How did Versamet (VMET) perform financially in Q2 2026?

Versamet generated $23.7 million in Q2 2026 revenue and $4.9 million in net income. This compares with $4.8 million revenue and $0.2 million net income in Q2 2025, reflecting more producing assets, higher commodity prices, and strong margins from royalties and streams.

What were Versamet (VMET)’s results for the first half of 2026?

For the six months ended June 30, 2026, Versamet reported $47.7 million in revenue and $18.7 million in net income. Attributable GEOs were 10,168 , with an average cash cost margin of about 93% , demonstrating high underlying profitability from its portfolio.

What is the Eskay Creek Gold Stream acquired by Versamet (VMET)?

On April 10, 2026, Versamet acquired a 3.52% life-of-mine gold stream on the Eskay Creek project for $360.0 million . The deal includes $340.0 million in cash plus 2,054,906 shares, with ongoing payments equal to 10% of spot gold on delivered ounces.

How leveraged is Versamet (VMET) after recent acquisitions?

At June 30, 2026, Versamet had $375.0 million outstanding under its Credit Facilities. Total liabilities were $393.7 million against $394.6 million of shareholders’ equity, reflecting higher leverage following the Eskay Creek Gold Stream acquisition.

What guidance has Versamet (VMET) provided for 2026 GEOs and margins?

Management expects 20,000–23,000 2026 attributable GEOs at an average cash cost margin of approximately 93% . Around 85% of expected 2026 revenue is forecast to come from gold and silver through its royalty, stream, and Greenstone gold interest portfolio.

How many royalties and streams does Versamet (VMET) currently own?

Versamet reports owning 29 royalties, streams, and other interests as of the MD&A date. Seven are currently cash-generating, with one additional asset expected to begin contributing cash flow in 2026, further diversifying and expanding its revenue base.

What is Versamet (VMET)’s liquidity position as of June 30, 2026?

Versamet held $13.2 million in cash at June 30, 2026 and has access to a $250 million revolving facility plus a $150 million term loan. Management states current cash and seven revenue-generating assets cover operating costs and debt repayments for at least 12 months.

Versamet revenue jumps on royalty and stream growth

Exhibit 99.1

Condensed Interim Statements of Financial Position	Expressed in U.S dollars ($000s)
Unaudited

	Note		June 30, 2026 $			December 31, 2025 $
Assets
Current
Cash and cash equivalents				13,236			3,706
Trade and other receivables				10,384			9,629
Prepaid and other assets				794			97
Greenstone gold interest		4		12,834			10,784
				37,248			24,216
Non-current
Investments				1,148			1,011
Deferred financing costs		7		1,963			1,251
Greenstone gold interest		4		77,005			72,844
Royalty, stream and other interests		5, 6		670,848			318,686
Total assets				788,212			418,008

Liabilities
Current
Trade and other payables		14		2,570			2,878
Credit facilities		7		50,000			30,000
				52,570			32,878
Non-current
Credit facilities		7		325,000			141,000
Deferred income tax liabilities		10		16,091			10,172
Total liabilities				393,661			184,050

Shareholders’ equity
Share capital		8		359,080			217,427
Share-based compensation reserve		8		5,258			5,150
Retained earnings				31,020			12,365
Accumulated other comprehensive loss				(807	)		(984	)
Total shareholders’ equity				394,551			233,958
Total liabilities and shareholders’ equity				788,212			418,008

Nature of operations (note 1)

Approved by the Board of Directors on August 13, 2026
“Marcel de Groot”	“Elizabeth McGregor”

The accompanying notes form an integral part of these condensed interim financial statements.

Versamet Royalties

Financial Statements

2

Condensed Interim Statements of Income and

Comprehensive Income (Loss)

Expressed in U.S dollars ($000s)

Except for per share amounts

Unaudited

	Note		3 months ended June 30, 2026 $			3 months ended June 30, 2025 $			6 months ended June 30, 2026 $			6 months ended June 30, 2025 $
Sales		4, 12		13,188			3,915			26,035			6,910
Royalty revenue		12		10,545			910			21,666			1,369
Total revenue				23,733			4,825			47,701			8,279

Cost of Sales		4, 12		(5,599	)		(3,490	)		(11,529	)		(6,485	)
Depletion		6, 12		(4,142	)		(661	)		(8,148	)		(899	)
Gross profit				13,992			674			28,024			895

Operating (expenses)/income
Administrative expenses		8, 9		(3,093	)		(1,342	)		(6,692	)		(2,701	)
Change in fair value of Greenstone gold interest		4, 12		2,876			5,433			14,148			9,644
Operating income				13,775			4,765			35,480			7,838

Other income/(expense)
Change in fair value of convertible debt derivative liability				-			3,173			-			3,285
Finance and interest expense		7		(6,792	)		(6,592	)		(8,920	)		(7,220	)
Foreign exchange loss				(63	)		(527	)		(142	)		(536	)
Interest income				80			13			109			24
Net income before income taxes				7,000			832			26,527			3,391
Income tax expense		10		(2,102	)		(662	)		(7,872	)		(1,437	)
Net income				4,898			170			18,655			1,954

Earnings per share
Basic earnings per share		8		0.05			0.00			0.18			0.02
Diluted earnings per share		8		0.04			0.00			0.17			0.02

Weighted average number of common shares outstanding
Basic		8		107,806,492			92,744,605			103,862,609			92,560,149
Diluted		8		111,091,415			94,457,830			107,381,870			94,220,047

Other comprehensive income (Loss)
Net income				4,898			170			18,655			1,954
Items that will not subsequently be reclassified to net income
Change in fair value of investments				122			(325	)		177			(273	)
Total comprehensive income (loss)				5,020			(155	)		18,832			1,681

The accompanying notes form an integral part of these condensed interim financial statements.

Versamet Royalties

Financial Statements

3

Condensed Interim Statements of Changes in Equity	Expressed in U.S dollars ($000s) Except for per share amounts
Unaudited

	Note		Share capital (Number of shares)		Share capital $		Share-based compensation reserve $			(Deficit)/ Retained earnings $			Accumulated other comprehensive income (loss) $			Total $
Balance — December 31, 2024				92,763,725		215,758		4,765			(7,967	)		(1,229	)		211,327

Shares issued as interest payment				55,615		155		-			-			-			155
Exercise of share-based compensation		8		548,000		1,422		(1,422	)		-			-			-
Share-based compensation		8		-		-		867			-			-			867
Total comprehensive income (loss)				-		-		-			1,954			(273	)		1,681
Balance — June 30, 2025				93,367,340		217,335		4,210			(6,013	)		(1,502	)		214,030

Exercise of share-based compensation		8		44,406		92		(92	)		-			-			-
Share-based compensation		8		-		-		1,032			-			-			1,032
Total comprehensive income				-		-		-			18,378			518			18,896
Balance — December 31, 2025				93,411,746		217,427		5,150			12,365			(984	)		233,958

Shares issued under public offering, net of share issuance costs		8		10,300,000		99,924		-			-			-			99,924
Shares issued under private placement, net of share issuance costs		8		1,891,539		19,036		-			-			-			19,036
Shares issued for stream acquisition		5		2,054,906		20,000		-			-			-			20,000
Exercise of share-based compensation		8		1,171,316		2,693		(1,868	)		-			-			825
Share-based compensation		8		-		-		1,976			-			-			1,976
Total comprehensive income				-		-		-			18,655			177			18,832
Balance — June 30, 2026				108,829,507		359,080		5,258			31,020			(807	)		394,551

The accompanying notes form an integral part of these condensed interim financial statements.

Versamet Royalties

Financial Statements

4

Condensed Interim Statements of Cash Flows	Expressed in U.S dollars ($000s)
Unaudited

Cash flows provided by (used in)	Note		3 months ended June 30, 2026 $			3 months ended June 30, 2025 $			6 months ended June 30, 2026 $			6 months ended June 30, 2025 $
Operating activities
Net income				4,898			170			18,655			1,954
Items not affecting cash:
Non-cash cost of sales related to Greenstone gold interest		4		3,835			2,753			7,937			5,149
Depletion		6, 12		4,142			661			8,148			899
Share-based compensation		8, 9		822			604			1,976			643
Change in fair value of Greenstone gold interest		4, 12		(2,876	)		(5,433	)		(14,148	)		(9,644	)
Change in fair value of convertible debt derivative liability				-			(3,173	)		-			(3,285	)
Unrealized foreign exchange loss				2			4			86			4
Foreign exchange on convertible debt repaid				-			518			-			518
Finance and interest expense (net of interest income)		7		6,712			6,579			8,811			7,196
Income tax expense		10		2,102			662			7,872			1,437
Income taxes paid		10		(187	)		(136	)		(387	)		(251	)
Changes in non-cash working capital		13		845			(899	)		(3,266	)		(1,658	)
				20,295			2,310			35,684			2,962

Investing activities
Acquisition of stream interests		5		(340,310	)		(35,090	)		(340,310	)		(35,090	)
Purchase of property, plant & equipment				(149	)		-			(149	)		-
				(340,459	)		(35,090	)		(340,459	)		(35,090	)

Financing activities
Proceeds from credit facilities		7		340,000			55,000			340,000			55,000
Repayment of credit facilities				(10,000	)		(2,000	)		(136,000	)		(3,000	)
Repayment of convertible debt				-			(16,390	)		-			(16,390	)
Financing costs and interest paid		7		(5,730	)		(3,588	)		(7,885	)		(3,798	)
Proceeds from public offering, net of issue costs		8		-			-			98,426			-
Proceeds from private placements, net of issue costs		8		3,006			-			18,968			-
Proceeds from stock option exercises		8		(35	)		-			825			-
				327,241			33,022			314,334			31,812
Impact of foreign exchange on cash				30			(39	)		(29	)		(43	)
Increase (decrease) in cash for the period				7,107			203			9,530			(359	)
Cash — beginning of period				6,129			869			3,706			1,431
Cash — end of period				13,236			1,072			13,236			1,072

Supplemental cash flow information (note 13)

The accompanying notes form an integral part of these condensed interim financial statements.

Versamet Royalties

Financial Statements

5

Notes to the Condensed

Interim Financial Statements

For the three and six months ended June 30, 2026 and 2025

Expressed in U.S dollars unless otherwise stated

1.

Nature of Operations

Versamet Royalties Corporation (“Versamet” or “the Company”) was incorporated under the British Columbia Business Corporations Act on January 24, 2011. Versamet is a single entity. The Company’s common shares trade on the Toronto Stock Exchange (“TSX”) in Canada and the Nasdaq in the United States under the symbol “VMET”.

Versamet is a diversified metals royalty and streaming company with exposure to a range of resource royalties and streams including gold, silver, copper, zinc, graphite and uranium, across a variety of jurisdictions. Typically, in return for making an upfront payment to acquire a royalty or stream on a mining operation or project, Versamet receives a portion of the revenue generated from the mine on an ongoing basis, usually over the life of the mine, or receives metal deliveries over a pre-determined period or up to a pre-determined quantity.

The head office, principal address and registered office of Versamet is located at Suite 3200, 733 Seymour St, Vancouver, British Columbia, V6B 0S6.

These condensed interim financial statements were approved and authorized for issue by the Board of Directors of the Company on August 13, 2026.

2.

Basis of Presentation and Material Accounting Policy Information

Statement of Compliance

These condensed interim financial statements have been prepared in accordance with International Accounting Standard (“IAS”) 34, “Interim Financial Reporting”, using accounting policies consistent with IFRS Accounting Standards (“IFRS Accounting Standards” or “IFRS”) as issued by the International Accounting Standards Board (“IASB”) and interpretations issued by the International Financial Reporting Interpretations Committee, and should be read in conjunction with the Company’s audited annual financial statements for the year ended December 31, 2025.

The accounting policies followed in these condensed interim financial statements are the same as those applied in the Company’s most recent audited annual financial statements for the year ended December 31, 2025.

Basis of Presentation

These condensed interim financial statements have been prepared on a historical cost basis except for certain financial instruments, which are measured at fair value. These condensed interim financial statements are presented in United States dollars and all values are rounded to the nearest thousand, unless otherwise noted.

Changes in Accounting Standards

New standards issued and not yet effective

IFRS 18, Presentation and Disclosure in Financial Statements (IFRS 18) is a new standard that will provide new presentation and disclosure requirements and replace International Accounting Standard 1, Presentation of Financial Statements (IAS 1). IFRS 18 introduces changes to the structure of the income statement; provides required disclosures in financial statements for certain profit or loss performance measures that are reported outside an entity’s financial statements; and provides enhanced principles on aggregation and disaggregation in financial statements. Many other existing principles in IAS 1 have been maintained. IFRS 18 is effective for years beginning on or after January 1, 2027, with earlier application permitted.

Versamet Royalties

Financial Statements

6

The Company is still continuing to assess and quantify the effect of IFRS 18 on our consolidated financial statements. The standard is expected to result in changes to the presentation of the consolidated statements of operations, by requiring all income and expenses to be classified into the three main categories of operating, investing and financing. The Statement of Cash Flows will begin with the new IFRS 18-specified subtotal of operating profit. The Company will also have enhanced note disclosures on any identified MPMs. The Company expects to apply IFRS 18 on its effective date, with full retrospective application including restated comparative information.

3.

Significant Accounting Estimates and Judgments

The preparation of these condensed interim financial statements in conformity with IFRS required management to make estimates and assumptions that affect amounts reported in the condensed interim financial statements and accompanying notes. Management believes the estimates and assumptions used in these condensed interim financial statements are reasonable; however, actual results could differ from those estimates and could impact future results of operations and cash flows.

Significant judgments made by management in applying the Company’s accounting policies and the key sources of estimation uncertainty are the same as those that applied to the annual financial statements as at and for the year ended December 31, 2025.

4.

Greenstone Gold Interest

Greenstone Gold Purchase Agreement

On October 31, 2023, Versamet paid $52.5 million to enter into a gold purchase agreement with Equinox Gold Corp. (“Equinox”) in exchange for monthly deliveries of gold equal to the greater of (a) 350 gold ounces, and (b) gold ounces equal to 1.26% of the monthly gold production from the Greenstone project in Ontario, Canada, (“Greenstone”) at a purchase price per ounce of gold equal to 20% of the then prevailing market price. Monthly gold delivery obligations commenced upon closing of the Greenstone gold interest and will continue until a total of 63,000 ounces of gold have been delivered to Versamet. While gold deliveries will be calculated based on Greenstone production, gold deliveries can be sourced from production from any of Equinox’s operating mines. Under the Greenstone gold interest, Equinox retains the option to buy down deliveries related to 75% of the original delivery obligation at the then-current spot gold price, subject to a minimum gold price per ounce of $2,000.

Details of the changes in the carrying value of the Greenstone gold interest are as follows:

In $000s	$
Balance — December 31, 2024		62,286

Gold deliveries (recognized in cost of sales)		(11,580	)
Change in fair value		32,922
Balance — December 31, 2025		83,628

Gold deliveries (recognized in cost of sales)		(7,937	)
Change in fair value		14,148
Balance — June 30, 2026		89,839

Less: Current portion, June 30, 2026		(12,834	)
Non-current portion, June 30, 2026		77,005

During the three and six months ended June 30, 2026, the Company received 1,050 oz and 2,100 oz of gold, respectively (2025: 1,050 oz and 2,100 oz), under the Greenstone gold interest, which was initially recognized in inventory. The Company sold the gold for gross proceeds of $4.8 million and $9.9 million in the three and six months ended June 30, 2026, respectively (2025: $3.4 million and $6.4 million). Upon the sale, the inventory was recognized in cost of sales. The difference between the fair value of the gold delivered and the payment to Equinox for the gold delivered (at a cost per oz of gold equal to 20% of the prevailing market price) was recorded as a partial settlement of the Greenstone gold interest and included in cost of sales; accordingly, the amount recorded in cost of sales was $3.8 million and $7.9 million for the three and six months ended June 30, 2026, respectively (2025: $2.8 million and $5.1 million). During the three and six months ended June 30, 2026, the Company recognized gains in the fair value of the Greenstone gold interest of $2.9 million and $14.1 million, respectively (2025: gains of $5.4 million and $9.6 million), primarily driven by changes in gold prices and the impact of unwinding discounted cash flows over time.

Versamet Royalties

Financial Statements

7

Changes in each of the following key assumptions and estimates would have the following impact on the value of the Greenstone gold interest as at June 30, 2026 (with an associated movement in the Statement of Income and Comprehensive Income (Loss)):

Key assumption	Sensitivity applied to key assumption			Impact on asset value at June 30, 2026
Gold price		+/-10	%	+/- $8.9 million
Discount rate		+/-1	%	- $3.7 million / + $3.9 million

5.

