B 
0.61
-1.61%
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 88.4m
FY2016FY2025
Net income
NZD 19.1m
FY2016FY2025
Free cash flow
NZD 10.2m
FY2016FY2025
Shareholders' equity
NZD 73.3m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 88.4m | NZD 80.3m | NZD 89.7m | NZD 95.5m | NZD 111.6m | NZD 118.0m | NZD 135.2m | NZD 148.1m | NZD 156.1m | NZD 190.4m |
| Gross profit | NZD 11.5m | NZD 19.5m | NZD 24.5m | NZD 29.7m | NZD 31.4m | NZD 22.8m | NZD 32.9m | NZD 36.2m | NZD 29.9m | NZD 40.3m |
| Operating income | −NZD 16.8m | −NZD 8.7m | −NZD 2.8m | NZD 2.8m | NZD 1.5m | −NZD 2.1m | NZD 3.6m | NZD 6.5m | −NZD 696,000 | NZD 9.0m |
| Net income | NZD 19.1m | NZD 4.6m | NZD 10.7m | NZD 2.2m | NZD 1.7m | −NZD 21.5m | −NZD 16.8m | NZD 4.1m | −NZD 2.1m | NZD 3.1m |
| Diluted earnings per share | 0.27 | 0.07 | 0.15 | 0.03 | 0.03 | -0.31 | -0.24 | 0.06 | -0.03 | 0.05 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 107.2m | NZD 94.9m | NZD 91.1m | NZD 78.9m | NZD 78.0m | NZD 70.0m | NZD 99.3m | NZD 133.0m | NZD 138.9m | NZD 147.4m |
| Cash and short-term investments | NZD 42.2m | NZD 31.6m | NZD 39.3m | NZD 14.9m | NZD 22.5m | NZD 1.3m | NZD 2.7m | NZD 2.1m | NZD 1.3m | NZD 1.2m |
| Total liabilities | NZD 33.9m | NZD 40.5m | NZD 40.9m | NZD 41.1m | NZD 42.4m | NZD 36.3m | NZD 44.3m | NZD 60.8m | NZD 71.0m | NZD 78.0m |
| Debt | NZD 16.7m | NZD 17.9m | NZD 18.0m | NZD 19.8m | NZD 21.5m | NZD 19.4m | NZD 20.5m | NZD 31.5m | NZD 41.5m | NZD 37.7m |
| Shareholders' equity | NZD 73.3m | NZD 54.4m | NZD 50.2m | NZD 37.8m | NZD 35.6m | NZD 33.6m | NZD 55.0m | NZD 72.2m | NZD 67.9m | NZD 69.4m |
| Shares outstanding | 71m | 71m | 71m | 71m | 69m | 69m | 69m | 69m | 69m | 69m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | NZD 15.7m | −NZD 27.3m | −NZD 7.1m | −NZD 2.9m | NZD 16.2m | NZD 6.8m | NZD 2.9m | NZD 12.1m | −NZD 5.4m | NZD 1.9m |
| Capital spending | −NZD 5.5m | −NZD 4.0m | −NZD 2.0m | −NZD 2.9m | −NZD 2.5m | −NZD 2.1m | −NZD 4.7m | −NZD 1.6m | −NZD 2.1m | −NZD 2.1m |
| Free cash flow | NZD 10.2m | −NZD 31.3m | −NZD 9.0m | −NZD 5.8m | NZD 13.7m | NZD 4.7m | −NZD 1.8m | NZD 10.5m | −NZD 7.5m | −NZD 172,000 |
Latest quarters
By quarter end
| Jun 2025 | Dec 2024 | Jun 2024 | Dec 2023 | Jun 2023 | Dec 2022 | Jun 2022 | Dec 2021 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 46.3m | NZD 42.1m | NZD 41.3m | NZD 39.0m | NZD 42.5m | NZD 47.2m | NZD 46.8m | NZD 48.7m |
| Gross profit | NZD 2.6m | NZD 9.0m | NZD 8.9m | NZD 10.6m | NZD 10.0m | NZD 14.7m | NZD 14.5m | NZD 15.2m |
| Operating income | −NZD 11.3m | −NZD 5.5m | −NZD 6.1m | −NZD 2.6m | −NZD 2.4m | −NZD 146,000 | NZD 950,000 | NZD 1.8m |
| Net income | NZD 27.3m | −NZD 8.1m | NZD 6.3m | −NZD 1.7m | NZD 11.5m | −NZD 778,000 | NZD 1.2m | NZD 1.0m |
| Diluted earnings per share | 0.38 | -0.12 | 0.09 | -0.02 | 0.16 | -0.01 | 0.02 | 0.01 |
| Cash from operations | NZD 37.0m | −NZD 21.0m | −NZD 11.0m | −NZD 15.0m | −NZD 5.0m | −NZD 1.0m | −NZD 1.0m | −NZD 1.0m |
| Capital spending | −NZD 4.0m | −NZD 1.0m | −NZD 2.0m | −NZD 1.0m | — | −NZD 1.0m | −NZD 1.0m | −NZD 1.0m |
| Free cash flow | NZD 33.0m | −NZD 22.0m | −NZD 13.0m | −NZD 16.0m | — | −NZD 2.0m | −NZD 2.0m | −NZD 2.0m |
| Total assets | NZD 107.2m | NZD 80.0m | NZD 94.9m | NZD 85.0m | NZD 91.1m | NZD 77.3m | NZD 78.9m | NZD 75.9m |
| Cash and short-term investments | NZD 42.2m | NZD 7.5m | NZD 31.6m | NZD 30.8m | NZD 39.3m | NZD 10.4m | NZD 14.9m | NZD 18.5m |
| Debt | NZD 15.2m | NZD 15.9m | NZD 16.5m | NZD 16.2m | NZD 16.7m | NZD 17.2m | NZD 17.8m | NZD 18.8m |
| Shareholders' equity | NZD 73.3m | NZD 46.3m | NZD 54.4m | NZD 48.7m | NZD 50.2m | NZD 39.3m | NZD 37.8m | NZD 37.1m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -2.5% | -5.6% | — |
| Operating income | — | 51.1% | — |
| Net income | 104.3% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 18.4% | 24.1% | 23.9% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 2.8 | 6.0 | 4.0 | 14.8 | 28.6 | -1.3 | -1.3 | 9.3 | -13.3 | 17.2 |
| Price to sales | 0.6 | 0.3 | 0.5 | 0.3 | 0.4 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 12 Mar 2014.
- 1-to-1 reverse split · 5 Oct 2009
- 2-for-1 split · 9 Dec 2002
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.