(Euro 000’s)   | Note   | 2024   | 2023   | |
Revenue   | 5   | |||
Operating costs and mine site administrative expenses    | (  | (  | ||
Mine site depreciation, amortisation and impairment   | 13,14   | (  | (  | |
Gross profit   | ||||
Administration and other expenses   | (  | (  | ||
Share based benefits   | 24   | (  | (  | |
Impairment loss on financial and contract assets   | 15   | (  | ||
Exploration expenses   | (  | (  | ||
Care and maintenance expenditure   | (  | (  | ||
Other income   | ||||
Operating profit   | ||||
Net foreign exchange gain/(loss)   | 4   | (  | ||
Interest income from financial assets at amortised cost   | 8   | |||
Finance costs   | 9   | (  | (  | |
Profit before tax   | ||||
Tax    | 10   | |||
Profit for the year   | ||||
Profit for the year attributable to:   | ||||
-  | Owners of the parent  | 25   | ||
-  | Non-controlling interests  | 25   | (  | |
Earnings per share from operations attributable to ordinary equity  | ||||
holders of the parent during the year:  | ||||
Basic earnings per share (EUR cents per share)   | 11   | |||
Diluted earnings per share (EUR cents per share)   | 11   | |||
Profit for the year   | ||||
Other comprehensive income:   | ||||
Other comprehensive income that will not be reclassified to profit or  loss in subsequent periods (net of tax):   | ||||
Change in fair value of financial assets through other comprehensive  income ‘OCI’   | 21   | (  | (  | |
Total comprehensive income for the year    | ||||
Total comprehensive income for the year attributable to:   | ||||
-  | Owners of the parent  | 25   | ||
-  | Non-controlling interests  | 25   | (  | |
(Euro 000’s)   | Note   | 31 Dec 2024   | 31 Dec 2023   | 
Assets   | |||
Non-current assets   | |||
Property, plant and equipment   | 13   | ||
Intangible assets   | 14   | ||
Loans   | 19   | ||
Trade and other receivables   | 20   | ||
Non-current financial asset   | 21   | ||
Deferred tax asset   | 17   | ||
Current assets   | |||
Inventories   | 18   | ||
Loans   | 19   | ||
Trade and other receivables   | 20   | ||
Tax refundable   | |||
Other financial assets   | 21   | ||
Cash and cash equivalents   | 22   | ||
Total assets   | |||
Equity and liabilities   | |||
Equity attributable to owners of the parent   | |||
Share capital   | 23   | ||
Share premium   | 23   | ||
Other reserves   | 24   | ||
Accumulated profit   | |||
Non-controlling interests   | 25   | (  | |
Total equity   | |||
Liabilities   | |||
Non-current liabilities   | |||
Trade and other payables   | 26   | ||
Provisions   | 27   | ||
Lease liability   | 28   | ||
Borrowings   | 29   | ||
Current liabilities   | |||
Trade and other payables   | 26   | ||
Lease liability   | 28   | ||
Current tax liabilities   | |||
Provisions   | 27   | ||
Borrowings   | 29   | ||
Total liabilities   | |||
Total equity and liabilities   | 
Share  | Share  | Other  | Accum.  | Total  | ||||
 (Euro 000’s)   | Note    | reserves  | Total   | NCI   | ||||
capital  | premium  | (1)  | Profits  | equity  | ||||
1 Jan 2024   | (  | |||||||
Profit for the period   | ||||||||
Change in fair value of financial assets  | 21   | (  | (  | (  | ||||
through other comprehensive income ‘OCI’  | ||||||||
Total comprehensive (loss)/income   | (  | |||||||
Issuance of share capital   | 23   | |||||||
Recognition of depletion factor    | 24   | (  | ||||||
Recognition of non-distributable reserve   | 24   | |||||||
Recognition of distributable reserve   | 24   | (  | ||||||
Recognition of share-based payments   | 24   | (  | ||||||
Other changes in equity   | (  | (  | (  | (  | ||||
Revaluation of non-controlling interest   | (  | (  | (  | |||||
Dividends paid   | 12   | (  | (  | (  | ||||
31 Dec 2024   | 
Share  | Share  | Other  | Accum.  | Total  | ||||
(Euro 000’s)   | Note    | reserves  | Total   | NCI   | ||||
capital  | premium  | (1)  | Profits  | equity  | ||||
1 Jan 2023   | (  | |||||||
Profit/(loss) for the period   | (  | |||||||
Change in fair value of financial assets through  other comprehensive income ‘OCI’   | 21   | (  | (  | (  | ||||
Total comprehensive (loss)/income   | (  | (  | ||||||
Recognition of share-based payments   | 24   | |||||||
Other changes in equity   | ||||||||
Dividends paid   | 12   | (  | (  | (  | ||||
31 Dec 2023   | (  | 
(Euro 000’s)   | Note   | 2024   | 2023   | 
Cash flows from operating activities   | |||
Profit before tax   | |||
Adjustments for:   | |||
Depreciation of property, plant and equipment   | 13   | ||
Amortisation of intangible assets   | 14   | ||
Recognition of share-based payments   | 24   | ||
Interest income   | 8   | (  | (  | 
Interest expense   | 9   | ||
Unwinding of discounting   | 9   | ||
Legal provisions   | 27   | (  | |
Impairment loss on financial and contract assets   | 6   | ||
Reversal of Intangible Asset Impairment   | 14   | (  | |
Net foreign exchange differences   | (  | ||
Unrealised foreign exchange (loss)/gain on financing activities   | (  | (  | |
Cash inflows from operating activities before working capital changes   | |||
Changes in working capital:   | |||
Inventories   | 18   | (  | |
Trade and other receivables   | 20   | (  | |
