UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~February 28~~May 31, 2025

☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number: 000-53482

TEXAS MINERAL RESOURCES CORP.

(Exact Name of Registrant as Specified in its Charter)

Delaware		87-0294969
(State of other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)
539 El Paso Street
527 21st Street #44
Sierra Blanca, Texas		79851
Galveston, Texas		77550
(Address of Principal Executive Offices)		(Zip Code)

(915) 369-2133

(Registrant’s Telephone Number, including Area Code)

(Former Name, Former Address and Former Fiscal
Year, if Changed Since Last Report)

Securities registered under Section 12(b) of the Exchange Act: None

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

☐	Large accelerated filer	☐	Accelerated filer
☐	Non-accelerated filer	☒	Smaller reporting company
☐	Emerging growth

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act) Yes ☐ No ☒

Number of shares of issuer’s common ~~stock~~ stock outstanding as of ~~April~~July 1015, 2025: 75,030,~~216~~946.

Table of Contents

	Part I		Page
Item 1		Financial Statements (Unaudited)	3
Item 2		Management’s Discussion and Analysis of Financial Condition and Results of Operations	1415
Item 3		Quantitative and Qualitative Disclosures About Market Risk	2627
Item 4		Controls and Procedures	2627
	Part II
Item 1		Legal Proceedings	27
Item 1A.		Risk Factors	27
Item 2		Unregistered Sales of Equity Securities and Use of Proceeds	28
Item 3		Defaults upon Senior Securities	28
Item 4		Mine Safety Disclosures	28
Item 5		Other Information	2829
Item 6		Exhibits	29
Signatures			3132

TEXAS MINERAL RESOURCES CORP.

CONSOLIDATED BALANCE SHEETS

(Unaudited)

	February 28,			August 31,
	May 31,			August 31,
	2025			2024
ASSETS
CURRENT ASSETS
Cash and cash equivalents	$	1779,~~182,352~~880		$	428,197
Prepaid expenses and other current assets		3127,~~393~~445			46,090
Total current assets		1807,~~213,745~~325			474,287
Restricted investment		37,600			—
Mineral properties, net		507,206			432,206
TOTAL ASSETS	$	1,~~758~~352,~~551~~131		$	906,493
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts payable and accrued liabilities	$	4959,~~840~~294		$	42,664
Note payable, related party		75,000			—
Notes payable, related party		75,000			—
Convertible notes		~~391~~698,~~292~~725			—
Total current liabilities		516,132			42,664
Total current liabilities and liabilities		833,019			42,664
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS' EQUITY
Preferred stock, par value $0.001; 10,000,000 shares authorized, no shares issued and oustanding as of February 28, 2025 and August 31, 2024		—			—
Preferred stock, par value $0.001; 10,000,000 shares authorized, no shares issued and oustanding as of May 31, 2025 and August 31, 2024		—			—
Common stock, par value $0.01; 100,000,000 shares authorized, 74,833,024 and 74,343,826 shares issued and oustanding as of February 28, 2025 and August 31, 2024, respectively		748,331			743,439
Common stock, par value $0.01; 100,000,000 shares authorized, 75,030,946 and 74,343,826 shares issued and oustanding as of May 31, 2025 and August 31, 2024, respectively		750,310			743,439
Additional paid-in capital		44,~~142~~220,~~169~~522			43,297,421
Accumulated deficit		(4344,~~648~~451,~~081~~720	)		(43,177,031	)
Total shareholders' equity		1519,~~242,419~~112			863,829
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY	$	1,~~758~~352,~~551~~131		$	906,493

The accompanying notes are an integral part of these interim consolidated financial statements.

TEXAS MINERAL RESOURCES CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS

For the ~~Six~~Nine and Three Months Ended ~~February~~May 2831, 2025 and ~~February 29,~~ 2024

(Unaudited)

	Six Months Ended						Three Months Ended
	Nine Months Ended						Three Months Ended
	2025			2024			2025			2024
OPERATING EXPENSES
Exploration costs	$	25281,~~737~~387		$	758,~~878~~360		$	4255,~~002~~650		$	750,~~878~~482
General and administrative expenses		~~411~~661,394			~~461~~673,~~166~~236			~~200~~250,~~385~~000			~~228~~212,~~257~~071
Total operating expenses		~~437~~942,~~131~~781			~~469~~731,~~044~~596			~~204~~505,~~387~~650			~~236~~262,~~135~~553
LOSS FROM OPERATIONS		(~~437~~942,~~131~~781	)		(~~469~~731,~~044~~596	)		(~~204~~505,~~387~~650	)		(~~236~~262,~~135~~553	)
OTHER (EXPENSE) INCOME
OTHER INCOME (EXPENSE)
Interest expense		(39346,~~425~~858	)		—			(39307,~~425~~433	)		—
Other income		514,~~506~~950			~~106~~114,~~391~~579			19,~~859~~444			948,~~893~~189
Total other (expense) income		(33,919	)		106,391			(37,566	)		94,893
Total other income (expense)		(331,908	)		114,579			(297,989	)		8,189
NET LOSS	$	(~~471~~1,~~050~~274,689	)	$	(~~362~~617,~~653~~017	)	$	(~~241~~803,~~953~~639	)	$	(~~141~~254,~~242~~364	)
Net loss per share:
Basic and diluted net loss per share	$	(0.0102	)	$	(0.0001	)	$	(0.0001	)	$	(0.00	)
Weighted average shares outstanding:
Basic and diluted		74,~~587~~707,~~075~~698			73,~~791~~850,~~720~~271			74,~~732~~955,~~468~~649			73,~~801~~943,~~039~~832

The accompanying notes are an integral part of these interim consolidated financial statements.

TEXAS MINERAL RESOURCES CORP.

CONSOLIDATED STATEMENTS OF ~~CASHFLOWS~~SHAREHOLDERS' EQUITY

For the ~~Six~~Nine Months Ended ~~February~~May 2831, 2025 and ~~February 29,~~ 2024

(Unaudited)

	2025			2024
	Preferred Stock						Common stock				Paid-in		Accumulated
CASH FLOWS FROM OPERATING ACTIVITIES
	Shares			Amount			Shares		Amount		Capital		Deficit			Total
Net loss	$	(471,050	)	$	(362,653	)
Balance at August 31, 2024		—		$	—			74,343,826	$	743,439	$	43,297,421	$	(43,177,031	)	$	863,829
Adjustments to reconcile net loss to net cash used in operating activities:
Common stock issued for services		—			—			244,599		2,446		50,391		—			52,837
Stock based compensation		103,507			110,264
Net loss		—			—			—		—		—		(229,097	)		(229,097	)
Accretion of debt discount		39,425			—
Balance at November 30, 2024		—			—			74,588,425		745,885		43,347,812		(43,406,128	)		687,569
Changes in current assets and liabilities:
Common stock issued for services		—			—			244,599		2,446		48,224		—			50,670
Prepaid expenses and other current assets		14,697			(10,133	)
Issuance of detachable warrants		—			—							746,133		—			746,133
Accounts payable and accrued liabilities		7,176			(52,292	)
Net loss		—			—			—		—		—		(241,953	)		(241,953	)
Net cash used in operating activities		(306,245	)		(314,814	)
Balance at February 28, 2025		—			—			74,833,024		748,331		44,142,169		(43,648,081	)		1,242,419
CASH FLOWS FROM INVESTING ACTIVITIES
Common stock and stock options issued for services		—			—			197,922		1,979		78,353		—			80,332
Purchase of restricted investment		(37,600	)		—
Net loss		—			—			—		—		—		(803,639	)		(803,639	)
Net cash used in investing activities		(37,600	)		—
Balance at May 31, 2025		—		$	—			75,030,946	$	750,310	$	44,220,522	$	(44,451,720	)	$	519,112
CASH FLOWS FROM FINANCING ACTIVITIES
Balance at August 31, 2023		—		$	—			73,728,262	$	737,283	$	43,047,824	$	(42,344,022	)	$	1,441,085
Proceeds from convertible notes and detachable warrants		1,098,000			—
Common stock and stock options issued for services		—			—			—		—		11,330		—			11,330
Net cash provided by financing activites		1,098,000			—
Stock based compensation		—			—			56,537		565		45,939		—			46,504
NET CHANGE IN CASH AND CASH EQUIVALENTS		754,155			(314,814	)
Net loss		—			—			—		—		—		(221,411	)		(221,411	)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD		428,197			1,079,307
Balance at November 30, 2023		—			—			73,784,799		737,848		43,105,093		(42,565,433	)		1,277,508
CASH AND CASH EQUIVALENTS, END OF PERIOD	$	1,182,352		$	764,493
Common stock and stock options issued for services		—			—			—		—		10,930		—			10,930
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Stock based compensation		—			—			147,776		1,478		40,022		—			41,500
Interest paid	$	—		$	—
Net loss		—			—			—		—		—		(141,242	)		(141,242	)
Taxes paid	$	—		$	—
Balance at February 29, 2024		—			—			73,932,575		739,326		43,156,045		(42,706,675	)		1,188,696
NON-CASH INVESTING AND FINANCING ACTIVITIES
Common stock and stock options issued for services		—			—			—		—		10,036		—			10,036
Mineral properties acquired under note payable, related party	$	75,000		$	—
Stock based compensation		—			—			131,887		1,319		63,518		—			64,837
Issuance of detachable warrants and discount on convertible notes	$	746,133		$	—
Net loss		—			—			—		—		—		(254,364	)		(254,364	)
Balance at May 31, 2023		—		$	—			74,064,462	$	740,645	$	43,229,599	$	(42,961,039	)	$	1,009,205

The accompanying notes are an integral part of these interim consolidated financial statements.

TEXAS MINERAL RESOURCES CORP.

CONSOLIDATED STATEMENTS OF ~~SHAREHOLDERS' EQUITY~~CASHFLOWS

For the ~~Six~~Nine Months Ended ~~February~~May 2831, 2025 and ~~February 29,~~ 2024

(Unaudited)

											Additional
	2025			2024
	Preferred Stock						Common stock				Paid-in		Accumulated
CASH FLOWS FROM OPERATING ACTIVITIES
	Shares			Amount			Shares		Amount		Capital		Deficit			Total
Net loss	$	(1,274,689	)	$	(617,017	)
Balance at August 31, 2024		—		$	—			74,343,826	$	743,439	$	43,297,421	$	(43,177,031	)	$	863,829
Adjustments to reconcile net loss to net cash used in operating activities:
Common stock issued for services		—			—			244,599		2,446		50,391		—			52,837
Stock based compensation		183,839			185,137
Net loss		—			—			—		—		—		(229,097	)		(229,097	)
Accretion of debt discount		346,858			—
Balance at November 30, 2024		—			—			74,588,425		745,885		43,347,812		(43,406,128	)		687,569
Changes in current assets and liabilities:
Common stock issued for services		—			—			244,599		2,446		48,224		—			50,670
Prepaid expenses and other current assets		18,645			(8,323	)
Issuance of detachable warrants		—			—			—		—		746,133		—			746,133
Accounts payable and accrued liabilities		16,630			(44,679	)
Net loss		—			—			—		—		—		(241,953	)		(241,953	)
Net cash used in operating activities		(708,717	)		(484,882	)
Balance at February 28, 2025		—		$	—			74,833,024	$	748,331	$	44,142,169	$	(43,648,081	)	$	1,242,419
CASH FLOWS FROM INVESTING ACTIVITIES
Balance at August 31, 2023		—		$	—			73,728,262	$	737,283	$	43,047,824	$	(42,344,022	)	$	1,441,085
Purchases of restricted investment		(37,600	)		—
Common stock and stock options issued for services		—			—			—		—		11,330		—			11,330
Net cash used in investing activities		(37,600	)		—
Stock based compensation		—			—			56,537		565		45,939		—			46,504
CASH FLOWS FROM FINANCING ACTIVITIES
Net loss		—			—			—		—		—		(221,411	)		(221,411	)
Proceeds from convertible notes and detachable warrants		1,098,000			—
Balance at November 30, 2023		—			—			73,784,799		737,848		43,105,093		(42,565,433	)		1,277,508
Net cash provided by financing activities		1,098,000			—
Common stock and stock options issued for services		—			—			—		—		10,930		—			10,930
NET CHANGE IN CASH AND CASH EQUIVALENTS		351,683			(484,882	)
Stock based compensation		—			—			147,776		1,478		40,022		—			41,500
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD		428,197			1,079,307
Net loss		—			—			—		—		—		(141,242	)		(141,242	)
CASH AND CASH EQUIVALENTS, END OF PERIOD	$	779,880		$	594,425
Balance at February 29, 2024		—		$	—			73,932,575	$	739,326	$	43,156,045	$	(42,706,675	)	$	1,188,696
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Interest paid	$	—		$	—
Taxes paid	$	—		$	—
NON-CASH INVESTING AND FINANCING ACTIVITIES
Mineral properties acquired under notes payable, related party	$	75,000		$	—
Issuance of detahcable warrants and discount on convertible notes	$	746,133		$	—

The accompanying notes are an integral part of these interim consolidated financial statements.

Texas Mineral Resources Corp.

Notes to Interim Consolidated Financial Statements

~~February~~May 2831, 2025

(Unaudited)

NOTE 1 – GENERAL

Exploration-Stage Company

Since January 1, 2009, Texas Mineral Resources Corp. (“we”, “us”, “our”, the “Company”) has been classified as an “exploration stage” company for purposes of Regulation S-K Item 1300 of the U.S. Securities and Exchange Commission (“SEC”). Under SEC Regulation S-K Item 1300, companies engaged in significant mining operations are classified into three categories, referred to as “stages” - exploration, development, and production. Exploration stage includes all companies that do not have established reserves in accordance with Item 1300. Such companies are deemed to be “in the search for mineral deposits.” Notwithstanding the nature and extent of development-type or production-type activities that have been undertaken or completed, a company cannot be classified as a development or production stage company unless it has established reserves in accordance with Item 1300.

Basis of Presentation

The accompanying unaudited interim consolidated financial statements of Texas Mineral Resources Corp. ~~(“we”, “us”, “our”, the “Company”)~~ have been prepared in accordance with accounting principles generally accepted in the United States of America and the rules of the SEC, and should be read in conjunction with the audited financial statements and notes thereto contained in our annual report on Form 10-K, for the year ended August 31, 2024, dated November 29, 2024 as filed with the SEC. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim periods presented have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year. Notes to the financial statements which would ~~substantially~~ substantially duplicate the disclosures contained in the audited financial statements for the most recent fiscal year ended August 31, 2024 as reported in our annual report on Form 10-K, have been omitted.

