v3.25.3
COMPOSITION OF CERTAIN FINANCIAL STATEMENT ITEMS
6 Months Ended 12 Months Ended
Jun. 30, 2025
Dec. 31, 2024
Dec. 31, 2023
Restructuring Cost and Reserve [Line Items]      
COMPOSITION OF CERTAIN FINANCIAL STATEMENT ITEMS

NOTE 2 – COMPOSITION OF CERTAIN FINANCIAL STATEMENT ITEMS

 

Inventories

 

Inventories as of June 30, 2025, and December 31, 2024, are comprised of the following:

 

   2025   2024 
   June 30,   December 31, 
   2025   2024 
Quartzite unprocessed blocks   -    116,143 
Quartzite processed slabs   49,805    55,583 
Total   49,805    171,726 

 

Quartzite inventories June 30, 2025 only contain slabs produced through the cutting and polishing of natural quartzite. Slabs are actively sold in the market and classified as finished goods.

 

Property and Equipment

 

The following table sets forth the components of the Company’s property and equipment as of June 30, 2025 and December 31, 2024:

 

   June 30, 2025   December 31, 2024 
       Accumulated   Net Book       Accumulated   Net Book 
   Cost   Depreciation   Value   Cost   Depreciation   Value 
Capital assets subject to depreciation:                              
Computers and office equipment   6,505    (651)   5,854    5,733    -    5,733 
Machinery and equipment   469,922    (7,507)   462,415    452,205    (41)   452,165 
Mineral Rights   1,413,042    -    1,413,042    1,245,274    -    1,245,274 
Land   20,418    -    20,418                
Facilities   16,463    (1,040)   15,423    14,508    (191)   14,316 
Vehicles   -    -    -    -    -    - 
Total fixed assets  $1,926,350    (9,198)   1,917,152    1,717,720    (232)   1,717,488 

 

 

Related Party Receivables/Payables

 

As of June 30, 2025, there are $762,679 ($872,942 as of December 31, 2024) of relating parties outstanding balances, represented by $751,015 ($851,678 in 2024) of intercompany loans received from Atlas Lithium (which include the impact of interest accrued for of $22,837 and $10,918 as of December 31, 2024) and $11,665 payable to Atlas Lítio do Brasil Ltda (“ALB”) as a result of a cost sharing agreement through which the Company borrows resources from ALB mainly for Geology-related work ($21,264 as of December 31, 2024).

 

Additionally, the Company advanced an amount of $12,800 to its CEO, which will be offset against amounts receivable by the CEO in 2025. The amounts are classified as Other current assets in the balance sheet.

 

Accounts Payable and Accrued Expenses

 

 

   June 30, 2025   December 31, 2024 
Trade payables  $323,386    305,638 
Payroll and social charges  $44,200    26,220 
Taxes payable  $7,085    14,488 
Total  $374,671   $346,346 

 

NOTE 3 – COMPOSITION OF CERTAIN FINANCIAL STATEMENT ITEMS

 

Inventories

 

Inventories are composed of quartzite blocks and slabs generated by the cut and polishing process of the blocks. Both products are actively sold in the market, therefore considered finished products:

 

SCHEDULE OF INVENTORIES

   2024   2023   2022 
   December 31 
   2024   2023   2022 
Quartzite unprocessed blocks   116,143    -    - 
Quartzite processed slabs   55,583    -    - 
Total   171,726    -    - 

 

Property and Equipment, Net

 

The following table sets forth the components of the Company’s property and equipment as at December 31, 2024, 23 and 2022:

 

   December 31, 2024 
   Cost   Accumulated
Depreciation
   Net Book
Value
 
             
Computers and office equipment  $5,733    -   $5,733 
Machinery and equipment (1)  $452,205    (41)  $452,165 
Mineral rights (2)  $1,245,274    -   $1,245,274 
Facilities  $14,508    (191)  $14,316 
Vehicles  $-    -   $- 
Total fixed assets  $1,717,720    (232)  $1,717,488 

 

   December 31, 2023 
   Cost   Accumulated
Depreciation
   Net Book
Value
 
Computers and office equipment  $-          -   $- 
Machinery and equipment   320,700    -    320,700 
Vehicles   -    -    - 
Total fixed assets  $320,700    -    320,700 

 

   December 31, 2022 
   Cost   Accumulated
Depreciation
   Net Book
Value
 
             
Computers and office equipment  $2,192    (2,192)  $- 
Machinery and equipment   118,855    (76,926)   41,929 
Vehicles   42,507    (42,507)   - 
Total fixed assets  $163,554   $(121,625)  $41,929 

 

For the years ended December 31, 2024, 2023 and 2022, the Company recorded depreciation expense of $206, $nil and $12,997, respectively.

