E 
0.42
—
Close of 27 Oct 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 24.8m
FY2016FY2025
Net income
−NZD 101,000
FY2016FY2025
Free cash flow
−NZD 142,000
FY2016FY2025
Shareholders' equity
NZD 3.3m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 24.8m | NZD 21.9m | NZD 20.8m | NZD 18.7m | NZD 16.1m | NZD 12.4m | NZD 6.7m | NZD 8.9m | NZD 8.3m | NZD 7.3m |
| Operating income | −NZD 85,000 | −NZD 411,000 | −NZD 2.4m | −NZD 1.8m | −NZD 124,000 | NZD 586,000 | NZD 703,000 | NZD 782,000 | NZD 854,000 | NZD 601,000 |
| Net income | −NZD 101,000 | −NZD 7,000 | −NZD 10.3m | −NZD 1.8m | NZD 1.1m | NZD 1.3m | −NZD 601,000 | NZD 151,000 | NZD 778,000 | NZD 683,000 |
| Diluted earnings per share | -0.01 | -0.00 | -0.58 | -0.11 | 0.06 | 0.11 | -0.06 | 0.02 | 0.11 | 0.09 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 14.7m | NZD 14.6m | NZD 12.9m | NZD 22.2m | NZD 22.8m | NZD 23.3m | NZD 9.8m | NZD 10.0m | NZD 5.7m | NZD 4.9m |
| Cash and short-term investments | NZD 1.6m | NZD 1.7m | NZD 1.2m | NZD 1.5m | NZD 2.8m | NZD 3.2m | NZD 771,000 | NZD 1.3m | NZD 752,000 | NZD 263,000 |
| Total liabilities | NZD 11.4m | NZD 11.2m | NZD 11.2m | NZD 11.0m | NZD 9.6m | NZD 10.9m | NZD 2.7m | NZD 2.3m | NZD 1.4m | NZD 1.2m |
| Debt | NZD 3.3m | NZD 3.0m | NZD 3.3m | NZD 2.6m | NZD 1.7m | NZD 2.4m | NZD 635,000 | NZD 949,000 | — | — |
| Shareholders' equity | NZD 3.3m | NZD 3.4m | NZD 1.8m | NZD 11.2m | NZD 13.2m | NZD 12.4m | NZD 7.1m | NZD 7.7m | NZD 4.2m | NZD 3.7m |
| Shares outstanding | 20m | 19m | 18m | 17m | 17m | 12m | 10m | 8m | 7m | 7m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | NZD 682,000 | NZD 1.8m | −NZD 725,000 | −NZD 146,000 | NZD 2.2m | NZD 2.7m | NZD 341,000 | NZD 572,000 | NZD 975,000 | NZD 494,000 |
| Capital spending | −NZD 824,000 | −NZD 614,000 | −NZD 593,000 | −NZD 181,000 | −NZD 190,000 | −NZD 95,000 | −NZD 30,000 | −NZD 65,000 | −NZD 15,000 | −NZD 539,000 |
| Free cash flow | −NZD 142,000 | NZD 1.2m | −NZD 1.3m | −NZD 327,000 | NZD 2.0m | NZD 2.6m | NZD 311,000 | NZD 507,000 | NZD 960,000 | −NZD 45,000 |
| Dividends paid | — | — | — | −NZD 404,000 | −NZD 378,000 | — | −NZD 95,000 | −NZD 294,000 | −NZD 335,000 | — |
Latest quarters
By quarter end
| Jun 2025 | Dec 2024 | Jun 2024 | Dec 2023 | Jun 2023 | Mar 2023 | Dec 2022 | Jun 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 12.3m | NZD 12.5m | NZD 11.5m | NZD 10.3m | NZD 11.3m | NZD 5.6m | NZD 9.5m | NZD 9.8m |
| Operating income | −NZD 209,000 | NZD 137,000 | NZD 605,000 | −NZD 1.0m | −NZD 1.1m | −NZD 574,000 | −NZD 1.3m | −NZD 818,000 |
| Net income | −NZD 252,000 | NZD 151,000 | NZD 840,000 | −NZD 847,000 | −NZD 4.9m | −NZD 2.6m | −NZD 5.4m | −NZD 819,000 |
| Diluted earnings per share | -0.01 | 0.01 | 0.04 | -0.05 | -0.27 | -0.14 | -0.32 | -0.05 |
| Total assets | NZD 14.7m | NZD 14.5m | NZD 14.6m | NZD 11.6m | NZD 12.9m | NZD 12.9m | NZD 17.4m | NZD 22.2m |
| Cash and short-term investments | NZD 1.6m | NZD 1.4m | NZD 1.7m | NZD 1.9m | NZD 1.2m | NZD 1.2m | NZD 1.6m | NZD 1.5m |
| Debt | NZD 2.4m | NZD 2.4m | NZD 2.4m | NZD 1.7m | NZD 734,000 | NZD 734,000 | NZD 845,000 | NZD 970,000 |
| Shareholders' equity | NZD 3.3m | NZD 3.6m | NZD 3.4m | NZD 2.6m | NZD 1.8m | NZD 1.4m | NZD 6.6m | NZD 11.2m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 9.8% | 14.9% | 13.5% |
| Operating income | -63.9% | — | — |
| Net income | -62.0% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | -1.1% | -5.5% | -3.7% | -0.7% |
| Net margin | -0.2% | -14.2% | -8.5% | -5.6% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -107.3 | -2967.3 | -1.0 | -8.9 | 20.4 | 8.6 | -11.7 | 40.5 | 13.0 | 7.2 |
| Price to sales | 0.4 | 0.9 | 0.5 | 0.9 | 1.4 | 0.9 | 1.0 | 0.7 | 1.2 | 0.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 6 Sept 2021.
| FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|
| Paid in the year | 0.025 | 0.039 | 0.01 | 0.042 | 0.028 |
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.