SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, DC 20549


                                FORM 10-QSB
                                 (Mark One)

|X|  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
     Exchange Act of 1934

               For the quarterly period ended March 31, 2005

|_|  Transition report under Section 13 or 15(d) of the Exchange Act.

      For the transition period from ______________ to ______________

                     Commission file number ___________

                           ATLAS MINING COMPANY.
                           ---------------------
           (Exact name of registrant as specified in its charter)


     Idaho                                                  82-0096527     
     -----                                                  ----------     
(State or other jurisdiction of        (I.R.S. Employer Identification No.)
 incorporation or organization)


    630 East Mullan Avenue, Osburn, Idaho                     83849
   ---------------------------------------                   --------
   (Address of principal executive offices)                 (Zip Code)


                                 (208) 556-1181
                                 --------------
                 Issuer's telephone number, including area code

Former  name,  former  address  and  formal  fiscal  year, if changed since
last report:  N/A

Indicate by check whether the registrant:  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange 
Act of 1934 during the  preceding 12 months (or for such  shorter  period
that the  registrant  was required  to file  such  reports),  and  (2) has 
been  subject  to such  filing requirements for the past 90 days. 

YES /X/ NO / /

The number of shares  outstanding  of each of the  issuer's  classes  of
common equity as of November 5, 2004 was as follows: 37,734,017 shares of
Common Stock.

     Transitional Small Business Disclosure Format:    YES / /  NO /X/




                            ATLAS MINING COMPANY
                 SECOND QUARTER 2003 REPORT ON FORM 10-QSB
                             TABLE OF CONTENTS
                                                                       PAGE
                                                                       ----
                      PART I.    FINANCIAL INFORMATION

Item 1.  Consolidated Financial Statements

   Unaudited Consolidated Balance Sheet
   March 31, 2005. . . . . . . . . . . . . . . . . . . . . . . . . . . .3

   Unaudited Consolidated Statements of Operations Three Months Ended 
   March 31, 2005 and 2004 . . . . . . . . . . . . . . . . . . . . . . .4

   Unaudited Consolidated Statements of Cash Flows Three Months Ended 
   March 31, 2005 and 2003 . . . . . . . . . . . . . . . . . . . . . . .5

   Notes to Unaudited Consolidated Financial Statements. . . . . . . . .6

Item 2.  Management's Discussion and Analysis of
         Financial Condition and Results of Operations . . . . . . . . .7

Item 3.  Controls and Procedures . . . . . . . . . . . . . . . . . . . 10
                       
                        PART II.   OTHER INFORMATION

Item 1.  Legal Proceedings . . . . . . . . . . . . . . . . . . . . . . 10

Item 2.  Unregistered Sales of Equity Securities and Use of  . . . . . 11

Item 3.  Defaults Upon Senior Securities . . . . . . . . . . . . . . . 11

Item 4.  Submission of Matters to a Vote of Security Holders . . . . . 12

Item 5.  Other Information . . . . . . . . . . . . . . . . . . . . . . 12

Item 6.  Exhibits. . . . . . . . . . . . . . . . . . . . . . . . . . . 12

Certification under Sarbanes-Oxley Act of 2002 . . . . . . . . . . . . 13

Signatures . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13



                            Atlas Mining Company
                        Consolidated Balance Sheets


                                   ASSETS
                                   ------
                                                  March 31,    December 31,
                                                     2005          2004    
                                                 ------------  ------------
                                                  (unaudited)
                                                                  
Current Assets
  Cash                                           $   333,298    $  206,635 
  Accounts receivable (net of allowance of $0)       133,755       273,014 
  Investments - available for sale                    19,538        19,538 
  Deposits and Prepaids                               46,721        65,738 
                                                 ------------  ------------
     Total Current Assets                            533,312       564,925 

Property, Equipment, and Mine Development Cost, 
  Net                                                906,721       849,746 
                                                 ------------  ------------

Mining supplies                                        9,000         9,000 
                                                 ------------  ------------
     Total Assets                                $ 1,449,033   $ 1,423,671 
                                                 ============  ============





















                                     3




                            Atlas Mining Company
                        Consolidated Balance Sheets


                    LIABILITIES AND STOCKHOLDERS' EQUITY
                   -------------------------------------
                                                  March 31,    December 31,
                                                     2005          2004    
                                                 ------------  ------------
                                                  (unaudited)
                                                                  
Current Liabilities
  Accounts payable and accrued liabilities       $   189,495   $   304,925 
  Current portion of long-term debt                  979,693     1,031,672 
                                                 ------------ ------------ 
     Total Current Liabilities                     1,169,188     1,336,597 

