(Euro 000’s) | Note | 2025 | 2024 |
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 | 23 | ( | ( |
Impairment loss on financial and contract assets | 13, 20 | ( | ( |
Exploration expenses | ( | ( | |
Care and maintenance expenditure | ( | ( | |
Other income | |||
Operating profit | 6 | ||
Net foreign exchange gain/(loss) | 4 | ( | |
Interest income from financial assets at fair value through profit and loss | 8 | ||
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 | ( | |
(Euro 000’s) | Note | 2025 | 2024 |
| 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 2025 | 31 Dec 2024 |
| 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 |
(Euro 000’s) | Note | 31 Dec 2025 | 31 Dec 2024 |
| 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 | |||
Dividend payable | |||
Provisions | 27 | ||
Borrowings | 29 | ||
Total liabilities | |||
Total equity and liabilities |
(Euro 000’s) | Note | Share capital | Share premium | Other reserves1 | Accum. Profits | Total | NCI | Total equity |
1 Jan 2025 | ||||||||
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 share-based payments | 24 | ( | ( | ( | ||||
Recognition of non-distributable reserve | 24 | |||||||
Recognition of distributable reserve | 24 | |||||||
Other changes in equity | ||||||||
Transactions with external shareholders | ||||||||
Dividends paid | 12 | ( | ( | ( | ||||
31 Dec 2025 |
(Euro 000’s) | Note | Share capital | Share premium | Other reserves1 | Accum. Profits | Total | NCI | Total 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 |
(Euro 000’s) | Note | 2025 | 2024 |
| 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 | ( | |
Loss on disposal of PP&E | |||
| Impairment loss on financial | 6 | ||
| and contract assets | |||
Impairment loss on non-financial assets | |||
Reversal of Intangible Asset Impairment | 14 | ( | |
Other tax provision | 27 | ||
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 | 9 | ( | ( |
Net tax (paid)/refund | ( | ( | |
Net cash from operating activities |
(Euro 000’s) | Note | 2025 | 2024 |
| 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 | |||
Share option expense | ( | ||
Dividends paid | 12 | ( | ( |
Net cash (used in)/from financing activities | ( | ||
Net increase 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 |
| Net book value | Proyecto | Proyecto | Proyecto Masa | Proyecto | Proyecto | Total |
| (€'000) | Touro | Ossa Morena | Valverde | Riotinto | Riotinto East | |
Mining assets | 36,432 | 2,101 | 8,685 | 474,522* | 450 | 522,190 |
Non-mining assets | - | - | - | 458 | - | 458 |
Total | 36,432 | 2,101 | 8,685 | 474,980 | 450 | 522,648 |
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/ | 5 – 10 |
| office equipment/Motor vehicles | years |
Right of use assets (IFRS 16) | UOP |
Administrative concessions | UOP |
Mining rights | UOP |
| Development costs | Straight-line, over the estimated useful life |
| of the project, not exceeding 5 years | |
Licences and trademarks | Straight-line, 2 to 10 years |
Computer software | Straight-line at an annual rate of 15% |
Other intangible assets | Straight-line, 3 to 10 years |
| Carrying | Contractual | Less than 3 | Between | Between | Between | Over | |
| (Euro 000’s) | amounts | cash flows | months | 3-12 months | 1-2 years | 2-5 years | 5 years |
| 31 Dec 2025 | |||||||
Lease liability | 4,473 | 4,793 | - | 654 | - | 2,615 | 1,524 |
Other financial liabilities | 44,346 | 44,346 | 1,266 | 37,374 | 5,706 | - | - |
Non-current payables | 12,506 | 13,850 | - | - | - | 11,850 | 2,000 |
Trade and other payables | 99,552 | 99,552 | 48,065 | 51,432 | 55 | - | - |
160,877 | 162,541 | 49,331 | 89,460 | 5,761 | 14,465 | 3,524 |
| 31 Dec 2024 | |||||||
Lease liability | 3,801 | 4,323 | - | 519 | 519 | 1,556 | 1,729 |
Other financial liabilities | 17,787 | 18,983 | 1,519 | 6,015 | 5,670 | 5,779 | - |
Non-current payables | 12,492 | 13,750 | - | - | 750 | 11,000 | 2,000 |
