G 
4.30
-1.38%
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 230.2m
FY2016FY2025
Net income
NZD 20.7m
FY2016FY2025
Free cash flow
NZD 21.1m
FY2016FY2025
Shareholders' equity
NZD 242.2m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 230.2m | NZD 311.4m | NZD 169.9m | NZD 157.6m | NZD 105.7m | NZD 100.5m | NZD 111.7m | NZD 104.5m | NZD 75.2m | NZD 52.7m |
| Research and development | NZD 21.4m | NZD 23.1m | NZD 22.5m | NZD 26.1m | NZD 13.2m | NZD 21.7m | NZD 10.0m | NZD 7.9m | NZD 4.2m | NZD 2.6m |
| Operating income | NZD 18.2m | NZD 515,000 | NZD 741,000 | −NZD 16.0m | −NZD 517,000 | −NZD 261,000 | NZD 15.4m | NZD 24.0m | NZD 19.9m | NZD 14.3m |
| Net income | NZD 20.7m | NZD 9.5m | NZD 10.0m | −NZD 4.1m | NZD 3.2m | −NZD 31.7m | −NZD 3.3m | NZD 13.9m | NZD 11.8m | NZD 9.6m |
| Diluted earnings per share | 0.18 | 0.08 | 0.10 | -0.04 | 0.03 | -0.31 | -0.03 | 0.14 | 0.14 | 0.12 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 322.2m | NZD 287.7m | NZD 249.6m | NZD 266.1m | NZD 208.8m | NZD 208.7m | NZD 241.6m | NZD 257.7m | NZD 201.4m | NZD 88.2m |
| Cash and short-term investments | NZD 84.1m | NZD 66.7m | NZD 49.2m | NZD 34.2m | NZD 26.0m | NZD 19.3m | NZD 8.6m | NZD 11.4m | NZD 9.7m | NZD 18.8m |
| Total liabilities | NZD 79.9m | NZD 79.9m | NZD 68.2m | NZD 66.6m | NZD 46.4m | NZD 48.2m | NZD 44.0m | NZD 41.2m | NZD 82.8m | NZD 17.2m |
| Debt | NZD 16.1m | NZD 17.2m | NZD 17.3m | NZD 16.3m | NZD 12.6m | NZD 17.7m | NZD 7.0m | NZD 11.4m | NZD 54.5m | NZD 8.5m |
| Shareholders' equity | NZD 242.2m | NZD 207.8m | NZD 181.4m | NZD 199.5m | NZD 162.4m | NZD 160.5m | NZD 197.6m | NZD 216.4m | NZD 118.5m | NZD 71.0m |
| Shares outstanding | 113m | 114m | 102m | 102m | 104m | 101m | 99m | 99m | 87m | 80m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | NZD 22.9m | NZD 34.4m | NZD 25.9m | NZD 7.4m | NZD 13.8m | NZD 22.0m | NZD 12.8m | NZD 22.3m | NZD 14.1m | NZD 15.8m |
| Capital spending | −NZD 1.7m | −NZD 1.1m | −NZD 2.0m | −NZD 1.2m | −NZD 663,000 | −NZD 655,000 | −NZD 640,000 | −NZD 2.3m | −NZD 1.3m | −NZD 745,000 |
| Free cash flow | NZD 21.1m | NZD 33.3m | NZD 24.0m | NZD 6.2m | NZD 13.1m | NZD 21.3m | NZD 12.2m | NZD 20.0m | NZD 12.8m | NZD 15.0m |
| Dividends paid | — | — | — | — | — | −NZD 3.0m | −NZD 13.5m | −NZD 11.3m | −NZD 9.1m | −NZD 8.3m |
Latest quarters
By quarter end
| Mar 2026 | Sept 2025 | Mar 2025 | Sept 2024 | Mar 2024 | Sept 2023 | Jun 2023 | Mar 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 110.9m | NZD 118.2m | NZD 112.0m | NZD 111.2m | NZD 102.0m | NZD 85.6m | NZD 42.8m | NZD 84.3m |
| Operating income | NZD 7.0m | NZD 5.3m | NZD 12.9m | −NZD 11.8m | NZD 12.3m | NZD 2.8m | NZD 1.0m | NZD 11.9m |
| Net income | NZD 5.1m | NZD 13.6m | NZD 7.2m | NZD 4.2m | NZD 5.3m | NZD 2.2m | NZD 1.1m | NZD 7.9m |
| Diluted earnings per share | 0.05 | 0.12 | 0.06 | 0.04 | 0.05 | 0.02 | 0.01 | 0.08 |
| Cash from operations | −NZD 8.0m | NZD 19.0m | NZD 2.0m | NZD 30.0m | NZD 4.0m | NZD 10.0m | — | NZD 21.0m |
| Capital spending | −NZD 1.0m | — | −NZD 1.0m | — | — | −NZD 1.0m | — | −NZD 1.0m |
| Free cash flow | −NZD 9.0m | — | NZD 1.0m | — | — | NZD 9.0m | — | NZD 20.0m |
| Total assets | NZD 317.9m | NZD 322.2m | NZD 300.3m | NZD 287.7m | NZD 266.0m | NZD 249.6m | NZD 249.6m | NZD 242.3m |
| Cash and short-term investments | NZD 73.7m | NZD 84.1m | NZD 70.7m | NZD 66.7m | NZD 39.3m | NZD 49.2m | NZD 49.2m | NZD 41.9m |
| Debt | NZD 3.7m | NZD 3.6m | NZD 3.0m | NZD 2.7m | NZD 2.2m | NZD 2.3m | NZD 15.0m | — |
| Shareholders' equity | NZD 247.6m | NZD 242.2m | NZD 225.3m | NZD 207.8m | NZD 197.0m | NZD 181.4m | NZD 181.4m | NZD 172.0m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 13.5% | 18.0% | 18.5% |
| Operating income | — | — | 4.1% |
| Net income | — | — | 8.3% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 3.5% | 0.4% | 0.3% | 6.1% |
| Net margin | 5.6% | 4.2% | 0.7% | 3.4% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 45.9 | 150.3 | 67.1 | -62.1 | 68.3 | -4.9 | -111.9 | 35.8 | 48.6 | 28.3 |
| Price to sales | 4.1 | 4.6 | 4.0 | 1.6 | 2.1 | 1.6 | 3.3 | 4.8 | 7.6 | 5.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 6 Dec 2019.
| FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|
| Paid in the year | 0.042 | 0.085 | 0.023 | 0.071 | 0.02 | 0.105 |
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.