B 
0.03
+4.00%
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 12.6m
FY2016FY2025
Net income
NZD 838,000
FY2016FY2025
Free cash flow
NZD 1.3m
FY2016FY2025
Shareholders' equity
NZD 12.3m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 12.6m | NZD 11.5m | NZD 10.2m | NZD 9.0m | NZD 10.6m | NZD 10.6m | NZD 8.4m | NZD 5.3m | NZD 6.5m | NZD 5.7m |
| Operating income | NZD 490,000 | NZD 910,000 | −NZD 906,000 | −NZD 2.7m | NZD 590,000 | NZD 1.6m | NZD 403,000 | −NZD 1.0m | −NZD 24,000 | −NZD 816,000 |
| Net income | NZD 838,000 | NZD 646,000 | −NZD 1.4m | −NZD 2.7m | NZD 564,000 | NZD 1.6m | NZD 381,000 | −NZD 1.0m | −NZD 24,000 | −NZD 816,000 |
| Diluted earnings per share | 0.00 | 0.00 | -0.00 | -0.00 | 0.00 | 0.00 | 0.00 | -0.00 | — | -0.00 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 14.3m | NZD 12.9m | NZD 12.8m | NZD 14.1m | NZD 7.8m | NZD 7.1m | NZD 5.2m | NZD 3.9m | NZD 4.5m | NZD 4.9m |
| Cash and short-term investments | NZD 9.7m | NZD 8.6m | NZD 8.3m | NZD 8.6m | NZD 2.3m | NZD 3.3m | NZD 999,000 | NZD 1.1m | NZD 1.1m | NZD 1.2m |
| Total liabilities | NZD 2.0m | NZD 1.4m | NZD 2.0m | NZD 2.0m | NZD 2.1m | NZD 2.0m | NZD 1.8m | NZD 881,000 | NZD 483,000 | NZD 873,000 |
| Debt | NZD 589,000 | NZD 389,000 | NZD 619,000 | NZD 754,000 | NZD 578,000 | NZD 479,000 | NZD 829,000 | NZD 290,000 | — | — |
| Shareholders' equity | NZD 12.3m | NZD 11.5m | NZD 10.8m | NZD 12.1m | NZD 5.7m | NZD 5.1m | NZD 3.4m | NZD 3.0m | NZD 4.0m | NZD 4.0m |
| Shares outstanding | 1,279m | 1,274m | 1,274m | 1,230m | 1,108m | 1,108m | 1,108m | 1,108m | 1,107m | 1,166m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | NZD 1.8m | NZD 1.1m | NZD 106,000 | −NZD 2.3m | NZD 589,000 | NZD 3.2m | −NZD 583,000 | NZD 118,000 | NZD 244,000 | −NZD 511,000 |
| Capital spending | −NZD 483,000 | −NZD 569,000 | −NZD 97,000 | −NZD 262,000 | −NZD 1.5m | −NZD 167,000 | −NZD 130,000 | −NZD 476,000 | −NZD 315,000 | −NZD 408,000 |
| Free cash flow | NZD 1.3m | NZD 486,000 | NZD 9,000 | −NZD 2.6m | −NZD 950,000 | NZD 3.0m | −NZD 713,000 | −NZD 358,000 | −NZD 71,000 | −NZD 919,000 |
Latest quarters
By quarter end
| Sept 2025 | Mar 2025 | Sept 2024 | Mar 2024 | Sept 2023 | Jun 2023 | Mar 2023 | Dec 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 7.7m | NZD 6.7m | NZD 6.0m | NZD 6.7m | NZD 4.8m | NZD 2.4m | NZD 5.9m | NZD 3.0m |
| Gross profit | — | — | — | — | NZD 1.9m | NZD 1.9m | NZD 2.3m | NZD 2.3m |
| Operating income | NZD 467,000 | NZD 656,000 | NZD 261,000 | NZD 1.4m | −NZD 653,000 | −NZD 434,000 | NZD 359,000 | NZD 98,000 |
| Net income | NZD 419,000 | NZD 609,000 | NZD 229,000 | NZD 1.3m | −NZD 670,000 | −NZD 335,000 | NZD 339,000 | NZD 170,000 |
| Diluted earnings per share | 0.00 | 0.00 | 0.00 | 0.00 | -0.00 | — | 0.00 | — |
| Cash from operations | — | NZD 1.0m | — | NZD 1.0m | — | — | — | — |
| Total assets | NZD 14.8m | NZD 14.3m | NZD 13.4m | NZD 12.9m | NZD 12.0m | NZD 11.9m | NZD 12.8m | NZD 12.8m |
| Cash and short-term investments | NZD 8.8m | NZD 9.7m | NZD 9.0m | NZD 8.6m | NZD 8.0m | NZD 8.0m | NZD 8.3m | NZD 8.3m |
| Debt | NZD 348,000 | NZD 421,000 | NZD 343,000 | NZD 212,000 | NZD 270,000 | NZD 270,000 | NZD 390,000 | NZD 390,000 |
| Shareholders' equity | NZD 12.8m | NZD 12.3m | NZD 11.7m | NZD 11.5m | NZD 10.2m | NZD 10.2m | NZD 10.8m | NZD 10.8m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 12.1% | 3.5% | 17.0% |
| Operating income | — | -21.4% | — |
| Net income | — | -12.2% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 5.8% | -5.0% | 0.1% | -3.0% |
| Net margin | 6.1% | -5.9% | -0.6% | -3.5% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 25.9 | 29.6 | -11.1 | -7.0 | 57.1 | 35.1 | 118.8 | -11.8 | -485.3 | -20.1 |
| Price to sales | 1.7 | 1.7 | 1.5 | 2.1 | 3.0 | 5.3 | 5.4 | 2.3 | 1.8 | 2.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 4 Nov 2011.
| FY2012 | |
|---|---|
| Paid in the year | 0.001 |
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.