Principles of Consolidation

The consolidated financial statements include the accounts of Texas Mineral Resources Corp., its wholly-owned subsidiary Standard Silver Corp. and its proportionate interest in the assets, liabilities, and operations of Round Top Mountain Development Company, LLC (“Round Top” or “RTMD”). All significant intercompany balances and transactions have been eliminated.

Warrants

The Company has issued freestanding warrants to purchase shares of common stock in connection with financing activities (see Note 5) and accounts for them in accordance with applicable accounting guidance as either liabilities or as equity instruments depending on the specific terms of the warrant agreements.

Issuance of Debt and Equity

The Company issues complex financial instruments which include debt and equity features. We analyze each instrument under Accounting Standards Codification (“ASC”) 480, Distinguishing Liabilities from Equity, ASC 815, Derivatives and Hedging and, ASC 470, Debt, in order to establish whether such instruments should be classified as debt or equity in the financial statements, and whether they include any embedded derivatives.

Debt Discount

The debt discount, which reduces the related debt balance in the balance sheets, is comprised of the issuance date fair value of warrants issued with the debt. The debt discount is amortized to interest expense over the contractual term of the related debt using the effective interest method.

Going Concern

These financial statements have been prepared assuming that the Company will continue as a going concern. The Company has an accumulated deficit from inception through February 28, 2025, of approximately $43,648,000 and has yet to achieve profitable operations, and projects further losses in the development of its business.

AtGoing February 28, 2025, the Company had a working capital surplus of approximately $698,000; however the Company’s ability to continue as a going concern is dependent upon its ability to generate profitable operations in the future and/or to obtain the necessary financing to meet its obligations arising from the recent debt financing that mature in August 2025 as well as liabilities arising from normal business operations when they come due. These financial statements do not include any adjustments to the amounts and classifications of assets and liabilities that may be necessary should we be unable to continue as a going concern.Concern

WeThese dofinancial ~~not~~statements have ~~sufficient~~been ~~capital on hand~~prepared toassuming ~~repay~~that ~~our short-term, unsecured convertible debt in~~ the ~~principal amount of $1,098,000 upon maturity in August 2025. If we are unable to refinance this short-term debt into~~ Company ~~securities~~will ~~prior~~continue ~~to maturity, either through the holder’s optional conversion of the Notes (~~as ~~defined~~a ingoing ~~Note 5) into Company common stock, par value $0~~concern.01 ~~per~~The ~~share (“Common Stock”), or the holder’s optional exchange of the Notes into~~ Company ~~securities~~has that may be issued in a subsequent financing that closes on or before August 10, 2025, then the Company would be required to obtain additional financing to repay these short-term debt obligations upon maturity in August 2025; the failure to timely repay these unsecured debt obligations upon maturity would result in a default. If, however, we are able to refinance this short-term indebtedness prior to maturity through a conversion or an ~~exchange,~~accumulated wedeficit ~~will~~from ~~have~~inception ~~sufficient cash on hand to fund our estimated operating expenses~~ through ~~December~~May 31, 2025, ~~assuming~~ that the Company will fund any cash calls for the Round Top Budget through diluting its membership interests in Round Top (as opposed to a cash funding). Failure by the Company to make required cash calls to fund its portion of ~~the~~approximately ~~Round Top Budget would result in dilution to its membership interest in Round Top~~$44, ~~which is 19.323% at February 28~~452,000 ~~2025.~~and ~~Accordingly,~~has ~~the~~yet ~~Company may be required~~ to ~~raise~~achieve ~~additional~~profitable ~~capital to fund the repayment of the convertible notes at maturity~~operations, ofand ~~which~~projects ~~there~~further ~~can~~losses ~~be no assurance that the Company will be able to raise such capital. Moreover,~~ in the ~~event~~development ~~the~~of ~~Company elects not to dilute~~ its ~~Round Top membership interest, it would have to raise the necessary capital to fund its cash calls, of which there is no assurance that the Company would be able to raise such capital~~business. ~~Based on these factors, there is substantial doubt as to the Company’s ability to continue as a going concern for a period of twelve months from the issuance date of these financial statements.~~

At May 31, 2025, the Company had a working capital deficit of approximately $26,000. The Company’s ability to continue as a going concern is dependent upon its ability to generate profitable operations in the future and/or to obtain the necessary financing to meet its obligations arising from the recent debt financing that mature in August 2025, as well as liabilities arising from normal business operations when they come due. These financial statements do not include any adjustments to the amounts and classifications of assets and liabilities that may be necessary should we be unable to continue as a going concern.

We do not have sufficient capital on hand to repay our short-term, unsecured convertible debt in the principal amount of $1,098,000 upon maturity in August 2025. If we are unable to refinance this short-term debt into Company securities prior to maturity, either through the holder’s optional conversion of the Notes (as defined in Note 5) into Company common stock, par value $0.01 per share (“Common Stock”), or the holder’s optional exchange of the Notes into Company securities that may be issued in a subsequent financing that closes on or before August 10, 2025, then the Company would be required to obtain additional financing to repay these short-term debt obligations upon maturity in August 2025. The failure to timely repay these unsecured debt obligations upon maturity would result in a default. If, however, we are able to refinance this short-term indebtedness prior to maturity through a conversion or an exchange, we will have sufficient cash on hand to fund our estimated operating expenses through at least November 2025, assuming that the Company will fund any cash calls for the Round Top Budget through diluting its membership interests in Round Top (as opposed to a cash funding). Failure by the Company to make required cash calls to fund its portion of the Round Top Budget would result in dilution to its membership interest in Round Top, which is 19.323% at May 31, 2025. Accordingly, the Company may be required to raise additional capital to fund the repayment of the convertible notes at maturity, of which there can be no assurance that the Company will be able to raise such capital. Moreover, in the event the Company elects not to dilute its Round Top membership interest, it would be required to raise the necessary capital to fund its cash calls, of which there is no assurance that the Company would be able to raise such capital. Based on these factors, there is substantial doubt as to the Company’s ability to continue as a going concern for a period of twelve months from the issuance date of these financial statements.

NOTE 2 – JOINT VENTURE ARRANGEMENTS

The Company accounts for its interest in RTMD using the proportionate consolidation method, which is an exception available to entities in the extractive industries, thereby recognizing its pro-rata share of the assets, liabilities, and operations of RTMD in the appropriate classifications in the financial statements.

NOTE 3 – MINERAL PROPERTIES

The following discussion under “ – RTMD Mineral Properties” provides a history of the ownership and obligations of the Round Top Project, of which we, as of ~~February~~May 2831, 2025, held a 19.323% proportionate interest and USA Rare Earth LLC (“USARE”) held an 80.677% proportionate interest.

RTMD Mineral Properties

August 2010 Lease

On August 17, 2010, the Company executed a new mining lease with the Texas General Land Office covering Sections 7 and 18 of Township 7, Block 71 and Section 12 of Block 72, covering approximately 860 acres at Round Top Mountain in Hudspeth County, Texas. The mining lease issued by the Texas General Land Office provides for the right to explore, produce, develop, mine, extract, mill, remove, and market rare earth elements, all other base and precious metals, industrial minerals and construction materials and all other minerals excluding oil, gas, coal, lignite, sulfur, salt, and potash. The term of the lease is nineteen years so long as minerals are produced in paying quantities.

Under the terms of the lease, Round Top is obligated to pay the State of Texas a total lease bonus of $142,518. The Company paid $44,718 upon the execution of the lease, and Round Top will be required to pay the remaining $97,800 upon submission of a supplemental plan of operations to conduct mining. Upon the sale of any minerals removed from the Round Top Project, Round Top will pay the State of Texas a $500,000 minimum advance royalty. Thereafter, if paying quantities of minerals are obtained, Round Top will be required to pay the State of Texas a production royalty equal to eight percent of the market value of uranium and other fissionable materials removed and sold from the Round Top Project and six and one quarter percent of the market value of all other minerals removed and sold. If paying quantities have not been obtained, Round Top may pay additional delay rental fees to extend the term of the lease for successive one (1) year periods pursuant to the following schedule:

Schedule of August 2010 Lease

	Per Acre Amount		Total Amount
September 2, 2020 – 2024	$	150	$	134,155
September 2, 2025 – 2029		200		178,873

In August 2024, Round Top paid the State of Texas a delay rental to extend the term of the lease in an amount equal to $134,155.

November 2011 Lease

On November 1, 2011, the Company executed a mining lease with the State of Texas covering approximately 90 acres of land that is adjacent to the August 2010 Lease. Under the lease, the Company paid the State of Texas a lease bonus of $20,700 upon the execution of the lease. Upon the sale of minerals removed from the Round Top Project, Round Top will be required to pay the State of Texas a $50,000 minimum advance royalty. Thereafter, if paying quantities of minerals are obtained, Round Top will be required to pay the State of Texas a production royalty equal to eight percent of the market value of uranium and other fissionable materials removed and sold from the Round Top Project and six and one quarter percent of the market value of all other minerals. If paying quantities have not been obtained, Round Top may pay additional delay rental fees to extend the term of the lease for successive one (1) year periods pursuant to the following schedule:

Schedule of November 2011 Lease

	Per Acre Amount		Total Amount
November 1, 2020 – 2024	$	150	$	13,500
November 1, 2025 – 2029		200		18,000

In August 2024, Round Top paid the State of Texas a delay rental to extend the term of the lease in an amount equal to $13,500.

March 2013 Lease

On March 6, 2013, the Company purchased the surface lease at the Round Top Project, known as the West Lease, from the Southwest Wildlife and Range Foundation (since renamed the Rio Grande Foundation) for $500,000 cash and 1,063,830 shares of Common Stock valued at $500,000. The Company also agreed to support the Foundation through an annual payment of $45,000 for ten years to support conservation efforts within the Rio Grande Basin. The West Lease comprises approximately 54,990 acres. The purchase of the surface lease provides unrestricted surface access for the potential development and mining of the Round Top Project.

October 2014 Surface Option and Water Lease

On October 29, 2014, the Company announced the execution of agreements with the Texas General Land Office securing the option to purchase the surface rights covering the potential Round Top project mine and plant areas and, separately, a groundwater lease. The option to purchase the surface rights covers approximately 5,670 acres over the mining lease. Round Top may exercise the option for all or part of the option acreage at any time during the sixteen-year primary term of the mineral lease. The option can be maintained through annual payments of $10,000. The purchase price will be the appraised value of the surface at the time of option exercise. All annual payments have been made as of the date of this filing.

The ground water lease secures the right to develop the ground water within a 13,120-acre lease area located approximately 4 miles from the Round Top deposit. The lease terms include an annual minimum production payment of $5,000 prior to production of water for the operation. After initiation of production Round Top will pay $0.95 per thousand gallons or $20,000 annually, whichever is greater. This lease remains in effect so long as the mineral lease is in effect.

Santa Fe Gold Corporation/Alhambra Project

In November 2021, the Company entered into a mineral exploration and option agreement with Santa Fe Gold Corporation (“Santa Fe”), which agreement was amended in May 2024. Under the option agreement, the Company has the right to pursue a joint venture arrangement with Santa Fe to jointly explore and develop one or more target silver properties to be selected by the Company among patented and unpatented mining claims held by Santa Fe within the project area located in the Black Hawk Mining District in Grant County, New Mexico. Completion of a joint venture agreement, if any, is subject to the successful outcome of a multi-phase exploration plan leading to a bankable feasibility study planned to be undertaken in the near future by the Company. Under the contemplated terms of the proposed joint venture agreement, the Company would be project operator and initially own 50.5% of the joint venture while Santa Fe would initially own 49.5%. Additional terms of the joint venture are to be negotiated between the Company and Santa Fe in the future. There can be no assurance that the Company and Santa Fe will enter into a formal joint venture agreement, that there will be a successful outcome to any multi-phase exploration plan, that we will have the financial resources to fund exploration activities in the future, that any bankable feasibility study will be completed, or that this project will be commercialized.

Under the terms of the option agreement, the Company plans to conduct a district-wide evaluation among the patented and unpatented claims held by Santa Fe, as well as the area of interest, consisting of geologic mapping, sampling, trenching, radiometric surveying, geophysics, drilling and/or other methods as warranted. Based on the district-wide evaluation, the Company would designate a “project area or areas,” the size or sizes of which will be decided at ~~the~~that time, and commence development work. The property covered in the option agreement is approximately 1,600 acres and covers approximately 75% of the Black Hawk Mining District. The area to be studied also includes a two-mile radius “area of interest.” The term of the option is for so long as the Company continues to conduct exploration activities in the Project Area (although there can be no assurance that the Company will continue to conduct exploration activities in any future period, due to lack of financial resources or otherwise) and can be exercised on 60 days’ notice to Santa Fe. During the term of the option and subject to limited exceptions, Santa Fe has agreed not to transfer any portion of its patented and unpatented mining claims within the Black Hawk Mining District without granting the Company the right of first refusal. In October 2024, a Minimum Impact Exploration Permit, No. GR094EM, was issued by the New Mexico Mining and Minerals Division related to the project area.

Carlisle Mine

In December 2024, Dan Gorski, our chief executive officer and a director, assigned all of his ownership interest in the Carlisle mine and related real estate to a wholly-owned subsidiary of the Company in consideration for a $75,000 promissory note, without interest, due and payable by the Company in December 2025, secured by the property conveyed. The Carlisle mine and related real estate consist of the following:

●

Carlisle Millsite, patent No. 280, described as Section 12, township 17S, range 21W, comprising 5.00 acres, more or less;

●

Homestead Lode, patent No. 283, described as Section 12, township 17S, range 21W, comprising 17.91 acres, more or less;

●

Columbia Lode, patent No. 284, Described as Section 12, township 17S, range 21W, comprising 19.46 acres, more or less; and

●

Carlisle Lode, patent No. 279, described as Section 01, township 17S, range 21W, compromising 20.660 acres, more or less.

NOTE 4 – RECLAMATION

In connection with a Minimum Impact Exploration Permit No. GR094EM issued by the New Mexico Mining and Minerals Division, the Company was required to provide an irrevocable standby ~~letter~~ letter of credit as financial support for reclamation costs. As of ~~February~~May 2831, 2025 and August 31, 2024, there were $37,600 and $0, respectively, of outstanding letters of credit. The Company has legally pledged a certificate of deposit in the amount of $37,600, which is included in non-current restricted investments, for purposes of settling reclamation obligations that may become due.