Trade and other payables   | 26   | (  | |
Provisions   | 27   | (  | (  | 
Cash flows from operations   | |||
Interest expense on lease liabilities   | 28   | (  | (  | 
Interest paid   | (  | (  | |
Tax paid   | (  | (  | |
Net cash from operating activities   | |||
Cash flows from investing activities   | |||
Purchases of property, plant and equipment   | 13   | (  | (  | 
Purchases of intangible assets   | 14   | (  | (  | 
Payments for investments   | 19   | (  | |
Interest received   | 8   | ||
Net cash used in investing activities   | (  | (  | |
Cash flows from financing activities   | |||
Lease payment   | 28   | (  | (  | 
Proceeds from borrowings   | 29(a)   | ||
Repayment of borrowings   | 29(a)   | (  | (  | 
Proceeds from issue of share capital   | |||
Dividends paid   | 12   | (  | (  | 
Net cash (used in)/from financing activities   | (  | (  | |
Net decrease in cash and cash equivalents   | (  | (  | |
Net foreign exchange difference   | (  | ||
Cash and cash equivalents:   | |||
At beginning of the year   | 22   | ||
At end of the year   | 22   | 
Proyecto   | Proyecto   | Proyecto   | ||||
Net book value   | Proyecto   | Ossa   | Masa   | Proyecto   | Riotinto   | |
(€'000)   | Touro   | Morena   | Valverde   | Riotinto   | East   | Total   | 
Mining assets   | 31,894   | 2,101   | 3,842   | 441,295   | 50   | 479,182   | 
Non-mining assets   | -   | -   | -   | 59   | -   | 59   | 
31,894   | 2,101   | 3,842   | 441,354   | 50   | 479,241   | 
Entity name   | Business   | %  (2)  | Country   | 
Atalaya Mining Copper, S.A. (former Atalaya Mining Plc)   | Holding   | n/a   | Spain   | 
EMED Marketing Ltd.   | Trade   | 100%   | Cyprus   | 
Atalaya Riotinto Minera, S.L.U.   | Operating   | 100%   | Spain   | 
Recursos Cuenca Minera, S.L.  (3)  | Dormant   | 50%   | Spain   | 
Atalaya Minasderiotinto Project (UK), Ltd.   | Holding   | 100%   | United Kingdom   | 
Eastern Mediterranean Exploration & Development, S.L.U.   | Dormant   | 100%   | Spain   | 
Atalaya Touro (UK), Ltd.   | Holding   | 100%   | United Kingdom   | 
Fundación ARM    | Trust   | 100%   | Spain   | 
Cobre San Rafael, S.L.  (1)  | Development   | 10%   | Spain   | 
Atalaya Servicios Mineros, S.L.U.   | Holding   | 100%   | Spain   | 
Atalaya Masa Valverde, S.L.U.   | Development   | 100%   | Spain   | 
Atalaya Financing Ltd.   | Financing   | 100%   | Cyprus   | 
Atalaya Ossa Morena, S.L.   | Development   | 99.9%   | Spain   | 
Iberian Polimetal S.L.   | Development   | 100%   | Spain   | 
Land and buildings   | UOP   | 
Deferred mining costs   | UOP   | 
Plant and equipment   | UOP   | 
Other assets: Furniture/fixtures/office equipment/Motor vehicles   | 5 – 10 years   | 
Right of use assets (IFRS 16)   | UOP   | 
Right-of-use asset   | Depreciation terms in years   | 
Lands and buildings   | Based on Units of Production (UOP)   | 
Motor vehicles   | Based on straight line depreciation   | 
Laboratory equipment   | Based on straight line depreciation   | 
(Euro 000’s)   | Level 1   | Level 2   | Level 3   | Total   | 
31 Dec 2024   | ||||
Other current financial assets   | ||||
Financial assets at FV through OCI   | 23   | -   | 1,101   | 1,124   | 
Trade and other receivables   | ||||
Receivables (subject to provisional pricing)   | -   | 10,769   | -   | 10,769   | 
Total   | 23   | 10,769   | 1,101   | 11,893   | 
31 Dec 2023   | ||||
Other current financial assets   | ||||
Financial assets at FV through OCI   | 30   | -   | 1,101   | 1,131   | 
Receivables (subject to provisional pricing)   | -   | 15,164   | -   | 15,164   | 
Total   | 30   | 15,164   | 1,101   | 16,295   | 
Carrying   | Contract   | Less   | Between 3   | Between   | Between   | Over 5   | |
(Euro 000’s)   | amount   | ual cash   | than 3   | – 12   | 1 – 2   | 2 – 5   | years   | 
s   | flows   | months   | months   | years   | years   | ||
31 Dec 2024   | |||||||
Lease liability   | 3,801   | 4,323   | -   | 519   | 519   | 1,556   | 1,729   | 
Other financial   | 17,787   | 18,983   | 1,519   | 6,015   | 5,670   | 5,779   | -   | 
liabilities   | |||||||
Non-current   | 12,492   | 13,750   | -   | -   | 750   | 11,000   | 2,000   | 
payables   | |||||||
Trade and other  payables   | 90,090   | 90,255   | 52,929   | 37,266   | 60   | -   | -   | 
124,170   | 127,311   | 54,448   | 43,800   | 6,999   | 18,335   | 3,729   | |
31 Dec 2023   | |||||||
Lease liability   | 4,378   | 4,841   | -   | 519   | 1,037   | 1,556   | 1,729   | 
Other financial   | 66,687   | 67,896   | 1,749   | 51,171   | 9,912   | 5,064   | -   | 
liabilities   | |||||||
Non-current   | 2,003   | 2,750   | -   | -   | 750   | -   | 2,000   | 
payables   | |||||||
Trade and other  payables   | 75,922   | 75,922   | 36,964   | 38,882   | 76   | -   | -   | 
148,990   | 151,409   | 38,713   | 90,572   | 11,775   | 6,620   | 3,729   | 
(Euro 000’s)   | 2024   | 2023   | 
USD   | ||
Cash and cash equivalents   | 15,513   | 70,496   | 
Trade and other receivables   | 10,769   | 31,580   | 
26,282   | 102,075   | |
GBP   | ||
Cash and cash equivalents   | 70   | 41   | 
Effect on profit   | Effect on profit   | Effect on equity for   | Effect on equity for   | |
