Financial information
Key figures
| Unit | H1 2025 | H2 2025 | FY-2025 | H1 2024 | H2 2024 | FY-2024 | |
|---|---|---|---|---|---|---|---|
| Revenue | MEUR | 21.5 | 24.0 | 45.5 | 13.1 | 15.6 | 28.7 |
| Pampalo production revenue | MEUR | 21.5 | 24.0 | 45.5 | 13.1 | 15.6 | 28.7 |
| % of revenue | % | 100% | 100% | 100% | 100% | 100% | 100% |
| Operating expenses | MEUR | -13.9 | -15.4 | 29.3 | -11.2 | -11.7 | -22.9 |
| EBITDA | MEUR | 7.7 | 8.7 | 16.3 | 1.9 | 3.9 | 5.8 |
| Pampalo production EBITDA | MEUR | 10.0 | 11.8 | 21.8 | 4.0 | 6.3 | 10.3 |
| % of revenue | % | 47% | 49% | 48% | 31% | 40% | 36% |
| Depreciation and impairment losses | MEUR | -2.2 | -6.5 | -8.7 | -1.8 | -1.4 | -3.2 |
| Operating result | MEUR | 5.4 | 2.2 | 7.6 | 0.1 | 2.5 | 2.6 |
| Net result | MEUR | 2.3 | 5.1 | 7.3 | -1.0 | 1.3 | 0.3 |
| Net gearing ratio | % | 29% | 17% | 17% | 56% | 32% | 32% |
| Equity ratio | % | 54% | 61% | 61% | 50% | 54% | 54% |
| Earnings per share | EUR | 0.2 | 0.4 | 0.7 | -0.1 | 0.1 | 0,0 |
| Cash Cost in Pampalo, excl. investments | EUR/oz | 1,325 | 1,563 | 1,432 | 1,306 | 1,252 | 1,281 |
Financial figures for the last five years
| Key Figures | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Production | |||||
| Milled ore (tonnes) | 266,603 | 225,703 | 212,892 | 132,806 | 4,950 |
| Head grade (Au grams per tonne) | 2.3 | 2.3 | 2.2 | 2.4 | 2.9 |
| Gold recovery (%) | 86 | 85 | 83 | 83 | 84 |
| Hourly utilisation (%) | 79 | 70 | 68 | 43 | 55.5 |
| Gold production (kg) | 517.2 | 444.9 | 397.8 | 267.5 | 14.3 |
| Gold production (oz) | 16,630 | 14,304 | 12,790 | 8,601 | 460.3 |
| Financial figures | |||||
| Revenue growth rate | 59 % | 46 % | 46 % | 100 % | -100 % |
| EBITDA margin | 36 % | 20 % | -3 % | -47 % | 0 % |
| Operating marking | 17 % | 9 % | -15 % | -109 % | 0 % |
| Net margin | 16 % | 1 % | -27 % | -130 % | 0 % |
| Equity ratio | 61 % | 54 % | 54 % | 66 % | 55 % |
| Gearing | 17 % | 32 % | 46 % | 19 % | 55 % |
| Return on equity | 15 % | 1 % | -15 % | -53 % | -82 % |
| Average number of employees | 69 | 55 | 45 | 42 | 53 |
Quarterly Key Figures
| Unit | Q1-2026 | Q4-2025 | Q3-2025 | Q2-2025 | Q1-2025 | |
|---|---|---|---|---|---|---|
| Revenue | MEUR | 18.5 | 12.5 | 11.5 | 11.1 | 10.4 |
| Pampalo production revenue | MEUR | 18.5 | 12.5 | 11.5 | 11.1 | 10.4 |
| % of revenue | % | 100% | 100% | 100% | 100% | 100% |
| Operating expenses | MEUR | -9.7 | -8.9 | -6.5 | -7.1 | -6.8 |
| EBITDA | MEUR | 8.8 | 3.6 | 5 | 4 | 3.7 |
| Pampalo production EBITDA | MEUR | 11.6 | 5.4 | 6.4 | 5.3 | 4.8 |
| % of revenue | % | 62.9% | 42.8% | 55.3% | 47.6% | 45.6% |
| Depreciation and impairment losses | MEUR | -1.5 | -5.3 | -1.3 | -1 | -1.2 |
| Operating result | MEUR | 7.3 | -1.6 | 3.8 | 2.9 | 2.5 |
| Net result | MEUR | 7.1 | 1.9 | 3.1 | 0.8 | 1.4 |
| Net gearing ratio | % | 6.8% | N/A | N/A | N/A | 35.5% |
| Equity ratio | % | 64.9% | N/A | N/A | N/A | 55.2% |
| Earnings per share | EUR | 0.6 | N/A | N/A | N/A | 0.1 |
| Cash Cost in Pampalo, excl. investments | EUR/oz | -1481 | N/A | N/A | N/A | -1,236 |
Calculation formulas for alternative key figures
- Interest-bearing net liabilities = interest-bearing liabilities – liquid cash assets
- EBITDA = operating result + depreciation and impairment losses
- EBITDA % = 100 * EBITDA / revenue
- Operating result = revenue + other operating income + change in the inventory of finished goods and work in progress – materials, supplies, and external services – expenses arising from employee benefits – other operating expenses – depreciation and impairment losses
- Operating result % = 100 * operating result / revenue
- Net gearing ratio-% = 100 * (interest-bearing liabilities – liquid cash assets) / equity
- Equity ratio-% = 100 * equity / (adjusted balance sheet total – advance payments based on work performed)
- Cash Cost in Pampalo, excl. investments = (Pampalo production segment materials, supplies, and external services + Pampalo production segment expenses arising from employee benefits + Pampalo production segment other operating expenses) / gold production in ounces during reporting period
Manage Consent
Functional Always active
The technical storage or access is strictly necessary for the legitimate purpose of enabling the use of a specific service explicitly requested by the subscriber or user, or for the sole purpose of carrying out the transmission of a communication over an electronic communications network.
Asetukset
Tekninen tallennus tai pääsy on tarpeen laillisessa tarkoituksessa sellaisten asetusten tallentamiseen, joita tilaaja tai käyttäjä ei ole pyytänyt.
Statistics
The technical storage or access that is used exclusively for statistical purposes.
Tekninen tallennus tai pääsy, jota käytetään yksinomaan anonyymeihin tilastollisiin tarkoituksiin. Ilman haastetta, Internet-palveluntarjoajasi vapaaehtoista suostumusta tai kolmannen osapuolen lisätietueita pelkästään tähän tarkoitukseen tallennettuja tai haettuja tietoja ei yleensä voida käyttää tunnistamaan sinua.
Marketing
The technical storage or access is required to create user profiles to send advertising, or to track the user on a website or across several websites for similar marketing purposes.