NOTE 5 – CONVERTIBLE NOTES PAYABLE

Notes and Warrants Issued Pursuant to the Loan Agreements Dated February 10, 2025

On February 20, 2025, pursuant to the closing of the $848,000 of debt financing in accordance with the Loan Agreements dated February 10, 2025, the Company issued to thirteen accredited investors unsecured promissory notes in the principal amount of $848,000 (“Notes”) and, as additional consideration for effecting the loans, on February 20, 2025, the Company issued these thirteen investors warrants (“Warrants”) to purchase an aggregate of up to 8,480,000 shares of common stock, par value $0.01 per share (“Common Stock”).

The Notes issued to the thirteen investors (i) are in the aggregate principal amount of $848,000, (ii) do not bear interest, (iii) mature and are due and payable on August 10, 2025, (iv) are convertible, at the option of the holders, into shares of Common Stock at a conversion price of $0.30 per share, and (v) are exchangeable, at the option of the holders, into any Company debt or equity securities issued by the Company for cash consideration in any financing exceeding $1,000,000 that closes on or prior to August 10, 2025, by exchanging the principal amount of the Note(s) for an investment in the financing equal to the principal amount of the Note(s) so exchanged. If the Notes in the principal amount of $848,000 are converted in full into shares of Common Stock, the Company will issue an aggregate of 2,826,667 shares of Common Stock. The Notes are prepayable by the Company at any time, without penalty, prior to maturity. Upon an event of default, the Notes may become immediately due and payable.

The Warrants issued to the thirteen investors are exercisable, at any time on or prior to February 10, 2030, to purchase an aggregate of 8,480,000 shares of Common Stock at a purchase price of $0.30 per share. The Company has granted piggy-back registration rights with respect to the resale of the shares of Common Stock underlying the Warrants and, commencing on February 10, 2026, if the resale of the underlying shares may not be effected pursuant to an effective resale registration statement, the Warrants provide for a net issuance exercise.

On February 20, 2025, with respect to these thirteen investors, the Company issued to: (i) four of these investors that are directors Notes representing an aggregate principal amount of $203,000 (convertible into up to 676,667 shares of Common Stock) and Warrants exercisable to purchase up to 2,030,000 shares of Common Stock, with Mr. Marchese being issued a Note in the principal amount of $100,000 and a Warrant exercisable for 1,000,000 shares of Common Stock, Mr. Wall being issued Notes in the aggregate principal amount of $75,000 and Warrants exercisable for an aggregate of 750,000 shares of Common Stock, Mr. Gorski being issued a Note in the principal amount of $20,000 and a Warrant exercisable for 200,000 shares of Common Stock, and Mr. Malhotra being issued a Note in the principal amount of $8,000 and a Warrant exercisable for 80,000 shares of Common stock; and (ii) three of these investors that are adult family members of Mr. Marchese Notes in the aggregate amount of $225,000 (convertible into up to 750,000 shares of Common Stock) and Warrants exercisable to purchase up to 2,250,000 shares of Common Stock.

The Notes issued to the thirteen investors (i) are in the aggregate principal amount of $848,000, (ii) do not bear interest, (iii) mature and are due and payable on August 10, 2025, (iv) are convertible at any time on or prior to the maturity date, at the option of the holders, into shares of Common Stock at a conversion price of $0.30 per share, and (v) are exchangeable, at the option of the holders, into any Company debt or equity securities issued by the Company for cash consideration in any financing exceeding $1,000,000 that closes on or prior to August 10, 2025, by exchanging the principal amount of the Note(s) for an investment in the financing equal to the principal amount of the Note(s) so exchanged. If the Notes in the principal amount of $848,000 are converted in full into shares of Common Stock, the Company will issue an aggregate of 2,826,667 shares of Common Stock. The Notes are prepayable by the Company at any time, without penalty, prior to maturity. Upon an event of default, the Notes may become immediately due and payable.

On February 20, 2025, with respect to these thirteen investors, the Company issued to: (i) four of these investors that are directors Notes representing an aggregate principal amount of $203,000 (convertible into up to 676,667 shares of Common Stock) and Warrants exercisable to purchase up to 2,030,000 shares of Common Stock, with Mr. Marchese being issued a Note in the principal amount of $100,000 and a Warrant exercisable for 1,000,000 shares of Common Stock, Mr. Wall being issued Notes in the aggregate principal amount of $75,000 and Warrants exercisable for an aggregate of 750,000 shares of Common Stock, Mr. Gorski being issued a Note in the principal amount of $20,000 and a Warrant exercisable for 200,000 shares of Common Stock, and Mr. Malhotra being issued a Note in the principal amount of $8,000 and a Warrant exercisable for 80,000 shares of Common stock; and (ii) three of these investors that are adult family members of Mr. Marchese were issued Notes in the aggregate amount of $225,000 (convertible into up to 750,000 shares of Common Stock) and Warrants exercisable to purchase up to 2,250,000 shares of Common Stock.

The Company received $848,000 in gross proceeds from the offering. At inception, the proceeds for the Notes and Warrants were allocated on a relative fair value basis. The Company assessed the Notes for embedded derivatives requiring bifurcation in accordance with ASC 815-15 and did not bifurcate any derivatives.

The Notes are measured at amortized cost. ~~Interest~~ Interest expense, representing the amortization of the $575,235 of initial relative fair value of the Warrants is amortized using an effective interest rate of 250% over the term of the Notes. The Company recorded $33236,~~641~~569 and $270,210 of interest expense related to the ~~Notes~~ Notes during the three and nine months ended ~~February~~May 2831, 2025, respectively.

As of ~~February~~May 2831, 2025, the carrying amount of the Notes was $~~306~~542,~~406~~975 with unamortized discount of $~~541~~305,~~594~~025.

The Warrants met all requirements to be classified in equity pursuant to ASC 815-40.

Notes and Warrants Issued Pursuant to the Loan Agreements Dated February 18, 2025

On February 18, 2025, the Company entered into a Loan Agreement (identical to the Loan Agreement dated February 10, 2025) with two accredited investors (one of which is the adult son-in-law of Mr. Wall), pursuant to which the two accredited investors agreed to lend the Company an aggregate principal amount of $250,000.

On February 20, 2025, pursuant to the closing of the $250,000 of debt financing in accordance with the Loan Agreements dated February 18, 2025, the Company issued to the two investors unsecured Notes (identical to the Notes issued pursuant to the Loan Agreements dated February 10, 2025) in the principal amount of $250,000 and, as additional consideration for effecting the loans, on February 20, 2025, the Company issued to these two investors Warrants (identical to the Warrants issued pursuant to the Loan Agreements dated February 10, 2025) to purchase an aggregate of up to 2,500,000 shares of Common Stock.

The Notes issued to the two investors (i) are in the aggregate principal amount of $250,000, (ii) do not bear interest, (iii) mature and are due and payable on August 10, 2025, (iv) are convertible at any time on or prior to the maturity date, at the option of the holders, into shares of Common Stock at a conversion price of $0.30 per share, and (v) are exchangeable, at the option of the holders, into any Company debt or equity securities issued by the Company for cash consideration in any financing exceeding $1,000,000 that closes on or prior to August 10, 2025, by exchanging the principal amount of the Note(s) for an investment in the financing equal to the principal amount of the Note(s) so exchanged. If the Notes in the principal amount of $250,000 are converted in full into shares of Common Stock, the Company will issue an aggregate of 833,333 shares of Common Stock. The Notes are prepayable by the Company at any time, without penalty, prior to maturity. Upon an event of default, the Notes may become immediately due and payable.

The Warrants issued to the two investors are exercisable, at any time on or prior to February 10, 2030, to purchase an aggregate of 2,500,000 shares of Common Stock at a purchase price of $0.30 per share. The Company has granted piggy-back registration rights with respect to the resale of the shares of Common Stock underlying the Warrants and, commencing on February 10, 2026, if the resale of the underlying shares may not be effected pursuant to an effective resale registration statement, the Warrants provide for a net issuance exercise.

On February 20, 2025, with respect to one of two investors who is an adult son-in-law of Mr. Wall, the Company issued a Note in the principal amount of $50,000 (convertible into up to 166,667 shares of Common Stock) and Warrants exercisable to purchase up to 500,000 shares of Common Stock.

The Company received $250,000 in gross proceeds from the offering. At inception, the proceeds for the Notes and Warrants were allocated on a relative fair value basis. The Company assessed the Notes for embedded derivatives requiring bifurcation in accordance with ASC 815-15 and did not bifurcate any derivatives.

The Notes are measured at amortized cost. ~~Interest~~ Interest expense, representing the amortization of the $170,898 of initial relative fair value of the Warrants is amortized using an effective interest rate of 267% over the term of the Notes. The Company recorded $570,~~784~~864 and $76,648 of interest expense related to the Notes ~~during~~ during the three and nine months ended ~~February~~May 2831, 2025, respectively.

As of ~~February~~May 2831, 2025, the carrying amount of the Notes was $84155,~~886~~750 with unamortized discount of $~~165~~94,~~114~~250.

The Warrants met all requirements to be classified in equity pursuant to ASC 815-40.

NOTE 6 – SHAREHOLDERS’ EQUITY

The Company’s authorized capital stock consists of 100,000,000 shares of Common Stock, with a par value of $0.01 per share, and 10,000,000 preferred shares with a par value of $0.001 per share. All shares of Common Stock have equal voting rights and, when validly issued and outstanding, are entitled to one non-cumulative vote per share in all matters to be voted upon by shareholders. Shares of Common Stock have no pre-emptive, subscription, conversion or redemption rights and may be issued only as fully paid and non- assessable shares. Holders of Common Stock are entitled to equal ratable rights to dividends and distributions with respect to the Common Stock, as may be declared by the Company’s Board of Directors (the “Board”) out of funds legally available. In the event of a liquidation, dissolution or winding up of the affairs of the Company, the holders of Common Stock are entitled to share ratably in all assets remaining available for distribution to them after payment or provision for all liabilities and any preferential liquidation rights of any preferred stock then outstanding.

In October 2024, we issued 244,599 shares of Common Stock related to director fees earned and expensed during the year ended August 31, 2024.

During the quarter ended November 30, 2024, the Company recognized stock compensation and a corresponding charge to additional paid-in capital in the amount of $52,837 for director’s fees earned during the quarter. The Company issued the related 244,599 shares of Common Stock in January 2025.

During the quarter ended February 28, 2025, ~~the~~ the Company recognized stock compensation and a corresponding charge to additional paid-in capital in the amount of $50,670 for director’s fees earned during the quarter. The Company issued the related 197,~~192~~922 shares of Common Stock in April 2025.

During the quarter ended May 31, 2025, the Company recognized stock compensation and a corresponding charge to additional paid-in capital in the amount of $80,332 for director’s fees earned during the quarter.

In connection with the Loan Agreements dated February 10, 2025, the Company issued Warrants that are exercisable, at any time on or prior to February 10, 2030, to purchase an aggregate of 8,480,000 shares of Common Stock at a purchase price of $0.30 per share. The Company has granted piggy-back registration rights with respect to the resale of the shares of Common Stock underlying the Warrants and, commencing on February 10, 2026, if the resale of the underlying shares may not be effected pursuant to an effective resale registration statement, the Warrants provide for a net issuance exercise.

In connection with the Loan Agreements dated February 18, 2025, the Company issued Warrants that are exercisable, at any time on or prior to February 10, 2030, to purchase an aggregate of 2,500,000 shares of Common Stock at a purchase price of $0.30 per share. The Company has granted piggy-back registration rights with respect to the resale of the shares of Common Stock underlying the Warrants and, commencing on February 10, 2026, if the resale of the underlying shares may not be effected pursuant to an effective resale registration statement, the Warrants provide for a net issuance exercise.

The warrants were determined to be a separate unit of account from the convertible notes based on an evaluation of the contractual terms of the convertible notes and the warrant agreements. As a result, amount were allocated to the convertible notes and the warrants using the relative fair value method at the date of issuance. At issuance, the fair value of the warrants and convertible notes totaled approximately $3,500,000 and $1,600,000, respectively. The proceeds assigned to the warrants totaling $746,133 was recognized as additional paid-in capital and a corresponding discount on the convertible notes. The fair values of the warrants as of the issuance date were determined using the Black-Scholes option pricing model and the following assumptions:

Risk-free interest rate	4.34% - 4.40	%
Expected dividend yield	0.00	%
Expected term in years	5.00
Expected volatility	89.86	%

There were 10,980,000 warrant shares issued ~~and~~ and outstanding as of ~~February~~May 2831, 2025. See Note 5 – Convertible Notes Payable for further discussion of the warrants.

NOTE 7 – RELATED PARTIES

Certain members of our board of directors and their immediate family members participated in the Loan Agreements as further discussed in Note 5 – Convertible Notes Payable.

~~During~~In ~~the~~December ~~quarter ended February 28~~2024, ~~2025,~~ the Company acquired an ownership interest in the Carlisle Mine and related real estate from Dan Gorski, the Company’s Chief Executive Officer and a director, in consideration for a promissory note in the amount of $75,000. See Note 3 – Mineral Properties, for additional information.

During the ~~quarter~~three and nine months ended ~~February~~May 2831, 2025, the Company engaged a family member of a board member for consulting purposes and incurred and paid $0 and $1,500, respectively, in costs which is included in general and administrative expenses in the accompanying consolidated statements of operations. ~~As of February 28, 2025, amounts owed to the related party totaled $1,500 and is included in accounts payable and accrued liabilities in the accompanying consolidated balance sheets.~~

NOTE 8 – FAIR VALUE MEASUREMENTS

The Company accounts for assets and liabilities measured at fair value in accordance with ASC 820, Fair Value Measurements and Disclosures. ASC 820 establishes a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that are classified with Levels 1 and 2 of the hierarchy) and the reporting entity’s own assumptions about market participant assumptions (unobservable inputs classified within Level 3 of the hierarchy).

The carrying amounts of the Company’s cash ~~and~~ and cash equivalents, accounts payable and accrued ~~expenses~~liabilities approximate fair value due to the short-term nature of these instruments. ~~The~~ The carrying value of the Company’s restricted investment approximates fair value due to the certificate of deposit containing a ~~market~~ market rate.