Long-Term Liabilities
  Notes payable                                      772,447       811,373 
  Notes payable - related party                      237,127       250,354 
  Less: current portion of long-term debt           (979,693)   (1,031,672)
                                                 ------------  ------------
     Total Long-Term Liabilities                      29,881        30,055 
                                                 ------------  ------------
Minority Interest                                     52,652        52,649 
                                                 ------------  ------------
Stockholders' Equity
  Preferred stock, $1.00 par value, 10,000,000 
   shares authorized, noncumulative, nonvoting, 
   nonconvertible, none issued or outstanding          -             -     
  Common stock, no par value, 60,000,000 shares 
   authorized, 42,017,587 and 36,826,222 shares 
   issued and outstanding, respectively            6,957,077     6,006,657 
  Cost of treasury stock, 1,313,022 and 
   1,313,022 shares, respectively                   (131,221)     (131,221)
  Retained earnings (deficit)                     (6,618,718)   (5,861,240)
  Accumulated comprehensive income (loss)                174           174 
  Prepaid expenses                                   (10,000)      (10,000)
                                                 ------------  ------------
     Total Stockholders' Equity                      197,312         4,370 
                                                 ------------  ------------
     Total Liabilities and Stockholders' Equity  $ 1,449,033   $ 1,423,671 
                                                 ============  ============


















                                     5

                            Atlas Mining Company
                   Consolidated Statements of Operations
                                (Unaudited)


                                                             For the Three Month Ended
                                                             March 31,        
                                                     2005          2004    
                                                 ------------  ------------
                                                                  
Revenues                                         $   143,373   $   158,629 

Cost of Sales                                        150,147       127,162 
                                                 ------------  ------------
Gross Profit (Loss)                                   (6,774)       31,467 
                                                 ------------  ------------
Operating Expenses
  Exploration & development costs                    165,579         2,088 
  General & administrative                           550,936       319,578 
                                                 ------------  ------------
     Total Operating Expenses                        716,515       321,666 
                                                 ------------  ------------
Net Operating Income (Loss)                         (723,289)     (290,199)
                                                 ------------  ------------
Other Income(Expense)
  Interest income                                        167             1 
  Interest expense                                   (34,561)      (11,034)
  Gain (loss) on sale of investments available 
   for sale                                            -             1,489 
                                                 ------------  ------------
     Total Other Income(Expense)                     (34,394)       (9,544)
                                                 ------------  ------------
Income (Loss) Before Income Taxes                   (757,683)     (299,743)

Provision (Benefit) for Income Taxes                   -             -     
                                                 ------------  ------------
Net Income (Loss)                                $  (757,683)  $  (299,743)
                                                 ============  ============
Net Income (Loss) Per Share                      $     (0.02)  $     (0.01)
                                                 ============  ============
Weighted Average Shares Outstanding               40,840,731    35,706,726 
                                                 ============  ============




                            Atlas Mining Company
                   Consolidated Statements of Cash Flows
                                (Unaudited)


                                                             For the Three Month Ended
                                                             March 31,        
                                                     2005          2004    
                                                 ------------  ------------
                                                                  
Cash Flows from Operating Activities:
  Net Income (Loss)                              $  (757,478)  $  (299,743)
  Adjustments to Reconcile Net Loss to Net Cash
   Provided by Operations:
     Depreciation                                     26,922         1,526 
  (Gain) loss on sale of investments available 
   for sale                                            -            (1,489)
  Stock issued for services                          388,421       242,650 
  Amortization                                          -            2,500 
  Minority Interest                                        3         -     
  Change in Operating Assets and Liabilities:
  (Increase) Decrease in:
     Accounts receivable                             139,260       (57,922)
     Deposits and Prepaids                            19,017         -     
     Accounts payable and accrued expenses          (115,430)       33,763 
                                                 ------------  ------------
Net Cash Provided(Used) by Operating Activities     (299,285)      (78,715)

Cash Flows from Investing Activities:
  Purchases of equipment                             (83,898)      (64,798)
  Proceeds from advances                               -            99,869 
  Proceeds from sale of investments available 
   for sale                                             -            1,921 
  Payments for advances                                 -         (100,000)
                                                 ------------  ------------
Net Cash Provided (Used) by Investing Activities     (83,898)      (63,008)

Cash Flows from Financing Activities:
  Proceeds from notes payable                           -           39,660 
  Payments for notes payable                         (52,153)       (1,773)
  Payments for line of credit                           -           (1,034)
  Proceeds from subscription receivable                 -          100,000 
  Proceeds from issuance of common stock             561,999          -    
                                                 ------------  ------------
Net Cash Provided (Used) by Financing Activities     509,846       136,853 
                                                 ------------  ------------
Increase (Decrease) in Cash                          126,663        (4,870)

Cash and Cash Equivalents at Beginning of Period     206,635         6,814 
                                                 ------------  ------------
Cash and Cash Equivalents at End of Period       $   333,298   $     1,944 
                                                 ============  ============





                    Atlas Mining Company and Subsidiary
               Notes to the Consolidated Financial Statements
                               March 31, 2005

