,822) | | |
|
Total shareholders’ deficit
|
| | | | (2,071,824) | | | | | | (1,152,055) | | |
|
Total Liabilities, Class A Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit
|
| | | $ | 26,295,879 | | | | | $ | 26,110,797 | | |
| | | |
For the three months ended
June 30, |
| |
For the six months ended
June 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
General and administrative expenses
|
| | | $ | 144,011 | | | | | $ | 181,686 | | | | | $ | 316,503 | | | | | $ | 431,979 | | |
|
Loss from operations
|
| | | | (144,011) | | | | | | (181,686) | | | | | | (316,503) | | | | | | (431,979) | | |
| Other Income: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income on operating account
|
| | | | 2,454 | | | | | | 11,610 | | | | | | 6,884 | | | | | | 26,082 | | |
|
Income from investments held in Trust Account
|
| | | | 269,208 | | | | | | 2,101,559 | | | | | | 536,801 | | | | | | 4,316,478 | | |
|
Change in fair value of derivative liability
|
| | | | (154,319) | | | | | | — | | | | | | (730,150) | | | | | | — | | |
|
Total other income
|
| | | | 117,343 | | | | | | 2,113,169 | | | | | | (186,465) | | | | | | 4,342,560 | | |
|
Net (loss) income
|
| | | $ | (26,668) | | | | | $ | 1,931,483 | | | | | $ | (502,968) | | | | | $ | 3,910,581 | | |
|
Basic and diluted weighted average shares outstanding, Class A ordinary shares subject to possible redemption
|
| | | | 2,213,429 | | | | | | 14,637,766 | | | | | | 2,213,429 | | | | | | 15,097,229 | | |
|
Basic and diluted net (loss) income per share, Class A ordinary shares subject to possible redemption
|
| | | $ | (0.00) | | | | | $ | 0.09 | | | | | $ | (0.05) | | | | | $ | 0.17 | | |
|
Basic and diluted weighted average shares outstanding, non-redeemable Class A Ordinary Shares
|
| | | | 7,666,666 | | | | | | 7,666,666 | | | | | | 7,666,666 | | | | | | 6,613,553 | | |
|
Basic and diluted net (loss) income per share, non-redeemable Class A Ordinary Shares
|
| | | $ | (0.00) | | | | | $ | 0.09 | | | | | $ | (0.05) | | | | | $ | 0.17 | | |
|
Basic and diluted weighted average shares outstanding, Class B ordinary shares
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 1,053,114 | | |
|
Basic and diluted net (loss) income per share, Class B ordinary shares
|
| | | $ | (0.00) | | | | | $ | 0.09 | | | | | $ | (0.05) | | | | | $ | 0.17 | | |
| | | |
Ordinary Shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance – December 31, 2024
|
| | | | 7,666,666 | | | | | $ | 767 | | | | | | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (1,152,822) | | | | | $ | (1,152,055) | | |
|
Accretion of Class A ordinary shares to redemption amount subject to possible
redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (267,593) | | | | | | (267,593) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (476,300) | | | | | | (476,300) | | |
|
Balance – March 31, 2025 (unaudited)
|
| | | | 7,666,666 | | | | | | 767 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | (1,896,715) | | | | | | (1,895,948) | | |
|
Accretion of Class A ordinary shares to redemption amount subject to possible
redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (120,000) | | | | | | (149,208) | | | | | | (269,208) | | |
|
Forgiveness of accrued administrative fees
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 120,000 | | | | | | — | | | | | | 120,000 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26,668) | | | | | | (26,668) | | |
|
Balance – June 30, 2025 (unaudited)
|
| | | | 7,666,666 | | | | | $ | 767 | | | | | | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (2,072,591) | | | | | $ | (2,071,824) | | |
| | | |
For the three and six months ended June 30, 2024
|
| |||||||||||||||||||||||||||||||||||||||
| | | |
Ordinary Shares
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
Balance – December 31,
2023 |
| | |
|
—
|
| | | | $ | — | | | | | | 7,666,667 | | | | | $ | 767 | | | | | $ | — | | | | | $ | (6,903,263) | | | | | $ | (6,902,496) | | |
|
Accretion of Class A ordinary
shares to redemption amount subject to possible redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,664,919) | | | | | | (2,664,919) | | |
|
Conversion of Class B
ordinary shares to Class A ordinary shares not subject to possible redemption |
| | | | 7,666,666 | | | | | | 767 | | | | | | (7,666,666) | | | | | | (767) | | | | | | — | | | | | | — | | | | | | — | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,979,098 | | | | | | 1,979,098 | | |
|
Balance – March 31, 2024 (unaudited)
|
| | | | 7,666,666 | | | | | | 767 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | (7,589,084) | | | | | | (7,588,317) | | |
|
Accretion of Class A ordinary
shares to redemption amount subject to possible redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,551,559) | | | | | | (2,551,559) | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,931,483 | | | | | | 1,931,483 | | |
|
Balance – June 30, 2024 (unaudited)
|
| | | | 7,666,666 | | | | | $ | 767 | | | | | | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | (8,209,160) | | | | | $ | (8,208,393) | | |
| | | |
For The Six Months Ended
June 30, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | |
|
Net income
|
| | | $ | (502,968) | | | | | $ | 3,910,581 | | |
| Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | | | | | | | |
|
Income from investments held in the Trust Account
|
| | | | (536,801) | | | | | | (4,316,478) | | |
|
Change in fair value of derivative liability
|
| | | | 730,150 | | | | | | — | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | |
|
Prepaid expenses
|
| | | | 14,014 | | | | | | 33,244 | | |
|
Accounts payable
|
| | | | (42,100) | | | | | | (61,283) | | |
|
Accrued expenses
|
| | | | — | | | | | | 6,400 | | |
|
Net cash used in operating activities
|
| | | | (337,705) | | | | | | (427,536) | | |
| Cash Flows from Investing Activities: | | | | | | | | | | | | | |
|
Cash deposited in the trust account for the extension
|
| | | | — | | | | | | (900,000) | | |
|
Cash withdrawn from trust account for redemption of Class A ordinary shares
|
| | | | — | | | | | | 90,726,471 | | |
|
Net cash provided by investing activities
|
| | | | — | | | | | | 89,826,471 | | |
| Cash Flows from Financing Activities: | | | | | | | | | | | | | |
|
Proceeds from promissory note to related party-extension
|
| | | | — | | | | | | 900,000 | | |
|
Redemption of Class A ordinary shares
|
| | | | — | | | | | | (90,726,471) | | |
|
Net cash used in financing activities
|
| | | | — | | | | | | (89,826,471) | | |
|
Net change in cash
|
| | | | (337,705) | | | | | | (427,536) | | |
|
Cash – beginning of the period
|
| | | | 495,352 | | | | | | 1,240,671 | | |
|
Cash – end of the period
|
| | |
$
|
157,647
|
| | | |
$
|
813,135
|
| |
| Supplemental Disclosure of Cash Flow Information | | | | | | | | | | | | | |
|
Sponsor contributed capital for the forgiveness of accrued expenses
|
| | | $ | 120,000 | | | | | $ | — | | |
| |
Class A ordinary shares subject to possible redemption – December 31, 2023
|
| | | $ | 249,254,022 | | |
| | Less: | | | | | | | |
| |
Redemption
|
| | | | (232,811,894) | | |
| | Plus: | | | | | | | |
| |
Waiver of deferred underwriting fees
|
| | | | 8,050,000 | | |
| |
Adjustment for accretion of Class A ordinary shares subject to possible redemption
|
| | | | (438,044) | | |
| |
Adjustment for Contributions under promissory note
|
| | | | 1,500,000 | | |
| |
Class A ordinary shares subject to possible redemption – December 31, 2024
|
| | | $ | 25,554,084 | | |
| | Plus: | | | | | | | |
| |
Adjustment for accretion of Class A ordinary shares subject to possible redemption
|
| | | | 536,801 | | |
| |
Class A ordinary shares subject to possible redemption – June 30, 2025
|
| | | $ | 26,090,885 | | |
| | | |
For The Three Months Ended June 30,
|
| |||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Class A
(subject to redemption) |
| |
Class A
(not subject to redemption) |
| |
Class B
|
| |
Class A
(subject to redemption) |
| |
Class A
(not subject to redemption) |
| |
Class B
|
| ||||||||||||||||||
|
Basic and diluted net (loss) income per
ordinary share: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allocation of net (loss) income
|
| | | $ | (5,974) | | | | | $ | (20,694) | | | | | $ | — | | | | | $ | 1,267,577 | | | | | $ | 663,905 | | | | | $ | — | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted weighted average ordinary shares outstanding
|
| | | | 2,213,429 | | | | | | 7,666,666 | | | | | | 1 | | | | | | 14,637,766 | | | | | | 7,666,666 | | | | | | 1 | | |
|
Basic and diluted net (loss) income per ordinary share
|
| | | $ | (0.00) | | | | | $ | (0.00) | | | | | $ | (0.00) | | | | | $ | 0.09 | | | | | $ | 0.09 | | | | | $ | 0.09 | | |
| | | |
For The Six Months Ended June 30,
|
| |||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Class A
(subject to redemption) |
| |
Class A
(not subject to redemption) |
| |
Class B
|
| |
Class A
(subject to redemption) |
| |
Class A
(not subject to redemption) |
| |
Class B
|
| ||||||||||||||||||
|
Basic and diluted net (loss) income per ordinary share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allocation of net (loss)
income |
| | | $ | (112,679) | | | | | $ | (390,288) | | | | | $ | — | | | | | $ | 2,593,534 | | | | | $ | 1,136,134 | | | | | $ | 180,913 | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted weighted average ordinary shares outstanding
|
| | | | 2,213,429 | | | | | | 7,666,666 | | | | | | 1 | | | | | | 15,097,229 | | | | | | 6,613,553 | | | | | | 1,053,114 | | |
|
Basic and diluted net (loss) income
per ordinary share |
| | | $ | (0.05) | | | | | $ | (0.05) | | | | | $ | (0.05) | | | | | $ | 0.17 | | | | | $ | 0.17 | | | | | $ | 0.17 | | |
| |
Risk-free interest rate
|
| | | | 0.30% | | |
| |
Expected term (in years)
|
| | | | 3.96 | | |
|
Description
|
| |
Quoted Prices
in Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| |||||||||
| Assets: | | | | | | | | | | | | | | | | | | | |
|
Cash and investments held in Trust Account – U.S. Treasury Securities
|
| | | $ | 26,090,885 | | | | | $ | — | | | | | $ | — | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | |
|
Non-redemption agreements derivative liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 730,150 | | |
|
Description
|
| |
Quoted Prices
in Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant Other
Unobservable Inputs (Level 3) |
| |||||||||
| Assets: | | | | | | | | | | | | | | | | | | | |
|
Cash and investments held in Trust Account – U.S. Treasury Securities
|
| | | $ | 25,554,084 | | | | | $ | — | | | | | $ | — | | |
|
Input
|
| |
June 30,
2025 |
| |||
|
Market price of Class A common stock
|
| | | | 11.75 | | |
|
Risk-free rate
|
| | | | 4.10% | | |
|
Volatility
|
| | | | 2.8% | | |
|
Term
|
| | | | 5.30 | | |
| | | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
|
Trust Account
|
| | | $ | 26,090,885 | | | | | $ | 25,554,084 | | |
|
Cash
|
| | | $ | 157,647 | | | | | $ | 495,352 | | |
| | | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
General and administrative expenses
|
| | | $ | 144,011 | | | | | $ | 181,686 | | | | | $ | 316,503 | | | | | $ | 431,979 | | |
|
Income from investments held in Trust Account
|
| | | $ | 269,208 | | | | | $ | 2,101,559 | | | | | $ | 536,801 | | | | | $ | 4,316,478 | | |
| | | |
Notes
|
| | | | | | |
| Assets | | | | | | | | | | |
| Current assets | | | | | | | | | | |
|
Cash
|
| | | | | |
$
|
717
|
| |
|
Prepaid expenses
|
| | | | | | | 427 | | |
|
Total assets
|
| | | | | | $ | 1,144 | | |
| Liabilities and Stockholders’ Deficit | | | | | | | | | | |
| Current liabilities | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| |
5
|
| | |
$
|
106,245
|
| |
|
Due to related parties
|
| |
7
|
| | | | 518,468 | | |
|
Total liabilities
|
| | | | | | | 624,713 | | |
| Commitments and contingencies | | | | | | | | | | |
| Stockholders’ deficit | | | | | | | | | | |
|
Preferred stock, $0.0001 par value, 50,000,000 shares authorized; none issued and outstanding as of November 30, 2024
|
| | | | | | | — | | |
|
Common stock, $0.0001 par value, 350,000,000 shares authorized; 96,000,040 issued and outstanding as of November 30, 2024
|
| |
6, 7
|
| | | | 9,600 | | |
|
Additional paid-in capital
|
| |
6, 7
|
| | | | 219,138 | | |
|
Obligation to issue shares
|
| |
6, 7, 11
|
| | | | 167,750 | | |
|
Accumulated deficit
|
| | | | | | | (1,020,057) | | |
|
Total stockholders’ deficit
|
| | | | | | | (623,569) | | |
|
Total liabilities and stockholders’ deficit
|
| | | | | | $ | 1,144 | | |
| | | |
Notes
|
| | | | | | | |||
| Operating expenses | | | | | | | | | | | | | |
|
Bank charges
|
| | | | | | | | | $ | 389 | | |
|
Office and administrative
|
| | | | 7 | | | | | | 41,027 | | |
|
Professional fees
|
| | | | 7 | | | | | | 758,143 | | |
|
Rent expense
|
| | | | | | | | | | 27,589 | | |
|
Travel and entertainment
|
| | | | 7 | | | | | | 123,483 | | |
|
Total operating expenses
|
| | | | | | | | | | (950,631) | | |
| Other income (expense) | | | | | | | | | | | | | |
|
Loss on impairment
|
| | | | 4 | | | | | | (70,000) | | |
|
Gain on foreign currency transactions
|
| | | | | | | | | | 574 | | |
|
Total other income (expense)
|
| | | | | | | | | | (69,426) | | |
|
Net loss
|
| | | | | | | | | $ | (1,020,057) | | |
|
Weighted average number of shares – Basic and diluted
|
| | | | | | | | | | 73,183,116 | | |
|
Loss per share – Basic and diluted
|
| | | | | | | | | $ | (0.01) | | |
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Obligation
to Issue Shares |
| |
Deficit
|
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||
| |
Number of
Shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||||
|
Balance, December 14, 2023
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Issuance of common shares
|
| | | | 96,000,040 | | | | | | 9,600 | | | | | | 225,601 | | | | | | — | | | | | | — | | | | | | 235,201 | | |
|
Share issuance costs
|
| | | | — | | | | | | — | | | | | | (6,463) | | | | | | — | | | | | | — | | | | | | (6,463) | | |
|
Shares to be issued for bonus
|
| | | | — | | | | | | — | | | | | | — | | | | | | 167,750 | | | | | | — | | | | | | 167,750 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,020,057) | | | | | | (1,020,057) | | |
|
Balance, November 30, 2024
|
| | | | 96,000,040 | | | | | $ | 9,600 | | | | | $ | 219,138 | | | | | $ | 167,750 | | | | | $ | (1,020,057) | | | | | $ | (623,569) | | |
| | Cash flows from operating activities | | | | | | | |
| |
Net loss
|
| | | $ | (1,020,057) | | |
| | Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
| |
Loss on impairment
|
| | | | 70,000 | | |
| |
Gain on foreign currency transactions
|
| | | | (574) | | |
| |
Non-cash consulting fees
|
| | | | 167,750 | | |
| | Changes in operating assets and liabilities: | | | | | | | |
| |
Accounts payable and accrued liabilities
|
| | | | 101,316 | | |
| |
Prepaid expenses
|
| | | | (427) | | |
| |
Due to related parties
|
| | | | 518,468 | | |
| |
Net cash used in operating activities
|
| | | | (163,524) | | |
| | Cash flows from investing activities | | | | | | | |
| |
Investment in mineral property
|
| | | | (70,000) | | |
| |
Net cash used in investing activities
|
| | | | (70,000) | | |
| | Cash flows from financing activities | | | | | | | |
| |
Proceeds from the issuance of common shares, net of share issuance costs
|
| | | | 233,667 | | |
| |
Net cash provided by financing activities
|
| | | | 233,667 | | |
| |
Effects of foreign currency transactions on cash
|
| | | | 574 | | |
| |
Increase in cash
|
| | | | 717 | | |
| |
Cash, beginning of year
|
| | | | — | | |
| |
Cash, end of year
|
| | | $ | 717 | | |
| | Supplemental disclosure of non-cash information | | | | | | | |
| |
Share issuance costs in accounts payable
|
| | |
$
|
4,929
|
| |
| | | |
Fish Lake
Valley Property $ |
| |||
|
Balance, December 14, 2023 (inception)
|
| | | | — | | |
|
Property acquisition
|
| | | | 70,000 | | |
|
Impairment
|
| | | | (70,000) | | |
|
Balance, November 30, 2024
|
| | | | — | | |
| | | |
November 30, 2024
|
| |||
|
Accounts payable
|
| | | $ | 99,288 | | |
|
Accrued liabilities
|
| | | | 6,957 | | |
| | | | | $ | 106,245 | | |
| | | |
Period from
December 14, 2023 (inception) through November 30, 2024 |
| |||
|
Loss before income taxes
|
| | | $ | (1,020,057) | | |
|
Expected recovery at statutory rate of 21%
|
| | | | (214,212) | | |
|
Permanent book/tax differences
|
| | | | 3,230 | | |
|
Financing fees charged to equity
|
| | | | (1,771) | | |
|
Change in valuation allowance
|
| | | | 212,753 | | |
|
Total tax benefit
|
| | | $ | — | | |
| | | |
Period from
December 14, 2023 (inception) through November 30, 2024 |
| |||
|
US federal statutory rate
|
| | | | 21% | | |
| Effects of: | | | | | | | |
|
Valuation allowance
|
| | | | (21)% | | |
| | | | | | — | | |
| | | |
November 30, 2024
|
| |||
| Deferred tax assets | | | | | | | |
|
Net operating loss carryforwards
|
| | | $ | 196,636 | | |
|
Mineral resources
|
| | | | 14,700 | | |
|
Share issuance costs
|
| | | | 1,417 | | |
|
Total gross deferred tax assets
|
| | | | 212,753 | | |
|
Valuation allowance
|
| | | | (212,753) | | |
|
Net deferred tax asset
|
| | | $ | — | | |
| | | |
May 31, 2025
|
| |
November 30, 2024
|
| ||||||
| | | |
(Unaudited)
|
| | | | | | | |||
| Assets | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | |
$
|
4,894,765
|
| | | | $ | 717 | | |
|
Prepaid expenses
|
| | | | 239,742 | | | | | | 427 | | |
|
Total current assets
|
| | | | 5,134,507 | | | | | | 1,144 | | |
|
Mineral rights
|
| | | | 600,000 | | | | | | — | | |
|
Total assets
|
| | | $ | 5,734,507 | | | | | $ | 1,144 | | |
| Liabilities and Stockholders’ Equity (Deficit) | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | |
$
|
157,156
|
| | | | $ | 106,245 | | |
|
Due to related parties
|
| | | | 317,470 | | | | | | 518,468 | | |
|
Total liabilities
|
| | | | 474,626 | | | | | | 624,713 | | |
| Commitments and contingencies | | | | | | | | | | | | | |
| Stockholders’ equity (deficit) | | | | | | | | | | | | | |
|
Preferred stock, $0.0001 par value, 50,000,000 shares authorized; none issued and outstanding as of May 31, 2025 and November 30, 2024
|
| | | | — | | | | | | — | | |
|
Common stock, $0.0001 par value, 350,000,000 shares authorized;
110,211,574 issued and outstanding as of May 31, 2025 (96,000,040 as of November 30, 2024) |
| | | | 11,020 | | | | | | 9,600 | | |
|
Additional paid-in capital
|
| | | | 7,961,446 | | | | | | 219,138 | | |
|
Obligation to issue shares (subscription receivables)
|
| | | | (427) | | | | | | 167,750 | | |
|
Accumulated deficit
|
| | | | (2,712,158) | | | | | | (1,020,057) | | |
|
Total stockholders’ equity (deficit)
|
| | | | 5,259,881 | | | | | | (623,569) | | |
|
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 5,734,507 | | | | | $ | 1,144 | | |
| | | |
For the three
months ended May 31, 2025 |
| |
For the three
months ended May 31, 2024 |
| |
For the six
months ended May 31, 2025 |
| |
For the period
from December 14, 2023 (Inception) through May 31, 2024 |
| ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bank charges
|
| | | $ | 1,275 | | | | | $ | 158 | | | | | $ | 1,586 | | | | | $ | (49) | | |
|
Mineral rights development expenditures
|
| | | | 56,678 | | | | | | — | | | | | | 63,983 | | | | | | — | | |
|
Office and administrative
|
| | | | 59,264 | | | | | | 2,243 | | | | | | 89,994 | | | | | | 9,082 | | |
|
Professional fees
|
| | | | 710,540 | | | | | | 100,890 | | | | | | 1,213,453 | | | | | | 148,959 | | |
|
Rent expense
|
| | | | 22,483 | | | | | | — | | | | | | 48,943 | | | | | | — | | |
|
Travel and entertainment
|
| | | | 170,706 | | | | | | 29,837 | | | | | | 269,552 | | | | | | 51,970 | | |
|
Total operating expenses
|
| | | | (1,020,946) | | | | | | (133,128) | | | | | | (1,687,511) | | | | | | (209,962) | | |
| Other expense | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loss on foreign currency transactions
|
| | | | (4,160) | | | | | | — | | | | | | (4,590) | | | | | | (5) | | |
|
Total other expense
|
| | | | (4,160) | | | | | | — | | | | | | (4,590) | | | | | | (5) | | |
|
Net loss
|
| | | $ | (1,025,106) | | | | | $ | (133,128) | | | | | $ | (1,692,101) | | | | | $ | (209,967) | | |
|
Weighted average number of shares outstanding – Basic and diluted
|
| | | | 103,509,447 | | | | | | 89,081,699 | | | | | | 100,668,632 | | | | | | 59,737,274 | | |
|
Loss per share – Basic and diluted
|
| | | $ | (0.01) | | | | | $ | (0.00) | | | | | $ | (0.02) | | | | | $ | (0.00) | | |
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Obligation to
Issue Shares (Subscription Receivables) |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||
| |
Number of
Shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||||
|
Balance, December 14, 2023
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Issuance of common shares
|
| | | | 89,081,699 | | | | | | 8,908 | | | | | | 209,343 | | | | | | — | | | | | | — | | | | | | 218,251 | | |
|
Share issuance costs
|
| | | | — | | | | | | — | | | | | | (1,534) | | | | | | — | | | | | | — | | | | | | (1,534) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (209,967) | | | | | | (209,967) | | |
|
Balance, May 31, 2024
|
| | | | 89,081,699 | | | | | $ | 8,908 | | | | | $ | 207,809 | | | | | $ | — | | | | | $ | (209,967) | | | | | $ | 6,750 | | |
|
Balance November 30, 2024
|
| | | | 96,000,040 | | | | | $ | 9,600 | | | | | $ | 219,138 | | | | | $ | 167,750 | | | | | $ | (1,020,057) | | | | | $ | (623,569) | | |
|
Issuance of common shares
|
| | | | 13,140,724 | | | | | | 1,313 | | | | | | 8,014,535 | | | | | | (427) | | | | | | — | | | | | | 8,015,421 | | |
|
Issuance of shares to
consultants |
| | | | 500,000 | | | | | | 50 | | | | | | 304,950 | | | | | | (167,750) | | | | | | — | | | | | | 137,250 | | |
|
Share issuance costs
|
| | | | 570,810 | | | | | | 57 | | | | | | (577,177) | | | | | | — | | | | | | — | | | | | | (577,120) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,692,101) | | | | | | (1,692,101) | | |
|
Balance, May 31, 2025
|
| | | | 110,211,574 | | | | | $ | 11,020 | | | | | $ | 7,961,446 | | | | | $ | (427) | | | | | $ | (2,712,158) | | | | | $ | 5,259,881 | | |
| | | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Obligation to
Issue Shares (Subscription Receivables) |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||
| |
Number of
Shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||||
|
Balance, February 29, 2024
|
| | | | 89,081,699 | | | | | $ | 8,908 | | | | | $ | 207,809 | | | | | $ | — | | | | | $ | (76,839) | | | | | $ | 139,878 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (133,128) | | | | | | (133,128) | | |
|
Balance, May 31, 2024
|
| | | | 89,081,699 | | | | | $ | 8,908 | | | | | $ | 207,809 | | | | | $ | — | | | | | $ | (209,967) | | | | | $ | 6,750 | | |
|
Balance February 28, 2025
|
| | | | 98,120,580 | | | | | $ | 9,812 | | | | | $ | 1,475,013 | | | | | $ | 1,350,470 | | | | | $ | (1,687,052) | | | | | $ | 1,148,243 | | |
|
Issuance of common shares
|
| | | | 11,320,184 | | | | | | 1,131 | | | | | | 6,904,188 | | | | | | (1,350,897) | | | | | | — | | | | | | 5,554,422 | | |
|
Issuance of shares to consultants
|
| | | | 200,000 | | | | | | 20 | | | | | | 121,980 | | | | | | — | | | | | | — | | | | | | 122,000 | | |
|
Share issuance costs
|