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 |
(Euro 000’s) | 2025 | 2024 |
| Financial assets | ||
Financial assets at amortised cost | 192,178 | 132,096 |
Financial assets at FV through in OCI | 62 | - |
| Financial assets at FV | 9,725 | - |
| through profit or loss | 201,965 | 132,096 |
| Financial liabilities | ||
Financial liabilities at amortised cost | 159,004 | 121,665 |
(Euro 000’s) | (+5%) | (-5%) |
| Effect on profit before tax for the year | 18,890 | (18,890) |
| ended 31 Dec 2025 increase/(decrease) | ||
| Effect on profit before tax for the year | 20,364 | (20,364) |
| ended 31 Dec 2024 increase/(decrease) | ||
| Effect on equity for the year ended | 15,490 | (15,490) |
| 31 Dec 2025 increase/(decrease) | ||
| Effect on equity for the year ended | 16,698 | (16,698) |
| 31 Dec 2024 increase/(decrease) |
(Euro 000’s) | 2025 | 2024 |
| USD | ||
Cash and cash equivalents | 61,262 | 15,513 |
Trade and other receivables | 21,254 | 10,769 |
82,516 | 26,282 | |
| GBP | ||
Cash and cash equivalents | 142 | 70 |
| CHF | ||
Trade and other receivables | 161 | - |
| Increase/(decrease) in copper prices | Increase $0.05/lb | Decrease $0.05/lb |
| (Euro 000’s) | (2024: $0.05) | (2024: $0.05) |
| Effect on profit before tax for the year | 7,060 | (7,060) |
| ended 31 Dec 2025 increase/(decrease) | ||
| Effect on profit before tax for the year | 5,012 | (5,012) |
| ended 31 Dec 2024 increase/(decrease) | ||
| Effect on equity for the year ended | 5,789 | (5,789) |
| 31 Dec 2025 increase/(decrease) | ||
| Effect on equity for the year ended | 4,110 | (4,110) |
| 31 Dec 2024 increase/(decrease) |
| Stage 1 | Stage 2 | Stage 3 | |
| (Euro 000’s) | (12-months ECL) | (Lifetime ECL) | (Credit) |
| 31 December 2025 | |||
Cash and cash equivalents | 166,306 | – | – |
Loans (impaired) | 20 | – | (2,726) |
| Trade and other financial | 24,689 | – | (21,418) |
| receivables (impaired) | |||
Other financial assets | 1,163 | – | – |
192,178 | - | (24,144) | |
| 31 December 2024 | |||
Cash and cash equivalents | 52,878 | - | - |
Loans | 2,627 | - | - |
Trade and other financial receivables | 70,115 | - | - |
Other financial assets | 1,124 | - | - |
(Euro 000’s) | 31 Dec 2025 | 31 Dec 2024 |
Unrestricted cash and cash equivalents at Group level | 146,505 | 43,184 |
Unrestricted cash and cash equivalents at Operation level | 19,801 | 9,694 |
Consolidated cash and cash equivalents | 166,306 | 52,878 |
Net cash position | 121,960 | 35,091 |
Working capital surplus | 93,822 | 44,728 |
(Euro 000’s) | 2025 | 2024 |
| Non-current financial assets | ||
Non-current loans | 9,834 | 2,768 |
Non-current deposits | 902 | 611 |
10,736 | 3,379 | |
| Current financial assets | ||
Current loans | 20 | 5,352 |
Current receivables | 21,668 | 11,458 |
21,688 | 16,810 | |
Total | 32,424 | 20,189 |
(Euro 000’s) | 2025 | 2024 |
| Variable rate instruments | ||
Financial assets | 166,306 | 52,878 |
(Euro 000’s) | 2025 | 2024 |
| Variable rate instruments | ||
Equity | 1,663 | 529 |
Profit or loss | 1,663 | 529 |
(Euro 000’s) | Level 1 | Level 2 | Level 3 | Total |
| 31 December 2025 | ||||
| Other current financial assets | ||||
Financial assets at FV through OCI | 62 | - | 1,101 | 1,163 |
Financial assets at FV through P&L (*) | - | - | 9,725 | 9,725 |
| Trade and other receivables | ||||
Receivables (subject to provisional pricing) | - | 21,254 | - | 21,254 |
Total | 62 | 21,254 | 10,826 | 32,142 |
| 31 December 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 |
(Million of Euro) | Incremental Cash Flows |
Low Range | 10.1 |
Base Case | 10.9 |
High Range | 13.4 |
(Euro 000’s) | 31 Dec 2025 | 31 Dec 2024 |
Total liabilities less cash | 33,526 | 104,433 |
Total equity (excluding NCI) | 589,870 | 516,384 |
Total capital | 623,396 | 620,187 |
Gearing ratio | 5.38% | 16.82% |
(Euro 000’s) | 2025 | 2024 |
| Revenue – from external customers | ||
Switzerland | 276,975 | 256,243 |
Singapore | 205,422 | 69,676 |
Spain | 518 | 878 |
