Northwire Canada EditionSaturday, July 11, 2026
Northwire
GLDN 0.055 +0.0% BRON 0.040 +0.0% BTO 5.43 −0.7% ESK 0.365 −2.7% AUMN 0.275 +0.0% GGX 0.040 +0.0% S 0.155 +29.2% NNX 0.035 +0.0% ABX 51.90 −0.6% TTS 2.40 −4.0% FCI 0.400 −9.1% GR 0.075 +0.0% AII 23.38 +12.4% TUNG 1.72 +1.8% LGO 1.01 −2.9% EMM 0.080 +0.0% GLDN 0.055 +0.0% BRON 0.040 +0.0% BTO 5.43 −0.7% ESK 0.365 −2.7% AUMN 0.275 +0.0% GGX 0.040 +0.0% S 0.155 +29.2% NNX 0.035 +0.0% ABX 51.90 −0.6% TTS 2.40 −4.0% FCI 0.400 −9.1% GR 0.075 +0.0% AII 23.38 +12.4% TUNG 1.72 +1.8% LGO 1.01 −2.9% EMM 0.080 +0.0%

← Back to our analysis

Original News Release

SEDAR Interim Financial Statements

HYTN INNOVATIONS INC. CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE THREE MONTHS ENDED DECEMBER 31, 2025 and 2024 (UNAUDITED) NOTICE TO READER Under National Instrument 51-102, Part 4, subsection 4.3(3)(a), if an auditor has not performed a review of the condensed consolidated interim financial statements, they must be accompanied by a notice indicating that the condensed consolidated interim financial statements have not been reviewed by an auditor. The accompanying unaudited condensed consolidated interim financial statements of HYTN Innovations Inc. (the “Company”) have been prepared by and are the responsibility of management. These condensed consolidated interim financial statements for the three months ended December 31, 2025, have not been reviewed or audited by the Company’s independent auditors. All amounts are stated in Canadian Dollars unless otherwise stated. HYTN Innovations Inc. Condensed Consolidated Interim Statements of Financial Position As at December 31, 2025 and September 30, 2025 In Canadian Dollars, unless noted (unaudited) The accompanying notes are an integral part of these condensed consolidated interim financial statements. Going concern (Note 2), Commitments (Note 17) Approved on behalf of the Board of Directors: “Elliot McKerr”, Director “Eli Dusenbury”, Director As at Notes December 31, 2025 September 30, 2025 $ $ ASSETS Current Assets Cash 56,947 344,515 Restricted cash 587 587 Accounts receivable 482,845 198,872 Inventory 4 601,945 1,307,603 Prepaid expenses 425 7,302 Total current assets 1,142,749 1,858,879 Non-current Assets Property, plant and equipment 5 1,570,765 1,613,815 Intangible assets 6 40,439 43,328 Deposits 103,972 103,972 Total non-current assets 1,715,176 1,761,115 TOTAL ASSETS 2,857,925 3,619,994 LIABILITIES Current Liabilities Accounts payable and accrued liabilities 13 2,207,952 2,676,852 Loans payable 9 228,049 415,252 Lease liability - current 7 142,628 148,043 Contingent consideration payable 6,10 45,000 42,300 Total current liabilities 2,623,629 3,282,447 Non-current Liabilities Lease liability - non-current 7 733,999 737,612 Decommissioning provision 8 737,000 720,000 Total non-current liabilities 1,470,999 1,457,612 TOTAL LIABILITIES 4,094,628 4,740,059 SHAREHOLDERS’ EQUITY (DEFICIT) Share capital 11 19,497,502 19,497,502 Warrant reserve 11 2,776 2,776 Stock-based payment reserve 11 1,801,091 1,629,310 Equity contribution to subsidiary (54,655) (54,655) Deficit (22,483,417) (22,194,998) TOTAL SHAREHOLDERS’ EQUITY (DEFICIT) (1,236,703) (1,120,065) TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) 2,857,925 3,619,994 HYTN Innovations Inc. Condensed Consolidated Interim Statements of Loss and Comprehensive Loss For the Three Months Ended December 31, 2025 and 2024 In Canadian Dollars, unless noted (unaudited) For the Three Months Ended December 31, 2025 2024 $ $ Revenues (Note 12) 1,460,781 196,012 Cost of Sales 784,480 108,968 GROSS PROFIT 676,301 87,044 EXPENSES Advertising and marketing 1,422 11,069 Consulting expense (Note 13) 45,000 73,506 Depreciation (Note 5) 26,131 43,012 Amortization (Note 6) 2,889 2,888 Office and miscellaneous 65,548 86,485 Professional fees 63,296 16,300 Salaries and payroll (Note 13) 186,257 143,335 Selling costs 338,634 57,034 Stock-based compensation (Note 11,13) 171,781 99,228 Transfer agent and filing fees 8,778 7,570 Travel 6,077 3,242 OPERATING EXPENSES 915,813 543,670 TOTAL OPERATING LOSS (239,512) (456,626) Change in decommissioni --- ng provision (Note 8) (13,000) (37,000) Interest / accretion expense (Note 7,8,9) (33,207) (19,498) Gain on contingent consideration payable revaluation (Note 6) (2,700) 2,543 (48,907) (53,955) NET LOSS AND COMPREHENSIVE LOSS (288,419) (510,581) Loss per share, basic and diluted (0.00) (0.01) Weighted average number of common shares outstanding – Basic and diluted 93,708,107 91,009,085 The accompanying notes are an integral part of these condensed consolidated interim financial statements. HYTN Innovations Inc. Condensed Consolidated Interim Statements of Changes in Shareholders’ Equity (Deficit) As at December 31, 2025 and 2024 In Canadian Dollars, unless noted (unaudited) The accompanying notes are an integral part of these condensed consolidated interim financial statements. Common Shares Share Capital Subscriptions Received Warrant reserve Stock-based payment reserve Equity contribution to subsidiary Deficit Total Equity (Deficit) Number $ $ $ $ $ $ $ Balance, September 30, 2024 89,950,607 18,439,514 - 2,776 2,117,358 (54,655) (20,677,968) (172,975) Exercises - warrants 1,680,000 420,000 - - - - - 420,000 Issuances – settlement of restricted share units 60,000 8,700 - - (8,700) - - - Stock-based compensation (Note 11) - - - - 99,228 - - 99,228 Loss for the year - - - - - - (510,581) (510,581) Balance, December 31, 2024 91,690,607 18,868,214 - 2,776 2,207,886 (54,655) (21,188,549) (164,328) Balance, September 30, 2025 93,708,107 19,497,502 - 2,776 1,629,310 (54,655) (22,194,998) (1,120,065) Stock-based compensation (Note 11) - - - - 171,781 - - 171,781 Loss for the year - - - - - - (288,419) (288,419) Balance, December 31, 2025 93,708,107 19,497,502 - 2,776 1,801,091 (54,655) (22,483,417) (1,236,703) HYTN