Debt instruments as of ~~February~~May 2831, 2025 consisted of the following:

			Net Carrying Amounts				Estimated Fair Value
Convertible notes		$	~~391~~698,~~292~~725			$	1,~~541~~916,~~500~~260

No debt instruments were outstanding at August 31, 2024. To estimate the fair value of the convertible notes, management evaluated the debt instrument with conversion option, using a discounted cash flow analysis based on imputed market interest rates and the conversion option using the Black-Scholes option pricing model (level 3 inputs) and the following assumptions:

Risk-free interest rate	4.2535	%
Expected dividend yield	0.00	%
Expected term in years	0.4519
Expected volatility	~~109~~138.5810	%

See Note 5 – Convertible Notes Payable for further discussion of the convertible notes.

NOTE 9 – NET LOSS PER COMMON SHARE

Basic and diluted net loss per share attributed to common stockholders is calculated by dividing the net loss attributed to the Company by the weighted-average number of shares of Common Stock outstanding during the period without consideration for potentially dilutive securities. Diluted net loss per share is the same as the basic loss per share due to net losses in all periods.

The following shares of potentially dilutive securities~~, weighted~~ ~~during the period ended February 28, 2025,~~ have been excluded from the computations of diluted weighted average shares outstanding as the effect of including such securities would be anti-dilutive:

	February 28, 2025
	May 31, 2025
Warrants to purchase Common Stock		10,980,000
Common Stock issuable upon conversion of convertible notes		3,660,000
Fully vested and exercisable Stock options to purchase Common Stock		920,000
Total		15,560,000

13 14

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

In this Quarterly Report on Form 10-Q, unless the context requires otherwise, references to “Texas Mineral Resources Corp,” “the Company” “we,” “our” or “us” refer to Texas Mineral Resources Corp. You should read the following discussion and analysis of our financial condition and results of operations together with our financial statements and related notes appearing elsewhere in this quarterly report as well as our Annual Report on Form 10-K for the fiscal year ended August 31, 2024. This Quarterly Report on Form 10-Q may also contain statistical data and estimates we obtained from industry publications and reports generated by third parties. Although we believe that the publications and reports are reliable, we have not independently verified their data.

Forward-Looking Statements

This Quarterly Report on Form 10-Q and the exhibits attached hereto contain “forward-looking statements” within the meaning of the United States Private Securities Litigation Reform Act of 1995 (collectively, “forward-looking statements”). Such forward-looking statements concern our anticipated results and developments in our operations in future periods, planned exploration and development of our properties, plans related to our business and other matters that may occur in the future. These statements relate to analyses and other information that are based on forecasts of future results, estimates of amounts not yet determinable and assumptions of management. Any statements that express or involve discussions with respect to predictions, expectations, beliefs, plans, projections, objectives, assumptions or future events or performance (often, but not always, using words or phrases such as “expects” or “does not expect”, “is expected”, “anticipates” or “does not anticipate”, “plans”, “estimates” or “intends”, or stating that certain actions, events or results “may”, “could”, “would”, “might” or “will” be taken, occur or be achieved) are not statements of historical fact and may be forward-looking statements. Forward-looking statements in this Quarterly Report on Form 10-Q, include, but are not limited to:

	●	the progress, potential and uncertainties of the rare-earth exploration plans at our Round Top project in Hudspeth County, Texas (the “Round Top Project” or “Round Top”);

	●	timing for a completed feasibility study, if any, for the Round Top Project;

	●	the success of obtaining the necessary permits for future Round Top drill programs and project development;

	●	success, if any, of Round Top Mountain Development, LLC (“RTMD”) in developing the Round Top Project, including without limitation raising sufficient capital to fund any development;

	●	expectations regarding our ability to raise capital and to continue our exploration plans on our properties (either to fund our proportionate expenditures in the Round Top Project as a member of RTMD or otherwise);

	●	our ability to complete a preliminary feasibility study, if at all;

	●	plans regarding anticipated expenditures at the Round Top Project and our ability, if any, to fund anticipated Company expenditures;

	●	plans to enter into a joint venture agreement with Santa Fe and our ability to fund such potential exploration and development project; and

	●	possibility of entering into a mining venture with Steeple Rock and our ability to fund such arrangement.

Forward-looking statements are subject to a variety of known and unknown risks, uncertainties and other factors which could cause actual events or results to differ from those expressed or implied by the forward-looking statements, including, without limitation:

● risks of being classified as an “exploration stage” company for purposes of SEC Regulation S-K Item 1300; ● risks associated with our ability to continue as a going concern in future periods; ● risks associated with our history of losses and need for additional financing; ● risks associated with our ability to raise capital on acceptable terms, if at all; ● risks associated with our operating history; ● risks associated with owning a membership interest in Round Top which may be diluted (which could be significant) if we are unable to fund our cash call obligations and elect to dilute our ownership interest in Round Top in lieu of funding our cash calls per the amended RTMD Operating Agreement (as of May 31, 2025, our membership interest was 19.323%);

● risks associated with owning a membership interest in Round Top which may be diluted (which could be significant) if we are unable to fund our cash call obligations and elect to dilute our ownership interest in Round Top in lieu of funding our cash calls per the amended RTMD Operating Agreement (as of February 28, 2025, our membership interest was 19.323%); ● risks associated with our properties; ● risks associated with the lack of history in producing metals from the Round Top Project; ● risks associated with our need for additional financing to fund our cash call obligations with respect to Round Top, as well as the requirement in general for additional capital to further develop, the Round Top Project; ● risks associated with owing a minority interest in Round Top; ● risks associated with exploration activities not being commercially successful (as there is no assurance that Round Top will be commercially successful); ● risks associated with ownership of surface rights and other title issues with respect to the Round Top Project; ● risks associated with pursuing a potential Santa Fe joint venture arrangement and ability to finance such potential arrangement; ● risks associated with the Steeple Rock non-binding letter of intent regarding a possible mining venture and ability to finance such possible arrangement; ● risks associated with increased costs affecting our financial condition; ● risks associated with a shortage of equipment and supplies adversely affecting our ability to operate properties; ● risks associated with mining and mineral exploration being inherently dangerous; ● risks associated with mineralization estimates; ● risks associated with changes in mineralization estimates affecting the economic viability of the properties; ● risks associated with uninsured risks; ● risks associated with mineral operations being subject to market forces beyond our control; ● risks associated with fluctuations in commodity prices, and in particular rare earth elements and other critical minerals that are necessary for energy transition; ● risks associated with permitting, licenses and approval processes; ● risks associated with governmental and environmental regulations; ● risks associated with future legislation regarding the mining industry and climate change; ● risks associated with potential environmental lawsuits; ● risks associated with land reclamation requirements; ● risks associated with rare earth and mining in general presenting potential health risks; ● risks related to competition in the mining and rare earth elements industries; ● risks related to macroeconomic conditions, both in the United States and internationally, including without limitation inflation, high interest rates, and supply chain issues; ● risks associated with cybersecurity threats, breaches, and disruptions associated therewith; ● risks related to our ability to manage growth;

● risks ~~related~~associated with our properties; ● risks associated with the lack of history in producing metals from the Round Top Project; ● risks associated with our need for additional financing to fund our cash call obligations with respect to Round Top, as well as the ~~potential~~requirement ~~difficulty~~in general for additional capital to further develop, the Round Top Project; ● risks associated with owning a minority interest in Round Top; ● risks associated with exploration activities not being commercially successful (as there is no assurance that Round Top will be commercially successful); ● risks associated with ownership of ~~attracting~~surface rights and ~~retaining~~other ~~qualified~~title ~~personnel~~issues with respect to the Round Top Project; ● risks ~~related~~associated towith pursuing a potential joint venture arrangement with Santa Fe and our ~~dependence~~ability onto ~~key~~finance ~~personnel~~such potential arrangement; ● risks ~~related~~associated with the Steeple Rock non-binding letter of intent regarding a possible mining venture and ability to ~~conducting~~finance such possible arrangement; ● risks associated with increased costs affecting our ~~business~~financial incondition; ~~order~~● risks associated with a shortage of equipment and supplies adversely affecting our ability to beoperate ~~excluded~~properties; ~~from~~● ~~the~~risks ~~definition~~associated ofwith anmining ~~“investment~~and ~~company”~~mineral ~~under~~exploration ~~the~~being ~~Investment~~inherently ~~Company~~dangerous; ~~Act~~● risks associated with mineralization estimates; ● risks associated with changes in mineralization estimates affecting the economic viability of ~~1940~~the properties; ● risks ~~related~~associated with uninsured risks; ● risks associated with mineral operations being subject to ~~global~~market ~~hostilities~~forces beyond our control; ● risks associated with fluctuations in commodity prices, ~~both~~and in ~~Ukraine~~particular rare earth elements and other critical minerals that are necessary for energy transition; ● risks associated with permitting, licenses and approval processes; ● risks associated with governmental and environmental regulations; ● risks associated with future legislation regarding the ~~Middle~~mining ~~East~~industry and climate change; ● risks associated with potential environmental lawsuits; ● risks associated with land reclamation requirements; ● risks associated with rare earth elements and mining in general presenting potential health risks; ● risks related to ~~our~~competition ~~United~~in ~~States~~the ~~Securities~~mining and ~~Exchange~~rare ~~Commission~~earth (elements industries; ● risks related to macroeconomic conditions, both in the ~~“SEC”)~~United ~~filing~~States ~~history~~and internationally, including without limitation inflation, high interest rates, and supply chain issues; ● risks associated with cybersecurity threats, breaches, and disruptions associated therewith; ● risks related to our ~~securities.~~ability to manage growth; ● risks related to the potential difficulty of attracting and retaining qualified personnel;

	●	risks related to our dependence on key personnel;

	●	risks related to conducting our business in order to be excluded from the definition of an “investment company” under the Investment Company Act of 1940;

	●	risks related to global hostilities, both in Ukraine and the Middle East;

	●	risks related to our United States Securities and Exchange Commission (the “SEC”) filing history; and

	●	risks related to our securities.

This list is not exhaustive of the factors that may affect the Company’s forward-looking statements. Some of the important risks and uncertainties that could affect forward-looking statements are described further under the section headings “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of this Quarterly Report, as well as in the Annual Report filed on Form 10-K for the fiscal year ended August 31, 2024. Although the Company has attempted to identify important factors that could cause actual results to differ materially from those described in forward-looking statements, there may be other factors that cause results not to be as anticipated, estimated or intended. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, believed, estimated or expected. The Company cautions readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. Except as required by law, the Company disclaims any obligation subsequently to revise any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events. We qualify all the forward-looking statements contained in this Quarterly Report by the foregoing cautionary statements.

In light of these risks and uncertainties, many of which are described in greater detail elsewhere in this Quarterly Report, as well as in the Annual Report filed on Form 10-K for the fiscal year ended August 31, 2024, there can be no assurance that the events predicted in forward-looking statements contained in the Quarterly Report will in fact transpire.

An investment in our Company common stock, par value $0.01 per share (“Common Stock”) involves significant risks, including the risk of a loss of your entire investment. You should carefully consider the risks and uncertainties described herein before purchasing our Common Stock. The risks set forth herein are not the only ones facing our Company. Additional risks and uncertainties may exist and others could arise that could also adversely affect our business, financial condition, operations and prospects. If any of the risks set forth herein actually materialize, our business, financial condition, prospects and operations would suffer. In such event, the value of our Common Stock would decline, and you could lose all or a substantial portion of your investment.

Going Concern

These financial statements have been prepared assuming that the Company will continue as a going concern. The Company has an accumulated deficit from inception through ~~February 28~~May 31, 2025, of approximately $4344,~~648~~452,000 and has yet to achieve profitable operations, and projects further losses in the development of its business.

At ~~February~~May 2831, 2025, the Company had a working capital deficit ~~surplus~~ of approximately $~~698~~26,000;. ~~however~~The ~~the~~ Company’s ability to continue as a going concern is dependent upon its ability to generate profitable operations in the future and/or to obtain the necessary financing to meet its obligations and repay its liabilities arising from the recent debt financing and normal business operations when they come due. These financial statements do not include any adjustments to the amounts and classifications of assets and liabilities that may be necessary should we be unable to continue as a going concern.

These financial statements have been prepared assuming that the Company will continue as a going concern.

We do not have sufficient capital on hand at to repay our short-term, unsecured convertible debt in the principal amount of $1,098,000 upon maturity on August 10, 2025. If we are unable to refinance this short-term debt into Company securities prior to maturity, either through the holder’s optional conversion of the Notes (as defined below) into Company Common Stock or the holder’s optional exchange of the Notes into Company securities that may be issued in a subsequent financing that closes on or before August 10, 2025, then the Company would be required to obtain additional financing to repay these short-term debt obligations upon maturity in August 2025;. ~~the~~The failure to timely repay these unsecured debt obligations upon maturity would result in a default. If, however, we are able to refinance this short-term indebtedness prior to maturity through a conversion or an exchange, we will have sufficient cash on hand to fund our estimated operating expenses through ~~December~~at ~~31,~~least November 2025, assuming that the Company will fund any cash calls for the Round Top Budget through diluting its membership interests in Round Top (as opposed to a cash funding). Failure by the Company to make required cash calls to fund its portion of the Round Top Budget would result in dilution to its membership interest in Round Top, which is 19.323% at ~~February~~May 2831, 2025. Accordingly, the Company may be required to raise additional capital to fund the repayment of the convertible notes at maturity, of which there can be no assurance that the Company will be able to raise such capital. Moreover, in the event the Company elects not to dilute its Round Top membership interest, it would ~~have~~be required to raise the necessary capital to fund its cash calls, of which there is no assurance that the Company would be able to raise such capital. Based on these factors, there is substantial doubt as to the Company’s ability to continue as a going concern for a period of twelve months from the issuance date of these financial statements.

16 17

Overview

We are a mining company engaged in the ~~business~~ business of the acquisition, exploration and development of mineral properties. As of ~~February~~May 2831, 2025, we own a 19.323% membership interest in RTMD, which entity holds two mineral property leases with the Texas General Land Office to explore and develop a 950-acre rare earths project located in Hudspeth County, Texas, (referred to as the “Round Top Project” or the “Project”). The leases, originally signed with primary terms of approximately 19 and 18 years, each currently have remaining terms of approximately ~~five~~ four years and provisions for automatic renewal if Round Top is in production. RTMD also holds prospecting permits covering 9,345 acres adjacent to the Round Top Project. The strategy of RTMD is to develop a metallurgical process to concentrate or otherwise extract the metals from the Round Top Project’s rhyolite, conduct additional engineering, design, geotechnical work, and permitting necessary for a bankable feasibility study and then to extract mineral resources from the Round Top Project. The Round Top Project has not established as of the date hereof that any of the properties contain any probable mineral reserves or proven mineral reserves under Item 1300 of Regulation S-K.

