Year ended | Year ended | ||
31 December | 31 December | ||
2025 | 2024 | ||
Notes | £ | £ | |
Continuing operations: | |||
Administrative expenses | 6 | ( | ( |
Operating loss | ( | ( | |
Interest income | |||
Finance costs | 7 | ( | ( |
Share of net loss of investments accounted for using the equity method | 14 | ( | |
Loss before taxation | ( | ( | |
Income tax expense | 9 | ||
Loss after taxation | ( | ( | |
Total loss from continuing operations | ( | ( | |
Loss from discontinued and disposed operations | ( | ||
Loss for the year | ( | ( | |
Total loss is attributable to: | |||
Owners of Critical Mineral Resources plc | ( | ( | |
Non-controlling interests | ( | ( | |
( | ( | ||
Other comprehensive income: | |||
Items that may be reclassified to profit or loss: | |||
Exchange differences on translation of continuing operations | 20 | ( | |
Total comprehensive loss for the year | ( | ( | |
Total comprehensive loss is attributable to: | |||
Owners of Critical Mineral Resources plc | ( | ( | |
Non-controlling interests | ( | ( | |
( | ( | ||
Total comprehensive loss attributable to Owners of Critical Mineral Resources plc: | |||
Continuing operations | ( | ( | |
Discontinued operations | ( | ||
( | ( | ||
Earnings per share: | |||
Total basic and diluted loss per share (£): | |||
Continuing operations | 10 | ( | ( |
Continuing and discontinued operations | 10 | ( | ( |
As at | As at | ||
31 December | 31 December | ||
2025 | 2024 | ||
ASSETS | Notes | £ | £ |
Non-current assets | |||
Intangible fixed assets | 11 | ||
Tangible fixed assets | 12 | ||
Equity accounted investees | 14 | ||
Total non-current assets | |||
Current assets | |||
Other receivables | 15 | ||
Cash and cash equivalents | |||
Total current assets | |||
Total assets | |||
LIABILITIES | |||
Non-current liabilities | |||
Convertible loan notes | 16 | ( | |
Derivative financial liabilities | 16 | ( | |
Lease liabilities | 17 | ( | ( |
Total non-current liabilities | ( | ( | |
Current liabilities | |||
Trade and other payables | 16 | ( | ( |
Convertible loan notes | 16 | ( | ( |
Lease liabilities | 16 | ( | ( |
Total current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net liabilities | ( | ( | |
EQUITY | |||
Share capital | 18 | ||
Share premium | 18 | ||
Paid in share capital | 18 | ||
Other equity | 20 | ||
Share-based payments reserve | 20 | ||
Foreign exchange reserve | 20 | ( | |
Retained earnings | ( | ( | |
Capital and reserves attributable to owners of Critical | |||
Mineral Resources plc | ( | ( | |
Non-controlling interests | ( | ( | |
Total equity | ( | ( |
Share- | Non- | ||||||||
Paid in | Other | based | Foreign controllin | ||||||
Share | Share | share | equity | payment | Retained exchange | g | |||
capital | premium | capital | reserve | earnings | reserve | interests | Total | ||
£ | £ | £ | £ | £ | £ | £ | £ | £ | |
Balance as at 31 | |||||||||
December 2023 | ( | ( | ( | ||||||
Comprehensive income | |||||||||
Loss for the year | ( | ( | ( | ||||||
Exchange differences | |||||||||
on translation of foreign operations | ( | ( | |||||||
Total comprehensive income for the year | ( | ( | ( | ( | |||||
Transactions with owners in their capacity as owners | |||||||||
Issue of shares | |||||||||
Gifted shares issued | |||||||||
Cost of shares issued | ( | ( | |||||||
Warrant charge | |||||||||
Share-based payments | |||||||||
Lapsed warrants | ( | ||||||||
Total transactions | |||||||||
with owners | |||||||||
recognised directly in equity | |||||||||
Balance as at 31 | |||||||||
December 2024 | ( | ( | ( | ( | |||||
Comprehensive income | |||||||||
Loss for the year | ( | ( | ( | ||||||
Exchange differences | |||||||||
on translation of foreign operations | |||||||||
Total comprehensive income for the year | ( | ( | ( | ||||||
Transactions with owners in their capacity as owners | |||||||||
Issue of shares | |||||||||
Gifted shares issued | |||||||||
Shares paid and not issued | |||||||||
Share-based payments | |||||||||