Innovations Inc. Condensed Consolidated Interim Statements of Cash Flows For the Three Months Ended December 31, 2025 and 2024 In Canadian Dollars, unless noted (unaudited) For the Three Months Ended December 31, 2025 2024 $ $ OPERATING ACTIVITIES Net loss for the year (288,419) (510,581) Items not affecting cash Depreciation 5 52,381 43,012 Amortization 6 2,889 2,889 Stock-based compensation 11 171,781 99,228 Change in decommissioning provision 8 13,000 37,000 Interest/accretion expense 7,8 37,101 19,498 (Gain)/ Loss on contingent consideration payable revaluation 6 2,700 (2,543) Net changes in non-cash working capital items: Accounts receivable (283,973) 11,323 Prepaid expenses 6,877 - Inventory 705,658 28,875 Accounts payable and accrued liabilities and provision for returns (468,900) 170,680 Accrued interest 9 12,797 - Cash used in operating activities (36,108) (47,568) INVESTING ACTIVITIES Purchase of property, plant and equipment 5 (9,332) (3,659) Cash used in investing activities (9,332) (3,659) FINANCING ACTIVITIES Warrant exercise proceeds received 11 - 420,000 Repayment of lease liability 7 (42,128) (35,234) Repayment of indebtedness 9 (200,000) - Cash (used in) provided by in financing activities (242,128) 384,766 Net change in cash (287,569) (241,002) Cash, beginning of year 344,515 256,580 Cash, end of year 56,947 15,578 Cash interest of $33,100 related to the Company’s lease was paid during the three months ended December 31, 2025 (2024 - $29,690). No income taxes paid during the three months ended December 31, 2025 and 2024. Supplemental cash flow information – Note 16 The accompanying notes are an integral part of these condensed consolidated interim financial statements. HYTN Innovations Inc. Notes to the Condensed --- Consolidated Interim Financial Statements For the Three Months Ended December 31, 2025 and 2024 In Canadian Dollars, unless noted (unaudited) 1. NATURE OF OPERATIONS HYTN Innovations Inc. (the “Company” or “HYTN Innovations”) was incorporated under the laws of British Columbia on October 22, 1990. The Company’s principal place of business is 303-890 Clement Avenue, Kelowna, British Columbia. On February 17, 2022, the Company completed the Securities Exchange Agreement (the “SEA”) with HYTN Beverage Corp. (“HYTN”), pursuant to which the Company purchased all of the outstanding securities of HYTN in exchange for common shares and common share purchase warrants of the Company issued on a one-for-one basis to the former security holders of HYTN (the “Reverse Take-Over” or “RTO”). The transaction was accounted for as a reverse acquisition, with HYTN identified as the accounting acquirer. Consequently, the comparative figures reported are those of HYTN. In addition, the Company entered into an amalgamation agreement (the “Amalgamation Agreement”) with 1306562 B.C. Ltd. (“Numberco”) and MMO Merger Holdings Inc., a wholly-owned subsidiary of the Company (“Subco”), pursuant to which Numberco and Subco amalgamated on February 17, 2022 under the Business Corporations Act (British Columbia) with the resulting entity (“Amalco”) continuing as a wholly-owned subsidiary of the Company (the “Amalgamation”, and together with the Reverse Take-Over, the “Corporate Transactions”). The Corporate Transactions constituted a change of business for the Company, with the Company carrying on with the development and launch of HYTN’s sparkling tetrahydrocannabinol and cannabidiol beverage business. On February 22, 2022, the Company changed its name from Mount Dakota Energy Corp. to HYTN Innovations Inc. and listed its Common Shares on the Canadian Securities Exchange (the “CSE”) under the symbol “HYTN”. On July 16, 2024, the Company completed the acquisition of 100% of the issued and outstanding share capital of Prism Scientific Labs Inc. (“Prism”) (Note 10). These condensed consolidated interim financial statements (the “financial statements”) were approved by the Board of Directors on March 2, 2026. 2. GOING CONCERN These financial statements have been prepared on the basis of accounting principles applicable to a going concern, which assumes that the Company will continue in operation for the foreseeable future and will be able to realize its assets and discharge its liabilities in the normal course of operations as they come due. On December 31, 2025, the Company had not yet achieved profitable operations and had a deficit of $22,483,417 (September 30, 2025 - $22,194,998) and a working capital deficiency of $1,480,880 (September 30, 2025 –$1,423,568). In assessing whether the going concern assumption is appropriate, management takes into account all available information about the future, which is at least, but is not limited to, twelve months from the end of the reporting period. The Company expects to incur further losses in the development of its business. If for any reason, the Company is unable to continue as a going concern, this could result in adjustments to the amounts and classifications of assets and liabilities in the Company’s consolidated financial statements and such adjustments could be material. Management is aware of the Company’s reliance on external funding through equity and debt financing, which leads to a material uncertainty which casts --- doubts on the Company’s ability to continue as a going concern. Global Conflict The Company’s business may be affected by changes in political and market conditions, such as interest rates, availability of credit, inflation rates, tariffs, changes in laws, and national and international circumstances. Recent geopolitical events and potential economic global challenges such as the risk of higher inflation and energy crises, may create further uncertainty and risk with respect to the prospects of the Company’s business. HYTN Innovations Inc. Notes to the Condensed Consolidated Interim