Gold Stream Acquisition

On April 10, 2026, Versamet completed the acquisition of a 3.52% life of mine gold stream (the “Gold Stream”) in respect of gold production from the Eskay Creek gold-silver project (the “Project”) in British Columbia, Canada, owned by Skeena Resources Limited from fund entities managed by Orion Resource Partners LP and fund entities managed by affiliates of Blackstone Inc. for total consideration of $360.0 million, comprising $340.0 million in cash and 2,054,906 common shares of the Company. In addition, the Company incurred $0.3 million in costs associated with the acquisition of the Gold Stream, which were added to the carrying value of the asset held within royalty, stream, and other interests (note 6). Versamet will make ongoing cash payments equal to 10% of the spot gold price for gold ounces delivered to the Gold Stream. The Gold Stream is uncapped, with no step-down or buyback provisions.

The Gold Stream Agreement includes certain contingent provisions. If completion tests (as defined in the Gold Stream Agreement) are not satisfied by September 30, 2027, the attributable gold stream percentage will increase incrementally to 3.57%, 3.62% and 3.67% if completion is achieved in the first, second or third calendar quarters following that date, respectively. It will increase by a further 0.13% per quarter thereafter until the completion tests are satisfied. In addition, the Gold Stream Agreement includes a minimum delivery provision whereby, if a cumulative total of 2.61 million ounces of payable gold attributable to the Project has not been produced by April 1, 2040, the Company is entitled to a one-time delivery of gold equal to the shortfall relative to such threshold, multiplied by the applicable gold stream percentage at that time.

Versamet Royalties

Financial Statements

8

6.

Royalty, Stream and Other Interests

The carrying amount of the Company’s royalty, stream and other interests are as follows:

	Cost						Accumulated Depreciation and Impairment
Asset, Location (In $000s)	Opening $		Net Additions/ (Disposals) $		Closing $		Opening $			Depletion $			Closing $			Carrying Amount¹ $
June 30, 2026
Depletable Royalty, Stream and Other Interests
Rosh Pinah, Namibia		85,403		-		85,403		(651	)		(2,472	)		(3,123	)		82,280
Kiaka, Burkina Faso		58,730		-		58,730		(1,592	)		(2,716	)		(4,308	)		54,422
Santa Rita, Brazil		38,964		-		38,964		(476	)		(333	)		(809	)		38,155
Kolpa, Peru		35,090		-		35,090		(2,227	)		(1,927	)		(4,154	)		30,936
Mercedes, Mexico		10,985		-		10,985		(5,664	)		(474	)		(6,138	)		4,847
Blackwater, Canada		7,538		-		7,538		(321	)		(226	)		(547	)		6,991
Pilar, Brazil		5,609		-		5,609		(2,259	)		-			(2,259	)		3,350

Non-depletable Royalty and Other Interests
El Pilar, Mexico		17,490		-		17,490		-			-			-			17,490
Eskay Creek, Canada		-		360,310		360,310		-			-			-			360,310
Vittangi, Sweden		15,000		-		15,000		-			-			-			15,000
Toega, Burkina Faso		11,205		-		11,205		-			-			-			11,205
Mercedes, Mexico		5,837		-		5,837		(5,837	)		-			(5,837	)		-
Cuiú Cuiú, Brazil		2,070		-		2,070		-			-			-			2,070

Exploration and Evaluation Assets
Hackett River, Nunavut		14,716		-		14,716		-			-			-			14,716
Mocoa, Colombia		10,000		-		10,000		-			-			-			10,000
Prairie Creek, Canada		7,514		-		7,514		-			-			-			7,514
Mason, Nevada		4,876		-		4,876		-			-			-			4,876
Converse, Nevada		4,391		-		4,391		-			-			-			4,391
Primavera, Nicaragua		1,391		-		1,391		-			-			-			1,391
Other		904		-		904		-			-			-			904
Total		337,713		360,310		698,023		(19,027	)		(8,148	)		(27,175	)		670,848

Versamet Royalties

Financial Statements

9

	Cost									Accumulated Depreciation and Impairment
Asset, Location (In $000s)	Opening $		Net Additions/ (Disposals) $		Reclassified $			Closing $		Opening $			Depletion $			Closing $			Carrying Amount¹$
December 31, 2025
Depletable Royalty, Stream and Other Interests
Rosh Pinah, Namibia		-		85,403		-			85,403		-			(651	)		(651	)		84,752
Kiaka, Burkina Faso		58,730		-		-			58,730		-			(1,592	)		(1,592	)		57,138
Santa Rita, Brazil		-		38,964		-			38,964		-			(476	)		(476	)		38,488
Kolpa, Peru		-		35,090		-			35,090		-			(2,227	)		(2,227	)		32,863
Mercedes, Mexico		10,985		-		-			10,985		(4,754	)		(910	)		(5,664	)		5,321
Blackwater, Canada		7,538		-		-			7,538		-			(321	)		(321	)		7,217
Pilar, Brazil		5,609		-		-			5,609		(2,259	)		-			(2,259	)		3,350

Non-depletable Royalty and Other Interests
El Pilar, Mexico		17,490		-		-			17,490		-			-			-			17,490
Vittangi, Sweden		15,000		-		-			15,000		-			-			-			15,000
Toega, Burkina Faso		11,205		-		-			11,205		-			-			-			11,205
Mercedes, Mexico		5,837		-		-			5,837		(5,837	)		-			(5,837	)		-
Cuiú Cuiú, Brazil¹		-		-		2,070			2,070		-			-			-			2,070

Exploration and Evaluation Assets
Hackett River, Nunavut		14,716		-		-			14,716		-			-			-			14,716
Mocoa, Colombia		10,000		-		-			10,000		-			-			-			10,000
Prairie Creek, Canada		7,514		-		-			7,514		-			-			-			7,514
Mason, Nevada		4,876		-		-			4,876		-			-			-			4,876
Converse, Nevada		4,391		-		-			4,391		-			-			-			4,391
Cuiú Cuiú, Brazil¹		2,070		-		(2,070	)		-		-			-			-			-
Primavera, Nicaragua		1,391		-		-			1,391		-			-			-			1,391
Other		904		-		-			904		-			-			-			904
Total		178,256		159,457		-			337,713		(12,850	)		(6,177	)		(19,027	)		318,686

1.

The total carrying amount of royalty, streams and other interests at June 30, 2026 includes $220,981 (December 31, 2025: $229,129) of depletable mineral interest. The remaining $449,867 (December 31, 2025: $89,557) is classified as non-depletable mineral interest, of which $43,792 (December 31, 2025: $43,792) are classified as Exploration and Evaluation assets, as defined by IFRS 6 Exploration for and Evaluation of Mineral Resources and $406,075 (December 31, 2025: $45,765) are assets not yet in production that are classified as development assets under IAS 16. During the six months ended June 30, 2026, no Exploration and Evaluation assets were acquired (year ended December 31, 2025: Nil). During the six months ended June 30, 2026, there were no assets accounted for under IFRS 6 reclassified to an asset under IAS 16 (year ended December 31, 2025: $2,070).

7.

Credit Facilities

On April 3, 2026, the Company amended its credit facility agreement to increase its revolving credit facility (the “RCF”) to $250.0 million and add a new $150 million term loan (together the “Credit Facilities”) arranged by Bank of Montreal (“BMO”), as lead arranger, and National Bank of Canada (“NBC”). The Credit Facilities provide for a $100.0 million accordion on the RCF once the term loan has been repaid in full. Amounts drawn on the Credit Facilities are subject to interest at adjusted SOFR plus 2.25% to 3.75% per annum, and the undrawn portion of the RCF is subject to a standby fee of 0.5063% to 0.8438% per annum, both of which are dependent on the Company's leverage ratio (as defined in the Credit Facilities agreement). The term loan is repayable in quarterly instalments commencing on June 30, 2026, with a final bullet repayment of $40.0 million at maturity on March 31, 2028. The RCF matures on March 4, 2029. The Credit Facilities are secured by the Company’s present and future acquired assets.

Versamet Royalties

Financial Statements

10

Under the Credit Facilities, the Company is required to maintain certain leverage and interest coverage ratios. As at June 30, 2026, the Company was in compliance with all of the covenants related to the Credit Facilities.

A continuity of the amount outstanding under the Credit Facilities is as follows:

In $000s	$
Balance — December 31, 2024		608

Drawdown		181,000
Repayment		(11,000	)
Accretion of discount		48
Fees reclassified to deferred financing costs		344
Balance — December 31, 2025		171,000

Drawdown		340,000
Repayment		(136,000	)
Balance — June 30, 2026		375,000

Less: Current portion, June 30, 2026		(50,000	)
Non-current portion, June 30, 2026		325,000

During the six months ended June 30, 2026, the Company recorded $8.9 million of interest expense on amounts drawn and standby fees related to the Credit Facilities, of which $7.1 million was paid, and $1.8 million was accrued within trade and other payables at June 30, 2026.

The Company capitalized $0.9 million of deferred financing costs during the six months ended June 30, 2026 related to commitment and other fees on the Credit Facilities amendments (2025: $0.7 million). Amortization of the deferred financing costs for the three and six months ended June 30, 2026 was $0.2 million and $0.3 million, respectively (2025: $0.1 million and $0.1 million).

8.

Share Capital and Reserves

Authorized, Issued and Outstanding

The Company is authorized to issue an unlimited number of common shares without par value.

On February 9, 2026, the Company completed a bought deal public offering, pursuant to which the Company sold 10,300,000 common shares, for C$13.75 per common share for gross proceeds of C$141.6 million ($104.2 million), before share issuance costs of $5.7 million ($4.2 million net of taxes). Concurrently, the Company completed a non-brokered private placement with Tether Investments S.A. de C.V. (“Tether Investments”), to which the Company sold 1,575,712 common shares for C$13.75 for proceeds of C$21.7 million ($16.0 million), pursuant to the exercise of Tether Investment’s participation rights in the public offering.

On April 23, 2026, the Company completed a non-brokered private placement with Tether Investments, to which the Company sold 315,827 common shares for net proceeds of $3.0 million, pursuant to the exercise of Tether Investment’s participation rights related to the shares issued for the Gold Stream acquisition (note 5).

During the six months ended June 30, 2026, 1,171,316 common shares were issued as a result of the exercise of performance restricted share units, restricted share units and stock options.

Versamet Royalties

Financial Statements

11

Share-based compensation

The breakdown of the Company’s share-based compensation is as follows:

In $000s	3 months ended June 30, 2026 $		3 months ended June 30, 2025 $		6 months ended June 30, 2026 $		6 months ended June 30, 2025 $
Stock options		110		212		263		358
Restricted Share Units		484		300		1,394		550
Performance Restricted Share Units		228		92		319		(265	)
Total share-based compensation expense		822		604		1,976		643

Stock options

A continuity schedule for stock options is as follows:

Stock Options	Number
Outstanding — December 31, 2024		2,324,786

Granted		1,253,817
Exercised		(36,000	)
Forfeited		(244,571	)
Outstanding — December 31, 2025		3,298,032

Exercised		(692,625	)
Outstanding — June 30, 2026		2,605,407

The weighted average common share price at the time the stock options were exercised during the three and six months ended June 30, 2026, was C$17.65 and C$16.41, respectively.

As at June 30, 2026, the Company had the following stock options outstanding:

Number outstanding	Exercisable		Exercise Price per Share (CAD$)		Expiry Date		Weighted average life remaining (years)
908,000		908,000	$	3.50		September 1, 2027		1.17
150,000		150,000	$	3.50		February 27, 2028		1.66
150,000		150,000	$	3.50		March 20, 2028		1.72
330,661		220,441	$	3.50		January 15, 2029		2.55
608,996		202,999	$	4.00		January 15, 2030		3.55
257,750		85,917	$	4.00		May 9, 2030		3.86
200,000		66,667	$	4.00		May 12, 2030		3.87
2,605,407		1,784,024	$	3.70		-		2.44

Versamet Royalties

Financial Statements

12

Restricted Share Units (“RSU”)

A continuity schedule for RSUs is as follows:

Restricted Share Units	Number
Outstanding — December 31, 2024		1,058,826

Granted		651,563
Settled		(566,750	)
Forfeited		(144,875	)
Outstanding — December 31, 2025		998,764

Granted		245,200
Settled		(153,333	)
Outstanding — June 30, 2026		1,090,631

The holders of the RSUs have the right to defer receipt of the common shares underlying the RSUs upon vesting. As at June 30, 2026, there were 641,143 RSUs which are exercisable, and settlement has been deferred at the election of the holder.

The grant date fair value of the RSUs is determined using the market value of the underlying common shares at the date of the grant and is adjusted based on the number of RSUs expected to vest ultimately. The weighted average grant date fair value of the RSUs granted during the six months ended June 30, 2026 was $9.04 per RSU.

Performance Restricted Share Units (“PRSU”)

A continuity schedule for PRSUs is as follows:

Performance Restricted Share Units	Number
Outstanding — December 31, 2024		400,000

Granted		400,000
Forfeited		(400,000	)
Outstanding — December 31, 2025		400,000

Settled		(400,000	)
Outstanding — June 30, 2026		-

Versamet Royalties

Financial Statements

13

Earnings per share

Basic and diluted earnings per share are calculated based on the following:

In $000s (except for shares and per share amounts)	3 months ended June 30, 2026 $		3 months ended June 30, 2025 $		6 months ended June 30, 2026 $		6 months ended June 30, 2025 $
Net income		4,898		170		18,655		1,954
Basic weighted average number of shares		107,806,492		92,744,605		103,862,609		92,560,149
Basic earnings per share		0.05		0.00		0.18		0.02

Effect of dilutive securities
Stock options		2,144,438		506,557		2,198,652		405,877
RSUs		1,017,408		960,485		1,059,836		1,007,838
PRSUs		123,077		246,183		260,773		246,183
Diluted weighted average number of common shares		111,091,415		94,457,830		107,381,870		94,220,047
Diluted earnings per share		0.04		0.00		0.17		0.02

The following table lists the number of potentially dilutive securities which were excluded from the computation of diluted earnings per share because the exercise prices plus any unamortized share-based compensation per share, if relevant, exceeded the average market value of the common shares during the three and six months ended June 30, 2026 of C$16.49 and C$15.30, respectively (2025: C$4.60 and C$4.30).

Number		3 months ended June 30, 2026 $				3 months ended June 30, 2025 $				6 months ended June 30, 2026 $				6 months ended June 30, 2025 $
Stock options			-				864,687				-				687,078

9.

Administrative Expenses

The breakdown of the Company’s administrative expenses by nature is as follows:

In $000s	3 months ended June 30, 2026 $		3 months ended June 30, 2025 $		6 months ended June 30, 2026 $		6 months ended June 30, 2025 $
Business development expenses		894		68		1,795		87
Corporate administration		356		153		748		235
Professional fees		192		197		495		317
Salaries and benefits		829		320		1,678		1,419
Administrative expenses before share-based compensation		2,271		738		4,716		2,058
Share-based compensation		822		604		1,976		643
Total administrative expenses		3,093		1,342		6,692		2,701

Versamet Royalties

Financial Statements

14

10.

Taxation

The breakdown of the income tax expense is as follows:

In $000s	3 months ended June 30, 2026 $		3 months ended June 30, 2025 $		6 months ended June 30, 2026 $		6 months ended June 30, 2025 $
Current income tax expense		187		136		387		251
Deferred income tax expense		1,915		526		7,485		1,186
Total income tax expense		2,102		662		7,872		1,437

The current tax expense was incurred as a withholding tax payable on the royalty revenue earned from certain foreign royalties.

The tax expense at statutory rates for the Company can be reconciled to the reported income as follows:

In $000s (except for tax rate)	3 months ended June 30, 2026 $			3 months ended June 30, 2025 $			6 months ended June 30, 2026 $			6 months ended June 30, 2025 $
Net income before income tax expense		7,000			832			26,527			3,391
Statutory income tax rate		27	%		27	%		27	%		27	%
Expected income tax expense at the statutory rate		1,890			225			7,162			916

Withholding taxes on royalty revenue		136			136			282			251
Non-deductible expenses		311			229			709			238
Recognition of temporary differences		(72	)		6			(124	)		(33	)
Change in unrecognized tax assets		45			66			51			65
Adjustments in respect of prior year		(208	)		-			(208	)		-
Total income tax expense		2,102			662			7,872			1,437

11.

Related Party Transactions

Related parties are those persons having authority and responsibility for planning, directing and controlling the activities of the Company, either directly or indirectly. Related parties of the Company include the members of the Board of Directors, officers of the Company, close family members of these individuals, and any companies controlled by these individuals.