Equity components of CLNs | |||||||||
Total transactions | |||||||||
with owners | |||||||||
recognised directly in equity | |||||||||
Balance as at 31 | |||||||||
December 2025 | ( | ( | ( |
Year ended | Year ended | ||
31 December | 31 December | ||
2025 | 2024 | ||
Notes | £ | £ | |
Cash flow from operating activities | |||
Loss for the period before taxation | ( | ( | |
Adjustments for: | |||
Finance costs | 7 | ||
Interest income | ( | ( | |
Foreign exchange movements | ( | ||
Share of joint venture losses | 14 | ||
Share-based payments | 21 | ||
ECL provision | |||
Depreciation | 12 | ||
Operating cash flows before movements in working capital | ( | ( | |
Decrease/(increase) in trade and other receivables | ( | ||
Decrease in trade and other payables | ( | ( | |
Net cash used in operating activities | ( | ( | |
Cash flow from investing activities | |||
Payments for investments in joint ventures | 14 | ( | |
Net cash outflow from investing activities | ( | ||
Cash flow from financing activities | |||
Proceeds from issue of shares | 18 | ||
Proceeds from shares still to be issued | 21 | ||
Proceeds from issue of gifted shares | 19 | ||
Cost of share issue | 18 | ( | |
Finance lease payments | 17 | ( | ( |
Interest paid | 17 | ( | ( |
Interest and income received | |||
Proceeds from CLNs | 16 | ||
Net cash inflow from financing activities | |||
Net increase in cash and cash equivalents | |||
Cash and cash equivalent at beginning of period | |||
Cash and cash equivalent at end of period |
Year ending 31 | (Continuing operations) | (Continuing operations) | |
December 2025 | Corporate and | Mineral exploration | |
Administrative (UK) | (Morocco) | ||
£ | £ | TOTAL | |
£ | |||
Operating loss from total | |||
operations before and after taxation | (2,184,926) | (73,531) | (2,258,457) |
Segment total assets – | |||
(net of investments in subsidiaries) | 143,671 | 2,005,699 | 2,149,370 |
Segment liabilities | (3,156,326) | (9,714) | (3,166,040) |
Year ending 31 | (Continuing | (Continuing | (Discontinued | |
December 2024 | operations) | operations) | operations) | |
Corporate and | Mineral | Mineral | ||
Administrativ | exploration | exploration | ||
e (UK) | (Morocco) | (Cyprus) | TOTAL | |
£ | £ | £ | £ | |
Operating loss from total | ||||
operations before and after taxation | (749,412) | (73,005) | (106,263) | (928,680) |
Segment total assets – | ||||
(net of investments in subsidiaries) | 166,883 | 77,753 | - | 244,636 |
Segment liabilities | (512,912) | (6,195) | - | (519,107) |
Year ended 31 | Year ended 31 | |
December 2025 | December 2024 | |
£ | £ | |
Wages and salaries (see note 8) | 387,815 | 417,478 |
Share-based payment (see note 21) | 11,426 | 16,371 |
Legal and professional fees | 306,432 | 194,463 |
Travel | 41,642 | 30,511 |
Office and sundry expenditure | 23,964 | 30,675 |
Insurance | 13,990 | 16,141 |
Regulatory fees | 87,235 | 61,391 |
Exchange rate variance | 30,168 | - |
Depreciation | 25,626 | 25,626 |
928,298 | 792,656 |
Year ended 31 | Year ended 31 | |
December 2025 | December 2024 | |
£ | £ | |
Fees payable to the Company’s auditor and its associates in relation to the audit of the parent | ||
company and consolidated financial statements | 54,000 | 51,800 |
54,000 | 51,800 |
Year ended 31 | Year ended 31 | |
December 2025 | December 2024 | |
£ | £ | |
Day-one loss on initial recognition of CLN | 588,825 | - |
Finance costs – effective interest rate on host debt | 137,989 | - |
Fair value loss on embedded conversion options | 585,016 | - |
Other interest payable | 28,146 | 38,203 |
1,339,976 | 38,203 |
2025 | 2024 | |
Operations | 1 | - |
Corporate and administration | 4 | 4 |
5 | 4 |
Year ended 31 | Year ended 31 | |
December 2025 | December 2024 | |
£ | £ | |
Wages and salaries | 367,026 | 305,663 |
Social security costs | 20,789 | 16,325 |
Equity incentive plan (see note 21) | - | 95,490 |
387,815 | 417,478 |
Year ended | Year ended | |
31 December | 31 December | |