Financial Statements For the Three Months Ended December 31, 2025 and 2024 In Canadian Dollars, unless noted (unaudited) 3. BASIS OF PRESENTATION In these financial statements, unless otherwise indicated, all amounts are expressed in Canadian dollars, which is the Company’s functional and presentation currency. a) Accounting Policies and Estimates These unaudited condensed interim consolidated financial statements (the "financial statements") have been prepared in accordance with International Accounting Standard ("IAS") 34 Interim Financial Reporting (“IAS 34”) using accounting policies consistent with IFRS Accounting Standards (“IFRS”) as issued by the International Accounting Standards Board ("IASB") and interpretations of the International Financial Reporting Interpretations Committee (“IFRIC”). These financial statements are condensed as they do not include all of the information required by IFRS for annual financial statements and therefore should be read in conjunction with the Company’s audited consolidated financial statements for the year ended September 30, 2025. The financial statements have been prepared on a historical cost basis, except as detailed in the accounting policies disclosed in Notes 3 and 4 of the Company’s audited consolidated financial statements for the year ended September 30, 2025. All accounting policies and methods of computation followed in the preparation of these financials statements are consistent with those of the previous year. b) Basis of consolidation These financial statements are presented in Canadian dollars (“CAD”) and incorporate the financial results of the Company and its controlled subsidiaries: Entity Jurisdiction Functional currency Ownership % 2025 2024 HYTN Innovations Inc. Canada CAD Parent Parent HYTN Beverage Corp. Canada CAD 100% 100% HYTN Cannabis Inc. Canada CAD 100% 100% 1306562 B.C. Ltd. Canada CAD 100% 100% Prism Scientific Labs Inc. Canada CAD 100% 100% Control exists when the parent company has the power, directly or indirectly, to govern the financial and operating policies of an entity to obtain benefits from its activities. The consolidated financial statements include the accounts of the Company and its subsidiaries. All significant intercompany transactions and balances have been eliminated. c) Foreign currencies The Company’s functional and presentation currency is the Canadian dollar. Foreign currency transactions are translated into the functional currency using exchange rates prevailing at the date of the transactions. At the end of each reporting period, foreign currency denominated monetary assets and liabilities are translated to the functional currency using the prevailing rate of exchange at the reporting period date. Gains and losses on translation of monetary items are recognized in profit or loss in the consolidated statements of loss and comprehensive loss. Non-monetary assets --- and liabilities that are measured at historical cost are translated into Canadian dollars using the exchange rate in effect at the date of the initial transaction and are not subsequently restated. Non-monetary assets and liabilities that are measured at fair value or a revalued amount are translated into Canadian dollars by using the exchange rate in effect at the date the value is determined, and the related translation differences are recognized in net income or other comprehensive loss consistent with where the gain or loss on the underlying non-monetary asset or liability has been recognized. HYTN Innovations Inc. Notes to the Condensed Consolidated Interim Financial Statements For the Three Months Ended December 31, 2025 and 2024 In Canadian Dollars, unless noted (unaudited) d) Significant accounting judgements and estimates The timely preparation of these consolidated financial statements requires management to make judgments, estimates and assumptions that affect the reported amounts of assets, liabilities and expenses, and disclosures. Actual results may differ from these estimates. Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to estimates are recognized prospectively. As at December 31, 2025, management has identified the following material estimates: i) Valuation of inventory In calculating the net realizable value (NRV) of inventory, management determines the selling prices based on current observable market sales prices, selling costs, and includes an estimate of slow moving, spoiled or expired inventory based on the most reliable evidence available at the time, to record inventory at the lower of cost or net realizable value. The cost of inventory includes an allocation of manufacturing overhead costs, which requires management to apply judgement in identifying the overheads attributable to production and determining the appropriate allocation method. ii) Provisions Provisions are recognized when the Company has a present obligation, legal or constructive as a result of a previous event, if it is probable that the Company will be required to settle the obligation and a reliable estimate can be made of the obligation. Management uses judgement to assess the existence and to estimate the future decommissioning liability. The amount recognized is the best estimate of the expenditure required to settle the present obligation at the end of the reporting period, taking into account the risks and uncertainties surrounding the obligations. In addition, management determines the appropriate discount rate at each reporting period. Provisions are reviewed at the end of each reporting period and adjusted to reflect the current best estimate of the expected future cash flows. Management also uses judgment to assess the likelihood of achieving the milestones under the Prism’s licensed agreement in order to estimate the contingent consideration payable. In the preparation of these consolidated financial