I
0.88
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 25.2m
FY2016FY2025
Net income
−NZD 16.3m
FY2016FY2025
Free cash flow
−NZD 113,000
FY2016FY2025
Shareholders' equity
NZD 4.8m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 25.2m | NZD 21.1m | NZD 30.8m | NZD 16.0m | NZD 9.3m | NZD 9.8m | NZD 8.0m | NZD 7.7m | NZD 5.7m | NZD 8.6m |
| Gross profit | NZD 17.4m | NZD 12.7m | NZD 16.3m | NZD 9.9m | NZD 5.9m | NZD 7.0m | NZD 5.3m | NZD 4.1m | NZD 2.3m | NZD 4.5m |
| Research and development | NZD 11.4m | NZD 10.3m | NZD 11.4m | NZD 5.8m | NZD 2.4m | NZD 3.4m | NZD 3.2m | NZD 3.0m | NZD 4.9m | — |
| Operating income | −NZD 12.5m | −NZD 16.0m | −NZD 9.0m | −NZD 8.3m | −NZD 7.6m | −NZD 6.0m | −NZD 5.1m | −NZD 6.5m | −NZD 10.7m | −NZD 9.5m |
| Net income | −NZD 16.3m | −NZD 15.0m | −NZD 7.9m | −NZD 7.9m | −NZD 7.5m | −NZD 6.0m | −NZD 5.1m | −NZD 6.7m | −NZD 10.7m | −NZD 8.8m |
| Diluted earnings per share | -0.10 | -0.09 | -0.05 | -0.05 | -0.06 | -0.06 | -0.06 | -0.09 | -0.18 | -0.17 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 29.3m | NZD 36.1m | NZD 43.3m | NZD 48.2m | NZD 30.7m | NZD 16.4m | NZD 11.3m | NZD 10.2m | NZD 12.3m | NZD 14.6m |
| Cash and short-term investments | NZD 10.3m | NZD 10.2m | NZD 18.0m | NZD 24.4m | NZD 11.3m | NZD 4.3m | NZD 3.5m | NZD 2.6m | NZD 2.7m | NZD 5.3m |
| Total liabilities | NZD 24.5m | NZD 16.0m | NZD 9.3m | NZD 9.0m | NZD 9.0m | NZD 6.0m | NZD 2.3m | NZD 2.3m | NZD 1.6m | NZD 1.3m |
| Debt | NZD 1.0m | NZD 1.3m | NZD 14,000 | NZD 232,000 | NZD 513,000 | NZD 809,000 | — | — | — | — |
| Shareholders' equity | NZD 4.8m | NZD 20.1m | NZD 33.9m | NZD 39.2m | NZD 21.7m | NZD 10.3m | NZD 9.0m | NZD 8.0m | NZD 10.6m | NZD 13.2m |
| Shares outstanding | 161m | 160m | 160m | 149m | 121m | 99m | 92m | 74m | 59m | 51m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | NZD 1.1m | −NZD 4.5m | −NZD 2.5m | −NZD 6.6m | −NZD 3.5m | −NZD 1.1m | −NZD 4.0m | −NZD 2.8m | −NZD 9.0m | −NZD 9.8m |
| Capital spending | −NZD 1.2m | −NZD 3.8m | −NZD 5.1m | −NZD 3.6m | −NZD 2.0m | −NZD 1.5m | −NZD 1.1m | −NZD 1.3m | −NZD 1.3m | −NZD 3.4m |
| Free cash flow | −NZD 113,000 | −NZD 8.3m | −NZD 7.6m | −NZD 10.2m | −NZD 5.6m | −NZD 2.6m | −NZD 5.1m | −NZD 4.1m | −NZD 10.3m | −NZD 13.2m |
Latest quarters
By quarter end
| Sept 2025 | Mar 2025 | Sept 2024 | Mar 2024 | Sept 2023 | Mar 2023 | Dec 2022 | Sept 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 12.8m | NZD 13.0m | NZD 12.2m | NZD 10.6m | NZD 10.5m | NZD 15.4m | NZD 7.7m | NZD 15.4m |
| Gross profit | NZD 9.6m | NZD 9.3m | NZD 8.1m | NZD 6.5m | NZD 6.2m | NZD 8.2m | NZD 4.1m | NZD 8.2m |
| Operating income | −NZD 5.2m | −NZD 5.8m | −NZD 6.8m | −NZD 8.6m | −NZD 7.4m | −NZD 4.9m | −NZD 3.7m | −NZD 3.8m |
| Net income | −NZD 4.4m | −NZD 9.2m | −NZD 7.1m | −NZD 8.2m | −NZD 6.8m | −NZD 9.0m | −NZD 4.5m | NZD 1.1m |
| Diluted earnings per share | -0.03 | -0.06 | -0.04 | -0.06 | -0.04 | -0.06 | -0.03 | 0.03 |
| Cash from operations | −NZD 3.0m | NZD 3.0m | −NZD 2.0m | — | −NZD 5.0m | −NZD 3.0m | — | — |
| Capital spending | — | — | — | — | −NZD 2.0m | −NZD 2.0m | — | −NZD 2.0m |
| Free cash flow | — | — | — | — | −NZD 7.0m | −NZD 5.0m | — | — |
| Total assets | NZD 51.4m | NZD 29.3m | NZD 29.2m | NZD 36.1m | NZD 39.0m | NZD 43.3m | NZD 43.3m | NZD 53.1m |
| Cash and short-term investments | NZD 33.9m | NZD 10.3m | NZD 6.8m | NZD 10.2m | NZD 10.2m | NZD 18.0m | NZD 18.2m | NZD 25.5m |
| Debt | NZD 543,000 | NZD 615,000 | NZD 821,000 | NZD 1.0m | NZD 1.2m | — | — | — |
| Shareholders' equity | NZD 28.1m | NZD 4.8m | NZD 13.6m | NZD 20.1m | NZD 28.0m | NZD 33.9m | NZD 33.9m | NZD 44.0m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 16.4% | 20.7% | 21.3% |
| Operating income | 14.7% | 15.8% | 7.6% |
| Net income | 27.6% | 22.0% | 12.4% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 65.0% | 60.6% | 61.7% | 60.0% |
| Operating margin | -61.7% | -49.2% | -53.0% | -66.6% |
| Net margin | -67.8% | -50.7% | -54.1% | -66.6% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -10.7 | -6.0 | -10.5 | -16.7 | -13.6 | -17.7 | -16.0 | -7.6 | -2.3 | -2.2 |
| Price to sales | 7.0 | 4.3 | 2.7 | 8.2 | 10.9 | 10.8 | 10.2 | 6.6 | 4.3 | 2.3 |
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.