Total | 482,915 | 326,797 |
(Euro 000’s) | 2025 | 2024 |
| Revenue – from external customers | ||
Cyprus | 36,488 | 25,404 |
Spain | 446,427 | 301,393 |
Total | 482,915 | 326,797 |
(Euro 000’s) | 2025 | 2024 |
| Non-current assets | ||
Spain | 522,648 | 479,241 |
Total | 522,648 | 479,241 |
2025 | 2024 | ||
| Offtaker 1 | Segment | Copper | Copper |
€’000 | 205,422 | 69,676 | |
| Offtaker 2 | Segment | Copper | Copper |
€’000 | 91,875 | 91,849 | |
| Offtaker 3 | Segment | Copper | Copper |
€’000 | 131,840 | 164,394 |
(Euro 000’s) | 2025 | 2024 |
Revenue from contracts with customers1 | 474,863 | 341,787 |
Price finalisation adjustments on provisionally priced sales | 2,372 | - |
Fair value (loss)/gain relating to provisional pricing within sales2 | 5,209 | (15,868) |
Other income3 | 471 | 878 |
Total revenue | 482,915 | 326,797 |
(Euro 000’s) | 2025 | 2024 |
Operating costs** | 234,707 | 197,793 |
Care and maintenance expenditure | 13,008 | 16,723 |
Exploration expenses | 7,621 | 4,975 |
Employee benefit expense (Note 7) | 27,875 | 27,868 |
Compensation of Directors and key management personnel | 3,261 | 2,397 |
Auditors’ remuneration – audit (Note 32) | 332 | 401 |
Other accountants’ remuneration | 848 | 1,291 |
Consultants’ remuneration | 1,690 | 1,775 |
Depreciation of property, plant and equipment (Note 13) | 42,718 | 39,658 |
Amortisation of intangible assets (Note 14) | 4,802 | 3,907 |
Share option-based employee benefits (Note 24) | 7,009 | 1,379 |
Shareholders’ communication expense | 113 | 125 |
On-going listing costs | 357 | 1,114 |
Legal costs | 769 | 368 |
Public relations and communication development | 1,740 | 963 |
Rents (Note 28) | 7,230 | 5,492 |
Other expenses and provisions | 627 | (1,841) |
Reversal of impairment losses (*) (Note 14) | - | (6,948) |
Impairment loss on trade receivables and contract assets | 21,418 | 1,205 |
Total | 376,125 | 298,645 |
(Euro 000’s) | 2025 | 2024 |
Wages and salaries | 20,516 | 20,430 |
Social security and social contributions | 6,642 | 6,613 |
Employees’ other allowances | 19 | 24 |
Bonus to employees | 698 | 801 |
Total | 27,875 | 27,868 |
Average | At year-end | |||
| Number of employees | 2025 | 2024 | 2025 | 2024 |
Spain – Full time | 478 | 492 | 480 | 490 |
Spain – Part time | 27 | 3 | 34 | 3 |
Cyprus – Full time | 1 | 1 | 1 | 1 |
Cyprus – Part time | 2 | 2 | 2 | 2 |
United Kingdom – Full time | 1 | - | 1 | 1 |
Total | 509 | 498 | 518 | 497 |
(Euro 000’s) | 2025 | 2024 |
| Interest expense: | ||
Interest payable for borrowings | 583 | 1,131 |
Interest expense on lease liabilities | 21 | 30 |
Unwinding of discount on mine rehabilitation provision (Note 27) | 796 | 828 |
Impairment and gains/(losses) on disposal of financial instruments | 2,726 | - |
Total | 4,126 | 1,989 |
(Euro 000’s) | 2025 | 2024 |
Net foreign exchange gain/(loss) included in other gain/(losses) | (6,263) | 3,090 |
| Total net foreign exchange gain/(losses) recognised | (6,263) | 3,090 |
| in profit before income tax for the period |
(Euro 000’s) | 2025 | 2024 |
Financial interest | 1,834 | 1,887 |
Other received interest | - | - |
Total | 1,834 | 1,887 |
(Euro 000’s) | 2025 | 2024 |
Current income tax charge | 17,646 | 2,732 |
| Deferred tax income relating to the origination | (2,725) | (6,297) |
| of temporary differences (Note 17) | ||
Deferred tax expense relating to reversal of temporary differences (Note 17) | 1,979 | 2,528 |
Total | 16,900 | (1,037) |
(Euro 000’s) | 2025 | 2024 |
Accounting profit before tax | 102,263 | 31,523 |
Tax calculated at the applicable tax rates of the Company – 25% Spain (2024: 12.5% Cyprus) | 25,566 | 7,881 |
Tax effect of expenses not deductible for tax purposes | - | |
Tax effect of tax loss for the year | 1,052 | 4,018 |
Tax effect of allowances and income not subject to tax | (9,215) | (5,769) |
Effect of lower tax rates in other jurisdictions of the Group | 242 | (2,921) |
Tax effect of tax losses brought forward | - | - |