statements, management has made judgements, aside from those that involve estimates, in the process of applying the accounting policies. The following critical judgments can have an effect on the amounts recognized in the consolidated financial statements: i) Going concern and liquidity In assessing the Company’s ability to continue as a going concern, management utilizes significant estimates in the forecasting of future cash flows. Critical input estimates such as economic conditions, market demands, --- production quality, integrated operating activities and capital project expenditures are used. ii) Revenue recognition The Company enters into agreements with customers to process cannabis products for export to local and international markets. Significant judgement is required in evaluating whether performance obligations are satisfied over time or at a point in time. There is also judgement in determining whether the Company is a principal or agent under the terms of the agreements, and therefore whether the Company records revenue on a gross or net basis. The Company reviews the terms of the agreements to assess whether it controls the specified good or services before transferring those goods or services to the customers, including whether it has inventory risk and is primarily responsible for fulfilling the promise to provide the specified goods or services. In the arrangements entered into during the year, the Company has concluded that revenues are recognized at the point in time when control of the processed cannabis goods are transferred to the customer, and that it acts as a principal. HYTN Innovations Inc. Notes to the Condensed Consolidated Interim Financial Statements For the Three Months Ended December 31, 2025 and 2024 In Canadian Dollars, unless noted (unaudited) Revenue is recognized net of sales discounts and net of an estimated sales return reserve. The provision for returns at December 31, 2025 and September 30, 2025 reflects actual subsequent returns related to sales recognized in the current year, if any, plus an estimate of returns determined by reviewing its customers’ sales and returns history. e) Accounting standards adopted in the current year The Company did not adopt any standards or amendments during the period ended December 31, 2025. a) Upcoming accounting standards and interpretations The following are the standards, amendments, and interpretations that the Company expects may be applicable at a future date and, if so, intends to adopt when they become effective. Certain accounting standards or amendments to existing accounting standards that have been issued but have future effective dates are either not applicable or are not expected to have a significant impact on the Company’s consolidated financial statements. In April 2024, the IASB issued IFRS 18 Presentation and Disclosure in Financial Statements. This standard aims to improve the consistency and clarity of financial statement presentation and disclosures by providing updated guidance on the structure and content of financial statements. Key changes include enhanced requirements for the presentation of financial performance, financial position, and cash flows, as well as additional disclosures to improve transparency and comparability. IFRS 18 is effective for annual reporting periods beginning on or after January 1, 2027. The Company will assess the impact that the adoption of IFRS 18 will have on its consolidated financial statements. In May 2024, the IASB issued narrow-scope amendments to the recognition, derecognition and classification requirements in IFRS 9 – Financial Instruments (“IFRS 9”) and introduced additional disclosure requirements in IFRS 7 – Financial Instruments: Disclosure (“IFRS 7”). Key changes include clarification on the timing of recognition and derecognition of financial assets and liabilities, introduction of additional disclosure for certain financial instruments with contractual terms that could change the timing or a --- mount of contractual cash flows due to contingent events that are not directly related to changes in basic lending risks and costs, and additional guidance for assessing whether the contractual cash flows of financial assets represent solely payments of principal and interest and updated disclosures for equity instruments designated at fair value through other comprehensive income. The amendments are effective for annual reporting periods beginning on or after January 1, 2026. The Company will assess the impact that the adoption of these amendments will have on its consolidated financial statements. 4. INVENTORY Inventory as at December 31, 2025, and September 30, 2025 consisted of the following: As at December 31, 2025 September 30, 2025 $ $ Raw materials 142,729 1,255,176 Work in process 382,766 5,228 Finished goods 76,450 47,199 601,945 1,307,603 During the three months ended December 31, 2025, the Company wrote off $2,400 (2024 – $nil) of inventory. HYTN Innovations Inc. Notes to the Condensed Consolidated Interim Financial Statements For the Three Months Ended December 31, 2025 and 2024 In Canadian Dollars, unless noted (unaudited) 5. PROPERTY, PLANT AND EQUIPMENT At December 31, 2025 and September 30, 2025, the Company’s property, plant and equipment are as follows: Leasehold Improvements Equipment Right-of-Use Assets Total $ $ $ $ Cost Balance, September 30, 2024 992,089 561,167 797,969 2,351,225 Additions - 18,226 - 18,226 Lease modifications - - 120,141 120,141 Balance, September 30, 2025 992,089 579,393 918,110 2,489,592 Additions - 9,332 - 9,332 Balance, December 31, 2025 992,089 588,725 918,110 2,498,924 Accumulated Depreciation Balance, September 30, 2024 209,570 275,418 190,634 675,622 Additions 66,139 80,820 53,196 200,155 Balance, September 30, 2025 275,709 356,238 243,830 875,777 Additions 16,535 20,545 15,302 52,382 Balance, December 31, 2025 292,244 376,783 259,132 928,159 Net, September 30, 2025 716,380 223,155 674,280 1,613,815 Net, December 31, 2025 699,845 211,942 658,978 1,570,765 During the three months ended December 31, 2025, the Company allocated a total of $26,250 of depreciation related to leasehold improvements, equipment, and right-of-use assets to inventory in the form of overhead (2024 - $6,667). 