A 
0.61
—
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 29.9m
FY2016FY2025
Net income
NZD 2.9m
FY2016FY2025
Free cash flow
NZD 6.8m
FY2016FY2025
Shareholders' equity
NZD 24.6m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 29.9m | NZD 27.2m | NZD 26.8m | NZD 26.6m | NZD 24.3m | NZD 20.7m | NZD 21.3m | NZD 18.7m | NZD 17.5m | NZD 16.0m |
| Gross profit | NZD 21.6m | NZD 19.5m | NZD 19.6m | NZD 19.3m | NZD 17.5m | NZD 13.6m | NZD 14.5m | NZD 14.5m | NZD 13.4m | NZD 11.4m |
| Operating income | NZD 3.0m | NZD 3.2m | NZD 4.0m | NZD 3.6m | NZD 2.8m | NZD 1.5m | NZD 2.7m | NZD 3.1m | NZD 2.9m | NZD 2.3m |
| Net income | NZD 2.9m | NZD 5.2m | NZD 3.3m | NZD 2.9m | NZD 2.0m | NZD 767,000 | NZD 1.3m | NZD 1.5m | NZD 1.6m | NZD 705,000 |
| Diluted earnings per share | 0.10 | 0.18 | 0.12 | 0.10 | 0.09 | 0.04 | 0.07 | 0.09 | 0.09 | 0.04 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 53.2m | NZD 39.2m | NZD 34.9m | NZD 31.0m | NZD 31.3m | NZD 24.3m | NZD 24.0m | NZD 20.3m | NZD 14.5m | NZD 12.7m |
| Cash and short-term investments | NZD 9.7m | NZD 9.5m | NZD 3.8m | NZD 4.5m | NZD 4.5m | NZD 2.1m | NZD 2.3m | NZD 569,000 | NZD 1.6m | NZD 2.5m |
| Total liabilities | NZD 28.5m | NZD 17.3m | NZD 17.8m | NZD 16.6m | NZD 19.7m | NZD 19.4m | NZD 19.6m | NZD 18.1m | NZD 13.5m | NZD 13.3m |
| Debt | NZD 14.7m | NZD 4.9m | NZD 5.2m | NZD 2.1m | NZD 5.2m | NZD 5.1m | NZD 5.3m | NZD 6.5m | NZD 4.8m | NZD 5.3m |
| Shareholders' equity | NZD 24.6m | NZD 21.9m | NZD 17.1m | NZD 14.5m | NZD 11.6m | NZD 4.8m | NZD 4.4m | NZD 2.2m | NZD 1.0m | −NZD 549,000 |
| Shares outstanding | 29m | 29m | 29m | 29m | 24m | 19m | 18m | 18m | 18m | 16m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | NZD 6.8m | NZD 2.1m | NZD 2.7m | NZD 3.4m | NZD 4.5m | NZD 767,000 | NZD 3.1m | NZD 1.8m | NZD 979,000 | NZD 1.5m |
| Capital spending | −NZD 35,000 | — | −NZD 120,000 | — | −NZD 149,000 | −NZD 794,000 | −NZD 346,000 | −NZD 248,000 | −NZD 162,000 | −NZD 281,000 |
| Free cash flow | NZD 6.8m | NZD 2.1m | NZD 2.6m | NZD 3.4m | NZD 4.4m | −NZD 27,000 | NZD 2.7m | NZD 1.5m | NZD 817,000 | NZD 1.2m |
Latest quarters
By quarter end
| Jun 2025 | Dec 2024 | Jun 2024 | Dec 2023 | Jun 2023 | Dec 2022 | Jun 2022 | Dec 2021 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 10.9m | NZD 19.1m | NZD 10.3m | NZD 16.9m | NZD 11.1m | NZD 15.6m | NZD 11.2m | NZD 16.5m |
| Gross profit | NZD 10.6m | NZD 11.0m | NZD 9.6m | NZD 9.9m | NZD 9.6m | NZD 10.0m | NZD 10.9m | NZD 9.6m |
| Operating income | NZD 539,000 | NZD 2.5m | NZD 1.2m | NZD 2.0m | NZD 1.9m | NZD 2.0m | NZD 2.1m | NZD 1.5m |
| Net income | NZD 987,000 | NZD 1.9m | NZD 3.8m | NZD 1.4m | NZD 1.8m | NZD 1.6m | NZD 1.8m | NZD 1.1m |
| Diluted earnings per share | 0.03 | 0.06 | 0.13 | 0.05 | 0.06 | 0.06 | 0.06 | 0.04 |
| Cash from operations | NZD 2.0m | NZD 3.0m | NZD 1.0m | — | NZD 4.0m | −NZD 2.0m | NZD 3.0m | — |
| Capital spending | NZD 10.0m | −NZD 10.0m | — | — | — | — | — | — |
| Free cash flow | NZD 12.0m | −NZD 7.0m | — | — | — | — | — | — |
| Total assets | NZD 53.2m | NZD 48.6m | NZD 39.2m | NZD 30.9m | NZD 34.9m | NZD 28.0m | NZD 31.0m | NZD 27.5m |
| Cash and short-term investments | NZD 9.7m | NZD 5.7m | NZD 9.5m | NZD 580,000 | NZD 3.8m | NZD 753,000 | NZD 4.5m | NZD 2.7m |
| Debt | NZD 13.1m | NZD 13.5m | NZD 3.3m | NZD 3.7m | NZD 3.6m | NZD 1.6m | NZD 1.4m | NZD 3.4m |
| Shareholders' equity | NZD 24.6m | NZD 23.6m | NZD 21.9m | NZD 18.4m | NZD 17.1m | NZD 16.0m | NZD 14.5m | NZD 12.8m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 4.0% | 7.7% | 6.9% |
| Operating income | -5.9% | 15.4% | 3.1% |
| Net income | -0.1% | 30.2% | 36.5% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 72.0% | 72.5% | 71.5% | 71.9% |
| Operating margin | 11.0% | 12.5% | 11.7% | 12.9% |
| Net margin | 14.1% | 12.9% | 11.0% | 9.1% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 8.3 | 4.4 | 6.8 | 7.5 | 10.7 | 15.0 | 9.5 | 7.9 | 9.9 | 15.5 |
| Price to sales | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.6 | 0.6 | 0.7 | 0.9 | 0.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 11 Dec 2020.
| FY2021 | FY2020 | FY2019 | FY2018 | FY2008 | FY2007 | FY2006 | FY2005 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.017 | 0.025 | 0.028 | 0.028 | 32.357 | 77.658 | 129.43 | 129.43 |
- 10-to-1 reverse split · 15 Jul 2019
- 100-to-1 reverse split · 11 Nov 2011
- 11-for-10 split · 17 Dec 2009
- 37-for-36 split · 15 Dec 2008
- 1.02-for-1 split · 15 Sept 2008
- 3-for-2 split · 29 Mar 2004
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.