A 
0.17
+1.18%
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 6.8m
FY2016FY2025
Net income
−NZD 5.7m
FY2016FY2025
Free cash flow
—
FY2016FY2025
Shareholders' equity
NZD 117.4m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 6.8m | NZD 5.3m | NZD 6.4m | NZD 11.9m | NZD 13.9m | NZD 14.5m | NZD 13.3m | NZD 16.7m | NZD 17.2m | NZD 17.0m |
| Gross profit | NZD 4.9m | NZD 3.7m | NZD 3.5m | NZD 7.7m | NZD 10.0m | NZD 10.5m | NZD 9.2m | NZD 11.7m | NZD 11.9m | NZD 11.5m |
| Operating income | NZD 3.2m | NZD 1.9m | NZD 1.5m | NZD 6.0m | NZD 8.2m | NZD 9.3m | NZD 7.4m | NZD 8.8m | NZD 9.3m | NZD 9.3m |
| Net income | −NZD 5.7m | −NZD 5.3m | −NZD 13.0m | NZD 2.9m | NZD 15.9m | −NZD 14.7m | NZD 3.8m | NZD 3.1m | NZD 3.1m | NZD 8.4m |
| Diluted earnings per share | -0.02 | -0.01 | -0.04 | 0.01 | 0.06 | -0.08 | 0.02 | 0.02 | 0.02 | 0.05 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 118.0m | NZD 190.3m | NZD 229.5m | NZD 224.7m | NZD 179.0m | NZD 145.1m | NZD 126.1m | NZD 169.6m | NZD 182.3m | NZD 176.4m |
| Cash and short-term investments | NZD 10.9m | NZD 9.1m | NZD 12.1m | NZD 4.4m | NZD 3.1m | NZD 98,000 | NZD 781,000 | NZD 472,000 | NZD 2.0m | NZD 3.1m |
| Total liabilities | NZD 659,000 | NZD 49.1m | NZD 83.0m | NZD 65.1m | NZD 16.6m | NZD 53.3m | NZD 13.8m | NZD 55.3m | NZD 65.3m | NZD 56.6m |
| Debt | — | NZD 33.0m | NZD 71.4m | NZD 55.7m | NZD 9.4m | NZD 49.3m | NZD 10.5m | NZD 44.5m | NZD 58.5m | NZD 48.0m |
| Shareholders' equity | NZD 117.4m | NZD 141.2m | NZD 146.5m | NZD 159.6m | NZD 162.4m | NZD 91.8m | NZD 112.3m | NZD 114.3m | NZD 117.1m | NZD 119.8m |
| Shares outstanding | 363m | 363m | 363m | 363m | 266m | 178m | 178m | 178m | 178m | 178m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | — | NZD 433,000 | NZD 2.7m | NZD 2.3m | NZD 5.0m | NZD 5.9m | NZD 3.8m | NZD 6.5m | NZD 4.1m | NZD 8.0m |
| Capital spending | — | — | — | — | — | — | — | — | −NZD 584,000 | −NZD 108,000 |
| Free cash flow | — | NZD 433,000 | NZD 2.7m | NZD 2.3m | NZD 5.0m | NZD 5.9m | NZD 3.8m | NZD 6.5m | NZD 3.6m | NZD 7.9m |
| Dividends paid | — | — | — | −NZD 5.7m | −NZD 4.0m | −NZD 5.8m | −NZD 5.8m | −NZD 5.8m | −NZD 5.8m | −NZD 7.3m |
Latest quarters
By quarter end
| Mar 2025 | Sept 2024 | Mar 2024 | Sept 2023 | Mar 2023 | Sept 2022 | Mar 2022 | Sept 2021 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 3.6m | NZD 3.2m | NZD 2.7m | NZD 2.6m | NZD 2.1m | NZD 4.3m | NZD 5.4m | NZD 6.5m |
| Gross profit | NZD 2.7m | NZD 2.2m | NZD 2.0m | NZD 1.7m | NZD 1.2m | NZD 2.3m | NZD 3.3m | NZD 4.4m |
| Operating income | NZD 1.8m | NZD 1.4m | NZD 1.1m | NZD 796,000 | NZD 244,000 | NZD 1.3m | NZD 2.4m | NZD 3.6m |
| Net income | −NZD 8.0m | NZD 2.3m | −NZD 578,000 | −NZD 4.7m | −NZD 13.3m | NZD 294,000 | NZD 415,000 | NZD 2.5m |
| Diluted earnings per share | -0.02 | 0.01 | -0.00 | -0.01 | -0.04 | 0.00 | 0.00 | 0.01 |
| Total assets | NZD 118.0m | NZD 190.8m | NZD 190.3m | NZD 192.4m | NZD 229.5m | NZD 221.8m | NZD 224.7m | NZD 195.3m |
| Cash and short-term investments | NZD 10.9m | NZD 6.7m | NZD 9.1m | NZD 11.0m | NZD 12.1m | NZD 5.6m | NZD 4.4m | NZD 2.4m |
| Debt | — | — | — | NZD 35.0m | NZD 71.4m | — | NZD 55.7m | NZD 28.3m |
| Shareholders' equity | NZD 117.4m | NZD 143.5m | NZD 141.2m | NZD 141.8m | NZD 146.5m | NZD 159.8m | NZD 159.6m | NZD 161.6m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -17.0% | -14.0% | -8.5% |
| Operating income | -18.9% | -19.2% | -10.1% |
| Net income | — | -17.3% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 70.6% | 64.9% | 68.3% | 68.7% |
| Operating margin | 42.1% | 41.6% | 51.3% | 53.2% |
| Net margin | -90.5% | -69.3% | -33.7% | 3.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -13.7 | -14.7 | -7.0 | 27.8 | 5.2 | -4.2 | 26.6 | 30.1 | 31.6 | 12.3 |
| Price to sales | 11.4 | 14.6 | 14.2 | 6.8 | 5.9 | 4.3 | 7.6 | 5.6 | 5.7 | 6.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 26 Nov 2025.
| FY2026 | FY2025 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.006 | 0.05 | 0.009 | 0.007 | 0.037 | 0.042 | 0.039 | 0.038 |
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.