6. INTANGIBLE ASSETS As a result of the Acquisition of Prism (Note 10), the Company acquired exclusive access to Prism’s license agreement (“License”) with respect to the technologies of Lux Sit Systems Inc. (“Lux Sit”) relating to the cultivation of psilocybin- containing mushrooms (the “Licensed IP”). The licensed IP includes specialized equipment designed to increase by the total yield and the tryptamine profile of mushrooms by enabling the production of larger and more potent biomass for psychedelic drug manufacturing. This License is for a five-year term expiring on June 4, 2029, with the license agreement between Prism and Lux Sit having been entered into on June 4, 2024. The License was originally acquired by Prism in exchange for the issuance to Lux Sit of 100,000 Prism shares, and the payment of $35,000, as well as a covenant to issue an additional 100,000 Prism shares and pay $30,000 in cash upon the first anniversary of the license agreement, provided the licensed IP is proved to provide certain benefits as described in the license agreement. The Company assumed the contingent consideration payable with the completion of the acquisition at a fair value of $56,250. As at December 31, 2025, the Company --- determined the fair value of the contingent consideration payable to be $45,000 (September 30, 2025 – $42,300) and accordingly recognized a loss on revaluation of $2,700 (2024 – $2,543) in the Condensed Consolidated Interim Statement of Loss and Comprehensive Loss. The Company initially recognized the license at $57,770. During the three months ended December 31, 2025, the Company recognized $2,889 (2024 - $2,889) related to the amortization of the license. The carrying amount at December 31, 2025, was $40,439 (September 30, 2025 - $43,328). HYTN Innovations Inc. Notes to the Condensed Consolidated Interim Financial Statements For the Three Months Ended December 31, 2025 and 2024 In Canadian Dollars, unless noted (unaudited) 7. LEASE LIABILITY The Company’s right-of-use asset relates to its leased warehouse and manufacturing facility. The Company has one lease with monthly payments of $10,490, increasing every year by $1 per square foot over the initial 5 years, with an initial term of 10 years and three options to renew for an additional 5 years. The lease is secured by the Company’s tangible assets. The incremental borrowing rate applied to lease liability was 15%. On June 1, 2025, the Company’s one lease’s monthly payments increased to $14,043, with all other terms held the same. The Company accounted for this as a lease modification and remeasured the lease liability and right-of-use asset on June 1, 2025. The incremental borrowing rate applied to the lease liability was 15%. The Company has elected to apply the practical expedient to not separate the non-lease components from the lease component. Accordingly, the lease payments used to measure the right-of-use asset and lease liability includes both the non-lease and lease components. December 31, 2025 September 30, 2025 $ $ Balance, Opening 885,655 793,563 Remeasurement - 120,141 Interest/accretion expense 33,100 123,331 Repayments (42,128) (151,380) Balance, Closing 876,627 885,655 Less: Current portion (142,628) (148,043) Lease liability, long-term 733,999 737,612 The Company’s annual lease payments are as follows: Years ending $ September 30, 2026 126,386 September 30, 2027 168,515 September 30, 2028 168,515 September 30, 2029 168,515 September 30, 2030 and thereafter 1,081,302 Total lease payments 1,713,231 Remaining present value adjustment to be accreted over the lease term (836,604) Lease liability balance, December 31, 2025 876,627 HYTN Innovations Inc. Notes to the Condensed Consolidated Interim Financial Statements For the Three Months Ended December 31, 2025 and 2024 In Canadian Dollars, unless noted (unaudited) 8. DECOMMISSIONING PROVISION The following table presents the reconciliation of the opening and closing aggregate carrying amount of the decommissioning provision associated with the Company’s reclamation efforts for HYTN Innovation’s abandoned petroleum and natural gas properties: December 31, 2025 September 30, 2025 $ $ Balance, Opening 720,000 675,000 Accretion expense 4,000 11,000 Change in decommissioning provision 13,000 34,000 Balance, Closing 737,000 720,000 The total undiscounted amount of the estimated cash flows required to settle its decommissioning obligations is $692,477 (2024 - $692,477), which is estimated to occur in five years. At December 31, 2025, the estimated net present value of the obligation was calculated using a risk-free interest rate of 2.58% (September 30, 2025 – 2.47%) based on the Bank of Canada benchmark bond yields correspondin --- g to the estimated time of reclamation and an inflation rate of 2.40% (September 30, 2025 – 2.40%). 