B 
0.37
+1.37%
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 23.9m
FY2016FY2025
Net income
NZD 1.0m
FY2016FY2025
Free cash flow
NZD 326,400
FY2016FY2025
Shareholders' equity
NZD 9.9m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 23.9m | NZD 25.9m | NZD 22.8m | NZD 19.3m | NZD 18.6m | NZD 20.3m | NZD 20.9m | NZD 24.7m | NZD 22.2m | NZD 20.1m |
| Gross profit | — | — | — | NZD 15.8m | NZD 15.5m | NZD 17.1m | NZD 17.2m | NZD 18.4m | NZD 16.4m | NZD 14.6m |
| Operating income | NZD 1.7m | NZD 2.0m | NZD 1.6m | NZD 801,500 | NZD 1.2m | NZD 1.1m | NZD 1.8m | NZD 954,400 | NZD 1.1m | −NZD 1.2m |
| Net income | NZD 1.0m | NZD 1.3m | NZD 900,400 | NZD 575,900 | NZD 713,000 | NZD 505,500 | NZD 1.2m | −NZD 463,100 | NZD 889,000 | −NZD 1.1m |
| Diluted earnings per share | 0.03 | 0.01 | 0.03 | 0.02 | 0.01 | 0.01 | 0.02 | -0.01 | 0.01 | -0.02 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 32.3m | NZD 39.5m | NZD 39.8m | NZD 42.0m | NZD 46.1m | NZD 46.0m | NZD 15.1m | NZD 15.6m | NZD 16.2m | NZD 14.6m |
| Cash and short-term investments | NZD 4.8m | NZD 9.6m | NZD 8.2m | NZD 6.8m | NZD 7.1m | NZD 5.6m | NZD 5.5m | NZD 6.3m | NZD 6.4m | NZD 6.1m |
| Total liabilities | NZD 22.4m | NZD 26.3m | NZD 28.0m | NZD 31.0m | NZD 35.8m | NZD 34.8m | NZD 4.1m | NZD 2.4m | NZD 2.5m | NZD 1.9m |
| Debt | NZD 19.4m | NZD 22.5m | NZD 24.7m | NZD 28.2m | NZD 31.4m | NZD 30.8m | — | — | — | — |
| Shareholders' equity | NZD 9.9m | NZD 13.2m | NZD 11.8m | NZD 10.9m | NZD 10.3m | NZD 11.2m | NZD 11.0m | NZD 13.2m | NZD 13.6m | NZD 12.7m |
| Shares outstanding | 38m | 208m | 35m | 35m | 52m | 54m | 57m | 60m | 60m | 60m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | NZD 1.7m | NZD 2.9m | NZD 3.1m | NZD 334,800 | NZD 3.1m | NZD 1.3m | NZD 2.2m | NZD 830,900 | NZD 2.6m | −NZD 725,000 |
| Capital spending | −NZD 1.3m | −NZD 758,500 | −NZD 1.2m | −NZD 385,000 | −NZD 698,200 | −NZD 534,000 | −NZD 1.1m | −NZD 2.1m | −NZD 1.0m | −NZD 1.3m |
| Free cash flow | NZD 326,400 | NZD 2.2m | NZD 1.8m | −NZD 50,200 | NZD 2.4m | NZD 797,700 | NZD 1.1m | −NZD 1.3m | NZD 1.6m | −NZD 2.0m |
Latest quarters
By quarter end
| Sept 2025 | Mar 2025 | Sept 2024 | Mar 2024 | Sept 2023 | Mar 2023 | Sept 2022 | Mar 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 12.2m | NZD 11.6m | NZD 12.3m | NZD 13.5m | NZD 12.5m | NZD 12.1m | NZD 10.7m | NZD 9.8m |
| Operating income | NZD 1.3m | NZD 963,600 | NZD 772,500 | NZD 1.1m | NZD 927,800 | NZD 659,800 | NZD 943,600 | NZD 390,100 |
| Net income | NZD 849,600 | NZD 588,100 | NZD 438,700 | NZD 745,900 | NZD 581,100 | NZD 348,100 | NZD 552,300 | NZD 170,900 |
| Diluted earnings per share | 0.02 | 0.02 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 |
| Total assets | NZD 33.1m | NZD 32.3m | NZD 33.0m | NZD 39.5m | NZD 39.4m | NZD 39.8m | NZD 40.1m | NZD 42.0m |
| Cash and short-term investments | NZD 5.7m | NZD 4.8m | NZD 4.4m | NZD 9.6m | NZD 8.9m | NZD 8.2m | NZD 7.4m | NZD 6.8m |
| Debt | NZD 17.3m | NZD 17.5m | NZD 18.8m | NZD 20.3m | NZD 21.4m | NZD 22.5m | NZD 23.9m | NZD 26.0m |
| Shareholders' equity | NZD 10.7m | NZD 9.9m | NZD 9.3m | NZD 13.2m | NZD 12.4m | NZD 11.8m | NZD 11.5m | NZD 10.9m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 7.4% | 3.2% | 2.6% |
| Operating income | 29.4% | 10.4% | 12.0% |
| Net income | 21.3% | 15.2% | 6.8% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 7.5% | 6.7% | 6.4% | 4.9% |
| Net margin | 4.7% | 4.2% | 3.9% | 2.6% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 12.3 | 50.1 | 10.4 | 17.8 | 25.6 | 43.0 | 21.3 | -88.8 | 58.4 | -72.9 |
| Price to sales | 0.5 | 2.6 | 0.4 | 0.5 | 1.0 | 1.1 | 1.3 | 1.7 | 2.3 | 4.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 10-to-7 reverse split · 31 May 2024
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.