2025 | 2024 | |
£ | £ | |
Loss before tax | (2,258,457) | (928,680) |
Tax at the applicable rate of 25% (2023:22%) | (569,026) | (236,551) |
Disallowed expenses at 25% | 20,206 | 33,942 |
Losses for which no deferred tax is recognised | (548,820) | (202,609) |
Total tax charge | - | - |
Year ended | Year ended | |
31 December 2025 | 31 December 2024 | |
Total loss for the year (£) | (2,258,457) | (822,417) |
Weighted average number of Ordinary shares* | 160,927,331 | 71,072,477 |
Total loss per Ordinary share (£) | (0.014) | (0.012) |
Continuing and discontinued operations: | ||
Total loss for the year (£) | (2,258,457) | (928,680) |
Weighted average number of Ordinary shares | 160,927,331 | 71,072,477 |
Total loss per Ordinary share (£) | (0.014) | (0.013) |
Exploration and | |
Evaluation assets | |
Cost and Carrying Value | £ |
At 1 January 2025 | 2,331 |
Additions | - |
At 31 December 2025 | 2,331 |
Group and Company | Vehicles £ | Total Assets £ |
Cost | ||
At 1 January 2025 | 102,504 | 102,504 |
At 31 December 2025 | 102,504 | 102,504 |
Accumulated depreciation | ||
At 1 January 2025 | (47,805) | (47,805) |
Depreciation charge for the year | (25,626) | (25,626) |
At 31 December 2025 | (73,431) | (73,431) |
Net book value | ||
At 31 December 2024 | 54,699 | 54,699 |
At 31 December 2025 | 29,073 | 29,073 |
Company | £ | £ | £ |
Cost and net book amount | Investments | Capital | Total |
Contributions | |||
At 1 January 2025 | 7,974 | 99,907 | 107,881 |
Incorporation of a new subsidiary | 6,460 | - | 6,460 |
Capital contributions | - | 47,746 | 47,746 |
Reclassification from short term loans | - | 28,889 | 28,889 |
At 31 December 2025 | 14,434 | 176,542 | 190,976 |
Name | Principal activity | Place of incorporation | % owned |
and operation | subsidiary | ||
Atlantic Research Minerals | |||
SARL (“ARM”) | Mineral exploration | Morocco | 80% |
Atlantic Geo-Services SARL | |||
(“Geo-Services”) | Dormant | Morocco | 80% |
Initial recognition by | Cash | Loan – | Conversion | Conversion | Warrants | Day-one | |
tranche | received | host debt | option | right | (Equity) | P&L loss | |
(FVTPL) (Equity) | |||||||
£ | £ | £ | £ | £ | £ | ||
First Tranche £425,000 | 425,000 | 89,098 | 310,250 | - | 25,652 | - | |
Second Tranche £500,000 | 500,000 | 329,383 | 140,437 | - | 30,180 | - | |
Third Tranche £350,000 | 350,000 | - | 917,699 | - | 21,126 | (588,825) | |
USD CLNs £462,474 | 462,474 | 405,278 | - | 57,196 | - | - | |
Total | 1,737,474 | 823,759 | 1,368,386 | 57,196 | 76,958 | (588,825) | |
Loan (host | Conversion | Conversion | Warrants | |
debt) | option | right | (Equity) | |
(FVTPL) | (Equity) | |||
£ | £ | £ | £ | |
First Tranche £425,000 | 139,212 | 721,443 | - | 25,652 |
Second Tranche £500,000 | 356,158 | 515,448 | - | 30,180 |
Third Tranche £350,000 | - | 716,512 | - | 21,126 |
USD CLNs £462,474 | 466,378 | - | 57,196 | - |
Total | 961,748 | 1,953,403 | 57,196 | 76,958 |
2025 | 2024 | |
£ | £ | |
CLN’s - host debt at amortised cost (within one year) | 466,378 | 215,560 |
CLN’s - host debt at amortised cost (after one year, note 17) | 495,370 | - |
Embedded conversion options at FVTPL (after one year, note 17) | 1,953,403 | - |
2,448,773 | - | |
Equity – CLN equity reserve (other equity) | 57,196 | - |
Equity – Warrant reserve (other equity) | 76,958 | - |
134,154 |
P&L impact for the year ended 31 December 2025 | £ |
Day-one loss on initial recognition (Third Tranche £350,000)* | 588,825 |
Finance costs – effective interest rate unwind on host debt** | 137,989 |
Fair value loss on embedded conversion options at FVTPL*** | 585,016 |
Total charge to profit or loss | 1,311,830 |
£ | |
Face value of notes issued 2024 | 575,000 |
Other equity securities – value of conversion rights | - |
Loan notes converted | (376,460) |
198,540 | |
Interest expense | 32,929 |
Interest paid | (15,909) |
Balance as at 31 December 2024 | 215,560 |
Interest expense on Convertible loan notes (2024)** | 21,923 |
237,483 | |