| | | | 570,810 | | | | | | 57 | | | | | | (539,735) | | | | | | — | | | | | | — | | | | | | (539,678) | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,025,106) | | | | | | (1,025,106) | | |
|
Balance, May 31, 2025
|
| | | | 110,211,574 | | | | | $ | 11,020 | | | | | $ | 7,961,446 | | | | | $ | (427) | | | | | $ | (2,712,158) | | | | | $ | 5,259,881 | | |
| | | |
Six months ended
May 31, 2025 |
| |
For the period from
December 14, 2023 (inception) through May 31, 2024 |
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (1,692,101) | | | | | $ | (209,967) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Non-cash consulting fees
|
| | | | 17,874 | | | | | | — | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | | 50,911 | | | | | | 183,910 | | |
|
Prepaid expenses
|
| | | | (119,939) | | | | | | — | | |
|
Due to related parties
|
| | | | (200,998) | | | | | | — | | |
|
Net cash used in operating activities
|
| | | | (1,944,253) | | | | | | (26,057) | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Investment in mineral rights
|
| | | | (600,000) | | | | | | (50,000) | | |
|
Net cash used in investing activities
|
| | | | (600,000) | | | | | | (50,000) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Proceeds from the issuance of common shares, net of share issuance costs
|
| | | | 7,438,301 | | | | | | 216,717 | | |
|
Net cash provided by financing activities
|
| | | | 7,438,301 | | | | | | 216,717 | | |
|
Increase in cash
|
| | | | 4,894,048 | | | | | | 140,660 | | |
|
Cash, beginning of period
|
| | | | 717 | | | | | | — | | |
|
Cash, end of period
|
| | | $ | 4,894,765 | | | | | $ | 140,660 | | |
| Supplemental disclosure of non-cash information | | | | | | | | | | | | | |
|
Share issuance costs in accounts payable
|
| | | $ | 14,540 | | | | | $ | — | | |
|
Share issuance costs settled in shares
|
| | | $ | 348,194 | | | | | $ | — | | |
|
Consultant bonus settled by issuance of bonus shares
|
| | | $ | 183,000 | | | | | $ | — | | |
|
Prepaid expenses paid by issuance of shares
|
| | | $ | 122,000 | | | | | $ | — | | |
| | | |
Fish Lake Valley Property
|
| |||
|
Balance, December 14, 2023 (inception)
|
| | | $ | — | | |
|
Property option payment
|
| | | | 70,000 | | |
|
Impairment
|
| | | | (70,000) | | |
|
Balance, November 30, 2024 and May 31, 2025 (Unaudited)
|
| | | $ | — | | |
| | | |
Aurora Uranium Property
|
| |||
|
Balance, December 1, 2024
|
| | | $ | — | | |
|
Property option payment
|
| | | | 600,000 | | |
|
Balance, May 31, 2025 (Unaudited)
|
| | | $ | 600,000 | | |
| | | |
For the three
months ended May 31, 2025 |
| |
For the three
months ended May 31, 2024 |
| |
For the six
months ended May 31, 2025 |
| |
For the period from
December 14, 2023 (Inception) through May 31, 2024 |
| ||||||||||||
|
Consulting
|
| | | $ | 377,116 | | | | | $ | 66,840 | | | | | $ | 690,192 | | | | | $ | 101,080 | | |
|
Management fees
|
| | | | 90,000 | | | | | | 33,750 | | | | | | 180,000 | | | | | | 41,250 | | |
|
Legal, accounting and others
|
| | | | 243,424 | | | | | | 300 | | | | | | 343,261 | | | | | | 6,629 | | |
| | | | | $ | 710,540 | | | | | $ | 100,890 | | | | | $ | 1,213,453 | | | | | $ | 148,959 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 16,731 | | | | | $ | 67,339 | | |
|
Prepaids and deposits
|
| | | | 22,361 | | | | | | 14,330 | | |
|
Total current assets
|
| | | | 39,092 | | | | | | 81,669 | | |
| Non-Current assets | | | | | | | | | | | | | |
|
Restricted cash
|
| | | | 140,960 | | | | | | 160,470 | | |
|
Property, plant and equipment, net
|
| | | | 250,497 | | | | | | 263,504 | | |
|
Total non-current assets
|
| | | | 391,457 | | | | | | 423,974 | | |
|
Total assets
|
| | |
$
|
430,549
|
| | | | $ | 505,643 | | |
| LIABILITIES AND MEMBER’S CAPITAL | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | $ | 7,115 | | | | | $ | 76,290 | | |
|
Reclamation and environmental obligation
|
| | | | — | | | | | | 2,000 | | |
|
Total current liabilities
|
| | | | 7,115 | | | | | | 78,290 | | |
|
Total liabilities
|
| | | | 7,115 | | | | | | 78,290 | | |
| Commitments and contingencies | | | | | | | | | | | | | |
| Member’s capital | | | | | | | | | | | | | |
|
Member’s capital
|
| | | | 13,872,938 | | | | | | 13,723,074 | | |
|
Accumulated deficit
|
| | | | (13,449,504) | | | | | | (13,295,721) | | |
|
Total member’s capital
|
| | | | 423,434 | | | | | | 427,353 | | |
|
Total liabilities and member’s capital
|
| | | $ | 430,549 | | | | | $ | 505,643 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Expenses | | | | | | | | | | | | | |
|
Exploration and evaluation expenses
|
| | | $ | 201,932 | | | | | $ | 734,803 | | |
|
General and administration costs
|
| | | | 35,408 | | | | | | 38,969 | | |
|
Total expenses
|
| | | | 237,340 | | | | | | 773,772 | | |
| Other income(expense) | | | | | | | | | | | | | |
|
Other income
|
| | | | (83,557) | | | | | | — | | |
|
Net loss for the year
|
| | | $ | 153,783 | | | | | $ | 773,772 | | |
| | | |
Member’s
capital |
| |
Accumulated
deficit |
| |
Total member’s
capital |
| |||||||||
|
Balance as of June 30, 2023
|
| | | $ | 13,072,016 | | | | | $ | (12,521,949) | | | | | $ | 550,067 | | |
|
Capital contributions
|
| | | | 651,058 | | | | | | — | | | | | | 651,058 | | |
|
Net loss for the year
|
| | | | — | | | | | | (773,772) | | | | | | (773,772) | | |
|
Balance as of June 30, 2024
|
| | | | 13,723,074 | | | | | | (13,295,721) | | | | | | 427,353 | | |
|
Capital contributions
|
| | | | 149,864 | | | | | | — | | | | | | 149,864 | | |
|
Net loss for the year
|
| | | | — | | | | | | (153,783) | | | | | | (153,783) | | |
|
Balance as of June 30, 2025
|
| | | $ | 13,872,938 | | | | | $ | (13,449,504) | | | | | $ | 423,434 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net loss for the year
|
| | | $ | (153,783) | | | | | $ | (773,772) | | |
| Non-cash items: | | | | | | | | | | | | | |
|
Depreciation
|
| | | | 13,007 | | | | | | 13,007 | | |
| Changes in operating working capital: | | | | | | | | | | | | | |
|
Prepaids and deposits
|
| | | | (8,031) | | | | | | (1,908) | | |
|
Accounts payable and accrued liabilities
|
| | | | (69,175) | | | | | | 35,465 | | |
|
Reclamation and environmental obligation
|
| | | | (2,000) | | | | | | (14,628) | | |
|
Net cash used in operating activities
|
| | | | (219,982) | | | | | | (741,836) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Capital contributions
|
| | | | 149,864 | | | | | | 651,058 | | |
|
Net cash provided by financing activities
|
| | | | 149,864 | | | | | | 651,058 | | |
|
Change in cash and restricted cash
|
| | | | (70,118) | | | | | | (90,778) | | |
|
Cash and restricted cash at the beginning of the year
|
| | | | 227,809 | | | | | | 318,587 | | |
|
Cash and restricted cash at the end of the year
|
| | | $ | 157,691 | | | | | $ | 227,809 | | |
| Presented as: | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 16,731 | | | | | $ | 67,339 | | |
|
Restricted cash
|
| | | | 140,960 | | | | | | 160,470 | | |
|
Cash and restricted cash at the end of the year
|
| | | $ | 157,691 | | | | | $ | 227,809 | | |
|
Asset classes
|
| |
Useful life in years
|
|
|
Buildings
|
| |
20
|
|
|
Furniture and equipment
|
| |
4 to 5
|
|
|
Moveable equipment
|
| |
4
|
|
|
Other equipment
|
| |
5
|
|
| | | |
2025
|
| |
2024
|
| ||||||
|
Balance at beginning of year
|
| | | $ | 2,000 | | | | | $ | 16,628 | | |
|
Settlement
|
| | | | (2,000) | | | | | | (14,428) | | |
|
Balance at end of year
|
| | | $ | — | | | | | $ | 2,000 | | |
| | | |
Land and
buildings |
| |
Furniture
and equipment |
| |
Moveable
equipment |
| |
Other
equipment |
| |
Total
|
| |||||||||||||||
| Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance as of June 30, 2023
|
| | | $ | 248,009 | | | | | $ | 5,108 | | | | | $ | 10,344 | | | | | $ | 22,303 | | | | | $ | 285,764 | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Balance as of June 30, 2024
|
| | | | 248,009 | | | | | | 5,108 | | | | | | 10,344 | | | | | | 22,303 | | | | | | 285,764 | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Balance as of June 30, 2025
|
| | | | 248,009 | | | | | | 5,108 | | | | | | 10,344 | | | | | | 22,303 | | | | | | 285,764 | | |
| Accumulated Depreciation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance as of June 30, 2023
|
| | | | 3,401 | | | | | | 650 | | | | | | 2,232 | | | | | | 2,970 | | | | | | 9,253 | | |
|
Charge for the year
|
| | | | 4,842 | | | | | | 1,120 | | | | | | 2,585 | | | | | | 4,460 | | | | | | 13,007 | | |
|
Balance as of June 30, 2024
|
| | | | 8,243 | | | | | | 1,770 | | | | | | 4,817 | | | | | | 7,430 | | | | | | 22,260 | | |
|
Charge for the year
|
| | | | 4,842 | | | | | | 1,119 | | | | | | 2,586 | | | | | | 4,460 | | | | | | 13,007 | | |
|
Balance as of June 30, 2025
|
| | | | 13,085 | | | | | | 2,889 | | | | | | 7,403 | | | | | | 11,890 | | | | | | 35,267 | | |
| Net Book Value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance as of June 30, 2024
|
| | | | 239,766 | | | | | | 3,338 | | | | | | 5,527 | | | | | | 14,873 | | | | | | 263,504 | | |
|
Balance as of June 30, 2025
|
| | | $ | 234,924 | | | | | $ | 2,219 | | | | | $ | 2,941 | | | | | $ | 10,413 | | | | | $ | 250,497 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Trade payables
|
| | | $ | 7,115 | | | | | $ | 22,290 | | |
|
Accrued liabilities
|
| | | | — | | | | | | 54,000 | | |
| | | | | $ | 7,115 | | | | | $ | 76,290 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Consulting fees
|
| | | $ | 117,406 | | | | | $ | 554,891 | | |
|
IT expenses
|
| | | | 1,370 | | | | | | 8,547 | | |
|
Land costs
|
| | | | 900 | | | | | | 1,350 | | |
|
Licences and permits
|
| | | | 295 | | | | | | 1,460 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Occupancy expenses
|
| | | | 63,495 | | | | | | 96,583 | | |
|
Office expenses
|
| | | | 367 | | | | | | 601 | | |
|
Postage and courier
|
| | | | 4 | | | | | | 45,768 | | |
|
Salary and wages
|
| | | | 13,076 | | | | | | 12,783 | | |
|
Traveling expenses
|
| | | | 1,342 | | | | | | 9,541 | | |
|
Vehicle and equipment expenses
|
| | | | 3,677 | | | | | | 3,279 | | |
| Total | | | | $ | 201,932 | | | | | $ | 734,803 | | |
| | |||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Bank charges
|
| | | $ | 1,236 | | | | | $ | 615 | | |
|
Depreciation
|
| | | | 13,007 | | | | | | 13,007 | | |
|
Insurance expenses
|
| | | | 15,887 | | | | | | 15,457 | | |
|
Office expenses
|
| | | | 2,811 | | | | | | 2,950 | | |
|
Professional fees
|
| | | | 1,911 | | | | | | 6,253 | | |
|
Salary and wages
|
| | | | 556 | | | | | | 687 | | |
| Total | | | | $ | 35,408 | | | | | $ | 38,969 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Consulting fees
|
| | | $ | 80,962 | | | | | $ | — | | |
|
IT expenses
|
| | | | 330 | | | | | | — | | |
|
Occupancy expenses
|
| | | | 124 | | | | | | — | | |
|
Salary and wages
|
| | | | 2,141 | | | | | | — | | |
| Total | | | | $ | 83,557 | | | | | $ | — | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Loss before income taxes
|
| | | $ | (153,783) | | | | | $ | (773,772) | | |
|
Expected recovery at federal rate of 21%
|
| | | | (32,294) | | | | | | (162,492) | | |
|
Expected recovery at Oregon rate of 6.6%
|
| | | | (10,150) | | | | | | (51,069) | | |
|
Permanent book/tax differences
|
| | | | 21 | | | | | | 840 | | |
|
Change in valuation allowance
|
| | | | 42,423 | | | | | | 212,721 | | |
|
Total tax benefit
|
| | | $ | — | | | | | $ | — | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
US federal statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
|
Oregon state rate
|
| | | | 6.6% | | | | | | 6.6% | | |
| Effects of: | | | | | | | | | | | | | |
|
Valuation allowance
|
| | | | (27.6)% | | | | | | (27.6)% | | |
| | | | | | — | | | | | | — | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Deferred tax assets | | | | | | | | | | | | | |
|
Net operating loss carryforwards
|
| | | $ | 2,249,303 | | | | | $ | 2,132,745 | | |
|
Property, plant and equipment
|
| | | | 1,508 | | | | | | 498 | | |
|
Exploration expenditures
|
| | | | 782,351 | | | | | | 856,808 | | |
|
Start-up costs
|
| | | | — | | | | | | 688 | | |
|
Total gross deferred tax assets
|
| | | | 3,033,162 | | | | | | 2,990,739 | | |
|
Valuation allowance
|
| | | | (3,033,162) | | | | | | (2,990,739) | | |
|
Net deferred tax asset
|
| | | $ | — | | | | | $ | — | | |
| | ASSETS | | | | | | | |
| |
Total Current Assets
|
| | | $ | — | | |
| |
TOTAL ASSETS
|
| | | $ | — | | |
| | LIABILITIES AND STOCKHOLDER’S DEFICIT | | | | | | | |
| |
Accounts payable and accrued expenses
|
| | | $ | 1,999 | | |
| | TOTAL LIABILITIES | | | | | 1,999 | | |
| | Commitments and Contingencies | | | | | | | |
| | STOCKHOLDER’S DEFICIT | | | | | | | |
| |
Common stock, $0.0001 par value; 1,000 shares authorized, 100 issued and outstanding
|
| | | | — | | |
| |
Additional paid-in capital
|
| | | | — | | |
| |
Accumulated deficit
|
| | | | (1,999) | | |
| |
Total Stockholder’s Deficit
|
| | | | (1,999) | | |
| |
TOTAL LIABILITIES AND STOCKHOLDER’S DEFICIT
|
| | | $ | — | | |
| |
General and administrative expenses
|
| | | $ | 1,999 | | |
| |
Loss from operations
|
| | | | (1,999) | | |
| |
Net loss
|
| | | $ | (1,999) | | |
| |
Weighted average shares of common stock outstanding, basic and diluted
|
| | | | 100 | | |
| |
Basic and diluted net loss per share of common stock
|
| | | $ | (19.99) | | |
| | | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholder’s Deficit |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance – September 19, 2025 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Issuance of common stock
|
| | | | 100 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,999) | | | | | | (1,999) | | |
|
Balance – September 22, 2025
|
| | | | 100 | | | | | $ | — | | | | | $ | — | | | | | $ | (1,999) | | | | | $ | (1,999) | | |
| | Cash Flows from Operating Activities: | | | | | | | |
| |
Net loss
|
| | | $ | (1,999) | | |
| | Adjustments to reconcile net loss to net cash used in operations: | | | | | | | |
| |
Changes in operating assets and liabilities:
|
| | | | | | |
| |
Accounts payable and accrued expenses
|
| | | | 1,999 | | |
| |
Net cash used in operating activities
|
| | | | — | | |
| |
Net Change in Cash
|
| | | | — | | |
| |
Cash – Beginning of period
|
| | | | — | | |
| |
Cash – End of period
|
| | | $ | — | | |
| | | |
For the period
from September 19, 2025 (inception) through September 22, 2025 |
| |||
|
General and administrative expenses
|
| | | $ | 1,999 | | |
| | | |
Page
|
| |||
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-13 | | | |
| | | | | A-14 | | | |
| | | | | A-14 | | | |
| | | | | A-14 | | | |
| | | | | A-14 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-18 | | | |
| | | | | A-18 | | | |
| | | | | A-18 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-27 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-29 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | |
Page
|
| |||
| | | | | A-30 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-34 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-36 | | | |
| | | | | A-37 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-42 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-46 | | | |
| | | | | A-47 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | |
Page
|
| |||
| | | | | A-49 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-51 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-54 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | A-61 | | | |
| | | | | A-61 | | | |
| | | | | A-61 | | | |
| | | | | A-61 | | | |
| |
Exhibit A
Form of Registration Rights Agreement
|
| | | |
| |
Exhibit B
Form of Lock-Up Agreement
|
| | | |
| | | |
Acquiror Class A
Shares |
| |
Acquiror Class B
Shares |
| |
Acquiror Private
Warrants |
| |||||||||
|
Spring Valley Acquisition Sponsor II, LLC
|
| | | | 7,546,666 | | | | | | 1 | | | | | | 13,350,000 | | |
| | | | | STOCKHOLDER: | |
| | | | | [•] | |
| | | | |
By:
Name:
Title: |
|
| | | | | Shares of Company Stock Held: | |
| | | | | Common Stock: | |
| |
SPRING VALLEY ACQUISITION CORP. II
|
| |
Address for Notice:
2100 McKinney Ave., Suite 1675
Dallas, TX 75201 |
| |||
| | By: | | |
|
| |||
| | | | |
Name:
Christopher Sorrells
|
| | | |
| | | | |
Title:
Chief Executive Officer
|
| | Email: | |
| |
EAGLE NUCLEAR ENERGY CORP.
|
| | Address for Notice: | | |||
| |
By:
|
| |
|
| |
Email:
|
|
| | | | | Name: | | |||
| | | | | Title: | | |||
| |
EAGLE ENERGY METALS CORP.
|
| |
Address for Notice:
5470 Kietzke Lane, Suite 300
Reno, NV 89511 |
| |||
| | By: | | |
|
| |||
| | | | |
Name:
|
| | | |
| | | | | Title: | | |
Email:
mmukhija@eagleenergymetals.com |
|
| | Name of Purchaser: ALYESKA MASTER FUND, L.P. | | | ||
| |
|
| | | |
| |
Name of Authorized Signatory:
|
| | Jason A. Bragg | |
| |
Title of Authorized Signatory:
|
| | CFO of Alyeska Investment Group, L.P. (Investment Manager) | |
| |
Email Address of Authorized Signatory:
|
| | operations@alyeskagroup.com | |
| |
Address for Notice to Purchaser:
|
| | 77 W. Wacker, Suite 700, Chicago, IL 60601 | |
| |
Address for Delivery of Securities to Purchaser (if not same as address for notice):
|
| | | |
| |
EIN Number:
|
| | 98-0564704 | |
|
Name of Purchaser
|
| |
Subscription
Amount |
| |
Shares of Series A
Preferred Stock |
| |
Warrant Shares
|
| |||||||||
|
Alyeska Master Fund, L.P.
|
| | | $ | 29,700,000.00 | | | | | | 29,700 | | | | | | 2,500,000 | | |
| | Date to Effect Conversion: | | |
|
|
| |
Number of shares of Preferred Stock owned prior to Conversion:
|
| |
|
|
| | Number of shares of Preferred Stock to be Converted: | | |
|
|
| | Accrued Value of shares of Preferred Stock to be Converted: | | |
|
|
| | Number of shares of Common Stock to be Issued: | | |
|
|
| | Applicable Conversion Price: | | |
|
|
| |
Number of shares of Preferred Stock subsequent to Conversion:
|
| |
|
|
| | Address for Delivery: | | |
|
|
| | or | | | | |
| |
DWAC Instructions:
|
| | | |
| | Broker no: | | |
|
| | | |
| |
Account no:
|
| |
|
| | | |
| | | | | [HOLDER] | | | | |
| | | | | By: | | |
|
|
| | | | | | | | Name: | |
| | | | | | | | Title: | |
| | Warrant Shares: [ ] | | | Initial Exercise Date: [ ], 202[•] | |
| | [•] | | | | | | Address for Notice: | |
| | By: | | |
|
| | ||
| | | | | Name: | | | ||
| | | | |
Title:
|
| | Email: | |
| | Name of Purchaser: | | | | |
| |
Signature of Authorized Signatory of Purchaser:
|
| | ||
| | Name of Authorized Signatory: | | | ||
| | Title of Authorized Signatory: | | | ||
| | Email Address of Authorized Signatory: | | | ||
| | Address for Notice to Purchaser: | | | ||
| | Subscription Amount: | | | | |
| |
Shares of Preferred Stock:
|
| | ||
| | Warrant Shares: | | | ||
| | EIN Number: | | | ||
| | ☐ | | | in lawful money of the United States; or | |
| | ☐ | | |
if permitted the cancellation of such number of Warrant Shares as is necessary, in accordance with the formula set forth in subsection 2(c), to exercise this Warrant with respect to the maximum number of Warrant Shares purchasable pursuant to the cashless exercise procedure set forth in subsection 2(c).
|
|
| |
[SIGNATURE OF HOLDER]
|
| | | |
| |
Name of Investing Entity:
|
| |
|
|
| |
Signature of Authorized Signatory of Investing Entity:
|
| |
|
|
| |
Name of Authorized Signatory:
|
| |
|
|
| |
Title of Authorized Signatory:
|
| |
|
|
| | Date: | | |
|
|
| | Name: | | |
(Please Print)
|
|
| | Address: | | |
(Please Print)
|
|
| | Phone Number: | | |
|
|
| | Email Address: | | |
|
|
| | Dated: , | | | | |
| | Holder’s Signature: | | | | |
| | Holder’s Address: | | | | |
| |
EAGLE ENERGY METALS CORP.
|
| |
Address for Notice:
5470 Kietzke Lane, Suite 300 Reno, NV 89511 |
| |||
| | By: | | |
|
| |||
| | | | |
Name:
|
| | | |
| | | | | Title: | | |
Email:
mmukhija@eagleenergymetals.com |
|
| |
Name of Purchaser:
|
| | ALYESKA MASTER FUND, L.P. | |
| |
|
| | | |
| | Name of Authorized Signatory: Jason A. Bragg | | | | |
| |
Title of Authorized Signatory: CFO of Alyeska Investment Group, L.P. (Investment Manager)
|
| | | |
| | Email Address of Authorized Signatory: operations@alyeskagroup.com | | | | |
| | Address for Notice to Purchaser: 77 W. Wacker, Suite 700, Chicago, IL 60601 | | | | |
| | Address for Delivery of Common Stock to Purchaser (if not same as address for notice): | | | | |
| | Subscription Amount: $300,000.00 | | | | |
| | Number of Shares of Company Common Stock: 15,951,675 | | | | |
| | EIN Number: 98-0564704 | | | | |
|
Name of Purchaser
|
| |
Subscription
Amount |
| |
Shares of Common
Stock |
| |
Exchange Shares
|
| |||||||||
|
Alyeska Master Fund, L.P.
|
| | | $ | 300,000.00 | | | | | | 15,951,675 | | | | | | 2,750,000 | | |
| | NEW HOLDER: | | |
ACCEPTED AND AGREED:
|
| ||||||
| |
Print Name:
|
| |
|
| |
EAGLE NUCLEAR ENERGY CORP.
|
| |||
| | By: | | |
|
| |
By:
Name:
|
| |
|
|
| | Address: | | |
|
| | Title: | | | | |
| Signature: |
|
| Print Name: |
|
| Signature: |
|
| Name: |
|
| Title: |
|
| | By: | | |
Name:
Title: |
| | | |
| |
Exhibit
|
| |
Description
|
|
| | 1.1 | | | | |
| | 2.1† | | |
Amended and Restated Agreement and Plan of Merger, dated as of September 29, 2025, among Spring Valley Acquisition Corp. II, Eagle Nuclear Energy Corp., Spring Valley Merger Sub II, Inc., Spring Valley Merger Sub III, Inc. and Eagle Energy Metals Corp. (included as Annex A to the proxy statement/prospectus).
|
|
| | 3.1 | | | | |
| | 3.2 | | | | |
| | 3.3 | | | | |
| | 3.4 | | | Articles of Incorporation of Eagle Nuclear Energy Corp. | |
| | 3.5 | | | Form of New Eagle Charter (included as Annex B to the proxy statement/prospectus). | |
| | 3.6 | | | Form of New Eagle Bylaws (included as Annex C to the proxy statement/prospectus). | |
| | 4.1 | | | | |
| | 4.2 | | | | |
| | 4.3 | | | | |
| | 4.4 | | | | |
| | 4.5 | | | | |
| | 4.6 | | | | |
| | 4.7 | | | | |
| | 4.8 | | | |
| |
Exhibit
|
| |
Description
|
|
| | 4.9 | | | | |
| | 5.1* | | | Opinion of Greenberg Traurig, LLP as to the validity of the securities being registered. | |
| | 8.1* | | | Opinion of Greenberg Traurig, LLP regarding tax matters. | |
| | 8.2* | | | Opinion of Nelson Mullins Riley & Scarborough LLP regarding tax matters. | |
| | 10.1 | | | | |
| | 10.2 | | | | |
| | 10.3 | | | | |
| | 10.4 | | | | |
| | 10.5 | | | | |
| | 10.6 | | | | |
| | 10.7 | | | | |
| | 10.8 | | | | |
| | 10.9 | | | | |
| | 10.10 | | | | |
| | 10.11 | | | |
| |
Exhibit
|
| |
Description
|
|
| | 10.12 | | | | |
| | 10.13# | | | | |
| | 10.14 | | | | |
| | 10.15 | | | | |
| | 10.16 | | | | |
| | 10.17 | | | | |
| | 10.18 | | | | |
| | 10.19 | | | | |
| | 10.20* | | |
Form of Indemnification Agreement between Eagle Nuclear Energy Corp. and each of its directors and officers.
|
|
| | 10.21* | | |
Property Option Agreement, dated November 18, 2024, between Eagle Energy Metals Corp., Aurora Energy Metals Ltd. and Oregon Energy LLC.
|
|
| | 10.22* | | |
Exclusive Patent License Agreement, dated June 20, 2025, between Eagle Energy Metals Corp. and UNM Rainforest Innovations.
|
|
| | 10.23* | | |
CEO Consulting Agreement, dated January 1, 2024, between Eagle Energy Metals Corp. and Mark Mukhija.
|
|
| | 10.24* | | |
CFO Consulting Agreement, dated November 1, 2024, between Eagle Energy Metals Corp. and 727 Consulting Ltd.
|
|
| | 10.25* | | |
Consulting Agreement, dated April 1, 2024, between Eagle Energy Metals Corp. and SVK Metrix Inc.