9. LOANS PAYABLE During the year ended September 30, 2025, the Company entered into a promissory note and loan agreement with a lender controlled by a significant shareholder of the Company for a principal of up to $1,000,000, of which proceeds of $195,000 were received as at December 31, 2025. The loans are unsecured and accrue interest at 15% per annum and are due on demand. The following table outlines the movements in the Company’s loans payable for the three months ended December 31, 2025 and the year ended September 30, 2025: December 31, 2025 September 30, 2025 $ $ Balance, Opening 415,252 - Loans issued - 395,000 Interest expense (forgiven) 12,797 20,252 Repayments (200,000) - Balance, Closing 228,049 415,252 10. CORPORATE TRANSACTION a) Prism Scientific Labs Inc. On July 16, 2024, the Company completed the acquisition of 100% of the issued and outstanding share capital of Prism Scientific Labs Inc. in consideration for an aggregate of 12,100,100 common shares in the capital of the Company (the “Acquisition”). The Acquisition granted the Company exclusive access to Prism’s license with respect to the technologies of Lux Sit Systems Inc. relating to the cultivation of psilocybin-containing mushrooms (Note 6). The Company notes that the Prism acquired the license in exchange for the issuance to Lux Sit of 100,000 Prism shares, and the payment of $35,000, as well as a covenant to issue an additional 100,000 Prism shares and $30,000 in cash upon the first anniversary of the license agreement, provided the licensed IP is proven to provide certain benefits as described in the license agreement. The covenant was fair valued upon the acquisition date and was recorded as a contingent consideration payable. HYTN Innovations Inc. Notes to the Condensed Consolidated Interim Financial Statements For the Three Months Ended December 31, 2025 and 2024 In Canadian Dollars, unless noted (unaudited) The transaction was accounted for as an asset acquisition, and not as a business combination as, based on the development stage of Prism, it did not meet the definition of a business. As a result, the transaction has been accounted for in accordance with IFRS 2 Share-based payments. The fair value of the consideration was determined on the date the Company issued its common shares to Prism (July 16, 2024), which corresponds to 12,100,100 common shares of the Company issued at $0.325 (quoted price). The Company measured the license agreement acquired at its fair value of $57,770, determined based on the total cash and share payments Prism needed to make to acquire the exclusive use of the Licensed IP. The Company measured the fair value of the contingent consideration payable assumed using the following assumptions: - Consideration of $30,000 cash payment and 100,000 shares valued at a share price of $0.265; and - It is 90% probable that certain benefits as described in the license agreement will be realized. The difference between the fair value of the common shares of $3,932,533 and the fair value attributable to the net identifiable assets of $143,048 consisted of unidentifiable goods or services received, which did not mee the criteria for recognition as an asset. Accordingly, $3,789,485 was recognized as an acquisition expense in the consolidated statement of loss and comprehensive loss. The purchase price allocation at the acquisition date was as fo --- llows: $ Net assets acquired Cash(1) 182,808 Intangible asset 57,770 Accounts payable and accrued liabilities(1) (41,280) Contingent consideration(1) (56,250) Net identifiable assets acquired 143,048 Acquisition expense 3,789,485 Net assets acquired 3,932,533 Consideration Fair value of 12,100,100 shares issued 3,932,533 1) Amounts acquired are recorded at fair value During the three-months ended December 31, 2025, Lux Sit issued an invoice to the Company for the $30,000 cash payment. The Company intends to fulfil the payment obligation and as such, has revalued the contingent consideration payable as at December 31, 2025. 11. SHARE CAPITAL a) Authorized and Issued Share Capital The authorized share capital consists of an unlimited number of Class A common voting shares. Common shares issued and outstanding as at December 31, 2025 are 93,708,107 (September 30, 2025 – 93,708,107). Shares issued during the three months ended December 31, 2025 and the year ended September 30, 2025 were as follows: HYTN Innovations Inc. Notes to the Condensed Consolidated Interim Financial Statements For the Three Months Ended December 31, 2025 and 2024 In Canadian Dollars, unless noted (unaudited) Description Number of Shares Amounts ($) Balance, September 30, 2024 89,950,607 18,439,514 October 9, 2024 Settlement of RSUs 60,000 8,000 November 5, 2024 Exercise of warrants 840,000 210,000 November 7, 2024 Exercise of warrants 840,000 210,000 January 23, 2025 Exercise of warrants 50,000 12,500 February 12, 2025 Settlement of RSUs 1,967,500 617,488 Balance, September 30, 2025 & December 31, 2025 93,708,107 19,497,502 b) Options The Company has established an omnibus equity incentive plan (the “Plan”) dated February 17, 2022, contemplating the grant of equity-based incentive awards, in the form of options, restricted share units, preferred shared units and deferred share units, to employees, officers, directors and consultants of the Company. The Plan is a 10% rolling plan, pursuant to which share awards may be granted by the Company not exceeding 10% of the issued and outstanding common shares at the time of grant. The maximum term for options is 10 years from the date of grant. A summary of the Company’s options is as follows: Number of Options Weighted Average Exercise Price $ Balance, September 30, 2024 and 2025 975,000 0.35 Granted 825,000 0.12 Balance, December 31, 2025 1,800,000 0.24 At December 31, 2025, the following options were outstanding: Number of Options Exercisable Exercise Price Expiry Date 825,000 825,000 $0.35 February 17, 2026 150,000 150,000 $0.35 February 21, 2026 825,000 - $0.12 November 6, 2027 1,800,000 975,000 At December 31, 2025, the weighted-average remaining life of the outstanding options was 0.92 years (September 30, 2025 – 0.39 years). During the three months ended December 31, 2025, the Company recognized $33,781 in stock-based compensation expense relating to the granting and vesting of options (2024 - $nil). As the Company intends to settle the options through equity settlement, a corresponding amount was credited to stock-based payment