B 
0.34
-0.59%
Close of 9 Nov 2026, in AUD
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 18.0m
FY2017FY2026
Net income
−NZD 4.0m
FY2017FY2026
Free cash flow
−NZD 2.0m
FY2017FY2026
Shareholders' equity
NZD 290.7m
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 18.0m | NZD 38.5m | NZD 49.4m | NZD 50.0m | NZD 44.6m | NZD 44.9m | NZD 44.0m | NZD 49.5m | NZD 44.1m | NZD 39.3m |
| Gross profit | NZD 41,442 | NZD 7.2m | NZD 11.5m | NZD 6.8m | NZD 5.9m | NZD 9.3m | NZD 10.1m | NZD 10.4m | NZD 11.3m | NZD 5.7m |
| Operating income | −NZD 7.1m | NZD 5.7m | NZD 44.5m | −NZD 7.4m | NZD 51.3m | −NZD 18.1m | −NZD 937,615 | NZD 2.4m | NZD 2.9m | −NZD 1.5m |
| Net income | −NZD 4.0m | NZD 4.1m | NZD 43.9m | NZD 103.5m | NZD 34.2m | NZD 62.1m | −NZD 44.4m | NZD 43.0m | NZD 5.1m | −NZD 14.8m |
| Diluted earnings per share | -0.02 | 0.02 | 0.23 | 0.53 | 0.18 | 0.36 | -0.26 | 0.24 | 0.03 | -0.12 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 309.4m | NZD 353.2m | NZD 392.6m | NZD 342.1m | NZD 261.7m | NZD 159.9m | NZD 174.5m | NZD 152.6m | NZD 109.5m | NZD 74.3m |
| Cash and short-term investments | NZD 10.8m | NZD 33.1m | NZD 8.8m | NZD 14.7m | NZD 5.9m | NZD 4.4m | NZD 4.5m | NZD 23.0m | NZD 22.2m | NZD 31.2m |
| Total liabilities | NZD 18.7m | NZD 22.8m | NZD 29.5m | NZD 18.5m | NZD 21.0m | NZD 31.1m | NZD 107.5m | NZD 63.1m | NZD 85.1m | NZD 68.3m |
| Debt | NZD 524,674 | NZD 1.3m | NZD 2.2m | NZD 1.5m | NZD 924,394 | NZD 11.3m | NZD 14.7m | NZD 44.3m | NZD 67.4m | NZD 33.0m |
| Shareholders' equity | NZD 290.7m | NZD 330.4m | NZD 363.1m | NZD 323.5m | NZD 240.7m | NZD 128.8m | NZD 66.9m | NZD 89.5m | NZD 24.4m | NZD 5.9m |
| Shares outstanding | 240m | 240m | 195m | 194m | 193m | 171m | 171m | 181m | 180m | 128m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −NZD 1.7m | NZD 4.7m | NZD 12.4m | NZD 15.4m | NZD 9.0m | NZD 8.9m | NZD 18.8m | NZD 26.3m | NZD 16.7m | NZD 8.4m |
| Capital spending | −NZD 353,127 | −NZD 9.0m | −NZD 16.2m | −NZD 4.7m | −NZD 3.4m | −NZD 4.5m | −NZD 3.6m | −NZD 11.4m | −NZD 12.1m | −NZD 10.6m |
| Free cash flow | −NZD 2.0m | −NZD 4.2m | −NZD 3.8m | NZD 10.7m | NZD 5.6m | NZD 4.4m | NZD 15.2m | NZD 14.9m | NZD 4.5m | −NZD 2.2m |
| Dividends paid | — | — | — | — | — | — | −NZD 5.2m | −NZD 5.2m | −NZD 5.5m | −NZD 5.5m |
Latest quarters
By quarter end
| Jun 2026 | Dec 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Jun 2024 | Dec 2023 | Jun 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 7.2m | NZD 10.8m | NZD 17.6m | NZD 12.8m | NZD 25.4m | NZD 23.2m | NZD 26.4m | NZD 23.6m |
| Gross profit | −NZD 350,892 | NZD 416,438 | NZD 3.9m | NZD 6.0m | NZD 4.0m | NZD 9.9m | NZD 525,371 | NZD 4.3m |
| Operating income | −NZD 2.7m | −NZD 4.4m | −NZD 3.1m | −NZD 6.6m | NZD 10.8m | NZD 48.3m | NZD 10.8m | −NZD 1.3m |
| Net income | −NZD 1.0m | −NZD 3.0m | −NZD 3.5m | −NZD 10.8m | NZD 9.3m | NZD 33.5m | NZD 10.4m | NZD 51.3m |
| Diluted earnings per share | -0.00 | -0.01 | -0.01 | -0.04 | 0.05 | 0.17 | 0.05 | 0.26 |
| Cash from operations | −NZD 1.0m | — | NZD 3.0m | — | — | NZD 10.0m | NZD 1.0m | NZD 11.0m |
| Capital spending | −NZD 3.0m | −NZD 3.0m | −NZD 5.0m | — | −NZD 3.0m | −NZD 6.0m | −NZD 8.0m | −NZD 3.0m |
| Free cash flow | −NZD 4.0m | — | −NZD 2.0m | — | — | NZD 4.0m | −NZD 7.0m | NZD 8.0m |
| Total assets | NZD 309.4m | NZD 329.1m | NZD 353.2m | — | NZD 399.4m | NZD 392.6m | NZD 397.8m | NZD 371.1m |
| Cash and short-term investments | NZD 10.8m | NZD 25.5m | NZD 33.1m | — | NZD 2.8m | NZD 8.8m | NZD 6.0m | NZD 16.0m |
| Debt | NZD 432,713 | NZD 929,304 | NZD 1.4m | — | NZD 1.8m | NZD 2.3m | NZD 1.9m | NZD 1.5m |
| Shareholders' equity | NZD 290.7m | NZD 306.6m | NZD 330.4m | — | NZD 367.3m | NZD 363.1m | NZD 353.0m | NZD 351.0m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -28.9% | -16.7% | -9.1% |
| Operating income | -1.3% | -17.2% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 12.8% | 16.4% | 16.6% | 17.9% |
| Operating margin | -2.4% | 22.9% | 28.1% | 15.8% |
| Net margin | 0.3% | 94.6% | 99.4% | 49.9% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -26.3 | 47.6 | 4.0 | 2.2 | 5.8 | 2.4 | -1.8 | 5.6 | 51.0 | -16.1 |
| Price to sales | 5.8 | 5.1 | 3.5 | 4.5 | 4.4 | 3.3 | 1.8 | 4.8 | 5.9 | 6.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 30 Sept 2019.
| FY2020 | |
|---|---|
| Paid in the year | 0.03 |
- 10-to-1 reverse split · 9 Apr 2021
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.