C 
0.12
—
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 6.7m
FY2016FY2025
Net income
NZD 813,000
FY2016FY2025
Free cash flow
−NZD 640,000
FY2016FY2025
Shareholders' equity
−NZD 2.9m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 6.7m | NZD 4.7m | NZD 3.9m | NZD 7.4m | NZD 1.7m | NZD 4.2m | NZD 4.0m | NZD 6.7m | NZD 5.3m | NZD 6.2m |
| Operating income | NZD 1.1m | NZD 208,000 | NZD 3.0m | NZD 463,000 | −NZD 2.1m | −NZD 153,000 | −NZD 2.4m | −NZD 1.5m | −NZD 2.4m | −NZD 3.4m |
| Net income | NZD 813,000 | −NZD 6.4m | −NZD 3.5m | −NZD 438,000 | −NZD 2.5m | −NZD 5.2m | −NZD 4.8m | −NZD 3.7m | −NZD 11.8m | −NZD 7.9m |
| Diluted earnings per share | 0.01 | -0.10 | -0.06 | -0.00 | -0.06 | -0.15 | -0.14 | -0.11 | -0.41 | -0.32 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 36.4m | NZD 29.9m | NZD 34.6m | NZD 36.8m | NZD 45.0m | NZD 26.1m | NZD 8.1m | NZD 10.7m | NZD 13.3m | NZD 21.0m |
| Cash and short-term investments | NZD 2.7m | NZD 1.2m | NZD 445,000 | NZD 1.2m | NZD 886,000 | NZD 255,000 | NZD 450,000 | NZD 714,000 | NZD 182,000 | NZD 1.0m |
| Total liabilities | NZD 39.3m | NZD 33.9m | NZD 33.9m | NZD 34.9m | NZD 46.7m | NZD 31.7m | NZD 11.7m | NZD 8.8m | NZD 13.5m | NZD 11.6m |
| Debt | NZD 32.6m | NZD 26.1m | NZD 24.8m | NZD 25.6m | NZD 25.9m | NZD 26.4m | NZD 5.9m | NZD 4.3m | NZD 7.6m | NZD 5.2m |
| Shareholders' equity | −NZD 2.9m | −NZD 4.0m | NZD 761,000 | NZD 1.9m | −NZD 1.7m | −NZD 5.7m | −NZD 3.6m | NZD 1.8m | −NZD 174,000 | NZD 9.3m |
| Shares outstanding | 63m | 61m | 53m | 54m | 42m | 34m | 34m | 33m | 29m | 24m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −NZD 274,000 | NZD 1.1m | −NZD 484,000 | −NZD 632,000 | NZD 37,000 | NZD 193,000 | −NZD 2.4m | −NZD 1.4m | −NZD 5.2m | −NZD 6.1m |
| Capital spending | −NZD 366,000 | −NZD 5,000 | −NZD 53,000 | −NZD 215,000 | −NZD 103,000 | −NZD 88,000 | −NZD 194,000 | −NZD 135,000 | −NZD 467,000 | −NZD 291,000 |
| Free cash flow | −NZD 640,000 | NZD 1.1m | −NZD 537,000 | −NZD 847,000 | −NZD 66,000 | NZD 105,000 | −NZD 2.6m | −NZD 1.6m | −NZD 5.6m | −NZD 6.4m |
Latest quarters
By quarter end
| Sept 2025 | Mar 2025 | Sept 2024 | Mar 2024 | Sept 2023 | Mar 2023 | Sept 2022 | Mar 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 5.6m | NZD 4.1m | NZD 2.6m | NZD 2.7m | NZD 2.0m | NZD 821,000 | NZD 3.1m | NZD 3.7m |
| Operating income | NZD 315,000 | NZD 372,000 | NZD 743,000 | NZD 251,000 | −NZD 43,000 | NZD 2.4m | NZD 619,000 | −NZD 163,000 |
| Net income | −NZD 151,000 | NZD 279,000 | NZD 534,000 | −NZD 768,000 | −NZD 5.6m | −NZD 3.5m | NZD 86,000 | −NZD 497,000 |
| Diluted earnings per share | 0.00 | 0.00 | 0.01 | -0.00 | -0.09 | -0.06 | 0.00 | -0.00 |
| Total assets | NZD 34.6m | NZD 36.4m | NZD 30.0m | NZD 29.9m | NZD 25.4m | NZD 34.6m | NZD 36.9m | NZD 36.8m |
| Cash and short-term investments | NZD 833,000 | NZD 2.7m | NZD 211,000 | NZD 1.2m | NZD 381,000 | NZD 445,000 | NZD 782,000 | NZD 1.2m |
| Debt | NZD 25.0m | NZD 27.2m | NZD 22.0m | NZD 21.4m | NZD 19.1m | NZD 20.3m | NZD 19.8m | NZD 19.7m |
| Shareholders' equity | −NZD 2.7m | −NZD 2.9m | −NZD 3.0m | −NZD 4.0m | −NZD 3.6m | NZD 761,000 | NZD 2.5m | NZD 2.4m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -3.0% | 9.9% | — |
| Operating income | 34.0% | — | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 17.3 | -2.6 | -2.5 | -45.5 | -0.6 | -0.3 | -0.4 | -0.1 | -0.0 | -0.0 |
| Price to sales | 2.1 | 3.5 | 2.2 | 2.7 | 0.8 | 0.3 | 0.5 | 0.1 | 0.0 | 0.0 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 15-to-1 reverse split · 29 Mar 2022
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.