NOTE 1 -SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The accompanying unaudited condensed consolidated financial statements
     have been prepared in accordance with generally accepted accounting
     principles of the United States of America for interim financial
     information.  Accordingly, they do not include all of the information
     and footnotes required by generally accepted accounting principles of
     the United States of America for complete financial statements.  In
     the opinion of management, all adjustments, consisting of normal
     recurring accruals, considered necessary for a fair presentation have
     been included. It is suggested that these condensed consolidated
     financial statements be read in conjunction with the December 31, 2004
     audited financial statements and notes thereto for Altas Mining
     Company and Subsidiary.  The results of operations for the periods
     ended March 31, 2005 and 2004 are not necessarily indicative of the
     operating results for the full year.

     a.  Revenue and Cost Recognition

     The Company recognizes income and expenses on the accrual basis of
     accounting.  Revenues from unit price contracts are recognized on the
     units produced method which management considers the best available
     measure of progress on contracts.

     Contract costs include all direct material and labor costs and those
     indirect costs related to contract performance, such as indirect
     labor, supplies, tools, repairs, and depreciation costs.  Costs
     associated with the start-up of contracts are capitalized as deferred
     contract costs and amortized to expense over the life of the contract. 
     General and administrative costs are charged to expense as incurred. 
     Provisions for estimated losses on uncompleted contracts are made in
     the period in which such losses are determined.  Changes in job
     performance, job conditions, and estimated profitability, including
     those arising from contract penalty provisions, and final contract
     settlements may result in revisions to costs and income and are
     recognized in the period in which revisions are determined.

     Contract claims are included in revenue when realization is probable
     and can be reliably estimated.

     b.  Bad Debts

     Bad debts on receivables are charged to expense in the year the
     receivable is determined uncollectible, therefore, no allowance for
     doubtful accounts is included in the financial statements.  Amounts
     determined as uncollectible are not significant to the overall
     presentation of the financial statements.

     
     c.  Basis of Consolidation

     The consolidated financial statements include the accounts of Park
     Copper & Gold Mining Ltd.  All significant inter-company accounts and
     transactions have been eliminated in the consolidation.  




                                     7

     d.  Earnings (Loss) Per Share

     The computation of earnings per share of common stock is based on the
     weighted average number of shares outstanding at the date of the
     financial statements. 


                                                 Net Loss       Shares     Per-Share
                                              (Numerator)(Denominator)        Amount
                                             ------------ ------------  ------------
                                                                        
    For the quarter ended March 31, 2005:
      Basic EPS
    Net loss to common Shareholders          $  (757,683)   40,840,731  $     (0.01)
                                             ============ ============  ============
    For the quarter ended March 31, 2004:
      Basic EPS
    Net loss to common Shareholders          $  (299,743)  35,706,726   $     (0.01)
                                             ============ ============  ============


     e.  Cash and Cash Equivalents

     The Company considers all highly liquid investments with maturities of
     three months or less to be cash equivalents.  The Company had $233,298
     in excess of federally insured amounts in its bank accounts at March
     31, 2005.  









                                     8

                    Atlas Mining Company and Subsidiary
               Notes to the Consolidated Financial Statements
                               March 31, 2005

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     f.  Income Taxes

     Income taxes are provided for the tax effects of transactions reported
     in the financial statements and consist of taxes currently due plus
     deferred taxes. Deferred taxes are provided on a liability method
     whereby deferred tax assets are recognized for deductible temporary
     differences and operating loss, tax credit carry-forwards, and
     deferred tax liabilities are recognized for taxable temporary
     differences. Temporary differences are the differences between the
     reported amounts of assets and liabilities and their tax bases.
     Deferred tax assets are reduced by a valuation allowance when, in the
     opinion of management, it is more likely than not that some portion or
     all of the deferred tax will not be realized. Deferred tax assets and
     liabilities are adjusted for the effects of changes in tax laws and
     rates on the date of enactment.
































                                     9

                    Atlas Mining Company and Subsidiary
               Notes to the Consolidated Financial Statements
                               March 31, 2005

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     g.  Available for Sale Investments

     Management determines the appropriate classification of marketable
     equity security investments at the time of purchase and reevaluates
     such designation as of each balance sheet date. Unrestricted
     marketable equity securities have been classified as available for
     sale. Available for sale securities are carried at fair value, with
     the unrealized gains and losses, net of tax, reported as a net amount
     in accumulated other comprehensive income. Realized gains and losses
     and declines in value judged to be other-than-temporary on available
     for sale securities are included in investment income or loss. The
     cost of securities sold is based on the specific identification
     method. Interest and dividends on securities classified as available
     for sale are included in investment income.
     