|
|
| | 21.1 | | | List of Subsidiaries of Eagle Nuclear Energy Corp. | |
| | 23.1 | | | Consent of WithumSmith+Brown, PC (with respect to Spring Valley Acquisition Corp. II). | |
| | 23.2 | | | | |
| | 23.3 | | | | |
| | 23.4 | | | | |
| | 23.5* | | | Consent of Greenberg Traurig, LLP (included in Exhibit 5.1). | |
| | 23.6* | | | Consent of Greenberg Traurig, LLP (included in Exhibit 8.1). | |
| | 23.7* | | | Consent of Nelson Mullins Riley & Scarborough LLP (included in Exhibit 8.2). | |
| | 23.8 | | | | |
| | 24.1 | | | | |
| | 96.1 | | | | |
| | 99.1* | | | Form of Proxy Card for Extraordinary General Meeting. | |
| | 99.2 | | | |
| |
Exhibit
|
| |
Description
|
|
| | 99.3 | | | | |
| | 99.4 | | | | |
| |
107
|
| | Filing Fee Table. | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Christopher Sorrells
Christopher Sorrells
|
| |
President, Treasurer and Director (Principal Executive Officer, Principal Financial Officer and Principal Accounting Officer)
|
| |
September 30, 2025
|
|
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Mark Mukhija
Mark Mukhija
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| |
September 30, 2025
|
|
| |
/s/ Kuljit Basi
Kuljit Basi
|
| |
Director and Vice President
of Project Development |
| |
September 30, 2025
|
|
| |
/s/ Yana Popova
Yana Popova
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
| |
September 30, 2025
|
|
| )5$1&,6&29$*8,/$5 Secretary of State North Carson Street Carson City, Nevada 89701-4201 (775) 684-5708 Website: www.nvsos.gov www.nvsilverflume.gov ABOVE SPACE IS FOR OFFICE USE ONLY Formation 3URILW&RUSRUDWLRQ 156 $UWLFOHVRI,QFRUSRUDWLRQ'RPHVWLF&RUSRUDWLRQ 156 )RUHLJQ&RUSRUDWLRQ NRS 89 - $UWLFOHVRI,QFRUSRUDWLRQ 3URIHVVLRQDO&RUSRUDWLRQ $Formation &ORVH&RUSRUDWLRQ 1DPHRI&ORVH&RUSRUDWLRQ0867DSSHDULQWKHEHORZKHDGLQJ $UWLFOHVRI)RUPDWLRQRIBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBDFORVHFRUSRUDWLRQ156$ 7<3(2535,17 USE '$5. INK ONLY - DO NOT HIGHLIGHT 1. Name of (QWLW\ ,I IRUHLJQ QDPH LQ KRPHMXULVGLFWLRQ Commercial Registered Agent:QDPHRQO\EHORZ Noncommercial Registered Agent (name and address below) Office or Position with Entity (WLWOH and address below) Name of Registered Agent OR Title of Office or Position with Entity Nevada Street Address City Zip Code Nevada Mailing Address (if different from street address) City Zip Code 1DPHVDQG $GGUHVVHVRIWKH %RDUGRI'LUHFWRUV 7UXVWHHVRU 6WRFNKROGHUV 156 %RDUGRI'LUHFWRUV 7UXVWHHVLVUHTXLUHG 156D5HTXLUHGLIWKH &ORVH &RUSRUDWLRQLVJRYHUQHGE\D ERDUGRIGLUHFWRUV 1565HTXLUHGWRKDYHWKH 2ULJLQDOVWRFNKROGHUVDQG GLUHFWRUV$FHUWLILFDWHIURPWKH UHJXODWRU\ERDUGPXVWEH VXEPLWWHGVKRZLQJWKDWHDFK LQGLYLGXDOLVOLFHQVHGDWWKHWLPH RIILOLQJ6HHLQVWUXFWLRQV . Governing Board: (156 $ FORVH FRUSRUDWLRQ RQO\ check one box; if yes, complete article below) 1) Name Street Address City 2) Name Street Address City . Registered Agent for Service of Process: (&heck only one box) D. Certificate of Acceptance of Appointment of Registered Agent: I hereby accept appointment as Registered Agent for the above named Entity. If the registered agent is unable to sign the Articles of Incorporation, submit a separate signed Registered Agent Acceptance form. ; BBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB Authorized Signature of Registered Agent or On Behalf of Registered Agent Entity Date ) Street Address City Name 7KLVFRUSRUDWLRQLVDFORVHFRUSRUDWLRQRSHUDWLQJZLWKDERDUGRIGLUHFWRUV <HV 25 1R 6WDWH =LS3RVWDO&RGH 5E,GHFODUHWKLV HQWLW\LVLQJRRGVWDQGLQJLQ WKHMXULVGLFWLRQRILWV LQFRUSRUDWLRQ -XULVGLFWLRQRI ,QFRUSRUDWLRQ156 RQO\ D -XULVGLFWLRQRI LQFRUSRUDWLRQ CRXQWU\ 6WDWH =LS3RVWDO&RGH CRXQWU\ 6WDWH =LS3RVWDO&RGH CRXQWU\ This form must be accompanied by appropriate fees. 3DJHRI 5HYLVHG 156)RUHLJQ&RUSRUDWLRQ3URIHVVLRQDO&RUSRUDWLRQ CORPORATION SERVICE COMPANY* Eagle Nuclear Energy Corp. 112 North Curry Street Carson City 89703 Christopher Sorrells United States 2100 McKinney Ave, Suite 1675 Dallas TX 75201 - - - - |
| )5$1&,6&29$*8,/$5 Secretary of State North Carson Street Carson City, Nevada 89701-4201 (775) 684-5708 Website: www.nvsos.gov www.nvsilverflume.gov Formation 3URILW&RUSRUDWLRQ Continued3DJH %\VHOHFWLQJ³<HV´\RXDUHLQGLFDWLQJWKDWWKHFRUSRUDWLRQLVRUJDQL]HGDVD EHQHILWFRUSRUDWLRQ SXUVXDQWWR156&KDSWHU%ZLWKDSXUSRVHRIFUHDWLQJD JHQHUDORUVSHFLILF SXEOLF EHQHILW7KHSXUSRVHIRUZKLFKWKH EHQHILWFRUSRUDWLRQLV FUHDWHGPXVWEHGLVFORVHGLQWKHEHORZSXUSRVHILHOG <HV 1XPEHURI$XWKRUL]HGVKDUHVZLWK3DUYDOXH 1XPEHURI&RPPRQVKDUHVZLWK3DUYDOXH 1XPEHU RI3UHIHUUHG VKDUHV ZLWK3DU YDOXH 1XPEHURIVKDUHVZLWKQRSDUYDOXH ,IPRUHWKDQRQHFODVVRUVHULHVRIVWRFNLVDXWKRUL]HGSOHDVHDWWDFKWKHLQIRUPDWLRQRQDQDGGLWLRQDOVKHHWRISDSHU 3DUYDOXH 3DUYDOXH . Benefit Corporation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ame . 1DPHDQG 6LJQDWXUH RI 2IILFHU PDNLQJWKH VWDWHPHQWRU $XWKRUL]HG 6LJQHU IRU 156 1DPH$GGUHVV DQG 6LJQDWXUHRIWKH ,QFRUSRUDWRUIRU156 $ DQG156 (DFK2UJDQL]HU ,QFRUSRUDWRUPXVWEHD OLFHQVHGSURIHVVLRQDO City State Zip3RVWDO Code 3OHDVHLQFOXGHDQ\UHTXLUHGRURSWLRQDOLQIRUPDWLRQLQVSDFH EHORZ DWWDFKDGGLWLRQDOSDJHVLIQHFHVVDU\ $1,1,7,$//,672)2)),&(560867$&&203$1<7+,6),/,1* CRXQWU\ DWWDFKDGGLWLRQDOSDJHLIQHFHVVDU\ $GGUHVV This form must be accompanied by appropriate fees. 3DJHRI 5HYLVHG 3DUYDOXH )RUHLJQ&RUSRUDWLRQV156RQO\ 7KLVLVDFRUSRUDWLRQLVD QRQVWRFNFRUSRUDWLRQ 7KLVLVDFRUSRUDWLRQLVD XQOLPLWHGVWRFNFRUSRUDWLRQ 3OHDVHLQGLFDWHWKHEUHDNGRZQRIDOOFRUSRUDWHVKDUHVDQGWKHSDUYDOXH The corporation may engage in any lawful activity permitted in the State of Nevada. 1000 0.0001 Christopher Sorrells United States 2100 McKinney Ave, Suite 1675 Dallas TX 75201 1000 0.0001 - - - - |
Exhibit 4.9
WARRANT ASSUMPTION AGREEMENT
This Warrant Assumption Agreement (this “Warrant Assumption Agreement”) is entered into as of [●], 2025, by and among Eagle Nuclear Energy Corp., a Nevada corporation (“PubCo”), Spring Valley Acquisition Corp. II, a Cayman Islands exempted company (“Acquiror”), and Continental Stock Transfer & Trust Company, a New York Limited Purpose Trust Company (the “Warrant Agent” and together with PubCo and Acquiror, collectively as the “Parties” and individually, each a “Party”).
WHEREAS, Acquiror and the Warrant Agent are parties to that certain (a) Private Warrant Agreement dated as of October 12, 2022 (the “Existing Private Warrant Agreement”) and (b) Public Warrant Agreement dated as of October 12, 2022 (the “Existing Public Warrant Agreement” and together with the Existing Private Warrant Agreement, the “Existing Warrant Agreements”; capitalized terms used but not otherwise defined herein shall have the meanings given to such terms in the Existing Warrant Agreements);
WHEREAS, pursuant to the Amended and Restated Agreement and Plan of Merger, dated as of September 29, 2025 (the “Merger Agreement”), by and among Acquiror, PubCo, Spring Valley Merger Sub III, Inc., a Cayman Islands exempted company (“Merger Sub 1”), Spring Valley Merger Sub II, Inc., a Nevada corporation (“Merger Sub 2”, and together with Merger Sub 1, the “Merger Subs”), and Eagle Energy Metals Corp., a Nevada corporation (the “Company”), subject to the terms and conditions set forth therein, at the closing of the Transactions, as defined herein (the “Closing”), among other things, (a) Merger Sub 1 will merge with and into Acquiror (the “First Merger”), with Acquiror surviving the First Merger as a wholly owned subsidiary of PubCo and (b) Merger Sub 2 will merge with and into the Company (the “Second Merger” and together with the First Merger, the “Mergers”), with the Company surviving the Second Merger as a wholly owned subsidiary of PubCo (the consummation of the Mergers and the other transactions contemplated in the Merger Agreement are referred to herein as the “Transactions”). Following the Mergers, PubCo will become a publicly traded company;
WHEREAS, pursuant to the terms and conditions set forth in the Merger Agreement, at the effective time of the First Merger (the “First Effective Time”), by virtue of the First Merger and without any further action on the part of any Party hereto or the Registered Holders, PubCo shall assume the Existing Warrant Agreements pursuant to the terms set forth herein;
WHEREAS, Section 8.8 of the Existing Private Warrant Agreement and Section 9.8 of the Existing Public Warrant Agreement provides that Acquiror and the Warrant Agent may amend the respective Existing Warrant Agreements without the consent of any Registered Holder for the purpose of curing any ambiguity or to correct any mistake contained in the Existing Warrant Agreements or adding or changing any other provisions with respect to matters or questions arising under the Existing Warrant Agreements as Acquiror and the Warrant Agent may deem necessary or desirable and that Acquiror and the Warrant Agent deem shall not adversely affect the interest of the Registered Holders under the Existing Warrant Agreements;
WHEREAS, pursuant to the terms and conditions of each of the Existing Warrant Agreements and the Merger Agreement, at the First Effective Time, by virtue of the First Merger and without any action on the part of any Registered Holders, each Warrant that is outstanding immediately prior to the First Effective Time shall, pursuant to and in accordance with Section 4 of each Existing Warrant Agreement, automatically and irrevocably be modified to provide that such Warrant shall no longer entitle the holder thereof to purchase the number of shares of Ordinary Shares set forth therein and in substitution thereof such Warrant shall entitle the holder thereof to acquire such number of common stock of PubCo, par value $0.0001 per share (“PubCo Common Stock”), per Warrant, subject to adjustments as provided in Section 4 and the third sentence of Section 3.1 of each Existing Warrant Agreement, that such holder would have received pursuant to the terms and conditions of the Existing Warrant Agreements; and
WHEREAS, as a result of this Warrant Assumption Agreement, each Warrant outstanding immediately prior to the First Effective Time will be exchanged for a warrant to purchase PubCo Common Stock pursuant to the terms and conditions of the Existing Warrant Agreements.
1
NOW, THEREFORE, in consideration of the foregoing and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, PubCo, Acquiror and the Warrant Agent hereby agree as follows:
| 1. | Assignment and Assumption. |
(a) Upon and subject to the occurrence of the First Effective Time, Acquiror hereby assigns, and PubCo hereby assumes, the rights and obligations of Acquiror under the Existing Warrant Agreements and the Warrants, including the obligation to issue PubCo Common Stock upon the exercise of the Warrants, and PubCo hereby agrees to faithfully perform, satisfy and discharge when due, the liabilities and obligations of Acquiror under the Existing Warrant Agreements and the Warrants. As a result of the preceding sentence, upon and subject to the occurrence of the First Effective Time, each Warrant will be exchanged for a warrant to purchase PubCo Common Stock pursuant to the terms and conditions of the Existing Warrant Agreements.
(b) This Warrant Assumption Agreement is being executed and delivered pursuant and subject to the Existing Warrant Agreements. Nothing in this Warrant Assumption Agreement shall, or shall be deemed to, defeat, limit, alter, impair, enhance or enlarge any right, obligation, claim or remedy created by the Existing Warrant Agreements or any other document or instrument delivered pursuant to or in connection with it.
| 2. | Amendment of Existing Warrant Agreements. |
(a) Acquiror, PubCo and the Warrant Agent hereby amend the Existing Warrant Agreements as provided in this Section 2 effective immediately prior to the First Effective Time and conditions on the occurrence of the Closing, and acknowledge and agree that the amendments to the Existing Warrant Agreements set forth in this Section 2 are necessary or desirable and that such amendments do not adversely affect the interest of the Registered Holders.
(b) All references to “Spring Valley Acquisition Corp. II, a Cayman Islands exempted company” in the Existing Warrant Agreements (including all Exhibits thereto) shall refer instead to “Eagle Nuclear Energy Corp., a Nevada corporation.” As a result thereof, all references to the “Company” in the Existing Warrant Agreements shall be references to PubCo rather than to Acquiror.
(c) Reference to Ordinary Shares. All references to “Class A ordinary share” of Acquiror and “$0.0001 par value” in the Existing Warrant Agreements shall refer instead to “common stock” of PubCo and “par value of $0.0001 per share”, respectively. As a result thereof, all references to “Ordinary Shares” in the Existing Warrant Agreements shall be references to shares of PubCo Common Stock rather than to Acquiror’s Class A ordinary shares.
(d) Notice. The address for notices to Acquiror set forth in Section 9.2 of the Existing Public Warrant Agreement and Section 8.2 of the Existing Private Warrant Agreement is hereby amended in its entirety as follows:
Eagle Nuclear Energy Corp.
5470 Kietzke Lane, Suite 300
Reno, NV 89511
Attn: Mark Mukhija
E-mail: mmukhija@eagleenergymetals.com
with a copy to:
Nelson Mullins Riley & Scarborough LLP
Attn: Peter Strand; Mike Bradshaw
E-mail: peter.strand@nelsonmullins.com; mike.bradshaw@nelsonmullins.com
(e) Detachability of Warrants. Section 2.4 of the Existing Public Warrant Agreement is hereby deleted and replaced with the following:
“[INTENTIONALLY OMITTED]”
2
(f) Fractional Warrants. Section 2.5 of the Existing Public Warrant Agreement is hereby deleted and replaced with the following:
“The Company shall not issue fractional Warrants. If a holder of Warrants would be entitled to receive a fractional Warrant, the Company shall round down to the nearest whole number the number of Warrants to be issued to such holder.”
(g) Transfer of Fractional Warrants. Section 5.3 of the Existing Public Warrant Agreement is hereby deleted and replaced with the following:
“The Warrant Agent shall not be required to effect any registration of transfer or exchange of Warrants which would require the issuance of a Warrant certificate or book-entry position for a fraction of a Warrant.”
(h) Transfer of Warrants. Section 5.6 of the Existing Public Warrant Agreement is hereby deleted and replaced with the following:
“[INTENTIONALLY OMITTED]”
| 3. | Miscellaneous. |
(a) Applicable Law and Exclusive Forum. The validity, interpretation, and performance of this Warrant Assumption Agreement and of the Warrants shall be governed in all respects by the laws of the State of New York, without giving effect to conflicts of law principles that would result in the application of the substantive laws of another jurisdiction. Subject to applicable law, the Parties hereby agree that any action, proceeding or claim against it arising out of or relating in any way to this Warrant Assumption Agreement, including under the Securities Act, shall be brought and enforced in the courts of the State of New York or the United States District Court for the Southern District of New York, and irrevocably submits to such jurisdiction, which jurisdiction shall be the exclusive forum for any such action, proceeding or claim. The Parties hereby waive any objection to such exclusive jurisdiction and that such courts represent an inconvenient forum. Notwithstanding the foregoing, the provisions of this paragraph will not apply to suits brought to enforce any liability or duty created by the Exchange Act or any other claim for which the federal district courts of the United States of America are the sole and exclusive forum. Any person or entity purchasing or otherwise acquiring any interest in the Warrants shall be deemed to have notice of and to have consented to the forum provisions in Section 9.3 of the Existing Public Warrant Agreement and Section 8.3 of the Existing Private Warrant Agreement. If any action, the subject matter of which is within the scope of the forum provisions above, is filed in a court other than a court of the State of New York or the United States District Court for the Southern District of New York (a “Foreign Action”) in the name of any Warrant holder, such Warrant holder shall be deemed to have consented to: (x) the personal jurisdiction of the state and federal courts located in the State of New York in connection with any action brought in any such court to enforce the forum provisions (an “Enforcement Action”), and (y) having service of process made upon such Warrant holder in any such Enforcement Action by service upon such Warrant holder’s counsel in the Foreign Action as agent for such Warrant holder.
(b) Successors and Binding Effect. This Warrant Assumption Agreement shall be binding upon and inure to the benefit of the Parties hereto and to their respective successors and assigns.
(c) Entire Agreement. This Warrant Assumption Agreement sets forth the entire agreement and understanding between the Parties, or any of their respective subsidiaries, as to the subject matter thereof and merges and supersedes all prior discussions, agreements and understandings, whether written or oral, of any and every nature among them. Except as expressly set forth in this Warrant Assumption Agreement, provisions of the Existing Warrant Agreements which are not inconsistent with this Warrant Assumption Agreement shall remain in full force and effect. This Warrant Assumption Agreement may be executed in any number of original or facsimile counterparts and each of such counterparts shall for all purposes be deemed to be an original, and all such counterparts shall together constitute but one and the same instrument.
3
(d) Severability. This Warrant Assumption Agreement shall be deemed severable, and the invalidity or unenforceability of any term or provision hereof shall not affect the validity or enforceability of this Warrant Assumption Agreement or of any other term or provision hereof. Furthermore, in lieu of any such invalid or unenforceable term or provision, the Parties hereto intend that there shall be added as a part of this Warrant Assumption Agreement a provision as similar in terms to such invalid or unenforceable provision as may be possible and be valid and enforceable.
(e) Headings. The headings in this Warrant Assumption Agreement are for convenience only and shall not be considered a part of or affect the construction or interpretation of any provision of this Warrant Assumption Agreement.
(f) Amendment. This Warrant Assumption Agreement may not be amended except by an instrument in writing signed by each of the Parties.
(g) Counterparts and Electronic Signatures. This Warrant Assumption Agreement may be executed in two or more counterparts, and by different Parties in separate counterparts, with the same effect as if all Parties hereto had signed the same document, but all of which together shall constitute one and the same instrument. Copies of executed counterparts of this Warrant Assumption Agreement transmitted by electronic transmission (including by email or in .pdf format) or facsimile as well as electronically or digitally executed counterparts (such as DocuSign) shall have the same legal effect as original signatures and shall be considered irrevocable originally executed counterparts of this Warrant Assumption Agreement.
(h) Termination. If the Merger Agreement is terminated in accordance with its terms before the First Effective Time, this Warrant Assumption Agreement shall immediately terminate and cease to have any force or effect, without any liability on the part of any Party hereto, as if this Warrant Assumption Agreement had not been executed and delivered.
[SIGNATURE PAGES FOLLOW]
4
IN WITNESS WHEREOF, the Parties hereto have executed this Warrant Assumption Agreement as of the date first written above.
| EAGLE NUCLEAR ENERGY CORP. | ||
| By: | ||
| Name: | Christopher Sorrells | |
| Title: | President | |
| SPRING VALLEY ACQUISITION CORP. II | ||
| By: | ||
| Name: | Christopher Sorrells | |
| Title: | Chief Executive Officer | |
| CONTINENTAL STOCK TRANSFER & TRUST COMPANY | ||
| By: | ||
| Name: | ||
| Title: | ||
[Signature Page to Warrant Assumption Agreement]
Exhibit 21.1
EAGLE NUCLEAR ENERGY CORP.
LIST OF SUBSIDIARIES
| Entity Name | Jurisdiction of Incorporation |
| Spring Valley Merger Sub III, Inc. | Cayman Islands |
| Spring Valley Merger Sub II, Inc. | Nevada |
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the use in the Prospectus constituting a part of this Registration Statement on Form S-4 of our report dated April 11, 2025 (which includes an explanatory paragraph relating to Spring Valley Acquisition Corp. II’s ability to continue as a going concern) relating to the financial statements of Spring Valley Acquisition Corp. II, which is contained in that Prospectus. We also consent to the reference to our Firm under the caption “Experts” in the Prospectus.
/s/ WithumSmith+Brown, PC
New York, New York
September 30, 2025
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
We hereby consent to the use in the Prospectus constituting a part of this Registration Statement Form S-4 of our report dated September 30, 2025, which includes an explanatory paragraph relating to Eagle Nuclear Energy Corp.’s ability to continue as a going concern, relating to the financial statements of Eagle Nuclear Energy Corp. as of September 22, 2025 and for the period from September 19, 2025 (inception) through September 22, 2025, which is contained in that Prospectus. We also consent to the reference to our Firm under the caption “Experts” in the Prospectus.
/s/ WithumSmith+Brown, PC
New York, New York
September 30, 2025
| Updated Dec. 3, 2020 | Page 1 of 1 |
Exhibit 23.3
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the use in this Registration Statement on Form S-4 of our report dated March 11, 2025, relating to the financial statements of Eagle Energy Metals Corp. as of November 30, 2024, and for the period from December 14, 2023 (inception) through November 30, 2024, which includes an explanatory paragraph relating to the Company’s ability to continue as a going concern, and which forms part of this Registration Statement.
/s/ Adeptus Partners, LLC
Ocean, New Jersey
September 30, 2025
Exhibit 23.4
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the use in this Registration Statement on Form S-4 of our report dated August 20, 2025, relating to the financial statements of Oregon Energy LLC as of June 30, 2025 and 2024, and for the years then ended, which includes an explanatory paragraph relating to the Company’s ability to continue as a going concern, and which forms part of this Registration Statement.