 

(1)In 2024, the Company acquired an excavator to be used in our quartzite operations for a total consideration of R$810,000 ($133,424 at the date of the transaction). In 2023, the Company acquired a gold processing plant from Atlas Lithium at a total price of $320,700. Total paid for the plant acquisition was composed of 26,725 shares issued by the Company at $12.00 each.
(2)The mineral rights addition in 2024 correspond to the impacts of the merger of the Company and Apollo. Mineral rights are held by the new subsidiary MAL.

 

In 2023, the Company proceeded to an impairment analysis on its property and equipment and intangibles and concluded that, other than the gold processing plant acquired in 2023, there was no expectation of future economic benefits being generated from the assets use or disposal, affecting the main condition for an asset to be recognized. As a result, an impairment loss of $56,536 was recognized in profit and loss of the period as Other expenses, as demonstrated in the table below:

 

SCHEDULE OF OTHER EXPENSES 

   December 31,   Foreign currency   Impairment   December 31, 
   2022   translation   losses   2023 
Property and equipment, net   41,929    2,358    (44,287)   - 
Intangibles, net   11,499    750    (12,249)   - 
    53,428    3,108    (56,536)   - 

 

 

Related Party Receivables/Payables

 

As of December 31, 2024, there are $872,942 of relating parties outstanding balances, represented by $851,678 of intercompany loans received from Atlas Lithium (which include the impact of interest accrued for in the year ended December 31, 2024 of $10,918 and Nil in the year ended December 31, 2023) and $21,264 payable to Atlas Lítio do Brasil Ltda (“ALB”) as a result of a cost sharing agreement through which the Company borrows resources from ALB mainly for Geology-related work.

 

Additionally, the Company advanced an amount of $9,855 to its CEO, which will be offset against amounts receivable by the CEO in 2025. The amounts are classified as Other current assets in the balance sheet.

 

As of December 31, 2023, related party payables totaled $647,461, fully owed to MAL, which was an interest-free loan. Following the merger, remaining amounts were eliminated in the consolidation process. As of December 31, 2022, there is no related party outstanding balance.

 

 
Apollo Resources Corporation [Member]      
Restructuring Cost and Reserve [Line Items]      
COMPOSITION OF CERTAIN FINANCIAL STATEMENT ITEMS    

NOTE 2 – COMPOSITION OF CERTAIN FINANCIAL STATEMENT ITEMS

 

Proper, Plant and equipment

 

The following table sets forth the components of the Company’s Property Plant and Equipment as at December 31, 2023 and 2022:

SCHEDULE OF PROPERTY AND EQUIPMENT 

   December 31, 2023 
   Cost   Accumulated
Amortization
   Net Book
Value
 
Machinery and equipment  $-    -   $- 
Mineral rights  $1,059,862    -   $1,059,862 
Total Property Plant and Equipment  $1,059,862           -   $1,059,862 

 

 

   December 31, 2022 
   Cost   Accumulated
Amortization
   Net Book
Value
 
Machinery and equipment  $4,063   $2,589   $1,474 
Mineral rights  $1,050,272    -   $1,050,272 
Total Property Plant and Equipment  $1,054,335   $2,589   $1,051,746 

 

For the years ended December 31, 2023 and 2022, the Company recorded amortization expense of nil and $1,630, respectively.

 

In 2023 and 2022, the Company proceeded to an impairment analysis on its property and equipment and intangibles and concluded that, other than mineral rights, there was no expectation of future economic benefits being generated from the assets use or disposal, affecting the main condition for an asset to be recognized. As a result, an impairment loss of $1,474 in 2023 ($6,101 in 2022) was recognized in profit and loss of the period as Other expenses.

 

Related Party Receivables/Payables

 

Related party payables relate to loans granted to (received from) entities belonging to the same economic group of the Company to enable Group entities to execute their operating activities.

 

As of December 31, 2023, there are $674,461 of related party outstanding balances, represented by amounts owed from Jupiter Gold Corporation.

 

As of December 31, 2022, there are $881,558 of related party outstanding balances, mainly represented by amounts owed to Atlas Litio Brasil Ltda.