F 
0.60
0.00%
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 70.6m
FY2016FY2025
Net income
−NZD 1.9m
FY2016FY2025
Free cash flow
NZD 12.6m
FY2016FY2025
Shareholders' equity
NZD 142.0m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 70.6m | NZD 66.4m | NZD 66.6m | NZD 57.7m | NZD 58.0m | NZD 55.9m | NZD 47.9m | NZD 42.1m | NZD 33.4m | NZD 34.8m |
| Gross profit | NZD 21.8m | NZD 23.4m | NZD 23.8m | NZD 19.5m | NZD 19.6m | NZD 19.9m | NZD 15.6m | NZD 11.5m | NZD 10.4m | NZD 11.5m |
| Operating income | NZD 9.7m | NZD 9.5m | NZD 12.4m | NZD 11.3m | NZD 8.7m | NZD 9.1m | NZD 6.8m | NZD 3.4m | NZD 2.7m | NZD 5.3m |
| Net income | −NZD 1.9m | −NZD 4.1m | NZD 6.3m | NZD 6.2m | NZD 3.9m | NZD 6.9m | NZD 3.5m | NZD 1.8m | NZD 3.1m | NZD 5.0m |
| Diluted earnings per share | -0.03 | -0.06 | 0.09 | 0.08 | 0.05 | 0.09 | 0.06 | 0.03 | 0.05 | 0.08 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 230.8m | NZD 245.8m | NZD 248.1m | NZD 233.2m | NZD 211.7m | NZD 211.8m | NZD 195.6m | NZD 131.2m | NZD 128.4m | NZD 121.3m |
| Cash and short-term investments | NZD 585,000 | NZD 101,000 | NZD 10,000 | NZD 354,000 | NZD 2.6m | NZD 6.0m | NZD 3.5m | NZD 2.8m | NZD 445,000 | NZD 2.3m |
| Total liabilities | NZD 88.8m | NZD 102.3m | NZD 100.6m | NZD 89.4m | NZD 79.4m | NZD 86.3m | NZD 76.3m | NZD 36.8m | NZD 37.3m | NZD 34.4m |
| Debt | NZD 64.2m | NZD 76.9m | NZD 74.9m | NZD 67.5m | NZD 59.6m | NZD 62.6m | NZD 50.8m | NZD 19.9m | NZD 20.9m | NZD 21.9m |
| Shareholders' equity | NZD 142.0m | NZD 143.4m | NZD 147.5m | NZD 143.8m | NZD 132.4m | NZD 125.5m | NZD 119.3m | NZD 94.5m | NZD 91.1m | NZD 86.9m |
| Shares outstanding | 66m | 66m | 74m | 74m | 74m | 74m | 60m | 60m | 60m | 60m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | NZD 16.2m | NZD 4.3m | NZD 10.3m | NZD 7.6m | NZD 7.2m | NZD 10.8m | NZD 6.4m | NZD 7.2m | NZD 3.5m | NZD 2.2m |
| Capital spending | −NZD 3.5m | −NZD 5.8m | −NZD 14.0m | −NZD 12.5m | −NZD 5.6m | −NZD 4.4m | −NZD 2.9m | −NZD 2.1m | −NZD 4.9m | −NZD 2.1m |
| Free cash flow | NZD 12.6m | −NZD 1.4m | −NZD 3.7m | −NZD 4.9m | NZD 1.6m | NZD 6.4m | NZD 3.5m | NZD 5.1m | −NZD 1.4m | NZD 111,000 |
| Dividends paid | — | — | −NZD 2.6m | −NZD 2.6m | −NZD 2.0m | −NZD 2.0m | −NZD 1.6m | −NZD 1.6m | −NZD 1.6m | −NZD 1.0m |
Latest quarters
By quarter end
| Jun 2025 | Dec 2024 | Jun 2024 | Dec 2023 | Jun 2023 | Dec 2022 | Jun 2022 | Dec 2021 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 36.5m | NZD 34.1m | NZD 36.1m | NZD 30.3m | NZD 31.6m | NZD 35.0m | NZD 27.6m | NZD 30.1m |
| Gross profit | NZD 10.9m | NZD 10.9m | NZD 13.0m | NZD 10.4m | NZD 11.5m | NZD 12.3m | NZD 9.6m | NZD 9.9m |
| Operating income | NZD 4.9m | NZD 4.8m | NZD 5.5m | NZD 4.0m | NZD 6.0m | NZD 6.4m | NZD 5.3m | NZD 6.0m |
| Net income | −NZD 2.9m | NZD 1.1m | −NZD 5.8m | NZD 1.7m | NZD 2.1m | NZD 4.2m | NZD 2.7m | NZD 3.4m |
| Diluted earnings per share | -0.04 | 0.02 | -0.09 | 0.03 | 0.03 | 0.06 | 0.04 | 0.05 |
| Total assets | NZD 230.8m | NZD 237.7m | NZD 245.8m | NZD 245.5m | NZD 248.1m | NZD 235.4m | NZD 233.2m | NZD 211.4m |
| Cash and short-term investments | NZD 585,000 | NZD 951,000 | NZD 101,000 | NZD 1.4m | NZD 10,000 | NZD 220,000 | NZD 354,000 | NZD 6.5m |
| Debt | NZD 51.4m | NZD 55.4m | NZD 64.7m | NZD 63.2m | NZD 60.6m | NZD 42.4m | NZD 53.4m | NZD 47.3m |
| Shareholders' equity | NZD 142.0m | NZD 144.5m | NZD 143.4m | NZD 149.2m | NZD 147.5m | NZD 145.4m | NZD 143.8m | NZD 133.3m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 7.0% | 4.8% | 6.6% |
| Operating income | -5.1% | 1.2% | 8.2% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 33.0% | 33.8% | 34.1% | 32.9% |
| Operating margin | 14.0% | 16.4% | 16.2% | 14.6% |
| Net margin | -4.3% | 2.5% | 4.6% | 5.6% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -22.7 | -8.9 | 13.5 | 16.1 | 29.9 | 20.0 | 31.9 | 48.9 | 29.5 | 18.1 |
| Price to sales | 0.6 | 0.5 | 1.3 | 1.7 | 2.0 | 2.5 | 2.3 | 2.1 | 2.7 | 2.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 1 years. Last went ex-dividend on 9 Oct 2025.
| FY2026 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.028 | 0.063 | 0.007 | 0.042 | 0.005 | 0.042 | 0.005 | 0.042 |
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.