/s/ Adeptus Partners, LLC
Ocean, New Jersey
September 30, 2025
Exhibit 23.8
CONSENT OF QUALIFIED PERSON
September 29, 2025
The undersigned hereby consents to
| (i) | The filing of the technical report summary entitled “S-K 1300 Technical Report Summary Mineral Resources Estimate for the Aurora Uranium Project” (the “Technical Report Summary”), with effective date and signature date of August 8, 2025, that was prepared in accordance with Subpart 1300 of Regulation S-K promulgated by the U.S. Securities and Exchange Commission (“Regulation S-K 1300”) in this Registration Statement of Spring Valley Acquisition Corp. II on Form S-4, including any amendment thereto, any related prospectus and any related prospectus supplement (the “Registration Statement”); |
| (ii) | The use of and reference to the name BBA USA Inc, including its status as an expert or “qualified person” (as defined in Regulation S-K 1300) in connection with the Technical Report Summary; and |
| (iii) | The use of and reference to any chapters, extracts, figures, charts, and/or other data from the Technical Report Summary, with proper reference to the Technical Report Summary. |
| Respectfully submitted, | |
| BBA USA Inc | |
| /s/ BBA USA Inc. |
Date: September 29, 2025
Exhibit 96.1

![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Date and Signature Page
Report Date: August 8, 2025
Prepared by Qualified Persons from the following Third-Party Company:
| S/S BBA USA Inc. | |
| BBA USA Inc. | |
| August 8, 2025 |
| AUGUST 2025 | 200810001-000000-40-ERA-0001-R00 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
TABLE OF CONTENTS
| 1. | Summary | 1-1 | ||
| 1.1 | Introduction | 1-1 | ||
| 1.2 | Terms of Reference | 1-1 | ||
| 1.3 | Property Setting | 1-1 | ||
| 1.4 | Mineral Tenure, Ownership, Surface Rights, royalties, Agreements & Permits | 1-3 | ||
| 1.5 | History | 1-3 | ||
| 1.6 | Geology Setting, Mineralization & Deposit | 1-3 | ||
| 1.7 | Exploration | 1-4 | ||
| 1.8 | Sample Preparation, Analysis & Security | 1-4 | ||
| 1.9 | Data Verification | 1-4 | ||
| 1.10 | Mineral Processing & Metallurgical Testing | 1-4 | ||
| 1.11 | Mineral Resource Estimate | 1-4 | ||
| 1.12 | Risks | 1-6 | ||
| 1.13 | Opportunities | 1-6 | ||
| 1.14 | Conclusions | 1-6 | ||
| 1.15 | Recommendations | 1-7 | ||
| 2. | Introduction | 2-1 | ||
| 2.1 | Registrant for Whom the Technical Report Summary was Prepared | 2-1 | ||
| 2.2 | Terms of Reference and Purpose of the Report | 2-1 | ||
| 2.3 | Report Date | 2-1 | ||
| 2.4 | Sources of Information | 2-2 | ||
| 2.5 | Details of Inspection | 2-2 | ||
| 2.6 | Report Version Update | 2-2 | ||
| 2.7 | Units of Measure | 2-2 | ||
| 2.8 | Mineral Resource and Mineral Reserve Definitions | 2-3 | ||
| 2.8.1 | Mineral Resource | 2-3 | ||
| 2.9 | Qualified Person | 2-4 | ||
| 3. | Property Description and Location | 3-1 | ||
| 3.1 | Legal Description of Property | 3-1 | ||
| 3.2 | Project Location | 3-1 | ||
| 3.3 | Mineral Tenure and Surface Rights | 3-5 | ||
| AUGUST 2025 | i |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 4. | Accessibility, Climate, Local Resources, Infrastructure and Physiography | 4-1 | |
| 4.1 | Climate | 4-1 | |
| 4.2 | Local Resources & Regional Infrastructure | 4-1 | |
| 4.3 | Physiography | 4-1 | |
| 5. | History | 5-1 | ||
| 5.1 | Previous Exploration | 5-1 | ||
| 5.2 | Historical Production | 5-3 | ||
| 5.3 | QP Opinion | 5-3 | ||
| 6. | Geological Setting, Mineralization and Deposit | 6-1 | ||
| 6.1 | Regional Geology | 6-1 | ||
| 6.2 | Local Geology | 6-3 | ||
| 6.3 | Structure | 6-5 | ||
| 6.4 | Alteration | 6-6 | ||
| 6.5 | Mineralization | 6-6 | ||
| 6.6 | Deposit Type | 6-9 | ||
| 7. | Exploration | 7-1 | ||
| 7.1 | Historical Drilling | 7-1 | ||
| 7.1.1 | Drilling Type | 7-3 | ||
| 7.1.2 | Collar Surveys | 7-4 | ||
| 7.1.3 | Downhole Surveys | 7-5 | ||
| 7.1.4 | Surface Topography | 7-5 | ||
| 7.1.5 | Logging Procedures | 7-5 | ||
| 7.1.6 | Interpretation of Results | 7-5 | ||
| 7.1.7 | Drill Site Rehabilitation | 7-5 | ||
| 7.2 | Historical Geophysical survey | 7-5 | ||
| 7.3 | QP Opinion | 7-6 | ||
| 8. | Sample Preparation, Analyses, and Security | 8-1 | ||
| 8.1 | Chain of Custody | 8-1 | ||
| 8.2 | Sample Security | 8-1 | ||
| 8.3 | Sample Storage | 8-1 | ||
| 8.4 | Analytical Laboratories | 8-2 | ||
| 8.5 | Sample Preparation and Analytical Procedure | 8-2 | ||
| 8.6 | Bulk Density Measurements | 8-4 | ||
| 8.7 | Adequacy of Procedures | 8-6 | ||
| AUGUST 2025 | ii |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 9. | Data Verification | 9-1 | ||
| 9.1 | Data Sources | 9-1 | ||
| 9.1.1 | Hardcopy Database | 9-1 | ||
| 9.1.2 | Digital Database | 9-1 | ||
| 9.2 | Collar Survey Verification | 9-1 | ||
| 9.3 | Downhole Survey Verification | 9-1 | ||
| 9.4 | Assay Verification | 9-2 | ||
| 9.5 | Site Verification | 9-2 | ||
| 9.6 | BBA Opinion | 9-3 | ||
| 10. | Mineral Processing and Metallurgical Testing | 10-1 | ||
| 11. | Mineral Resource Estimate | 11-1 | ||
| 11.1 | Introduction | 11-1 | ||
| 11.2 | Drillhole Database | 11-1 | ||
| 11.3 | Geological and Mineralization Model | 11-2 | ||
| 11.4 | Data Preparation | 11-5 | ||
| 11.4.1 | Exploratory Data Analysis | 11-5 | ||
| 11.4.2 | Unsampled Assay Intervals | 11-5 | ||
| 11.4.3 | Compositing | 11-6 | ||
| 11.4.4 | Outlier Analysis and Capping | 11-8 | ||
| 11.4.5 | Bulk Density | 11-8 | ||
| 11.4.6 | Block Model Strategy and Analysis | 11-9 | ||
| 11.4.7 | Assessment of Spatial Grade Continuity | 11-10 | ||
| 11.4.8 | Block Model Definition | 11-10 | ||
| 11.4.9 | Search Strategy | 11-12 | ||
| 11.4.10 | Estimate Parameters | 11-14 | ||
| 11.5 | Block Model Validation | 11-14 | ||
| 11.5.1 | Statistical Comparison | 11-14 | ||
| 11.5.2 | Visual Comparison | 11-16 | ||
| 11.5.3 | Swath Plots | 11-16 | ||
| 11.6 | Mineral Resource Classification | 11-17 | ||
| 11.7 | Commodity Pricing | 11-18 | ||
| 11.8 | Reasonable Prospects of Economic Extraction | 11-18 | ||
| 11.9 | Cut-off Values | 11-19 | ||
| 11.10 | Mineral Resource Estimate | 11-19 | ||
| 11.11 | Mineral Resource Sensitivity | 11-20 | ||
| 11.12 | Comparison to Previous MRE | 11-21 | ||
| AUGUST 2025 | iii |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 11.13 | Differences in Resource Model Iterations | 11-23 | |
| 11.14 | Factors that May Affect the Mineral Resources | 11-23 | |
| 11.15 | QP Opinion | 11-23 |
| 12. | Mineral Reserve Estimates | 12-1 | |
| 13. | Mining Methods | 13-1 | |
| 14. | Recovery Methods | 14-1 | |
| 15. | Project Infrastructure | 15-1 | |
| 16. | Market Studies and Contracts | 16-1 | |
| 17. | Environmental Studies, Permitting, and Social or Community Impact | 17-1 | |
| 18. | Capital and Operating Costs | 18-1 | |
| 19. | Economic Analysis | 19-1 | |
| 20. | Adjacent Properties | 20-1 | |
| 21. | Other Relevant Data and Information | 21-1 | |
| 22. | Interpretation and Conclusions | 22-1 | |
| 22.1 | Property Setting | 22-1 | |
| 22.2 | Access, Climate, Resources, Infrastructure | 22-1 | |
| 22.3 | History | 22-1 | |
| 22.4 | Geology Setting, Mineralization & Deposit | 22-1 | |
| 22.5 | Exploration | 22-2 | |
| 22.6 | Sample Preparation, Analysis & Security | 22-2 | |
| 22.7 | Data Verification | 22-2 | |
| 22.8 | Mineral Processing & Metallurgical Testing | 22-2 | |
| 22.9 | Mineral Resource Estimate | 22-2 | |
| 23. | Recommendations | 23-1 | ||
| 23.1 | Recommended Work Program Costs | 23-1 | ||
| 23.2 | Additional Recommendations | 23-1 | ||
| 23.2.1 | Bulk Density | 23-2 | ||
| 23.2.2 | Geomechanical | 23-2 | ||
| 23.2.3 | Cordex Claims | 23-2 | ||
| 24. | References | 24-1 | |
| 25. | Reliance on Other Experts | 25-1 | |
| 25.1 | Introduction | 25-1 | |
| 25.2 | Legal Matters | 25-1 | |
| AUGUST 2025 | iv |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
LIST OF TABLES
| Table 1-1: Aurora Project Mineral Resource Estimate | 1-5 |
| Table 1-2: Recommended work budget | 1-7 |
| Table 2-1: Site Visit | 2-2 |
| Table 5-1: Previous exploration | 5-2 |
| Table 7-1: Summary of drilling at Aurora and surrounds from reports | 7-4 |
| Table 7-2: Local grid conversion to UTM Zone 11N | 7-4 |
| Table 8-1: Check calculations of bulk densities (BD) from Placer core hole DDH-110 | 8-5 |
| Table 8-2: Preliminary Analysis of EVE bulk densities (BD) >= 80 ppm U3O8 | 8-5 |
| Table 9-1: Drill collar validation | 9-3 |
| Table 10-1: Placer - Results of 1979 metallurgical testing (Myers, 2005) | 10-1 |
| Table 11-1: Breakdown of drilling on the Aurora Project | 11-1 |
| Table 11-2: Breakdown of drilling by year | 11-2 |
| Table 11-3: Aurora Project Domains | 11-4 |
| Table 11-4: Volume of Aurora Project Wireframe Domains | 11-4 |
| Table 11-5: General statistics of length weighted raw drillhole and composites per Domain (1) | 11-7 |
| Table 11-6: Dry density values for various rock types* | 11-8 |
| Table 11-7: Assigned bulk density for the Aurora Uranium Mineral Resource | 11-9 |
| Table 11-8: Aurora variography parameters | 11-10 |
| Table 11-9: Block model definition parameters | 11-11 |
| Table 11-10: Wireframe vs Block model volume | 11-11 |
| Table 11-11: Aurora block model search parameters | 11-13 |
| Table 11-12: Global statistical comparison | 11-15 |
| Table 11-13: Input parameter assumptions | 11-19 |
| Table 11-14: Aurora Project Mineral Resource Estimate | 11-20 |
| Table 11-15: Mineral Resource sensitivity based on revenue factor pricing of U3O8 US$/lb | 11-21 |
| Table 11-16: Aurora Interpolation Comparison | 11-22 |
| Table 23-1: Recommended work budget | 23-1 |
| AUGUST 2025 | v |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
LIST OF FIGURES
| Figure 1-1: Location plan of Aurora Uranium Project | 1-2 |
| Figure 3-1: Location plan of Aurora Uranium Project | 3-2 |
| Figure 3-2: Location plan of Aurora in Malheur County in the southeast of Oregon | 3-3 |
| Figure 3-3: Location plan of Aurora within the McDermitt Caldera straddling Oregon and Nevada, USA | 3-4 |
| Figure 3-4: Eagle Energy claim block in May 2025 | 3-5 |
| Figure 6-1: Location of Aurora on regional geology within the McDermott caldera system | 6-2 |
| Figure 6-2: Aurora Stratigraphic Column (example from drillhole AUD_DDH-409) | 6-4 |
| Figure 6-3: Aurora long-section illustrating the relationship of geology and mineralization | 6-7 |
| Figure 6-4: Aurora cross-section 10410mN illustrating the relationship of geology and mineralization | 6-7 |
| Figure 6-5: Aurora cross-section 10640mN illustrating the relationship of geology and mineralization | 6-8 |
| Figure 6-6: Aurora cross-section 10955mN illustrating the relationship of geology and mineralization | 6-8 |
| Figure 7-1: Location of EVE 2011 and 1AE 2022 drillholes overlain on satellite imagery | 7-2 |
| Figure 7-2: Aurora drilling by drill type | 7-3 |
| Figure 8-1: Flow sheet for sample preparation by Hazen Laboratory (Myers, 2005) | 8-3 |
| Figure 8-2: Analysis flow sheet - EVE samples | 8-4 |
| Figure 8-3: Preliminary chart of EVE U3O8 ppm vs. bulk densities (BD) >= 80 ppm U3O8 (all holes) | 8-6 |
| Figure 9-1: Archive boxes received by EVE from Uranium One | 9-1 |
| Figure 11-1: Cross-section showing the interpreted mineralized domains | 11-3 |
| Figure 11-2: Sample interval frequency | 11-6 |
| Figure 11-3: Aurora block model validation, U3O8, cross-section ± 50 m section width | 11-16 |
| Figure 11-4: Aurora Project swath plot, 300 Series U3O8 in the Y direction | 11-17 |
| Figure 11-5: Plan view demonstrating resource classification for | 11-18 |
| Figure 11-6: U3O8 Cut-off Sensitivity – Indicated and Inferred | 11-21 |
APPENDICES
Appendix A: Aurora Uranium Project Mineral Claims List
| AUGUST 2025 | vi |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
1. Summary
1.1 Introduction
This report was prepared as a technical report summary on the Aurora Uranium Project (the Project) in accordance with the Securities and Exchange Commission S-K regulations (Title 17, Part 229, Items 601 and 1300 through 1305) for Eagle Energy Metals Corp (“Eagle Energy”) by the third-party firm BBA USA Inc. (BBA). None of the qualified persons is affiliated with the Company or any other entity that has an ownership, royalty, or other interest in the property.
1.2 Terms of Reference
Unless otherwise indicated, all financial values are reported in United States dollars (currency abbreviation: USD; currency symbol: US$).
Totals may not sum correctly due to rounding.
This report uses U.S. English. Units may be in either metric or US customary units as identified in the text. A list of abbreviations and units of measure is provided in Section 24.
Mineral resources and mineral reserves are reported using the definitions in Subpart 229.1300 – Disclosure by Registrants Engaged in Mining Operations in Regulation S-K 1300 (S-K 1300).
This report contains forward-looking information; refer to the note regarding forward-looking information at the front of the report.
1.3 Property Setting
The project is situated in the State of Oregon, on the West Coast of the United States, within Malheur County in Southeastern Oregon, in the Quinn River Valley (Figure 1-1). The site is 3 miles (4.8 kilometers) from the Nevada border and approximately 6 miles (9.7 kilometers) west of McDermitt, Nevada. The Aurora Project centroid is approximately Lat/Long -117.90, 42.03 (WGS NAD83; EPSG: 4269).
| AUGUST 2025 | 1-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Figure 1-1: Location plan of Aurora Uranium Project
The climate in this region is characteristic of the high Nevada desert, with summer temperatures typically in the low 20s (°C) and winter temperatures frequently falling below zero
| AUGUST 2025 | 1-2 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
1.4 Mineral Tenure, Ownership, Surface Rights, royalties, Agreements & Permits
The Aurora Uranium Project is situated on public lands managed by the United States Bureau of Land Management (BLM) office in Vale, Oregon.
In November 2024, Eagle Energy entered into an option agreement with 1AE and its wholly owned subsidiary, Oregon Energy LLC, which holds 100% of the Mining Claims that make up the Aurora Uranium Project. Under the terms of the agreement, Eagle Energy was granted the sole and exclusive option to acquire all of the issued and outstanding shares of Oregon Energy, subject to 1AE receiving the necessary shareholder and regulatory approvals. To maintain and exercise the option, Eagle Energy must meet a series of requirements, including a cash payment of $300,000 (paid in January 2025), delivery of an S-K 1300-compliant technical report, issuance of shares valued at $16,000,000 upon the occurrence of a defined Listing Event prior to May 18, 2025, and the raising of a minimum of $6,800,000 in connection with the Listing Event. The agreement also includes a 1% net smelter returns royalty in favor of 1AE, which is partially or fully purchasable
1.5 History
Eagle Energy has not conducted any exploration on the project.
Exploration took place on and off from 1974 to 2022 by various operators
1.6 Geology Setting, Mineralization & Deposit
The Aurora uranium property is located within the Miocene McDermitt caldera system, spanning the border between Oregon and Nevada.
The Aurora Project area is covered by a thin layer of alluvium over lakebed sediments, which unconformably overlie interbedded dacite/rhyolite lava flows, tuffaceous units, pyroclastic breccia, and local fault breccia. Alteration is mainly clay, with opaline or chalcedonic silica, chlorite, gypsum, fluorite, and zeolites.
Mineralization is associated with the porous and permeable volcanic rocks and includes pyrite-bearing clays with uranium minerals, leucoxene, marcasite, and arsenopyrite. Uranium minerals have been identified to include uraninite, coffinite, phosphorylite, umohoite and autunite (hydrous calcium uranium phosphate.
| AUGUST 2025 | 1-3 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
1.7 Exploration
Eagle Energy has not conducted any exploration on the project.
A total of 617 diamond drill and reverse circulation holes totaling 219,153 m have been on the Aurora claims. An additional 110 diamond drill and reverse circulation holes totaling 71,822 m have been on the Cordex claims.
1.8 Sample Preparation, Analysis & Security
Eagle Energy has not conducted any sample preparation or analyses on the project. Historic samples were collected and analyzed by the appropriate methodology at the time
1.9 Data Verification
Data was verified though a series of steps, including review of drill logs, database review, and site inspection.
1.10 Mineral Processing & Metallurgical Testing
No metallurgical testing had been undertaken by Eagle Energy.
Results of metallurgical testing from 1979 indicates indicative recoveries between 55% and 85% depending on the methodology.
1.11 Mineral Resource Estimate
The 2025 Resource estimate is based on the interpretation of geological observations from detailed historical drilling that was initially completed on a 60 m by 30 m grid spacing oriented perpendicular to the strike of the deposit. A total of 675 drillholes (including both diamond and rotary holes) were used to define the resource.
The geological and mineralization model created in this MRE consisted of key lithological contacts plus mineralization constraints that were applied as estimation domains. The key contacts wireframed during the modeling process were based on a combination of grade distribution and lithology
The exploratory data analysis was conducted on raw drillhole data to determine the nature of the element distribution, correlation of grades within individual lithologic units, and the identification of high-grade outlier samples. A combination of descriptive statistics, histograms, probability plots, and X-Y scatter plots were used to analyze.
| AUGUST 2025 | 1-4 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
The resource estimation methodology constrains the mineralization by using hard wireframe boundaries. Ordinary kriging was employed with multiple search passes used for each domain. Search parameters were based on variography and continuity of mineralization.
Validation checks were completed on the mineral resource estimates. These included visual comparison of estimated grade to composite grade, domain conformity, swath plots, and comparisons to alternate estimation methods.
Indicated and inferred classification was applied to the deposit based on BBA’s review that included the examination of drill spacing, visual comparison, kriging variance, distance to the nearest composite, and search pass, along with the search ellipsoid ranges. Collectively, this information was used to produce an initial classification script followed by manual wireframe application to further limit the mineral resource classification.
Mineral resources used commodity prices based on long-term analyst and bank forecasts. In the opinion of BBA, this price is generally aligned with pricing over the last one, three, and five years; forward-looking pricing from internationally recognized banks is appropriate for use in a mineral resource estimate.
Table 1-1 summarizes the Aurora Mineral Resource.
Table 1-1: Aurora Project Mineral Resource Estimate
| Classification | Deposit | Cut-Off
Grade (ppm U3O8) |
Tonnage
(Mt) |
Grade
(U3O8 ppm) |
Contained
Metal (U3O8 Mlb) |
| Indicated | Aurora | 100 | 53.42 | 278 | 32.75 |
| Inferred | Aurora | 100 | 8.96 | 252 | 4.98 |
Mineral Resource Statement Notes:
1. S-K 1300 definition standards were followed for the resource estimate.
2. The 2025 resource models used ordinary kriging (OK) grade estimation within a three-dimensional block model with mineralized domains defined by wireframed solids.
3. Mineral Resources are constrained within pit shells.
4. The 100 ppm U3O8 cut-off used for reporting is based on the following:
| a. | Long-term metal prices of US$90/lb |
| b. | Metallurgical recoveries are based on mill recovery of 85% |
| c. | Average bulk density was determined for each mineralized domain within the deposit |
| d. | Mining cost of US$4.00/t mined for ore, US$3.00/t mined for waste, and US$2.50/t mined for overburden |
| e. | Processing and G&A costs of US$13/t milled |
| f. | Dilution of 5.0% |
5. Mineral Resources that are not mineral reserves do not have economic viability. Numbers may not add due to rounding.
6. The resource estimate was prepared by BBA USA Inc. in accordance with S-K 1300 Standards of Disclosure for Mineral Projects.
| AUGUST 2025 | 1-5 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
1.12 Risks
The risks associated with the Aurora Uranium Project are generally those expected with an open pit project and include the accuracy of the mineral resource.
1.13 Opportunities
Potential opportunities for the project include the following:
| § | Upgrade of some or all the inferred mineral resources to higher-confidence categories, with additional drilling and supporting studies, such that this higher confidence material could potentially be converted to mineral reserves. |
| § | Additional leach test work to focus on optimizing leach conditions to maximize uranium recovery. |
| § | Additional drilling on the Cordex claims may result in additional mineral resources. |
1.14 Conclusions
Under the assumptions presented in this report, the Aurora Uranium Project warrants additional exploration and engineering studies.
| AUGUST 2025 | 1-6 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
1.15 Recommendations
The recommended work programs to advance the project to the next stage are broken down into two phases, Phase 1 budget is approximately $3 million and Phase 2 budget is approximately $7 million. The budget for recommended work is summarized in Table 1-2.
Table 1-2: Recommended work budget
| Unit | Budget (USD) | |
| 25 holes – 4,000 m | $1,400,000 | |
| 3 composites | $1,000,000 | |
| 1 study | $400,000 | |
| 1 study | $200,000 | |
| $3,000,000 | ||
| 1 | $7,000,000 | |
§ Mine Design § Process Flow Sheet § Surface Infrastructure § Tailings Design § Environment § Financial Analysis |
||
| $7,000,000 | ||
The Phase 1 budget is focused on the collection of geological data to support future engineering studies. Phase 2 is dependent on the results of the Phase 1 program.
| AUGUST 2025 | 1-7 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
2. Introduction
2.1 Registrant for Whom the Technical Report Summary was Prepared
This Technical Report Summary (TRS) has been prepared for the purpose of providing an update on the Mineral Resource Estimate (MRE) for the Aurora Project, located in Oregon, United States.
BBA USA Inc. (BBA) was retained by Eagle Energy Metals Corp. (Eagle Energy, EE) to prepare an independent Technical Report Summary on the Aurora Uranium Project, which is located approximately 10 km west of McDermitt in the Malheur County south-eastern Oregon USA, near the borders to both Nevada and Idaho. This TRS is current to August 6, 2025 and supersedes all prior technical report summaries prepared for the Aurora Project. This TRS was created for the purpose of defining and supporting a Mineral Resource Estimate for the Aurora Project.
Eagle Energy corporate office is located at 5470 Kietzke Lane, Suite 300, Reno, NV 89511.
2.2 Terms of Reference and Purpose of the Report
The quality of information, conclusions, and estimates contained herein are based on: i) information available at the time of preparation; and ii) the assumptions, conditions, and qualifications set forth in this report. This report is intended for use by Eagle Energy subject to the terms and conditions of its contract with BBA and relevant securities legislation. The contract permits Eagle Energy to file this report as a Technical Report Summary with United States securities regulatory authorities pursuant to the SEC S-K regulations, more specifically Title 17, Subpart 229.600, item 601(b)(96) - Technical Report Summary and Title 17, Subpart 229.1300 - Disclosure by Registrants Engaged in Mining Operations. Except for the purposes legislated under securities law, any other uses of this report by any third party are at that party’s sole risk. The responsibility for this disclosure remains with Eagle Energy.
Mineral Resources are considered too speculative geologically to have the economic considerations applied to them that would enable them to be categorized as Mineral Reserves. Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability.
2.3 Report Date
The information in this report is current as of August 6, 2025.
| AUGUST 2025 | 2-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
2.4 Sources of Information
This report is based in part on internal Company technical reports, previous studies, maps, published government reports, Company letters and memoranda, and public information as cited throughout this report and listed in the References Section 24.
Reliance upon information provided by the registrant is listed in Section 25 when applicable.
2.5 Details of Inspection
Table 2-1 summarizes the details of the personal inspections on the property by each qualified person or, if applicable, the reason why a personal inspection has not been completed.
Table 2-1: Site Visit
| Expertise | Company | Dates of Visit | Details of Inspection |
| § Site examination; | |||
| § Inspection of logging, geological setting, mineralization, and structural controls; | |||
| § Review of chain of custody; | |||
| Geology/Mineral Resources | BBA USA Inc. (BBA) | 06/16/2025 – 06/18/2025 | § Review of drilling, logging, sampling, analytical testing; |
| § Facility inspection; | |||
| § Drillhole collar confirmation; | |||
| § Structural validation; and | |||
| § Partial drillhole database validation. |
2.6 Report Version Update
This Technical Report Summary supersedes the previous report, JORC 2012 Mineral Resource update November 2022 - Technical Report for the Aurora Uranium Deposit, which had previously been filed.
This is the first TRS prepared under regulation S-K 1300 by Eagle Energy for the Aurora Uranium Project.
2.7 Units of Measure
The metric system has been used throughout this report unless otherwise stated. Tonnes are metric of 1,000 kg, or 2,204.6 lb. All currency is in U.S. dollars (US$) unless otherwise stated.
| AUGUST 2025 | 2-2 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
2.8 Mineral Resource and Mineral Reserve Definitions
The term “Mineral Resource” as used in this TRS has the following definitions.
2.8.1 Mineral Resource
17 CFR § 229.1300 defines a “Mineral Resource” as a concentration or occurrence of material of economic interest in or on the Earth's crust in such form, grade or quality, and quantity that there are reasonable prospects for economic extraction. A Mineral Resource is a reasonable estimate of mineralization, taking into account relevant factors such as cut-off grade, likely mining dimensions, location or continuity, that, with the assumed and justifiable technical and economic conditions, is likely to, in whole or in part, become economically extractable. It is not merely an inventory of all mineralization drilled or sampled.
A “Measured Mineral Resource” is that part of a Mineral Resource for which quantity and grade or quality are estimated on the basis of conclusive geological evidence and sampling. The level of geological certainty associated with a Measured Mineral Resource is sufficient to allow a qualified person to apply modifying factors, as defined in this section, in sufficient detail to support detailed mine planning and final evaluation of the economic viability of the deposit. Because a Measured Mineral Resource has a higher level of confidence than the level of confidence of either an Indicated Mineral Resource or an Inferred Mineral Resource, a Measured Mineral Resource may be converted to a proven mineral reserve or to a Probable Mineral Reserve.
An “Indicated Mineral Resource” is that part of a Mineral Resource for which quantity and grade or quality are estimated on the basis of adequate geological evidence and sampling. The level of geological certainty associated with an Indicated Mineral Resource is sufficient to allow a qualified person to apply modifying factors in sufficient detail to support mine planning and evaluation of the economic viability of the deposit. Because an Indicated Mineral Resource has a lower level of confidence than the level of confidence of a Measured Mineral Resource, an Indicated Mineral Resource may only be converted to a Probable Mineral Reserve.
An “Inferred Mineral Resource” is that part of a Mineral Resource for which quantity and grade or quality are estimated on the basis of limited geological evidence and sampling. The level of geological uncertainty associated with an Inferred Mineral Resource is too high to apply relevant technical and economic factors likely to influence the prospects of economic extraction in a manner useful for evaluation of economic viability. Because an Inferred Mineral Resource has the lowest level of geological confidence of all Mineral Resources, which prevents the application of the modifying factors in a manner useful for evaluation of economic viability, an Inferred Mineral Resource may not be considered when assessing the economic viability of a mining project and may not be converted to a mineral reserve.
| AUGUST 2025 | 2-3 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
2.9 Qualified Person
This report was compiled by BBA, a third-party firm comprising mining experts in accordance with 17 CFR § 229.1302(b)(1). Eagle Energy has determined that BBA meet the qualifications specified under the definition of qualified person in 17 CFR § 229.1300.
BBA prepared all sections of the report:
In sections of this report prepared by BBA, references to the Qualified Person or QP are references to BBA and not to any individual employed at BBA.
| AUGUST 2025 | 2-4 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
3. Property Description and Location
3.1 Legal Description of Property
The property and rights option by Eagle Energy are described in Appendix A. These rights and titles have been provided by Eagle Energy and have not been independently verified by BBA. The claims and their standing, provided by Eagle Energy, has been relied upon by the QP for this section of the Technical Report.
3.2 Project Location
The project is situated in the State of Oregon, on the West Coast of the United States, within Malheur County in Southeastern Oregon, in the Quinn River Valley (Figure 3-1). The site is 3 miles (4.8 kilometers) from the Nevada border and approximately 6 miles (9.7 kilometers) west of McDermitt, Nevada (Figure 3-2). The Aurora Project centroid is approximately Lat/Long -117.90, 42.03 (WGS NAD83; EPSG: 4269).
The geological setting lies within the Miocene McDermitt caldera system, which encompasses the Lithium Americas Thacker Pass Lithium Project located in Nevada, as well as the Jindalee Resources McDermitt Lithium Project situated in Oregon (refer to Figure 3-3).
| AUGUST 2025 | 3-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Figure 3-1: Location plan of Aurora Uranium Project
The site can be accessed via a publicly owned unsealed road that connects to U.S. Route 95. This highway runs north-south through McDermitt, a small town on the border with a population of less than 500 people. U.S. Route 95 extends south from McDermitt through Nevada for approximately 75 miles (121 kilometers) until it reaches Winnemucca, a city with a population of over 7,500 people. Winnemucca is connected by Interstate 80 to San Francisco in the West and the state of Illinois in the East, where the national nuclear fuel conversion facility is located.
| AUGUST 2025 | 3-2 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Figure 3-2: Location plan of Aurora in Malheur County in the southeast of Oregon
| AUGUST 2025 | 3-3 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Figure 3-3: Location plan of Aurora within the McDermitt Caldera straddling Oregon and Nevada, USA
| AUGUST 2025 | 3-4 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
3.3 Mineral Tenure and Surface Rights
The Aurora Uranium Project is situated on public lands managed by the United States Bureau of Land Management (BLM) office in Vale, Oregon.
At the start of 2022, Aurora Energy Metals (1AE) (through its wholly owned US subsidiary Oregon Energy LLC) held 100% of the Aurora Energy Metals Project in southeast Oregon, USA. By the end of 2022 1AE had grown the project to 365 Mining Claims that cover an area of approximately 29.85 square kilometers. The Mining Claims form two blocks – a larger block of 359 claims (29.35 square kilometers) surrounding the Aurora Energy Metals Project Mineral Resource area and a smaller claim block of six claims (0.5 square kilometers) to the west, referred to as Crotalus Creek (Figure 3-4).
Figure 3-4: Eagle Energy claim block in May 2025
| AUGUST 2025 | 3-5 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
In November 2024, Eagle Energy entered into an option agreement with 1AE and its wholly owned subsidiary, Oregon Energy LLC, which holds 100% of the Mining Claims that make up the Aurora Uranium Project. Under the terms of the agreement, the Company was granted the sole and exclusive option to acquire all of the issued and outstanding shares of Oregon Energy, subject to 1AE receiving the necessary shareholder and regulatory approvals. To maintain and exercise the option, Eagle Energy must meet a series of requirements, including a cash payment of $300,000 (paid in January 2025), delivery of an S-K 1300-compliant technical report, issuance of shares valued at $16,000,000 upon the occurrence of a defined Listing Event prior to May 18, 2025, and the raising of a minimum of $6,800,000 in connection with the Listing Event. The agreement also includes a 1% net smelter returns royalty in favor of 1AE, which is partially or fully purchasable.
| AUGUST 2025 | 3-6 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
4. Accessibility, Climate, Local Resources, Infrastructure and Physiography
The site is accessible via a public unsealed road that extends west from the border town of McDermitt.
4.1 Climate
The climate in this region is characteristic of the high Nevada desert, with summer temperatures typically in the low 20s (°C) and winter temperatures frequently falling below zero.
Significant water recharge primarily occurs through snowfall between November and April, while rainfall remains relatively consistent throughout the year, averaging over 200 mm annually for the past 26 years.
Weather conditions seldom impact the operating season at numerous mines within Nevada's equivalent climatic zone.
4.2 Local Resources & Regional Infrastructure
The site has access to power locally. Power can be provided by the Harney Electric Cooperative substation, which is situated 6 miles (9.7 kilometers) east of the project. Historically, the Bretz Mercury Mine and Sleeper Gold Mines (both now closed) utilized power from this line. Groundwater rights will need to be acquired through the standard permitting process.