Sandstorm

Sandstorm was a related party of the Company as a result of its significant influence through its share ownership in the Company and its ability to nominate a representative for election to the Company's board of directors.

On October 20, 2025, Sandstorm was acquired by Royal Gold Inc. (“Royal Gold”) and Royal Gold became a related party through its acquired share ownership in the Company. Royal Gold subsequently sold its shares in Versamet to Tether Investments and Nemesia S.à.r.l, a company controlled by trusts of the Lundin family, and Royal Gold ceased to be a related party.

Tether Investments

Tether Investments is considered to be a related party of the Company as a result of its significant influence through its share ownership in the Company and its ability to nominate a representative for election to the Company's board of directors.

Versamet Royalties

Financial Statements

15

During the six months ended June 30, 2026, Tether Investments has completed two non-brokered private placements, to which the Company has sold 1,891,539 common shares for net proceeds of $19.0 million, pursuant to the exercise of Tether Investments’ participation rights in the public offering and shares issued for the Gold Stream acquisition (note 8).

B2Gold

Effective June 5, 2024, B2Gold was considered to be a related party of the Company as a result of Versamet being an associate of this entity (as a result of their share ownership in the Company) and the ability of B2Gold to nominate a representative to the board of directors of the Company.

Compensation of Key Management Personnel

Key management personnel includes persons having the authority and responsibility for planning, directing, and controlling the activities of the Company as a whole, including its Board of Directors. Compensation for key management personnel of the Company was as follows:

In $000s	3 months ended June 30, 2026 $		3 months ended June 30, 2025 $		6 months ended June 30, 2026 $		6 months ended June 30, 2025 $
Salaries and benefits		453		110		908		1,025
Share-based compensation		650		333		1,611		234
Total		1,103		443		2,519		1,259

Versamet Royalties

Financial Statements

16

12.

Segmented Information

The Company’s reportable operating segments, which are components of the Company’s business where separate financial information is available and which are evaluated regularly by the Company’s CEO, who is the Company’s chief operating decision maker, for the purpose of assessing performance, are summarized in the tables below. The Company’s operating segments are considered to be its individual royalties, streams, and the Greenstone gold interest, and the segment measure of profit or loss is Income (loss) before taxes. The Company’s head office and general corporate administration (including finance expenses and derivative fair value changes) are included within ‘Corporate’ to reconcile the reportable segments to the financial statements.

For the three months ended June 30, 2026:

Segment, Location (In $000s)	Sales³ $		Royalty revenue³ $		Cost of sales ² $			Depletion $			Change in fair value of Greenstone gold interest $		Income (loss) before taxes $			Cash flow from operating activities⁴ $
Blackwater, Canada		-		610		-			(135	)		-		475			610
Greenstone, Canada		4,785		-		(4,793	)		-			2,876		2,868			3,826
Kiaka, Burkina Faso		-		8,008		-			(1,398	)		-		6,610			8,008
Kolpa, Peru		2,283		-		(231	)		(1,038	)		-		1,014			2,053
Mercedes, Mexico		-		746		-			(234	)		-		512			746
Rosh Pinah, Namibia		6,120		-		(575	)		(1,222	)		-		4,323			5,546
Santa Rita, Brazil		-		1,181		-			(115	)		-		1,066			1,181
Total segments		13,188		10,545		(5,599	)		(4,142	)		2,876		16,868			21,970

Operating expenses ¹		-		-		-			-			-		(3,093	)		(2,271	)
Foreign exchange loss		-		-		-			-			-		(63	)		(62	)
Finance and interest expense net of interest income		-		-		-			-			-		(6,712	)		-
Income tax paid		-		-		-			-			-		-			(187	)
Movement in working capital		-		-		-			-			-		-			845
Total Corporate		-		-		-			-			-		(9,868	)		(1,675	)
Segments & Corporate total		13,188		10,545		(5,599	)		(4,142	)		2,876		7,000			20,295

1.

Includes all operating expenses from the Statement of Income and Comprehensive Income (Loss) except the change in value of the Greenstone gold interest (and excludes share-based compensation from cash flow from operating activities).

2.

Cost of sales includes cost of sales for the Greenstone gold interest consisting of a $1.0 million cash payment to Equinox for gold delivered (at a cost per oz of gold equal to 20% of the prevailing market price) and a $3.8 million non-cash partial settlement of the Greenstone gold interest due to the gold delivered in the period.

3.

Royalty revenue from the Blackwater, Kiaka, Mercedes and Santa Rita royalties are each considered to be from a single customer. The gold, silver and copper received from the Greenstone gold interest, Rosh Pinah stream and Kolpa stream were each sold to one customer.

4.

Segment cash flows from operating activities are based on current period royalty revenues and adjusted for timing of cash receipts through movement in working capital adjustments.

Versamet Royalties

Financial Statements

17

For the three months ended June 30, 2025:

Segment, Location (In $000s)	Sales³ $		Royalty revenue³ $		Cost of sales ² $			Depletion $			Change in fair value of Greenstone gold interest $		Income (loss) before taxes $			Cash flow from operating activities⁴ $
Blackwater, Canada		-		362		-			(116	)		-		246			362
Greenstone, Canada		3,429		-		(3,441	)		-			5,433		5,421			2,741
Kolpa, Peru		486		-		(49	)		(297	)		-		140			437
Mercedes, Mexico		-		548		-			(248	)		-		300			548
Total segments		3,915		910		(3,490	)		(661	)		5,433		6,107			4,088

Operating expenses ¹		-		-		-			-			-		(1,342	)		(738	)
Foreign exchange loss		-		-		-			-			-		(527	)		(5	)
Finance and interest expense net of interest income		-		-		-			-			-		(6,579	)		-
Change in fair value of derivative liability		-		-		-			-			-		3,173			-
Income tax paid		-		-		-			-			-		-			(136	)
Movement in working capital		-		-		-			-			-		-			(899	)
Total Corporate		-		-		-			-			-		(5,275	)		(1,778	)
Segments & Corporate total		3,915		910		(3,490	)		(661	)		5,433		832			2,310

1.

Includes all operating expenses from the Statement of Income and Comprehensive Income (Loss) except the change in value of the Greenstone gold interest (and excludes share-based compensation from cash flow from operating activities).

2.

Cost of sales includes cost of sales for the Greenstone gold interest consisting of a $0.7 million cash payment to Equinox for gold delivered (at a cost per oz of gold equal to 20% of the prevailing market price) and a $2.8 million non-cash partial settlement of the Greenstone gold interest due to the gold delivered in the period.

3.

Royalty revenue from the Blackwater and Mercedes royalties is considered to be from one customer. The gold and copper received from the Greenstone gold interest and Kolpa stream were each sold to one customer.

4.

Segment cash flows from operating activities are based on current period royalty revenues and adjusted for timing of cash receipts through movement in working capital adjustments.

For the six months ended June 30, 2026:

Segment, Location (In $000s)	Sales³ $		Royalty revenue³ $		Cost of sales ² $			Depletion $			Change in fair value of Greenstone gold interest $		Income (loss) before taxes $			Cash flow from operating activities⁴ $
Blackwater, Canada		-		1,224		-			(226	)		-		998			1,224
Greenstone, Canada		9,925		-		(9,921	)		-			14,148		14,152			7,941
Kiaka, Burkina Faso		-		16,080		-			(2,716	)		-		13,364			16,080
Kolpa, Peru		4,189		-		(425	)		(1,927	)		-		1,837			3,765
Mercedes, Mexico		-		1,547		-			(474	)		-		1,073			1,547
Rosh Pinah, Namibia		11,921		-		(1,183	)		(2,472	)		-		8,266			10,738
Santa Rita, Brazil		-		2,815		-			(333	)		-		2,482			2,815
Total segments		26,035		21,666		(11,529	)		(8,148	)		14,148		42,172			44,110

Operating expenses ¹		-		-		-			-			-		(6,692	)		(4,716	)
Foreign exchange loss		-		-		-			-			-		(142	)		(57	)
Finance and interest expense net of interest income		-		-		-			-			-		(8,811	)		-
Income tax paid		-		-		-			-			-		-			(387	)
Movement in working capital		-		-		-			-			-		-			(3,266	)
Total Corporate		-		-		-			-			-		(15,645	)		(8,426	)
Segments & Corporate total		26,035		21,666		(11,529	)		(8,148	)		14,148		26,527			35,684

1.

Includes all operating expenses from the Statement of Income and Comprehensive Income (Loss) with the exception of the change in value of the Greenstone gold interest (and excludes share-based compensation from cash flow from operating activities).

2.

Cost of sales include cost of sales for the Greenstone gold interest consisting of a $2.0 million cash payment to Equinox for gold delivered (at a cost per oz of gold equal to 20% of the prevailing market price) and a $7.9 million non-cash partial settlement of the Greenstone gold interest due to the gold delivered in the period.

3.

Royalty revenue from the Blackwater, Kiaka, Mercedes and Santa Rita royalties are each considered to be from a single customer. The gold, silver and copper received from the Greenstone gold interest, Rosh Pinah stream and Kolpa stream were each sold to one customer.

4.

Segment cash flows from operating activities are based on current period royalty revenues and adjusted for timing of cash receipts through movement in working capital adjustments.

Versamet Royalties

Financial Statements

18

For the six months ended June 30, 2025:

Segment, Location (In $000s)	Sales³ $		Royalty revenue³ $		Cost of sales ² $			Depletion $			Change in fair value of Greenstone gold interest $		Income (loss) before taxes $			Cash flow from operating activities⁴ $
Blackwater, Canada		-		362		-			(116	)		-		246			362
Greenstone, Canada		6,424		-		(6,436	)		-			9,644		9,632			5,137
Kolpa, Peru		486		-		(49	)		(297	)		-		140			437
Mercedes, Mexico		-		1,007		-			(486	)		-		521			1,007
Total segments		6,910		1,369		(6,485	)		(899	)		9,644		10,539			6,943

Operating expenses ¹		-		-		-			-			-		(2,701	)		(2,058	)
Foreign exchange loss		-		-		-			-			-		(536	)		(14	)
Finance and interest expense net of interest income		-		-		-			-			-		(7,196	)		-
Change in fair value of derivative liability		-		-		-			-			-		3,285			-
Income tax paid		-		-		-			-			-		-			(251	)
Movement in working capital		-		-		-			-			-		-			(1,658	)
Total Corporate		-		-		-			-			-		(7,148	)		(3,981	)
Segments & Corporate total		6,910		1,369		(6,485	)		(899	)		9,644		3,391			2,962

1.

Includes all operating expenses from the Statement of Income and Comprehensive Income (Loss) with the exception of the change in value of the Greenstone gold interest (and excludes share-based compensation from cash flow from operating activities).

2.

Cost of sales include cost of sales for the Greenstone gold interest consisting of a $1.3 million cash payment to Equinox for gold delivered (at a cost per oz of gold equal to 20% of the prevailing market price) and a $5.1 million non-cash partial settlement of the Greenstone gold interest due to the gold delivered in the period.

3.

Royalty revenue from the Blackwater and Mercedes royalties is considered to be from one customer. The gold and copper received from the Greenstone gold interest and Kolpa stream were each sold to one customer.

4.

Segment cash flows from operating activities are based on current period royalty revenues and adjusted for timing of cash receipts through movement in working capital adjustments.

Versamet Royalties

Financial Statements

19

Total Non-Current Assets by Segment

In $000s	June 30, 2026 $		December 31, 2025 $
Prepaid gold interest
Greenstone gold interest		77,005		72,844

Royalty, Stream & Other Assets
Eskay Creek, Canada		360,310		-
Rosh Pinah, Namibia		82,280		84,752
Kiaka, Burkina Faso		54,422		57,138
Santa Rita, Brazil		38,155		38,488
Kolpa, Peru		30,936		32,863
El Pilar, Mexico		17,490		17,490
Vittangi, Sweden		15,000		15,000
Hackett River, Nunavut		14,716		14,716
Toega, Burkina Faso		11,205		11,205
Mocoa, Colombia		10,000		10,000
Prairie Creek, Canada		7,514		7,514
Blackwater, Canada		6,991		7,217
Mason, Nevada		4,876		4,876
Mercedes, Mexico		4,847		5,321
Converse, Nevada		4,391		4,391
Pilar, Brazil		3,350		3,350
Cuiú Cuiú, Brazil		2,070		2,070
Primavera, Nicaragua		1,391		1,391
Other		904		904
Total Royalty, stream & other interests		670,848		318,686
Total		747,853		391,530

Total Non-Current Assets by Geographic Region

In $000s	June 30, 2026 $		December 31, 2025 $
North America		498,140		134,369
Africa		147,907		153,095
Central and South America		85,902		88,162
Europe		15,000		15,000
Other		904		904
Total		747,853		391,530

Versamet Royalties

Financial Statements

20

13.

Supplemental Cash Flow Information

In $000s	3 months ended June 30, 2026 $		3 months ended June 30, 2025 $			6 months ended June 30, 2026 $			6 months ended June 30, 2025 $
Changes in non-cash working capital:
Trade and other receivables and prepaid assets		562		(801	)		(1,468	)		(777	)
Trade and other payables		283		(98	)		(1,798	)		(881	)
Net increase (decrease) in cash		845		(899	)		(3,266	)		(1,658	)

Significant non-cash transactions:
Shares issued to acquire the Gold Stream (note 5)		20,000		-			20,000			-
Settlement of interest payments in shares		-		-			-			155

14.

Financial Instruments

As at June 30, 2026 and December 31, 2025, the Company’s financial instruments consist of cash and cash equivalents, trade and other receivables, investments, the Greenstone gold interest, trade and other payables and the Credit Facilities. The Company classifies cash and cash equivalents and trade and other receivables as financial assets held at amortized cost; the Company holds its investments at FVTOCI. The Company classifies trade and other payables and the Credit Facilities as other financial liabilities held at amortized cost. The Greenstone gold interest is carried at FVTPL.

The fair value hierarchy establishes three levels to classify the inputs of valuation techniques used to measure fair value. The three levels of the fair value hierarchy are below:

Level 1 — fair values based on unadjusted quoted prices in active markets for identical assets or liabilities;

Level 2 — fair values based on inputs that are observable for the asset or liability, either directly or indirectly; and

Level 3 — fair values based on inputs for the asset or liability that are not based on observable market data.

The following tables set forth the Company's financial assets and liabilities measured at fair value on a recurring basis by level within the fair value hierarchy as at June 30, 2026 and December 31, 2025:

As at June 30, 2026:

In $000s	Total $		Quoted prices in active markets for identical assets (Level 1) $		Significant other observable inputs (Level 2) $		Significant unobservable inputs (Level 3) $
Investments		1,148		1,148		-		-
Greenstone gold interest		89,839		-		-		89,839
Total		90,987		1,148		-		89,839

Versamet Royalties

Financial Statements

21

As at December 31, 2025:

In $000s	Total $		Quoted prices in active markets for identical assets (Level 1) $		Significant other observable inputs (Level 2) $		Significant unobservable inputs (Level 3) $
Investments		1,011		1,011		-		-
Greenstone gold interest		83,628		-		-		83,628
Total		84,639		1,011		-		83,628

The fair value of the Company's other financial instruments, which include cash and cash equivalents, trade and other receivables, and trade and other payables, approximates their carrying values at June 30, 2026 and December 31, 2025, due to their short-term nature. The fair value of the Company’s Credit Facilities, which is measured using Level 2 inputs, approximates its carrying value as it has a floating interest rate and the Company's credit spread has remained approximately consistent. There were no transfers between the levels of the fair value hierarchy during the period ended June 30, 2026 and the year ended December 31, 2025.

The risk exposure arising from these financial instruments is summarized as follows:

Credit risk

Credit risk is the risk of potential loss to the Company if the counterparty to a financial instrument fails to meet its contractual obligations. The Company's credit risk is limited to the carrying value of its cash and cash equivalents and trade and other receivables. The Company’s trade and other receivables are subject to the credit risk of the counterparties who own and operate the mines underlying Versamet’s royalty, stream and Greenstone gold interest portfolio. In order to mitigate its exposure to credit risk, the Company monitors its financial assets and holds its cash with a highly rated Canadian financial institution.

Liquidity risk

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they become due. The Company’s approach to managing liquidity risk is to have in place a planning and budgeting process to ensure that it will have sufficient liquidity to meet liabilities when due in the normal course of operations. In assessing liquidity risk, the Company takes into account its cash and expected income from royalties, streams and the Greenstone gold interest.