before tax for the   | before tax for the   | the year ended 31   | the year ended 31   | |
year ended 31 Dec   | year ended 31 Dec   | Dec 2024   | Dec 2023   | |
2024   | 2023   | increase/(decrease)   | increase/(decrease)   | |
increase/(decrease)   | increase/(decrease)   | |||
(Euro 000’s)   | ||||
(+5%)   | 20,364   | 17,454   | 16,698   | 14,312   | 
(-5%)   | (20,364)   | (17,454)   | (16,698)   | (14,312)   | 
Effect on   | Effect on   | Effect on   | Effect on   | |
profit before   | profit before   | equity for the   | equity for the   | |
tax for the   | tax for the   | year ended 31   | year ended 31   | |
year ended 31   | year ended 31   | Dec 2024   | Dec 2023   | |
Dec 2024   | Dec 2023   | increase/(decr   | increase/(dec   | |
increase/(dec   | increase/(decr   | ease)   | rease)   | |
(Euro 000’s)   | rease)   | ease)   | ||
Increase/(decrease) in  copper prices   | ||||
Increase $0.05/lb (2023:   | 5,012   | 5,138   | 4,110   | 4,213   | 
$0.05)   | ||||
Decrease $0.05/lb (2023:   | (5,012)   | (5,138)   | (4,110)   | (4,213)   | 
$0.05)   | 
(Euro 000’s)   | 31 Dec 2024   | 31 Dec 2023   | 
Unrestricted cash and cash equivalents at Group level   | 43,184   | 94,868   | 
Unrestricted cash and cash equivalents at Operation level   | 9,694   | 26,139   | 
Consolidated cash and cash equivalents   | 52,878   | 121,007   | 
Net cash position  (1)   | 35,091   | 54,320   | 
Working capital surplus   | 44,728   | 68,618   | 
(Euro 000’s)   | 2024   | 2023   | 
Non-current financial assets   | ||
Non-current loans   | 2,768   | 233   | 
Non-current deposits   | 611   | 307   | 
3,379   | 540   | |
Current financial assets   | ||
Current loans   | 5,352   | -   | 
Current receivables   | 11,458   | 16,039   | 
16,810   | 16,039   | |
Total   | 20,189   | 16,579   | 
(Euro 000’s)   | 2024   | 2023   | 
Variable rate instruments   | ||
Financial assets   | 52,878   | 121,007   | 
Equity   | Profit or loss   | |||
(Euro 000’s)   | 2024   | 2023   | 2024   | 2023   | 
Variable rate instruments   | 529   | 1,210   | 529   | 1,210   | 
(Euro 000’s)   | 31 Dec 2024   | 31 Dec 2023   | 
Total liabilities less cash   | 104,433   | 57,170   | 
Total equity (excluding NCI)   | 516,384   | 501,496   | 
Total capital   | 620,187   | 558,666   | 
Gearing ratio   | 16.82%   | 10.23%   | 
Revenue – from external customers   | 2024   | 2023   | 
€'000   | €'000   | |
Switzerland   | 256,243   | 260,284   | 
Singapore   | 69,676   | 80,031   | 
Spain   | 878   | 31   | 
326,797   | 340,346   | 
Revenue – from external customers   | 2024   | 2023   | 
€'000   | €'000   | |
Cyprus   | 25,404   | 25,712   | 
Spain   | 301,393   | 314,634   | 
326,797   | 340,346   | 
Non-current assets   | 2024   | 2023   | 
€'000   | €'000   | |
Spain   | 479,241   | 434,136   | 
479,241   | 434,136   | 
(Euro 000’s)   | 2024   | 2023  | ||
Segment   | €’000   | Segment   | €’000   | |
Offtaker 1   | Copper    | 69,676   | Copper    | 80,031   | 
Offtaker 2   | Copper    | 91,849   | Copper    | 76,688   | 
Offtaker 3   | Copper   | 164,394   | Copper   | 183,596   | 
(Euro 000’s)   | 2024   | 2023   | 
Revenue from contracts with customers  (1)  | 341,787   | 344,940   | 
Fair value gain/(loss) relating to provisional pricing within   | (15,868)   | (4,594)   | 
sales (2)   | ||
Other income  (3)  | 878   | -   | 
Total revenue   | 326,797   | 340,346   | 
(Euro 000’s)   | 2024   | 2023   | 
Operating costs*   | 197,793   | 208,416   | 
Care and maintenance expenditure   | 16,723   | 11,511   | 
Exploration expenses   | 4,975   | 5,103   | 
Employee benefit expense (Note 7)   | 27,868   | 25,756   | 
Compensation of directors and key management personnel   | 2,397   | 2,230   | 
Auditors’ remuneration – audit (Note 32)   | 401   | 452   | 
Other accountants’ remuneration   | 1,291   | 385   | 
Consultants’ remuneration   | 1,775   | 4,977   | 
Depreciation of property, plant and equipment (Note 13)   | 39,658   | 33,307   | 
Amortisation of intangible assets (Note 14)   | 3,907   | 4,493   | 
Share option-based employee benefits (Note 24)   | 1,379   | 660   | 
Shareholders’ communication expense   | 125   | 232   | 
On-going listing costs   | 1,114   | 521   | 
Legal costs   | 368   | 1,779   | 
Public relations and communication development   | 963   | 711   | 
Rents (Note 28)   | 5,492   | 5,682   | 
Other expenses and provisions   | (1,841)   | 467   | 
Reversal of impairment losses (*) (Note 14)   | (6,948)   | -   | 
Impairment loss on trade receivables and contract assets   | 1,205   | -   | 
Total   | 298,645   | 306,682   | 
(Euro 000’s)   | 2024   | 2023   | 
Wages and salaries   | 20,430   | 18,836   | 
Social security and social contributions   | 6,613   | 6,246   | 
Employees’ other allowances   | 24   | 18   | 
Bonus to employees   | 801   | 656   | 
 Total   | 27,868   | 25,756   | 
Average   | At year end   | |||
Number of employees   | 2024   | 2023   | 2024   | 2023   | 
Spain – Full time   | 492   | 479   | 490   | 476   | 
Spain – Part time   | 3   | 6   | 3   | 6   | 
Cyprus – Full time   | 1   | 1   | 1   | 1   | 
