A 
4.50
-2.17%
Close of 9 Nov 2026, in NZD
Search any instrument
Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.
At a glance
Figures in NZD, from our data supplier.
Revenue
NZD 256.6m
FY2017FY2026
Net income
NZD 14.8m
FY2017FY2026
Free cash flow
−NZD 12.0m
FY2017FY2026
Shareholders' equity
NZD 111.1m
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 256.6m | NZD 205.5m | NZD 194.0m | NZD 156.6m | NZD 130.3m | NZD 113.1m | NZD 105.6m | NZD 85.1m | NZD 81.2m | NZD 69.2m |
| Gross profit | NZD 111.4m | NZD 89.2m | NZD 86.9m | NZD 73.0m | NZD 61.8m | NZD 48.7m | NZD 48.3m | NZD 40.7m | NZD 35.3m | NZD 26.0m |
| Research and development | NZD 11.2m | NZD 11.5m | NZD 8.1m | NZD 5.6m | NZD 5.5m | NZD 3.4m | NZD 2.0m | NZD 2.6m | NZD 8.2m | NZD 11.2m |
| Operating income | NZD 25.0m | NZD 11.7m | NZD 20.3m | NZD 19.7m | NZD 20.4m | NZD 10.7m | NZD 11.5m | NZD 6.6m | −NZD 8.6m | −NZD 14.9m |
| Net income | NZD 14.8m | NZD 12.0m | NZD 15.6m | NZD 10.7m | NZD 19.8m | NZD 7.8m | NZD 12.7m | −NZD 3.4m | −NZD 13.6m | −NZD 18.4m |
| Diluted earnings per share | 0.14 | 0.11 | 0.14 | 0.10 | 0.31 | 0.07 | 0.11 | -0.03 | -0.13 | -0.18 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 218.6m | NZD 169.8m | NZD 165.3m | NZD 148.1m | NZD 127.3m | NZD 105.1m | NZD 87.1m | NZD 63.6m | NZD 56.6m | NZD 58.3m |
| Cash and short-term investments | NZD 10.3m | NZD 11.1m | NZD 12.0m | NZD 4.7m | NZD 7.9m | NZD 3.2m | NZD 6.1m | NZD 6.9m | NZD 6.8m | NZD 15.9m |
| Total liabilities | NZD 108.7m | NZD 72.7m | NZD 77.5m | NZD 74.8m | NZD 65.0m | NZD 68.5m | NZD 69.8m | NZD 58.5m | NZD 49.3m | NZD 38.9m |
| Debt | NZD 54.5m | NZD 30.0m | NZD 32.2m | NZD 38.0m | NZD 40.5m | NZD 42.2m | NZD 47.2m | NZD 41.8m | NZD 30.7m | NZD 23.4m |
| Shareholders' equity | NZD 111.1m | NZD 97.6m | NZD 87.8m | NZD 73.3m | NZD 62.3m | NZD 36.6m | NZD 17.3m | NZD 5.1m | NZD 7.3m | NZD 19.5m |
| Shares outstanding | 105m | 105m | 109m | 105m | 64m | 106m | 119m | 99m | 105m | 105m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −NZD 11.8m | NZD 13.2m | NZD 28.9m | NZD 11.6m | NZD 14.2m | NZD 750,000 | NZD 14.9m | NZD 1.1m | −NZD 9.2m | −NZD 19.1m |
| Capital spending | −NZD 116,843 | −NZD 7.0m | −NZD 9.5m | −NZD 197,000 | −NZD 329,000 | −NZD 6.2m | −NZD 6.6m | −NZD 140,000 | −NZD 70,000 | −NZD 122,000 |
| Free cash flow | −NZD 12.0m | NZD 6.2m | NZD 19.3m | NZD 11.4m | NZD 13.8m | −NZD 5.5m | NZD 8.3m | NZD 927,000 | −NZD 9.2m | −NZD 19.2m |
| Dividends paid | −NZD 1.9m | −NZD 1.7m | −NZD 1.2m | — | — | −NZD 188,000 | −NZD 566,000 | −NZD 134,000 | −NZD 412,000 | −NZD 412,000 |
Latest quarters
By quarter end
| Mar 2026 | Sept 2025 | Mar 2025 | Sept 2024 | Mar 2024 | Sept 2023 | Mar 2023 | Dec 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 140.8m | NZD 114.0m | NZD 121.3m | NZD 86.7m | NZD 111.8m | NZD 83.6m | NZD 113.4m | NZD 56.7m |
| Gross profit | NZD 61.3m | NZD 49.3m | NZD 55.5m | NZD 36.2m | NZD 52.3m | NZD 35.9m | NZD 55.3m | NZD 27.6m |
| Operating income | NZD 19.6m | NZD 5.3m | NZD 19.5m | −NZD 1.8m | NZD 21.0m | NZD 3.3m | NZD 20.2m | NZD 10.1m |
| Net income | NZD 11.5m | NZD 3.3m | NZD 14.1m | −NZD 2.2m | NZD 13.8m | NZD 1.8m | NZD 11.4m | NZD 5.7m |
| Diluted earnings per share | 0.11 | 0.03 | 0.13 | -0.02 | 0.13 | 0.02 | 0.11 | 0.09 |
| Cash from operations | −NZD 11.0m | — | NZD 8.0m | NZD 4.0m | NZD 21.0m | NZD 9.0m | NZD 7.0m | NZD 3.0m |
| Total assets | NZD 218.6m | NZD 170.2m | NZD 169.8m | NZD 147.9m | NZD 165.3m | NZD 158.9m | NZD 148.1m | NZD 184.7m |
| Cash and short-term investments | NZD 10.3m | NZD 12.1m | NZD 11.1m | NZD 10.7m | NZD 12.0m | NZD 6.2m | NZD 4.7m | NZD 5.9m |
| Debt | NZD 51.6m | NZD 34.7m | NZD 27.4m | NZD 1.2m | NZD 29.7m | NZD 3.6m | NZD 35.2m | — |
| Shareholders' equity | NZD 111.1m | NZD 98.3m | NZD 97.6m | NZD 83.8m | NZD 87.8m | NZD 73.9m | NZD 73.3m | NZD 91.4m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 17.9% | 17.8% | 14.9% |
| Operating income | 8.4% | 18.5% | — |
| Net income | 11.7% | 13.8% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 43.4% | 44.3% | 44.6% | 44.1% |
| Operating margin | 8.0% | 9.4% | 10.2% | 6.4% |
| Net margin | 5.8% | 6.5% | 7.6% | 3.1% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 32.7 | 29.6 | 20.3 | 34.5 | 11.9 | 61.1 | 51.8 | -103.1 | -16.6 | -13.1 |
| Price to sales | 1.9 | 1.7 | 1.6 | 2.3 | 1.8 | 4.2 | 6.2 | 4.1 | 2.8 | 3.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 3 years. Last went ex-dividend on 17 Jun 2026.
| FY2027 | FY2026 | FY2025 | FY2024 | |
|---|---|---|---|---|
| Paid in the year | 0.025 | 0.018 | 0.016 | 0.011 |
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.