The following table shows the Company’s contractual obligations as they fall due as at June 30, 2026:

In $000s	Within 1 year $		1–5 years $		Over 5 years $		Total June 30, 2026 $
Trade and other payables		2,570		-		-		2,570
Credit facilities ¹		76,775		358,095		-		434,870
Total		79,345		358,095		-		437,440

1.

The estimated interest amounts related to the Credit Facilities are included in the table above.

Versamet Royalties

Financial Statements

22

Market risk

Market risk is the risk that changes in market prices, such as commodity price risk, foreign exchange rates, interest rates and equity prices will affect the Company’s income or the value of its holdings or financial instruments.

Commodity price risk is the risk that the fair value or future cash flows of the Company’s financial instruments will fluctuate because of changes in market prices. Commodity prices can be subject to volatile price movements, which can be material and can occur over short periods of time and are affected by numerous factors, all of which are beyond the Company’s control.

Financial instruments that impact net income and total comprehensive income of the Company due to currency fluctuations include cash and cash equivalents, trade and other receivables, investments, and trade and other payables denominated in Canadian dollars. Based on the Company’s Canadian dollar monetary assets and monetary liabilities as at June 30, 2026, a 10% increase or decrease in the Canadian dollar relative to the United States dollar would have an approximate impact of $nil on net income and $0.1 million on other comprehensive income as at June 30, 2026.

The Company is exposed to commodity price movements as a result of the Greenstone gold interest (note 4). The Company holds the Greenstone gold interest at FVTPL. The fair value is calculated using a series of inputs into a discounted cash flow, including the gold price. A 10% increase or decrease in the gold price used in the valuation as at June 30, 2026 would increase or decrease net income and total comprehensive income by $8.9 million.

15.

Capital Management

The Company manages its capital structure and adjusts it, based on the funds available to the Company, to support its’ activities, continue as a going concern and maximize its return to stakeholders. The Company considers capital to be all accounts in equity and all borrowings of the Company. The Company is subject to certain covenants under the Credit Facilities (note 7); at June 30, 2026, the Company was in compliance with all covenants. The Board of Directors does not establish quantitative return on capital criteria for management but rather relies on the expertise of management to maintain an appropriate liquidity profile to allow management to execute on its strategic plan. Additional funds may be required to finance the Company’s operations in the future.

Versamet Royalties

Financial Statements

23

Exhibit 99.2

Table of Contents

1.	Introduction	3

2.	Overview and description of the business	3

3.	Outlook	3

4.	Company highlights and financial information	4

5.	Summary of royalty, stream and other interests owned by Versamet	6

6.	Summary of quarterly results	9

7.	Results of operations	10

8.	Liquidity and capital resources	12

9.	Transactions with related parties	14

10.	Outstanding share data	15

11.	Non-IFRS measures	15

12.	Off-balance sheet arrangements	18

13.	Significant estimates and judgments	18

14.	Financial instruments and capital management	19

15.	Other risk factors	21

16.	Internal controls over financial reporting and disclosure controls and procedures	21

17.	Cautionary note regarding forward-looking statements	21

Versamet Royalties

Management’s Discussion & Analysis

2

1.

Introduction

This Management’s Discussion and Analysis (“MD&A”) of Versamet Royalties Corporation (“Versamet” or the “Company”) has been prepared by management as of August 13, 2026, and should be read in conjunction with the Company’s unaudited condensed interim financial statements for the three and six months ended June 30, 2026 and 2025 and related notes thereto which have been prepared in accordance with International Accounting Standard (“IAS”) 34, “Interim Financial Reporting”, using accounting policies consistent with IFRS Accounting Standards (“IFRS Accounting Standards” or “IFRS”) as issued by the International Accounting Standards Board (“IASB”) and interpretations issued by the International Financial Reporting Interpretations Committee. Readers are also encouraged to consult the Company’s audited financial statements for the years ended December 31, 2025 and 2024 and the corresponding notes to these financial statements. Unless otherwise specified, all financial information in this MD&A has been prepared in accordance with IFRS. All dollar amounts herein are expressed in U.S. dollars (“USD”), the Company’s functional currency, unless stated. References to C$ are to Canadian dollars.

This MD&A contains forward-looking statements and should be read in conjunction with the risk factors described under “Other risk factors” and “Cautionary note on forward-looking statements” in this MD&A and the Company’s Annual Information Form filed under the Company’s profile on SEDAR+ at www.sedarplus.ca.

The head office, principal address and registered office of Versamet is located at Suite 3200, 733 Seymour St, Vancouver, British Columbia, V6B 0S6.

2.

Overview and description of the business

Versamet is a precious metals focused royalty and streaming company with a global portfolio of royalty and streaming assets. The Company is focused on building a diverse portfolio of royalty, streaming, and other interests and, to date, has built a portfolio of 29 mining royalties and streams, ranging from those currently under exploration to those in production and already cash-generating for Versamet.

The Company further expects cash flow to grow over time through exposure (via its royalty, stream and other interests) to potential exploration success, throughput expansions, mine life extensions and new mine builds. By building a diverse portfolio of royalty, stream and other interests, Versamet’s management believes it is maximizing upside potential from strengthening metal prices and resource growth while minimizing downside risk.

Versamet’s current royalties and streams are detailed further below under “5. Summary of royalty, stream and other interests owned by Versamet”. The Company is continually assessing potential opportunities to grow its portfolio of assets through acquisition opportunities, and in doing so is supported by its largest shareholders, B2Gold Corp. (~28%), Tether (~13%), and the Lundin family (~9%).

3.

Outlook

Versamet expects¹ 2026 attributable GEOs² to be between 20,000 to 23,000 at an average cash cost margin² of approximately 93%, with approximately 85% of expected revenue derived from gold and silver. 2026 expected GEOs would represent another record for the Company and more than a 100% year-over-year increase. 2026 GEOs are calculated using consensus prices and based on public forecasts from operators and the Company’s internal estimates.

1.

Statements made in this section contain forward-looking information. Refer to the forward-looking statements section of this MD&A.

2.

See “11. Non-IFRS measures”

Versamet Royalties

Management’s Discussion & Analysis

3

4.

Company highlights and financial information

Operating results for the three and six months ended June 30, 2026

·

Total revenue of $23.7 million and $47.7 million for the three and six months ended June 30, 2026 (2025: $4.8 million and $8.3 million);

·

Record GEOs of 5,255¹ and 10,168¹for the three and six months ended June 30, 2026 (2025: 1,475¹and 2,686¹);

·

Operating cash flows, excluding working capital changes, of $19.5 million¹ and $39.0 million¹ for the three and six months ended June 30, 2026 (2025: $3.2 million¹and $4.6 million¹);

·

Net income of $4.9 million and $18.7 million for the three and six months ended June 30, 2026 (2025: $0.2 million and $2.0 million); and

·

Adjusted EBITDA of $18.8 million¹ and $37.3 million¹ for the three and six months ended June 30, 2026 (2025: $2.2 million¹ and $3.7 million¹).

1.

See “11. Non-IFRS measures”

Strategic events:

Eskay Creek Gold Stream

On April 10, 2026, Versamet completed the acquisition of a 3.52% life of mine gold stream (the “Eskay Creek Gold Stream”) in respect of gold production from the Eskay Creek gold-silver project (“Eskay” or the “Project”) in British Columbia, Canada, owned by Skeena Resources Limited (“Skeena”) from fund entities managed by Orion Resource Partners LP and fund entities managed by affiliates of Blackstone Inc. for total consideration of $360.0 million, comprising $340.0 million in cash and 2,054,906 common shares of the Company (the “Transaction”). Versamet will make ongoing cash payments equal to 10% of the spot gold price for gold ounces delivered to the Eskay Creek Gold Stream. The Eskay Creek Gold Stream is uncapped, with no step-down or buyback provisions.

The Eskay Creek Gold Stream Agreement includes certain contingent provisions. If completion tests (as defined in the Eskay Creek Gold Stream Agreement) are not satisfied by September 30, 2027, the attributable gold stream percentage will increase incrementally to 3.57%, 3.62% and 3.67% if completion is achieved in the first, second or third calendar quarters following that date, respectively, and will increase by a further 0.13% per quarter thereafter until the completion tests are satisfied. In addition, the Eskay Creek Gold Stream Agreement includes a minimum delivery provision whereby, if a cumulative total of 2.61 million ounces of payable gold attributable to the project has not been produced by April 1, 2040, the Company is entitled to a one-time delivery of gold equal to the shortfall relative to such threshold, multiplied by the applicable gold stream percentage at that time.

Eskay is Skeena’s flagship gold–silver development project in the Golden Triangle of northwest British Columbia. It is a restart of a past producing mine that operated from 1994 to 2008, producing approximately 3.3 million ounces of gold and 160 million ounces of silver, and was historically one of the world’s highest-grade precious metals mines at 45 g/t gold and 2,224 g/t silver.

Construction of the Project is 62% complete as of June 30, 2026. In February 2026, Skeena received its Environmental Management Act Permit which marked the completion of the permitting process for Eskay and represents the final regulatory approval required to advance the project into commercial development, with mining operations targeted to restart in Q2 2027. Eskay is expected to produce an average of over 300,000 ounces of gold per year in its first 5 years of operation, providing Versamet an average of over 10,000 ounces of gold per year under the Eskay Creek Gold Stream.

Versamet Royalties

Management’s Discussion & Analysis

4

For more information, please refer to Skeena’s news releases dated November 14, 2023 and February 3, 2026, and Skeena’s corporate presentation dated July 2026.

$250 million Revolving Credit Facility with $100 million Accordion AND $150 MILLION TERM LOAN

On April 2, 2026, the Company amended its credit facility agreement to increase its revolving credit facility (“RCF”) to $250 million and add a new $150 million term loan (together the “Credit Facilities”), arranged by Bank of Montreal (“BMO”), as lead arranger, and National Bank of Canada (“NBC”). The Credit Facilities provide for a $100 million accordion on the RCF once the term loan has been repaid in full. Amounts drawn on the Credit Facilities are subject to interest at adjusted SOFR plus 2.25% to 3.75% per annum. The undrawn portion of the RCF is subject to a standby fee of 0.5063% to 0.8438% per annum, both of which are dependent on the Company’s leverage ratio (as defined in the Credit Facilities agreement). The term loan is repayable in quarterly instalments commencing on June 30, 2026, with a final bullet repayment of $40 million at maturity on March 31, 2028. The RCF matures on March 4, 2029.

The Company drew $190 million on the RCF and $150 million on the term loan to fund the acquisition of the Eskay Creek Gold Stream.

Revenue and Attributable GEO Performance

The following table summarizes the Company’s total revenues from royalty, stream and other interests during the three and six months ended June 30, 2026 and 2025:

In $000s	3 months ended June 30, 2026 $		3 months ended June 30, 2025 $		6 months ended June 30, 2026 $		6 months ended June 30, 2025 $
Blackwater		610		362		1,224		362
Greenstone gold interest		4,785		3,429		9,925		6,424
Kiaka		8,008		-		16,080		-
Kolpa		2,283		486		4,189		486
Mercedes		746		548		1,547		1,007
Rosh Pinah		6,120		-		11,921		-
Santa Rita		1,181		-		2,815		-
Total revenue		23,733		4,825		47,701		8,279

The following table summarizes the Company’s Attributable GEOs from royalty, stream and other interests during the three and six months ended June 30, 2026 and 2025:

	3 months ended June 30, 2026 $		3 months ended June 30, 2025 $		6 months ended June 30, 2026 $		6 months ended June 30, 2025 $
Blackwater		135		110		261		110
Greenstone gold interest		1,050		1,050		2,100		2,100
Kiaka		1,777		-		3,434		-
Kolpa		507		148		898		148
Mercedes		166		167		330		328
Rosh Pinah		1,358		-		2,548		-
Santa Rita		262		-		597		-
Total Attributable GEOs¹		5,255		1,475		10,168		2,686

1.

See “11. Non-IFRS measures”

Versamet Royalties

Management’s Discussion & Analysis

5

5.

Summary of royalty, stream and other interests owned by Versamet

As of the date of this MD&A, Versamet currently owns 29 royalties and streams, of which seven are currently cash-generating for Versamet and an additional one is expected to be cash-flowing in 2026. A description of Versamet’s royalties, streams, and other interests is included below. Versamet does not conduct mining operations on the properties in which it holds a royalty, stream or other interests, and as such it is not required to contribute to capital costs, exploration costs, environmental costs or other operating costs on those properties. Versamet management believes diversification of our royalties and streams, both in terms of project, metal type, and jurisdiction, will be key to the Company’s success, as it is well positioned to take advantage of strengthening metals prices while minimizing downside risk.

A full listing of the Company’s royalty, stream and other interests is presented in the table below:

Project	Location	Details %	Product	Project Ownership
Producing
Blackwater	Canada	0.21 NSR ¹	Au	Artemis Gold Inc.
Greenstone	Canada	1.26 interest ²	Au	Equinox Gold Corp.
Kiaka	Burkina Faso	2.7 NSR ³	Au	West African Resources Limited
Kolpa	Peru	95.8 stream ⁴	Cu	Endeavour Silver Corp.
Mercedes	Mexico	2.0 NSR	Au, Ag	Highlander Silver Corp.
Rosh Pinah	Namibia	90.0 stream ⁵	Ag	Appian Capital Advisory LLP
Santa Rita	Brazil	2.75 NSR	Ni, Cu, Au, Co, PGM	Appian Capital Advisory LLP
Near-term cash flowing
Cuiú Cuiú	Brazil	1.5 NSR ⁶	Au, Ag	Cabral Gold Inc.
El Pilar	Mexico	1.0 GRR ⁷	Cu	Southern Copper Corp.
Eskay Creek	Canada	3.52 stream ⁸	Au	Skeena Resources Limited
Toega	Burkina Faso	2.7 NSR ⁹	Au	West African Resources Limited
Vittangi	Sweden	1.0 NSR	Graphite	Talga Group Ltd.
Development
Converse	USA	1.0 NSR	Au, Ag	Roxmore Resources Inc.
Hackett River	Canada	2.0 NSR	Zn, Ag, Cu, Pb, Au	Glencore Canada Corp.
Mason	USA	0.4 NSR	Cu, Au, Mo, Ag	Hudbay Minerals Inc.
PC Silver Mine	Canada	1.2 NSR	Zn, Pb, Ag	Honey Badger Silver Inc.
Pilar	Brazil	1.0 NSR	Au	Pilar Gold Inc.
Exploration
Adi Dairo	Ethiopia	1.0 NSR	Cu, Zn, Au	Sun Peak Metals Corp.
Ajax	Canada	1.5 NSR	Cu, Au, Ag	KGHM / Abacus Mining & Exploration Co.
Bobosso	Cote d’Ivoire	1.0 NSR	Au	Montage Gold Corp.
Del Norte	Canada	1.0 NSR	Au, Ag	Teuton Resources Corp.
Golden Sidewalk	Canada	2.0 NSR	Au	Prosper Gold Corp.
Midas	Canada	1.0 NSR	Au, Ag	Teuton Resources Corp.
Mocoa	Colombia	2.0 NSR	Cu, Mo	Copper Giant Resources Corp.
Nefasit	Ethiopia	1.0 NSR	Cu, Zn, Au	Sun Peak Metals Corp.
Pacaska	Peru	0.5 NSR	Au, Cu	Copper Standard Resources Inc.
Primavera	Nicaragua	1.5 NSR	Au, Cu	Equinox Gold Corp.
Wiluna	Australia	2.0 NSR	Uranium	Toro Energy Limited
Zuun Mod	Mongolia	1.5 NSR	Mo, Cu	Erdene Resource Development Corp.

1.

0.21% net smelter returns royalty applicable to approximately 35–50% of production (Versamet management estimate).

2.

Greater of i) 1.26% of monthly production at Greenstone (100%), or ii) 350 ounces Au, until 63,000 ounces Au have been delivered; gold deliveries subject to per-ounce payments equal to 20% of the prevailing spot gold price at time of delivery.

3.

2.7% NSR royalty (100% basis) until 2.5 Moz Au produced; 0.45% NSR royalty on the next 1.5 Moz Au.

4.

Greater of i) 95.8% of produced copper and ii) 0.03 tonnes of copper per tonne of produced lead until 6,000 tonnes of copper delivered; 71.85% of produced copper until 10,500 tonnes of copper delivered; 47.9% of produced copper thereafter; copper deliveries subject to payments equal to 10% of the spot price.

5.

Payable silver will be calculated as 4,000 ounces of payable silver per million pounds of recovered zinc until the delivery of 250 koz to the stream and 2,850 ounces of payable silver per million pounds of recovered zinc (inclusive of the first 250 koz above) until the earlier of i) the delivery of 1.35 Moz of silver to the stream or ii) December 31, 2028. Subsequently, payable silver will be 90% of the payable silver produced from the mine. Silver deliveries are subject to per-ounce payments equal to 10% of the prevailing spot silver price at the time of delivery.

