I 
1.02
+0.99%
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 76.1m
FY2017FY2025
Net income
NZD 38.4m
FY2017FY2025
Free cash flow
NZD 27.0m
FY2017FY2025
Shareholders' equity
NZD 604.4m
FY2017FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 76.1m | NZD 72.8m | NZD 71.0m | NZD 67.9m | NZD 64.5m | NZD 54.4m | NZD 54.7m | NZD 50.4m | NZD 37.4m |
| Gross profit | NZD 62.3m | NZD 61.2m | NZD 60.3m | NZD 58.3m | NZD 55.8m | NZD 48.1m | NZD 47.4m | NZD 44.2m | NZD 35.0m |
| Operating income | NZD 54.4m | NZD 53.1m | NZD 51.4m | NZD 48.3m | NZD 46.6m | NZD 40.6m | NZD 41.4m | NZD 38.7m | NZD 31.2m |
| Net income | NZD 38.4m | −NZD 67.1m | −NZD 150.2m | NZD 118.2m | NZD 161.3m | NZD 28.6m | NZD 38.6m | NZD 46.2m | NZD 28.5m |
| Diluted earnings per share | 0.10 | -0.18 | -0.41 | 0.32 | 0.45 | 0.10 | 0.15 | 0.18 | 0.15 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 1.01bn | NZD 1.01bn | NZD 1.08bn | NZD 1.24bn | NZD 1.07bn | NZD 786.6m | NZD 769.9m | NZD 742.9m | NZD 669.0m |
| Cash and short-term investments | NZD 5.4m | NZD 6.6m | NZD 4.8m | NZD 7.2m | NZD 6.8m | NZD 4.2m | NZD 5.1m | NZD 2.2m | NZD 4.4m |
| Total liabilities | NZD 410.3m | NZD 427.4m | NZD 405.3m | NZD 383.7m | NZD 305.2m | NZD 259.9m | NZD 326.7m | NZD 313.8m | NZD 263.9m |
| Debt | NZD 390.3m | NZD 414.3m | NZD 393.4m | NZD 370.0m | NZD 292.8m | NZD 248.1m | NZD 316.6m | NZD 306.9m | NZD 260.2m |
| Shareholders' equity | NZD 604.4m | NZD 587.1m | NZD 675.0m | NZD 855.0m | NZD 765.7m | NZD 526.7m | NZD 443.2m | NZD 429.1m | NZD 405.0m |
| Shares outstanding | 374m | 369m | 368m | 368m | 362m | 275m | 261m | 262m | 189m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | NZD 27.0m | NZD 30.3m | NZD 31.5m | NZD 27.5m | NZD 26.9m | NZD 18.3m | NZD 21.2m | NZD 21.4m | NZD 18.2m |
| Capital spending | — | — | — | — | — | — | — | — | −NZD 4,000 |
| Free cash flow | NZD 27.0m | NZD 30.3m | NZD 31.5m | NZD 27.5m | NZD 26.9m | NZD 18.3m | NZD 21.2m | NZD 21.4m | NZD 18.2m |
| Dividends paid | −NZD 20.1m | −NZD 21.0m | −NZD 29.1m | −NZD 28.8m | −NZD 28.0m | −NZD 20.7m | −NZD 19.7m | −NZD 20.0m | −NZD 9.8m |
Latest quarters
By quarter end
| Mar 2025 | Sept 2024 | Mar 2024 | Sept 2023 | Mar 2023 | Sept 2022 | Mar 2022 | Sept 2021 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 37.9m | NZD 38.2m | NZD 36.6m | NZD 36.3m | NZD 35.2m | NZD 35.7m | NZD 34.9m | NZD 33.0m |
| Gross profit | NZD 31.1m | NZD 31.2m | NZD 30.9m | NZD 30.4m | NZD 30.0m | NZD 30.2m | NZD 30.2m | NZD 28.0m |
| Operating income | NZD 27.1m | NZD 27.3m | NZD 26.9m | NZD 26.2m | NZD 25.8m | NZD 25.6m | NZD 26.0m | NZD 22.3m |
| Net income | NZD 28.7m | NZD 9.7m | −NZD 580,000 | −NZD 66.5m | −NZD 122.5m | −NZD 27.7m | NZD 61.2m | NZD 56.9m |
| Diluted earnings per share | 0.08 | 0.03 | -0.00 | -0.18 | -0.33 | -0.08 | 0.17 | 0.15 |
| Total assets | NZD 1.01bn | NZD 1.02bn | NZD 1.01bn | NZD 1.01bn | NZD 1.08bn | NZD 1.22bn | NZD 1.24bn | NZD 1.18bn |
| Cash and short-term investments | NZD 5.4m | NZD 4.8m | NZD 6.6m | NZD 5.1m | NZD 4.8m | NZD 6.8m | NZD 7.2m | NZD 4.4m |
| Debt | NZD 390.2m | NZD 422.6m | NZD 414.2m | NZD 405.7m | NZD 393.3m | NZD 395.9m | NZD 369.9m | NZD 360.2m |
| Shareholders' equity | NZD 604.4m | NZD 583.9m | NZD 587.1m | NZD 596.7m | NZD 675.0m | NZD 812.1m | NZD 855.0m | NZD 808.4m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 3.9% | 6.9% | — |
| Operating income | 4.0% | 6.0% | — |
| Net income | -31.3% | 6.0% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 82.9% | 84.1% | 85.0% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 11.2 | -6.3 | -2.9 | 4.7 | 4.4 | 21.3 | 12.3 | 8.7 | 9.9 |
| Price to sales | 5.6 | 5.8 | 6.2 | 8.1 | 10.9 | 11.2 | 8.7 | 8.0 | 7.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 10 years. Last went ex-dividend on 26 Aug 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.084 | 0.094 | 0.094 | 0.101 | 0.07 | 0.047 | 0.096 | 0.053 |
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.