Cyprus – Part time   | 2   | 2   | 2   | 2   | 
United Kingdom – Full time   | -   | -   | 1   | -   | 
Total   | 498   | 488   | 497   | 485   | 
(Euro 000’s)   | 2024   | 2023   | 
Financial interest   | 1,887   | 1,501   | 
Other received interest   | -   | 3,892   | 
1,887   | 5,393   | 
(Euro 000’s)   | 2024   | 2023   | 
Interest expense:   | ||
Interest payable for borrowings   | 1,131   | 2,607   | 
Interest expense on lease liabilities   | 30   | 25   | 
Unwinding of discount on mine rehabilitation provision (Note 27)   | 828   | 690   | 
1,989   | 3,322   | 
(Euro 000’s)   | 2024   | 2023   | 
Current income tax charge   | 2,732   | 3,419   | 
Deferred tax income relating to the origination of temporary differences   | (6,297)   | (6,852)   | 
(Note 17)   | ||
Deferred tax expense relating to reversal of temporary differences (Note   | 2,528   | 2,863   | 
17)   | (1,037)   | (570)   | 
(Euro 000’s)   | 2024   | 2023   | 
Accounting profit before tax   | 31,523   | 36,093   | 
Tax calculated at the applicable tax rates of the Company –25% Spain   | ||
(2023: 12.5% Cyprus)  | 7,881   | 4,512   | 
Tax effect of expenses not deductible for tax purposes   | -   | 3,290   | 
Tax effect of tax loss for the year   | 4,018   | (1,271)   | 
Tax effect of allowances and income not subject to tax   | (5,769)   | (4,381)   | 
Effect of lower tax rates in other jurisdictions of the group   | (2,921)   | 993   | 
Tax effect of tax losses brought forward   | -   | 276   | 
Deferred tax (Note 17)   | (4,246)   | (3,989)   | 
Tax (credit)/ charge   | (1,037)   | (570)   | 
Country   | Years   | 
Spain   | 2020-2024   | 
Cyprus   | 2019-2024   | 
United Kingdom   | 2019-2024   | 
(Euro 000’s)   | 2024   | 2023   | 
Parent company   | (2,468)   | (6,255)   | 
Subsidiaries   | 34,206   | 45,024   | 
Profit attributable to equity holders of the parent   | 31,738   | 38,769   | 
Weighted number of ordinary shares for the purposes of basic earnings per   | 140,404   | 139,880   | 
share (‘000)   | ||
Basic earnings per share (EUR cents/share)   | 22.6   | 27.7   | 
Weighted number of ordinary shares for the purposes of diluted earnings   | 145,457   | 144,224   | 
per share (‘000)  | ||
 Diluted earnings per share (EUR cents/share)   | 21.8   | 26.9   | 
(Euro 000’s)   | 2024   | 2023   | 
Final dividends declared and paid   | 5,243   | 4,956   | 
Interim dividends declared and paid   | 5,063   | 6,522   | 
10,306   | 11,478   | 
Right   | Assets   | Deferred   | Other   | ||||
(Euro 000’s)   | Land and   | of use   | Plant and   | under   | mining   | assets   | Total   | 
buildings   | assets   | equipment   | construction   | ||||
(5)   | (3)   | costs (2)   | (1)   | ||||
2024   | |||||||
Cost    | |||||||
At 1 January 2024   | 83,517   | 7,076   | 319,129   | 70,601   | 64,072   | 951   | 545,346   | 
Adjustments   | -   | -   | 5   | -   | -   | -   | 5   | 
Opening adjusted   | 83,517   | 7,076   | 319,134   | 70,601   | 64,072   | 951   | 545,351   | 
Additions  (8)  | 233   | -   | 332   | 52,801   | 9,902   | -   | 63,268   | 
Increase in rehab. Provision   | 3,274   | -   | -   | -   | -   | -   | 3,274   | 
(Note 27)   | |||||||
Reclassifications  (4)  | -   | -   | 21,050   | (21,969)   | -   | 29   | (890)   | 
Other transfer   | (572)   | -   | -   | (2,586)  (8)  | -   | -   | (3,158)   | 
Write-off   | -   | (148)   | -   | -   | -   | -   | (148)   | 
Advances   | -   | -   | -   | 1,601  (7)  | -   | -   | 1,601   | 
31 Dec 2024   | 86,452   | 6,928   | 340,516   | 100,448   | 73,974   | 980   | 609,298   | 
Depreciation   | |||||||
At 1 January 2024   | 24,702   | 2,531   | 113,547   | -   | 19,063   | 764   | 160,607   | 
Adjustments   | -   | -   | 1   | -   | -   | -   | 1   | 
Opening adjusted   | 24,702   | 2,531   | 113,548   | -   | 19,063   | 764   | 160,608   | 
Charge for the year  (6)  | 6,192   | 497   | 27,328   | -   | 5,655   | 43   | 39,715   | 
   Write-off   | -   | (57)   | -   | -   | -   | -   | (57)   | 
31 Dec 2024   | 30,894   | 2,971   | 140,876   | -   | 24,718   | 807   | 200,266   | 
Net book value at 31   | 55,558   | 3,957   | 199,640   | 100,448   | 49,256   | 173   | 409,032   | 
December 2024   | |||||||
2023   | |||||||
Cost    | |||||||
1 Jan 2023   | 80,326   | 7,076   | 291,335   | 50,235   | 52,358   | 872   | 482,202   | 
Additions    | 36   | -   | 6,011   | 42,149   | 11,714   | 79   | 59,782   | 
Increase in rehab. provision   | 3,145   | -   | -   | -   | -   | -   | 3,145   | 
Reclassifications   | -   | -   | 21,783   | (21,783)   | -   | -   | -   | 
Advances   | 10   | -   | -   | -   | -   | -   | 10   | 
31 Dec 2023   | 83,517   | 7,076   | 319,129   | 70,601   | 64,072   | 951   | 545,346   | 
Depreciation   | |||||||
   At 1 January 2023   | 20,454   | 1,998   | 89,182   | -   | 14,921   | 739   | 127,294   | 
   Adjustments   | -   | -   | 6   | -   | -   | -   | 6   | 
  Opening adjusted   | 20,454   | 1,998   | 89,188   | -   | 14,921   | 739   | 127,300   | 
  Charge for the year   | 4,248   | 533   | 24,359   | -   | 4,142   | 25   | 33,307   | 
31 Dec 2023   | 24,702   | 2,531   | 113,547   | -   | 19,063   | 764   | 160,607   | 