6.

On the completion of a positive Technical Report, which occurred in September 2025, an advance royalty payment of $250,000 per year commences. Advance royalty payments are creditable against future production royalties

7.

1.0% gross revenue royalty excludes the first 85 Mlbs of payable copper production.

8.

If completion tests are not satisfied by September 30, 2027, the attributable gold stream percentage will increase incrementally to 3.57%, 3.62% and 3.67% if completion is achieved in the first, second or third calendar quarters following that date, respectively. It will increase by a further 0.13% per quarter thereafter until the completion tests are satisfied. Gold deliveries are subject to per-ounce payments equal to 10% of the prevailing spot gold price at the time of delivery.

9.

2.7% NSR royalty (100% basis) until royalty payments total $22.5 million; 0.45% NSR royalty thereafter until 1.5 Moz produced.

Versamet Royalties

Management’s Discussion & Analysis

6

Q2 2026 Portfolio Updates

This section provides updates to the Company’s portfolio of assets. Where there are no material updates in the quarter, no discussion has been included.

Producing assets

Kiaka, Burkina Faso (2.7% NSR)

Kiaka produced 67,571 ounces of gold and sold 65,450 ounces of gold in Q2. West African Resources (“West African”) also held 18,253 ounces of unsold gold bullion at the end of the quarter, which Versamet expects to contribute to GEOs in subsequent quarters. Kiaka is expected to produce between 240,000 and 280,000 ounces of gold in 2026.

On April 21, 2026, West African released an announcement advising of the publication of a decree by the Government of Burkina Faso to acquire an additional 25% of Kiaka for A$175 million.

Versamet royalty is payable on 100% of the production from Kiaka.

For more information, please refer to West African Resources ASX announcements dated April 21, 2026 and July 29, 2026.

Greenstone, Canada (1.26% interest)

Greenstone gold production was 64,656 ounces for Q2 2026, 26% higher compared to the same period in 2025 due to increases of 47% in ore mined and 21% in tonnes processed. In addition, the plant achieved a growing number of days operating above nameplate capacity, with 69% of days exceeding 27,000 tonnes per day in Q2 2026 compared to 51% in Q1 2026. Attributable production from Greenstone totaled 1,050 gold ounces in Q2 2026.

For more information, please refer to Equinox’s news releases dated July 9, 2026.

Rosh Pinah, Namibia (90% silver stream)

In Q2, the Company received silver deliveries of 72,216 ounces from Rosh Pinah, contributing 1,358 GEOs.

On June 29, 2026, Appian Capital Advisory Limited (“Appian”) announced the commissioning of the new SAG mill, the final major processing component of the RP2.0 expansion project. The new SAG mill will double processing throughput to 1.4 million tonnes of ore per annum following mine ramp-up. In addition, the SAG mill has been designed with excess capacity, providing the potential for future production increases. The expanded processing capacity will extend the operation’s economic life and improve resource utilization across the orebody, strengthening Rosh Pinah as a long-life asset. The RP2.0 expansion project continues to advance on schedule with overall construction progress now surpassing 95%.

Versamet Royalties

Management’s Discussion & Analysis

7

For more information, please refer to Appian’s media release dated June 29, 2026.

Blackwater, Canada (0.21% NSR)

Blackwater produced a record 74,063 ounces of gold in Q2 2026, a 20% increase from Q1 2026, driven by higher feed grades, gold recoveries, and mill throughput at the processing plant. Year to date, Blackwater has produced 135,986 ounces of gold and is on track to achieve its full-year production guidance of 265,000 to 290,000 ounces of gold.

On August 4, 2026, Artemis Gold Inc. announced that major works construction had commenced on its EP2 growth project at the Blackwater Mine, including bulk earthworks and completion of the first concrete pour for the ball mill foundations ahead of schedule. EP2, together with Phase 1A, is expected to increase processing throughput capacity by 250%, from 6 Mtpa to 21 Mtpa by Q4 2028, raising gold production to over 500,000 ounces per year.

For more information, please refer to Artemis’s news releases dated July 13, 2026 and August 4, 2026.

Kolpa, Peru (95.8% copper stream)

At Kolpa, a significant portion of the plant expansion was commissioned at the end of Q1 2026, resulting in Q2 2026 throughput of 233,408 tonnes, a substantial increase compared with previous quarters. Copper production for 2026 is expected to be between 650 and 750 tonnes.

For more information, please refer to Endeavour Silver’s news releases dated January 16, 2026 and July 8, 2026.

Development assets

Toega, Burkina Faso (2.7% NSR)

During Q2, construction of the mobile maintenance workshop, office and ancillary infrastructure continued to progress on schedule, with completion expected in Q3. Haul road construction has now been completed, and a preferred local contractor has been selected to undertake ore haulage to Sanbrado. Toega open pit mining activities continued during the quarter using West African’s owner mining equipment. Mining activities continued to focus on pre-production stripping of the stage 1 Toega open pit with some waste movement also undertaken within the stage 2 pit to utilize available free dig material while the explosives supply remains constrained. The stage 1 pit is currently behind schedule, and ore delivery to the Sanbrado mill is expected to be delayed. A 13,500 metre infill drilling program targeting the Toega underground resource is ongoing, with results expected to be reported in Q3.

For more information, please refer to Western African’s ASX announcement dated July 29, 2026.

Cuiú Cuiú, Brazil, 1.5% NSR

On August 13, 2026, Cabral Gold Inc. (“Cabral Gold”) provided an update on construction and commissioning activities at Cuiú Cuiú. Construction of the wet processing circuit is more than 90% complete. The ADR leach processing plant has arrived on site and electrical installation is over 90% complete with commissioning in progress. Cabral Gold received the operating license from the Para State environmental authority and the mining of gold-in-oxide ore and stacking on the first pad is in process. First gold production is now targeting September, an estimated six weeks ahead of schedule with ramp up to full production planned during Q4 2026.

Versamet Royalties

Management’s Discussion & Analysis

8

For more information, please refer to Cabral Gold's news release dated August 13, 2026.

El Pilar, Mexico, 1% GRR

On July 21, 2026, Southern Copper Corp. announced that the El Pilar project has obtained the necessary environmental permits and will begin early site preparation works in September 2026 to develop energy lines, water pipelines, roads, workers accommodation, etc. Project construction will commence in the first quarter of 2027, and production is expected to begin in the second half of 2029. The project’s copper oxide mineralization contains estimated proven and probable reserves of 317 million tonnes of ore, with an average copper grade of 0.25% and a life of mine of 18 years. It is expected to operate as an open-pit mine with an annual production capacity of 36,000 tons of copper cathode.

For more information, please refer to Southern Copper Corp’s news release dated July 21, 2026.

6.

Summary of quarterly results

The following table is a summary of the Company’s financial results and position for the 8 most recently completed quarters:

	Three months ended
In $000s¹, except GEO and share amounts	Jun. 30, 2026			Mar. 31, 2026			Dec. 31, 2025			Sep. 30, 2025			Jun. 30, 2025			Mar. 31, 2025			Dec. 31, 2024			Sep. 30, 2024
Total revenue		23,733			23,968			18,364			8,118			4,826			3,454			3,249			3,178
Attributable GEOs²		5,255			4,913			4,430			2,699			1,475			1,211			1,232			1,288
Average realized gold price per ounce		4,516			4,878			4,145			3,451			3,272			2,853			2,636			2,468
Average cash cost per attributable GEO²		336			372			298			323			500			495			449			403
Average cash cost margin²		93	%		92	%		93	%		91	%		84	%		83	%		83	%		84	%
Net income (loss)		4,898			13,757			15,059			3,319			170			1,784			(7,261	)		3,864
Other comprehensive income (loss)		122			55			(27	)		545			(325	)		52			(120	)		(55	)
Basic earnings (loss) per share		0.05			0.14			0.16			0.04			0.00			0.02			(0.08	)		0.04
Diluted earnings (loss) per share		0.04			0.13			0.16			0.03			0.00			0.02			(0.08	)		0.04
Weighted average shares (basic)		107,806,492			99,874,905			92,986,121			92,971,426			92,744,605			92,414,345			92,311,790			89,427,398
Weighted average shares (diluted)		111,091,415			103,526,371			96,501,540			95,738,461			94,457,830			94,004,406			92,311,790			90,776,823
Total assets		788,212			425,809			418,008			400,448			269,830			231,693			230,249			240,234
Long-term liabilities		341,091			59,194			151,172			158,485			55,647			2,123			2,070			5,356
Operating cash inflows before working capital changes²		19,450			19,500			13,929			6,136			3,209			1,411			1,137			2,004
Cash flows per share before working capital changes²		0.18			0.20			0.15			0.07			0.03			0.02			0.01			0.02
EBITDA²		17,854			25,632			28,574			7,614			8,073			3,414			(7,848	)		6,682
Adjusted EBITDA²		18,813			18,462			13,626			5,715			2,220			1,486			1,417			1,639

1.

Sum of all the quarters may not add up to the annual total due to rounding.

2.

See “11. Non-IFRS measures”.

Versamet Royalties

Management’s Discussion & Analysis

9

As a result of the transaction with B2Gold which closed in two tranches: June 5, 2024 and August 13, 2024, in which the Company acquired a portfolio of royalty assets in return for common shares, the total asset balance and the weighted average common shares balance increased in Q3 2024. Long-term liabilities reduced and weighted average shares outstanding increased during Q3 2024, as in conjunction with the second tranche of the transaction closing in August 2024, B2Gold subscribed for $7.5 million in common shares, the proceeds of which, along with $1.2 million of the Company’s cash balance, were used to pay down $8.7 million of the RCF.

Revenues increased in Q2 2025 due to sales from the producing Kolpa copper stream, which was purchased in Q2 2025, and royalty revenue from the Blackwater mine, which declared commercial production on May 1, 2025.

Total assets and liabilities increased in Q2 2025 due to the Kolpa copper stream acquisition, which was funded by drawdown on the RCF. Funds from the RCF were also used to repay the Beedie Convertible Loan fully; the RCF is recognized as a long-term liability. As a result of prepaying the Beedie Convertible Loan, the Company recognized $2.4 million of non-recurring prepayment fees and $3.3 million of accelerated accretion in finance expense, which negatively impacted net income in the period. The increase in finance expense was partially offset by a gain of $3.2 million from the derecognition of the Beedie convertible debt derivative liability as a result of the repayment of the Beedie Convertible Loan.

Revenues and net income increased in Q3 2025 compared to previous quarters due to inaugural royalty revenue from the Kiaka and Santa Rita mines and ramp-up at the Blackwater mine, in addition to higher average realized gold prices.

Total assets and long-term liabilities increased in Q3 2025 due to the acquisitions of the Rosh Pinah silver stream and Santa Rita royalty, which were funded by a drawdown on the Company’s Credit Facilities. The Company repaid $6.0 million of the amounts drawn on the RCF in Q4 2025.

Revenues and net income increased in Q4 2025 compared to previous quarters due to the ramp-up of mining operations at Kiaka, the first full quarter of revenue from the Santa Rita royalty, the inaugural delivery from the Rosh Pinah silver stream, and higher realized commodity prices. Net income further increased due to a $18.5 million fair value gain on the Company’s Greenstone gold interest, primarily driven by an increase in consensus gold prices.

Revenues and net income increased in Q1 2026 due to higher production at Kiaka, an increase in silver deliveries from Rosh Pinah and higher realized commodity prices. Net income of $13.8 million decreased from Q4 2025 due to a lower fair value gain on the Company’s Greenstone gold interest as compared to the previous quarter, offset by higher gross profit and lower finance costs due to lower average amounts outstanding on the Company’s Credit Facilities.

Total assets and liabilities increased in Q2 2026 due to the Eskay Creek Gold Stream acquisition, funded by a $340.0 million drawdown on the Credit Facilities. Revenues were consistent with Q1 2026, and higher than in previous quarters, driven by higher production from Kiaka as ramp-up continued and increased silver deliveries from Rosh Pinah, partially offset by lower realized gold prices compared to Q1 2026. Net income was lower than Q1 2026 due to a smaller fair value gain on the Company’s Greenstone gold interest, as forward gold prices declined.

Versamet Royalties

Management’s Discussion & Analysis

10

7.

Results of operations

Revenue

Total revenue was $23.7 million and $47.7 million during the three and six months ended June 30, 2026 (2025: $4.8 million and $8.3 million). The significant increase from the prior corresponding periods reflects additional paying assets in 2026 compared to 2025 and higher realized commodity prices. Refer to the “5. Summary of royalty and other interests owned by Versamet” for commentary on producing assets.

Operating expenses (income)

In $000s	3 months ended June 30, 2026 $			3 months ended June 30, 2025 $			6 months ended June 30, 2026 $			6 months ended June 30, 2025 $
Cost of sales, excluding depletion		5,599			3,490			11,529			6,485
Depletion		4,142			661			8,148			899
Administrative expenses		3,093			1,342			6,692			2,701
Change in fair value of Greenstone gold interest		(2,876	)		(5,433	)		(14,148	)		(9,644	)
Total operating expenses		9,958			60			12,221			441

The increase in costs of sales year-on-year, excluding depletion, was primarily driven by the contractual purchase price for silver and copper delivered under the Kolpa and Rosh Pinah streams, which were acquired in April 2025 and September 2025, respectively, and an increase in non-cash partial settlement of the Greenstone gold interest related to higher margins on gold sales as a result of a rising gold price compared to the prior corresponding periods.

The increase in depletion expense reflects the additional producing streams and royalties in 2026 compared to the prior corresponding periods.

Administrative expenses increased as the Company’s administrative and corporate development processes evolve and grow to steward our expanded asset base. Notably, the Company incurred Toronto Stock Exchange and Nasdaq listing fees in 2026, with Versamet initially listing on the TSX Venture Exchange in May 2025, and incurred additional travel, conference, and marketing costs as the focus turned to raising the Company’s capital markets profile in 2026.

There were gains recognized on the Greenstone gold interest during all periods. The change in value is largely driven by the forward gold price, which continued to increase over 2025 and remained elevated in 2026, and the impact of unwinding discounted cash flows over time.

Other expenses (income) and taxation

In $000s	3 months ended June 30, 2026 $			3 months ended June 30, 2025 $			6 months ended June 30, 2026 $			6 months ended June 30, 2025 $
Change in fair value of convertible debt derivative liability		-			(3,173	)		-			(3,285	)
Finance and interest expense		6,792			6,592			8,920			7,220
Foreign exchange		63			527			142			536
Interest income		(80	)		(13	)		(109	)		(24	)
Total other expenses		6,775			3,933			8,953			4,447
Income tax expense in net income		2,102			662			7,872			1,437

Versamet Royalties

Management’s Discussion & Analysis

11

In Q2 2025, the Beedie Convertible Loan was fully repaid; consequently, the convertible debt derivative liability was extinguished, meaning there was no change in fair value in 2026.

The increase in finance and interest expense primarily relates to higher amounts drawn on the Credit Facilities to fund the purchase of the Eskay Creek Gold Stream, which were partially offset by $2.4 million of non-recurring prepayment fees and $3.3 million of accelerated accretion in finance expense as a result of the repayment of the Beedie Convertible Loan in Q2 2025.

Foreign exchange movements in 2026 are primarily due to the revaluation of Canadian-dollar cash on hand and working capital. The comparative periods also include movements from revaluing the Canadian-denominated Beedie Convertible Loan into US dollars, the Company’s functional currency, which was repaid in Q2 2025.

The Company recognized a tax expense of $7.9 million during the six months ended June 30, 2026 (2025: $1.4 million), comprising deferred tax expense of $7.5 million (2025: $1.2 million) and current tax expense of $0.4 million (2025: $0.3 million). The increase in current period deferred tax expense was primarily driven by a greater increase in the fair value of the Greenstone gold interest during the period, resulting in future income tax expense, and the utilization of non-capital losses due to profitability compared with estimated taxable losses in the comparable periods. The current tax expense in the current and comparative periods relates to withholding taxes on royalty revenue earned from certain foreign royalties.

8.

Liquidity and capital resources

As at June 30, 2026, the Company had a cash balance of $13.2 million. As of the date of this MD&A, the Company has seven revenue-generating royalties and streams, which, together with the Company’s working capital, provide sufficient cash for Versamet to cover all operating expenses, working capital requirements, and debt repayments for at least 12 months from June 30, 2026.