     The following is a summary of available for sale equity securities
     which are concentrated in companies in the mining industry:




                                                      Gross        Gross
                                                 Unrealized   Unrealized   Estimated
                                           Cost       Gains       Losses  Fair Value
                                    ----------- -----------  ----------- -----------
                                                                     
         March 31, 2005             $   19,364  $       174  $     -     $   19,538 
         December 31, 2004          $   19,364  $       174  $     -    $    19,538 



     h.  Mining Supplies

     Mining supplies, consisting primarily of bits, steel, and other mining
     related equipment, are stated at the lower of cost (first-in, first-
     out) or market. In addition, equipment repair parts and maintenance
     items are also included at cost.

     i.  Use of Estimates

     The preparation of financial statements in conformity with generally
     accepted accounting principles requires management to make estimates
     and assumptions that affect reported amounts of assets and
     liabilities, disclosure of contingent assets and liabilities at the
     date of the financial statements and revenues and expenses during the
     reporting period.  In these financial statements assets and
     liabilities involve extensive reliance on management's estimates. 
     Actual results could differ from those estimates. 

     j.  Property and Equipment

     Property and equipment are carried at cost. Depreciation and
     amortization is computed on the straight-line method over the
     estimated useful lives of the assets as follows:




                                                                  Estimated
                                                                Useful Life
                                                                -----------
                                                                     
     Building                                                      39 years
     Mining equipment                                             2-8 years
     Office and shop furniture and equipment                      5-8 years
     Vehicles                                                       5 years



                                     10

                    Atlas Mining Company and Subsidiary
               Notes to the Consolidated Financial Statements
                               March 31, 2005

     In accordance with Financial Accounting Standards Board Statement No.
     144, the Company records impairment of long-lived assets to be held
     and used or to be disposed of when indicators of impairment are
     present and the undiscounted cash flows estimated to be generated by
     those assets are less than the carrying amount. At March 31, 2005 and
     2004, no impairments were recognized.  Depreciation expense for the
     quarters ended March 31, 2005 and 2004 totaled $26,922 and $1,526,
     respectively.

     k.  Financial Instruments

     The recorded amounts of financial instruments, including cash
     equivalents, receivables, investments, accounts payable and accrued
     expenses, and long-term debt approximate their market values as of
     March 31, 2005 and 2004.  The Company has no investments in derivative
     financial instruments.

     l. Mining Exploration and Development Costs

     The company has elected to expense all mining exploration and
     development costs due to the uncertainty of bringing its projects into
     production, and in accordance with generally accepted accounting
     principles in the mining industry. At such a time as mining continues
     in any of the Company's properties, the Company will capitalize costs
     of successfully developing the properties, when future benefit of the
     costs can be identified.

     m.  Stock Options 

     The Company has stock option plans that provide for stock-based
     employee compensation, including the granting of stock options, to
     certain key employees. The plans are more fully described in Note 7.
     The Company accounts for the stock option plans in accordance with the
     recognition and measurement principles of APB Opinion No. 25,
     "Accounting for Stock Issued to Employees", and related
     Interpretations. Under this method, compensation expense is recorded
     on the date of grant only if the current market price of the
     underlying stock exceeds the exercise price. 

     During the periods presented in the accompanying financial statements
     the Company has granted options under the 1998 Stock Options Plans.
     The Corporation has adopted the disclosure-only provisions under
     Statement of Financial Accounting Standards No. 123, "Accounting for
     Stock-Based Compensation."  Accordingly, no compensation cost under
     SFAS No.123 has been recognized for the stock option plans or other
     agreements in the accompanying statement of operations.  Had
     compensation cost for the Company's stock option plans and agreements
     been determined based on the fair value at the grant date for awards
     during the first quarter of 2005 and 2004 consistent with the
     provisions of SFAS No. 123, the Company's net earnings net of taxes
     and earnings per share would have been reduced to the pro forma
     amounts indicated below:


                                                        2005           2004    
                                                    ------------  -------------
                                                                      
    Net Loss                            As reported $  (757,683)  $   (299,743)
    Deduct: Total stock-based employee
      compensation expense determined under
      fair value based method                          (455,000)             - 
                                                    ------------  -------------
                                        Proforma    $(1,212,683)  $   (299,743)
                                                    ------------  -------------
    Basic earnings per share            As reported $     (0.01)  $      (0.01)
                                        Proforma    $     (0.01)  $      (0.01)
                                                    ------------  -------------



                                          11

NOTE 2 -GOING CONCERN 

     The accompanying financial statements have been prepared assuming that
     the Company will continue as a going concern.  The Company is
     dependent upon raising capital to continue operations.  The financial
     statements do not include any adjustments that might result from the
     outcome of this uncertainty.  It is management's plan to reduce the
     Company's debt through a negotiated settlement with its major creditor
     (see Note 9) and the initiation of the operations at the Dragon Mine. 
     The Company has also negotiated an equipment line of credit in order
     to finance the required equipment for the mining operations. Further,
     Company has been able to sell shares of its restricted stock to help
     support its financing activities.   Management believes settlement of
     it debts, the mining operations, and the sale of stock will provide
     sufficient cash flows to continue as a going concern.

