(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 |