Rare earth elements (“REE”) are a group of chemically similar elements that usually are found together in nature – they are referred to as the “lanthanide series.” These individual elements have a variety of characteristics that are critical in a wide range of technologies, products, and applications and are critical inputs in existing and emerging applications. Without these elements, multiple high-tech technologies would not be possible. These technologies include:

● cell phones, ● computer and television screens, ● battery-operated vehicles, ● clean energy technologies, such as hybrid and electric vehicles and wind power turbines, ● fiber optics, lasers and hard disk drives, ● numerous defense applications, such as guidance and control systems and global positioning systems, and ● advanced water treatment technology for use in industrial, and military applications.

Because of these applications, global demand for REE is projected to steadily increase due to continuing growth in existing applications and increased innovation and development of new end uses. Interest in developing resources domestically has become a strategic necessity as there is limited production of these elements outside of China. Our ability to raise additional funds to continue to fund our participation interest in the Round Top Project may be impacted by future prices for REEs and other critical minerals.

The Company accounts for its interest in RTMD using the proportionate consolidation method, which is an exception available to entities in the extractive industries, thereby recognizing its pro-rate share of the assets, liabilities, and operations of RTMD in the appropriate classifications in the financial statements.

USA Rare Earth Agreement

In August 2018, the Company and Morzev Pty. Ltd. (“Morzev”) entered into an agreement (the “2018 Option Agreement”) whereby Morzev was granted the exclusive right to earn and acquire a 70% interest in the Round Top Project by financing $10 million of expenditures in connection with the Project, increasable to an 80% interest for an additional $3 million payment to the Company. In August 2019, the Company and USA Rare Earth, LLC (“USARE”) entered into an amended and restated option agreement as further amended in June 2020 (the “2019 Option Agreement” and collectively with the 2018 Option Agreement, the “Option Agreement”), whereby the Company restated its agreement to grant USARE the exclusive right to earn and acquire a 70% interest, increasable to an 80% interest, in Round Top. In May 2021, and in accordance with the terms of the Option Agreement, the Company and USARE entered into a contribution agreement (“Contribution Agreement”) whereby each of the Company and USARE contributed assets to Round Top Mountain Development, LLC (“RTMD”), a wholly-owned subsidiary of the Company, in exchange for their initial ownership interests in RTMD, of which the Company initially owned a membership interest equating to 20% of Round Top and USARE initially owned a membership interest equating to 80% of Round Top. Concurrently therewith, the Company and USARE, as the two members, entered into a limited liability company agreement (“Operating Agreement”) governing the operations of RTMD which contains customary and industry standard terms as contemplated by the Option Agreement. USARE is the manager of RTMD.

17 18

Upon entry into the Contribution Agreement, the Company assigned the following contracts and assets to RTMD in exchange for its 20% membership interest in RTMD:

	●	the assignment and assumption agreement with respect to the mineral leases from the Company to RTMD;

	●	the assignment and assumption agreement with respect to the surface lease from the Company to RTMD;

	●	the assignment and assumption agreement with respect to the surface purchase option from the Company to RTMD;

	●	the assignment and assumption agreement with respect to the water lease from the Company to RTMD; and

	●	the bill of sale and assignment agreement of existing data with respect to RTMD owned by the Company.

and USARE assigned the following assets to RTMD (or the Company, as applicable) for its 80% membership interest in RTMD:

	●	cash to RTMD to continue to fund Round Top Project operations in the amount of approximately $3,761,750 comprising the balance of the $10 million required expenditure to earn a 70% interest in RTMD;

	●	cash in the amount of $3 million to the Company upon exercise of the USARE option to acquire from the Company an additional 10% interest in RTMD, resulting in the aggregate ownership interest of 80% in RTMD;

	●	bill of sale and assignment agreement of the Pilot Plant to RTMD;

	●	the assignment and assumption regarding relevant contracts and permits with respect to RTMD; and

	●	bill of sale and assignment agreement of existing data and intellectual property owned by USARE to RTMD.

On June 26, 2023, the Company, USARE and the manager amended and restated the Operating Agreement and the following material amendments to the Operating Agreement were adopted:

Cash Calls

On the basis of the adopted program and budget then in effect, the manager will submit to each member monthly cash calls at least 10 days before the last day of each month, and within 10 days of receipt, (a) USARE will pay to RTMD, as an additional capital contribution, its proportionate share of the estimated cash requirements based on its interest and (b) the Company will either (i) pay to RTMD, as an additional capital contribution, its proportionate share of the estimated cash requirements based on its interest, or (ii) deliver to RTMD a written notice indicating what amount, if any, of the applicable estimated cash requirements that the Company will contribute (the “Notice of Non-Contribution”). Failure by the Company to deliver payment of its proportionate share of the estimated cash requirements, as an additional capital contribution, or to deliver a Notice of Non-Contribution within the 10 day period shall automatically be considered a “Deemed Non-Contribution” and shall have the same effect as if the Company provided a timely Notice of Non-Contribution with respect to non-contribution of its entire proportionate share of the applicable cash call.

Remedies for Failure to Meet Cash Calls

Non-Contribution. Capital contributions only will be made to fund programs and budgets. If the Company does not contribute all or any portion of any additional capital contribution that it is required to contribute pursuant to a Notice of Non-Contribution or a Deemed Non-Contribution (such unfunded amount shall be deemed the “Shortfall Amount”), then USARE shall fund the entire Shortfall Amount within 5 business days after the Notice of Non-Contribution or Deemed Non-Contribution.

Dilution. Upon the contribution of the Shortfall Amount by USARE, the interests of the members will be recalculated based on the adjustment provision set forth below in the sub-heading “– Adjustment of Interests”.

Maximum Dilution. The dilution of the Company shall not fall below a 3% interest in RTMD (the “Minimum Percentage Interest”). Upon the contribution by USARE of a Shortfall Amount which otherwise would result in a dilution of the Company’s interest below the Minimum Percentage Interest, USARE will receive a priority distribution of available cash, in addition to a distribution of available cash to which USARE otherwise is entitled to receive as a result of its proportionate additional capital contribution pursuant to the applicable cash call request, up to the Shortfall Amount that would have resulted in the Company’s interest being further diluted but for the Minimum Percentage Interest (the “Priority Distribution”). The Priority Distribution will continue until USARE has been reimbursed for its contribution of the Shortfall Amount that would have resulted in the Company having an interest below the Minimum Percentage Interest, after which time the members shall receive distributions of available cash pro rata in proportion to their respective interests.

18 19

Adjustment of Interests. If USARE contributes the Shortfall Amount, then the then current interest of the Company will be reduced (subject to the Minimum Percentage Interest), effective as of each cash call under an additional capital contribution for the applicable program and budget, by a fraction, expressed as a percentage:

If USARE contributes the Shortfall Amount, then the then current interest of the Company will be reduced (subject to the Minimum Percentage Interest), effective as of each cash call under an additional capital contribution for the applicable program and budget, by a fraction, expressed as a percentage:

	●	the numerator of which equals the Shortfall Amount actually funded by USARE; and

	●	the denominator of which equals the market capitalization of the Company.

Distributions

Cash in excess of authorized reserves will be distributed to the members pro-rata in proportion to their respective interests on a periodic basis as determined by the management committee. RTMD will be required to make tax distributions to each member. Once USARE has been paid the Priority Distribution, if applicable, all distributions made in connection with the sale or exchange of all or substantially all of RTMD’s assets and all distributions made in connection with the liquidation of RTMD will be made to the members pro-rata in accordance with their respective interests.

Other material terms of the Operating Agreement that remain unchanged are as follows:

Management.

A management committee will make the major decisions of RTMD, such as approval of the respective program and budget, and the manager will implement such decisions. The management committee consists of three representatives of the members, with two being appointed by USARE and one by the Company (currently Dan Gorski). The representatives vote the ownership percentage interests of their appointing member.

Management Committee Meetings.

Meetings will be held every three months unless otherwise agreed. For matters before the management committee that require a vote, voting is by simple majority except for certain “major decisions” that require a unanimous vote. So long as the Company maintains a 15% or greater ownership interest, the nine decisions identified in the bullet points below require unanimous approval. If the Company’s ownership interest falls below 15%, the number of unanimous decisions is reduced to five (being the first five bullet points below). If the Company is acquired by a REE mining company or sells its ownership interest to a REE mining company, in each case who elects a majority of the Company’s board, this unanimous approval requirement can be suspended by USARE, at its option. The major decisions requiring unanimous approval, as set forth above, are:

● approval of an amendment to any program and budget that causes the program and budget to increase by 15% or more, except for emergencies; ● other than purchase money security interests or other security interests in RTMD equipment to finance the acquisition or lease of RTMD equipment used in operations, the consummation of a project financing or the incurrence by RTMD of any indebtedness for borrowed money that requires the guarantee by any member of any obligations of RTMD; ● substitution of a member under certain circumstances and dissolution of RTMD; ● the issuance of an ownership interest or other equity interest in RTMD, or the admission of any person as a new member of RTMD, other than in connection with the exercise of a right of first offer by a member; ● the redemption of all or any portion of an ownership interest, except for limited circumstances provided for in the Operating Agreement; ● a decision to grant authorization for RTMD to file a petition for relief under any chapter of the United States Bankruptcy Code, to consent to such relief in any involuntary petition filed against RTMD by any third party, or to admit in writing any insolvency of RTMD or inability to pay its debts as they become due, or to consent to any receivership of RTMD; ● acquisition or disposition of significant mineral rights, other real property or water rights outside of the area of interest as set forth in the Operating Agreement or outside of the ordinary course of business;

19 20

● ~~a decision to grant authorization for RTMD to file a petition for relief under any chapter of~~ the United States Bankruptcy Code, to consent to such relief in any involuntary petition filed against RTMD by any third party, or to admit in writing any insolvency of RTMD or inability to pay its debts as they become due, or to consent to any receivership of RTMD; ● acquisition or disposition of significant mineral rights, other real property or water rights outside of the area of interest as set forth in the Operating Agreement or outside of the ordinary course of business; ● the merger of RTMD into or with any other entity; and ● the sale of all or substantially all of RTMD’s assets.

Manager.

The manager will manage, direct and control operations in accordance with program and budget, will prepare and present to the management committee a proposed program and budget, and will generally oversee and implement all of the day to day activities of RTMD. The manager will conduct necessary equipment and materials procurement and property and equipment maintenance activities, with all operations to be conducted in accordance with adopted program and budget.

Permitted Transfers.

Certain transfers are permitted under the Operating Agreement, including transfers to affiliates or through certain mergers or other forms of business reorganization. A member may also encumber its ownership interest provided that if the ownership interest is foreclosed upon, the other member has a pre-emptive right to acquire such ownership interest at the foreclosure sale. If the transfer is a “permitted transfer,” the transferee is automatically admitted as a member; otherwise unless the other member agrees, the transferee is only an economic interest holder with no voting or other rights held by a member.

Right of First Offer.

If a member desires to transfer all or a portion of its ownership interest to a third party (other than a permitted transfer), it may do that without the consent of the other member so long as it gives the other member the first right to purchase its ownership interest on the same terms. If the other member does not elect to purchase the ownership interest on such terms, the member may sell its ownership interest on such terms and the transfer will be a permitted transfer.

Drag-Along Right.

If USARE accepts a bona fide offer to purchase its entire ownership interest and all other rights under the Operating Agreement from an unrelated third party, the Company will then be obligated to sell its entire ownership interest and all other rights under the Operating Agreement to the unrelated third party on the same terms and conditions as are accepted by USARE.

Operations of the Round Top Project.

During the fiscal year ~~ending~~ended August 31, 2024, the total cash calls by Round Top, and expenditures in Round Top, was $4,200,996 used primarily to optimize the leaching and developing of the CIX/CIC processing of the Round Top Project. During the three and ~~six~~nine months ended ~~February~~May 2831, 2025, there were no cash calls by Round Top. It is unclear what the preliminary estimate of the Round Top budget will be for the ~~fiscal~~three ~~year ended~~months ending August 31, 2025 or the fiscal year ending August 31, 2026. Initial process design work will be carried out at USARE’s facility in Wheat Ridge, Colorado. Pending completion of the initial process development, this facility will either be relocated to or replicated at USARE’s Oklahoma ~~facility~~ facility where a pilot plant is expected to be established. It is estimated that the Round Top Project will require additional time and further expenditure to complete a bankable feasibility study. The Company lacks sufficient capital to fund any cash calls during the current fiscal year or thereafter and we expect to incur dilution to our then current membership interest in lieu of funding our Round Top cash calls during the balance of fiscal 2025 and fiscal 2026, if any.

Santa Fe Gold Corporation/Alhambra Project

20 21

Under the terms of the option agreement, the Company plans to conduct a district-wide evaluation among the patented and unpatented claims held by Santa Fe, as well as the area of interest, consisting of geologic mapping, sampling, trenching, radiometric surveying, geophysics, drilling and/or other methods as warranted. Based on the district-wide evaluation, the Company would designate a “project area or areas,” the size or sizes of which will be decided at the time, and commence development work. The property covered in the option agreement is approximately 1,600 acres and covers approximately 75% of the Black Hawk Mining District. The area to be studied also includes a two-mile radius “area of interest.” The term of the option is for so long as the Company continues to conduct exploration activities in the Project Area (although there can be no assurance that the Company will continue to conduct exploration activities in any future period, due to lack of financial resources or otherwise) and can be exercised on 60 days’ notice to Santa Fe. During the term of the option and subject to limited exceptions, Santa Fe has agreed not to transfer any portion of its patented and unpatented mining claims within the Black Hawk Mining District without granting the Company the right of first refusal. In October 2024, a Minimum Impact Exploration Permit, No. GR094EM, was issued by the New Mexico Mining and Minerals Division related to the project area. In connection with a Minimum Impact Exploration Permit No. GR094EM issued by the New Mexico Mining and Minerals Division, the Company was required to provide an irrevocable standby letter of credit as financial support for reclamation costs. As of ~~February~~May 2831, 2025 and August 31, 2024, there were $37,600 and $0, respectively, of outstanding letters of credit. The Company has legally pledged a certificate of deposit in the amount of $37,600, which is included in non-current restricted investments, for purposes of settling reclamation obligations that may become due.

