A 
0.15
-0.68%
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 165.2m
FY2016FY2025
Net income
−NZD 2.9m
FY2016FY2025
Free cash flow
−NZD 846,000
FY2016FY2025
Shareholders' equity
NZD 19.9m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 165.2m | NZD 212.4m | NZD 227.4m | NZD 221.5m | NZD 205.5m | NZD 263.5m | NZD 267.8m | NZD 279.3m | NZD 256.4m | NZD 214.6m |
| Gross profit | NZD 164.0m | NZD 210.1m | NZD 225.2m | NZD 219.1m | NZD 202.9m | NZD 261.1m | NZD 265.1m | NZD 277.1m | NZD 253.6m | NZD 211.5m |
| Operating income | −NZD 2.3m | NZD 1.7m | NZD 5.2m | NZD 6.6m | NZD 17.9m | NZD 6.0m | NZD 4.2m | NZD 8.2m | NZD 10.5m | NZD 8.9m |
| Net income | −NZD 2.9m | −NZD 10.0m | NZD 2.0m | NZD 3.0m | NZD 6.2m | NZD 2.7m | NZD 2.0m | NZD 5.0m | NZD 5.9m | NZD 5.2m |
| Diluted earnings per share | -0.08 | -0.29 | 0.06 | 0.09 | 0.18 | 0.08 | 0.06 | 0.16 | 0.18 | 0.16 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 73.2m | NZD 78.2m | NZD 94.9m | NZD 91.4m | NZD 89.9m | NZD 135.3m | NZD 95.5m | NZD 105.3m | NZD 107.0m | NZD 80.0m |
| Cash and short-term investments | NZD 3.0m | NZD 2.1m | NZD 2.0m | NZD 5.0m | NZD 1.8m | NZD 6.2m | NZD 6.4m | NZD 6.3m | NZD 1.2m | — |
| Total liabilities | NZD 53.2m | NZD 55.6m | NZD 60.3m | NZD 54.7m | NZD 49.8m | NZD 101.5m | NZD 60.7m | NZD 68.4m | NZD 70.1m | NZD 43.7m |
| Debt | NZD 37.2m | NZD 33.5m | NZD 31.3m | NZD 25.8m | NZD 24.3m | NZD 47.6m | NZD 33.0m | NZD 36.0m | NZD 33.6m | NZD 21.9m |
| Shareholders' equity | NZD 19.9m | NZD 22.6m | NZD 34.6m | NZD 36.7m | NZD 40.0m | NZD 33.7m | NZD 34.8m | NZD 36.9m | NZD 36.9m | NZD 36.3m |
| Shares outstanding | 34m | 34m | 34m | 34m | 34m | 34m | 33m | 33m | 32m | 32m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −NZD 648,000 | NZD 2.3m | NZD 4.7m | NZD 10.5m | NZD 21.9m | NZD 9.9m | NZD 9.5m | NZD 11.5m | NZD 7.6m | NZD 2.1m |
| Capital spending | −NZD 198,000 | −NZD 233,000 | −NZD 733,000 | −NZD 619,000 | −NZD 1.4m | −NZD 1.0m | −NZD 2.6m | −NZD 639,000 | −NZD 3.1m | −NZD 299,000 |
| Free cash flow | −NZD 846,000 | NZD 2.1m | NZD 4.0m | NZD 9.9m | NZD 20.5m | NZD 8.8m | NZD 6.8m | NZD 10.9m | NZD 4.5m | NZD 1.8m |
| Dividends paid | — | −NZD 2.2m | −NZD 4.3m | −NZD 5.2m | — | −NZD 5.6m | −NZD 5.4m | −NZD 5.3m | −NZD 5.3m | −NZD 5.1m |
Latest quarters
By quarter end
| Sept 2025 | Mar 2025 | Sept 2024 | Mar 2024 | Sept 2023 | Mar 2023 | Sept 2022 | Mar 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 82.0m | NZD 76.3m | NZD 88.9m | NZD 100.3m | NZD 112.1m | NZD 104.4m | NZD 123.0m | NZD 111.1m |
| Gross profit | NZD 81.3m | NZD 75.7m | NZD 88.4m | NZD 99.1m | NZD 111.0m | NZD 103.2m | NZD 122.0m | NZD 110.0m |
| Operating income | −NZD 119,000 | −NZD 1.8m | −NZD 504,000 | −NZD 1.3m | NZD 2.9m | NZD 1.6m | NZD 3.6m | NZD 2.9m |
| Net income | −NZD 1.1m | −NZD 1.4m | −NZD 1.4m | −NZD 11.2m | NZD 1.2m | −NZD 117,000 | NZD 2.1m | NZD 1.3m |
| Diluted earnings per share | -0.03 | -0.04 | -0.04 | -0.32 | 0.03 | -0.00 | 0.06 | 0.04 |
| Total assets | NZD 72.7m | NZD 73.2m | NZD 74.2m | NZD 78.2m | NZD 93.3m | NZD 94.9m | NZD 86.1m | NZD 91.4m |
| Cash and short-term investments | NZD 1.1m | NZD 3.0m | NZD 1.9m | NZD 2.1m | NZD 3.4m | NZD 2.0m | NZD 2.5m | NZD 5.0m |
| Debt | NZD 36.4m | NZD 35.2m | NZD 31.3m | NZD 30.8m | NZD 29.0m | NZD 28.9m | NZD 19.5m | NZD 23.5m |
| Shareholders' equity | NZD 18.9m | NZD 19.9m | NZD 21.3m | NZD 22.6m | NZD 34.8m | NZD 34.6m | NZD 36.9m | NZD 36.7m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -9.3% | -8.9% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 99.1% | 99.0% | 99.0% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -1.9 | -1.0 | 9.7 | 11.6 | 6.0 | 10.4 | 18.6 | 6.3 | 7.8 | 9.8 |
| Price to sales | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 16 Nov 2023.
| FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.083 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 |
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.