Convertible loan notes (2024) converted | (237,483) |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£ | £ | £ | £ | |
CLN’s – long term (see note 16) | 2,448,773 | - | 2,448,773 | - |
Lease liabilities | 21,589 | 34,980 | 21,589 | 34,980 |
2,470,362 | 34,980 | 2,470,362 | 34,980 |
Company and Group | |
£ | |
Opening lease liabilities | 58,564 |
Interest expense | 6,222 |
Lease payments | *(23,787) |
Short and long term lease liabilities | 40,999 |
Number of | Share | Total | ||
Ordinary | Share capital | premium | ||
shares | £ | £ | £ | |
As at 31 December 2024 | 114,931,771 | 1,149,318 | 5,913,081 | 7,062,399 |
Issued 28 March 2025 | 20,459,728 | 204,597 | 20,460 | 225,057 |
Issued 26 June 2025 | 56,896,552 | 568,966 | 256,034 | 825,000 |
Movement | 77,356,280 | 773,563 | 276,494 | 1,050,057 |
Less share issue costs | - | - | - | - |
As at 31 December 2025 | 192,288,051 | 1,922,881 | 6,189,575 | 8,112,456 |
Paid in Share Capital | 296,765 |
Other equity | |||
Number of gifted | Price | (see note 20) | |
shares | £ | £ | |
As at 31 December 2024 | 1,129,592 | - | 117,141 |
Gifted shares issued on 28 March 2025 | (1,129,592) | 0.011 | 12,426 |
As at 31 December 2025 | - | - | 129,567 |
Foreign exchange | Share-based | Other equity | |
reserve | payments reserve | reserve | |
£ | £ | £ | |
As at 31 December 2024 | (6,358) | 39,222 | 117,141 |
Foreign exchange movements Group | 11,430 | - | - |
Foreign exchange movements NCI | (406) | - | - |
Share option charge (note 21) | - | 11,426 | - |
Funds received for Gifted shares (note 19) | 12,426 | ||
Equity components of CLNs (note 16) | - | - | 134,154 |
As at 31 December 2025 | 4,666 | 50,648 | 263,721 |
Number of | Exercise price | |
warrants | (pence) | |
As at 31 December 2024 | 27,227,273 | 1.3p |
Issued in the year – Broker warrants 2024 | 1,095,653 | 1.25p |
Issued in the year – Gilini CLN warrants | 19,318,182 | 1.3p |
As at 31 December 2025 | 47,641,108 | 1.3p |
Date of Issue | Reason for issue | No. of | Exercise price | Remaining |
warrants | pence per share | life in years | ||
16 July 2024 | CLN 1 Warrants to CLN holders | 22,727,273 | 1.3p | 1.5 |
16 July 2024 | Broker Warrants- services | 1,090,909 | 1.1p | 1.5 |
20 September 2024 | CLN 2 Warrants to CLN holders | 3,409,091 | 1.3p | 1.5 |
19 March 2024 | Broker Warrants 2024 | 1,095,653 | 1.25p | 1.7 |
7 March 2025 | Gilini CLN Warrants | 19,318,182 | 1.3p | 3.0 |
47,641,108 |
Broker Warrants - services | |
Share price | 1.35p |
Exercise price | 1.1p |
Expected life | 3 years |
Volatility | 99.4% |
Risk-free interest rate | 3.9% |
Expected dividends | - |
Fair values | £4,945 |
Group | Company | |||
Financial assets measured | As at | As at | As at | As at |
at amortised cost: | 31 December | 31 December | 31 December | 31 December |
2025 | 2024 | 2025 | 2024 | |
£ | £ | £ | £ | |
Trade and other receivables | 44,114 | - | 17,422 | 75,061 |
Cash and cash equivalents | 88,929 | 70,073 | 76,668 | 9,188 |
133,043 | 70,073 | 94,090 | 84,249 | |
Current Liabilities | Group | Company | ||
Financial liabilities | As at | As at | As at | As at |
measured at amortised | 31 December | 31 December | 31 December | 31 December |
cost: | 2025 | 2024 | 2025 | 2024 |
£ | £ | £ | £ | |
Trade and other payables | 209,891 | 244,983 | 206,693 | 238,787 |
Lease liabilities and CLNs | 485,788 | 239,144 | 485,788 | 239,144 |
695,679 | 484,127 | 692,481 | 477,931 |
Group | Company | |||
Non-current liabilities | As at | As at | As at | As at |
Financial liabilities | 31 December | 31 December | 31 December | 31 December |
measured at amortised 2025 | 2024 | 2025 | 2024 | |
cost: | £ | £ | £ | £ |
Lease liabilities and CLNs | 516,959 | 34,980 | 516,959 | 34,980 |
516,959 | 34,980 | 516,959 | 34,980 | |
Derivative liabilities held | ||||
at fair value through profit or loss: | ||||
CLNs | 1,953,403 | - | 1,953,403 | - |
Within 12 months | Between 2 and 5 years | |
Lease liabilities | £ | £ |
Vehicles | 19,410 | 21,589 |