Carlisle Mine

In December 2024, Dan Gorski, our chief executive officer and a director, assigned all of his ownership interest in the Carlisle mine and related real estate to a wholly-owned subsidiary of the Company in consideration for a $75,000 promissory note, without interest, due and payable by the Company in December 2025, secured by the property conveyed. Mr. Gorski acquired the property in 2022 for $75,000. The Carlisle mine and related real estate consist of the following:

●

Carlisle Millsite, patent No. 280, described as Section 12, township 17S, range 21W, comprising 5.00 acres, more or less;

●

Homestead Lode, patent No. 283, described as Section 12, township 17S, range 21W, comprising 17.91 acres, more or less;

●

Columbia Lode, patent No. 284, Described as Section 12, township 17S, range 21W, comprising 19.46 acres, more or less; and

●

Carlisle Lode, patent No. 279, described as Section 01, township 17S, range 21W, compromising 20.660 acres, more or less.

Non-Binding Letter of Intent with Steeple Rock

The Company entered into a non-binding ~~letter~~ letter of intent with Steeple Rock Holding Company, LLC (“Steeple Rock”) to explore the possibility of entering into a mining venture involving (i) four mines, being the Billali mine, the Jim Crow mine, the inactive Imperial mine, and the Carlisle mine, all located on patented mining claims in Grant County, New Mexico, and (ii) certain related assets including a 150 tons per day, unassembled flotation mill located in Duncan, Arizona. ~~The~~New Mexico Minimum Impact Mining permits are in effect for the Billali mine, which also holds a valid Federal Discharge Permit and the Jim Crow and adjacent Imperial mine which are operated under a common permit; and the millsite which ~~have~~has a valid operating ~~permits;~~permit issued by the ~~Imperial~~State ~~mine~~of ~~and~~Arizona; the Carlisle mine dois ~~not~~currently unpermitted.

The initial anticipated capital required for the potential project, in an amount to be determined and agreed upon by the parties, is expected to be used for the initiation of mining and milling operations. There can be no assurance that entry into the non-binding letter of intent will result in a definitive agreement or, if a definitive agreement is reached, the potential project will proceed on the preliminary and general terms described above or at all. Legal, regulatory, business and financial diligence, along with the procurement of necessary capital to proceed with this potential project in an amount to be determined (of which there can be no assurance the necessary capital can be procured to proceed with this potential project), will need to be satisfactorily completed by the parties, as well as other customary conditions and approvals.

We may acquire up to a 50.1% interest in this potential project by contribution of the Carlisle mine and by raising the initial capital needed, in an amount to be determined, to assemble the mill and commence development and production.

Liquidity and Capital Resources

Recent Debt Financing

Notes and Warrants Issued Pursuant to the Loan Agreements Dated February 10, 2025

~~The~~On ~~Notes~~February ~~issued~~20, 2025, pursuant to the ~~thirteen investors~~closing ~~(i) are~~of in the ~~aggregate principal amount of~~ $848,000, ~~(ii) do~~of ~~not~~debt ~~bear~~financing ~~interest,~~in ~~(iii) mature~~accordance ~~and~~with ~~are~~the ~~due~~Loan ~~and~~Agreements ~~payable on~~dated ~~August~~February 10, 2025, ~~(iv) are convertible, at~~ the ~~option~~Company ofissued ~~the~~to ~~holders,~~thirteen ~~into~~accredited investors ~~shares~~unsecured ofpromissory ~~Common~~notes ~~Stock~~in atthe aprincipal ~~conversion~~amount ~~price~~ of $~~0.30 per share~~848,000 ~~and~~ (v“Notes”) ~~are~~ ~~exchangeable~~and, atas ~~the~~additional ~~option~~consideration offor ~~the holders, into any Company debt or equity securities issued~~effecting by the ~~Company for cash consideration in any financing exceeding $1~~loans,~~000,000~~ ~~that closes~~ on orFebruary ~~prior to August 10~~20, 2025, ~~by exchanging~~ the ~~principal~~Company ~~amount~~issued ofthese ~~the~~thirteen ~~Note(s)~~investors ~~for~~warrants ~~an investment in the financing equal to the principal amount of the Note~~(s“Warrants”) soto ~~exchanged. If~~purchase ~~the Notes in the principal amount of $848,000 are converted in full into shares of Common Stock, the Company will issue~~ an aggregate of 2up to 8,~~826~~480,~~667~~000 shares of Common Stock. ~~The Notes are prepayable by the Company at any time, without penalty, prior to maturity. Upon an event of default, the Notes may become immediately due and payable.~~

The Notes issued to the thirteen investors (i) are in the aggregate principal amount of $848,000, (ii) do not bear interest, (iii) mature and are due and payable on August 10, 2025, (iv) are convertible at any time on or prior to the maturity date, at the option of the holders, into shares of Common Stock at a conversion price of $0.30 per share, and (v) are exchangeable, at the option of the holders, into any Company debt or equity securities issued by the Company for cash consideration in any financing exceeding $1,000,000 that closes on or prior to August 10, 2025, by exchanging the principal amount of the Note(s) for an investment in the financing equal to the principal amount of the Note(s) so exchanged. If the Notes in the principal amount of $848,000 are converted in full into shares of Common Stock, the Company will issue an aggregate of 2,826,667 shares of Common Stock. The Notes are prepayable by the Company at any time, without penalty, prior to maturity. Upon an event of default, the Notes may become immediately due and payable.

The Company received $848,000 in gross proceeds from the offering.

Notes and Warrants Issued Pursuant to the Loan Agreements Dated February 18, 2025

The Company received $250,000 in gross proceeds from the offering.

Liquidity

At ~~February~~May 2831, 2025, our accumulated deficit was approximately $4344,~~648~~452,000 and our cash position was approximately $1780,~~182,~~000. We had a working capital ~~surplus~~deficit of approximately $~~698~~26,000. Round Top has not commenced commercial production on the Round Top Project. We have no revenues from operations and anticipate we will have no operating revenues until production from the Round Top Project, if any, of which there can be no assurance. This property is in the exploration stage.

During the fiscal year ended August 31, 2024, we did not fund our cash call obligations pursuant to the Operating Agreement. In lieu of funding $898,740 of cash calls during the fiscal year ended August 2024, we incurred dilution in our membership interest from 19.910% at August 31, 2023 to 19.323% at August 31, 2024. We did not receive a cash call notice from Round Top during the fiscal quarters ended November 30, 2024 or February 28, 2025. Subsequent to February 28, 2025 through the date of this Report, we have not received a cash call notice from Round Top. We have not been advised by USARE with respect to any preliminary estimate of the Round Top Budget for the fiscal year ending August 31, 2025. Last year we were advised that the estimated budget for the fiscal year ended August 31, 2024 was anticipated to be between $15 million to $20 million, with the Company’s portion estimated to be between $3 million to $4 million. During the fiscal year ended August 31, 2024, the total expenditure on the Round Top Project by USARE (as we elected not to fund our portion, have USARE fund our portion, and in lieu thereof to incur dilution) was $4,200,996 (of which $898,740 was our portion funded by USARE when we elected to incur dilution rather than fund). It is possible that the Round Top Budget for the current fiscal year could exceed either the amount actually paid last fiscal year or what was budgeted for the last fiscal year, and it should be expected that in future periods the Round Top Budget will be higher. The Company likely will decide to incur dilution to its then current membership interest in lieu of funding in cash its Round Top Budget obligations during this fiscal year and thereafter (which dilution could be significant), as it currently does not have sufficient capital to fund in cash any cash calls; consequently our ownership interest in the Round Top Project will likely be further diluted during this current fiscal year and thereafter. If we decided to fund in cash future Round Top Budget cash calls, we will be required to raise additional capital to fund such cash calls, and there can be no assurance that we will be able to raise the necessary capital to fund future Round Top cash calls; consequently it should be expected that our ownership interest in the Round Top Project will be diluted in future periods.

We do not have sufficient capital on hand to repay our short-term, unsecured convertible debt in the principal amount of $1,098,000 upon maturity on August 10, 2025. If we are unable to refinance this short-term debt into Company securities prior to maturity, either through the holder’s optional conversion of the Notes into Company Common Stock or the holder’s optional exchange of the Notes into Company securities that may be issued in a subsequent financing that closes on or before August 10, 2025, then the Company would be required to obtain additional financing to repay these short-term debt obligations upon maturity in August 2025; the failure to timely repay these unsecured debt obligations upon maturity would result in a default. If, however, we are able to refinance this short-term indebtedness prior to maturity through a conversion or an exchange, we will have sufficient cash on hand to fund our estimated operating expenses through December 31, 2025, assuming that the Company will fund any cash calls for the Round Top Budget through diluting its membership interests in Round Top (as opposed to a cash funding). Accordingly, the Company may be required to raise additional capital to fund the repayment of the convertible notes at maturity, of which there can be no assurance that the Company will be able to raise such capital. As such, there is substantial doubt as to the Company’s ability to continue as a going concern for a period of twelve months from the issuance date of these financial statements.

The most likely source of future financing presently available to us is through the sale of our securities. Any sale of our shares of Common Stock will result in dilution of equity ownership to existing stockholders. This means that if we sell shares of Common Stock, more shares will be outstanding and each existing stockholder will own a smaller percentage of the shares then outstanding. Moreover, the actual or perceived sale of additional shares of our Common Stock to raise capital could further depress the price of our Common Stock which could adversely impact our ability to raise capital, result in more dilution to be incurred by existing stockholders, and also negatively impact the dilution calculation with respect to our Round Top membership interest. Alternatively, we may rely on debt financing and assume debt obligations that require us to make substantial interest and capital payments. Also, we may issue or grant warrants or options in the future pursuant to which additional shares of Common Stock may be issued. Exercise of such warrants or options will result in dilution of equity ownership to our existing stockholders. We have no firm commitment with respect to obtaining debt or equity financing and, accordingly, we will be reliant upon a best efforts financing strategy. Accordingly, there is no assurance that we will be able to raise necessary capital, if any, to fund (i) in cash (versus dilution to our membership interest) our portion of the Round Top Budget, during the current fiscal year or in any future period, (ii) our general and administrative expenses subsequent to December 31, 2025, (iii) the repayment of our $1,098,000 of short-term convertible debt obligations that mature in August 2025, or (iv) the repayment of our $75,000 related party note payable that matures in December 2025; the failure of which could cause us to curtail, discontinue or cease our operations.

During the fiscal year ended August 31, 2024, we did not fund our cash call obligations pursuant to the Operating Agreement. In lieu of funding $898,740 of cash calls during the fiscal year ended August 2024, we incurred dilution in our membership interest from 19.910% at August 31, 2023 to 19.323% at August 31, 2024. We did not receive a cash call notice from Round Top during the fiscal quarters ended November 30, 2024, February 28, 2025 or May 31, 2025. Subsequent to May 31, 2025 through the date of this Report, we have not received a cash call notice from Round Top. We have not been advised by USARE with respect to any preliminary estimate of the Round Top Budget for the fiscal years ending August 31, 2025 and 2026. Last year we were advised that the estimated budget for the fiscal year ended August 31, 2024 was anticipated to be between $15 million to $20 million, with the Company’s portion estimated to be between $3 million to $4 million. During the fiscal year ended August 31, 2024, the total expenditure on the Round Top Project by USARE (as we elected not to fund our portion, have USARE fund our portion, and in lieu thereof to incur dilution) was $4,200,996 (of which $898,740 was our portion funded by USARE when we elected to incur dilution rather than fund). It is possible that the Round Top Budget for the current fiscal year or the 2026 fiscal year could exceed either the amount actually paid last fiscal year or what was budgeted for the last fiscal year, and it should be expected that in future periods the Round Top Budget will be higher. The Company likely will decide to incur dilution to its then current membership interest in lieu of funding in cash its Round Top Budget obligations during the remainder of this fiscal year and thereafter (which dilution could be significant), as it currently does not have sufficient capital to fund in cash any cash calls; consequently our ownership interest in the Round Top Project will likely be further diluted in future periods. If we decided to fund in cash future Round Top Budget cash calls, we will be required to raise additional capital to fund such cash calls, and there can be no assurance that we will be able to raise the necessary capital to fund future Round Top cash calls; consequently it should be expected that our ownership interest in the Round Top Project will be diluted in future periods.

We do not have sufficient capital on hand to repay our short-term, unsecured convertible debt in the principal amount of $1,098,000 upon maturity on August 10, 2025. If we are unable to refinance this short-term debt into Company securities prior to maturity, either through the holder’s optional conversion of the Notes into Company Common Stock or the holder’s optional exchange of the Notes into Company securities that may be issued in a subsequent financing that closes on or before August 10, 2025, then the Company would be required to obtain additional financing to repay these short-term debt obligations upon maturity in August 2025. The failure to timely repay these unsecured debt obligations upon maturity would result in a default. If, however, we are able to refinance this short-term indebtedness prior to maturity through a conversion or an exchange, we will have sufficient cash on hand to fund our estimated operating expenses through at least November 2025, assuming that the Company will fund any cash calls for the Round Top Budget through diluting its membership interests in Round Top (as opposed to a cash funding). Accordingly, the Company may be required to raise additional capital to fund the repayment of the convertible notes at maturity, of which there can be no assurance that the Company will be able to raise such capital. As such, there is substantial doubt as to the Company’s ability to continue as a going concern for a period of twelve months from the issuance date of these financial statements.

The most likely source of future financing presently available to us is through the sale of our securities. Any sale of our shares of Common Stock will result in dilution of equity ownership to existing shareholders. This means that if we sell shares of Common Stock, more shares will be outstanding and each existing shareholder will own a smaller percentage of the shares then outstanding. Moreover, the actual or perceived sale of additional shares of our Common Stock to raise capital could further depress the price of our Common Stock which could adversely impact our ability to raise capital, result in more dilution to be incurred by existing shareholders, and also negatively impact the dilution calculation with respect to our Round Top membership interest. Alternatively, we may rely on debt financing and assume debt obligations that require us to make substantial interest and capital payments. Also, we may issue or grant warrants or options in the future pursuant to which additional shares of Common Stock may be issued. Exercise of such warrants or options will result in dilution of equity ownership to our existing shareholders. We have no firm commitment with respect to obtaining debt or equity financing and, accordingly, we will be reliant upon a best efforts financing strategy. Accordingly, there is no assurance that we will be able to raise necessary capital, if any, to fund (i) in cash (versus dilution to our membership interest) our portion of the Round Top Budget, during the balance of the current fiscal year or in any future period, (ii) our general and administrative expenses subsequent to November 30, 2025, (iii) the repayment of our $1,098,000 short-term convertible debt obligations that mature in August 2025, or (iv) the repayment of our $75,000 related party note payable that matures in December 2025; the failure of which could cause us to curtail, discontinue or cease our operations.

