OREMAVEN
XMM 7,722.00 -2.63% YTD +5.6% OM ASX 450.55 -2.56% YTD +0.1% OM PRECIOUS 349.20 -2.24% YTD +2.5% OM EX-PREC 418.91 -2.72% YTD -1.1% XAU 4,115.59 +2.31% YTD -4.9% GLD 375.49 +0.81% YTD -5.2% GDX 85.75 +1.37% YTD -0.0% SIL 77.33 -1.00% YTD -7.3% COPX 70.23 -5.81% YTD -1.8% URNM 40.07 -2.79% YTD -27.0%
2026-11-06
◂ Monitor AEU ASX

Atomic Eagle Limited

DFS Unfunded Developer · Uranium · Zambia · Niger Rating locked: sign in to view v8.1 · aeu-20261030t224418-full
Last 2026-11-06
A$0.38
1D
—
1M
—
YTD
—
1Y
—
Upside
Locked: sign in to view
Mkt cap
A$149.5M
EV
A$138M
Cash
A$11.5M
Debt
—
1 newer ASX announcement not yet reflected in this valuation

Funding, performance and ownership

Financials & Capital

As of 2026-09-30
Cash A$11.5M2024-12-31: 1,736,334 A$2025-12-31: 19,338,619 A$2026-06-30: 13,823,941 A$2026-09-30: 11,495,000 A$ Finite
Debt —
Basic shares 393.4M 2026-09-07
Runway 4.5 quarters Company estimate of 4.5 quarters at 30 September; this predates subsequent option exercise and US$5m Niger payment.

Liquidity

Financial position

30 September A$11.495m cash excludes US$5m paid to Niger during October and Menel option exercise proceeds of approximately A$10.9m, payable on 30 October; no updated cash balance was reported. Development capital needs substantially exceed available cash.

Capital structure

Ownership and dilution

Ordinary shares
393.4M
Fully diluted
487.6M

The 7 September Appendix 2A reports 383,427,745 quoted and 10,000,000 restricted ordinary shares, or 393,427,745 ordinary shares. On 30 October Menel had exercised 35,149,113 A$0.31 options and was paying A$10.9m, with shares to be issued the following week; these are not included in the reported 7 September share count. Including these options on conversion gives 428,576,858 ordinary shares before other intervening movements. Full dilution counts options only once.

Security classes10
ClassTypeQuantityStrikeExpiry
Options expiring 2026-11-05 at A$0.31Option314.1KA$0.312026-11-05
Options expiring 2026-12-01 at A$1.69Option126.7KA$1.692026-12-01
Options expiring 2026-12-22 at A$0.97Option21.9MA$0.972026-12-22
Options expiring 2027-05-05 at A$0.31Option52MA$0.312027-05-05
Options expiring 2027-08-15 at A$0.50Option3.4MA$0.52027-08-15
Options expiring 2027-09-27 at A$0.98Option3.2MA$0.982027-09-27
Options expiring 2029-08-20 at A$0.22Option3.3MA$0.222029-08-20
Options expiring 2028-12-31 at A$0.28Option3.7MA$0.282028-12-31
Nil-price rights expiring 2028-12-31 at A$0.00Option2.5MA$02028-12-31
Nil-price rights expiring 2030-12-31 at A$0.00Option3.9MA$02030-12-31

KPI history

Operating metrics

Comparable series use a shared scale

Cash and cash equivalents · Company · Point In Time

AUD

2 periods
  1. 30 June 202613,823,941 AUD
    Reported
  2. 30 September 202611,495,000 AUD
    Reported

Interest income; GoviEx accounting acquirer · Company · Year

AUD

2 periods
  1. 2024575,758 AUD
    Reported
  2. 2025218,087 AUD
    Reported

Net loss after tax; GoviEx accounting acquirer · Company · Year

AUD

2 periods
  1. 2024-117,684,848 AUD
    Reported
  2. 2025-39,101,767 AUD
    Reported

Operating cash flow; GoviEx accounting acquirer · Company · Year

AUD

2 periods
  1. 2024-16,515,152 AUD
    Reported
  2. 2025-14,220,434 AUD
    Reported

Property, plant and equipment purchases; GoviEx accounting acquirer · Company · Year