Cash flows

Quarter ended June 30, 2026, compared to June 30, 2025:

During the quarter ended June 30, 2026, the Company’s cash balance increased by $7.1 million. This increase was primarily due to: $23.7 million in revenue inflows, $1.8 million in cash payments for metal delivered under streams included within cost of sales, and $2.3 million in cash operating expenses. The Company also saw a $0.9 million inflow related to working capital. The Company drew $340.0 million on the Credit Facilities to fund the $340.0 million cash portion of the Eskay Creek Gold Stream acquisition, of which $10.0 million was repaid in the quarter. The Company received net proceeds of $3.0 million from a private placement and paid $5.1 million in cash interest charges on outstanding debt and $0.6 million in commitment fees related to amendments to the Credit Facilities. Additionally, the Company paid $0.2 million in cash withholding taxes.

During the quarter ended June 30, 2025, the Company’s cash balance increased by $0.2 million. This increase was primarily due to: $4.8 million in revenue inflows, $0.7 million in cash payments for metal delivered under streams included within cost of sales, and $0.7 million in cash operating expenses. The Company drew net $53.0 million on the Credit Facilities to fund the $35.0 million acquisition of the Kolpa stream and the $16.4 million repayment of the Beedie Convertible Debt. The Company also incurred $3.6 million of financing costs, primarily $2.4 million in non-recurring prepayment fees for the early repayment of the Beedie Convertible Debt, $0.8 million in cash interest charges on debt outstanding, and $0.3 million in commitment fees related to the amendment of the Company’s revolving credit facility. Further, the Company paid $0.1 million in cash taxes.

Versamet Royalties

Management’s Discussion & Analysis

12

Six months ended June 30, 2026, compared to June 30, 2025:

During the six months ended June 30, 2026, the Company’s cash balance increased by $9.5 million. This increase was primarily due to: $47.7 million in revenue inflows, $3.6 million in cash payments for metal delivered under streams included within cost of sales, and $4.7 million in cash operating expenses. The Company also recorded a $3.3 million working capital outflow. The Company drew $340.0 million on the Credit Facilities to fund the $340.0 million cash portion of the Eskay Creek Gold Stream acquisition. The Company repaid $136.0 million on the Credit Facilities, primarily from net proceeds of $117.4 million from the Offering and private placements and cash generated from operations. The Company paid $7.1 million in cash interest charges on outstanding debt and $0.8 million in commitment fees related to amendments to the Credit Facilities. Additionally, the Company paid $0.4 million in cash withholding taxes.

During the six months ended June 30, 2025, the Company’s cash balance decreased by $0.4 million. This decrease was primarily due to: $8.3 million in revenue inflows, $1.3 million in cash payments for metal delivered under streams included within cost of sales, and $2.1 million in cash operating expenses. The Company recorded a $1.7 million outflow related to working capital. The Company drew net $52.0 million on the Credit Facilities to fund the $35.0 million acquisition of the Kolpa stream and the $16.4 million repayment of the Beedie Convertible Debt. The Company also incurred $3.8 million in financing costs, including $2.4 million in non-recurring prepayment fees for the early repayment of the Beedie Convertible Debt, $1.1 million in cash interest charges on outstanding debt, and $0.3 million in commitment fees related to the Credit Facilities. Further, the Company paid $0.3 million in cash taxes.

Debt

Credit Facility

On September 24, 2025, the Company amended its credit facility agreement to increase its RCF to $100 million with a $25 million accordion feature and add a new $80 million term loan facility arranged by BMO and NBC. Amounts drawn were subject to interest at SOFR plus 2.25% to 3.50% per annum, and the undrawn portion of the RCF was subject to a standby fee of 0.5063% to 0.7875% per annum, both of which are dependent on the Company’s leverage ratio. The term loan was repayable in quarterly instalments of $7.5 million commencing on March 31, 2026, with a final bullet payment of $20 million at maturity on March 31, 2028. The RCF was scheduled to mature on April 30, 2028.

On March 4, 2026, the Company amended its credit facility agreement to increase its RCF to $200 million with a $25 million accordion feature and retired the term loan, which was fully repaid from proceeds from the Offering and private placement.

On April 2, 2026, the Company amended its credit facility agreement to increase its RCF to $250 million and add a new $150 million term loan (together the “Credit Facilities”), arranged by BMO and NBC. The Credit Facilities provide for a $100 million accordion on the RCF once the term loan has been repaid in full. Amounts drawn on the Credit Facilities are subject to interest at adjusted SOFR plus 2.25% to 3.75% per annum. The undrawn portion of the RCF is subject to a standby fee of 0.5063% to 0.8438% per annum, both of which are dependent on the Company’s leverage ratio (as defined in the Credit Facilities agreement). The term loan is repayable in quarterly instalments commencing on June 30, 2026, with a final bullet repayment of $40 million at maturity on March 31, 2028. The RCF matures on March 4, 2029.

The Company had principal outstanding amounts of $375 million under the Credit Facilities as of the date of this MD&A.

Versamet Royalties

Management’s Discussion & Analysis

13

Commitments and contractual obligations

The following table shows the Company’s contractual obligations as they fall due as at June 30, 2026:

In $000s	Within 1 year $		1–5 years $		Over 5 years $		Total June 30, 2026 $
Trade and other payables		2,570		-		-		2,570
Credit facilities ¹		76,775		358,095		-		434,870
Total		79,345		358,095		-		437,440

1.

The estimated interest amounts related to the Credit Facilities are included in the table above.

The Company has no other liabilities other than those presented in the table above or discussed elsewhere in this MD&A and has no commitments for capital expenditures or contractual obligations. The Company intends to grow through the acquisition of additional royalties, streams and other interests; however, capital markets may not be receptive to offerings of new equity from treasury or debt, whether by way of private placements or public offerings. The Company’s growth and success may be dependent on external sources of financing which may not be available on acceptable terms.

9.

Transactions with related parties

Related parties are those persons having authority and responsibility for planning, directing and controlling the activities of the Company, either directly or indirectly. Related parties of the Company include the members of the Board of Directors, officers of the Company, close family members of these individuals, and any companies controlled by these individuals.

Sandstorm

Sandstorm was a related party of the Company as a result of its significant influence through its share ownership in the Company and its ability to nominate a representative to the Company’s board of directors.

On October 20, 2025, Sandstorm was acquired by Royal Gold Inc. (“Royal Gold”) and Royal Gold became a related party through its acquired share ownership in the Company. Royal Gold subsequently sold its shares in Versamet to Tether Investments and Nemesia S.à.r.l (“Nemesia”), a company controlled by trusts of the Lundin family, and Royal Gold ceased to be a related party.

Tether Investments

Tether Investments is considered to be a related party of the Company as a result of its significant influence through its share ownership in the Company and its ability to nominate a representative for election to the Company’s board of directors.

During the six months ended June 30, 2026, Tether Investments has completed two non-brokered private placements, to which the Company has sold 1,891,539 common shares for net proceeds of $19.0 million, pursuant to the exercise of Tether Investments’ participation rights in the public offering and shares issued for the Eskay Creek Gold Stream acquisition.

Versamet Royalties

Management’s Discussion & Analysis

14

B2Gold

Effective June 5, 2024, B2Gold was considered to be a related party of the Company as a result of Versamet being an associate of this entity (as a result of their share ownership in the Company) and the ability of B2Gold to nominate a representative to the Company’s board of directors.

Compensation of Key Management Personnel

Key management personnel include persons having the authority and responsibility for planning, directing, and controlling the activities of the Company as a whole, including its Board of Directors. Compensation for key management personnel of the Company was as follows:

In $000s	3 months ended June 30, 2026 $		3 months ended June 30, 2025 $		6 months ended June 30, 2026 $		6 months ended June 30, 2025 $
Salaries and benefits		453		110		908		1,025
Share-based compensation		650		333		1,611		234
Total		1,103		443		2,519		1,259

10.

Outstanding share data

As at the date of this MD&A, the Company had 108,829,507 Common Shares outstanding, 2,605,407 stock options outstanding with a weighted average exercise price of C$3.70, 1,090,631 outstanding restricted share units and no performance-based restricted share units. Of the total Common Shares issued, 395,914 are being held in escrow subject to certain milestones being met with respect to the El Pilar royalty asset; in the event such milestones are not met, these Common Shares are returned to Versamet.

11.

Non-IFRS measures

This MD&A refers to certain non-IFRS measures, including (i) Attributable Gold Equivalent Ounces, (ii) average cash cost per Attributable Gold Equivalent Ounce (iii) average cash cost margin (iv) cash flows from operating activities before working capital changes (v) cash flows from operating activities before working capital changes per share (vi) EBITDA and (vii) Adjusted EBITDA (the “Non-IFRS Measures”). The Non-IFRS measures are not standard measures under IFRS and the Company’s method of calculating the Non-IFRS Measures may differ from the methods used by other issuers. Therefore, the Company’s Non-IFRS measures may not be comparable to similar measures presented by other issuers. See below for a description of each non-IFRS measure and a reconciliation to the nearest IFRS measure for the period.

Attributable Gold Equivalent Ounces is calculated by converting the Company’s royalty revenue and stream sales to a GEO basis by dividing the royalty revenue plus stream sales for a period by the average gold price based on the LBMA Gold Price PM Fix per ounce for the same respective period. Total Attributable GEOs sold includes the GEOs from the Company’s royalty revenue and stream sales, plus the gold ounces sold from the Greenstone gold interest and Santa Rita royalty amounts received related to the period between the effective date of the contract and closing of the agreement, which have been treated as an adjustment to the purchase consideration for accounting. Management believes that adjusting for these amounts more accurately depicts GEOs attributable to the Company. The Company presents Total Attributable GEOs as it believes that this is useful information to allow investors to evaluate the Company’s performance in comparison to other streaming and royalty companies in the precious metals mining industry that present results on a similar basis.

Versamet Royalties

Management’s Discussion & Analysis

15

For the three months ended:

Revenue in $000s	Jun. 30, 2026		Mar. 31, 2026		Dec. 31, 2025		Sep. 30, 2025		Jun. 30, 2025		Mar. 31, 2025		Dec. 31, 2024		Sep. 30, 2024
Revenue		23,733		23,968		18,364		8,118		4,826		3,454		3,249		3,178
Divided by:
Average realized gold price per ounce		4,516		4,878		4,145		3,451		3,272		2,853		2,636		2,468
		5,255		4,913		4,430		2,354		1,475		1,211		1,232		1,288
Santa Rita Adjustment		-		-		-		345		-		-		-		-
Total Attributable GEOs		5,255		4,913		4,430		2,699		1,475		1,211		1,232		1,288

For the six months ended:

(in USD, except Total Attributable GEOs)	Jun. 30, 2026		Jun. 30, 2025
Revenue		47,701		8,279
Divided by:
Average realized gold price per ounce		4,691		3,082
Total Attributable GEOs		10,168		2,686

Average cash cost per Attributable GEO is calculated by dividing the Company’s cost of sales, excluding depletion and other non-cash cost of sales by the number of Attributable GEOs (described above). The Company presents average cash cost per Attributable GEO because it believes this is useful for investors to evaluate the Company’s performance and ability to generate cash flow in comparison to other streaming and royalty companies in the precious metals mining industry that present results on a similar basis.

Average cash cost margin is calculated by dividing the difference between the Average realized gold price per ounce and the Average cash cost per Attributable GEO by the Average realized gold price per ounce. The Company presents average cash cost margin as it believes that this is useful information to allow investors to evaluate the Company’s performance and ability to generate cash flow in comparison to other streaming and royalty companies in the precious metals mining industry who present results on a similar basis.

For the three months ended:

Cost of sales amounts in $000s	Jun. 30, 2026			Mar. 31, 2026			Dec. 31, 2025			Sep. 30, 2025			Jun. 30, 2025			Mar. 31, 2025			Dec. 31, 2024			Sep. 30, 2024
Cost of sales (excluding depletion)		5,599			5,930			4,852			3,769			3,490			2,995			2,765			2,593
Less: non-cash cost of sales related to Greenstone interest		(3,835	)		(4,102	)		(3,534	)		(2,897	)		(2,753	)		(2,396	)		(2,212	)		(2,075	)
Cash cost of sales		1,764			1,828			1,318			872			737			599			553			518
Divided by:
Total Attributable GEOs		5,255			4,913			4,430			2,699			1,475			1,211			1,232			1,288
Average cash cost per Attributable GEO		336			372			298			323			500			495			449			403
Average cash cost margin		93	%		92	%		93	%		91	%		84	%		83	%		83	%		84	%

For the six months ended:

(in USD, except Total Attributable GEOs)	Jun. 30, 2026			Jun. 30, 2025
Cost of sales (excluding depletion)		11,529			6,485
Less: non-cash cost of sales related to GPA		(7,937	)		(5,149	)
Cash cost of sales		3,592			1,336
Divided by:
Total Attributable GEOs		10,168			2,686
Average cash cost per Attributable GEO		353			498
Average cash cost margin		92	%		84	%

Versamet Royalties

Management’s Discussion & Analysis

16

Cash flow from operating activities before working capital changes is calculated by adding back the decrease or subtracting the increase in changes in non-cash working capital (being trade and other receivables and prepaid assets and trade and other payables) to or from cash provided by (used in) operating activities. The Company presents cash flows from operating activities before changes in non-cash working capital as it believes this presents a useful measure of the Company’s ability to generate cash to cover operating expenses from its cash-flowing royalties.

Cash flows from operating activities before working capital changes per share is calculated by dividing the cash flow from operating activities before working capital changes by the weighted average number of Common Shares of the Company outstanding during the period. The Company presents cash flows from operating activities before changes in non-cash working capital on a per-share basis because it believes this provides a useful measure for shareholders to evaluate the Company’s performance.

For the three months ended:

In $000s, except for share and per share amounts	Jun. 30, 2026			Mar. 31, 2026		Dec. 31, 2025		Sep. 30, 2025		Jun. 30, 2025		Mar. 31, 2025		Dec. 31, 2024			Sep. 30, 2024
Cash flows provided by operating activities		20,295			15,389		9,728		4,255		2,310		652		2,103			1,878
Working capital changes		(845	)		4,111		4,201		1,881		899		759		(967	)		126
Cash flows from operations before working capital changes		19,450			19,500		13,929		6,136		3,209		1,411		1,136			2,004
Weighted average ordinary shares outstanding		107,806,492			99,874,905		92,986,121		92,971,426		92,744,605		92,414,345		92,311,790			89,427,398
Cash flows from operations before working capital changes per share		0.18			0.20		0.15		0.07		0.03		0.02		0.01			0.02

For the six months ended:

In $000s, except for share and per share amounts	Jun. 30, 2026		Jun. 30, 2025
Cash flows provided by operating activities		35,684		2,962
Working capital changes		3,266		1,658
Cash flows from operations before working capital changes		38,950		4,620
Weighted average ordinary shares outstanding		103,862,609		92,560,149
Cash flows from operations before working capital changes per share		0.38		0.05

EBITDA refers to earnings (or loss) determined in accordance with IFRS, before finance and interest expense, interest income, income tax expense (recovery) and depreciation (including depletion) and amortization. This measure is used by management and investors to determine the ability of an issuer to generate cash from operations. Management believes this measure is a useful supplemental measure from which to determine the Company’s ability to generate cash available for working capital requirements, investment expenditures and income taxes.

Adjusted EBITDA adjusts EBITDA to exclude any non-cash cost of sales, impairment charges and gains/loss on assets and liabilities which are market-to-market each reporting period. Management believes this measure is a useful supplemental measure from which to determine the Company’s ability to generate cash available for working capital requirements, investment expenditures and income taxes.

Versamet Royalties

Management’s Discussion & Analysis

17

For the three months ended:

In $000s	Jun. 30, 2026			Mar. 31, 2026			Dec. 31, 2025			Sep. 30, 2025			Jun. 30, 2025			Mar. 31, 2025			Dec. 31, 2024			Sep. 30, 2024
Net income (loss)		4,898			13,757			15,059			3,319			170			1,784			(7,261	)		3,864
Finance and interest expense		6,792			2,128			3,629			1,313			6,592			628			669			802
Income taxes		2,102			5,770			6,384			1,449			662			775			(1,408	)		1,825
Interest income		(80	)		(29	)		(152	)		(91	)		(13	)		(11	)		(18	)		(35	)
Depletion		4,142			4,006			3,654			1,624			662			238			170			226
EBITDA		17,854			25,632			28,574			7,614			8,073			3,414			(7,848	)		6,682
Non-cash cost of sales – Greenstone gold interest		3,835			4,102			3,534			2,897			2,753			2,396			2,212			2,075
Change in fair value of Greenstone gold interest		(2,876	)		(11,272	)		(18,482	)		(4,796	)		(5,433	)		(4,212	)		(1,099	)		(6,624	)
Change in fair value of derivative liability		-			-			-			-			(3,173	)		(112	)		(198	)		(494	)
Adjustment for Impairment of royalty interest		-			-			-			-			-			-			8,350			-
Adjusted EBITDA		18,813			18,462			13,626			5,715			2,220			1,486			1,417			1,639

For the six months ended:

	Jun. 30, 2026 $			Jun. 30, 2025 $
Net income		18,655			1,954
Finance and interest expense		8,920			7,220
Income taxes		7,872			1,437
Interest income		(109	)		(24	)
Depletion		8,148			899
EBITDA		43,486			11,486
Non-cash cost of sales – Greenstone gold interest		7,937			5,149
Change in fair value of Greenstone gold interest		(14,148	)		(9,644	)
Change in fair value of derivative liability		-			(3,285	)
Adjusted EBITDA		37,275			3,706

12.