Net book value at 31 December   | 58,815   | 4,545   | 205,582   | 70,601   | 45,009   | 187   | 384,739   | 
2023   | 
Description   | Caption   | Note   | Amount (€k)   | 
Pilot plant   | Non-current loan   | 19   | 2,627   | 
Industrial Plant   | Non-current Receivables (prepayment)   | 20   | 29,662   | 
Industrial Plant   | PPE   | 13   | 12,978   | 
Convertible Loan   | Current loan   | 19   | 5,352   | 
50,619   | 
Main assumptions for the E-LIX model   | ||
Total investment (*)   | €million   | 45   | 
Processing capacity   | Tpa cons   | 74,500   | 
Zinc metal produced   | tpa Zn   | 6,700   | 
Zinc recovery rate   | %   | 90   | 
Zinc grade in concentrate   | %   | 10   | 
(*) excluding convertible loan which is guaranteed with equity of Lain.  The assessment carried out by the Company on the zinc base case financial model results on an after-  tax NPV (8%) of €18.8 million a 14% IRR and a payback period of 7 years estimated using long-term  prices of 3,000 US$/tonne.    | 
Licences,   | Other   | |||
Permits  (1)  | R&D and   | intangible   | Total   | |
(Euro 000’s)   | Software   | assets   | ||
2024   | ||||
Cost   | ||||
At 1 January 2024   | 81,199   | 8,758   | -   | 89,957   | 
Additions    | -   | -   | 17,771  (2)  | 17,771   | 
Reclassification   | (3,128)   | (6,948)   | 10,076   | -   | 
31 Dec 2024   | 78,071   | 1,810   | 27,847   | 107,728   | 
Amortisation   | ||||
At 1 January 2024   | 32,080   | 8,480   | -   | 40,560   | 
Charge for the year   | 3,878   | 29   | -   | 3,907   | 
Reversal of impairment losses   | -   | (6,948)   | -   | (6,948)   | 
31 Dec 2024   | 35,958   | 1,561   | -   | 37,519   | 
Net book value at 31 December   | 42,113   | 249   | 27,847   | 70,209   | 
2024   | -   | |||
2023   | ||||
Cost   | ||||
1 Jan 2023   | 81,255   | 8,642   | -   | 89,897   | 
Additions    | 144   | 116   | -   | 260   | 
Disposals   | (200)   | -   | -   | (200)   | 
31 Dec 2023   | 81,199   | 8,758   | -   | 89,957   | 
Amortisation   | ||||
1 Jan 2023   | 27,627   | 8,440   | -   | 36,067   | 
Charge for the year   | 4,453   | 40   | -   | 4,493   | 
31 Dec 2023   | 32,080   | 8,480   | -   | 40,560   | 
Net book value at 31 December   | 49,119   | 278   | -   | 49,397   | 
2023   | 
(Euro 000’s)   | 2024   | 2023   | 
Opening balance as of 1 January    | -   | -   | 
Additions during the year   | 1,205   | -   | 
Impairment losses   | (1,205)   | -   | 
Closing balance as of 31 December    | -   | -   | 
Country of  | Effective proportion of shares  | ||
Company name   | Principal activities   | incorporation  | held at 31 December 2015   | 
Recursos Cuenca Minera  | Exploitation of tailing   | Spain   | 50%   | 
S.L.   | dams and waste areas   | ||
resources   | 
(Euro 000’s)   | 31 Dec 2024   | 31 Dec 2023   | 
Intangible assets   | 94   | 94   | 
Trade and other receivables   | 4   | 3   | 
Cash and cash equivalents   | 15   | 19   | 
Trade and other payables   | (115)   | (115)   | 
Net assets   | 2   | 1   | 
Revenue   | -   | -   | 
Expenses   | -   | -   | 
Net profit/(loss) after tax   | -   | -   | 
Consolidated   | Consolidated income   | |||
statement of   | financial position   | statement   | ||
(Euro 000’s)   | 2024   | 2023   | 2023   | 2024   | 
Deferred tax asset   | ||||
At 1 January   | 11,282   | 7,293   | -    | -    | 
Deferred tax income relating to the origination of  temporary differences (Note 10)   | 6,297   | 6,852    | (6,852)   | (6,297)   | 
Deferred tax asset due to losses available against  future taxable income overprovision previous years    | 34   | -   | -   | -   | 
Deferred tax expense relating to reversal of  temporary differences (Note 10)   | (2,528)   | (2,863)   | 2,863   | 2,528   | 
At 31 December   | 15,085   | 11,282   | ||
Deferred tax income/(expense) (Note 10)   | (3,989)   | (3,769)   | ||
(Euro 000’s)   | 31 Dec 2024   | 31 Dec 2023   | 
Finished products   | 19,732   | 8,416   | 
Materials and supplies   | 25,540   | 21,852   | 
Work in progress   | 3,890   | 3,046   | 
49,162   | 33,314   | 
(Euro 000’s)   | 2024   | 2023   | 
Non-current loans   | ||
Loans    | 2,627   | -   | 
2,627   | -   | |
Current loans   | ||
Loans    | 5,352   | -   | 
5,352   | -   | 
(Euro 000’s)   | 2024   | 2023   | 
Non-current trade and other receivables   | ||
Deposits   | 611   | 307   | 
Loans   | 141   | 233   | 
Prepayments for service contract  (1)  | 29,662   | 23,476   | 
Other non-current receivables   | 2,838   | 2,686   | 
33,252   | 26,702   | |
Current trade and other receivables   | ||
Trade receivables at fair value – subject to provisional pricing   | 9,727   | 10,110   | 
Trade receivables from shareholders at fair value – subject to provisional   | 1,042   | 5,054   | 
pricing (Note 31.5)   | ||
Other receivables from related parties at amortised cost (Note 31.4)   | -   | 56   | 
Deposits   | 35   | 37   | 
VAT receivable   | 20,898   | 21,003   | 
Prepayments    | 4,507   | 5,855   | 
Other current assets  | 654   | 782   | 
36,863   | 42,897   | |
Allowance for expected credit losses   | -   | -   | 
Total trade and other receivables   | 70,115   | 69,599   | 