4.3 Physiography
The Aurora property is located on the southern flank of the Trout Creek Mountains and south of Flattop Mountain, with elevations between 5,200 and 5,400 feet (1,585 and 1,646 meters). The area features low desert sage and thin grasses in a high desert climate. Little Cottonwood Creek and its tributaries run through the site, with surface water appearing only during heavy rains.
| AUGUST 2025 | 4-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
5. History
Eagle Energy has not conducted any exploration on the project.
5.1 Previous Exploration
Uranium exploration in the project area began as an extension of mercury and gold exploration in the early 1970s. Exploration activities have continued to the present, including prospecting, geophysical surveys, and drilling. Table 5-1 provides a summary of the exploration conducted on site. Tonnes and grades reported as historic have not been verified by the QP and should not be considered current. Due to JORC reporting requirements, JORC MRE are reported unconstrained by reasonable prospects of eventual economic extraction (RPEEE) shapes and is considered the in situ resource.
| AUGUST 2025 | 5-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Table 5-1: Previous exploration
| Dates | Activities | Company(s) | Description | Notes |
| 1974-1975 | Prospecting | Placer | Mercury and gold exploration around Bretz Mine | Suspended activities due to unpromising results. |
| 1977 | Prospecting | Cordex Syndicate | Uranium exploration commences around the Bentz Mine | Cordex Syndicate leased the Bretz property and adjacent claims (excluding the Aurora Deposit) for uranium exploration. |
| 1977 | Geophysics | Locke Jacobs | Conducted an airborne geophysical survey | Discovered uranium mineralized outcrops at the Aurora site. |
| 1977-1978 | Drilling | Locke Jacobs | 90 holes were drilled around the Aurora Project | Drilled around 90 holes in 1977 and 1978, totaling approximately 32,630 feet (9,946 meters). The drilling revealed a flat-lying mineralized zone over 100 feet (31 meters) thick in some areas, with assay averages of about 0.05% eU3O8 (Roper, 1979). |
| 1978 | Drilling/Geophysics | Placer and Jacobs enter a joint venture agreement | Completed approximately 447 rotary drillholes, and 25 diamond drillholes | Placer completed approximately 447 rotary drillholes totaling about 151,590 feet (46,205 meters), as well as 25 diamond drillholes totaling about 6,650 feet (2,027 meters). The 562 drillholes completed by Jacobs and Placer were radiometrically logged by Century Geophysical Corp. |
| 1980 | Study | Placer | Initial PFS for the Aurora Project | Placer completed a PFS for the Aurora Project in 1980 and stated a mineral "reserve" of 16.8 million tons grading 0.048 % eU3O8, using a cut-off grade of 0.03% eU3O8 and a total of 22 million tons grading 0.043% eU3O8, using a cut-off of 0.025% eU3O8. |
| 1975-1980 | Metallurgical Study | Hazen Research Laboratories | Metallurgical testing | Between 1975 and 1980, Hazen Research Laboratories conducted extensive metallurgical tests on material from the Aurora Deposit. |
| 1997 | Acquisition | Energy Metals Corp. | Option agreement to acquire the Aurora Project | In 1997 William Sherriff restaked the uranium claims after Placer let the claims laps. Energy Metals Corp entered into an agreement to purchase the project rights from Sherriff and completed an initial 43-101 report in 2004. EMC acquired 100% interest in the Property from Sheriff on July 19, 2004. |
| 2007 | Acquisition | Uranium One Inc. | Uranium One Inc acquired Energy Metals Corp. | Uranium One Inc. acquired EMC in 2007. |
| 2010 | Acquisition | Eagle Ventures Limited | EVE acquired the project for Uranium One Inc. | EVE subsequently acquired the project rights from Uranium One Incorporated in 2010. |
| 2011 | Drilling | Eagle Ventures Limited | Drilled 32 diamond core and 6 RC, updated MRE (JORC 2011) | Compiled and announced an updated JORC Mineral Resource (January 2011) and drilled 32 diamond core and 6 RC holes as a confirmation/QAQC program and to provide metallurgical sample. |
| 2022 | Acquisition | Aurora Energy Metals | Acquisition of the Aurora Project | Aurora Energy Metals Limited (1 AE) - through its wholly owned subsidiary Oregon Energy LLC). |
| 2022 | Drilling | Aurora Energy Metals | Drilled 5 diamond core and 12 RC holes | 1AE announced an updated JORC Mineral Resource (November 2022) completed 17 holes totaling 11,201 feet (3,414 meters). |
| AUGUST 2025 | 5-2 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
5.2 Historical Production
No historical production has been carried out on the property.
5.3 QP Opinion
BBA is of the opinion that historical explorations, as described above, are reasonable indicators of the geology and mineralization that may be encountered with future exploration. The reader is cautioned that the historical reports listed above vary between different sources and, therefore, should be considered as indicators only.
| AUGUST 2025 | 5-3 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
6. Geological Setting, Mineralization and Deposit
6.1 Regional Geology
The Aurora uranium property is located within the Miocene McDermitt caldera system, spanning the border between Oregon and Nevada (Figure 6-1). The McDermitt caldera spans approximately 30 miles (48 kilometers) north to south and 20 miles (32 kilometers) east to west, with five nested ring fracture systems. The region's oldest rocks are Cretaceous intrusive rocks, including a granodiorite pluton along the western margin. Early Miocene basalt, andesite, and dacite flows, dating back 18 to 24 million years, lie upon the eroded granodiorite and are the earliest volcanic rocks related to the caldera. Collapse of the caldera occurred about 16 Ma as the result of explosive eruptions of peralkaline ash flow tuff which began about 18 Ma (Walker, 1966). Voluminous rhyolitic to peralkaline ash flow tuffs had erupted from 15.8 to 17.9 Ma (Rytuba & Glanzman, 1978).
The volcanic rocks are dominated by ash flow sheets and with lesser volumes of andesitic to dacitic lava flows. The ash flow sheets are generally densely welded and are often difficult to distinguish from the dacitic flows (Roper, 1979). Rhyolitic ring domes and resurgent domes are associated with each of the nested caldera systems and often display banded or porphyritic textures (Rytuba & Glanzman, 1978).
Lacustrine sedimentary rocks consisting of tuffaceous sandstone, siltstone, shale, and claystone, with local chalcedony beds occur in restricted basins within the calderas. Lakebeds directly overlie dacitic lavas, as well as rhyolite welded tuff, and occupy about 20 percent of the interior of the caldera. Lake sediments generally fill moat-portions of the calderas and tend to be thickest near the ring fracture zones (Roper, 1979).
| AUGUST 2025 | 6-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Figure 6-1: Location of Aurora on regional geology within the McDermott caldera system
Several mineralized systems occur within the caldera systems and include mercury, uranium, and lithium occurrences. The mineralized systems are related to the well-developed hydrothermal activity associated with the volcanic complex and formed in shallow hot spring systems (Rytuba & Glanzman, 1978).
Mercury production occurred at several deposits including the McDermitt Mercury Mine, Bretz Mine, Cordero Mine, Ruja Mine, and the Opalite Mine. These mercury systems contain anomalous gold and silver, but exploration efforts have failed to identify economic deposits of precious metals. Low values of uranium also occur in the mercury systems.
Lithium deposits occur within tuffaceous sedimentary rocks found in the restricted lake sediments within the caldera (Glanzman, Rytuba, & McCarthy, 1978).
| AUGUST 2025 | 6-2 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Several uranium occurrences are found within the caldera and are, most commonly, associated with rhyolitic ring domes, emplaced along the western margin of the caldera ring fractures (Rytuba & Glanzman, 1978). The Moonlight Mine on the southwestern margin of the caldera system had minor production in the 1970's from low-grade veins within a brecciated zone along the contact of the granodiorite and andesite (Rytuba & Glanzman, 1978). Uranium concentrations in unaltered rhyolitic rocks are slightly anomalous and the occurrence of the uranium anomalies spatially with the ring domes suggest a genetic relationship to the intrusive and extrusive rhyolitic rocks of the Miocene volcanic system. The latest stages of volcanic activity generated rhyolite enriched in uranium and the related hydrothermal cells, which developed in these later stages, served to mobilize and concentrate uranium into the more permeable rocks (Rytuba & Glanzman, 1978).
6.2 Local Geology
The Aurora Project area is covered by a thin layer of alluvium over lakebed sediments. These sediments are mostly tuffaceous and interbedded with Aurora dacitic flows. In some areas, the contact between the lake sediments and Aurora flows is abrupt, while in others it gradually increases in volume and thickness of dacitic flows and tuffs (Figure 6-2). The flows generally become more massive or compact near the contact with the underlying rhyolitic welded tuffs and flow domes. Cross-sections in the Aurora area illustrate the generalized geologic relationships between the different units and the variability in thickness of the units. The Aurora lavas were deposited upon an irregular surface of rhyolitic rocks, which appear in part to be intrusive based on porphyritic textures, and may represent local volcanic domes (Roper, 1979).
| AUGUST 2025 | 6-3 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Figure 6-2: Aurora Stratigraphic Column (example from drillhole AUD_DDH-409)
The Quaternary alluvium is composed of a variety of alluvial, colluvial and in-situ debris consisting of volcanic boulders, cobbles and gravel derived from adjacent highlands and finer material derived from the lake sediments. The thickness of the gravels varies from 0 to more than 50 feet (15 meters), and averages about 20 feet (6 meters).
The lake sediments are Miocene in age and are composed of poorly-consolidated, subaerial tuffaceous material, interstratified with fine-grained non-descript bedded layers and discontinuous lenses and nodules of chalcedony. Tuffaceous material within the lakebeds includes devitrified glass fragments and fine to coarse-grained crystal and lithic fragments. Lake sediments vary from finely laminated clay-shales, siltstones and tuffaceous sandstones, to more massively bedded rhyolitic air-fall ash tuffs (Roper, 1979). The lake sediments are up to 600 feet (183 meters) thick in the drillholes, being thickest on the north edge of the mineralized zone in a graben-like growth basin. The sediments probably originated from local volcanic vents and were deposited in moat-like basins within the caldera margins.
| AUGUST 2025 | 6-4 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
The Aurora lava flows and tuffaceous units consist of a complex interbedded sequence of dark colored dacitic flows with vesicular to scoriaceous flow tops with some interbeds of ash. The cores of the flows are dense and black with rare plagioclase phenocrysts. The dacitic lavas contain high total iron, high calcium, sodium, and potassium and 60- 62% silica (Roper, 1979). Individual flows range in thickness from 5 to 50 feet (1.5 to 15 meters). The lava sequence contains a variety of breccia layers, which include flow breccia, laharic (mudflow) breccia, pyroclastic breccia and local fault breccia (Roper, 1979). Cumulative thickness of the Aurora lava sequence is variable, but generally is 100 to 300 feet (30.5 to 91.5 meters).
Rhyolitic rocks are, at least in part, intrusive and may represent several generations of extrusive and intrusive flow dome and vent breccia events. Whole-rock chemical analyses are very similar to the dacitic rocks of the Aurora lava flows (Roper, 1979). The flow banded rhyolite may be a portion of a flow dome complex in the area. Extrusive rhyolitic welded tuffs are exposed on the margin of the project area north and east of the Bretz pits, along the mountain front marking the caldera rim. These rocks were deposited as thick ash flow layers, erupted during successive collapse periods as part of the evolution of the caldera complex (Roper, 1979).
6.3 Structure
The principal geological structures in the Aurora area are associated with caldera formation, subsidence, and resurgence. These structural features predominantly align sub-parallel to the northwest-southeast striking caldera rim. The outer rim fault is a steeply-dipping normal fault system that strikes northwest-southeast and intersects the Bretz Mine pits. This structure is readily identifiable from aerial photographs as it generally delineates the boundary between lake sediments and caldera rim volcanics. Notably, the rim fault appears to have influenced ore deposition for the Opalite-type mercury mineralization mined at Bretz (Roper, 1979).
Drilling on the Bretz property has identified the inner rim structure, which marks the northern limit of uranium mineralization (Roper, 1979). This structure is not observed at the surface. The boundary fault system is interpreted as a normal fault zone, located at the northern edge of the Aurora mineralized zone (Roper, 1979). Within this area, rhyolitic rocks dip steeply to the north, and the thickness of lake sediments or Aurora volcanics increases significantly. This feature is understood to be the bounding fault of a small graben-like basin situated on the periphery of the rhyolitic dome.
| AUGUST 2025 | 6-5 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
6.4 Alteration
Alteration in the Aurora area is mainly clay, with opaline or chalcedonic silica, chlorite, gypsum, fluorite, and zeolites. Opal is common in the top layers. Feldspar and altered magnetite/ilmenite are present as relicts of volcanic material, with some feldspar lining cavities from hydrothermal activity. Magnetite/ilmenite is often altered at grain rims and associated with pyrite. Strong alteration occurs in fine-grained tuffaceous rocks and permeable layers within the Aurora lava sequence, making original rock identification difficult. Detailed mapping of alteration assemblages from drillhole information has not been done (Roper & Wallace, 1981).
6.5 Mineralization
The mineralization at Aurora uranium forms stratabound and cross-cutting bodies in the lake sediments and dacitic flow units, forming an irregular mineralized zone approximately 5,000 feet (1,524 meters) long by 1,000 feet (305 meters) wide (Figure 6-3). The mineralized horizons range from a true thickness of a few feet to more than 100 feet (30.5 meters) thick. The mineralized beds are nearly horizontal to moderately dipping, up to 40°. The beds are spatially related to, and partially controlled by, possible growth faults or graben bounding structures, primarily on the northeast margin of the mineralization. The diamond drill core logs show that the uranium mineralization includes some primary deposition associated with volcanic and hydrothermal activities. The spatial distribution of uranium within sediments and broken, permeable zones of volcanic rocks suggests mechanically and chemically transported zones of mineralization are common. Several of the secondary or tertiary basins, within the lake sediments and graben block, show thin repeating beds of mineralization, within zones of the more permeable rocks, which are isolated by clay-rich zones. Thicker and higher-grade mineralization may indicate high angle structures that served as hydrothermal feeders or enrichment zones. Drillhole AUR_DDH-495 is the only angle core hole and confirms the approximately horizontal nature of the mineralization.
| AUGUST 2025 | 6-6 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Figure 6-3: Aurora long-section illustrating the relationship of geology and mineralization
Figure 6-4: Aurora cross-section 10410mN illustrating the relationship of geology and mineralization
| AUGUST 2025 | 6-7 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Figure 6-5: Aurora cross-section 10640mN illustrating the relationship of geology and mineralization
Figure 6-6: Aurora cross-section 10955mN illustrating the relationship of geology and mineralization
| AUGUST 2025 | 6-8 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Geologic analysis shows moderate and low-grade mineralization (<0.05% or 500 ppm eU3O8) has lateral continuity, while high-grade mineralization (>0.08% or 800 ppm eU3O8) is sporadic. Local feeder zones may explain this uneven high-grade distribution. High-grade areas have not been tested with angled drilling. Exploring these zones could boost the overall average grade of mineralization.
The mineralized zone trends northwest, aligning with a dome of rhyolitic tuff and porphyry. The drill logs provide limited descriptions of the volcanic rocks and alteration assemblages.
Mineralization is associated with the porous and permeable volcanic rocks and includes pyrite-bearing clays with uranium minerals, leucoxene, marcasite, and arsenopyrite. Uranium minerals which have been identified in various studies include uraninite (uranium oxide), coffinite (hydrous uranium silicate), phosphranylite (hydrous calcium uranium phosphate), umohoite (hydrous molybdenum uranium oxide) and autenite (hydrous calcium uranium phosphate) (Dudas, 1979b), (Dudas, 1979a) and (Roper & Wallace, 1981)).
Pyrite is abundant and occurs in two forms. A coarser, crystalline variety is disseminated throughout the Bretz area and appears to be the earliest formed. Euhedral marcasite and arsenopyrite are also associated with the coarser pyrite. Fine grained, framboidal pyrite occurs in the Aurora area and is associated with uranium mineralization (Dudas, 1979b), (Dudas, 1979a). Framboidal pyrite is formed in areas rich in bacteria and organic material, these reducing conditions are favorable for the precipitation of uranium from oxidized solution. The precise identification of a source rock for mineralization remains unclear. The distribution of uranium within the more porous units indicates the remobilization of primary mineralization by oxidizing fluids, followed by lateral transport and re-deposition in flow and tuff units under reducing conditions. The assemblage of uranium and alteration minerals observed, along with textural evidence, implies the potential for colloidal mineral deposition through a relatively low-temperature aqueous mechanism (Dudas, 1979b), (Dudas, 1979a).
6.6 Deposit Type
Volcanic-type uranium deposits are mineralized systems that are associated with volcanic rocks in a caldera setting. These deposits are typically found within mafic to felsic volcanic rocks and are often mixed with clastic sediments. The mineralization is primarily structure-controlled, occurring at various stratigraphic levels of the volcanic and sedimentary units, and extending into the basement where it is in fractured granite and metamorphic rocks. Hydrothermal processes strongly influence the transport of uranium, leading to both primary and remobilized uranium mineralization in an oxidizing-reducing environment. Uranium mineralization is often found alongside molybdenum, vanadium, lithium, other sulfides, violet fluorite, and quartz to colloidal silica or opal. Examples of volcanic-hosted uranium deposits include the Dornot deposit in Mongolia, the Michelin deposit in Canada, the Nopal deposit in Mexico, and several commercial deposits in the Strelsovsk Caldera in the Russian Federation.
| AUGUST 2025 | 6-9 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
7. Exploration
Eagle Energy has not conducted any exploration on the project.
7.1 Historical Drilling
The bulk of the drilling on the Aurora Deposit was conducted prior to 1980, during which Jacobs and Placer completed an extensive program of rotary and diamond drilling. Eagle Energy possesses a comprehensive record of this drilling, including associated radiometric and geological logs, which have been utilized to strategically plan the locations for holes in the current drilling program.
Between 1980 and 2011, the only drilling program completed was by Newmont during December 2003/January 2004, with most of the holes located at the nearby Bretz workings. One hole was drilled immediately adjacent to the Aurora Uranium ore zone (hole RZDH-6) but data for this is not complete. This hole does not materially impact the Aurora Mineral Resource as it is located on the margin of the interpreted mineralized zone.
From January to July 2011, a total of 32 vertical diamond drillholes and six RC holes were drilled by EVE at the Aurora Deposit (Figure 7-1). Drilling was done to obtain further information on the uranium grade and continuity, confirm historical radiometric readings and grade conversions, refine the geological model for the deposit, and obtain samples for metallurgical testing.
| AUGUST 2025 | 7-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Figure 7-1: Location of EVE 2011 and 1AE 2022 drillholes overlain on satellite imagery
In November 2022, 17 drillholes were completed by Aurora Energy Metals (Figure 7-1). Five of the drillholes were done using diamond drilling for a total of 1,118 meters, and 12 holes were completed utilizing RC drilling for a total of 2,296 meters. Drilling can be seen by drill type in Figure 7-2.
| AUGUST 2025 | 7-2 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Figure 7-2: Aurora drilling by drill type
7.1.1 Drilling Type
Drilling completed at Aurora and used in the Mineral Resource Estimate is summarized in Table 7-1.
Jacobs completed at least 90 drillholes in 1977 and 1978 totaling about 9,945 m. The initial drilling program intersected a flat-lying mineralized zone, which in places was over 30 m thick and assay averages were approximately 0.05% eU3O8 (Roper, 1979).
Placer entered into a joint venture agreement with Jacobs in 1978 and continued uranium exploration on the claim block. Placer completed approximately 447 rotary drillholes totaling about 46,205 m, as well as 25 diamond drillholes totaling about 2,027 m. Drillholes are spaced 100 feet apart on lines spaced 200 feet apart. Drill lines are orientated N042°E; a local grid was used. This spacing equates to 60 m x 30 m.
In addition, the Cordex Syndicate drilled 110 holes on claims adjacent to the Aurora Deposit, also between 1978 and 1980 (Figure 7-1 and Table 7-1).
| AUGUST 2025 | 7-3 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
As per Figure 7-1 above, during 2011 EVE drilled 32 core holes and six RC holes into the resource and immediate surrounds as confirmation drilling and to collect metallurgical samples.
Table 7-1: Summary of drilling at Aurora and surrounds from reports
| Company | Hole Type | No. Holes | Feet | Meters |
| Jacobs 1978 | RC | 90 | 32,630 | 9,946 |
| Placer | RC | 447 | 151,590 | 46,205 |
| 1978-1979 | DDH | 25 | 6,650 | 2,027 |
| Subtotal | 562 | 190,870 | 58,178 | |
| EVE | DDH | 32 | 13,966 | 4,257 |
| 2011 | RC | 6 | 3,115 | 949 |
| 2022 | RC/DDH | 17 | 11,202 | 3,414 |
| Subtotal | 55 | 28,283 | 8,620 | |
| Total | 617 | 219,153 | 66,798 | |
| Adjacent Areas | ||||
| Cordex | RC | 101 | 65,290 | 19,900.4 |
| 1978-1980 | DDH | 9 | 6,532 | 1,990.9 |
| Subtotal | 110 | 71,822 | 21,891.3 |
7.1.2 Collar Surveys
Drillhole coordinates were provided in a local coordinate system measured in feet. A grid conversion was setup to convert all data to WGS84 UTM zone 11N using two common points (Table 7-2).
EVE collar positions were measured using handheld GPS in UTM Zone 11N, WGS84 datum. It is noted that the GPS was left to measure the position of a minimum of 3 minutes at each site.
Table 7-2: Local grid conversion to UTM Zone 11N
| Local East | Local North | UTM East | UTM North | |
| Pt A | 10000.000 | 11000.000 | 424572.714 | 4654002.612 |
| Pt B | 10000.000 | 10000.000 | 425315.859 | 4653333.481 |
| Pt C (calculated) | 10248.631 | 10723.868 | 424944.287 | 4654002.612 |
| AUGUST 2025 | 7-4 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
7.1.3 Downhole Surveys
All historic holes were drilled vertically, with the exception of six holes).
7.1.4 Surface Topography
The topographic surface, originally created using Surpac, was used to code the block model which was generated from the USGS National Elevation Dataset at 10 m cell resolution with the collars added.
7.1.5 Logging Procedures
Historic and recent geological logging of RC chips and diamond core included lithology, mineral species, oxidation, textures and alteration characteristics. Multiple gamma logs were completed in several of the holes to confirm mineralized intervals and to determine drill pipe and other factors used to determine the uranium content of the rocks.
7.1.6 Interpretation of Results
The RC drill chips and diamond core were logged geologically in spreadsheets. RC and core holes were geologically logged to the full depth of samples collected. The confidence in the geological interpretation is considered robust and is supported by the drilling and the assay results.
7.1.7 Drill Site Rehabilitation
All Jacobs/Placer 1978/79 drill sites, plus the 2011 EVE drill sites, have been rehabilitated. As such, limited surface evidence remains of the site. By using the historic drill maps and locating against roads and access tracks plus claim monuments etc., the hole positions are typically expressed by remnant drill chips and evidence of cleared areas.
7.2 Historical Geophysical survey
In mid-May 2011, Goldak Airborne Surveys completed a high-sensitivity aeromagnetic radiometric survey over the Aurora Deposit and surrounds. Aircraft equipment operated included a cesium vapor, digitally compensated magnetometer, a 1024 channel spectrometer consisting of 48 liters of downward-looking NaI detectors and 8 liters of upward-looking detectors, a GPS real-time and post-corrected differential positioning system, a flight path recovery camera, digital titling and recording system, as well as radar and barometric altimeters. All data was recorded digitally in GEDAS binary file format. Reference ground equipment included a GEM Systems GSM-19W Overhauser magnetometer and a Novatel 12-channel GPS base station which was set up at the base of operations for differential post-flight corrections. A total of 2,070 line kilometers of high resolution magnetic and radiometric data was collected, processed and plotted. The traverse lines were flown east-west on a spacing of 100 meters, with perpendicular control lines flown at a separation of 1,000 meters.
| AUGUST 2025 | 7-5 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
7.3 QP Opinion
In the opinion of BBA, the quantity and quality of the historical data compilation, historical drilling programs, and logging procedures are sufficient to support the MRE.
Core logging completed by previous operators meets industry standards.
No other factors were identified with the data collected from historical drill programs that could significantly affect the Mineral Resource Estimate.
| AUGUST 2025 | 7-6 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
8. Sample Preparation, Analyses, and Security
Eagle Energy has not conducted any sample preparation or analyses on the project.
8.1 Chain of Custody
Century Geophysical completed historic geophysical data acquisition for Placer. Placer geologists collected check assays from diamond core drillholes and submitted them to commercial labs for analysis (Myers, 2005).
Procedures followed by these companies at the time are well documented and it is believed that they followed industry best practices at the time for data collection.
The 2011 downhole geophysical data acquisition was also completed by Century Wirelines Services under contract to EVE with results transferred directly to EVE personnel electronically. Samples from all diamond core and some RC drillholes were collected by EVE geologists and submitted to ISO commercial laboratories for analysis including AAL, Acme and ALS.
The 2022 data acquisition by 1AE followed the same process, Century Wirelines performed the downhole geophysical acquisition, and samples from the 2022 drilling were collected by 1AE geologists and submitted to AAL for analysis.
8.2 Sample Security
Historically, downhole gamma data was collected and converted on site, thereby limiting possible tampering or contamination. Detailed logs and assay results exist in the hardcopy archive.
All EVE samples collected in 2011 were transported directly from the drill site to AAL in Reno by EVE geologists and field crew.
All samples collected in 2022 were transported directly to AAL in Reno from the drill site by 1AE geologist and field crew.
8.3 Sample Storage
Historical drilling samples and core from the Jacob/Placer days, as far as Eagle Energy is aware, no longer exist.
| AUGUST 2025 | 8-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Remaining sample pulps and core (that was not removed for metallurgical testwork purposes) from the EVE 2011, and 1AE 2022 drilling are stored on site in two weatherproof shipping containers at a property in McDermitt.
| 8.4 | Analytical Laboratories |
Historically, Placer contracted Hazen Research Inc., of Golden, Colorado in 1978, for metallurgical and analytical testing of samples from the Aurora Deposit.
In 2011 and 2022 EVE and 1AE utilized American Assay Laboratories Inc. (AAL) of 1500 Glendale Avenue, Sparks NV USA 89431-5902. At the time of writing this report, AAL continues to be an operating ISO accredited laboratory (www.aallabs.com).
In May 2011, company representatives at the time completed an inspection of the AAL laboratory located at 1500 Glendale Avenue, Sparks NV USA 89431-5902. Facilities inspected included:
| · | Sample receival & storage |
| · | Core cutting area |
| · | Sample preparation |
| · | Sample analysis |
| · | Bulk density (wax coating) measuring station |
| 8.5 | Sample Preparation and Analytical Procedure |
For the Jacob/Placer drilling, selected samples were prepared (Figure 8-1) and subjected to a series of analytical techniques including chemical and radiometric analysis for uranium, as well as chemical and X-ray fluorescence analysis for other constituents of the ore. Uranium analytical procedures included chemical fluorometric assay, closed can techniques including radiometric beta-gamma, radiometric sealed can gamma, %radon loss, and %beta and gamma readings.
For the 2011 EVE and the 2022 1AE drilling, sample preparation and analysis included the following; crushing and pulverizing of core and RC chips at American Assay Laboratories (AA LABS) for analysis by Inductively Coupled Plasma Mass Spectroscopy using a four-acid digestion (HNO3-HClO4-HF-HCl). Samples were then checked using XRF techniques (Figure 8-2).
| AUGUST 2025 | 8-2 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |

Figure 8-1: Flow sheet for sample preparation by Hazen Laboratory (Myers, 2005)
| AUGUST 2025 | 8-3 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |

Figure
8-2: Analysis flow sheet - EVE samples
(Green: AAL, Pink: Umpire Laboratories (ALS and ACME))
| 8.6 | Bulk Density Measurements |
Estimates of dry in-situ bulk density used for the January 2011 Mineral Resource are based on historical records produced “from several hundred core samples distributed through the deposit” as reported in (Placer Amex Inc., 1980) and stated by (Myers, 2005). In 2005 report, based on 199 measurements the average dry in-situ bulk density used for the January 2011 Mineral Resource was 1.9 t/m3.
