Unaudited Financial Statements And Md&a

CORNISH METALS RELEASES UNAUDITED FINANCIAL STATEMENTS AND MANAGEMENT'S DISCUSSION AND ANALYSIS FOR THE NINE MONTHS ENDED 31 OCTOBER 2023

Vancouver, December 13, 2023

Cornish Metals Inc. (TSX-V/AIM: CUSN) ("Cornish Metals" or the "Company"), a mineral exploration and development company focused on advancing the South Crofty tin project to a production decision, located in Cornwall, United Kingdom, is pleased to announce that it has released its unaudited financial statements and management, discussion and analysis ("MD&A") for the nine months ended October 31, 2023. The reports are available under the Company's profile on SEDAR+ (www.sedarplus.ca) and on the Company's website (www.cornishmetals.com).

Highlights for the nine months ended October 31, 2023 and for the period ending December 13, 2023

(All figures expressed in Canadian dollars unless otherwise stated)

• Commissioning of the water treatment plant ("WTP") completed at the end of October 2023 with discharge of treated water to the Red River commencing shortly thereafter in accordance with permitted standards (news release dated October 25, 2023);
• Good progress is being made on the mine dewatering with the water level falling faster than expected in the first month of dewatering (news release dated December 6, 2023);
• Updated Mineral Resource Estimate ("MRE") for South Crofty mine released in September 2023 showing a 31.6% increase to contained tin in the Indicated Mineral Resource category for the Lower Mine (news release dated September 13, 2023);
• Drill program to collect samples for metallurgical testwork as part of the South Crofty Feasibility Study completed in June 2023 with assay results reported (news release dated July 3, 2023);
• Ore sorting testwork completed with excellent results: 55% mass rejection with less than 3% metal loss (XRT: -50mm to +15mm size fraction) and 50% mass rejection with less than 5% metal loss (HLS: -15mm to +0.85mm size fraction) (news release dated October 8, 2023);
• Metallurgical testwork results confirm the potential to upgrade the mineralization of the South Crofty mine and enable process design optimization work on the size of the mineral processing plant (news release dated October 8, 2023);
• Two submersible pumps installed in New Cook's Kitchen ("NCK") shaft with the pumps and variable speed drives successfully commissioned in July 2023 (news releases dated June 26, 2023 and July 18, 2023);
• Fifteen-month power supply contract agreed for the provision of 100% renewably generated power thereby providing certainty over power costs during the mine dewatering phase (news release dated July 18, 2023);
• Two single drum winders for the shaft re-access delivered to site by early November 2023 with their installation underway;
• Remedial work underway on the south headframe above NCK shaft and the winder building in readiness for the installation of the main winder;
• Work on the Feasibility Study continues and is well underway, and
• Commencement of follow-up exploration drill program at the Wide Formation target in the Carn Brea exploration area (news release dated September 19, 2023).

Richard Williams, CEO of Cornish Metals, stated, "Looking back on 2023, I want to commend the Cornish Metals team for the outstanding progress that has been achieved at South Crofty with some very important milestones being met, in particular, the commissioning of the water treatment plant and the subsequent commencement of mine dewatering that is tracking ahead of expectations. This progress would not have been achieved without the support of suppliers, the community and other local stakeholders.

Looking ahead to 2024, we can look forward to another busy year. The continuation of dewatering at deeper levels will allow access to the mine for the first time in over 25 years. We remain focussed on our objective to complete the dewatering of South Crofty within 18 months from commencement.

The expected completion of the Feasibility Study will move South Crofty a stage further towards a construction decision. I also look forward to reporting on the results of the drill program at the Wide Formation which, if successful, will benefit the economics of South Crofty with the potential to increase production and extend the mine life.

The financial position of the Company remains healthy and we appreciate the continuing support and advice from our major shareholder, Vision Blue Resources."