(Euro 000’s)   | 31 Dec 2024   | 31 Dec 2023   | 
Financial asset at fair value through OCI (see (a) below)   | 1,124   | 1,131   | 
Total current   | 23   | 30   | 
Total non-current   | 1,101   | 1,101   | 
(Euro 000’s)   | 31 Dec 2024   | 31 Dec 2023   | 
At 1 January   | 1,131   | 1,134   | 
Fair value change recorded in equity (Note 24)   | (7)   | (3)   | 
At 31 December   | 1,124   | 1,131   | 
Country of   | Effective proportion of  | ||
Company name   | Principal activities   | incorporation   | shares   | 
held at 31 December 2024   | |||
Explotaciones Gallegas   | Exploration company   | Spain   | 12.5%   | 
del Cobre SL   | |||
KEFI Minerals Plc   | Exploration and   | UK   | 0.19%   | 
development mining   | |||
company listed on AIM   | |||
Prospech Limited   | Exploration company   | Australia   | 0.53%   | 
(Euro 000’s)   | 31 Dec 2024   | 31 Dec 2023   | 
Unrestricted cash and cash equivalents at Group level   | 43,184   | 94,868   | 
Unrestricted cash and cash equivalents at Operation level   | 9,694   | 26,139   | 
Consolidated cash and cash equivalents   | 52,878   | 121,007   | 
(Euro 000’s)   | 31 Dec 2024   | 31 Dec 2023   | 
Euro – functional and presentation currency   | 37,299   | 50,470   | 
Great Britain Pound   | 70   | 52   | 
United States Dollar   | 15,509   | 70,485   | 
52,878   | 121,007   | 
Shares   | Share Capital   | Share premium   | Total   | |
000’s   | €’000   | €’000   | €’000   | |
Authorised   | ||||
Ordinary shares of €0.09 each*   | 200,000   | 18,000   | -   | 18,000   | 
Issued and fully paid   | Shares   | Share   | Share   | Total   | ||
Price   | Capital   | premium   | ||||
Issue Date   | (£)   | Details   | 000’s   | €'000   | €'000   | €'000   | 
31 December 2022/1   | ||||||
January 2023   | 139,880   | 13,596   | 319,411   | 333,007   | ||
31-Dec-23   | 139,880   | 13,596   | 319,411   | 333,007   | ||
9-Feb-24   | 3.090   | Exercised share options  (a)  | 20   | 3   | 71   | 74   | 
7-May-24   | 2.015   | Exercised share options  (b)  | 67   | 6   | 151   | 157   | 
22-May-24   | 2.015   | Exercised share options  (c)  | 600   | 53   | 1,368   | 1,421   | 
27-Jun-24   | 4.160   | Exercised share options  (d)  | 120   | 11   | 570   | 581   | 
27-Jun-24   | 3.575   | Exercised share options  (d)  | 36   | 3   | 149   | 152   | 
27-Jun-24   | 3.270   | Exercised share options  (d)  | 36   | 3   | 136   | 139   | 
26- Dec 24   | Capital increase**   | 272   | 272   | |||
26- Dec 24   | Capital decrease**    | -   | (1,279)   | -   | (1,279)   | |
31-Dec-2024   | 140,759   | 12,668   | 321,856   | 334,524   | 
FV   | Non-   | ||||||
reserve of   | distribut   | ||||||
(Euro 000’s)   | financial   | able   | Distributa   | Total   | |||
Share   | Bonus   | Depletion   | assets at   | reserve   | ble   | ||
option   | share   | factor (1)   | FVOCI (2  )   | (3)   | reserve (4)   | ||
1 Jan 2023   | 10,365   | 208   | 37,778   | (1,153)   | 8,316   | 14,291   | 69,805   | 
Recognition of share based   | 661   | -   | -   | -   | -   | -   | 661   | 
payments   | |||||||
Change in fair value of financial   | |||||||
assets at fair value through OCI   | -   | -   | -   | (3)   | -   | -   | (3)   | 
(Note 21)   | |||||||
31 Dec 2023/1 Jan 2024   | 11,026   | 208   | 37,778   | (1,156)   | 8,316   | 14,291   | 70,463   | 
Recognition of depletion   | -   | -   | 8,949   | -   | -   | -   | 8,949   | 
factor   | |||||||
Recognition of non-  distributable reserve   | -   | -   | -   | -   | 142   | -   | 142   | 
Recognition of distributable   | -   | -   | -   | -   | -   | 7,848   | 7,848   | 
reserve   | |||||||
Recognition of share based   | 1,379   | -   | -   | -   | -   | -   | 1,379   | 
payments   | |||||||
Change in fair value of  financial assets at fair value  through OCI (Note 21)   | -   | -   | -   | (7)   | -   | -   | (7)   | 
Other changes in reserves   | 464   | -   | -   | -   | -   | (464)   | -   | 
31 Dec 2024   | 12,869   | 208   | 46,727   | (1,163)   | 8,458   | 21,675   | 88,774   | 
 Grant date   | Expiry date   | Exercise price £   | Share   | 
options   | |||
30 Jun 2020   | 30 Jun 2030   | 1.475   | 516,000   | 
24 Jun 2021   | 23 Jun 2031   | 3.090   | 996,000   | 
22 Jun 2022   | 30 Jun 2027   | 3.575   | 1,188,333   | 
  22 May 2023   | 21 May 2028   | 3.270   | 1,268,333   | 
  11 June 2024   |  10 Jun 2029   | 4.135   | 1,305,000   | 
  22 Dec 2024   |   21 Dec 2029   | 3.335   | 150,000   | 
Total   | 5,423,666   | 
Weighted average   | Share   | |
exercise price £   | options   | |
At 1 January 2024   | 2.968   | 4,848,500   | 
Granted options during the year   | 4.053   | 1,455,000   | 
Options executed during the year   | 2.449   | (879,834)   | 
31 December 2024   | 3.343   | 5,423,666   | 
Weighted  Weighted   | |||||||
average   | average   | Expected   | Risk   | Estimated   | |||
Grant   | share   | exercise   | Expected   | life   | Free   | Expected   | Fair Value   | 
Date   | price £   | price £   | volatility   | (years)   | rate   | dividend yield   | £   | 
23 Feb 2017   | 1.440   | 1.440   | 51.8%   | 5   | 0.6%   | Nil   | 0.666   | 