Deferred tax (Note 17) | (745) | (4,246) |
Tax (credit)/charge | 16,900 | (1,037) |
Country | Years |
Spain | 2022-2025 |
Cyprus | 2020-2025 |
United Kingdom | 2020-2025 |
(Euro 000’s) | 2025 | 2024 |
Parent Company | (24,703) | (2,468) |
Subsidiaries | 110,280 | 34,206 |
| Profit attributable to equity | 85,577 | 31,738 |
| holders of the parent | ||
| Weighted number of ordinary | ||
| shares for the purposes of basic | 140,759 | 140,404 |
| earnings per share (‘000) | ||
| Basic earnings per share | 60.8 | 22.6 |
| (EUR cents/share) | ||
| Weighted number of ordinary | ||
| shares for the purposes of diluted | 146,884 | 145,457 |
| earnings per share (‘000) | ||
| Diluted earnings per share | 58.3 | 21.8 |
| (EUR cents/share) |
(Euro 000’s) | 2025 | 2024 |
Final Dividends declared and paid | 3,871 | 5,243 |
Interim Dividends declared and paid | 6,193 | 5,063 |
Total | 10,064 | 10,306 |
| Land and | Right of use | Plant and | Assets under | Deferred | Other | ||
| 2025 (Euro 000’s) | buildings | assets 5 | equipment | construction 3 | mining costs 2 | assets 1 | Total |
| Cost | |||||||
At 1 January 2025 | 86,452 | 6,928 | 340,516 | 100,448 | 73,974 | 980 | 609,298 |
Additions 7 | 459 | 1,237 | 836 | 47,549 | 22,084 | - | 72,165 |
Increase in rehab. provision (Note 27) | 116 | - | - | - | - | - | 116 |
Reclassifications 4 | - | - | 2,895 | 7,013 | - | 19 | 9,927 |
Other transfer | - | - | - | - | - | - | - |
Changes in rehab. provision | (775) | - | - | - | - | - | (775) |
Disposals | - | - | - | (14) | - | (24) | (38) |
31 Dec 2025 | 86,252 | 8,165 | 344,247 | 154,996 | 96,058 | 975 | 690,693 |
| Depreciation | |||||||
At 1 January 2025 | 30,894 | 2,971 | 140,876 | - | 24,718 | 807 | 200,266 |
Charge for the year 6 | 5,370 | 562 | 28,356 | - | 8,378 | 52 | 42,718 |
Write-off | - | - | - | - | - | (20) | (20) |
31 Dec 2025 | 36,264 | 3,533 | 169,232 | - | 33,096 | 839 | 242,964 |
Net book value at 31 December 2025 | 49,989 | 4,632 | 175,015 | 154,996 | 62,962 | 136 | 447,729 |
| Land and | Right of use | Plant and | Assets under | Deferred | Other | ||
| 2024 (Euro 000’s) | buildings | assets 5 | equipment | construction 3 | mining costs 2 | assets 1 | Total |
| Cost | |||||||
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 | 233 | - | 332 | 52,801 | 9,902 | - | 63,268 |
Increase in rehab. provision (Note 27) | 3,274 | - | - | - | - | - | 3,274 |
Reclassifications | - | - | 21,050 | (21,969) | - | 29 | (890) |
Other transfer | (572) | - | - | (2,586) | - | - | (3,158) |
Write-off | - | (148) | - | - | - | - | (148) |
Advances | - | - | - | 1,601 | - | - | 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 | 6,192 | 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 December 2024 | 55,558 | 3,957 | 199,640 | 100,448 | 49,256 | 173 | 409,032 |
Description | Caption | Note | Net Asset Value (€k) | |
31 Dec 2025 | 31 Dec 2024 | |||
Pilot Plant | Non-current loan | 19 | - | 2,627 |
| Industrial Plant | Non-current receivables | 20 | - | 29,662 |
| (prepayment) | ||||
Industrial Plant | PPE | 13 | 22,118* | 12,978 |
Convertible Loan | Non-current loan | 19 | 9,725 | 5,332 |
31,823 | 50,619 |
| Net Asset | ||||
| Value at 31 | Value at 31 | |||
| Nature of the Asset | Dec 2025 | Impairment | December | |
| Description | (recoverability) | (€k) | (€k) | 2025 (€k) |
| Repayments from | ||||
| Pilot Plant | operational cash flow | 2,726 | (2,726) | - |
| from the Industrial Plant | ||||
| Repayments depends on | ||||
| Industrial | the use of the technology | 21,418 | (21,418) | - |
| Plant – Loan | and operation in the | |||
| Industrial Plant | ||||
| Industrial | Recoverable asset through | |||
| Plant - PPE | alternative use in Atalaya’s | 22,098 | - | 22,098 |
| processing plant1 | ||||
| Convertible | Recoverable by 20% of equity | 9,725 | - | 9,725 |
| Loan | in the E-LIX technology | |||
55,967 | (24,144) | 31,823 |