reserve. HYTN Innovations Inc. Notes to the Condensed Consolidated Interim Financial Statements For the Three Months Ended December 31, 2025 and 2024 In Canadian Dollars, unless noted (unaudited) c) Restricted Share Units At December 31, 2025, the following restricted share units (“RSU’s”) were outstanding: RSUs Balance, September 30, 2024 5,185,000 Granted – October 8, 2024 200,000 Settled (2 --- ,027,500) Balance, September 30, 2025 3,357,500 Granted – November 6, 2025 1,150,000 Balance, December 31, 2025 4,507,500 During the three months ended December 31, 2025, the Company granted 1,150,000 RSUs which vest entirely on March 6, 2026. The fair value of the RSUs was determined based on the Company’s share price on the date of grant being $0.12. Upon vesting, each RSU will be redeemable for one common share of the Company. During the year ended September 30, 2025, the Company granted 200,000 RSUs which vest quarterly in equal tranches. The fair value of the RSUs was determined based on the Company’s share price on the date of grant being $0.29. Upon vesting, each RSU will be redeemable for one common share of the Company. During the three months ended December 31, 2025, the Company recognized $138,000 in stock-based compensation expense related to the granting and vesting of RSUs (2024 – $99,228). As the Company intends to settle the RSUs through equity settlement, a corresponding amount was credited to stock-based payment reserve. d) Share Purchase Warrants A summary of the Company’s warrants is as follows: Number of Warrants Weighted Average Exercise Price $ Balance, September 30, 2024 14,530,670 0.25 Exercised (1,730,000) (0.25) Balance, September 30, 2025 12,800,670 0.25 Expired (4,100,000) (0.25) Balance, December 31, 2025 8,700,670 0.25 At December 31, 2025, the following warrants were outstanding: Number of Warrants Exercise Price Expiry Date 8,700,670 0.25 March 25, 2026 8,700,670 $0.25 At December 31, 2025, the weighted-average remaining life of the outstanding warrants was 0.23 years. e) Performance Warrants During the year ended September 30, 2022, the Company issued an aggregate of 10,000,000 Performance Warrants to certain members of the management team, with each Performance Warrant exercisable upon vesting to acquire one Common Share at a price of $0.05 per share for a period of five years from the date of issuance. HYTN Innovations Inc. Notes to the Condensed Consolidated Interim Financial Statements For the Three Months Ended December 31, 2025 and 2024 In Canadian Dollars, unless noted (unaudited) The Performance Warrants have the following vesting terms: 1) 5,000,000 Performance Warrants shall vest and become exercisable upon the Company achieving aggregate gross revenue of $5,000,000 over any period of 12 consecutive months; and 2) 5,000,000 Performance Warrants shall vest and become exercisable upon the Company achieving aggregate gross revenue of $8,000,000 over any period of 12 consecutive months. No fair value has been recognized as a result of a probability of nil associated with the progress towards the related performance-based milestones. 12. REVENUES The Company generates revenue from the sale of goods and from service arrangements, both of which are recognized at a point-in-time. As all performance obligations were fulfilled at period end, the Company has no deferred revenue on the condensed consolidated interim statements of financial position. For the Three Months Ended December 31, 2025 2024 $ $ Cannabis – beverage sales 276,112 90,338 Cannabis – GMP processing sales 1,184,669 - Cannabis – edible sales - 52,834 Miscellaneous income - 52,840 1,460,781 196,012 During the three months ended December 31, 2025, the Company had one (2024 - three) customer accounting for more than 10% of revenue from continuing operations and in aggregate accounted for approximately 60% (2024 - 72%) of sales. 13. RELATED --- PARTY TRANSACTIONS Key management personnel are those personnel having the authority and responsibility for planning, directing, and controlling the Company and include both executive and non-executive directors, and entities controlled by such persons. The Company considers all directors and officers of the Company to be key management personnel. Related party transactions are conducted in the normal course of business and are measured at the exchange amount, which is the amount of consideration established and agreed to by the parties. The aggregate value of transactions relating to key management personnel during the three months ended December 31, 2025 were as follows: Equity incentives granted and fees paid to the following for the services rendered Equity Incentive Granted Equity Incentive Grant Amount Equity Incentive Vested Fair Value Fees # $ $ The CEO and Director pursuant to officer services provided Options, RSUs 400,000 43,401 50,000 – Salaries & Payroll The COO and Director pursuant to officer services provided Options, RSUs 400,000 43,401 62,500 – Salaries & Payroll The CFO pursuant to officer services provided Options, RSUs 300,000 32,934 22,500 – Consulting A Director of the Company pursuant to director services provided RSUs 50,000 6,000 7,500 – Consulting A company controlled by a significant shareholder RSUs 200,000 24,000 23,000 – Consulting Total 1,350,000 149,736 165,500 HYTN Innovations Inc. Notes to the Condensed Consolidated Interim Financial Statements For the Three Months Ended December 31, 2025 and 2024 In Canadian Dollars, unless noted (unaudited) The aggregate value of transactions relating to key management personnel during the three months ended December 31, 2024 were as follows: Equity incentives granted and fees paid to the following for the services rendered Equity Incentive Granted Equity Incentive Grant Amount Equity Incentive Vested Fair Value Fees # $ $ The CEO and Director pursuant to officer services provided - - 9,162 50,000 – Salaries & Payroll The COO and Director pursuant to officer services provided - - 9,162 62,500 – Salaries & Payroll The CFO pursuant to officer services provided - - 9.162 22,500 – Consulting A Director of the Company pursuant to director services provided - - 4,581 7,500 – Consulting A company controlled by a significant shareholder - - 9,162 23,000 – Consulting Total - 41,228 165,500 As at December 31, 2025, $904,910 (September 30, 2025 – $841,948) was owing to key management personnel and to a company controlled by a significant shareholder for fees and expenses incurred on behalf of the Company with these amounts all included in accounts payable and accrued liabilities. The amounts payable are non-interest bearing, unsecured, and have no specific terms of repayment. 