Financial highlights for the nine months ended October 31, 2023 and October 31, 2022

Nine months ended (unaudited)

• Increase in operating costs impacted by higher insurance costs attributable to more site-based activities primarily relating to the construction of the WTP and related dewatering work;
• Interest income of $1.5 million arising from increased interest rates being received on higher cash balance following the Offering;
• Expenditure of $12.4 million incurred during the period on the construction of the WTP and related dewatering equipment, as well as new or replacement equipment for the mine;
• Other project related costs of $8.4 million incurred during the period relating to the advancement of South Crofty to a potential construction decision, primarily for the metallurgical drill program and planning activities for dewatering and shaft re-access;
• Costs of $0.8 million incurred for the continuation of the exploration program at Carn Brea which re-commenced in June 2023; and
• Recognition of foreign currency translation gain of $1.6 million for those assets located in the UK when translated into Canadian dollars for presentational purposes.

Outlook

As described above, the proceeds raised from the Offering completed in May 2022 are being used to advance the South Crofty tin project to a potential construction decision within 30 months from closing of the Offering.

Within 30 months from the closing of the Offering, the Company's objectives are as follows:

• Commence dewatering of the mine and thereafter complete the dewatering of the mine within 18 months;
• Complete a Feasibility Study using all reasonable commercial efforts; and
• Commence basic and detailed engineering studies, construction of the processing plant, refurbishment of underground facilities and other on-site early works.

The follow up exploration drill program at the Wide Formation target at Carn Brea South will also continue subject to the receipt of satisfactory drill results.

Subject to the availability of financing, consideration will also be given to continuing with the Company's exploration program at United Downs and evaluating other high potential, exploration targets within transport distance of the planned processing plant site at South Crofty.

South Crofty Summary (JORC 2012) Mineral Resource Estimate

TECHNICAL INFORMATION

The technical information in this news release has been compiled by Mr. Owen Mihalop. Mr. Mihalop has reviewed and takes responsibility for the data and geological interpretation. Mr. Owen Mihalop (MCSM, BSc (Hons), MSc, FGS, MIMMM, CEng) is Chief Operating Officer for Cornish Metals Inc. and has sufficient experience relevant to the style of mineralization and type of deposit under consideration and to the activity which he is undertaking to qualify as a Competent Person as defined under the JORC Code (2012) and as a Qualified Person under NI 43-101. Mr. Mihalop consents to the inclusion in this announcement of the matters based on his information in the form and context in which it appears.

ON BEHALF OF THE BOARD OF DIRECTORS

"Richard D. Williams"

Richard D. Williams, P.Geo

Caution regarding forward looking statements

This news release contains "forward-looking statements" including, but not limited to, statements in connection with the expected use of proceeds of the Offering, including in respect of certain work programs, expected construction, including in respect of the WTP, and the potential completion of a Feasibility Study on the South Crofty mine and the timing thereof, the exploration program at United Downs and other exploration opportunities surrounding the South Crofty tin project, expected recruitment of various personnel, and expectations respecting tin pricing and other economic factors. Forward-looking statements, while based on management's best estimates and assumptions at the time such statements are made, are subject to risks and uncertainties that may cause actual results to be materially different from those expressed or implied by such forward-looking statements, including but not limited to: risks related to receipt of regulatory approvals, risks related to general economic and market conditions; risks related to the COVID-19 global pandemic and any variants of COVID-19 which may arise; risks related to the availability of financing when required and on terms acceptable to the Company and the potential consequences if the Company fails to obtain any such financing, such as a potential disruption of the Company's exploration program(s); the timing and content of upcoming work programs; actual results of proposed exploration activities; possible variations in Mineral Resources or grade; failure of plant, equipment or processes to operate as anticipated; accidents, labour disputes, title disputes, claims and limitations on insurance coverage and other risks of the mining industry; changes in national and local government regulation of mining operations, tax rules and regulations.

CONSOLIDATED CONDENSED INTERIM STATEMENTS OF FINANCIAL POSITION

(Unaudited)

(Expressed in Canadian dollars)

CONSOLIDATED CONDENSED INTERIM STATEMENTS OF LOSS AND COMPREHENSIVE LOSS

(Unaudited)

(Expressed in Canadian dollars)

Nine months ended

CONSOLIDATED CONDENSED INTERIM STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

(Unaudited)

(Expressed in Canadian dollars)