It is noted that the QP of this report have not cited the report (Placer Amex Inc., 1980) and are relying on (Myers, 2005) as a QP as having cited this report. However, some records of recorded bulk densities exist in the archive of hardcopy logs (and the QP of this report have checked and compared the results. Note that the Placer bulk densities are recorded in pounds per cubic feet (lb/ft3). When calculated and compared to the rock type and mineralization (Table 8-1), the averages of these results (1.93 t/m3) compare favorably to the bulk density assigned for the current resource.
| AUGUST 2025 | 8-4 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
In addition, Aurora Mineral Resource, EVE contacted AAL as part of the laboratory work to conduct bulk density measurements using Archimedes method with wax coating. A total of 3,508 valid measurements were reported.
Table 8-1: Check calculations of bulk densities (BD) from Placer core hole DDH-110
| Hole ID | Depth (ft) | Rock Type | eU3O8
(ppm) |
Recorded
BD (lb/ft3) |
Calculated
BD (t/m3) |
| AUR_DDH-110 | 243 | AMBA | 1,079 | 116.2 | 1.86 |
| 126.2 | 2.02 | ||||
| 251 | AMBA | 1,297 | 109.2 | 1.75 | |
| AMBA | 1,297 | 104 | 1.67 | ||
| 307 | Trans | 2,441 | 131.2 | 2.10 | |
| 326 | AMBA | 418 | 130.7 | 2.09 | |
| Average | 1.93 | ||||
Note: cubic ft (ft3) in cubic meter (m3) = 35.31466, and pounds (lb) in tonne (t) = 2,204.62
Table 8-2: Preliminary analysis of EVE bulk densities (BD) >= 80 ppm U3O8
| U3O8 ppm Grade Range |
Average BD (t/m3) |
Average by Range (t/m3) |
Count | Min. | Max | St. Dev. | |
| 80 | 100 | 1.99 | 180 | 1.21 | 2.61 | 0.35 | |
| 100 | 200 | 2.01 | 1.99 | 487 | 1.10 | 2.67 | 0.31 |
| 200 | 300 | 1.94 | 249 | 1.11 | 2.67 | 0.31 | |
| 300 | 400 | 1.93 | 1.86 | 157 | 1.33 | 2.65 | 0.28 |
| 400 | 500 | 1.89 | 92 | 1.32 | 2.43 | 0.29 | |
| 500 | 600 | 1.82 | 45 | 1.36 | 2.39 | 0.28 | |
| 600+ | 1.78 | 147 | 1.33 | 2.43 | 0.23 | ||
| All > 100 ppm | 1.94 | 1,357 | |||||
| AUGUST 2025 | 8-5 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |

Figure 8-3: Preliminary chart of EVE U3O8 ppm vs. bulk densities (BD) >= 80 ppm U3O8 (all holes)
Analysis of the bulk density measurements by domain for the November 2022 model indicates the 1.9 t/m3 used for the January 2011 Mineral Resource matches exactly for the higher grade >300 ppm U3O8 domains (522 measurements). Analysis of the lower grade 100 ppm to 300 ppm U3O8 domains (1,064 measurements) gives an average of 2.1 t/m3. The overlying lake sediments (potential lithium host zone with 875 measurements) has a consistent bulk density of 1.55 t/m3 and the underlying volcanics (waste) of 2.1 t/m3 (1,047 measurements).
| 8.7 | Adequacy of Procedures |
Sampling and assay procedures by historical companies are considered appropriate.
| AUGUST 2025 | 8-6 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 9. | Data Verification |
| 9.1 | Data Sources |
| 9.1.1 | Hardcopy Database |
The hardcopy database included approximately 43 archive boxes full of reports and drill logs as, per Figure 9-1, provided by Uranium One Incorporated (TSX: UUU) to EVE in May 2010.
| 9.1.2 | Digital Database |
An Access database was supplied by Uranium One at the time of the project acquisition by EVE using data sourced from historical drilling.
Note that no QC data has been supplied for independent analysis.

Figure 9-1: Archive boxes received by EVE from Uranium One
| 9.2 | Collar Survey Verification |
Historic hole coordinates have been checked against plan maps. However, accuracy and quality of surveys (i.e., use of surveyors with theodolite or similar) used to locate drillholes has not been reported in these logs.
| 9.3 | Downhole Survey Verification |
All holes, with the exception of six, were drilled vertically. The dip/azimuth of the inclined holes was checked against hardcopy logs.
| AUGUST 2025 | 9-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 9.4 | Assay Verification |
Assays were initially checked by (Myers, 2005) and validated by BBA, as follows:
The percentage of eU3O8 contained in drillholes was calculated from the downhole gamma logs by Century Geophysical at the time of the drilling and surveys. Original data was collected on 0.1 feet intervals and converted to eU3O8%. The converted values were then compiled on 2, 5-, 10-, 15-, and 20-feet intervals. The data available for this analysis were the original gamma logs and the 5 feet U3O8% composites. The original logs and 5 feet composites were compared to verify the values and there is a reasonable correlation in values. The 5 feet composites were double entered into an ACCESS database along with collar location data. The double entry data had less than 1% entry error and the current database is estimated to be error free. Further verification and correction of the data was completed during sectional interpretations. Several original gamma logs were re-run at the time of drilling as checks and the results were very similar to the original logs. Core and chip samples from the original drilling are not available for check assays.
The original downhole gamma logs have been reviewed in detail. Rotary chip samples apparently were not collected, or were discarded, and the diamond core samples were not preserved after Placer terminated the project and therefore it has not been possible to confirm assay values in comparison to gamma log estimations. Drillholes from the 1977-1979 program were not cased or capped and it is not possible to re-enter any drillholes in order to re-survey drillholes.
The position of the mineralized horizons was checked on the original logs to confirm the agreement of the original Century Geophysical logs and the 5 feet composite database generated by Placer. Data which did not agree between the two data sets were corrected where possible or were omitted from the resource evaluation when the data could not be confirmed.
| 9.5 | Site Verification |
In June 2025, BBA USA Inc. conducted a site visit to the project as part of the MRE update. The site visit was also attended by Eagle Energy staff and on-site geologists, and included the following tasks:
| · | Review of select drill core, representative of the geology and mineralization on site. |
| · | Site visit to the Aurora Deposit where drill collars were located where possible. Due to rehabilitation requirements on site, dril colar locations are marked by wooden markers with drilhole identification numbers written. Eleven drilholes were found during the site visit and recorded by GPS to verify against the provided database. The results of these drilhole validations can be seen in Table 9-1. |
| AUGUST 2025 | 9-2 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Table 9-1: Drill collar validation
| BBA | Eagle Energy |
Delta | ||||
| BHID | UTM E | UTM N | BHID | UTM E | UTM N | |
| 22AURC008 | 424114 | 4653074 | 22AURC008 | 424109 | 4653077 | 5.7 |
| AUD005 | 424592 | 4653952 | AUD005 | 424593 | 4653955 | 3.2 |
| AUD021 | 424569 | 4654122 | AUD021 | 424570 | 4654122 | 1.0 |
| 22AUDD005 | 424826 | 4654315 | 22AUDD005 | 424823 | 4654311 | 5.2 |
| 22AUDD001 | 424299 | 4654511 | 22AUDD001 | 424300 | 4654512 | 1.6 |
| 22AUDD002 | 424356 | 4654583 | 22AUDD002 | 424355 | 4654583 | 1.0 |
| 22AURC001 | 424222 | 4654658 | 22AURC001 | 424221 | 4654656 | 2.7 |
| 22AURC002 | 424158 | 4654567 | 22AURC002 | 424155 | 4654566 | 3.1 |
| 22AURC003 | 424088 | 4654502 | 22AURC003 | 424086 | 4654499 | 3.9 |
| 22AUDD003 | 424248 | 4654573 | 22AUDD003 | 424246 | 4654574 | 2.1 |
| 22AUDD004 | 424281 | 4654625 | 22AUDD004 | 424280 | 4654622 | 2.8 |
| 9.6 | BBA Opinion |
It is BBA’s opinion that the geological data collection and QA/QC procedures used by previous operators are consistent with industry practices at the time and that the geological database is of suitable quality to support the mineral resource estimates.
| AUGUST 2025 | 9-3 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 10. | Mineral Processing and Metallurgical Testing |
No metallurgical testing had been undertaken by Eagle Energy.
Results of Placer metallurgical testing from the late 1970’s testwork are summarized in Table 10-1, (Myers, 2005).
Table 10-1: Placer - Results of 1979 metallurgical testing (Myers, 2005)
| Processing Method | Indicative Recovery (%) |
| Strong Acid Leach | 55% |
| Acid Leach at 80oC no oxidant | 60% |
| Acid Leach at 80oC and 20% Sodium Chlorate | 70% |
| Acid Pressure Leach | 85% |
In late January 2012, EVE announced initial metallurgical results (ASX: EVE announcement dated 31 January 2012, titled “Initial Metallurgical Results from the Aurora Deposit”). Key outcomes from this included:
| · | Preliminary results received from a metallurgical testwork program being conducted on representative mineralization samples from the Aurora Uranium Deposit; |
| · | Scrubbing and wet screening tests have demonstrated that the Aurora mineralization can be separated into size fractions with distinctly different physical and mineralization characteristics. |
The test results show:
| · | Separation of approximately 30% of the sample as a hard, coarse material containing around 10% of total uranium; |
| · | Scrubbing attrition resulting in around 55% of total uranium mineralization reporting to sizes less than 2 mm and around 35% reporting to sizes less than 149 μm; |
| · | Separation of fine mineralization into clay and non-clay fractions. The significance of the results: |
| · | Potential for efficient removal of internal waste through scrubbing and screening with minimal uranium losses. This would allow bulk mining of the resource and upgrading of mineralization prior to leaching; |
| · | Removal of hard, coarse waste and low-grade material should significantly reduce crushing and grinding costs, as well as reduce capital costs due to lower volumes requiring grinding; |
| · | Separation of clay and non-clay mineralization will allow different leach processes for each ore type, with potential for improved reagent consumption and recoveries compared to bulk leach results from previous work. |
Further testing was then undertaken to assess leaching characteristics of the different size fractions.
| AUGUST 2025 | 10-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 11. | Mineral Resource Estimate |
| 11.1 | Introduction |
The 2025 Resource estimate is based on the interpretation of geological observations from detailed historical drilling that was initially completed on a 60 m by 30 m grid spacing oriented perpendicular to the strike of the deposit. A total of 675 drillholes (including both diamond and rotary holes) were used to define the resource.
Uranium mineralization is hosted in clay altered volcanic flows and tuffs within the McDermitt Caldera complex. The mineralization represents both primary and secondary enriched uranium bodies. These bodies are controlled by porous and permeable stratigraphic units and structural zones. The mineralization outcrops in places and is located down to a depth of approximately 200 m below surface.
The mineralization occurs as multiple stratabound and cross-cutting bodies in the volcanic units, forming a flat-lying to gently dipping, northwest-trending mineralized zone approximately 1.5 km long by 300 m wide. The mineralized horizons vary from a true thickness of a few meters to more than 30 m thick and are interpreted to represent both primary and secondarily enriched uranium bodies. These bodies are controlled by porous and permeable stratigraphic units and structural zones.
The resource model comprises a higher-grade core of stacked, sub-horizontal to gently dipping, tabular zones of mineralization that locally coalesce into thicker bodies of mineralization. This core, which shows continuity at a 300 ppm U3O8 cut-off grade, is surrounded by a large, lower grade halo of mineralization that extends the overall zone of mineralization to a depth of 180 m below surface, which is open along strike and to the northwest.
| 11.2 | Drillhole Database |
The Aurora Deposit has approximately 92,914 meters of drilling in 733 holes across the project claim package. Drilling comprises both diamond drilled holes (DDH) and reverse circulation (RC) drilling, as summarized in Table 11-1, and a breakdown of drilling by year can be seen in Table 11-2.
Table 11-1: Breakdown of drilling on the Aurora Project
| Drillhole Type | Number of Holes | Total Meters Drilled |
| DDH | 60 | 7,458 |
| RC | 673 | 85,455 |
| Total Drilling | 733 | 92,914 |
| AUGUST 2025 | 11-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Table 11-2: Breakdown of drilling by year
| Year Drilled | Drillhole Type | Number of Holes | Meters Drilled |
| 1978 | DDH | 21 | 1,927 |
| RC | 553 | 63,885 | |
| 1979 | DDH | 2 | 156 |
| RC | 83 | 14,041 | |
| 1980 | RC | 11 | 1,650 |
| 1991 | RC | 1 | 105 |
| 2003 | RC | 4 | 1,327 |
| 2004 | RC | 3 | 1,201 |
| 2011 | DDH | 32 | 4,257 |
| RC | 6 | 949 | |
| 2022 | DDH | 5 | 1,118 |
| RC | 12 | 2,296 |
Diamond drillhole samples were analyzed for trace elements including Uranium using ICP. RC drillholes, where sample material returned from drilling is not always representative of the in-situ mineralization, gamma logs were used to measure the concentration of uranium in the holes. Gamma radiometric logging was completed on most of the holes throughout the entire resource area. Radiometric logging of the holes was completed by Century Geophysical using the Compu-Log system. This system comprises radiometric logging equipment based on a truck-mounted digital computer. The natural gamma (counts/second, or cps), self-potential (millivolts), and resistance (ohms) were recorded at 1/10th foot increments on magnetic tape and then processed by computer to graphically reproducible form. Neutron-neutron logging was also used to collect rock characteristics for dry drillholes, and SP and resistance logs were completed for drillholes with water. The neutron-neutron and SP data have not been tabulated or evaluated. The eU3O8 % conversions from the gamma log data were calculated and printed with the original, unprocessed gamma logs
| 11.3 | Geological and Mineralization Model |
The geological and mineralization model created in this MRE consisted of key lithological contacts plus mineralization constraints that were applied as estimation domains.
| AUGUST 2025 | 11-2 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
The key contacts wireframed during the modeling process were based on a combination of grade distribution and lithology. The uranium mineralization is hosted in a series of dark colored lavas within vesicular flow tops and breccia (the Aurora lavas) with the mineralized zone approximately 30.5 meters (100 feet) thick consisting of a stacked sequence of 2-4 individual flows below a sequence of thin bedded tuffs and lakebed sediments. The initial modeled lithological contact was that between the volcanic host sequence and the overlaying cap of lake sediments (Figure 11-1).
The uranium resource wireframes comprise a higher-grade core of stacked, sub-horizontal to gently dipping, tabular zones of mineralization that locally coalesce into thicker bodies of mineralization. This core, which shows continuity at a 300 ppm eU3O8 cut-off grade, is surrounded by a large, lower-grade halo (approximately100 ppm eU3O8 cut-off) that extends the overall zone of mineralization to a depth of 180 m below surface, and is open along strike and to the northwest. To the northeast, the mineralized zone is constrained by an interpreted horst-graben bounding structure.

Figure 11-1: Cross-section showing the interpreted mineralized domains
These domain models were constructed using LeapfrogTM software modeling tools and coded into Datamine Studio RMTM v2.0.66.0 (Datamine) software for resource estimation. The different domains and their codes can be seen in Table 11-3.
| AUGUST 2025 | 11-3 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Table 11-3: Aurora Project Domains
| Sub Domain | Domain Code |
| Lake Sediments | 9998 |
| Volcanic Rocks | 9999 |
| 100 | |
| 101 | |
| 102 | |
| 105 | |
| Low Grade Zone | 106 |
| 109 | |
| 110 | |
| 150 | |
| 151 | |
| 301 | |
| 302 | |
| 303 | |
| High Grade Zone | 304 |
| 305 | |
| 306 | |
| 307 |
The current geological interpretation has been confirmed through subsequent drilling, with good alignment of depth, thickness, and orientation of mineralization where predicted. Table 11-4 shows the volume of the mineralized wireframes.
Table 11-4: Volume of Aurora Project Wireframe Domains
| Sub Domain | Domain Code | Wireframe Volume (km3) |
| Low Grade Zone | 100 | 40,735,835 |
| 101 | 4,260,185 | |
| 102 | 264,176 | |
| 105 | 372,294 | |
| 106 | 1,847,527 | |
| 109 | 383,627 | |
| 110 | 6,672,711 | |
| 150 | 7,510,041 | |
| 151 | 1,924,438 |
| AUGUST 2025 | 11-4 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| Sub Domain | Domain Code | Wireframe Volume (km3) |
| High Grade Zone | 301 | 2,958,074 |
| 302 | 3,364,567 | |
| 303 | 2,402,509 | |
| 304 | 1,510,232 | |
| 305 | 127,207 | |
| 306 | 344,471 | |
| 307 | 74,800 |
| 11.4 | Data Preparation |
| 11.4.1 | Exploratory Data Analysis |
The exploratory data analysis was conducted on raw drillhole data to determine the nature of the element distribution, correlation of grades within individual lithologic units, and the identification of high-grade outlier samples. A combination of descriptive statistics, histograms, probability plots, and X-Y scatter plots were used to analyze the grade population of the data using Snowden SupervisorTM v9.0 (Snowden Supervisor). The findings of the exploratory data analysis were used to help define modeling procedures and parameters used in the Mineral Resource Estimate.
Descriptive statistics were used to analyze the grade distribution and continuity of each sample population, determine the presence of outliers, and identify correlations between grade and rock types for each mineral sub-domain.
Individual drillhole tables (collar, survey, assay, etc.) were merged to create one single master de-surveyed drillhole file in Datamine. Table 11-5 compares weighted drillhole to composite statistics by domain and variable.
Prior to grade estimation, the data was prepared in the following method:
| · | All drillhole assays that intersected a wireframe within each domain were assigned a set of codes representative of the domain, wireframe number, and mineralization type; |
| · | The drillhole assay data was combined in Datamine to a single static drillhole file, which was then “flagged” to intersecting mineralized sub-domains outlined by the wireframe coding process; and |
| · | High-grade outlier assays in each domain were reviewed. |
| 11.4.2 | Unsampled Assay Intervals |
A total of 178 samples within the mineralized zones were unsampled due to technical issues during the downhole survey. These unsampled intervals were set to absent prior to estimation.
| AUGUST 2025 | 11-5 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
11.4.3 Compositing
Compositing of assays is a technique used to give each assay a relatively equal length and therefore reduce the potential for bias due to uneven assay lengths; it prevents the potential loss of assay data and reduces the potential for grade bias due to the possible creation of short and potentially high-grade composites that tend to be situated along the edge of wireframe contacts when using a fixed length.
Assays captured within all wireframes were composited to 1.5 m regular intervals based on the observed modal distribution of assay lengths (Figure 11-2), which supports an 8.0 m x 16.0 m x 4.0 m block model (with sub-blocking). An option to use a slightly variable composite length was chosen to allow for backstitching shorter composites that are located along the edges of the composited interval. All composite assays were generated within each mineral domain with no overlaps along boundaries. The composite assays were validated statistically to ensure there was no loss of data or change to the mean grade of each assay population. Table 11-5 shows length-weighted raw drillhole statistics compared to length-weighted composite statistics.
Figure 11-2: Sample interval frequency
| AUGUST 2025 | 11-6 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Table 11-5: General statistics of length weighted raw drillhole and composites per Domain (1)
| Raw Drillhole Statistics | Composite Drillhole Statistics | ||||||||||||||||
| DOMAIN | FIELD | NSAMPLES | NMISVALS | MINIMUM | MAXIMUM | MEAN | VARIANCE | STANDDEV | DOMAIN | FIELD | NSAMPLES | NMISVALS | MINIMUM | MAXIMUM | MEAN | VARIANCE | STANDDEV |
| 100 | U3O8_ppm | 10,826 | 66 | 0.05 | 2,800.00 | 166.52 | 32,157.45 | 179.32 | 100 | eU3O8_ppm | 9,596 | 71 | 2.50 | 2,800.00 | 166.54 | 31,577.94 | 177.70 |
| Length | 10,892 | 0 | 0.01 | 13.10 | 1.35 | 0.24 | 0.49 | Length | 9,667 | 0 | 0.76 | 2.13 | 1.52 | 0.00 | 0.05 | ||
| 101 | U3O8_ppm | 473 | 27 | 2.50 | 386.71 | 103.67 | 4,072.29 | 63.81 | 101 | eU3O8_ppm | 336 | 11 | 2.50 | 331.89 | 103.94 | 3,897.74 | 62.43 |
| Length | 500 | 0 | 0.15 | 7.31 | 1.05 | 0.69 | 0.83 | Length | 347 | 0 | 0.91 | 2.13 | 1.51 | 0.01 | 0.08 | ||
| 102 | U3O8_ppm | 68 | 0 | 17.64 | 321.34 | 96.21 | 2,656.53 | 51.54 | 102 | eU3O8_ppm | 65 | 0 | 22.18 | 321.34 | 96.45 | 2,554.28 | 50.54 |
| Length | 68 | 0 | 0.55 | 1.53 | 1.44 | 0.05 | 0.22 | Length | 65 | 0 | 0.91 | 1.83 | 1.50 | 0.01 | 0.12 | ||
| 105 | U3O8_ppm | 226 | 0 | 2.50 | 624.75 | 110.40 | 9,965.61 | 99.83 | 105 | eU3O8_ppm | 88 | 0 | 2.58 | 623.55 | 110.40 | 9,592.27 | 97.94 |
| Length | 226 | 0 | 0.15 | 1.53 | 0.60 | 0.41 | 0.64 | Length | 88 | 0 | 1.51 | 1.68 | 1.53 | 0.00 | 0.03 | ||
| 106 | U3O8_ppm | 487 | 0 | 2.50 | 478.84 | 122.46 | 9,233.44 | 96.09 | 106 | eU3O8_ppm | 213 | 0 | 2.50 | 478.35 | 122.46 | 9,157.47 | 95.69 |
| Length | 487 | 0 | 0.03 | 1.53 | 0.67 | 0.52 | 0.72 | Length | 213 | 0 | 1.13 | 1.83 | 1.53 | 0.00 | 0.06 | ||
| 109 | U3O8_ppm | 74 | 0 | 4.60 | 1,045.31 | 188.92 | 18,900.97 | 137.48 | 109 | eU3O8_ppm | 72 | 0 | 4.66 | 1,045.31 | 188.92 | 18,616.66 | 136.44 |
| Length | 74 | 0 | 0.91 | 1.53 | 1.47 | 0.03 | 0.17 | Length | 72 | 0 | 1.37 | 1.53 | 1.52 | 0.00 | 0.03 | ||
| 110 | U3O8_ppm | 495 | 32 | 2.50 | 304.48 | 49.17 | 2,144.33 | 46.31 | 110 | eU3O8_ppm | 384 | 9 | 2.50 | 304.48 | 49.49 | 2,117.17 | 46.01 |
| Length | 527 | 0 | 0.09 | 3.04 | 1.12 | 0.33 | 0.57 | Length | 393 | 0 | 0.76 | 1.99 | 1.49 | 0.03 | 0.17 | ||
| 150 | U3O8_ppm | 799 | 28 | 2.50 | 1,400.00 | 208.15 | 37,368.43 | 193.31 | 150 | eU3O8_ppm | 251 | 16 | 2.50 | 1,111.97 | 208.86 | 32,188.20 | 179.41 |
| Length | 827 | 0 | 0.15 | 4.87 | 0.48 | 0.29 | 0.54 | Length | 267 | 0 | 1.22 | 1.98 | 1.50 | 0.00 | 0.07 | ||
| 151 | U3O8_ppm | 113 | 16 | 4.90 | 450.70 | 147.55 | 5,983.47 | 77.35 | 151 | eU3O8_ppm | 54 | 2 | 73.82 | 383.44 | 146.08 | 5,225.61 | 72.29 |
| Length | 129 | 0 | 0.15 | 2.59 | 0.67 | 0.34 | 0.59 | Length | 56 | 0 | 1.32 | 1.83 | 1.53 | 0.01 | 0.12 | ||
| 301 | U3O8_ppm | 1,455 | 3 | 2.50 | 4,386.31 | 500.19 | 148,564.17 | 385.44 | 301 | eU3O8_ppm | 1,299 | 3 | 2.50 | 4,379.85 | 500.16 | 143,167.81 | 378.38 |
| Length | 1,458 | 0 | 0.15 | 6.55 | 1.36 | 0.24 | 0.49 | Length | 1,302 | 0 | 0.91 | 1.98 | 1.52 | 0.00 | 0.05 | ||
| 302 | U3O8_ppm | 1,718 | 1 | 2.50 | 4,345.79 | 479.25 | 123,553.79 | 351.50 | 302 | eU3O8_ppm | 1,482 | 0 | 2.50 | 3,293.65 | 479.25 | 113,800.83 | 337.34 |
| Length | 1,719 | 0 | 0.01 | 4.26 | 1.31 | 0.27 | 0.52 | Length | 1,482 | 0 | 0.76 | 2.14 | 1.52 | 0.00 | 0.05 | ||
| 303 | U3O8_ppm | 1,450 | 1 | 0.05 | 2,851.31 | 386.13 | 78,796.12 | 280.71 | 303 | eU3O8_ppm | 1,106 | 23 | 2.50 | 2,847.78 | 386.13 | 75,607.93 | 274.97 |
| Length | 1,451 | 0 | 0.01 | 36.12 | 1.18 | 1.25 | 1.12 | Length | 1,129 | 0 | 0.91 | 2.23 | 1.52 | 0.00 | 0.05 | ||
| 304 | U3O8_ppm | 664 | 1 | 2.50 | 7,456.31 | 357.34 | 233,032.46 | 482.73 | 304 | eU3O8_ppm | 602 | 1 | 2.50 | 7,450.65 | 357.54 | 231,967.69 | 481.63 |
| Length | 665 | 0 | 0.15 | 3.66 | 1.38 | 0.21 | 0.46 | Length | 603 | 0 | 0.76 | 2.07 | 1.52 | 0.01 | 0.09 | ||
| 305 | U3O8_ppm | 64 | 1 | 10.53 | 831.18 | 293.17 | 31,228.10 | 176.71 | 305 | eU3O8_ppm | 62 | 0 | 10.53 | 831.18 | 293.33 | 31,301.78 | 176.92 |
| Length | 65 | 0 | 0.02 | 1.53 | 1.45 | 0.07 | 0.27 | Length | 62 | 0 | 1.22 | 1.53 | 1.52 | 0.00 | 0.04 | ||
| 306 | U3O8_ppm | 155 | 0 | 2.50 | 1,846.31 | 403.53 | 82,888.41 | 287.90 | 306 | eU3O8_ppm | 149 | 0 | 2.50 | 1,846.31 | 403.53 | 80,318.41 | 283.41 |
| Length | 155 | 0 | 0.91 | 3.35 | 1.47 | 0.06 | 0.24 | Length | 149 | 0 | 1.18 | 1.83 | 1.53 | 0.00 | 0.06 | ||
| 307 | U3O8_ppm | 22 | 0 | 2.50 | 915.31 | 301.77 | 45,133.91 | 212.45 | 307 | eU3O8_ppm | 20 | 0 | 2.51 | 914.62 | 301.77 | 43,487.65 | 208.54 |
| Length | 22 | 0 | 0.91 | 1.53 | 1.37 | 0.07 | 0.26 | Length | 20 | 0 | 1.15 | 1.83 | 1.50 | 0.01 | 0.12 | ||
Notes:
(1) Std. Dev. represents the standard deviation, and CoV is the coefficient of variation.
| AUGUST 2025 | 11-7 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
11.4.4 Outlier Analysis and Capping
Grade outliers that are much higher than the general population of assays have the potential to bias (inflate) the quantity of metal estimated in a block model. Geostatistical analysis using X-Y scatter plots, cumulative probability plots, and decile analysis was used to analyze the composited drillhole assay data for each sub-domain to determine appropriate grade capping. Statistical analysis was performed independently on all sub-domains. After thorough review of the statistics, it was determined that capping was not necessary for any of the domains.