| Licences, R&D | Other intangible | ||||
2025 (Euro 000’s) | Permits (1) | and Software | assets | Total | |
| Cost | |||||
At 1 January 2025 | 78,071 | 1,810 | 27,847 | 107,728 | |
Additions | 400 | 10 | 9,07 | 3(2) | 9,483 |
Reclassification | 52 | 28 | (51) | 29 | |
31 Dec 2025 | 78,523 | 1,848 | 36,869 | 117,240 | |
| Amortisation | |||||
At 1 January 2025 | 35,958 | 1,561 | - | 37,519 | |
Charge for the year | 4,771 | 31 | - | 4,802 | |
31 Dec 2025 | 40,729 | 1,592 | - | 42,321 | |
Net book value at 31 December 2025 | 37,794 | 256 | 36,869 | 74,919 |
| Licences, R&D | Other intangible | |||
2024 (Euro 000’s) | Permits (1) | and Software | assets | Total |
| Cost | ||||
At 1 January 2024 | 81,199 | 8,758 | - | 89,957 |
Additions | - | - | 17,771(3) | 17,771 |
Reclassification | (3,128) | (6,948) | 10,076 | - |
31 Dec 2024 | 78,071 | 1,810 | 27,847 | 107,728 |
| Amortisation | ||||
At 1 January 2025 | 32,080 | 8,480 | - | 40,560 |
Charge for the year | 3,878 | 29 | - | 3,907 |
Reversal of impairment losses(4) | - | (6,948) | - | (6,948) |
31 Dec 2024 | 35,958 | 1,561 | - | 37,519 |
Net book value at 31 December 2024 | 42,113 | 249 | 27,847 | 70,209 |
(Euro 000’s) | 2025 | 2024 |
| Opening balance | - | - |
| as of 1 January | ||
Additions during the year | - | 1,205 |
Impairment losses | - | (1,205) |
Closing balance as of 31 December | - | - |
| Effective proportion | |||
| Company | Country of | of shares held at 31 | |
name | Principal activities | incorporation | December 2015 |
| Recursos Cuenca | Exploitation of tailing dams | Spain | 50% |
| Minera S.L. | and waste areas resources |
(Euro 000’s) | 31 Dec 2025 | 31 Dec 2024 |
Intangible assets | 94 | 94 |
Trade and other receivables | 4 | 4 |
Cash and cash equivalents | 15 | 15 |
Trade and other payables | (114) | (115) |
Net assets | (1) | 2 |
Revenue | - | - |
Expenses | - | - |
Net profit/(loss) after tax | - | - |
| Consolidated statement | Consolidated | |||
| (Euro 000’s) | of financial position | income statement | ||
Deferred tax asset | 2025 | 2024 | 2025 | 2024 |
At 1 January | 15,085 | 11,282 | - | - |
| Deferred tax income relating to the origination | 2,725 | 6,297 | (2,725) | (6,297) |
| of temporary differences (Note 10) | ||||
Deferred tax asset due to losses available against future taxable income overprovision previous years | - | 34 | - | |
| Deferred tax expense relating to reversal | (1,970) | (2,528) | 1,970 | 2,528 |
| of temporary differences (Note 10) | ||||
At 31 December | 15,840 | 15,085 | ||
Deferred tax income/(expense) (Note 10) | (755) | (3,769) | ||
(Euro 000’s) | 31 Dec 2025 | 31 Dec 2024 |
Finished products | 3,799 | 19,732 |
Materials and supplies | 25,087 | 25,540 |
Work in progress | 1,985 | 3,890 |
30,871 | 49,162 |
(Euro 000’s) | 2025 | 2024 |
| Non-current loans | ||
Loans | 12,451 | 2,627 |
Impairment loss on loans | (2,726) | - |
9,725 | 2,627 | |
| Current loans | ||
Loans | 20 | 5,352 |
20 | 5,352 |
(Euro 000’s) | 2025 | 2024 |
| Non-current trade and other receivables | ||
Deposits | 902 | 611 |
Loans | 109 | 141 |
Prepayments for service contract1 | - | 29,662 |
Other non-current receivables | 111 | 2,838 |
1,122 | 33,252 | |
| Current trade and other receivables | ||
Trade receivables at fair value – subject to provisional pricing | 5,484 | 9,727 |
| Trade receivables from shareholders at fair value | 15,770 | 1,042 |
| – subject to provisional pricing (Note 31.5) | ||
Deposits | 35 | 35 |
VAT receivable | 12,739 | 20,898 |
Tax advances | 71 | - |
Prepayments | 4,736 | 4,507 |
Other current assets | 2,278 | 654 |
41,113 | 36,863 | |
Allowance for expected credit losses | - | - |
Total trade and other receivables | 42,235 | 70,115 |
(Euro 000’s) | 31 Dec 2025 | 31 Dec 2024 |
Financial asset at fair value through OCI (see (a) below) | 1,162 | 1,124 |
Total current | 61 | 23 |
Total non-current | 1,101 | 1,101 |
(Euro 000’s) | 31 Dec 2025 | 31 Dec 2024 |
At 1 January | 1,124 | 1,131 |
