C 
0.80
+1.91%
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 192.4m
FY2016FY2025
Net income
−NZD 104.8m
FY2016FY2025
Free cash flow
NZD 30.9m
FY2016FY2025
Shareholders' equity
—
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 192.4m | NZD 200.7m | NZD 234.2m | NZD 208.9m | NZD 191.7m | NZD 195.9m | NZD 171.1m | NZD 178.5m | NZD 155.9m | NZD 230.7m |
| Gross profit | NZD 82.7m | NZD 108.9m | NZD 135.8m | NZD 126.0m | NZD 103.4m | NZD 91.3m | NZD 63.8m | NZD 73.2m | NZD 62.1m | NZD 117.3m |
| Research and development | NZD 2.8m | NZD 7.2m | NZD 2.9m | — | — | — | NZD 1.7m | NZD 3.1m | NZD 3.5m | NZD 4.0m |
| Operating income | −NZD 26.4m | −NZD 14.4m | NZD 13.1m | NZD 20.1m | NZD 12.5m | NZD 3.6m | −NZD 6.5m | NZD 10.1m | NZD 1.3m | NZD 28.0m |
| Net income | −NZD 104.8m | −NZD 80.4m | NZD 11.1m | NZD 12.8m | NZD 9.5m | −NZD 9.7m | −NZD 27.7m | NZD 8.2m | NZD 9.8m | NZD 18.6m |
| Diluted earnings per share | -1.49 | -1.15 | 0.16 | 0.18 | 0.14 | -0.19 | -0.56 | 0.17 | 0.22 | 0.42 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | NZD 307.9m | NZD 358.8m | NZD 332.8m | NZD 286.6m | NZD 286.4m | NZD 310.6m | NZD 318.6m | NZD 256.7m | NZD 243.3m |
| Cash and short-term investments | — | NZD 8.2m | NZD 11.6m | NZD 17.8m | NZD 16.3m | NZD 16.7m | NZD 10.3m | NZD 4.9m | NZD 4.6m | NZD 2.8m |
| Total liabilities | — | NZD 147.2m | NZD 119.4m | NZD 104.8m | NZD 64.7m | NZD 74.7m | NZD 137.3m | NZD 128.9m | NZD 92.8m | NZD 111.4m |
| Debt | — | NZD 109.4m | NZD 80.3m | NZD 56.1m | NZD 34.4m | NZD 43.8m | NZD 99.3m | NZD 96.7m | NZD 66.5m | NZD 86.8m |
| Shareholders' equity | — | NZD 160.6m | NZD 239.3m | NZD 228.0m | NZD 221.9m | NZD 211.7m | NZD 173.4m | NZD 189.7m | NZD 163.9m | NZD 131.8m |
| Shares outstanding | 70m | 70m | 71m | 71m | 70m | 51m | 50m | 50m | 46m | 44m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | NZD 34.1m | NZD 5.3m | NZD 8.1m | NZD 2.8m | NZD 24.8m | NZD 39.3m | NZD 21.1m | −NZD 22.1m | −NZD 10.7m | −NZD 31.6m |
| Capital spending | −NZD 3.3m | −NZD 9.7m | −NZD 20.4m | −NZD 9.4m | −NZD 11.0m | −NZD 5.7m | −NZD 16.7m | −NZD 5.5m | −NZD 3.9m | −NZD 11.8m |
| Free cash flow | NZD 30.9m | −NZD 4.4m | −NZD 12.4m | −NZD 6.6m | NZD 13.9m | NZD 33.6m | NZD 4.4m | −NZD 27.7m | −NZD 14.6m | −NZD 43.4m |
| Dividends paid | — | −NZD 2.9m | −NZD 4.0m | −NZD 4.7m | — | — | −NZD 918,000 | −NZD 1.8m | −NZD 1.7m | −NZD 10.2m |
Latest quarters
By quarter end
| Jun 2025 | Dec 2024 | Jun 2024 | Dec 2023 | Jun 2023 | Dec 2022 | Sept 2022 | Jun 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 92.7m | NZD 99.7m | NZD 95.4m | NZD 105.3m | NZD 122.1m | NZD 112.1m | NZD 56.1m | NZD 104.0m |
| Gross profit | NZD 32.2m | NZD 50.5m | NZD 45.7m | NZD 63.2m | NZD 66.4m | NZD 69.4m | — | NZD 66.6m |
| Operating income | −NZD 23.8m | −NZD 5.2m | −NZD 14.5m | NZD 2.9m | NZD 12.4m | NZD 11.6m | — | NZD 13.0m |
| Net income | −NZD 98.3m | −NZD 6.5m | −NZD 78.0m | −NZD 2.5m | NZD 6.9m | NZD 4.2m | — | NZD 9.3m |
| Diluted earnings per share | -1.39 | -0.09 | -1.11 | -0.04 | 0.10 | 0.06 | 0.03 | 0.13 |
| Total assets | NZD 173.3m | NZD 295.3m | NZD 303.7m | NZD 391.2m | NZD 358.8m | NZD 358.9m | — | NZD 332.8m |
| Cash and short-term investments | NZD 9.0m | NZD 13.6m | NZD 8.2m | NZD 12.9m | NZD 11.6m | NZD 12.5m | — | NZD 17.8m |
| Debt | NZD 38.7m | NZD 74.0m | NZD 15.8m | NZD 115.2m | NZD 76.9m | NZD 85.9m | NZD 85.9m | NZD 52.7m |
| Shareholders' equity | NZD 54.9m | NZD 151.4m | NZD 156.7m | NZD 235.7m | NZD 239.3m | NZD 232.9m | — | NZD 228.0m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -2.7% | -0.4% | 2.3% |
| Net income | — | 60.9% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 48.7% | 54.2% | 53.0% | 49.0% |
| Operating margin | -10.4% | -0.9% | 0.7% | 2.6% |
| Net margin | -47.1% | -19.3% | -13.2% | -6.7% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -0.3 | -0.7 | 14.7 | 18.2 | 26.2 | -16.5 | -5.4 | 27.3 | 36.0 | 17.7 |
| Price to sales | 0.2 | 0.3 | 0.7 | 1.1 | 1.3 | 0.8 | 0.9 | 1.3 | 2.3 | 1.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 3 Apr 2024.
| FY2024 | FY2023 | FY2022 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.063 | 0.086 | 0.095 | 0.026 | 0.007 | 0.029 | 0.109 | 0.02 |
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.