11.4.5 Bulk Density
As described by (Myers, 2005) and sourced from (Placer Amex Inc, 1980), Placer and Hazen Labs completed bulk density determinations for several hundred samples from the Aurora Project and from the nearby McDermitt mercury mine, which occurs in equivalent lithologic units. The detailed data does not exist in the database discussed by (Myers, 2005) but the results were summarized in the 1980 Placer Pre-Feasibility report (Placer Amex Inc., 1980) and are shown in Table 11-6. Results for the unmineralized volcanic rocks within the Aurora Deposit indicate the density values are somewhat low compared to volcanic rocks of similar composition in general. The low density is attributed to the strong clay and opalite alteration and high porosity and open space nature of the brecciated volcanic rocks.
In January 2011, EVE contracted AAL as part of the laboratory work to conduct Specific Gravity (SG) measurements using Archimedes method with wax coating, where measurements were calculated using the weight in air versus the weight in water method by applying the following formula:

A total of 3,508 valid measurements were reported.
Table 11-6: Dry density values for various rock types*
| Rock Type | Density (ft3/t) | Density (g/cm3) |
| Gravels | 16.1 | 2.23 |
| Lake Sediments | 18.9 | 1.90 |
| Mineralized Volcanic Rocks | 18.6 | 1.93 |
| Unmineralized Volcanic Rock | 18.6 | 1.93 |
* Placer Pre-Feasibility Report 1980
| AUGUST 2025 | 11-8 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Preliminary analysis of the 2011 EVE drill core bulk density measurements indicated that the 1.9 g/cm3 density applied to the Mineral Resource appears appropriate.
An analysis of these measurements by domain, correlated against U3O8 ppm, indicates that the 1.9 t/m3 matches the higher grade >300 ppm U3O8 domains (522 measurements). The lower grade 100 ppm to 300 ppm U3O8 domains (1,064 measurements) have an average bulk density of 2.1 t/m3. The overlying lake sediments, with 875 measurements, have a consistent bulk density of 1.55 t/m3, while the underlying volcanics (considered waste) have a bulk density of 2.1 t/m3 (1,047 measurements).
For this MRE, the selected bulk densities used are detailed in Table 11-7
Table 11-7: Assigned bulk density for the Aurora Uranium Mineral Resource
| Domain | Rock Type | Density (g/cm3) |
| 9998 | Lake Sediments | 1.55 |
| 9999 | Waste (Volcanic Rocks) | 2.1 |
| 300 Series | Volcanic Rocks - High Grade (>300 ppm U3O8) | 1.9 |
| 100 Series | Volcanic Rocks - Low Grade (100-300 ppm U3O8) | 2.1 |
11.4.6 Block Model Strategy and Analysis
A series of upfront test modeling was completed to define an estimation methodology to meet the following criteria:
| ■ | Representation of the Aurora Project’s geological and structural controls; |
| ■ | Account for the variability of grade, orientation, and continuity of mineralization; |
| ■ | Control on the smoothing (grade spreading) of grades and the influence of outliers; |
| ■ | Account for most of the mineralization within the Aurora Project; |
| ■ | Is robust and repeatable within the mineral domains. |
Multiple interpolation test scenarios were evaluated to determine the optimum processes and parameters to achieve the stated criteria. Each scenario was based on nearest neighbor (NN), inverse distance squared (ID2), and ordinary kriging (OK) interpolation methods. All test scenarios were evaluated based on global statistical comparisons, visual comparisons of composite assays versus block grades, and the assessment of overall smoothing. Based on the results of the testing, it was determined that the final resource estimation methodology would constrain the mineralization by using hard wireframe boundaries to control the spread of mineralization. OK was selected as the best and most applicable interpolation method for the Aurora Project.
| AUGUST 2025 | 11-9 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
11.4.7 Assessment of Spatial Grade Continuity
Datamine, and Snowden Supervisor were used to determine the geostatistical relationships of the Aurora Project. Independent variography was performed on composite data for each domain. Experimental grade variograms were calculated from the composited assay data to determine the approximate search ellipse dimensions and orientations.
The following was considered for each analysis:
| ■ | Downhole variograms were created and modeled to define the nugget effect; |
| ■ | Experimental semi-variograms were calculated to determine directional variograms for the strike and down dip orientations; |
| ■ | Variograms were modeled using an exponential model with practical range and a normalized sill of 1. |
Directional variograms were modeled using the nugget defined in the downhole variography, and the ranges for the along strike, perpendicular to strike, and down dip directions. Variograms outputs were re-oriented to reflect the orientation of the mineralization.
The Variography parameters used for Aurora are provided in Table 11-8.
Table 11-8: Aurora variography parameters
| Domain | Type | Rotation Angles | Axes | Nugget | C1 | Structure 1 | C2 | Structure 2 | ||||||
| 1 | 2 | 3 | Range 1 |
Range 2 |
Range 3 |
Range 1 |
Range 2 |
Range 3 | ||||||
| 100 Series | U3O8 | -100 | 160 | -160 | Z-X-Z | 0.04 | 0.27 | 33 | 30 | 17 | 0.69 | 195 | 100 | 65 |
| 300 Series | U3O8 | -100 | 170 | 180 | Z-X-Z | 0.16 | 0.76 | 31 | 32 | 16 | 0.08 | 120 | 90 | 50 |
11.4.8 Block Model Definition
The block model shape and size are typically a function of the geometry of the deposit, the density of assay data, drillhole spacing, and the selected mining unit. Taking this into consideration, the Aurora Project’s block model was defined with parent blocks at 8.0 m x 16.0 m x 4.0 m (Easting x Northing x Elevation), and sub blocking down to 2.0 m x 4.0 m x 0.5 m (Easting x Northing x Elevation). The block model prototype parameters are listed in Table 11-9.
| AUGUST 2025 | 11-10 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Table 11-9: Block model definition parameters
| Properties | X (column) | Y (Row) | Z (level) |
| Origin Coordinates | 9000 | 9100 | 1360 |
| Number of Blocks | 225 | 194 | 88 |
| Block Size (m) | 8 | 16 | 4 |
| Sub-Block Size (m) | 2 | 4 | 0.5 |
| Rotation | No Rotation | ||
All domain wireframe volumes were filled with blocks using the parameters described in Table 11-9. Block volumes were compared to the domain wireframe volumes to confirm there were no significant differences. Block volumes for all domains were found to be within reasonable tolerance limits for all mineral domain volumes (Table 11-10). Sub-blocking was allowed to maintain the geological interpretation and accommodate the 100 and 300 domains (wireframes), the lithological bulk density, and the category application.
The block models were created in local grid not rotated, clipped to the topography. The resource estimation was conducted using Datamine Studio RMTM version 2.0.66.0 within the projects local grid.
Table 11-10: Wireframe vs Block model volume
| Zone | Volume Block Model | Volume Wireframe | % Difference |
| 100 | 40,737,192 | 40,735,835 | (0.003) |
| 101 | 4,260,436 | 4,260,185 | (0.006) |
| 102 | 264,420 | 264,176 | (0.092) |
| 105 | 372,284 | 372,294 | 0.003 |
| 106 | 1,847,928 | 1,847,527 | (0.022) |
| 109 | 383,368 | 383,627 | 0.068 |
| 110* | 5,163,616 | 6,672,711 | 22.616 |
| 150* | 6,503,156 | 7,510,041 | 13.407 |
| 151* | 1,353,700 | 1,924,438 | 29.657 |
| 301 | 2,958,400 | 2,958,074 | (0.011) |
| 302 | 3,365,228 | 3,364,567 | (0.020) |
| 303 | 2,402,532 | 2,402,509 | (0.001) |
| 304 | 1,509,864 | 1,510,232 | 0.024 |
| 305 | 126,924 | 127,207 | 0.222 |
| 306 | 344,068 | 344,471 | 0.117 |
| 307 | 74,684 | 74,800 | 0.155 |
*Note: Wireframe surfaces extend beyond block model area
| AUGUST 2025 | 11-11 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
11.4.9 Search Strategy
Search orientations for each domain were used for estimation of the block model and were based on the shape of the modeled domains and variography. A total of three nested searches were performed on all sub-domains. Table 11-11 displays search parameters used in the estimation of the Aurora Mineral Resource Estimates. The search distances were based upon the variography ranges outlined in Table 11-8. The search radius of the first search was based upon 50% of the range of the variogram, the second search is 100% of the range, and the third search pass is 300% of the range. Search strategies used an ellipsoidal search with a defined overall minimum and maximum number of composites as well as a maximum number of composites per hole for each block. Blocks that did not meet these criteria were not estimated and are, therefore, excluded from the MRE.
| AUGUST 2025 | 11-12 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Table 11-11: Aurora block model search parameters
| Aurora Project - U3O8 | Pass 1 | Pass 2 | Pass 3 | |||||||||||||||||||||
| Domain | Search Rotation | Search Axes | Search Distances | Comps | Search Distances | Comps | Search Distances | Comps | ||||||||||||||||
| Rot 1 | Rot 2 | Rot 3 | Axis 1 | Axis 2 | Axis 3 | Dist 1 | Dist 2 | Dist 3 | Min | Max | Max | Dist 1 | Dist 2 | Dist 3 | Min | Max | Max | Dist 1 | Dist 2 | Dist 3 | Min | Max | Max | |
| Per Hole | Per Hole | Per Hole | ||||||||||||||||||||||
| 100 Series | -100 | 160 | -160 | 3 | 1 | 3 | 97.5 | 50 | 32.5 | 5 | 8 | 3 | 195 | 100 | 65 | 4 | 8 | 3 | 292.5 | 150 | 97.5 | 4 | 8 | 3 |
| 300 Series | -100 | 170 | 180 | 3 | 1 | 3 | 60 | 45 | 25 | 5 | 8 | 3 | 120 | 90 | 50 | 4 | 8 | 3 | 180 | 135 | 75 | 4 | 8 | 3 |
| AUGUST 2025 | 11-13 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
11.4.10 Estimate Parameters
The low-grade 100 domains and the high-grade 300 domains were estimated, and the remaining waste domains (9998) were assigned a waste value of half the lower limit of detection, as well as the corresponding bulk density per domain.
The interpolations of the domains were completed using the estimation methods OK, ID2, and NN. The estimations were designed for multiple passes. In each estimation pass, a minimum and maximum number of samples were required, as well as a maximum number of samples from a drillhole in order to satisfy the estimation criteria. All estimation passes used the composited dataset for the appropriate domain being estimated. The third search pass was wide to fill blocks between drillholes where mineralization would be expected. The OK methodology is the method used to report the mineral estimate statement.
An anisotropic search ellipse was used for the estimation. A hard boundary was used; only the samples within the domain wireframe were used in the estimation. The result is that the search ellipse will not locate samples outside the domain wireframe. Dynamic Anisotropy methodology was used.
11.5 Block Model Validation
The Aurora Project block model was estimated using NN, ID2, and OK interpolation methods for global comparisons and validation purposes. The OK method was used for the Mineral Resource Estimate; it was selected over ID2, and NN as the OK method was the most representative approach.
11.5.1 Statistical Comparison
The global block model statistics by domain was compared between the OK, ID2 and NN and the composited drillhole data. Table 11-12 shows this comparison. Comparisons were made using all blocks at 0% U3O8 cut-off.
| AUGUST 2025 | 11-14 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Table 11-12: Global statistical comparison
| 100 Series | |||||||
| Statistic | Sample Data | U3O8 OK | % Diff | U3O8 ID2 | % Diff | U3O8 NN | % Diff |
| Points | 13,561 | 2,718,832 | 19,948.9 | 2,527,282 | 18,536.4 | 2,559,366 | 18,773 |
| Mean | 154.99 | 139.07 | -10.27 | 144.6 | -6.7 | 143.59 | -7.36 |
| Std Dev | 169.54 | 95.06 | -43.93 | 95.23 | -43.83 | 142.31 | -16.06 |
| Variance | 28,742.13 | 9,035.72 | -68.56 | 9,069.01 | -68.45 | 20,252.18 | -29.54 |
| CV | 1.09 | 0.68 | -37.51 | 0.66 | -39.79 | 0.99 | -9.39 |
| Skewness | 3.5 | 2.58 | -26.47 | 2.76 | -21.24 | 3.76 | 7.41 |
| Kurtosis | 21.55 | 14.64 | -32.05 | 15.03 | -30.27 | 27.55 | 27.85 |
| Log Mean | 4.46 | 4.51 | 1.14 | 4.79 | 7.37 | 4.48 | 0.5 |
| Log Variance | 1.75 | 2.54 | 45.16 | 0.41 | -76.4 | 1.47 | -16.08 |
| Geom. Mean | 86.44 | 90.95 | 5.22 | 120.09 | 38.93 | 88.38 | 2.24 |
| Log-Est. Mean | 207.44 | 324.1 | 56.24 | 147.64 | -28.83 | 184.24 | -11.18 |
| Maximum | 2,800 | 1,868.74 | -33.26 | 1,809.3 | -35.38 | 2,800 | 0 |
| 75% | 197.76 | 171.51 | -13.28 | 176.26 | -10.87 | 176.43 | -10.79 |
| 50% | 113.18 | 123.65 | 9.25 | 126.3 | 11.59 | 112.44 | -0.65 |
| 25% | 55.56 | 84.62 | 52.31 | 88.2 | 58.74 | 65.04 | 17.06 |
| Minimum | 0.05 | 0.05 | 0 | 2.5 | 4,900 | 2.5 | 4,900 |
| 300 Series | |||||||
| Statistic | Sample Data | U3O8 OK | % Diff | U3O8 ID2 | % Diff | U3O8 NN | % Diff |
| Points | 5,528 | 863,389 | 15,518.5 | 863,363 | 15,518 | 863,363 | 15,518 |
| Mean | 447.99 | 417.82 | -6.73 | 422.75 | -5.63 | 418.04 | -6.69 |
| Std Dev | 372.68 | 224.62 | -39.73 | 243.2 | -34.74 | 346.15 | -7.12 |
| Variance | 138,891.87 | 50,455.6 | -63.67 | 59,144.3 | -57.42 | 119,821.3 | -13.73 |
| CV | 0.83 | 0.54 | -35.38 | 0.58 | -30.85 | 0.83 | -0.46 |
| Skewness | 3.7 | 2.81 | -24.2 | 3.59 | -2.9 | 4.89 | 32.04 |
| Kurtosis | 37.66 | 22.93 | -39.12 | 37.93 | 0.73 | 68.58 | 82.09 |
| Log Mean | 5.71 | 5.91 | 3.52 | 5.91 | 3.47 | 5.7 | -0.19 |
| Log Variance | 1.48 | 0.26 | -82.06 | 0.3 | -79.56 | 1 | -32.02 |
| Geom. Mean | 301.67 | 368.81 | 22.26 | 367.67 | 21.88 | 298.41 | -1.08 |
| Log-Est. Mean | 631.02 | 421.04 | -33.28 | 427.55 | -32.24 | 492.81 | -21.9 |
| Maximum | 7,456.31 | 4,360.02 | -41.53 | 5,162.5 | -30.76 | 7,450.65 | -0.08 |
| 75% | 580.93 | 510.1 | -12.19 | 518.83 | -10.69 | 525.04 | -9.62 |
| 50% | 359.17 | 374.02 | 4.13 | 377.1 | 4.99 | 340.13 | -5.3 |
| 25% | 223.83 | 276.14 | 23.37 | 274.12 | 22.47 | 214.35 | -4.24 |
| Minimum | 0.05 | 0.05 | 0 | 4.34 | 8,583.7 | 2.5 | 4,900 |
| AUGUST 2025 | 11-15 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
11.5.2 Visual Comparison
The validation of the interpolated block model was assessed by using visual assessments and validation plots of block grades versus assay grades and composites. The review demonstrated a good comparison between local block estimates and nearby samples without excessive smoothing in the block model.
Figure 11-3 is an example of visual block model validation, displaying U3O8 in the block model and drillholes, as well as mineralized domains.

Figure 11-3: Aurora block model validation, U3O8, cross-section ± 50 m section width
11.5.3 Swath Plots
A series of swath plots were generated for U3O8 from slices throughout the deposit for various domains. They compare the block model grades for NN, ID2, and OK to the drillhole composite grades to evaluate any potential local grade bias. A review of the swath plots did not identify bias in the model that is material to the Mineral Resource Estimate, as there was a strong overall correlation between the block model grade and the composites used in the Mineral Resource Estimate. Figure 11-4 is an example swath plot for the Aurora Project.
| AUGUST 2025 | 11-16 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |

Figure 11-4: Aurora Project swath plot, 300 Series U3O8 in the Y direction
11.6 Mineral Resource Classification
The Mineral Resource Estimate was classified in accordance with S-K 1300 definitions. Mineral Resource classifications were assigned to broad regions of the block model based on the BBA Qualified Person’s confidence and judgment related to geological understanding, continuity of mineralization in conjunction with data quality, spatial continuity based on variography, estimation parameters, data density, and block model representativeness.
Classification (Indicated and Inferred) was applied to the Aurora deposit based on a full review that included the examination of drill spacing, visual comparison, kriging variance, distance to nearest composite, and search volume estimation (the estimation pass in which each block was populated) along with the search ellipsoid ranges. Collectively this information was used to produce an initial classification followed by manual wireframes application to further limit the Mineral Resource classification.
Figure 11-5 demonstrates the resource classification for Aurora.
| AUGUST 2025 | 11-17 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Search volume results of 60 meters by 30 meters as well as including a kriging variance of 0.60 or less was classified as Indicated. Small internal zones of Inferred within large swaths of Indicated were not broken out as these represent noise. The remaining blocks surrounding this Indicated classification are classified as Inferred, as they represent estimates that lie beyond the confidence classification.

Figure 11-5: Plan view demonstrating resource classification for.
11.7 Commodity Pricing
Mineral Resources used commodity prices based on long-term analyst and bank forecasts. In the opinion of the QP, this price is generally aligned with pricing over the last one, three, and five years; forward-looking pricing from internationally recognized banks is appropriate for use in a resource estimate. The commodity price considered three-year trailing averages.
11.8 Reasonable Prospects of Economic Extraction
The Mineral Resources were estimated using Datamine to create the block models for the Aurora Project, and Deswik.CAD 2024.1 software to create reasonable mineable shapes.
| AUGUST 2025 | 11-18 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Table 11-13: Input parameter assumptions
| Description | Unit | Value |
| Mining | ||
| Mining Cost - Potential milled feed | US$/t mined | 4.00 |
| Mining Cost - Waste | US$/t mined | 3.00 |
| Mining Cost - Overburden | US$/t mined | 2.50 |
| Processing | ||
| Processing Cost | US$/t milled | 10.00 |
| G&A Cost | US$/t milled | 3.00 |
| Processing Recovery | % | 85 |
| Concentrate Moisture Content | % | 15 |
| Concentrate Grade (Yellow grade - U3O8) | ppm | N/A |
| Other | ||
| Selling Price (Yellow grade - U3O8) | $/lb U3O8 | 90 |
| Transportation Cost | $/lb U3O8 | 0 |
| Selling costs | $/lb U3O8 | 0 |
| COG | ppm | 100 |
| Overall slope angle | degrees | Overburden:
33 Lake Sediments: 40 Volcanics: 45 |
| Discount Factor | % | 8% |
| Mining Rate | Mtpa | 4 |
| RF | 1 |
11.9 Cut-off Values
Based on the data presented in Table 11-13, the calculated cut-off grade (COG) is 80 ppm. However, to accommodate potential fluctuations in metal prices and for consistency with the mineral wireframe generation at 100 ppm, a COG of 100 ppm has been applied.
11.10 Mineral Resource Estimate
The Aurora Project Mineral Resource Estimate is presented in Table 11-14.
| AUGUST 2025 | 11-19 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Table 11-14: Aurora Project Mineral Resource Estimate
| Classification | Deposit | Cut-Off
Grade (ppm U3O8) |
Tonnage
(Mt) |
Grade
(U3O8 ppm) |
Contained
Metal (U3O8 Mlb) |
| Indicated | Aurora | 100 | 53.42 | 278 | 32.75 |
| Inferred | Aurora | 100 | 8.96 | 252 | 4.98 |
Mineral Resource Statement Notes:
1. S-K 1300 definition standards were followed for the resource estimate.
2. The 2025 resource models used ordinary kriging (OK) grade estimation within a three-dimensional block model with mineralized domains defined by wireframed solids.
3. Mineral Resources are constrained within pit shells.
4. The 100 ppm U3O8 cut-off used for reporting is based on the following:
| a. | Long-term metal prices of US$90/lb |
| b. | Metallurgical recoveries are based on mill recovery of 85% |
| c. | Average bulk density was determined for each mineralized domain within the deposit |
| d. | Mining cost of US$4.00/t mined for ore, US$3.00/t mined for waste, and US$2.50/t mined for overburden |
| e. | Processing and G&A costs of US$13/t milled |
| f. | Dilution of 5.0% |
5. Mineral Resources that are not mineral reserves do not have economic viability. Numbers may not add due to rounding.
6. The resource estimate was prepared by BBA USA Inc. in accordance with S-K 1300 Standards of Disclosure for Mineral Projects.
11.11 Mineral Resource Sensitivity
The sensitivity of the Aurora Mineral Resource Estimate to Uranium prices is summarized in Table 11-15, and Figure 11-6. The MRE as outlined in Section 11.10 is reported at a revenue factor of 1.0.
| AUGUST 2025 | 11-20 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Table 11-15: Mineral Resource sensitivity based on revenue factor pricing of U3O8 US$/lb
| In-Pit Constrained Mineral Resource | ||||||||
| Revenue Factor |
Selling
Price [US$/lb U3O8] |
Mineralization | Waste | Strip
Ratio [W:O] | ||||
PMF [Mt] |
Grade
U3O8 [ppm] |
Contained
[Mlb] |
Overburden
[Mt] |
Waste [Mt] |
Total
Waste [Mt] | |||
| 0.8 | 72 | 50.2 | 300 | 33.22 | 21.0 | 56.7 | 77.7 | 1.5 |
| 0.9 | 81 | 57.1 | 285 | 35.86 | 24.5 | 71.4 | 95.9 | 1.7 |
| 1.0 | 90 | 62.4 | 274 | 37.73 | 26.7 | 84.8 | 111.6 | 1.8 |
| 1.1 | 99 | 65.3 | 269 | 38.76 | 28.5 | 94.2 | 122.7 | 1.9 |
| 1.2 | 108 | 67.6 | 265 | 39.54 | 29.9 | 103.1 | 133.0 | 2.0 |
| 1.3 | 117 | 69.1 | 263 | 40.08 | 31.1 | 110.7 | 141.8 | 2.1 |
| 1.4 | 126 | 71.1 | 260 | 40.81 | 33.8 | 122.4 | 156.3 | 2.2 |
| 1.5 | 135 | 82.7 | 249 | 45.45 | 45.1 | 222.1 | 267.2 | 3.2 |
| 1.6 | 144 | 86.4 | 244 | 46.57 | 48.2 | 243.4 | 291.7 | 3.4 |

Figure 11-6: U3O8 Cut-off Sensitivity – Indicated and Inferred
11.12 Comparison to Previous MRE
Comparison of historical MRE statements with the current MRE statement can be seen in Table 11-16.
| AUGUST 2025 | 11-21 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Table 11-16: Aurora Interpolation Comparison
| Classification | July 2025 BBA MRE (Pit Constrained) | November 2022 MRE (Unconstrained) | January 2011 MRE (Unconstrained) | ||||||||||||
| Constraint | Cut-Off (ppm) |
Tonnage
(Mt) |
Grade
U3O8 (ppm) |
Contained (Mlb) |
Constraint | Cut-Off (ppm) |
Tonnage
(Mt) |
Grade
U3O8 (ppm) |
Contained (Mlb) |
Constraint | Cut-Off (ppm) |
Tonnage
(Mt) |
Grade
U3O8 (ppm) |
Contained (Mlb) | |
| Measured | Pit | 100 | - | - | - | In-Situ | 100 | 59.5 | 251 | 32.9 | In-Situ | 100 | - | - | - |
| Indicated | Pit | 100 | 53.42 | 278 | 32.75 | In-Situ | 100 | 21.4 | 184 | 8.7 | In-Situ | 100 | 65.7 | 253 | 36.7 |
| Inferred | Pit | 100 | 8.96 | 252 | 4.98 | In-Situ | 100 | 26.4 | 157 | 9.1 | In-Situ | 100 | 3.6 | 151 | 1.2 |
| AUGUST 2025 | 11-22 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
11.13 Differences in Resource Model Iterations
The current resource model iterations have changed significantly when compared to the iterations released previously. Factors that have influenced changes in the resource are as follows:
| ■ | Addition of new drilling to the deposit; |
| ■ | Changes in the interpretation of deposits based on new drilling information; |
| ■ | Constraining the resource estimate to a pit that represents RPEEE. |
11.14 actors that May Affect the Mineral Resources
| ■ | Changes to long term metal price assumptions; |
| ■ | Changes to the input values for mining, processing, and general and administrative (G&A) costs to constrain the estimate.; |
| ■ | Changes to local interpretations of mineralization geometry and continuity of mineralized Sub-Domains; |
| ■ | Changes to the bulk density values applied to the mineralized zones; |
| ■ | Changes to metallurgical recovery assumptions; |
| ■ | Changes in assumptions of the marketability of the final product; |
| ■ | Variations in geotechnical, hydrogeological, and mining assumptions; |
| ■ | Changes to assumptions with an existing agreement or new agreements; |
| ■ | Changes to environmental, permitting, and social license assumptions. |
11.15 QP Opinion
BBA is not aware of any environmental, legal, title, taxation, socioeconomic, marketing, political, or other relevant factors that would materially affect the estimation of Mineral Resources that are not discussed in this Technical Report.
BBA is of the opinion that the Mineral Resources for the project, which were estimated using industry accepted practices, have been prepared and reported using S-K 1300 definitions.
Technical and economic parameters and assumptions applied to the Mineral Resource Estimate are based on parameters reviewed with Eagle Energy and the BBA technical team to determine if they were appropriate. All issues relating to all relevant technical and economic factors likely to influence the prospect of economic extraction can be resolved with further work.
| AUGUST 2025 | 11-23 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
12. Mineral Reserve Estimates
This section is not relevant to this Technical Report Summary.
AUGUST 2025
| 12-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
13. Mining Methods
This section is not relevant to this Technical Report Summary.