Off-balance sheet arrangements

The Company did not have any off-balance sheet arrangements as at June 30, 2026 or December 31, 2025.

13.

Significant estimates and judgments

The preparation of the financial statements in conformity with IFRS required management to make estimates and assumptions that affect amounts reported in the financial statements and accompanying notes. Management believes the estimates and assumptions used in the Company’s financial statements are reasonable; however, actual results could differ from those estimates and could impact future results of operations and cash flows.

Significant judgments made by management in applying the Company’s accounting policies and the key sources of estimation uncertainty are the same as those that applied to the annual financial statements as at and for the year ended December 31, 2025.

Versamet Royalties

Management’s Discussion & Analysis

18

14.

Financial instruments and capital management

As at June 30, 2026 and December 31, 2025, the Company’s financial instruments consist of cash and cash equivalents, trade and other receivables, investments, the Greenstone gold interest, trade and other payables and the Credit Facilities. The Company classifies cash and cash equivalents and trade and other receivables as financial assets held at amortized cost; the Company holds its investments at FVTOCI. The Company classifies trade and other payables and the Credit Facilities as other financial liabilities held at amortized cost. The Greenstone gold interest is carried at FVTPL.

The fair value hierarchy establishes three levels to classify the inputs of valuation techniques used to measure fair value. The three levels of the fair value hierarchy are below:

Level 1 — fair values based on unadjusted quoted prices in active markets for identical assets or liabilities;

Level 2 — fair values based on inputs that are observable for the asset or liability, either directly or indirectly; and

Level 3 — fair values based on inputs for the asset or liability that are not based on observable market data.

The following tables set forth the Company’s financial assets and liabilities measured at fair value on a recurring basis by level within the fair value hierarchy as at June 30, 2026 and December 31, 2025.

As at June 30, 2026:

In $000s	Total $		Quoted prices in active markets for identical assets (Level 1) $		Significant other observable inputs (Level 2) $		Significant unobservable inputs (Level 3) $
Investments		1,148		1,148		-		-
Greenstone gold interest		89,839		-		-		89,839
Total		90,987		1,148		-		89,839

As at December 31, 2025:

In $000s	Total $		Quoted prices in active markets for identical assets (Level 1) $		Significant other observable inputs (Level 2) $		Significant unobservable inputs (Level 3) $
Investments		1,011		1,011		-		-
Greenstone gold interest		83,628		-		-		83,628
Total		84,639		1,011		-		83,628

The fair value of the Company’s other financial instruments, which include cash and cash equivalents, trade and other receivables, and trade and other payables, approximates their carrying values at June 30, 2026 and December 31, 2025 due to their short-term nature. The fair value of the Company’s Credit Facilities, which is measured using Level 2 inputs, approximates its carrying value as it has a floating interest rate and the Company’s credit spread has remained approximately consistent. There were no transfers between the levels of the fair value hierarchy during the period ended June 30, 2026 and the year ended December 31, 2025.

Versamet Royalties

Management’s Discussion & Analysis

19

The risk exposure arising from these financial instruments is summarized as follows:

Credit risk

Credit risk is the risk of potential loss to the Company if the counterparty to a financial instrument fails to meet its contractual obligations. The Company’s credit risk is limited to the carrying value of its cash and cash equivalents and trade and other receivables. The Company’s trade and other receivables are subject to the credit risk of the counterparties who own and operate the mines underlying Versamet’s royalty and other assets portfolio. In order to mitigate its exposure to credit risk, the Company monitors its financial assets and holds its cash with a highly rated Canadian financial institution.

Liquidity risk

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they become due. The Company’s approach to managing liquidity risk is to have in place a planning and budgeting process to ensure that it will have sufficient liquidity to meet liabilities when due in the normal course of operations. In assessing liquidity risk, the Company takes into account its cash and expected income from royalties, streams and the Greenstone gold interest.

Market risk

Market risk is the risk that changes in market prices, such as commodity price risk, foreign exchange rates, interest rates and equity prices will affect the Company’s income or the value of its holdings or financial instruments.

Commodity price risk is the risk that the fair value or future cash flows of the Company’s financial instruments will fluctuate because of changes in market prices. Commodity prices can be subject to volatile price movements, which can be material and can occur over short periods of time and are affected by numerous factors, all of which are beyond the Company’s control.

Financial instruments that impact net income and total comprehensive income of the Company due to currency fluctuations include cash and cash equivalents, investments, and trade and other payables denominated in Canadian dollars. Based on the Company’s Canadian dollar monetary assets and monetary liabilities as at June 30, 2026, a 10% increase or decrease in the Canadian dollar relative to the United States dollar would have an approximate impact of $nil on net income and $0.1 million on total comprehensive income as at June 30, 2026.

The Company is exposed to commodity price movements as a result of the Greenstone interest. The Company holds the Greenstone gold interest at FVTPL. The fair value is calculated using a series of inputs into a discounted cash flow, including the gold price. A 10% increase or decrease in the gold price used in the valuation as at June 30, 2026 would increase or decrease net income and total comprehensive income by $8.9 million.

Capital management

The Company manages its capital structure and adjusts it, based on the funds available to the Company, to support its’ activities, continue as a going concern and maximize its return to stakeholders. The Company considers capital to be all accounts in equity and all borrowings of the Company. The Company is subject to certain covenants under the Credit Facilities; at June 30, 2026, the Company was in compliance with all covenants. The Board of Directors does not establish quantitative return on capital criteria for management but rather relies on the expertise of management to maintain an appropriate liquidity profile to allow management to execute on its strategic plan. Additional funds may be required to finance the Company’s operations in the future.

Versamet Royalties

Management’s Discussion & Analysis

20

15.

Other risk factors

The Company’s business and future prospects are subject to significant risks. For details of these risks, please refer to the risk factors under the heading “Risk Factors” in the Company’s Annual Information Form dated March 31, 2026 as filed under the Company’s profile on SEDAR+ at www.sedarplus.ca.

16.

Internal controls over financial reporting and disclosure controls and procedures

Internal Controls over Financial Reporting

Management, with the participation of the Company’s Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), are responsible for establishing and maintaining adequate internal control over financial reporting. The Company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with IFRS. Any system of internal control over financial reporting, no matter how well designed, has inherent limitations. As a result, even those systems determined to be effective can only provide reasonable assurance regarding the preparation of financial statements.

The Company’s management has determined that there have been no significant changes in the Company’s internal control over financial reporting during the six months ended June 30, 2026, that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

Disclosure Controls and Procedures

Disclosure controls and procedures (“DC&P”) are designed to provide reasonable assurance that material information is identified and that information required to be disclosed by the Company in reports that the Company files or submits is recorded, processed, summarized and reported within the time periods specified in the securities legislation. The CEO and its CFO have evaluated whether there were changes to the DC&P during the six months ended June 30, 2026, that have materially affected, or are reasonably likely to materially affect, the DC&P. No such changes were identified through their evaluation.

17.

Cautionary note regarding forward-looking statements

This MD&A contains “forward-looking information” and “forward-looking statements” within the meaning of applicable Canadian securities legislation. The forward-looking statements herein are made as of the date of this MD&A only and the Company does not assume any obligation to update or revise them to reflect new information, estimates or opinions, future events or results or otherwise, except as required by applicable law.

Often, but not always, forward-looking statements can be identified by the use of words such as “plans”, “expects”, “is expected”, “budgets”, “scheduled”, “estimates”, “forecasts”, “predicts”, “projects”, “intends”, “targets”, “aims”, “anticipates” or “believes” or variations (including negative variations) of such words and phrases or may be identified by statements to the effect that certain actions “may”, “could”, “should”, “would”, “might” or “will” be taken, occur or be achieved. Forward-looking information in this MD&A includes, but is not limited to, statements with respect to future events or future performance of Versamet, disclosure regarding any payments to be paid to Versamet by property owners or operators of mining projects pursuant to net smelter returns and other royalty or other interests and agreements of Versamet, management’s expectations regarding Versamet’s growth, results of operations, estimated future revenues, carrying value of assets, future dividends, and requirements for additional capital, revenue, future demand for and prices of commodities, business prospects and opportunities. Such forward-looking statements reflect management’s current beliefs and are based on information currently available to management.

Versamet Royalties

Management’s Discussion & Analysis

21

Forward-looking statements involve known and unknown risks, uncertainties and other factors, which may cause the actual results, performance or achievements of the Company to be materially different from any future results, performance, or achievements expressed or implied by the forward-looking statements. A number of factors could cause actual events or results to differ materially from any forward-looking statements, including, without limitation: fluctuations in the prices of the primary commodities that drive royalty agreements; fluctuations in the value of the U.S. dollar and any other currency in which revenue may be generated, relative to the Canadian dollar; changes in national and local government legislation, including permitting and licensing regimes and taxation policies and the enforcement thereof; regulatory, political or economic developments in any of the countries where properties in which the Company holds a royalty, stream or other interest are located or through which they are held, risks related to the operators of the properties in which the Company holds a royalty, stream or other interest, including changes in the ownership and control of such operators; influence of macroeconomic developments; business opportunities that become available to, or are pursued by the Company; reduced access to debt and equity capital for the Company; financial difficulties or inability to access debt and equity capital by the mine operators of the properties on which the company holds a royalty, stream or other interest, litigation; title, permit or license disputes related to interests on any of the properties in which the Company holds a royalty, stream or other interest; whether or not the Company is determined to have “passive foreign investment company” (“PFIC”) status as defined in Section 1297 of the United States Internal Revenue Code of 1986, as amended; the ability to maintain adequate controls as required by law; excessive cost escalation as well as development, permitting, infrastructure, operating or technical difficulties on any of the properties in which the Company holds a royalty, stream or other interest; the possibility that actual mineral content may differ from the Reserves and Resources contained in technical reports; rate and timing of production differences from Resource estimates, other technical reports and mine plans; risks and hazards associated with the business of development and mining on any of the properties in which the Company holds a royalty, stream or other interest, including, but not limited to unusual or unexpected geological and metallurgical conditions, slope failures or cave-ins, flooding and other natural disasters, terrorism, civil unrest or an outbreak of contagious diseases such as COVID-19; the integration of acquired assets; as well as other factors identified and as described in more detail in this MD&A.

The forward-looking statements contained in this MD&A are based on reasonable assumptions that have been made by management as at the date of such information and is subject to unknown risks, uncertainties and other factors that may cause the actual actions, events or results to be materially different from those expressed or implied by such forward-looking information, including, without limitation: the impact of general business and economic conditions; the ongoing operation of the properties in which the Company holds a royalty, stream or other interest by the owners or operators of such properties in a manner consistent with past practice; the accuracy of public statements and disclosures made by the owners or operators of such underlying properties; no material adverse change in the market price of the commodities that underlie the asset portfolio; the Company’s ongoing income and assets relating to determination of its PFIC status; no material changes to existing tax treatment; no adverse development in respect of any significant property in which the Company holds a royalty, stream or other interest; the accuracy of publicly disclosed expectations for the development of underlying properties that are not yet in production; the world-wide economic and social impact of a pandemic; integration of acquired assets; actual results of mining and current exploration activities; conclusions of economic evaluations and changes in project parameters as plans continue to be refined; problems inherent to the marketability of precious metals; stock market volatility; competition; and the absence of any other factors that could cause actions, events or results to differ from those anticipated, estimated or intended.

Versamet Royalties

Management’s Discussion & Analysis

22

Although Versamet has attempted to identify important factors that could cause actual actions, events or results to differ materially from those contained in forward-looking information, there may be other factors that cause actions, events or results not to be as anticipated, estimated or intended. There can be no assurance that such information will prove to be accurate, as actual results and future events could differ materially from those anticipated in such information. Investors are cautioned that forward-looking statements are not guarantees of future performance. The Company cannot assure investors that actual results will be consistent with these forward-looking statements. Accordingly, investors should not place undue reliance on forward-looking statements or information. This MD&A contains future-orientated information and financial outlook information (collectively, “FOFI”) about the Company’s revenues from royalty, stream and other interests, other projects which are subject to the same assumptions, risk factors, limitations and qualifications set forth in the above paragraphs. FOFI contained in this MD&A was made as of the date of this MD&A and was provided for the purpose of providing further information about the Company’s anticipated business operations. Versamet disclaims any intention or obligation to update or revise any FOFI contained in this MD&A, whether as a result of new information, future events or otherwise, unless required pursuant to applicable law. FOFI contained in this MD&A should not be used for purposes other than those for which it is disclosed herein.

Except where otherwise stated, the disclosure in this MD&A relating to properties and operations in which Versamet holds a royalty, stream or other interest is based on information publicly disclosed by the owners or operators of these properties and information/data available in the public domain as at the date hereof, and none of this information has been independently verified by Versamet. Specifically, as a royalty or stream holder, Versamet has limited, if any, access to properties on which it holds royalties, streams or other interests in its asset portfolio. The Company may from time to time receive operating information from the owners and operators of the mining properties, which it is not permitted to disclose to the public. Versamet is dependent on, (i) the operators of the mining properties and their qualified persons to provide information to Versamet, or (ii) on publicly available information to prepare disclosure pertaining to properties and operations on the properties on which the Company holds royalty, stream or other interests, and generally has limited or no ability to independently verify such information. Although the Company does not have any knowledge that such information may not be accurate, there can be no assurance that such third-party information is complete or accurate. Some reported public information in respect of a mining property may relate to a larger property area than the area covered by Versamet’s royalty or other interests. Versamet’s royalty, stream or other interests may cover less than 100% of a specific mining property and may only apply to a portion of the publicly reported Mineral Reserves, Mineral Resources and / or production from a mining property.

Qualified Persons

The scientific and technical information contained in this MD&A has been reviewed and approved by Diego Airo, P.Eng, Executive Vice President of Evaluations for Versamet and a member of the Association of Professional Engineers and Geoscientists of the Province of British Columbia. Mr. Airo is a Qualified Person as defined in the National Instrument 43-101 — Standards of Disclosure for Mineral Projects (“NI 43-101”).

Technical Information

Unless otherwise stated, the terms “mineral reserve”, “proven mineral reserve” and “probable mineral reserve” are Canadian mining terms defined in accordance with NI 43-101 and the Canadian Institute of Mining, Metallurgy and Petroleum (the “CIM”) — CIM Definition Standards on Mineral Resources and Mineral Reserves, adopted by the CIM Council, as amended. In addition, the terms “mineral resource”, “measured mineral resource”, “indicated mineral resource” and “inferred mineral resource” are defined in and required to be disclosed by NI 43-101. Investors are cautioned not to assume that any part or all of the mineral deposits in these categories will ever be converted into reserves. Inferred mineral resources have a great amount of uncertainty as to their existence and as to their economic and legal feasibility.

Versamet Royalties

Management’s Discussion & Analysis

23

Exhibit 99.3

Form 52-109F2

Certification of Interim Filings

Full Certificate

I, Daniel O’Flaherty, Chief Executive Officer of Versamet Royalties Corporation, certify the following:

1.

Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Versamet Royalties Corporation (the “issuer”) for the interim period ended June 30, 2026.

2.

No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

3.

Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

4.

Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.

5.

Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings

(a)

designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that

(i)

material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and

(ii)

information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

(b)

designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

5.1

Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.

5.2

ICFR – material weakness relating to design: N/A

5.3

Limitation on scope of design: N/A

1

6.

Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on April 1, 2026 and ended on June 30, 2026 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.

Date: August 13, 2026

(signed) “Daniel O’Flaherty”
Daniel O’Flaherty
Chief Executive Officer

2

Exhibit 99.4

Form 52-109F2

Certification of Interim Filings

Full Certificate

I, Victoria McMillan, Chief Financial Officer of Versamet Royalties Corporation, certify the following:

1.	*Review:* I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Versamet Royalties Corporation (the “issuer”) for the interim period ended June 30, 2026.

