LION COPPER & GOLD CORP.
For the period ended Feb 13, 2026. Filed Feb 18, 2026.
View on SEC.govAbout this filing
A notice of a major event between regular reports, such as results, a deal or a change of executives. It is often the first formal record of the news.
Feb 13, 2026 · Filed Feb 18, 2026
Use the contents to explore the available documents and sections.
Contents
EX-99.1 · 19.9 SENSITIVITY ANALYSIS
19.9 SENSITIVITY ANALYSIS
Table 19.11 through Table 19.13 and Figure 19.3 through Figure 19.8 show the relative sensitivity of NPV and IRR as capital and operating costs and copper price change in the Scenario 1 Excess Acid Sales economic model.
The sensitivity analysis shows that the Project is the most sensitive to copper price changes. Operating and capital cost changes have a lower impact on Project NPV than the former variable.
| Table 19.11: Copper Price Sensitivity - Scenario 1 Excess Acid Sales | |||||||
|---|---|---|---|---|---|---|---|
| Sensitivity (%)/Item · CopperPrice · Pre-Tax · Post-Tax | |||||||
| NPV · IRR · Payback · NPV · IRR · Payback | |||||||
| $/lb · $M · % · Years · $M · % · Years | |||||||
| -50% | $2.15 | ($754) | -1.2% | N/A | ($794) | -1.6% | N/A |
| -45% | $2.37 | ($581) | 0.7% | 17.78 | ($621) | 0.3% | 18.69 |
| -40% | $2.58 | ($408) | 2.6% | 13.94 | ($459) | 1.9% | 14.67 |
| -35% | $2.80 | ($235) | 4.5% | 10.96 | ($309) | 3.5% | 11.49 |
| -30% | $3.01 | ($62) | 6.3% | 9.82 | ($164) | 5.2% | 10.19 |
| -25% | $3.23 | $111 | 8.2% | 8.96 | ($21) | 6.8% | 9.34 |
| -20% | $3.44 | $284 | 10.0% | 8.20 | $122 | 8.4% | 8.60 |
| -15% | $3.66 | $457 | 11.8% | 7.61 | $266 | 10.0% | 7.95 |
| -10% | $3.87 | $629 | 13.5% | 7.12 | $410 | 11.6% | 7.45 |
| -5% | $4.09 | $802 | 15.3% | 6.73 | $553 | 13.1% | 7.02 |
| 0% | $4.30 | $975 | 16.9% | 6.40 | $694 | 14.6% | 6.68 |
| 5% | $4.52 | $1,148 | 18.6% | 6.11 | $836 | 16.1% | 6.39 |
| 10% | $4.73 | $1,321 | 20.2% | 5.82 | $976 | 17.5% | 6.13 |
| 15% | $4.95 | $1,494 | 21.7% | 5.53 | $1,116 | 18.9% | 5.87 |
| 20% | $5.16 | $1,667 | 23.3% | 5.28 | $1,254 | 20.3% | 5.61 |
| 25% | $5.38 | $1,840 | 24.8% | 5.06 | $1,390 | 21.5% | 5.39 |
| 30% | $5.59 | $2,013 | 26.3% | 4.75 | $1,525 | 22.8% | 5.20 |
| 35% | $5.81 | $2,186 | 27.7% | 4.45 | $1,662 | 24.1% | 5.02 |
| 40% | $6.02 | $2,359 | 29.1% | 4.19 | $1,800 | 25.3% | 4.75 |
| 45% | $6.24 | $2,532 | 30.5% | 3.98 | $1,938 | 26.5% | 4.49 |
| 50% | $6.45 | $2,705 | 31.9% | 3.83 | $2,077 | 27.8% | 4.27 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.