Results of Operations

~~Six~~Nine months ended ~~February~~May 2831, 2025 and ~~February~~ ~~29,~~May 31, 2024

General and Revenue

We had no operating revenues during the ~~six~~ ~~months~~nine months ended ~~February~~May 2831, 2025 and ~~February~~May 2931, 2024. We are not currently profitable. As a result of ongoing operating losses, we had an accumulated deficit of approximately $4344,~~648~~452,000 as of ~~February~~May 2831, 2025.

Operating expenses, other income (expenses) and resulting losses from Operations.

We incurred exploration costs for the ~~six months~~nine months ended ~~February~~May 2831, 2025 and ~~February~~May 2931, 2024, in the amount of approximately $26281,000 and $858,000, respectively. The expenditures for the ~~six~~ nine months ended ~~February~~May 2831, 2025 and the ~~six~~nine months ended ~~February~~May 2931, 2024 were primarily for exploration costs for the Black Hawk project in New Mexico. Any exploration expenditures for mining activities at Round Top were funded by RTMD. We account for our interest in RTMD under the proportional consolidation method. Under the proportional consolidation method, we record our share of expenses of RTMD within the income statement in the same line items that we would if we were to consolidate our financial statements with RTMD.

Our general and administrative expenses for the six months ended February 28, 2025 and February 29, 2024, respectively, were approximately $411,000 and $461,000. For the six months ended February 28, 2025 and February 29, 2024, this amount included approximately $104,000 and $110,000, respectively, in stock-based compensation to directors and Common Stock and stock options to outside consultants. The remaining expenditures were primarily for payroll and related taxes and benefits, professional fees and other general and administrative expenses necessary for our operations.24

~~For~~Our ~~the~~general ~~six~~and administrative expenses for the nine months ended ~~February~~May 2831, 2025 and May 31, 2024, respectively, were approximately $661,000 and $673,000. For the nine months ended May 31, 2025 and ~~February~~May 2931, 2024, wethis ~~earned~~amount included approximately $6184,000 and $21185,000, respectively, in ~~interest~~stock-based ~~income~~compensation ~~from~~to ~~depository~~directors and ~~accounts.~~Common ~~Other income~~Stock ~~for~~and ~~the~~stock ~~six~~options ~~months~~to ~~ended~~outside ~~February~~consultants. ~~29,~~The ~~2024~~remaining ~~also~~expenditures ~~includes~~were ~~approximately~~primarily ~~$85~~for payroll and related taxes and benefits,~~000~~ asprofessional afees ~~reimbursement~~and ~~for~~other general and administrative expenses ~~incurred in~~necessary afor ~~prior~~our ~~period~~operations.

For the ~~six~~nine months ended ~~February~~May 2831, 2025, and May 31, 2024, we ~~recognized~~earned approximately $3915,000 inand ~~interest~~$30,000, ~~expense~~respectively, ~~related~~in tointerest ~~accretion~~income offrom ~~debt~~depository ~~discount~~accounts. ~~recognized~~Other onincome ~~our~~for ~~convertible notes.~~the ~~During~~nine ~~the six~~ months ended ~~February~~May 2931, 2024, wealso ~~had~~includes noapproximately ~~debt~~$85,000 ~~outstanding~~as ~~and~~a ~~accordingly,~~reimbursement nofor ~~interest~~expenses ~~expense~~incurred ~~was~~in ~~recognized~~a prior period.

WeFor ~~had~~the ~~losses~~nine ~~from~~months ~~operations~~ended ~~for~~May 31, 2025, we recognized approximately $347,000 in interest expense related to accretion of debt discount recognized on our convertible notes. During the ~~six~~nine months ended ~~February~~May 2831, ~~2025~~2024, ~~and~~we ~~February~~had ~~29,~~no ~~2024~~debt ~~totaling~~outstanding ~~approximately~~and ~~$437~~accordingly,~~000~~ ~~and~~no ~~$469,000,~~interest ~~respectively~~expense was recognized.

We had ~~net~~ losses from operations for the ~~six~~nine months ~~ended~~ ~~February~~ended 28May 31, 2025 and ~~February~~May 2931, 2024 totaling approximately $~~471~~943,000 and $~~363~~732,000, respectively.

~~Three~~We had net losses for the nine months ended ~~February 28~~May 31, 2025 and ~~February~~May 2931, ~~2024~~2025 totaling approximately $1,275,000 and $617,000, respectively.

Three months ended May 31, 2025 and May 31, 2024

Revenue

We had no operating revenues during the ~~three~~ three months ended ~~February~~May 2831, 2025 and ~~February~~May 2931, 2024. We are not currently profitable. As a result of ongoing operating losses, we had an accumulated deficit of approximately $4344,~~648~~452,000 as of ~~February~~May 2831, 2025.

Operating expenses and resulting losses from Operations.

We incurred exploration costs for the three ~~months~~ months ended ~~February~~May 2831, 2025 and ~~February~~May 2931, 2024, in the amount of approximately $4256,000 and $850,000, respectively. Expenditures during the three months ~~February~~May 2831, 2025 and ~~February~~May 2931, 2024 were primarily for our exploration costs for the Black Hawk project in New Mexico. Any exploration expenditures for mining activities at Round Top were funded by RTMD. We account for our interest in RTMD under the proportional consolidation method. Under the proportional consolidation method, we record our share of expenses of RTMD within the income statement in the same line items that we would if we were to consolidate our financial statements with RTMD.

Our general and administrative expenses for the three months ended ~~February~~May 2831, 2025 and ~~February~~May 2931, 2024, respectively, were approximately $~~200~~250,000 and $~~228~~212,000. For the three months ended ~~February 28~~May 31, 2025 and ~~February~~May 2931, 2024, this amount included approximately $5180,000 and $5275,000, respectively, in stock-based compensation to directors and outside consultants. The remaining expenditures were primarily for payroll and related taxes and benefits, professional fees and other general and administrative expenses necessary for our operations.

24 For the three months ended May 31, 2025 and May 31, 2024, we earned approximately $9,000 and $8,000, respectively, in interest income from depository accounts.

For the three months ended ~~February~~May 2831, ~~2025~~ ~~and February 29~~2025, ~~2024,~~ we ~~earned~~ recognized approximately $2307,000 ~~and~~in ~~$10,000,~~interest ~~respectively,~~expense inrelated ~~interest~~to ~~income~~accretion ~~from~~of ~~depository~~debt ~~accounts. Other~~discount ~~income~~recognized ~~for~~on our convertible notes. During the three months ended ~~February~~May 2931, 2024, ~~also~~we ~~includes~~had ~~$85,000~~no asdebt aoutstanding ~~reimbursement~~and ~~for~~accordingly, ~~expenses~~no ~~incurred~~interest inexpense awas ~~prior period~~recognized.

~~For~~We ~~the~~had ~~three~~losses ~~months~~from ~~ended~~operations ~~February~~for ~~28, 2025, we recognized approximately $39,000 in interest expense related to accretion of debt discount recognized on our convertible notes. During~~ the three months ended ~~February~~May 2931, ~~2024,~~2025 weand ~~had~~May no31, ~~debt~~2024 ~~outstanding~~totaling ~~and~~approximately ~~accordingly~~$506,000 noand ~~interest~~$263,000, ~~expense was recognized~~respectively.

We had net losses ~~from operations~~ for the three months ended ~~February 28~~May 31, 2025 and ~~February~~May 2931, 2024 totaling approximately $~~204~~804,000 and $~~236~~254,000, respectively.

~~We had net losses for the three months ended February 28, 2025 and February 29, 2024 totaling approximately $242,000 and $141,000, respectively.~~25

Investment Company Act Exclusion

Section 3(c)(9) of the Investment Company Act of 1940, as amended (“1940 Act”), provides that a company “substantially all of whose business consists of owning or holding oil, gas, or other mineral royalties or leases, or fractional interests therein, or certificates of interest or participation in or investment contracts relative to such royalties, leases, or fractional interests” is not an investment company within the meaning of the 1940 Act. The Company has determined that this exemption applies to it giving consideration to the following four factors:

●	whether the exempted activity constitutes “substantially all” of our business;
	○	The Company has owned mineral leases since 2010, all of our business to date has been comprised of owning and developing the mineral leases and, after the May 2021 “farm-down” of its 100% interest in the mineral leases, all of our business continues to be comprised of owning and holding a certificate of interest and a participation in the mineral leases owned by RTMD. The Company’s mineral assets historically, as well as the value of the certificate of interest at ~~February~~May 2831, 2025, have been booked at cost in accordance with GAAP. We have an accumulated deficit of approximately $4344,~~648~~452,000 at ~~February~~May 2831, 2025 as a result of owning and developing the Round Top Project.
●	whether we own or trade in the mineral leases;
	○	The Company has owned the mineral leases, which are now owned by RTMD, since 2010 and neither the Company nor RTMD is in the business of dealing or trading in the mineral leases.
●	what qualifies as an eligible asset for purposes of the exception; and
	○	The statute specifically references mineral leases and our mineral leases were owned by the Company and are now owned by RTMD. In accordance with Regulation S-K Item 1300 that governs disclosure by registrants engaged in mining operations, the definition of mineral resource is “a concentration or occurrence of material of economic interest in or on the Earth’s crust.” Our rare earth elements and minerals underlying the mineral leases meet that definition, as well as does coal, silver, gold and other material mined for economic value by registrants involved in mining operations. The SEC staff has recognized that an excepted entity can also engage in related business activities such as exploring, developing, and operating the eligible assets.
●	what qualifies as a “certificate of interest or participation in” or an “investment contract relative to” the eligible assets.
	○	The statute allows a Company to own a “certificate of interest” or “participation in” the mineral leases. The SEC staff has recognized that limited partnership interests and/or similar securities issued by entities that themselves own the leases constitute “certificate of interest or participation in or investment contracts” related to such leases. The Company’s 19.323% membership interest in RTMD as of ~~February~~May 2831, 2025 constitutes a “certificate of interest” and a “participation in” the mineral leases that are owned by RTMD.

The Company intends to continue to conduct its business operations in order to continue to be excluded from the definition of an “investment company” under the 1940 Act.

Off-Balance Sheet Arrangements

None.

Critical Accounting Estimates

Management’s discussion and analysis of of financial condition and results of operations is based on our financial statements, which have been prepared in accordance with ~~GAAP~~ U.S. GAAP. Preparation of financial statements requires management to make assumptions, estimates and judgments that affect the reported ~~amounts~~ amounts of assets, liabilities, revenues, costs and expenses, and the related disclosures of contingencies. Management bases its estimates on various assumptions and historical experience, which are believed to be reasonable; however, due to the inherent nature of estimates, actual results may differ significantly due to changed conditions or assumptions. On a regular basis, management reviews the accounting policies, assumptions, estimates and judgments to ensure that our financial statements are fairly presented in accordance with ~~GAAP~~U.S. GAAP. However, because future events and their effects cannot be determined with certainty, actual results could differ from our assumptions and estimates, and such differences could be material. Management believes that the following critical accounting estimates and judgments have a significant impact on our financial statements; valuation of warrants and convertible debt to allocated proceeds received on a relative fair value basis.

25 26

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Not applicable.

Item 4. Controls and Procedures

Disclosure Controls and Procedures

At the end of the period covered by this Quarterly Report on Form 10-Q, an evaluation was carried out under the supervision of and with the participation of our management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operations of our disclosure controls and procedures (as defined in Rule 13a – 15(e) and Rule 15d – 15(e) under the Exchange Act). Based on that evaluation, and in light of the material weakness existing in our internal controls over financial reporting as of August 31, 2024 (as described in greater detail in our annual report on From 10-K for the year ended August 31, 2024), the CEO and CFO have concluded that as of the end of the period covered by this Quarterly Report, our disclosure controls and procedures were not effective in providing reasonable assurance that: (i) information required to be disclosed by us in our reports that we file or submit to the SEC under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in applicable rules and forms and (ii) material information required to be disclosed in our reports filed under the Exchange Act is accumulated and communicated to our management, including our CEO and CFO, as appropriate, to allow for accurate and timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

There were no changes to our internal control over financial reporting that occurred during our most recent fiscal quarter that have materially affected, or are reasonably likely to materially effect, our internal controls over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

None

Item 1A. Risk Factors

Except as set forth below, there have been no changes to the Company’s risk factors previously reported in Part I, Item 1A, of the Annual Report on Form 10-K filed with the SEC on November 29, 2024.

We have limited liquidity which may impact our ability to continue our operations.

We do not have sufficient capital on hand to repay our short-term, unsecured convertible debt in the principal amount of $1,098,000 upon maturity on August 10, 2025. If we are unable to refinance this short-term debt into Company securities prior to maturity, either through the holder’s optional conversion of the Notes into Company Common Stock or the holder’s optional exchange of the Notes into Company securities that may be issued in a subsequent financing that closes on or before August 10, 2025, then the Company would be required to obtain additional financing to repay these short-term debt obligations upon maturity in August 2025;. ~~the~~The failure to timely repay these unsecured debt obligations upon maturity would result in a default. If, however, we are able to refinance this short-term indebtedness prior to maturity through a conversion or an exchange, we will have sufficient cash on hand to fund our estimated operating expenses through ~~December~~at ~~31,~~least November 2025, assuming that the Company will fund any cash calls for the Round Top Budget through diluting its membership interests in Round Top (as opposed to a cash funding). Accordingly, the Company may be required to raise additional capital to fund the repayment of the convertible notes at maturity, of which there can be no assurance that the Company will be able to raise such capital. As such, there is substantial doubt as to the Company’s ability to continue as a going concern for a period of twelve months from the issuance date of these financial statements.

