ATCX · XBRL financial data

ATLAS CRITICAL MINERALS financial statements, every fiscal year

The same tables from 6 filings, lined up. Matched by XBRL tag: renamed lines keep their history.

How these numbers work

Every number comes from the company's XBRL financial data filed with the SEC, and each one links to its filing.
Lines are matched by XBRL tag, so a line renamed between filings keeps its history.
* marks a quarter worked out from the filing totals: the 10-K year minus the first three quarters, or a year-to-date total minus the earlier one. Fourth-quarter earnings per share is fourth-quarter net income over the fourth-quarter weighted shares.
0 means a filing states zero; a dash (—) means no filing states that number.
“year only” means the 10-K gives the full year but not the quarters needed to work out the fourth. A worked-out quarter of revenue, cost of revenue or operating cash flow more than twice the company's largest quarter of the two years before is shown this way too.
Gross profit is shown as the company reports it; a worked-out quarter must equal revenue less cost of revenue for that quarter, or it is a dash.
Operating income can be above gross profit when the company books other operating income between the two, shown on its own line.
Shares outstanding come from each filing's cover page, as of the date printed there.
Quarters are fiscal: Q2 FY27 is the second quarter of the company's fiscal 2027.

Income statement

Fiscal years (ATCX's year ends in late December)

In thousands of dollars	FY 2019Dec 31, 2020	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Revenue	—	—	—	—	667	—
Revenue from contracts with customers	—	—	—	—	667	92
Cost of revenue	—	—	—	—	401	152
Gross profit	—	—	—	—	266	(59)
General and administrative	267	243	198	340	1,054	3,370
Total operating expenses	413	547	657	1,058	1,904	5,294
Operating income (loss)	413	(547)	(657)	(1,058)	(1,638)	(5,353)
Interest expense	—	—	—	—	—	47
Other income (expense)	(18)	(1)	—	(14)	(25)	(23)
Income tax expense (benefit)	—	—	—	—	19	—
Net income (loss)	(430)	(548)	(657)	(1,072)	(1,713)	(5,420)
Earnings per share, basic USD per share	(0.08)	(0.09)	(0.08)	(0.12)	(0.13)	(1.69)
Earnings per share, diluted USD per share	—	(0.09)	(0.08)	(0.12)	(0.13)	(1.69)
Weighted average shares, basic thousands of shares	5,411	6,148	8,119	9,030	13,447	3,204
Weighted average shares, diluted thousands of shares	—	6,148	8,119	9,030	13,447	3,204

Fiscal years (ATCX's year ends in late December)

In thousands of dollars	FY 2019Dec 31, 2020	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Cash and cash equivalents	68	1	25	93	396	30
Accounts receivable	—	—	—	—	48	29
Inventory	—	—	—	—	172	36
Total current assets	258	86	25	96	663	710
Property and equipment, net	51	31	42	321	1,717	1,941
Total assets	323	130	79	417	2,381	2,651
Accounts payable	—	—	21	59	346	722
Total current liabilities	11	14	21	734	1,227	1,819
Total liabilities	11	14	21	739	1,261	1,846
Accumulated deficit	(1,923)	(2,471)	(3,128)	(4,200)	(9,146)	(14,566)
Total stockholders' equity	312	116	58	(322)	1,120	804
Total liabilities and equity	323	130	79	417	2,381	2,651
Common shares outstanding (cover page) thousands of shares	5,947	6,148	8,119	9,674	33,337	3,475

Fiscal years (ATCX's year ends in late December)

In thousands of dollars	FY 2019Dec 31, 2020	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Net income (loss)	(430)	(548)	(657)	(1,072)	(1,713)	(5,420)
Stock-based compensation	74	149	104	115	850	1,923
Net cash from operating activities	(286)	(378)	(534)	(863)	(847)	(2,983)
Purchases of property and equipment	1	—	—	—	133	133
Net cash from investing activities	(205)	105	75	639	(154)	(67)
Proceeds from issuing common stock	275	205	490	292	1,596	2,517
Proceeds from issuing equity	—	—	—	—	1,596	—
Net cash from financing activities	500	205	490	292	1,312	2,684
Net change in cash	9	(67)	25	67	303	(366)

SIC 1040 and related industry codes, similar size. Each row is the latest quarter reported.

How peers are chosen

SIC 1040 and related industry codes with public float (or, where float is missing, quarterly revenue) between 0.2x and 5x the company's.
Each row is the latest quarter the company has reported, named in the Quarter column; when that filing is a 10-K, it is the fourth quarter, never the full year.
Runway shows only for companies burning cash with under $10B of public float.
* marks a quarter worked out from the filing totals: for a 10-K, the year less the first three quarters; for a 10-Q, the year-to-date total less the earlier one.
A cell reading “not reported” means the filings give no figure for that quarter alone.
A cell reading “year only” links to a 10-K that gives only the full year: without all three earlier quarters there is no fourth quarter to work out, and the year total is never shown as a quarter.

Company	Cash ($K)	Revenue, quarter ($K)	Operating cash flow, quarter ($K)	Shares outstanding	Runway	Quarter
Atlas Critical Minerals	30	year only	year only	3.5M	—	Q4 FY25 20-FDec 31, 2025
Allied Gold	479,777	not reported	year only	124.7M	—	Q4 FY25 40-FDec 31, 2025
Agnico Eagle Mines	2,866,053	year only	year only	500.0M	—	Q4 FY25 40-FDec 31, 2025
First Majestic Silver	793,435	year only	year only	491.3M	—	Q4 FY25 40-FDec 31, 2025
Alamos Gold	623,100	year only	year only	419.9M	—	Q4 FY25 40-FDec 31, 2025
Athena Gold	242	not reported	(439)*	194.8M	1.4 quarters	Q4 FY24 10-KDec 31, 2024
American Eagle Gold	not reported	not reported	not reported	not reported	—	—
AuraSource	9.6	0	(26)*	69.4M	0.4 quarters	Q2 FY23 10-QSep 30, 2023
Aris Mining	391,874	not reported	year only	205.5M	—	Q4 FY25 40-FDec 31, 2025

Not investment advice. Not affiliated with the U.S. SEC.