NOTE 3 - LONG-TERM LIABILITIES



     Long-term liabilities are detailed in the following schedules: 
                                                              March 31,   December 31
                                                               2005          2004    
                                                           ------------  ------------
                                                                            
     Note payable to a company, due in monthly
     payments of $1,000 with a balloon payment
     due at maturity, including interest at 9%.
     The note matured August 16, 2001, past due.            $    53,455  $     53,455

     Note payable to a lending company, due in
     Monthly installments of $688, including interest
     at 7.59%.  The note matures in March 2010 and
     is collateralized by a vehicle.                             34,235        35,630

     Note payable to a lending company, due
     in monthly installments of $578, including
     interest at 11.99%. The note matured August
     2003, secured by a vehicle, past due.                       -             -     

     Note payable to a mortgage company, due in
     monthly installments of $1,614, including
     interest at 16%. The note is due in August   
     2005, secured by the proceeds of a logging
     agreement and collateralized by land and a
     building.                                                  118,823       118,920

     Note payable to a lending company, balloon payment
     due at maturity, bears interest at 8% per month.  The
     note is secured by land owned by a related party and
     matured in March 2003, past due.                           120,700       120,700

     Note payable to a mortgage company, principal due at
     maturity and bears interest at 3.5% per month.  The
     note matured in October 2003, secured by property,
     past due.                                                   86,100        86,100

     Note payable to a lending company, principal due at
     maturity and bears interest at 5% per month.  The note
     matured in May 2003, secured by land, past due.            345,508       345,508



                                     12

                    Atlas Mining Company and Subsidiary
               Notes to the Consolidated Financial Statements
                               March 31, 2005

NOTE 4 -LONG-TERM LIABILITIES (Continued)



                                                              March 31,   December 31
                                                               2005          2004    
                                                           ------------  ------------
                                                                            
     Note payable to a company, principal due at maturity
     with no interest.  The note matures in May 2005.            -             17,000

     Note payable to a company, principal due at maturity
     with interest at 10.2%.  The note matures in
     February 2005.                                              13,626        34,060
                                                           ------------  ------------
     Total Notes Payable                                   $    772,447  $    811,373
                                                           ------------  ------------
     Notes payable - related party:

     Note payable to a company with a common officer,
     payable on demand and bears no interest               $    162,856   $   158,866

     Note payable to an officer, payable on demand and
     bears no interest.                                    $     74,271   $    91,488
                                                           ------------  ------------
     Total Notes Payable - Related Party                        237,127       250,354
                                                           ------------  ------------
     Total Long-Term Liabilities                              1,009,574     1,061,727

     Less Current Portion                                     (742,566)     (781,318)

     Less Current Portion-Related Party                       (237,127)     (250,354)
                                                           ------------  ------------
     Total Current Portion                                      979,693     1,031,672
                                                           ------------  ------------
     Total Long-Term Liabilities                           $     29,881  $     30,055
                                                           ============  ============



     Future minimum principal payments on notes payable are as follows at
     March 31, 2005:

     2005                                $      979,693
     2006                                         6,201
     2007                                         6,688
     2008                                         7,214
     2009                                         7,781
                                         --------------
     Thereafter                          $        1,997
                                         --------------
     Total                               $    1,009,574
                                         ==============




                                     13

                    Atlas Mining Company and Subsidiary
               Notes to the Consolidated Financial Statements
                               March 31, 2005

NOTE 5 -  LINE OF CREDIT

     In 2005 and 2004, the Company has an unsecured line of credit for
     $50,000 at an interest rate of prime plus 6%. The balance of the line
     of credit at March 31, 2005 and December 31, 2004 is $0 and $0,
     respectively.
     
NOTE 6 -RELATED PARTY TRANSACTIONS

     During 2005 and 2004, the Company paid advances to a company with a
     common officer.  The balance of the advances at March 31, 2005 and
     December 31, 2004 was $0 and $0, respectively.

     During 2005 and 2004, an officer loaned the Company $1,165 and
     $34,659, respectively.  During the first quarter of 2005, the Company
     paid off $18,382 in credit card receipts as partial payment for the
     note.  During 2004, the Company paid cash of $14,000 as partial
     payment for the note.  During 2003, the Company paid cash of $1,009
     and issued 1,000,000 shares of stock valued at $10,000 as partial
     payment for the note.  The balance of the note payable at March 31,
     2005 and 2004 is $74,271 and $91,488, respectively.

NOTE 7 -  COMMON STOCK AND STOCK OPTIONS

     In 1998, the Company adopted a non-qualified stock option plan
     authorizing the granting to officers, directors, or employees options
     to purchase common stock. Options are granted by the Administrative
     Committee, which is elected by the Board of Directors. The number of
     options granted under this plan and any other plans active may not
     exceed 10% of the currently issued and outstanding shares of the
     Company's common stock. The term of each option granted is determined
     by the Committee, but cannot be for more than five years from the date
     the option is granted. The option price per share with each option
     granted will be fixed by the Administrative Committee on the date of
     grant. 

     The Company adopted an incentive stock option plan in 1998. The stock
     option plan permits the Company to grant to key employees options to
     purchase shares of stock in the Company at the direction of the
     Committee. The price of shares purchased must be equal to or greater
     than fair market value of the common stock at the date.  At March 31,
     2005, no options have been granted under this plan.
     