The most likely source of future financing presently available to us is through the sale of our securities. Any sale of our shares of Common Stock will result in dilution of equity ownership to existing stockholders. This means that if we sell shares of Common Stock, more shares will be outstanding and each existing stockholder will own a smaller percentage of the shares then outstanding. Moreover, the actual or perceived sale of additional shares of our Common Stock to raise capital could further depress the price of our Common Stock which could adversely impact our ability to raise capital, result in more dilution to be incurred by existing stockholders, and also negatively impact the dilution calculation with respect to our Round Top membership interest. Alternatively, we may rely on debt financing and assume debt obligations that require us to make substantial interest and capital payments. Also, we may issue or grant warrants or options in the future pursuant to which additional shares of Common Stock may be issued. Exercise of such warrants or options will result in dilution of equity ownership to our existing stockholders. We have no firm commitment with respect to obtaining debt or equity financing and, accordingly, we will be reliant upon a best efforts financing strategy. Accordingly, there is no assurance that we will be able to raise necessary capital, if any, to fund (i) in cash (versus dilution to our membership interest) our portion of the Round Top Budget, during the balance of the current fiscal year or in any future period, (ii) our general and administrative expenses subsequent to November 30, 2025, (iii) the repayment of our $1,098,000 of short-term convertible debt obligations that mature in August 2025, or (iv) the repayment of our $75,000 related party note payable that matures in December 2025; the failure of which could cause us to curtail, discontinue or cease our operations.

There is no assurance that the Steeple Rock non-binding letter of intent will result in a definitive agreement or result in materialization of a possible mining venture.

There can be no assurance that entry into the non-binding letter of intent will result in a definitive agreement or, if a definitive agreement is reached, the potential project will proceed on the preliminary and general terms as currently contemplated. Legal, regulatory, business and financial diligence, along with the procurement of necessary capital to proceed with this potential project in an amount to be determined (of which there can be no assurance the necessary capital can be procured to proceed with this potential project), will need to be satisfactorily completed by the parties, as well as other customary conditions and approvals. As such, there can be no assurance that this possible mining venture will materialize.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Except as set forth below, all unregistered ~~sales~~ sales of equity securities during the period covered by this Quarterly Report were previously disclosed in our current reports on Form 8-K ~~or quarterly reports on Form 10-Q~~.

Date	Description	Number	Purchaser	Proceeds ($)	Consideration	Exemption (C)
October 2024	Common Stock	244,599	Directors	$Nil	Services	Sec. 4(a)(2)
January 2025	Common Stock	244,599	Directors	$Nil	Services	Sec. 4(a)(2)
April 2025	Common Stock	197,922	Directors	$Nil	Services	Sec. 4(a)(2)

With respect to sales designated by “Sec. 4(a)(2),” these shares were issued pursuant to the exemption from registration contained in to Section 4(a)(2) of the Securities Act as privately negotiated, isolated, non-recurring transactions not involving any public offer or solicitation. Each purchaser represented that such purchaser’s intention to acquire the shares for investment only and not with a view toward distribution. None of the securities were sold through an underwriter and accordingly, there were no underwriting discounts or commissions involved.

We did not repurchase any of our securities during the quarter covered by this report.

Item 3. Defaults upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Pursuant to Section 1503(a) of the recently ~~enacted~~ enacted Dodd-Frank Wall Street Reform and Consumer Protection Act (The “Dodd-Frank Act”), issuers that are operators, or that have a subsidiary that is an operator, of a coal or other mine in the United States are required to disclose in their periodic reports filed with the SEC information regarding specified health and safety violations, orders and citations, related assessments and legal actions, and mining-related fatalities. During the quarter ended ~~February~~May 2831, 2025, our U.S. exploration properties were not subject to regulation by the Federal Mine Safety and Health Administration under the Federal Mine Safety and Health Act of 1977.

Item 5. Other Information

During the quarter ended ~~February~~May 2831, 2025, ~~neither~~ neither any director or officer adopted or terminated a Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement.

Item 6. Exhibits

The following exhibits are attached hereto or are incorporated by reference:

Exhibit
No.		Description

2.1		Plan of Conversion, dated August 24, 2012, incorporated by reference to Exhibit 2.1 of our Form 8-K filed with the SEC on August 29, 2012.
3.1		Delaware Certificate of Conversion, incorporated by reference to Exhibit 3.1 of our Form 8-K filed with the SEC on August 29, 2012.
3.2		Delaware Certificate of Incorporation, incorporated by reference to Exhibit 3.2 of our Form 8-K filed with the SEC on August 29, 2012.
3.3		Delaware Certificate of Amendment, incorporated by reference to Exhibit 3.1 of our Form 8-K filed with the SEC on March 18, 2016
3.4		Delaware Bylaws, incorporated by reference to Exhibit 3.3 of our Form 8-K filed with the SEC on August 29, 2012.
4.1		Form of Common Stock Certificate, incorporated by reference to Exhibit 4.1 of our Form 10-K for the period ended August 31, 2009 filed with the SEC on February 8, 2011.
10.1		Amended and Restated 2008 Stock Option Plan, incorporated by reference to Exhibit 10.1 of our Form 10-Q for the period ended May 31, 2011 filed with the SEC on July 15, 2011.
10.2		Mining Lease, incorporated by reference to Exhibit 10.2 of our Form 10-K for the period ended August 31, 2009 filed with the SEC on February 8, 2011.
10.3		Mining Lease dated November 2011 with the State of Texas, incorporated by reference to Exhibit 10.3 of of the Company’s Annual Report on Form 10-K for the period ended August 31, 2019 filed with the SEC on November 27, 2019.
10.4		Purchase option agreement dated September 2014 with the State of Texas, incorporated by reference to Exhibit 10.4 of of the Company’s Annual Report on Form 10-K for the period ended August 31, 2019 filed with the SEC on November 27, 2019.
10.5		Groundwater lease dated September 2014 with the State of Texas, incorporated by reference to Exhibit 10.5 of of the Company’s Annual Report on Form 10-K for the period ended August 31, 2019 filed with the SEC on November 27, 2019.
10.6		ReeTech Operating Agreement, incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K as filed with the Commission on July 21, 2015.
10.7		Amendment Number One to the Reetech Operating Agreement, incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K as filed with the Commission on November 30, 2015.
10.8		Amendment Number One to the TRER License, incorporated by reference to Exhibit 10.3 to the Company’s Form 8-K as filed with the Commission on November 30, 2015.
10.9*		Director’s Agreement by and between the Company and Anthony Marchese, incorporated by reference to Exhibit 10.6 of our Form 10-K for the period ended August 31, 2009 filed with the SEC on February 8, 2011.
10.10*		Summary of Dan Gorski Employment Arrangement, incorporated by reference to Exhibit 10.10 of of the Company’s Annual Report on Form 10-K for the period ended August 31, 2019 filed with the SEC on November 27, 2019.
10.11*		Summary of Wm. Chris Mathers Employment Arrangement, incorporated by reference to Exhibit 10.11 of of the Company’s Annual Report on Form 10-K for the period ended August 31, 2019 filed with the SEC on November 27, 2019.
10.12*		Option Agreement for Wm. Chris Mathers incorporated by reference to Exhibit 10.21 of our Amendment No. 2 to its Registration Statement on Form S-1 (333-172116) filed with the SEC on May 25, 2011.

10.10*		Summary of Dan Gorski Employment Arrangement, incorporated by reference to Exhibit 10.10 of of the Company’s Annual Report on Form 10-K for the period ended August 31, 2019 filed with the SEC on November 27, 2019.
10.11*		Summary of Wm. Chris Mathers Employment Arrangement, incorporated by reference to Exhibit 10.11 of of the Company’s Annual Report on Form 10-K for the period ended August 31, 2019 filed with the SEC on November 27, 2019.
10.12*		Option Agreement for Wm. Chris Mathers incorporated by reference to Exhibit 10.21 of our Amendment No. 2 to its Registration Statement on Form S-1 (333-172116) filed with the SEC on May 25, 2011.
10.13*		Form of Directors Option Agreement incorporated by reference to Exhibit 10.22 of our Amendment No. 2 to its Registration Statement on Form S-1 (333- 172116) filed with the SEC on May 25, 2011.
10.14		Consulting Agreement between the Company and Chemetals, Inc., dated January 22, 2013, incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on January 28, 2013.
10.15		Lease Agreement between the Company and Southwest Range & Wildlife Foundation, Inc., dated March 6, 2013, incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on March 12, 2013.
10.16		Variation agreement with Morzev PTY LTD. (USA Rare Earth) dated October 2018, incorporated by reference to Exhibit 10.16 of the Company’s Annual Report on Form 10-K for the period ended August 31, 2019 filed with the SEC on November 27, 2019.
10.17		Amended and Restated Option Agreement with Morzev (USA Rare Earth) dated August 2019, incorporated by reference to Exhibit 10.17 of the Company’s Annual Report on Form 10-K for the period ended August 31, 2019 filed with the SEC on November 27, 2019.
10.18		First Amendment to the Amended and Restated Option Agreement with USA Rare Earth dated June 29, 2020, incorporated by reference to Appendix A of the definitive proxy statement on Schedule 14A filed with the SEC on July 15, 2020.
10.19		Mining lease dated September 2011, incorporated by reference to Exhibit 10.19 of the Form 10-K for the period ended August 31, 2020 filed with the SEC on November 30, 2020.
10.20		Contribution Agreement, effective as of May 17, 2021, among USA Rare Earth, LLC, Texas Mineral Resources Corp., and Round Top Mountain Development, LLC, filed with the SEC on Form 8-K on May 21, 2021.
10.21		Limited Liability Company Agreement dated effective as of May 17, 2021, among USA Rare Earth, LLC, Texas Mineral Resources Corp., and Round Top Mountain Development, LLC, filed with the SEC on Form 8-K on May 21, 2021.
10.22		Mineral Exploration and Option Agreement dated effective October 7, 2021 between Standard Silver Corp. and Santa Fe Gold Corporation, filed with the SEC on Form 8-K on November 10, 2021.
10.23		Amended and Restated Limited Liability Company Agreement dated effective as of June 26, 2023, among USA Rare Earth, LLC, Texas Mineral Resources Corp., and Round Top Mountain Development, LLC, filed with the SEC on Form 8-K on June 27, 2023.
10.24		First Amendment to Mineral Exploration and Option Agreement dated May 23, 2024 among Standard Silver Corp. and Santa Fe Gold Corporation, filed with the SEC on Form 8-K on May 30, 2024.
10.25		Purchase and Sale Agreement by and between Standard Silver Corporation and Daniel E Gorski and Patrice Gorski dated December 3, 2024, filed with the SEC on Form 10-Q on January 14, 2025.
10.26		Form of Loan and Securities Purchase Agreement by and among the Company and lender dated February 10, 2025, filed with the SEC on Form 8-K on February 12, 2025.
10.27		Form of Note issued by the Company dated February 10, 2025, filed with the SEC on Form 8-K on February 12, 2025.
10.28		Form of Warrant issued by the Company dated February 10, 2025, filed with the SEC on Form 8-K on February 12, 2025.
19.1		Insider Trading Policy, incorporated by reference to Exhibit 19.1 of the Company’s Annual Report on Form 10-K for the period ended August 31, 2024 filed with the SEC on November 29, 2024.
21.1		List of Subsidiaries, incorporated by reference to Exhibit 21.1 of the Company’s Annual Report on Form 10-K for the period ended August 31, 2024 filed with the SEC on November 29, 2024.
31.1		Certification by Chief Executive Officer
31.2		Certification by Chief Financial Officer
32.1		Section 1350 Certification by Chief Executive Officer
32.2		Section 1350 Certification by Chief Financial Officer
101.INS(1)		XBRL Instance Document 101.SCH(1) XBRL Taxonomy Extension – Schema
101.CAL(1)		XBRL Taxonomy Extension – Calculations 101.DEF(1) XBRL Taxonomy Extension – Definitions 101.LAB(1) XBRL Taxonomy Extension – Labels 101.PRE(1) XBRL Taxonomy Extension – Presentations

* Management contract or compensatory plan or arrangement.

(1) Submitted Electronically Herewith. Attached as Exhibit 101 to this report are the following formatted in XBRL (Extensible Business Reporting Language): (i) Consolidated Balance Sheets at February 28, 2025 and August 31, 2024; (ii) Consolidated Statements of Operations for the three and six months ended February 28, 2025 and February 29, 2024; (iii) Consolidated Statements of Cash Flows for the six months ended February 28, 2025 and February 29, 20254; (iv) Consolidated Statements of Shareholders’ Equity for the three and six months ended February 28, 2025 and February 29, 2024; and (v) Notes to Consolidated Financial Statements

19.1		Insider Trading Policy, incorporated by reference to Exhibit 19.1 of the Company’s Annual Report on Form 10-K for the period ended August 31, 2024 filed with the SEC on November 29, 2024.

21.1		List of Subsidiaries, incorporated by reference to Exhibit 21.1 of the Company’s Annual Report on Form 10-K for the period ended August 31, 2024 filed with the SEC on November 29, 2024.

31.1		Certification of Principal Executive Officer Pursuant to Securities Exchange Act Rules 13a-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2		Certification of Principal Financial Officer Pursuant to Securities Exchange Act Rules 13a-14(a), as adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32.1		Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

32.2		Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101.INS⁽¹⁾		XBRL Instance Document 101.SCH(1) XBRL Taxonomy Extension – Schema

101.CAL⁽¹⁾		XBRL Taxonomy Extension – Calculations 101.DEF(1) XBRL Taxonomy Extension – Definitions 101.LAB(1) XBRL Taxonomy Extension – Labels 101.PRE(1) XBRL Taxonomy Extension – Presentations

*	Management contract or compensatory plan or arrangement.

(1)

Submitted Electronically Herewith. Attached as Exhibit 101 to this report are the following formatted in XBRL (Extensible Business Reporting Language): (i) Consolidated Balance Sheets at May 31, 2025 and August 31, 2024; (ii) Consolidated Statements of Operations for the three and nine months ended May 31, 2025 and May 31, 2024; (iii) Consolidated Statements of Cash Flows for the nine months ended May 31, 2025 and May 31, 2024; (iv) Consolidated Statements of Shareholders’ Equity for the three and nine months ended May 31, 2025 and May 31, 2024; and (v) Notes to Consolidated Financial Statements

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

TEXAS MINERAL RESOURCES CORP.

Date: ~~April~~July 1415, 2025 /s/ Daniel E. Gorski Daniel E. Gorski, duly authorized officer Chief Executive Officer and Principal Executive Officer Date: ~~April~~July 1415, 2025 /s/ Wm Chris Mathers Wm Chris Mathers, Chief Financial Officer, ~~and~~ Principal Financial Officer and Chief Accounting Officer

31 32

Filing Compare · Texas Mineral Resources Corp.