M 
0.32
-1.56%
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 162.1m
FY2017FY2025
Net income
NZD 6.3m
FY2017FY2025
Free cash flow
NZD 10.1m
FY2017FY2025
Shareholders' equity
NZD 68.7m
FY2017FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 162.1m | NZD 162.2m | NZD 175.7m | NZD 194.0m | NZD 190.7m | NZD 153.3m | NZD 156.0m | NZD 149.0m | NZD 41.0m |
| Gross profit | NZD 37.7m | NZD 36.7m | NZD 41.4m | NZD 52.7m | NZD 48.8m | NZD 32.7m | NZD 34.3m | NZD 29.8m | NZD 9.5m |
| Operating income | NZD 11.7m | NZD 12.5m | NZD 14.0m | NZD 29.9m | NZD 12.0m | NZD 14.0m | NZD 12.4m | NZD 10.0m | NZD 2.7m |
| Net income | NZD 6.3m | NZD 6.0m | NZD 7.8m | NZD 20.0m | NZD 2.4m | NZD 8.2m | NZD 7.2m | NZD 5.0m | NZD 1.1m |
| Diluted earnings per share | 0.03 | 0.02 | 0.03 | 0.08 | 0.01 | 0.03 | 0.03 | 0.02 | 0.00 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 103.5m | NZD 104.1m | NZD 108.6m | NZD 105.7m | NZD 102.4m | NZD 109.6m | NZD 92.5m | NZD 93.8m | NZD 96.5m |
| Cash and short-term investments | NZD 1.5m | NZD 150,000 | NZD 150,000 | NZD 5.9m | NZD 1.6m | NZD 8.3m | NZD 3.0m | NZD 1.6m | NZD 3.7m |
| Total liabilities | NZD 34.9m | NZD 39.5m | NZD 50.6m | NZD 38.8m | NZD 48.2m | NZD 51.4m | NZD 34.2m | NZD 39.0m | NZD 43.2m |
| Debt | NZD 16.4m | NZD 21.6m | NZD 27.3m | NZD 11.0m | NZD 25.9m | NZD 27.8m | NZD 16.9m | NZD 19.9m | NZD 24.2m |
| Shareholders' equity | NZD 68.7m | NZD 64.6m | NZD 58.0m | NZD 66.9m | NZD 54.2m | NZD 58.2m | NZD 58.3m | NZD 54.9m | NZD 53.3m |
| Shares outstanding | 251m | 247m | 242m | 242m | 242m | 242m | 242m | 242m | 242m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | NZD 13.2m | NZD 9.8m | NZD 9.8m | NZD 29.5m | NZD 23.8m | NZD 19.2m | NZD 9.3m | NZD 9.2m | −NZD 850,400 |
| Capital spending | −NZD 3.2m | −NZD 3.8m | −NZD 7.7m | −NZD 2.9m | −NZD 2.7m | −NZD 3.7m | −NZD 1.3m | −NZD 3.6m | −NZD 1.1m |
| Free cash flow | NZD 10.1m | NZD 6.0m | NZD 2.0m | NZD 26.7m | NZD 21.1m | NZD 15.5m | NZD 7.9m | NZD 5.6m | −NZD 2.0m |
| Dividends paid | −NZD 2.8m | — | −NZD 17.1m | −NZD 7.3m | −NZD 13.3m | — | — | — | — |
Latest quarters
By quarter end
| Sept 2025 | Mar 2025 | Sept 2024 | Mar 2024 | Sept 2023 | Mar 2023 | Sept 2022 | Mar 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 85.4m | NZD 79.9m | NZD 82.2m | NZD 78.4m | NZD 83.8m | NZD 81.3m | NZD 94.4m | NZD 95.5m |
| Gross profit | NZD 18.7m | NZD 17.9m | NZD 19.8m | NZD 18.3m | NZD 18.5m | NZD 17.5m | NZD 23.9m | NZD 26.8m |
| Operating income | NZD 4.7m | NZD 6.1m | NZD 5.6m | NZD 7.3m | NZD 5.3m | NZD 4.8m | NZD 9.1m | NZD 15.9m |
| Net income | NZD 2.9m | NZD 3.4m | NZD 3.0m | NZD 3.5m | NZD 2.5m | NZD 2.0m | NZD 5.9m | NZD 10.6m |
| Diluted earnings per share | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.04 |
| Cash from operations | NZD 5.0m | NZD 6.0m | NZD 6.0m | NZD 4.0m | NZD 4.0m | NZD 4.0m | NZD 5.0m | NZD 17.0m |
| Capital spending | −NZD 1.0m | −NZD 1.0m | −NZD 1.0m | −NZD 1.0m | −NZD 2.0m | −NZD 4.0m | −NZD 2.0m | −NZD 1.0m |
| Free cash flow | NZD 4.0m | NZD 5.0m | NZD 5.0m | NZD 3.0m | NZD 2.0m | NZD 0 | NZD 3.0m | NZD 16.0m |
| Total assets | NZD 105.5m | NZD 103.5m | NZD 105.5m | NZD 104.1m | NZD 107.6m | NZD 108.6m | NZD 106.5m | NZD 105.7m |
| Cash and short-term investments | NZD 105,000 | NZD 1.5m | NZD 1.8m | NZD 150,000 | NZD 152,000 | NZD 150,000 | NZD 134,000 | NZD 5.9m |
| Debt | NZD 10.2m | NZD 13.8m | NZD 17.6m | NZD 19.2m | NZD 22.5m | NZD 24.8m | NZD 16.3m | NZD 9.0m |
| Shareholders' equity | NZD 70.1m | NZD 68.7m | NZD 66.6m | NZD 64.6m | NZD 60.8m | NZD 58.0m | NZD 63.2m | NZD 66.9m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -5.8% | 1.1% | — |
| Operating income | -26.9% | -3.5% | — |
| Net income | -31.8% | -4.9% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 22.9% | 24.3% | 24.1% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Price to earnings | 9.7 | 8.6 | 5.0 | 4.8 | 114.2 |
| Price to sales | 0.4 | 0.3 | 0.2 | 0.5 | 1.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 28 Nov 2025.
| FY2026 | FY2025 | FY2023 | FY2022 | |
|---|---|---|---|---|
| Paid in the year | 0.025 | 0.018 | 0.11 | 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.