AUD

2 periods
  1. 2024-125,758 AUD
    Reported
  2. 2025-77,532 AUD
    Reported

Total equity; GoviEx accounting acquirer · Company · Year

AUD

2 periods
  1. 20241,254,348 AUD
    Reported
  2. 202521,694,572 AUD
    Reported
Operating metric source table15
MetricProjectPeriodPeriod typeValueStatus
Cash and cash equivalentsCompany30 September 2026Point In Time11,495,000 AUDReported
Cash and cash equivalentsCompany30 June 2026Point In Time13,823,941 AUDReported
Cash at banksCompany31 December 2025Point In Time19,338,619 AUDReported
Exploration and evaluation cash paymentsCompanySeptember 2026 quarterQuarter1,859,000 AUDReported
Cash at banks, GoviEx accounting acquirerCompany31 December 2024Point In Time1,736,334 AUDReported
Net loss after tax; GoviEx accounting acquirerCompany2025Year-39,101,767 AUDReported
Operating cash flow; GoviEx accounting acquirerCompany2025Year-14,220,434 AUDReported
Total equity; GoviEx accounting acquirerCompany2025Year21,694,572 AUDReported
Property, plant and equipment purchases; GoviEx accounting acquirerCompany2025Year-77,532 AUDReported
Interest income; GoviEx accounting acquirerCompany2025Year218,087 AUDReported
Net loss after tax; GoviEx accounting acquirerCompany2024Year-117,684,848 AUDReported
Operating cash flow; GoviEx accounting acquirerCompany2024Year-16,515,152 AUDReported
Total equity; GoviEx accounting acquirerCompany2024Year1,254,348 AUDReported
Property, plant and equipment purchases; GoviEx accounting acquirerCompany2024Year-125,758 AUDReported
Interest income; GoviEx accounting acquirerCompany2024Year575,758 AUDReported

Capital history

Capital events

4 events · newest first
DateEventAmountSharesPriceStatusTerms
2026-09-14RaisingA$10.9M——Ongoing—
2026-09-07RaisingA$36.3K117.2K—Completed—
2026-06-29RaisingA$436.9K1.6M—Completed—
2025-11-13Ann. 2025-08-19RaisingA$10M35.7M—Completed—

Contracts and ownership

Material economic arrangements These are deals that can affect sales, costs, funding or ownership. An arrangement marked “Included in valuation” may already be built into a project estimate or the bridge to shareholder value. A separate amount is shown only when one can be estimated; do not add it again.

Complete As Disclosed · as of 2026-10-30

2025 annual report, Muntanga feasibility, June and September quarterlies and Madaouela convention; no live commodity or FX hedge identified in reviewed sources.

A 5% government uranium royalty is embedded in the Muntanga feasibility economics; no additional equity-bridge deduction.

Royalty · Active
Counterparties
Republic of Zambia
Applies to
Muntanga Uranium Project · Uranium
Economic direction
Burden
Period
Dates not stated
Key terms
Government royalty: 5 % of revenue
How it affects our valuation

No valuation treatment is available for this arrangement.

Legacy Brazilian iron-ore sales royalty reported as a A$1,286,430 current financial asset at 30 June 2026; A$164,000 royalty cash receipts in the September quarter.

Royalty · Active
Counterparties
PJ Investimentos e Participações Ltda.
Applies to
Company-wide · Iron Ore
Economic direction
Benefit
Period
From 2023-12-27; no end date stated
Key terms
Royalty rate: 4.25 % of net high-grade iron ore sales
Carrying value: 1,286,430 AUD
How it affects our valuation

No valuation treatment is available for this arrangement.

Option to acquire 100% of Sitwe after exploration spend and cash exercise; no current equity interest.

Earn In · Conditional
Counterparties
Sitwe licence vendor
Applies to
Sitwe Uranium Project · Uranium
Economic direction
Mixed
Period
Through 2027-06-30; start date not stated
Key terms
Option-period minimum spend: 200,000 USD
Exercise payment: 400,000 USD
How it affects our valuation

No valuation treatment is available for this arrangement.

Conditional right to earn 51% of Lundazi and possible later increase to 100%; recent work and spend not disclosed.

Earn In · Conditional
Counterparties
Stalwart Investments Limited
Applies to
Lundazi Uranium Exploration Option · Uranium
Economic direction
Mixed
Period
2024-09-03 to 2027-09-03
Key terms
Initial cash payment: 5,000 USD
Minimum exploration spend: 1,500,000 USD
Initial interest upon exercise: 51 %
How it affects our valuation

No valuation treatment is available for this arrangement.

Mining Convention restores the permit to 60%-owned MAMICO. The US$5m initial payment was made in October 2026; further project funding is required.

Joint Venture · Active
Counterparties
Republic of Niger · Madaouela Mining Company SA
Applies to
Madaouela Uranium Project · Uranium
Economic direction
Mixed
Period
From 2026-09-23; no end date stated
Key terms
AEU interest: 60 %
Niger free carried interest: 15 %
Niger contributing interest: 25 %
Government equity contribution credit: 40,000,000 USD
Initial permit payment: 5,000,000 USD
Construction-start permit payment: 5,000,000 USD
How it affects our valuation

No valuation treatment is available for this arrangement.

State can buy and market a portion of future uranium production, with aggregate rights capped at 50%; restrictions cannot displace existing binding contracts. No price discount is disclosed.

Offtake · Active
Counterparties
Republic of Niger
Applies to
Madaouela Uranium Project · Uranium
Economic direction
Burden
Period
From 2026-09-23; no end date stated
Key terms
Aggregate State offtake rights cap: 50 % of mine output
Approval or pre-emption period: 90 days
How it affects our valuation

No valuation treatment is available for this arrangement.