Fair value change recorded in equity (Note 24) | 38 | (7) |
At 31 December | 1,162 | 1,124 |
| Effective proportion | |||
| Company | Country of | of shares held at 31 | |
name | Principal activities | incorporation | December 2015 |
| Explotaciones | |||
| Gallegas del | Exploration company | Spain | 12.5% |
| Cobre S.L. | |||
| KEFI Minerals Plc | Exploration and development | UK | 0.04% |
| mining company listed on AIM | |||
| Prospech | Exploration company | Australia | 0.09% |
| Limited |
(Euro 000’s) | 31 Dec 2025 | 31 Dec 2024 |
Unrestricted cash and cash equivalents at Group level | 146,505 | 43,184 |
Unrestricted cash and cash equivalents at Operation level | 19,801 | 9,694 |
Consolidated cash and cash equivalents | 166,306 | 52,878 |
(Euro 000’s) | 31 Dec 2025 | 31 Dec 2024 |
Euro – functional and presentation currency | 104,902 | 37,299 |
Great Britain Pound | 142 | 70 |
United States Dollar | 61,262 | 15,509 |
166,306 | 52,878 |
| Shares | Share Capital | Share premium | Total | |||
Issue Date | Price (£) | Details | 000’s | €'000 | €'000 | €'000 |
| 1 January 2024 | 140,759 | 12,668 | 321,856 | 334,524 | ||
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-24 | 140,759 | 12,668 | 321,856 | 334,524 | ||
At 31 December 2024 | 140,759 | 12,668 | 321,856 | 334,524 | ||
1 January 2025 | 140,759 | 12,668 | 321,856 | 334,524 | ||
At 31 December 2025 | 140,759 | 12,668 | 321,856 | 334,524 |
| Share | Bonus | Depletion | FV reserve of financial | Non-distributable | Distributable | ||
| (Euro 000’s) | option | share | factor1 | assets at FVOCI2 | reserve3 | reserve4 | Total |
1 Jan 2024 | 11,026 | 208 | 37,778 | (1,156) | 8,316 | 14,291 | 70,463 |
Recognition of depletion factor | - | - | 8,949 | - | - | - | 8,949 |
Recognition of non-distributable reserve | - | - | - | - | 142 | - | 142 |
Recognition of distributable reserve | - | - | - | - | - | 7,848 | 7,848 |
Recognition of share-based payments | 1,379 | - | - | - | - | - | 1,379 |
| Change in fair value of financial assets | - | - | - | (7) | - | - | (7) |
| at fair value through OCI (Note 21) | |||||||
Other changes in reserves | 464 | - | - | - | - | (464) | - |
31 Dec 2024/1 Jan 2025 | 12,869 | 208 | 46,727 | (1,163) | 8,458 | 21,675 | 88,774 |
Recognition of non-distributable reserve | - | - | - | - | 1 | - | 1 |
Recognition of distributable reserve | - | - | - | - | - | 13 | 13 |
Recognition of share-based payments | 428 | - | - | - | - | - | 428 |
| Change in fair value of financial assets | - | - | - | 39 | - | - | 39 |
| at fair value through OCI (Note 21) | |||||||
31 Dec 2025 | 13,297 | 208 | 46.,727 | (1,124) | 8,459 | 21,688 | 89,255 |
Grant date | Expiry date | Exercise price £ | Share options |
30 Jun 2020 | 30 Jun 2030 | 1.475 | 410,000 |
24 Jun 2021 | 23 Jun 2031 | 3.090 | 838,000 |
23 Jun 2022 | 30 Jun 2027 | 3.575 | 910,000 |
22 May 2023 | 21 May 2028 | 3.270 | 1,040,000 |
11 June 2024 | 10 Jun 2029 | 4.135 | 1,078,334 |
20 Dec 2024 | 19 Dec 2029 | 3.335 | 150,000 |
9 Jul 2025 | 9 Jul 2030 | 4.603 | 1,600,000 |
Total | 6,026,334 |
Weighted average exercise price £ | Share options | |
At 1 January 2025 | 3.343 | 5,423,666 |
Granted options during the year | 4.603 | 1,600,000 |
Options executed during the year | 3.282 | (907,333) |
Options expired during the year | 3.845 | (89,999) |
31 December 2025 | 3.676 | 6,026,334 |
| Weighted average | Weighted average | Expected | Expected life | Risk free | Expected | Estimated | |
| GrantDate | share price £ | exercise price £ | volatility | (years) | rate | dividend yield | Fair Value £ |
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 |
9 July 2025 | 4.603 | 4.603 | 37.6% | 5 | 3.96% | 1.15% | 1.66 |
| Maximum | ||||
| number | ||||
| of shares | Grant | Vesting | ||
Name | Role | awarded | date | schedule |
| Alberto | Chief Executive | Vesting of 3 | ||
| Lavandeira | Officer | 218,000 | 23/04/2025 | years, subject to |
| performance | ||||
