M 
0.07
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 7.5m
FY2016FY2025
Net income
−NZD 6.0m
FY2016FY2025
Free cash flow
−NZD 975,000
FY2016FY2025
Shareholders' equity
−NZD 2.3m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 7.5m | NZD 5.0m | NZD 7.9m | NZD 8.3m | NZD 7.2m | NZD 1.1m | NZD 566,000 | — | — | — |
| Operating income | −NZD 5.3m | −NZD 5.5m | −NZD 6.7m | −NZD 7.8m | −NZD 5.0m | −NZD 2.9m | −NZD 815,000 | −NZD 564,000 | −NZD 601,000 | −NZD 650,300 |
| Net income | −NZD 6.0m | −NZD 11.3m | −NZD 13.0m | −NZD 19.5m | −NZD 17.8m | −NZD 2.9m | −NZD 5.0m | −NZD 1.3m | −NZD 990,000 | −NZD 1.8m |
| Diluted earnings per share | -0.10 | -0.36 | -0.66 | -1.68 | -0.02 | -0.47 | -0.03 | -0.00 | -0.00 | -0.00 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 15.2m | NZD 21.5m | NZD 26.9m | NZD 39.5m | NZD 35.6m | NZD 6.7m | NZD 4.9m | NZD 2.2m | NZD 2.8m | NZD 4.3m |
| Cash and short-term investments | NZD 1.3m | NZD 2.8m | NZD 913,000 | NZD 5.4m | NZD 1.1m | NZD 5.0m | NZD 4.2m | NZD 1.9m | NZD 2.5m | NZD 3.0m |
| Total liabilities | NZD 17.5m | NZD 17.9m | NZD 15.0m | NZD 15.4m | NZD 16.5m | NZD 822,000 | NZD 529,000 | NZD 125,000 | NZD 174,000 | NZD 496,200 |
| Debt | NZD 15.9m | NZD 15.8m | NZD 13.2m | NZD 13.6m | NZD 13.9m | NZD 193,000 | — | — | — | — |
| Shareholders' equity | −NZD 2.3m | NZD 3.6m | NZD 11.9m | NZD 24.1m | NZD 19.1m | NZD 5.9m | NZD 4.3m | NZD 2.0m | NZD 2.6m | NZD 3.8m |
| Shares outstanding | 61m | 31m | 20m | 12m | 973m | 6m | 187m | 132m | 169m | 127m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −NZD 937,000 | −NZD 3.1m | −NZD 5.6m | −NZD 11.7m | −NZD 9.6m | −NZD 3.3m | −NZD 1.1m | −NZD 487,000 | −NZD 792,000 | −NZD 650,300 |
| Capital spending | −NZD 38,000 | −NZD 48,000 | −NZD 46,000 | −NZD 327,000 | −NZD 282,000 | −NZD 119,000 | −NZD 93,000 | — | — | −NZD 10,800 |
| Free cash flow | −NZD 975,000 | −NZD 3.2m | −NZD 5.6m | −NZD 12.1m | −NZD 9.9m | −NZD 3.5m | −NZD 1.2m | −NZD 487,000 | −NZD 792,000 | −NZD 661,100 |
Latest quarters
By quarter end
| Jun 2025 | Dec 2024 | Jun 2024 | Dec 2023 | Jun 2023 | Dec 2022 | Jun 2022 | Mar 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 3.7m | NZD 3.7m | NZD 2.8m | NZD 2.3m | NZD 4.3m | NZD 3.6m | NZD 1.1m | NZD 4.8m |
| Operating income | −NZD 3.2m | −NZD 2.0m | −NZD 2.5m | −NZD 3.0m | −NZD 2.8m | −NZD 3.9m | −NZD 2.7m | −NZD 2.7m |
| Net income | −NZD 3.6m | −NZD 2.4m | −NZD 4.0m | −NZD 7.3m | −NZD 7.2m | −NZD 5.8m | −NZD 1.7m | −NZD 15.0m |
| Diluted earnings per share | -0.06 | -0.04 | -0.10 | -0.41 | -0.41 | -0.38 | -0.00 | -0.01 |
| Cash from operations | — | −NZD 1.0m | −NZD 1.0m | −NZD 1.0m | — | −NZD 4.0m | −NZD 11.0m | −NZD 4.0m |
| Total assets | NZD 15.2m | NZD 19.0m | NZD 21.5m | NZD 20.7m | NZD 26.9m | NZD 33.9m | — | NZD 35.6m |
| Cash and short-term investments | NZD 1.3m | NZD 1.6m | NZD 2.8m | — | NZD 913,000 | NZD 2.3m | — | NZD 1.1m |
| Debt | NZD 37,000 | NZD 5.8m | NZD 14.5m | NZD 14.0m | NZD 5.7m | NZD 12.3m | — | NZD 11.4m |
| Shareholders' equity | −NZD 2.3m | NZD 1.3m | NZD 3.6m | NZD 4.6m | NZD 11.9m | NZD 19.0m | — | NZD 19.1m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -3.4% | 45.5% | 41.0% |
| Operating income | -12.2% | 12.4% | 13.1% |
| Net income | -32.5% | 16.0% | 14.0% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | -86.0% | -88.0% | -89.6% | — |
| Net margin | -138.5% | -173.9% | -190.5% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -0.5 | -0.2 | -0.1 | -0.1 | -54.4 | -2.5 | -70.5 | -4.1 | -8.7 | -2.2 |
| Price to sales | 0.4 | 0.5 | 0.3 | 0.3 | 134.2 | 6.4 | — | — | — | — |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 100-to-1 reverse split · 8 Jan 2024
- 5-to-1 reverse split · 1 Apr 2020
- 10-to-1 reverse split · 11 Aug 2008
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.