2.

No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

3.

Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

4.

Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.

5.	*Design:* Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings

(a)

designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that

(i)

material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and

(ii)

information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

(b)

designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

5.1	*Control framework:* The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.

5.2	*ICFR – material weakness relating to design:* N/A

5.3	*Limitation on scope of design:* N/A

1

6.	*Reporting changes in ICFR:* The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on April 1, 2026 and ended on June 30, 2026 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.

Date: August 13, 2026

(signed) “Victoria McMillan”
Victoria McMillan
Chief Financial Officer

2

Exhibit 99.5

NEWS RELEASE
August 13, 2026

Versamet Royalties Reports Record

Gold Equivalent Ounces for Q2 2026

All amounts are in U.S. dollars unless otherwise indicated.

Vancouver, BC: Versamet Royalties Corporation (“Versamet” or the “Company”) (NASDAQ: VMET, TSX: VMET) announces operating and financial results for the quarter ended June 30, 2026.

Q2 2026 Financial Highlights

·

Revenue of $23.7 million, an increase of 392% over Q2 2025.

·

Record attributable gold equivalent ounces¹ (“GEOs”) of 5,255, an increase of 256% over Q2 2025.

·

Operating cash flow before working capital changes² of $19.5 million, an increase of 506% over Q2 2025.

·

Net income of $4.9 million, an increase of 2,781% over Q2 2025.

·

Record adjusted EBITDA³ of $18.8 million, an increase of 747% over Q2 2025.

Q2 2026 Corporate Highlights

·

Acquired a cornerstone Canadian gold stream on the Eskay Creek gold-silver project located in British Columbia.

Dan O’Flaherty, CEO of Versamet, commented: “Versamet delivered another quarterly GEO record in the second quarter, bringing year-to-date GEOs to more than 10,000 and keeping us well on track to achieve our 2026 production guidance of 20,000 to 23,000 GEOs. Our portfolio generated over $47 million in revenue in the first half of the year, which positions us well to pursue accretive acquisitions while maintaining our disciplined approach to deploying capital.

During the quarter, we completed the transformative acquisition of the Eskay Creek gold stream, materially enhancing our near-term growth profile. Alongside several organic growth catalysts, including the completion of the Rosh Pinah expansion and first gold production at Toega and Cuiú Cuiú, we expect our annual attributable production run rate to increase to approximately 35,000 GEOs once Eskay Creek begins production next year.

Versamet was also added to the MSCI Canada Small Cap Index during the quarter, marking the Company’s first inclusion in a major index and an important milestone in the advancement of its capital markets profile. As daily trading liquidity continues to build, we look forward to qualifying for inclusion in additional indices and broadening our shareholder base.”

NASDAQ | TSX: VMET

1

versamet.com

Summary of Financial Results

All amounts in millions, except GEOs.

	Q2 2026		Q2 2025
Attributable GEOs¹		5,255		1,475
Revenue	$	23.7	$	4.8
Net income	$	4.9	$	0.2
Adjusted EBITDA³	$	18.8	$	2.2
Operating cash flow, before working capital changes²	$	19.5	$	3.2

For complete details please refer to the unaudited condensed interim Financial Statements and associated Management’s Discussion and Analysis for the quarter ended June 30, 2026 and 2025, available on SEDAR+ (sedarplus.ca), on EDGAR (sec.gov/edgar), and on the Company’s website (versamet.com).

Asset Updates

Greenstone (1.26% Gold Stream)

Greenstone gold production was 64,656 ounces for Q2 2026, 26% higher compared to the same period in 2025 due to increases of 47% in ore mined and 21% in tonnes processed. In addition, the plant achieved a growing number of days operating above nameplate capacity, with 69% of days exceeding 27,000 tonnes per day in Q2 2026 compared to 51% in Q1 2026. Versamet is entitled to monthly deliveries equal to the greater of 1.26% of gold production or 350 ounces of gold.⁴

Kiaka (2.7% NSR Royalty)

Kiaka produced 67,571 ounces of gold and sold 65,450 ounces of gold in Q2. West African Resources (“West African”) also held 18,253 ounces of unsold gold bullion at the end of the quarter, which Versamet expects to contribute to GEOs in subsequent quarters. Kiaka is expected to produce between 240,000 and 280,000 ounces of gold in 2026.⁵

In April, West African released an announcement advising of the publication of a decree by the Government of Burkina Faso to acquire 25% of Kiaka for A$175 million.⁶

Versamet’s royalty is payable on 100% of the production from Kiaka.

Rosh Pinah (90% Silver Stream)

The Company sold 72,216 ounces of silver during Q2 from deliveries from Rosh Pinah. In late June, Appian announced the commissioning of the new SAG mill, the final major processing component of the RP2.0 expansion project. The new SAG mill will double processing throughput to 1.4 million tonnes of ore per annum following mine ramp-up. In addition, the SAG mill has been designed with excess capacity, providing the potential for future production increases. The expanded processing capacity will extend the operation’s economic life and improve resource utilization across the orebody, strengthening Rosh Pinah as a long-life asset. The RP2.0 expansion project continues to advance on schedule with overall construction progress now surpassing 95%.⁷

NASDAQ | TSX: VMET

2

versamet.com

Kolpa (95.8% Copper Stream)

At Kolpa, a significant portion of the plant expansion was commissioned at the end of Q1 2026, resulting in throughput of 233,408 tonnes in Q2, a substantial increase compared to previous quarters. Copper production for 2026 is expected to be between 650 and 750 tonnes.⁸

Toega (2.7% NSR Royalty)

During Q2, construction of mobile maintenance workshop, office and ancillary infrastructure continued to progress on schedule, with completion expected in Q3. Haul road construction has now been completed, and a preferred local contractor has been selected to undertake ore haulage to Sanbrado. Toega open pit mining activities continued during the quarter using West African’s owner mining equipment. Mining activities continued to focus on pre-production stripping of the stage 1 Toega open pit with some waste movement also undertaken within the stage 2 pit to utilise available free dig material while the explosives supply remains constrained. The stage 1 pit is currently behind schedule, and ore delivery to the Sanbrado mill is expected to be delayed. A 13,500 metre infill drilling program targeting the Toega underground resource is ongoing, with results expected to be reported in Q3.⁹

Cuiú Cuiú (1.5% NSR Royalty)

On August 13, 2026, Cabral Gold Inc. (“Cabral Gold”) provided an update on the construction and commissioning activities at Cuiú Cuiú. Construction of the wet processing circuit is more than 90% complete. The ADR leach processing plant has arrived on site and electrical installation is over 90% complete with commissioning in progress. Cabral Gold received the operating license from the Para State environmental authority and the mining of gold-in-oxide ore and stacking on the first pad is in process. First gold production is now targeting September, an estimated six weeks ahead of schedule with ramp up to full production planned during Q4 2026.¹⁰

El Pilar (1% Gross Revenue Royalty)

Southern Copper Corp. recently announced that the El Pilar project obtained the necessary environmental permits and will begin early site preparation works in September 2026. Project construction will commence in the first quarter of 2027, and production is expected to begin in the second half of 2029. Its copper oxide mineralization contains estimated proven and probable reserves of 317 million tonnes of ore with an average copper grade of 0.25% and a life of mine of 18 years. It is expected to operate as an open-pit mine with an annual production capacity of 36,000 tonnes of copper cathode.¹¹

About Versamet Royalties Corporation

Versamet is rapidly growing to become a new mid-tier precious metals royalty & streaming company focused on creating long-term per share value for its shareholders through the acquisition of high-quality assets. Versamet’s common shares trade on the NASDAQ and Toronto Stock Exchange under the symbol “VMET”.

For more information about Versamet, including additional details on our royalties and streams, please visit our website at versamet.com.

General inquiries:
Craig Rollins, General Counsel
Email: info@versamet.com
Telephone: 778-945-3948

NASDAQ | TSX: VMET

3

versamet.com

Qualified Person

The scientific and technical information contained in this news release has been reviewed and approved by Diego Airo, P.Eng, Executive Vice President, Project Evaluation for Versamet and a member of the Association of Professional Engineers and Geoscientists of the Province of British Columbia. Mr. Airo is a Qualified Person as defined in the National Instrument 43-101 – Standards of Disclosure for Mineral Projects.

Cautionary Note Regarding Forward-Looking Information

This news release contains “forward-looking information” and “forward-looking statements” within the meaning of applicable securities legislation. The forward-looking statements herein are made as of the date of this press release only, and the Company does not assume any obligation to update or revise them to reflect new information, estimates or opinions, future events or results or otherwise, except as required by applicable law. Often, but not always, forward-looking statements can be identified by the use of words such as “plans”, “expects”, “is expected”, “budgets”, “scheduled”, “estimates”, “forecasts”, “predicts”, “projects”, “intends”, “targets”, “aims”, “anticipates” or “believes” or variations (including negative variations) of such words and phrases or may be identified by statements to the effect that certain actions “may”, “could”, “should”, “would”, “might” or “will” be taken, occur or be achieved. Forward-looking information in this press release includes, but is not limited to, statements relating to: forecasted production of 20,000 to 23,000 GEOs in 2026; expectations that the Company’s annual attributable production run rate will increase to approximately 35,000 GEOs following commencement of production at Eskay Creek; the expected timing of production, development, construction, commissioning, expansion, ramp-up, permitting, site preparation and other advancements at the properties in which the Company holds an interest, including, without limitation, Eskay Creek, Greenstone, Kiaka, Rosh Pinah, Kolpa, Toega, Cuiú Cuiú and El Pilar; expectations regarding future deliveries, GEO contributions and production attributable to the Company’s royalties and streams; statements regarding the Company’s growth profile, capital deployment strategy and ability to pursue future acquisition opportunities; expectations regarding future index inclusion and shareholder base expansion; and other statements regarding future plans, expectations, exploration potential, guidance, projections, objectives, estimates and forecasts (in general and in connection with respective asset updates), as well as our expectations with respect to such matters. Forward-looking statements and information are subject to various known and unknown risks and uncertainties, many of which are beyond the ability of Versamet to control or predict, that may cause Versamet’s actual results, performance or achievements to be materially different from those expressed or implied thereby, and are developed based on assumptions about such risks, uncertainties and other factors set out herein, including, but not limited to, the risk factors set out under the heading “Risk Factors” in the Company’s Annual Information Form dated March 31, 2026 available for review on the Company’s profile at www.sedarplus.ca, as well as the Company’s Form 20-F filed with the Securities and Exchange Commission on April 30, 2026, available for review on the Company’s profile at www.sec.gov/edgar. Such forward-looking information represents management's best judgment based on information currently available. Except as required by applicable securities laws, the Company undertakes no obligation to update these forward-looking statements in the event that management's beliefs, estimates or opinions, or other factors, should change. No forward-looking statement can be guaranteed and actual future results may vary materially. Accordingly, readers are advised not to place undue reliance on forward-looking statements or information.

Non-IFRS Financial Measures

The Company has included certain performance measures in this press release that do not have any standardized meaning prescribed by International Financial Reporting Standards ("IFRS") including (a) GEOs and total attributable GEOs, (b) operating cash flows before working capital changes, and (c) EBITDA and adjusted EBITDA. The Company believes that, in addition to conventional measures prepared in accordance with IFRS, certain investors use this information to evaluate the Company's performance and ability to generate cash flow.

Third-Party Information

The Company has limited, if any, information on or access to the properties on which it holds a royalty, stream or other interest and has no input into exploration, development or mining plans, decisions or activities on any such properties. The Company is dependent on (i) the operators of the mines or properties and their Qualified Persons to provide technical or other information to the Company, or (ii) publicly available information to prepare disclosure pertaining to properties and operations on the mines or properties on which the Company holds a royalty, stream or other interest, and generally has limited or no ability to independently verify such information. Although the Company does not have any knowledge that such information may not be accurate, there can be no assurance that such third-party information is complete or accurate.

NASDAQ | TSX: VMET

4

versamet.com

Endnotes

1.

Attributable Gold Equivalent Ounces is calculated by converting the Company’s royalty revenue and stream sales to a GEO basis by dividing the royalty revenue plus stream sales for a period by the average gold price based on the LBMA Gold Price PM Fix per ounce for the same respective period. Total Attributable GEOs sold includes the GEOs from the Company’s royalty revenue and stream sales, plus the gold ounces sold from the Greenstone gold interest and Santa Rita royalty amounts received related to the period between the effective date of the contract and closing of the agreement, which have been treated as an adjustment to the purchase consideration for accounting. Management believes that adjusting for these amounts more accurately depicts GEOs attributable to the Company. The Company presents Total Attributable GEOs as it believes that this is useful information to allow investors to evaluate the Company’s performance in comparison to other streaming and royalty companies in the precious metals mining industry that present results on a similar basis.

In $000s, except gold price and GEOs	Q2 2026		Q2 2025
Revenue		23,733		4,826
Divided by:
Average realized gold price per ounce		4,516		3,272
Total Attributable GEOs		5,255		1,475

2.

Cash flow from operating activities before working capital changes is calculated by adding back the decrease or subtracting the increase in changes in non-cash working capital (being trade and other receivables and prepaid assets and trade and other payables) to or from cash provided by (used in) operating activities. The Company presents cash flows from operating activities before changes in non-cash working capital as it believes this presents a useful measure of the Company’s ability to generate cash to cover operating expenses from its cash-flowing royalties.

In $000s	Q2 2026			Q2 2025
Cash flows provided by operating activities		20,295			2,310
Working capital changes		(845	)		899
Cash flows from operations before working capital changes		19,450			3,209

3.

EBITDA refers to earnings (or loss) determined in accordance with IFRS, before finance and interest expense, interest income, income tax expense (recovery) and depreciation (including depletion) and amortization. Adjusted EBITDA adjusts EBITDA to exclude any non-cash cost of sales, impairment charges and gains/loss on assets and liabilities which are market-to-market each reporting period. This measure is used by management and investors to determine the ability of an issuer to generate cash from operations. Management believes this measure is a useful supplemental measure from which to determine the Company’s ability to generate cash available for working capital requirements, investment expenditures and income taxes.

In $000s	Q2 2026			Q2 2025
Net income		4,898			170
Finance and interest expense		6,792			6,592
Income taxes		2,102			662
Interest income		(80	)		(13	)
Depletion		4,142			662
EBITDA		17,854			8,073
Non-cash cost of sales – Greenstone gold interest		3,835			2,753
Change in fair value of Greenstone gold interest		(2,876	)		(5,433	)
Change in fair value of derivative liability		-			(3,173	)
Adjusted EBITDA		18,813			2,220

4.

For more information, please refer to Equinox Gold’s Management’s Discussion and Analysis for the three and six months ended June 30, 2026, available at equinoxgold.com.

5.

For more information, please refer to West African’s ASX announcement dated July 29, 2026, available at westafricanresources.com.

6.

For more information, please refer to West African’s ASX announcement dated April 21, 2026, available at westafricanresources.com.

NASDAQ | TSX: VMET

5

versamet.com

7.

For more information, please refer to Appian’s media release dated June 29, 2026, available at appiancapitaladvisory.com.

8.

For more information, please refer to Endeavour’s news release dated July 8, 2026, available at edrsilver.com.

9.

For more information, please refer to West African’s ASX announcement dated July 29, 2026, available at westafricanresources.com.

10.

For more information, please refer to Cabral Gold’s news release dated August 13, 2026, available at cabralgold.com.

11.

For more information, please refer to Southern Copper Corp.’s news release dated July 21, 2026, available at southerncoppercorp.com. Proven and probable reserves are as of December 31, 2025 (please refer to Southern Copper Corp’s Form 10-K for the fiscal year ending December 31, 2025, available on Southern Copper Corp.’s website).

NASDAQ | TSX: VMET

6

versamet.com

Versamet (VMET) boosts revenue to $23.7M and closes $360M Eskay Creek stream

Rhea-AI Filing Summary

Positive

Negative

Filing Explained

Key Figures

Key Terms

FAQ

How did Versamet (VMET) perform financially in Q2 2026?

What were Versamet (VMET)’s results for the first half of 2026?

What is the Eskay Creek Gold Stream acquired by Versamet (VMET)?

How leveraged is Versamet (VMET) after recent acquisitions?

What guidance has Versamet (VMET) provided for 2026 GEOs and margins?

How many royalties and streams does Versamet (VMET) currently own?

What is Versamet (VMET)’s liquidity position as of June 30, 2026?

Filing Exhibits & Attachments

Press Releases

Versamet Royalties Corporation

/s/ Victoria McMillan
Victoria McMillan
Chief Financial Officer
Date: August 13, 2026