     During 2004, the company's board of directors approved an option to
     the Company's CEO to acquire up to 3.5 million shares of common stock
     over a five year period at $0.18 per share under the non-qualified
     stock option plan.  The options vest 43% on January 1, 2005, and 14%
     on January 1, 2006 -2009.

     The fair value of each option granted is estimated on the date granted
     using the Black-Scholes option pricing model. Assumptions used to
     compute the weighted-average grants during the quarter ended March 31,
     2005 include risk-free interest rates of 2%, expected dividend yields
     of 0%, expected life of 3 years, and expected volatility 150%.  During
     2004, the Company granted options to purchase up to 3.5 million of its
     common shares with a calculated weighted average fair value of $0.13
     each. 

     During the quarter ended March 31, 2005 the Company sold a total of
     1,248,000 shares of restricted common stock at prices ranging from
     $0.25 to $0.50 per share for a total of $562,000 cash.

     During the quarter ended March 31, 2005 the Company issued 867,170
     shares of stock in payment of $382,660 worth of services provided to
     the company.


                                     14

NOTE 8 - COMMITMENTS AND CONTINGENCIES

     On July 10, 2001, the Company entered into an agreement to lease and
     possibly purchase a mine in Juab County, Utah.  The Company has the
     sole option to renew the lease on an annual basis.  The agreement
     requires the lease payments be made through the issuance of 100,000
     shares of the Company's common stock each year.  In July 2004, the
     Company issued 100,000 shares of common stock valued at $20,000 to
     renew the lease.  In July 2003, the Company issued 100,000 shares of
     common stock valued at $10,000 to renew the lease.  The Company has
     the option to purchase the mine for $500,000 at anytime, or when it
     sells $1,000,000 of product from the mine during a twelve month
     period. 

     On February 16, 2005, a Settlement Agreement was entered into between
     the Company and  the court appointed receiver for American National
     Mortgage Company regarding the resolution of  approximately $711,174
     principal debt owed by Atlas plus unpaid interest.  According to the
     agreement, Atlas is to pay $406,000 plus 175,000 shares of common
     stock valued at $78,750.  The agreement becomes effective upon
     approval by the courts which is anticipated in April, 2005.

NOTE 9   SUBSEQUENT EVENTS

     The Company has no significant subsequent events to disclose.





                                     15

Item 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS

     We are a natural resources company engaged in the acquisition and
exploration of our resource properties in the states of Idaho and Utah. We
also provide contract mining services and specialized civil construction
services for mine operators, exploration companies and the construction and
natural resource industries through our trade name "Atlas Fausett
Contracting."

     Our primary source of revenue is generated by our Atlas Fausett
Contracting operations. However, we also have exploration targets and
timber. As a result, we are providing Management's discussion on our plan
of operation.

Contract Mining

     Our contract mining generates most of our revenues. This may decrease
as we are able to increase operations on our owned properties, and we will
adjust our resources accordingly. At this time, we anticipate that our
contracting will remain a significant portion of our business.

Property Exploration

     We intend to continue our exploration activities for halloysite clay
and other minerals, and intend to acquire commercially feasible properties
that can be put into production with minimal environmental problems and
with limited financial resources. We do not intend to seek out and acquire
other properties unless they fit into the parameters we have set.  Further,
we will limit our acquisitions based on our ability to conduct our
feasibility surveys and other exploration
work on these properties, and until we have been able to bring our existing
acquisitions into a income generating stage. 

     In August 2001, we acquired the Dragon Mine in Juab, Utah and began
our
clay exploration. Our exploration and development expenses for the period
ending March 31, 2005 and December 31, 2004 were $165,579 and $340,657
respectively on the halloysite clay project.  
     
     The halloysite clay is considered a non-toxic material, and we feel we
can produce a sellable product with minimal environmental consequences
using proper containment and processing techniques. The intended processing
will be the crushing, drying, and packaging of the product for shipment. In
2003 we completed a small diamond drilling program to verify location of
clay beds at the Dragon Mine.  With that information we have been able to
formulate development and mining plans.  
During 2004 we have worked to develop and bring the Dragon Mine into a
production stage.
In December 2004 we booked our first sale of halloysite clay. 

     Our halloysite clay marketing efforts include contacting potential
customers and distributors which we have done.  Each buyer may have a
different use for the product and the price and quantity will vary as a
result.  The sale of product cannot be formalized until we have verified
our ability to provide the quality and quantities as required by the
potential buyers.  From results of the product samples distributed we have
numerous potential buyers.

     Until the Dragon mine is producing in a profitable manner we are not
aggressively looking for other properties. However it is our intent to look
for other properties that can be acquired, developed and mined with minimal
costs, and environmental problems. 

