3.55
-2.20%
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 157.7m
FY2018FY2025
Net income
NZD 30.9m
FY2018FY2025
Free cash flow
NZD 38.3m
FY2018FY2025
Shareholders' equity
NZD 426.9m
FY2018FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 157.7m | NZD 141.4m | NZD 118.4m | NZD 114.5m | NZD 109.5m | NZD 100.4m | NZD 99.6m | NZD 91.7m |
| Gross profit | — | — | NZD 58.8m | NZD 59.2m | NZD 61.8m | — | — | — |
| Operating income | NZD 45.5m | NZD 35.7m | NZD 21.0m | NZD 26.5m | NZD 30.7m | NZD 28.7m | NZD 30.0m | NZD 28.1m |
| Net income | NZD 30.9m | NZD 24.8m | NZD 16.6m | NZD 20.4m | NZD 23.2m | NZD 22.0m | NZD 6.8m | NZD 17.6m |
| Diluted earnings per share | 0.15 | 0.12 | 0.08 | 0.10 | 0.12 | 0.11 | 0.06 | 0.20 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 593.7m | NZD 578.9m | NZD 564.8m | NZD 562.7m | NZD 480.0m | NZD 385.4m | NZD 371.1m | NZD 332.0m |
| Cash and short-term investments | NZD 7.0m | NZD 1.9m | NZD 1.1m | NZD 1.9m | NZD 1.4m | NZD 7.9m | NZD 31.2m | — |
| Total liabilities | NZD 166.8m | NZD 159.7m | NZD 168.6m | NZD 170.7m | NZD 125.2m | NZD 39.1m | NZD 35.6m | NZD 119.5m |
| Debt | NZD 109.7m | NZD 110.7m | NZD 125.2m | NZD 131.6m | NZD 77.6m | NZD 734,000 | NZD 934,000 | NZD 80.6m |
| Shareholders' equity | NZD 426.9m | NZD 419.1m | NZD 396.2m | NZD 392.0m | NZD 354.8m | NZD 346.2m | NZD 335.5m | NZD 212.4m |
| Shares outstanding | 200m | 200m | 200m | 200m | 200m | 200m | 121m | 90m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | NZD 63.6m | NZD 53.9m | NZD 37.2m | NZD 33.0m | NZD 34.8m | NZD 29.3m | NZD 29.3m | NZD 28.4m |
| Capital spending | −NZD 25.3m | −NZD 13.1m | −NZD 13.8m | −NZD 72.1m | −NZD 103.7m | −NZD 46.0m | −NZD 17.4m | −NZD 15.6m |
| Free cash flow | NZD 38.3m | NZD 40.8m | NZD 23.5m | −NZD 39.0m | −NZD 68.9m | −NZD 16.7m | NZD 11.9m | NZD 12.8m |
| Dividends paid | −NZD 25.0m | −NZD 13.1m | −NZD 12.8m | −NZD 15.0m | −NZD 15.6m | −NZD 5.0m | −NZD 54.0m | — |
Latest quarters
By quarter end
| Sept 2025 | Jun 2025 | Mar 2025 | Sept 2024 | Jun 2024 | Mar 2024 | Sept 2023 | Jun 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 79.7m | NZD 42.5m | NZD 78.1m | NZD 70.8m | NZD 36.5m | NZD 70.6m | NZD 56.1m | NZD 27.7m |
| Gross profit | — | — | — | — | — | — | NZD 13.9m | NZD 12.4m |
| Operating income | NZD 21.4m | NZD 12.9m | NZD 23.5m | NZD 16.9m | NZD 8.2m | NZD 18.6m | NZD 7.2m | NZD 3.4m |
| Net income | NZD 10.7m | NZD 8.5m | NZD 20.2m | NZD 10.5m | NZD 4.8m | NZD 14.3m | NZD 7.9m | NZD 4.2m |
| Diluted earnings per share | 0.05 | 0.04 | 0.10 | 0.05 | 0.02 | 0.08 | 0.04 | 0.02 |
| Total assets | NZD 593.7m | NZD 589.6m | NZD 581.1m | NZD 578.9m | NZD 572.1m | NZD 585.0m | NZD 564.8m | NZD 560.3m |
| Cash and short-term investments | NZD 7.0m | NZD 4.5m | NZD 1.5m | NZD 1.9m | NZD 4.6m | — | NZD 1.1m | NZD 3.3m |
| Debt | NZD 109.7m | NZD 108.4m | NZD 104.1m | NZD 110.7m | NZD 105.7m | NZD 119.7m | NZD 125.0m | NZD 129.0m |
| Shareholders' equity | NZD 426.9m | NZD 425.0m | NZD 427.6m | NZD 419.1m | NZD 415.4m | NZD 416.9m | NZD 396.2m | NZD 391.8m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 11.3% | 9.5% | — |
| Operating income | 19.7% | 9.6% | — |
| Net income | 14.8% | 7.0% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 27.2% | 24.2% | 25.4% | — |
| Net margin | 18.6% | 17.4% | 18.6% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Price to earnings | 24.3 | 20.8 | 30.3 | 27.6 | 26.6 | 31.1 | 73.2 |
| Price to sales | 4.8 | 3.6 | 4.3 | 4.9 | 5.6 | 6.8 | 5.0 |
Dividends and splits
Per share, in the currency the company pays
Paid for 7 years. Last went ex-dividend on 9 Jun 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Paid in the year | 0.178 | 0.157 | 0.103 | 0.10 | 0.109 | 0.014 | 0.004 |
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.