29 May 2019   | 2.015   | 2.015   | 46.9%   | 5   | 0.8%   | Nil   | 0.66   | 
8 July 2019   | 2.045   | 2.045   | 46.9%   | 5   | 0.8%   | Nil   | 0.66   | 
30 June 2020   | 1.475   | 1.475   | 50.32%   | 10   | 0.3%   | Nil   | 0.60   | 
23 June 2021   | 3.090   | 3.090   | 50.91%   | 10   | 0.7%   | Nil   | 0.81   | 
26 Jan 2022   | 4.160   | 4.160   | 49.18%   | 10   | 1.149%   | Nil   | 1.12   | 
22 June 2022   | 3.575   | 3.575   | 34.12%   | 5   | 2.748%   | Nil   | 0.71   | 
22 May 2023   | 3.270   | 3.270   | 38.15%   | 5   | 4.219%   | Nil   | 0.88   | 
11 June 2024   | 4.135   | 4.135   | 39.28%   | 5   | 4.149%   | 2.13%   | 0.93   | 
22 Dec 2024   | 3.335   | 3.335   | 39.28%   | 5   | 4.322%   | 2.13%   | 0.79   | 
(Euro 000’s)   | 2024   | 2023   | 
Opening balance   | (9,104)   | (6,998)   | 
Share of total comprehensive income for the year   | 822   | (2,106)   | 
Revaluation of NCI   | 10,436   | -   | 
Closing balance   | 2,154   | (9,104)   | 
 (Euro 000’s)   | 2024   | 2023   | 
Non-current assets   | 15,322   | 7,273   | 
Current assets   | 1,636   | 601   | 
Non-current liabilities   | (21,624)   | (17,096)   | 
Grants   | (177)   | -   | 
Current liabilities   | (960)   | (697)   | 
Equity   | 9,915   | 7,578   | 
(Profit)/loss for the year and total comprehensive income   | (4,112)   | 2,341   | 
Allocation of consolidated intangible assets   | 3,315   | -   | 
(Euro 000’s)   | 31 Dec 2024   | 31 Dec 2023   | 
Non-current trade and other payables   | ||
Other non-current payables   | 12,492   | 2,003   | 
Government grant   | 1,491   | 202   | 
13,983   | 2,205   | |
Current trade and other payables   | ||
Trade payables   | 78,965   | 70,303   | 
Trade payables to shareholders (Note 31.5)   | 109   | 179   | 
Accruals   | 2,505   | 3,395   | 
VAT payable   | -   | 391   | 
Other   | 8,511   | 1,654   | 
90,090   | 75,922   | 
Days   | 2024   | 2023   | 
Average payment days for payment to suppliers   | 28   | 27   | 
Ratio of transactions paid   | 31   | 29   | 
Ratio of transactions outstanding for payment   | 15   | 25   | 
(€m)   | 2024   | 2023   | 
Total payments made   | 187.8   | 363.2   | 
Total payments made within the legal term   | 115.3   | 339.7   | 
Percentage over total payments   | 80%   | 94%   | 
Total payments outstanding   | 50.8   | 36.3   | 
Number of invoices   | 2024   | 2023   | 
Number of invoices within the legal term  (1)  | 7,013   | 11,524   | 
Percentage over total invoices   | 85%   | 88%   | 
(Euro 000’s)   | Other   | Legal costs   | Rehabilitation   | Total    | 
provisions   | costs   | |||
31 Dec 2022/1 Jan 2023   | 1,435   | 226   | 23,374   | 25,035   | 
Additions   | -   | 1   | -   | 1   | 
Used of provision   | (685)   | -   | (518)   | (1,203)   | 
Increase of provision   | -   | -   | 3,145   | 3,145   | 
Finance cost (Note 9)   | -   | -   | 690   | 690   | 
31 Dec 2023/1 Jan 2024   | 750   | 227   | 26,691   | 27,668   | 
Additions   | -   | 230   | -   | 230   | 
Used of provision   | -   | (62)   | (944)   | (1,006)   | 
Transfer to other non-  current Payables   | (750)   | -   | -   | (750)   | 
Increase of provision   | -   | -   | 3,274   | 3,274   | 
Finance cost (Note 9)   | -   | -   | 828   | 828   | 
31 Dec 2024   | -   | 395   | 29,849   | 30,244   | 
 (Euro 000’s)   | 2024   | 2023   | 
Non-Current   | 29,328   | 27,234   | 
Current   | 916   | 434   | 
Total   | 30,244   | 27,668   | 
(Euro 000 ’s)   | Between   | Between   | More   | 
1 – 5   | 6 – 10   | than 10   | |
Years   | Years   | years   | |
Expected payments for rehabilitation of the mining site,  discounted   | 5,167   | 19,612   | 5,070   | 
(Euro 000’s)   | 31 Dec 2024   | 31 Dec 2023   | 
Non-current   | ||
Leases   | 3,320   | 3,877   | 
3,320   | 3,877   | |
Current    | ||
Leases   | 481   | 501   | 
481   | 501   | 
Right – of-use assets   | |||||
Laboratory   | Lease  | ||||
(Euro 000’s)   | Lands and  | Vehicles   | equipment  | Total    | liabilities   | 
buildings   | |||||
As at 1 January 2024   | 4,545   | -   | -   | 4,545   | 4,378   | 
Additions   | -   | -   | -   | -   | -   | 
Depreciation expense   | (440)   | -   | -   | (440)   | -   | 
Interest expense    | -   | -   | -   | -   |     30   | 
Payments   | -   | -   | -   | -   | (519)   | 
Write-off   | (148)   | (148)   | (88)   | ||
As at 31 December 2024   | 3,957   | -   | -   | 3,957   |     3,801   | 
Twelve   | Twelve   | |
month ended  | month ended   | |
31 Dec   | 31 Dec  | |
(Euro 000’s)   | 2024   | 2023   | 
As at 31 December   | ||
Depreciation expense of right-of-use assets   | (440)   | (533)   | 
Interest expense on lease liabilities   | (30)   | (25)   | 
Total amounts recognised in profit or loss   | (470)   | (558)   | 
Present value of minimum lease payments due   | 31 Dec 2024   | 31 Dec 2023   | 
€'000   | €'000   | |
Within one year   | 481   | 501   | 
2 to 5 years   | 1,856   | 1,928   | 
Over 5 years   | 1,464   | 1,949   | 
3,801   | 4,378   | 
Minimum lease payments due   | 31 Dec 2024   | 31 Dec 2023   | 
€'000   | €'000   | |
Within one year   | 518   | 531   | 
2 to 5 years   | 2,075   | 2,125   | 
Over 5 years   | 1,729   | 2,285   | 
4,322   | 4,941   | 