     We have a mining plan and reclamation bond approved by the proper
state authorities, have filed and received Mine Safety and Health
Administration (MSHA) registration, and County permitting where applicable. 
In the future, we may pursue additional acquisitions and exploration of
other properties for metals and industrial minerals, development of which
will require submission of new mining and reclamation plans to the proper
state and federal authorities.

                                     16

Timber

     We will continue to harvest timber on our property. Timber harvesting
will be dependent upon lumber prices and weather. We normally do not log
much in the winter months.


RESULTS OF OPERATIONS

     Revenues for the three month period ending March 31, 2005 were
$143,373 and $158,629 for the same period ending March 31, 2004, or a
decrease of 9.6%.  The main difference was caused by the less contracting
revenues of $15,256 for this period compared to the previous year.
     Gross profit (loss) for the three month period ending March 31, 2005
was $(6,774) compared to $31,467 for the same period ending March 31, 2004
a difference of $38,241.    Although there was little difference between
the sales for the two periods, costs of goods sold increased in the three
month period ending March 31, 2005 by 18% over the same period ended March
31, 2004 due to the type of contracting work conducted during that period. 
The contract, which created smaller returns, has since completed.

     Total operating expenses for the three month period ending March 31,
2005 was $716,515 compared to $321,666 for the same period ending March 31,
2004 or an increase of 122%.  The company recognized additional
administrative costs and professional fees in the period ended March 31,
2005 compared to the same period ended March 31, 2004.

     Our net profit (loss) for the three month period ending March 31, 2005
was ($757,683) compared to ($299,743) or an increase of 157%.  As mentioned
above, the company experienced more general and administrative expenses for
the period ended March 31, 2005 compared to the same period ended March 31,
2004.

LIQUIDITY AND CAPITAL RESOURCES

     To date our activities have been financed primarily through the sale
of equity securities, borrowings, and revenues from Atlas Fausett
Contracting and logging operations. We intend to continue pursuing contract
mining work and logging of our timber properties to help pay for our
operations. For the three month periods ended March 31, 2005 contract
mining accounted for 100% of the revenue and 95% of the revenue for the
same period in 2003. We have also borrowed from various sources to finance
our activities. Our current debt structure is explained below.

     Our total assets as of March 31, 2005 were $1,449,033 compared to
$1,423,671 as of December 31, 2004, or an increase of $25,362.  For the
three month period ended March 31, 2005 the company has decreased its
current assets by $31,613, but increased its fixed assets by $56,975
through acquisitions of additional equipment for mining and processing at
the Dragon Mine.  Total liabilities were $1,251,925 as of March 31, 2005,
compared to $1,419,301 as of December 31, 2004.  The company has been able
to address some of its debts during the first three months ended March 31,
2005, and intends to do so in the future. 

     We have a note payable to William Jacobson, an officer and director,
which is payable on demand and bears no interest. The proceeds from this
note were used for general working capital. The current amount due as of
March 31, 2005 is $74,270. Accounts payable and accrued expenses due as of
March 31, 2005 were $189,495 and are the result of daily operations and
accrued taxes.


                                     17

     We have a note payable to Moss Adams, LLP, an accounting firm, for
$53,250 at 9% per annum, due in monthly payments of $1,000 with a balloon
payment due at maturity. The note was for accounting services provided to
us in 1999 and 2000. As of March 31, 2005 our current balance, including
interest is $76,222. The note matured on August 16, 2001. We have
renegotiated terms of repayment, and can pay this debt for approximately
50% of the amount otherwise due. We have notes payable to American National
Mortgage due in monthly interest installments of $35,788.39. The notes
matured on May 31, 2003, at which time the principal became due, and is
secured by property in northern Idaho. American Mortgage has filed
bankruptcy, and we have negotiated a settlement on this debt with the
trustee and are awaiting court approval. We also have a note payable to CLS
Mortgage Company, due in monthly installments of $1,614, including interest
at 16%. The note has a current balance of $118,823 and is due in August
2005, secured by the proceeds of our logging activities and collateralized
by land and a building on our property in northern Idaho. 

     If we are unable to reduce our debts or if we do not renegotiate any
of this debt, we would be obligated to pay an average of $81,641 per month
or $979,693 for the next fiscal year.

     We may need to obtain additional funding to pursue our business
strategy during the next fiscal year. At the present time, we anticipate
seeking additional funding through additional private placements, joint
venture agreements, production financing, and/or pre-sale loans, although
we do not have any specific plans or agreements for such funding, except as
noted in the paragraph above. Our inability to raise additional capital to
fund operations through the remainder of this year and through the next
fiscal year could have a detrimental effect on our ability to pursue our
business plan, and possibly our ability to continue as a going concern.

     In anticipation of the above funding sources, we have attempted to
satisfy our debts through a negotiated settlement, and/or ask for extended
terms until we can become more profitable. We cannot assure you that any of
these events will occur or, if they do occur, when they will occur.

     Our principal sources of cash flow during the first quarter 2005 was
from contracting activities which provided an average of $47,791 per month
for the three month period ended March 31, 2005, and averaged $50,232 per
month for the same period in 2004.  In addition, we rely on our credit
facilities and any public or private sales of equity for additional cash
flow.