AUGUST 2025
| 13-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 14. | Recovery Methods |
This section is not relevant to this Technical Report Summary.
| AUGUST 2025 | 14-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 15. | Project Infrastructure |
This section is not relevant to this Technical Report Summary.
| AUGUST 2025 | 15-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 16. | Market Studies and Contracts |
This section is not relevant to this Technical Report Summary.
| AUGUST 2025 | 16-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 17. | Environmental Studies, Permitting, and Social or Community Impact |
This section is not relevant to this Technical Report Summary.
| AUGUST 2025 | 17-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 18. | Capital and Operating Costs |
This section is not relevant to this Technical Report Summary.
| AUGUST 2025 | 18-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 19. | Economic Analysis |
This section is not relevant to this Technical Report Summary.
| AUGUST 2025 | 19-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 20. | Adjacent Properties |
This section is not relevant to this Technical Report Summary.
| AUGUST 2025 | 20-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 21. | Other Relevant Data and Information |
This section is not relevant to this Technical Report Summary.
| AUGUST 2025 | 21-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 22. | Interpretation and Conclusions |
22.1 Property Setting
The project is situated in the State of Oregon, on the West Coast of the United States, within Malheur County in Southeastern Oregon, in the Quinn River Valley. The site is 3 miles (4.8 kilometers) from the Nevada border and approximately 6 miles (9.7 kilometers) west of McDermitt, Nevada. The Aurora Project centroid is approximately Lat/Long -117.90/42.03 (WGS NAD83; EPSG: 4269). The project has 365 Mining Claims covering an area of approximately 29.85 square kilometers.
22.2 Access, Climate, Resources, Infrastructure
The site is accessible via a public unsealed road that extends west from the border town of McDermitt.
The climate in this region is characteristic of the high Nevada desert, with summer temperatures typically in the low 20s (°C) and winter temperatures frequently falling below zero.
The site has access to power locally. Power can be supplied by the Harney Electric Cooperative substation, situated 6 miles (9.7 kilometers) east of the project.
22.3 History
Eagle Energy has not conducted any exploration on the project. Exploration took place on and off from 1974 to 2022 by various operators.
22.4 Geology Setting, Mineralization & Deposit
The Aurora uranium property is located within the Miocene McDermitt caldera system, spanning the border between Oregon and Nevada.
The Aurora Project area is covered by a thin layer of alluvium over lakebed sediments, which unconformably overlie interbedded dacite/rhyolite lava flows, tuffaceous units, pyroclastic breccia, and local fault breccia. Alteration is mainly clay, with opaline or chalcedonic silica, chlorite, gypsum, fluorite, and zeolites.
Mineralization is associated with the porous and permeable volcanic rocks and includes pyrite-bearing clays with uranium minerals, leucoxene, marcasite, and arsenopyrite. Uranium minerals have been identified to include uraninite, coffinite, phosphranylite, umohoite and autunite (hydrous calcium uranium phosphate.
| AUGUST 2025 | 22-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
22.5 Exploration
Eagle Energy has not conducted any exploration on the project.
A total of 617 diamond drill and reverse circulation holes totaling 219,153 m have been on the Aurora claims. An additional 110 diamond drill and reverse circulation holes totaling 71,822 m have been on the Cordex claims.
22.6 Sample Preparation, Analysis & Security
Eagle Energy has not conducted any sample preparation or analyses on the project. Historic samples were collected and analyzed by the appropriate methodology at the time.
22.7 Data Verification
Data was verified though a series of steps, including review of drill logs, database review, and site inspection.
22.8 Mineral Processing & Metallurgical Testing
No metallurgical testing had been undertaken by Eagle Energy.
Results of metallurgical testing from 1979 indicates indicative recoveries between 55% and 85% depending on the methodology.
22.9 Mineral Resource Estimate
Mineral resources are reported using the mineral resource definitions set out in S-K 1300 and are reported exclusive of mineral reserves. The reference point for the estimate is in situ. Mineral resources are reported on a 100% ownership basis.
Factors that may affect the mineral resource estimates include: changes to long-term metal price assumptions; changes to the input values for mining, processing, and general and administrative (G&A) costs to constrain the estimate; changes to local interpretations of mineralization geometry and continuity of mineralized subdomains; changes to the density values applied to the mineralized zones; changes to metallurgical recovery assumptions; changes in assumptions of marketability of the final product; variations in geotechnical, hydrogeological, and mining assumptions; changes to assumptions with an existing agreement or new agreements; changes to environmental, permitting, and social license assumptions; logistics of securing and moving adequate services, labor, and supplies could be affected by epidemics, pandemics, and other public health crises, or geopolitical influence.
| AUGUST 2025 | 23-2 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 23. | Recommendations |
23.1 Recommended Work Program Costs
The recommended work programs to advance the project to the next stage are broken down into two phases, Phase 1 budget is approximately $3 million and Phase 2 budget is approximately $7 million. The budget for recommended work is summarized in Table 23-1.
Table 23-1: Recommended work budget
| Unit | Budget (USD) | |
| 25 holes – 4,000 m | $1,400,000 | |
| 3 composites | $1,000,000 | |
| 1 study | $400,000 | |
| 1 study | $200,000 | |
| $3,000,000 | ||
| 1 | $7,000,000 | |
| $7,000,000 | ||
The Phase 1 budget is focused on the collection of geological data to support future engineering studies. Phase 2 is dependent on the results of the Phase 1 program.
23.2 Additional Recommendations
The following are additional recommendations to be conducted during the work programs to improve the understanding of the deposit.
| AUGUST 2025 | 24-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
23.2.1 Bulk Density
During any future drilling programs, bulk density measures should be collected. The samples should record the lithology, alteration and mineralization in additional the bulk density value.
23.2.2 Geomechanical
In the course of future drilling programs, it is recommended to systematically collect key geomechanical parameters such as RQD, fracture frequency, hardness, and rock mass characteristics. This data will enhance and complement the existing information from geomechanical drill holes, thereby supporting subsequent engineering studies.
23.2.3 Cordex Claims
The mineralization identified on the Cordex claims located east of the Aurora mineral resource requires additional drilling to support any future mineral resource estimation.
| AUGUST 2025 | 25-2 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 24. | References |
Aurora Energy Metals Limited. (2022). 34% Increase in Total Uranium Resource to 50.6 Mlbs - Maiden Measured Resource Declared at Aurora Uranium Deposit. Australian Stock Exchange. Retrieved November 23, 2022, from https://cdn-api.markitdigital.com/apiman-gateway/ASX/asx- research/1.0/file/2924-02601894-6A1123721&v=fc9bdb61fe50ea61f8225e24ce041a0e155a9400
Bacanora Lithium Plc. (2018). Technical Report on the feasibility study for the Sonora Lithium Project, Mexico, January 2018. Retrieved from https://bacanoralithium.com/_userfiles/pages/files/documents/bacanorafstechnicalrep ort25012018_c ompressed.pdf
Bacanora Lithium Plc. (2021). Bacanora Lithium Handout. Retrieved from https://bacanoralithium.com/_userfiles/pages/files/documents/bcnhandout24february20 21.pdf
Castor, S. B., & Henry, C. D. (2020). Lithium-Rich Claystone in the McDermitt Caldera, Nevada, USA: Geologic, Mineralogical, and Geochemical Characteristics and Possible Origin. Minerals, 40. doi:10.3390/min10010068
Dudas, L. (1979a). Mineralogical report on rock samples from the McDermitt Caldera. Placer Amex Inc. Report, 16 p.
Dudas, L. (1979b). Mineralogical Summary Report on Diamond Drill Cores from a Caldera near McDermitt. August 31, 5p.
Glanzman, R., Rytuba, J., & McCarthy, J. (1978). Lithium in the McDermitt Caldera, Nevada and Oregon. Energy, Vol. 3, p. 347-353.
Hooper, R. (2019). Ioneer: Independent company research and estimated fair value - 29 April 2019. Retrieved from https://www.ioneer.com/files/research-report/files/independent-research-report-rodney-hooper- 29april19.pdf
Ioneer. (2022). Ioneer Investor Presentation, February 2022. Retrieved February 2022, from https://www.ioneer.com/files/presentation/files/ioneer_presentation_feb_2022.vf_.pdf
Jindalee Resources Limited. (2021). Completion of positive preliminary scoping study for McDermitt Lithium Project, 16 September 2021. ASX Release. Retrieved from https://www.jindalee.net/site/PDF/f2c6ff20-da83-4c7d-9f55-bbac1591bd2c/PositivePreliminaryScopingStudy
| AUGUST 2025 | 26-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Jindalee Resources Limited. (2022). Jindalee Resources Limited RIU Explorers Conference Presentation. Retrieved February 16, 2022, from https://cdn-api.markitdigital.com/apiman-gateway/ASX/asx- research/1.0/file/2924-02487563-6A1077483?access_token=83ff96335c2d45a094df02a206a39ff4
Lithium Americas Corp. (2018). Technical Report on the Pre-Feasibility Study for the Thacker Pass Project, Humboldt County Nevada USA, 1 August 2018. Retrieved from https://www.lithiumamericas.com/_resources/pdf/investors/technical-reports/thacker-pass/Technical- Report-Thacker-Pass.pdf
Lithium Americas Corp. (2022). Lithium Americas BMO 2022 Global Metals and Mining Conference Presentation. Retrieved February 2022, from https://www.lithiumamericas.com/_resources/presentations/corporate-presentation.pdf?v=0.312
Myers, G. (2005). NI 43-101 Technical Report of the Aurora Uranium Project, Malhuer County, Oregon.
Nevada Bureau of Mines and Geology. (2007). Special Publication MI-2007, The Nevada Mineral Industry 2007. Retrieved from http://epubs.nsla.nv.gov/statepubs/epubs/210988-2007.pdf
Placer Amex Inc. (1980). Pre-feasibility Report for the Aurora Uranium Project.
Roper, M. (1979). Aurora Project – Geology and Ore Reserves, prepared for the Draft Environmental Impact Statement. Files of Placer Amex Inc.
Roper, M. W., & Wallace, A. B. (1981). Geology of the Aurora Uranium Prospect, Malheur County, Oregon, Uranium in Volcanic and Volcaniclastic Rocks. Am. Assoc. of Petroleum Geologists, Studies in Geology 13, pp. 81-89.
Rytuba, J. J., & Glanzman, R. K. (1978). Relation of mercury, uranium and Lithium deposits to the McDermitt Caldera Complex, Nevada-Oregon. Open File Report 78-926, USGS, 19 pp.
Sykes, J. (2019). A Global Overview of the Geology and Economics of Lithium Production. Minex Consulting. Retrieved July 3, 2019, from http://minexconsulting.com/wp-content/uploads/2019/12/Lithium- Presentation-July-2019.pdf
Walker, G. a. (1966). Reconnaissance geologic map of the west half of the Jordan Valley Quadrangle, Malheur County, Oregon. Misc. Geol. Investigation, USGS, Map I-457.
| AUGUST 2025 | 27-2 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| 25. | Reliance on Other Experts |
25.1 Introduction
BBA, who authored this report, considers it reasonable to rely on Eagle Energy for the information identified in the subsections below, because it employed industry professionals with considerable expertise to collect the information in these areas.
25.2 Legal Matters
Information relating to mineral tenure (payments to retain property rights), surface rights, water rights, royalties, encumbrances, easements and rights-of-way, violations and fines, permitting requirements, and the ability to maintain and renew permits was obtained from Eagle Energy.
This information is used in support of the property description and ownership information in Section 3. It supports the reasonable prospects of economic extraction for the mineral resource estimates in Section 11.
| AUGUST 2025 | 28-1 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
Appendix A: Aurora Uranium Project Mineral Claims List
| AUGUST 2025 |
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| State | Project | Claim Name | Hectares | Registered Owner | Date Aquired | Royalty Agreement |
| Nevada | Aurora | JH 072 | 7.21 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 073 | 7.00 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 074 | 7.21 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 075 | 7.02 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 076 | 8.50 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 077 | 7.48 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 078 | 8.49 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 079 | 7.64 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 080 | 6.84 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 081 | 6.84 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 082 | 7.65 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 083 | 7.88 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 084 | 7.82 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 085 | 7.93 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 086 | 8.32 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 087 | 8.13 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 088 | 8.31 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 089 | 8.12 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 090 | 7.87 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 091 | 8.01 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 092 | 7.85 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 093 | 7.99 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 094 | 8.05 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 095 | 8.00 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 096 | 8.00 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 097 | 8.02 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 098 | 8.05 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 099 | 8.17 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 100 | 8.15 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 101 | 8.19 | OREGON ENERGY LLC | 2022-09-13 | |
| Nevada | Aurora | JH 102 | 7.95 | OREGON ENERGY LLC | 2022-09-13 | |
| Oregon | Aurora | AURORA 100 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 101 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 102 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 103 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 104 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 105 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 106 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 107 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 108 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 11 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | 1.5% net proceeds royalty footprint payable to Kevin Linville |
| Oregon | Aurora | AURORA 117 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 118 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 119 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 12 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | 1.5% net proceeds royalty footprint payable to Kevin Linville |
| Oregon | Aurora | AURORA 120 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 121 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 122 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 123 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 124 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 125 | 4.18 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 13 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | 1.5% net proceeds royalty footprint payable to Kevin Linville |
| Oregon | Aurora | AURORA 134 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 135 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 136 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 137 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 138 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 139 | 6.69 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 14 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | 1.5% net proceeds royalty footprint payable to Kevin Linville |
| Oregon | Aurora | AURORA 140 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 141 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 142 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 143 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 144 | 8.36 | OREGON ENERGY LLC | 2011-03-30 | |
| Oregon | Aurora | AURORA 145 | 8.36 | OREGON ENERGY LLC | 2011-03-30 | |
| Oregon | Aurora | AURORA 15 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | 1.5% net proceeds royalty footprint payable to Kevin Linville |
| Oregon | Aurora | AURORA 16 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | 1.5% net proceeds royalty footprint payable to Kevin Linville |
| Oregon | Aurora | AURORA 17 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | 1.5% net proceeds royalty footprint payable to Kevin Linville |
| Oregon | Aurora | AURORA 18 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | 1.5% net proceeds royalty footprint payable to Kevin Linville |
| Oregon | Aurora | AURORA 19 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | 1.5% net proceeds royalty footprint payable to Kevin Linville |
Page 29
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| State | Project | Claim Name | Hectares | Registered Owner | Date Aquired | Royalty Agreement |
| Oregon | Aurora | AURORA 20 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | 1.5% net proceeds royalty footprint payable to Kevin Linville |
| Oregon | Aurora | AURORA 21 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | 1.5% net proceeds royalty footprint payable to Kevin Linville |
| Oregon | Aurora | AURORA 22 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | 1.5% net proceeds royalty footprint payable to Kevin Linville |
| Oregon | Aurora | AURORA 23 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | 1.5% net proceeds royalty footprint payable to Kevin Linville |
| Oregon | Aurora | AURORA 236 | 8.36 | OREGON ENERGY LLC | 2011-04-05 | |
| Oregon | Aurora | AURORA 238 | 8.36 | OREGON ENERGY LLC | 2011-04-05 | |
| Oregon | Aurora | AURORA 24 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | 1.5% net proceeds royalty footprint payable to Kevin Linville |
| Oregon | Aurora | AURORA 240 | 8.36 | OREGON ENERGY LLC | 2011-04-05 | |
| Oregon | Aurora | AURORA 242 | 8.36 | OREGON ENERGY LLC | 2011-04-05 | |
| Oregon | Aurora | AURORA 244 | 8.36 | OREGON ENERGY LLC | 2011-04-05 | |
| Oregon | Aurora | AURORA 246 | 8.36 | OREGON ENERGY LLC | 2011-04-05 | |
| Oregon | Aurora | AURORA 248 | 8.36 | OREGON ENERGY LLC | 2011-03-31 | |
| Oregon | Aurora | AURORA 25 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | 1.5% net proceeds royalty footprint payable to Kevin Linville |
| Oregon | Aurora | AURORA 250 | 8.36 | OREGON ENERGY LLC | 2011-03-31 | |
| Oregon | Aurora | AURORA 26 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | 1.5% net proceeds royalty footprint payable to Kevin Linville |
| Oregon | Aurora | AURORA 27 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | 1.5% net proceeds royalty footprint payable to Kevin Linville |
| Oregon | Aurora | AURORA 28 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | 1.5% net proceeds royalty footprint payable to Kevin Linville |
| Oregon | Aurora | AURORA 29 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 30 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 31 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 32 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 33 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 34 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 35 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 36 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 37 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 38 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 39 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 40 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 41 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 42 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 43 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 44 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 45 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 46 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 47 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 48 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 49 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 50 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 51 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 52 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 53 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 54 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 55 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 56 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 57 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 58 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 59 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 60 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 62 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 63 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 64 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 69 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 70 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 71 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 72 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 75 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 76 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 77 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 78 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 82 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 83 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 84 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 85 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 86 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 87 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 97 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 98 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA 99 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | AURORA_73 | 8.36 | OREGON ENERGY LLC | 2010-07-30 |
Page 30
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| State | Project | Claim Name | Hectares | Registered Owner | Date Aquired | Royalty Agreement |
| Oregon | Aurora | AURORA_74 | 8.36 | OREGON ENERGY LLC | 2010-07-30 | |
| Oregon | Aurora | CALD 01 | 8.36 | OREGON ENERGY LLC | 2021-06-15 | |
| Oregon | Aurora | CALD 02 | 8.36 | OREGON ENERGY LLC | 2021-06-15 | |
| Oregon | Aurora | CALD 03 | 8.36 | OREGON ENERGY LLC | 2021-06-15 | |
| Oregon | Aurora | CALD 04 | 8.36 | OREGON ENERGY LLC | 2021-06-15 | |
| Oregon | Aurora | CALD 05 | 8.36 | OREGON ENERGY LLC | 2021-06-15 | |
| Oregon | Aurora | CALD 06 | 8.36 | OREGON ENERGY LLC | 2021-06-15 | |
| Oregon | Aurora | CALD 07 | 8.36 | OREGON ENERGY LLC | 2021-06-15 | |
| Oregon | Aurora | CALD 08 | 8.36 | OREGON ENERGY LLC | 2021-06-15 | |
| Oregon | Aurora | CALD 09 | 8.36 | OREGON ENERGY LLC | 2021-06-15 | |
| Oregon | Aurora | CALD 10 | 8.36 | OREGON ENERGY LLC | 2021-06-15 | |
| Oregon | Aurora | CALD 11 | 8.36 | OREGON ENERGY LLC | 2021-06-15 | |
| Oregon | Aurora | CALD 12 | 8.36 | OREGON ENERGY LLC | 2021-06-15 | |
| Oregon | Aurora | CALD 13 | 8.36 | OREGON ENERGY LLC | 2021-06-15 | |
| Oregon | Aurora | CALD 14 | 8.36 | OREGON ENERGY LLC | 2021-06-15 | |
| Oregon | Aurora | CALD 15 | 8.36 | OREGON ENERGY LLC | 2021-06-15 | |
| Oregon | Aurora | CALD 16 | 8.36 | OREGON ENERGY LLC | 2021-06-15 | |
| Oregon | Aurora | CALD 17 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 18 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 19 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 20 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 21 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 22 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 23 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 24 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 25 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 26 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 27 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 28 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 29 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 30 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 31 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 32 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 33 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 34 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 35 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 36 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 37 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 38 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 39 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 40 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 41 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 42 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 43 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 44 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 45 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 46 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 47 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 48 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 49 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 50 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 51 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 52 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 53 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 54 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 55 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 56 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 57 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 58 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 59 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 60 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 61 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 62 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 63 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 64 | 4.18 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 65 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 66 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 67 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 68 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 69 | 8.36 | OREGON ENERGY LLC | 2021-06-16 |
Page 31
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| State | Project | Claim Name | Hectares | Registered Owner | Date Aquired | Royalty Agreement |
| Oregon | Aurora | CALD 70 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 71 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 72 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 73 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 74 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 75 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 76 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 77 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 78 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 79 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 80 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 81 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 82 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 83 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 84 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 85 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 86 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 87 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 88 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 89 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 90 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | CALD 91 | 8.36 | OREGON ENERGY LLC | 2021-06-16 | |
| Oregon | Aurora | JH 001 | 7.78 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 002 | 7.80 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 003 | 7.83 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 004 | 7.85 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 005 | 8.14 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 006 | 8.04 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 007 | 8.04 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 008 | 8.04 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 009 | 8.04 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 010 | 8.04 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 011 | 7.93 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 012 | 7.87 | OREGON ENERGY LLC | 2022-11-15 | |
| Oregon | Aurora | JH 013 | 8.16 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 014 | 8.09 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 015 | 8.09 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 016 | 8.09 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 017 | 8.09 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 018 | 8.09 | OREGON ENERGY LLC | 2022-11-15 | |
| Oregon | Aurora | JH 019 | 7.99 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 020 | 7.90 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 021 | 8.22 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 022 | 8.10 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 023 | 8.33 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 024 | 8.33 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 025 | 8.30 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 026 | 8.26 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 027 | 8.22 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 028 | 8.26 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 029 | 8.15 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 030 | 8.03 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 031 | 8.22 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 032 | 8.08 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 033 | 6.04 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 034 | 6.08 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 035 | 6.37 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 036 | 6.31 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 037 | 8.15 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 038 | 6.27 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 039 | 8.21 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 040 | 6.29 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 041 | 8.24 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 042 | 6.33 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 043 | 8.30 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 044 | 6.45 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 045 | 8.73 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 046 | 6.21 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 047 | 8.38 | OREGON ENERGY LLC | 2022-09-15 | |
| Oregon | Aurora | JH 048 | 6.15 | OREGON ENERGY LLC | 2022-09-15 |
Page 32
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| State | Project | Claim Name | Hectares | Registered Owner | Date Aquired | Royalty Agreement |
| Oregon | Aurora | JH 049 | 8.51 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 050 | 6.38 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 051 | 8.76 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 052 | 8.07 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 053 | 8.05 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 054 | 8.12 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 055 | 8.51 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 056 | 8.33 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 057 | 8.05 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 058 | 8.12 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 059 | 8.08 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 060 | 7.86 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 061 | 8.34 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 062 | 8.17 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 063 | 8.24 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 064 | 8.24 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 065 | 8.40 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 066 | 7.77 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 067 | 7.91 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 068 | 8.06 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 069 | 8.23 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 070 | 7.88 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | JH 071 | 8.23 | OREGON ENERGY [[C | 2022-09-15 | |
| Oregon | Aurora | KB 01 | 8.36 | OREGON ENERGY [[C | 2022-09-14 | |
| Oregon | Aurora | KB 02 | 8.36 | OREGON ENERGY [[C | 2022-09-14 | |
| Oregon | Aurora | KB 03 | 8.36 | OREGON ENERGY [[C | 2022-09-14 | |
| Oregon | Aurora | KB 04 | 8.36 | OREGON ENERGY [[C | 2022-09-14 | |
| Oregon | Aurora | KB 05 | 8.36 | OREGON ENERGY [[C | 2022-09-14 | |
| Oregon | Aurora | KB 06 | 8.36 | OREGON ENERGY [[C | 2022-11-14 | |
| Oregon | Aurora | KB 07 | 8.36 | OREGON ENERGY [[C | 2022-09-14 | |
| Oregon | Aurora | KB 08 | 8.36 | OREGON ENERGY [[C | 2022-09-14 | |
| Oregon | Aurora | KB 09 | 8.36 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Aurora | KB 10 | 4.18 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Aurora | KB 11 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 12 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 13 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 14 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 15 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 16 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 17 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 18 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 19 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 20 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 21 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 22 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 23 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 24 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 25 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 26 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 27 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 28 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 29 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 30 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 31 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 32 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 33 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 34 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 35 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 36 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 37 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 38 | 8.36 | OREGON ENERGY [[C | 2022-09-16 | |
| Oregon | Aurora | KB 39 | 8.36 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Aurora | KB 40 | 8.36 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Aurora | KB 41 | 8.36 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Aurora | KB 42 | 8.36 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Aurora | KB 43 | 8.36 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Aurora | KB 44 | 8.36 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Aurora | KB 45 | 8.36 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Aurora | KB 46 | 8.36 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Aurora | KB 47 | 8.36 | OREGON ENERGY [[C | 2022-09-17 |
Page 33
![]() | Eagle Energy Metals Corp. S-K 1300 Technical Report Summary Mineral Resource Estimate for the Aurora Uranium Project | ![]() |
| State | Project | Claim Name | Hectares | Registered Owner | Date Aquired | Royalty Agreement |
| Oregon | Aurora | KB 48 | 8.36 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Aurora | KB 49 | 8.36 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Aurora | KB 50 | 8.36 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Aurora | KB 51 | 8.36 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Aurora | KB 52 | 8.36 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Aurora | KB 53 | 8.36 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Aurora | KB 54 | 8.36 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Aurora | KB 55 | 8.36 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Aurora | KB 56 | 8.36 | OREGON ENERGY [[C | 2022-09-17 | |
| Oregon | Crotalus Creek | CROTA[US CREEK_23 | 8.36 | OREGON ENERGY [[C | 2011-07-06 | |
| Oregon | Crotalus Creek | CROTA[US CREEK_25 | 8.36 | OREGON ENERGY [[C | 2011-07-06 | |
| Oregon | Crotalus Creek | CROTA[US CREEK_27 | 8.36 | OREGON ENERGY [[C | 2011-07-06 | |
| Oregon | Crotalus Creek | CROTA[US CREEK_7 | 8.36 | OREGON ENERGY [[C | 2011-07-05 | |
| Oregon | Crotalus Creek | CROTA[US CREEK_8 | 8.36 | OREGON ENERGY [[C | 2011-07-05 | |
| Oregon | Crotalus Creek | CROTA[US CREEK_9 | 8.36 | OREGON ENERGY [[C | 2011-07-05 |
Page 34
Exhibit 99.2
CONSENT OF DIRECTOR NOMINEE
September 29, 2025
In connection with the filing by Eagle Nuclear Energy Corp., a Nevada corporation (“New Eagle”), and Eagle Energy Metals Corp., a Nevada corporation, as co-registrants, of the Registration Statement on Form S-4 (the “Registration Statement”) with the Securities and Exchange Commission under the Securities Act of 1933, as amended (the “Securities Act”), I hereby consent, pursuant to Rule 438 of Regulation C promulgated under the Securities Act, to being named and described in the Registration Statement and any and all amendments and supplements thereto as a member of the board of directors of New Eagle, after giving effect to the consummation of the Transactions (as such term is defined in the Registration Statement). I also consent to the filing of this consent as an exhibit to such Registration Statement and any amendments or supplements thereto.
| /s/ Michael Kobler | |
| Michael Kobler |
Exhibit 99.3
CONSENT OF DIRECTOR NOMINEE
September 29, 2025
In connection with the filing by Eagle Nuclear Energy Corp., a Nevada corporation (“New Eagle”), and Eagle Energy Metals Corp., a Nevada corporation, as co-registrants, of the Registration Statement on Form S-4 (the “Registration Statement”) with the Securities and Exchange Commission under the Securities Act of 1933, as amended (the “Securities Act”), I hereby consent, pursuant to Rule 438 of Regulation C promulgated under the Securities Act, to being named and described in the Registration Statement and any and all amendments and supplements thereto as a member of the board of directors of New Eagle, after giving effect to the consummation of the Transactions (as such term is defined in the Registration Statement). I also consent to the filing of this consent as an exhibit to such Registration Statement and any amendments or supplements thereto.
| /s/ Brian Goldmeier | |
| Brian Goldmeier |
Exhibit 99.4
CONSENT OF DIRECTOR NOMINEE
September 29, 2025
In connection with the filing by Eagle Nuclear Energy Corp., a Nevada corporation (“New Eagle”), and Eagle Energy Metals Corp., a Nevada corporation, as co-registrants, of the Registration Statement on Form S-4 (the “Registration Statement”) with the Securities and Exchange Commission under the Securities Act of 1933, as amended (the “Securities Act”), I hereby consent, pursuant to Rule 438 of Regulation C promulgated under the Securities Act, to being named and described in the Registration Statement and any and all amendments and supplements thereto as a member of the board of directors of New Eagle, after giving effect to the consummation of the Transactions (as such term is defined in the Registration Statement). I also consent to the filing of this consent as an exhibit to such Registration Statement and any amendments or supplements thereto.
| /s/ Jeffrey Lipton | |
| Jeffrey Lipton |