(Euro 000’s)   | Lease liability   | |
Balance 1 January 2024   | 4,378   | |
Additions   | -   | |
Interest expense   | 30   | |
Lease payments   | (519)   | |
Write-off   | (88)   | |
Balance at 31 Dec 2024   | 3,801   | |
Balance at 31 Dec 2024   | ||
-  | Non-current liabilities   | 3,320   | 
-  | Current liabilities   | 481   | 
3,801   | 
(Euro 000’s)   | 2024   | 2023   | 
Non-current borrowings    | ||
Credit facilities - fix interest   | -   | -   | 
Credit facilities - variable interest   | 10,866   | 16,131   | 
10,866   | 16,131   | |
Current borrowings    | ||
Credit facilities - fix interest   | -   | 5,626   | 
Credit facilities - variable interest   | 6,921   | 44,930   | 
6,921   | 50,556   | 
€'000   | 2024   | 2023   | 
Cash and cash equivalents   | 52,878   | 121,007   | 
Borrowings – repayable within one year    | (6,921)   | (50,556)   | 
Borrowings – repayable after one year    | (10,866)   | (16,131)   | 
Lease   | (3,801)   | (4,378)   | 
Net debt    | 31,290   | 49,942   | 
€'000   | Cash   | Borrowings   | Lease   | Total   | 
Net debt as at 1 January 2023   | 126,448   | (73,363)   | (4,914)   | 48,171   | 
Financing cash flows   | (4,504)   | -   | -   | (4,504)   | 
Proceeds from borrowings   | -   | (36,730)   | -   | (36,730)   | 
Repayment of borrowings   | -   | 43,216   | 536   | 43,752   | 
Foreign exchanges adjustments   | (937)   | -   | -   | (937)   | 
Other changes   | ||||
Interest paid   | -   | 2,607   | 25   | 2,632   | 
Interest expense   | -   | (2,417)   | (25)   | (2,442)   | 
Net debt as at 31 December 2023   | 121,007   | (66,687)   | (4,378)   | 49,942   | 
Financing cash flows   | (69,931)   | -   | -   | (69,931)   | 
Proceeds from borrowings   | -   | (3,000)   | -   | (3,000)   | 
Repayment of borrowings   | -   | 51,900   | 519   | 52,419   | 
Foreign exchanges adjustments   | 1,802   | -   | -   | 1,802   | 
Other changes   | ||||
Interest paid   | -   | 1,131   | 30   | 1,161   | 
Interest expense   | -   | (1,131)   | (30)   | (1,161)   | 
Other changes   | -   | 58   | 58   | |
Net debt as at 31 December 2024   | 52,878   | (17,787)   | (3,801)   | 31,290   | 
Effective   | ||||
proportion  | ||||
Parent   | Principal   | Country of   | of shares  | |
Subsidiary companies    | activity   | incorporation   | held   | |
Atalaya Touro (UK) Ltd   | Atalaya Mining Copper SA   | Holding   | United   | 100%   | 
Kingdom   | ||||
Atalaya Financing Ltd   | Atalaya Mining Copper SA   | Financing   | Cyprus   | 100%   | 
Atalaya MinasdeRiotinto Project (UK)   | Atalaya Mining Copper SA   | Holding   | United   | 100%   | 
Ltd   | Kingdom   | |||
EMED Marketing Ltd   | Atalaya Mining Copper SA   | Trading   | Cyprus   | 100%   | 
Atalaya Riotinto Minera S.L.U.   | Atalaya MinasdeRiotinto   | Production   | Spain   | 100%   | 
Project (UK) Ltd   | ||||
Eastern Mediterranean Exploration   | Atalaya MinasdeRiotinto   | Dormant   | Spain   | 100%   | 
and Development S.L.U.   | Project (UK) Ltd   | |||
Cobre San Rafael, S.L.  (1)  | Atalaya Touro (UK) Ltd   | Exploration   | Spain   | 10%   | 
Recursos Cuenca Minera S.L.U.   | Atalaya Riotinto Minera   | Dormant   | Spain   | J-V   | 
SLU   | ||||
Fundacion Atalaya Riotinto   | Atalaya Riotinto Minera   | Trust   | Spain   | 100%   | 
SLU   | ||||
Atalaya Servicios Mineros, S.L.U.   | Atalaya MinasdeRiotinto   | Holding   | Spain   | 100%   | 
Project (UK) Ltd   | ||||
Atalaya Masa Valverde S.L.U.   | Atalaya Servicios Mineros,   | Exploration   | Spain   | 100%   | 
S.L.U.   | ||||
Atalaya Ossa Morena S.L.U.  (3)  | Atalaya Servicios Mineros,   | Exploration   | Spain   | 99.9%   | 
S.L.U.   | ||||
Iberian Polimetal S.L.U.   | Atalaya Servicios Mineros,   | Dormant   | Spain   | 100%   | 
S.L.U.   | 
The Group   | ||
(Euro 000’s)   | 2024   | 2023   | 
Directors’ remuneration and fees    | 1,275   | 1,092   | 
Director’s bonus  (1)  | 294   | 322   | 
Share option-based benefits to Directors   | 409   | 190   | 
Key management personnel   | 598   | 588   | 
remuneration (2)   | ||
Key management bonus  (1)  | 325   | 221   | 
Share option-based and other benefits to  key management personnel  | 409   | 190   | 
3,215   | 2,603   | 
(Euro 000’s)   | 2024   | 2023   | 
Trafigura Pte Ltd – Revenue from contracts  (a)  | 73,433   | 78,723   | 
Gains/(Losses) relating provisional pricing within sales   | (3,757)   | 1,308   | 
69,676   | 80,031   | |
Impala Terminals Huelva S.L.U. - Port Handling and  Warehousing services  (b)  | (2,201)   | (2,431)   | 
Related parties - total amounts from contracts   | 67,475   | 77,600   | 
(Euro 000’s)   | 31 Dec 2024   | 31 Dec 2023   | 
Receivable from shareholder (Note 20)   | ||
Trafigura Pte. Ltd   | 1,042   | 5,054   | 
– Debtor balance- subject to provisional pricing   | 1,042   | 5,054   | 
Payable from joint venture of shareholder (Note 26)   | ||
Impala Terminals Huelva S.L.U. - Payable balance   | (109)   | (179)   | 
(109)   | (179)   | 
(Euro 000’s)   | 2024   | 2023*   | 
Fees payable for the audit of the Group and individual   | 401   | 452   | 
accounts   | ||
Other non-audit services**   | 70   | -   | 
471   | 452   |