     Cash flow from financing activities for the three month period ended
March 31, 2005 was $510,051 compared to $136,853 for the same period in
2004, a difference of $373,198. The major factor for the difference was
receipt of proceeds from proceeds from issuance of common stock in 2005.

     The Company used $83,898 from investing activities for the three month
period ended March 31, 2005, compared to using $63,008 in the same period
in 2004, a difference of $20,890.  This was attributed to purchases of more
equipment in the period ended March 31, 2005 compared to the same period in
2004.  

     Cash flow used by operating activities for the three month period
ended March 31, 2005, was ($299,490) compared to ($78,715) for the same
period in 2003, a difference of $220,775.  In the three month period in
2005 net losses were more significant and costs of services were greater,
compared to the same period in 2004.  

  



                                     18

ITEM 3.  CONTROLS AND PROCEDURES

(a) Evaluation of Disclosure Controls and Procedures.

The Company's Chief Executive Officer  and  its  Chief Financial Officer,
after evaluating  the  effectiveness  of  the  Company's  disclosure  
controls   and procedures  (as  defined in the Securities Exchange Act of
1934 Rules l3a 14(c) and 15d 14(c) as of  a date within 90 days of the
filing date of this quarterly report on Form 10-QSB  (the  "Evaluation 
Date"), have concluded that as of the Evaluation Date, the Company's
disclosure controls and procedures were adequate and effective to ensure
that material  information relating to it would be made known to it by
others within the Company,  particularly  during  the  period in which this
quarterly report on Form 10-QSB was being prepared. 

(b) Changes in Internal Controls.

There  were  no  significant  changes in the Company's internal controls or 
in other factors that could significantly affect the Company's disclosure
controls and  procedures  subsequent   to  the  Evaluation  Date,  nor  any 
significant deficiencies or material weaknesses  in such disclosure
controls and procedures requiring corrective actions.


PART II. OTHER INFORMATION


Item 1.  Legal Proceedings

             None

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

-    On January 12, 2005, the Company issued 100,000 shares of common stock
     to an accredited investor for $25,000.
-    On January 27, 2005, the Company issued 110,000 shares of common stock
     to an accredited investor for $27,500.
-    On February 3, 2005, the Company issued 8,000 shares of common stock
     to an accredited investor for $2,000.
-    On February 14, 2005, the Company issued 30,000 shares of common stock
     to an accredited investor for $7,500.
-    On February 22, 2005, the Company issued 1,000,000 shares of common
     stock to an accredited investor for $500,000
-    On February 24, 2005, the Company issued 50,000 shares of common stock
     for services valued at $25,000.

     Unless otherwise noted, the sales set forth above involved no
underwriter's discounts or commissions and are claimed to be exempt from
registration with the Securities and Exchange Commission pursuant to
Section 4 (2) of the Securities Act of 1933, as amended, as transactions by
an issuer not involving a public offering, the issuance and sale by the
company of its securities to financially sophisticated individuals who are
fully aware of the company's activities, as well as its business and
financial condition, and who acquired said securities for investment
purposes and understood the ramifications of same.


Item 3.  Defaults Upon Senior Securities

     We have notes payable to American National Mortgage Partners, LLC
("American Mortgage") due in the amount of $606,608. The notes matured on
May 31, 2003, at which time the principal became due, and is secured by
property in northern Idaho.  American Mortgage has filed bankruptcy, and we
have negotiated a settlement on this debt with the bankruptcy trustee in
the amount of $406,000 and 175,000 shares of Company common stock.  The
settlement was approved on May 3, 2005 by Superior Court of Maricopa
County, Arizona. We are currently waiting approval of the settlement by the
United States Bankruptcy Court, District of Arizona.

Item 4.  Submission of Matters to a Vote of Security Holders

             None

                                     19

Item 5.  Other Information

            None

Item 6.  Exhibits 

         (a) EXHIBITS

The following exhibits are included in this Report:

EXHIBIT
NUMBER         DESCRIPTION OF EXHIBITS
---------      -----------------------

   31.1        Certification  pursuant to Rule 13a-14 of the Securities 
               Exchange Act, as adopted pursuant to Section 302 of the 
               Sarbanes-Oxley Act of 2002, of the Chief Executive Officer
               and Principal Financial Officer

   32.1        Certification  pursuant  to 18 U.S.C.  Section  1350,  as 
               adopted pursuant to Section 906 of the  Sarbanes-Oxley Act
               of 2002, of the Chief Executive Officer and Principal
               Financial Officer












                                     20

                                 SIGNATURES

     In accordance with the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on its behalf
by the undersigned thereunto duly authorized.



                         ATLAS MINING COMPANY

Dated: May 13, 2005      /s/ William Jacobson
                         --------------------------------------------
                         By: William Jacobson
                         Chief Executive Officer, Chief Financial Officer
















                                     21