| César | Chief Financial | 113,091 | 23/04/2025 | Same as above |
| Sánchez | Officer (PDMR) | |||
| Corporate | ||||
| Enrique | Institutional | 112,431 | 23/04/2025 | Same as above |
| Delgado | Adviser (Former | |||
| GM Riotinto) | ||||
| 443,522 |
(Euro 000’s) | 2025 | 2024 |
Opening balance | 2,154 | (9,104) |
Share of total comprehensive income for the year | - | 822 |
Revaluation of NCI | (214) | 10,436 |
Closing balance | 1,940 | 2,154 |
(Euro 000’s) | 2025 | 2024 |
Non-current assets | 20,284 | 15,322 |
Current assets | 1,918 | 1,636 |
Non-current liabilities | (27,148) | (21,624) |
Grants | (167) | (177) |
Current liabilities | (1,771) | (960) |
Equity | 5,803 | 9,915 |
| (Profit)/loss for the year and total comprehensive income | 1,081 | (4,112) |
Allocation of consolidated intangible assets | 3,315 | 3,315 |
(Euro 000’s) | 31 Dec 2025 | 31 Dec 2024 |
| Non-current trade and other payables | ||
Other non-current payables | 12,506 | 12,492 |
Shared-based payment non-financial liability | 225 | |
Government grant | 1,411 | 1,491 |
14,142 | 13,983 | |
| Current trade and other payables | ||
Trade payables | 87,938 | 78,965 |
Trade payables to shareholders (Note 31.4) | 155 | 109 |
Share-based payment non-financial liability | 6,565 | - |
Accruals | 1,873 | 2,505 |
VAT payable | - | - |
Other | 9,586 | 8,511 |
106,117 | 90,090 |
Average payment days to suppliers | 2025 | 2024 |
| Days | ||
Average payment days for payment to suppliers | 57 | 28 |
Ratio of transactions paid | 62 | 31 |
Ratio of transactions outstanding for payment | 28 | 15 |
| (€m) | ||
Total payments made | 259.2 | 187.8 |
Total payments made within the legal term | 160.3 | 115.3 |
Percentage over total payments | 62% | 80% |
Total payments outstanding | 44.0 | 50.8 |
| Number of invoices | ||
Number of invoices within the legal term 1 | 8,519 | 7,013 |
Percentage over total invoices | 65% | 85% |
| Other | Rehabilitation | |||
| (Euro 000’s) | provisions | Legal costs | costs | Total |
31 Dec 2023/1 Jan 2024 | 750 | 227 | 26,691 | 27,668 |
Additions | - | 230 | - | 230 |
Use 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 2024/1 Jan 2025 | - | 395 | 29,849 | 30,244 |
Additions | 1,197 | - | 116 | 1,313 |
Use of provision | - | (150) | (819) | (969) |
Revision of estimates | - | - | (775) | (775) |
Finance cost (Note 9) | - | - | 796 | 796 |
31 Dec 2025 | 1,197 | 245 | 29,167 | 30,609 |
(Euro 000’s) | 2025 | 2024 |
Non-current | 28,764 | 29,328 |
Current | 1,845 | 916 |
Total | 30,609 | 30,244 |
| Between 1 | Between | More than | |
| (Euro 000’s) | – 5 Years | 6 – 10 Years | 10 years |
| Expected payments for rehabilitation | 6,112 | 19,304 | 3,751 |
| of the mining site, discounted |
(Euro 000’s) | 31 Dec 2025 | 31 Dec 2024 |
| Non-current | ||
Leases | 3,834 | 3,320 |
3,834 | 3,320 | |
| Current | ||
Leases | 639 | 481 |
639 | 481 |
| Right of use assets | Lease liabilities | |
| (Euro 000’s) | Lands and buildings | |
| As at 1 January 2025 | 3,957 | 3,801 |
| Additions | 1,237 | 1,237 |
| Depreciation expense | (562) | - |
| Interest expense | - | 21 |
| Payments | - | (586) |
As at 31 December 2025 | 4,632 | 4,473 |
| Twelve months | Twelve months | |
| As at 31 December (Euro 000’s) | ended 31 Dec 2025 | ended 31 Dec 2024 |
Depreciation expense of right of use assets | (562) | (440) |
Interest expense on lease liabilities | (21) | (30) |
Total amounts recognised in profit or loss | (583) | (470) |
(Euro 000’s) | 31 Dec 2025 | 31 Dec 2024 |
| Present value of minimum lease payments due | ||
Within one year | 639 | 481 |
2 to 5 years | 2,464 | 1,856 |
Over 5 years | 1,370 | 1,464 |
4,473 | 3,801 | |
| Minimum lease payments due | ||
Within one year | 654 | 518 |
2 to 5 years | 2,615 | 2,075 |
Over 5 years | 1,524 | 1,729 |
4,793 | 4,322 |
(Euro 000’s) | Lease liabilities |
| Balance 1 January 2025 | 3,801 |
| Additions | 1,237 |
| Interest expense | 21 |
| Lease payments | (586) |