14. MANAGEMENT OF CAPITAL The Company considers its shareholders’ equity (deficiency) as capital. The Company’s objective when managing capital is to maintain corporate and administrative functions necessary to support the Company’s operations and corporate functions, and to seek out and acquire new projects of merit. The Company manages its capital structure in a manner that provides sufficient funding for operational and capital expenditure activities. Funds are secured, when necessary, through debt funding or equity capital raised by means of public or private placements. There can be no assurances that the Company will be able to obtain debt or equity capital in the case of working capital deficits. Th --- e Company does not pay dividends and has no long-term debt or bank credit facility. The Company is not subject to any externally imposed capital requirements. There is no change to how capital is managed from the prior year. 15. RISK MANAGEMENT a) Financial Risk Management The Company may be exposed to risks of varying degrees of significance which could affect its ability to achieve its strategic objectives. The main objectives of the Company’s risk management processes are to ensure that risks are properly identified and that the capital base is adequate in relation to those risks. The principal risks to which the Company is exposed are described below. i. Credit Risk Credit risk is the risk that a counterparty will be unable to pay any amounts owed to the Company. The Company’s cash, restricted cash and majority of the deposits are held in large Canadian financial institutions and its accounts receivable relates to third-party sales and GST receivable, which have no history of default; hence credit risk is low. ii. Liquidity Risk Liquidity risk is the risk that the Company is not able to meet its financial obligations. At December 31, 2025, the Company’s working capital deficiency is $1,480,880 (September 30, 2025 - $1,423,568) and it does not have any long-term financial liabilities other than lease liabilities and decommissioning obligations. The Company will seek additional financing through debt or equity offerings, but there can be no assurance that such financing will be available on terms acceptable to the Company or at all. HYTN Innovations Inc. Notes to the Condensed Consolidated Interim Financial Statements For the Three Months Ended December 31, 2025 and 2024 In Canadian Dollars, unless noted (unaudited) Any equity offering will result in dilution to the ownership interests of the Company’s shareholders and may result in dilution to the value of such interests. The Company’s approach to managing liquidity risk is to ensure that it will have sufficient liquidity to meet liabilities when due. iii. Market Risk Market risk incorporates a range of risks. Movements in risk factors, such as market price risk and currency risk, affect the fair values of financial assets and liabilities. The Company is not exposed to these risks. iv. Currency Risk The operating results and financial position of the Company are reported in Canadian dollars. As the Company is exploring opportunities in an international environment, some of the Company’s financial instruments and transactions are denominated in currencies other than the Canadian dollar. The results of the Company’s operations are subject to currency risk. The Company has not entered into any agreements or purchased any foreign currency hedging instruments to hedge possible currency risks at this time. Management believes the foreign exchange risk derived from currency conversions is not significant, and therefore, does not hedge its foreign exchange risk. b) Fair Values The carrying values of cash, restricted cash, accounts receivable, deposits, loans payable, accounts payable and accrued liabilities, and lease liabilities approximate their fair values. Assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. Level 1 – Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. The Company’s cash and restricted cash is measu --- red at FVTPL and is level 1. Level 2 – Quoted prices in markets that are not active, or inputs that are not observable, either directly or indirectly, for substantially the full term of the asset or liability. Level 3 – Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (supported by little or no market activity). The Company’s financial instruments, other than cash and restricted cash, are measured at amortized cost. 16. SUPPLEMENTAL CASH FLOW INFORMATION For the Three Months Ended December 31, 2025 2024 $ $ Non-cash financing and investing activities Fair value of shares issued on RSU conversions - 8,700 17. COMMITMENTS The Company has employment contracts with the CEO and COO of the Company that include termination and change of control clauses. In the case of termination and change of control, the CEO and COO are entitled to lump sum payments equal to 2 years of their annual remuneration, which would equate to $900,000 based on their salaries in effect as at December 31, 2025.
View at source ↗