Balance at 31 Dec 2025 | 4,473 |
| Non-current liabilities | 3,834 |
| Current liabilities | 639 |
| 4,473 |
(Euro 000’s) | 2025 | 2024 |
| Non-current borrowings | ||
Credit facilities - variable interest | 5,708 | 10,866 |
5,708 | 10,866 | |
| Current borrowings | ||
Credit facilities - variable interest | 38,638 | 6,921 |
38,638 | 6,921 |
(€ 000’s) | 2025 | 2024 |
Cash and cash equivalents | 166,306 | 52,878 |
Borrowings – repayable within one year | (38,638) | (6,921) |
Borrowings – repayable after one year | (5,708) | (10,866) |
Lease | (4,473) | (3,801) |
Net cash | 117,487 | 31,290 |
(Euro 000’s) | Cash | Borrowings | Lease | Total |
Net cash as at 1 January 2024 | 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 cash as at 31 December 2024 | 52,878 | (17,787) | (3,801) | 31,290 |
Financing cash flows | 120,857 | - | - | 120,857 |
Proceeds from borrowings | - | (37,916) | - | (37,916) |
Repayment of borrowings | - | 11,357 | 565 | 11,922 |
Foreign exchanges adjustments | (7,429) | - | - | (7,429) |
| Other changes | ||||
Interest paid | - | 1,238 | 21 | 1,259 |
Interest expense | - | (1,238) | (21) | 1,259 |
Other changes (Note 28) | - | - | (1,237) | (1,237) |
Net cash as at 31 December 2025 | 166,306 | (44,346) | (4,473) | 117,487 |
| Effective | ||||
| proportion | ||||
| Principal | Country of | of shares | ||
Subsidiary companies | Parent | activity | incorporation | held |
Atalaya Touro (UK) Ltd. | Atalaya Mining Copper SA | Holding | United Kingdom | 100% |
Atalaya Financing Ltd. | Atalaya Mining Copper SA | Financing | Cyprus | 100% |
Atalaya MinasdeRiotinto Project (UK) Ltd. | Atalaya Mining Copper SA | Holding | United Kingdom | 100% |
EMED Marketing Ltd. | Atalaya Mining Copper SA | Trading | Cyprus | 100% |
Atalaya Riotinto Minera S.L.U. | Atalaya MinasdeRiotinto Project (UK) Ltd. | Production | Spain | 100% |
| Eastern Mediterranean Exploration | Atalaya MinasdeRiotinto Project (UK) Ltd. | Dormant | Spain | 100% |
| and Development S.L.U. | ||||
Cobre San Rafael, S.L. 1 | Atalaya Touro (UK) Ltd. | Exploration | Spain | 10% |
Recursos Cuenca Minera S.L.U. | Atalaya Riotinto Minera S.L.U. | Dormant | Spain | J-V |
Fundacion Atalaya Riotinto | Atalaya Riotinto Minera S.L.U. | Trust | Spain | 100% |
Atalaya Servicios Mineros, S.L.U. | Atalaya MinasdeRiotinto Project (UK) Ltd. | Holding | Spain | 100% |
Atalaya Masa Valverde S.L.U. | Atalaya Servicios Mineros, S.L.U. | Exploration | Spain | 100% |
Atalaya Ossa Morena S.L.U. 2 | Atalaya Servicios Mineros, S.L.U. | Exploration | Spain | 99.9% |
Iberian Polimetal S.L.U. | Atalaya Servicios Mineros, S.L.U. | Dormant | Spain | 100% |
(Euro 000’s) | 2025 | 2024 |
Directors’ remuneration and fees | 1,252 | 1,275 |
Directors’ bonus1 | 407 | 294 |
Share-based benefits to Directors | 852 | 409 |
Share award benefits to Directors | 160 | - |
Key management personnel remuneration2 | 857 | 598 |
Key management bonus1 | 343 | 325 |
| Share-based and other benefits to key | 1,830 | 409 |
| management personnel3 | ||
Share award benefits to key management | 115 | - |
5,816 | 3,310 |
(Euro 000’s) | 2025 | 2024 |
Trafigura Pte Ltd. – Revenue from contracts (a) | 202,437 | 73,433 |
Gains/(Losses) relating provisional pricing within sales | 2,985 | (3,757) |
205,422 | 69,676 | |
| Impala Terminals Huelva S.L.U. - Port Handling | (2,377) | (2,201) |
| and Warehousing services (b) | ||
Related parties - total amounts from contracts | 203,045 | 67,475 |
(Euro 000’s) | 2025 | 2024 |
| Receivable from shareholder (Note 20) | ||
| Trafigura Pte. Ltd. | 15,770 | 1,042 |
| – Debtor balance - subject to provisional pricing | 15,770 | 1,042 |
| Payable from joint venture of shareholder (Note 26) | ||
Impala Terminals Huelva S.L.U. - payable balance | (155) | (109) |
(155) | (109) |
(Euro 000’s) | 2025 | 2024 |
Fees payable for the audit of the Group and individual accounts | 332 | 401 |
Other non-audit services | 59 | 70 |
391 | 471 |