S 
0.64
—
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 41.3m
FY2016FY2025
Net income
NZD 2.6m
FY2016FY2025
Free cash flow
NZD 4.2m
FY2016FY2025
Shareholders' equity
NZD 11.3m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 41.3m | NZD 38.7m | NZD 40.4m | NZD 40.1m | NZD 35.4m | NZD 34.0m | NZD 25.2m | NZD 22.7m | NZD 20.0m | NZD 16.3m |
| Gross profit | NZD 14.3m | NZD 14.8m | — | — | — | — | — | — | — | — |
| Research and development | — | — | — | — | — | — | NZD 681,000 | NZD 473,000 | NZD 334,000 | NZD 330,000 |
| Operating income | NZD 3.5m | NZD 3.9m | NZD 4.7m | NZD 3.5m | NZD 2.8m | NZD 2.9m | NZD 846,000 | NZD 1.9m | NZD 1.8m | NZD 1.4m |
| Net income | NZD 2.6m | NZD 2.8m | NZD 3.4m | NZD 2.6m | NZD 2.0m | NZD 1.9m | NZD 526,000 | NZD 1.3m | NZD 1.3m | NZD 1.0m |
| Diluted earnings per share | 0.18 | 0.19 | 0.23 | 0.17 | 0.14 | 0.13 | 0.04 | 0.09 | 0.09 | 0.07 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 18.9m | NZD 16.1m | NZD 15.7m | NZD 14.9m | NZD 14.5m | NZD 14.0m | NZD 10.0m | NZD 11.3m | NZD 6.7m | NZD 5.7m |
| Cash and short-term investments | NZD 11.2m | NZD 8.0m | NZD 6.6m | NZD 5.0m | NZD 4.7m | NZD 5.0m | NZD 1.2m | NZD 2.0m | NZD 2.1m | NZD 1.4m |
| Total liabilities | NZD 7.5m | NZD 7.1m | NZD 8.4m | NZD 8.9m | NZD 9.6m | NZD 9.1m | NZD 6.2m | NZD 7.3m | NZD 3.2m | NZD 2.8m |
| Debt | NZD 1.7m | NZD 1.8m | NZD 2.3m | NZD 3.5m | NZD 1.3m | NZD 1.5m | NZD 2.5m | NZD 3.2m | — | NZD 10,000 |
| Shareholders' equity | NZD 11.3m | NZD 9.0m | NZD 7.4m | NZD 5.9m | NZD 4.9m | NZD 4.9m | NZD 3.8m | NZD 4.0m | NZD 3.5m | NZD 3.0m |
| Shares outstanding | 15m | 15m | 15m | 15m | 15m | 15m | 15m | 15m | 15m | 15m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | NZD 4.3m | NZD 3.4m | NZD 4.8m | NZD 3.0m | NZD 2.6m | NZD 5.8m | NZD 1.3m | NZD 1.6m | NZD 1.7m | NZD 1.4m |
| Capital spending | −NZD 65,000 | −NZD 81,000 | −NZD 275,000 | −NZD 2.6m | −NZD 749,000 | −NZD 222,000 | −NZD 386,000 | −NZD 188,000 | −NZD 195,000 | −NZD 670,000 |
| Free cash flow | NZD 4.2m | NZD 3.3m | NZD 4.6m | NZD 394,000 | NZD 1.9m | NZD 5.5m | NZD 916,000 | NZD 1.4m | NZD 1.5m | NZD 692,000 |
| Dividends paid | −NZD 368,000 | −NZD 1.3m | −NZD 2.1m | −NZD 1.9m | −NZD 1.9m | −NZD 732,000 | −NZD 804,000 | −NZD 1.0m | −NZD 808,000 | −NZD 633,000 |
Latest quarters
By quarter end
| Jun 2025 | Dec 2024 | Jun 2024 | Dec 2023 | Jun 2023 | Dec 2022 | Jun 2022 | Dec 2021 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 15.2m | NZD 26.1m | NZD 15.9m | NZD 22.8m | NZD 17.0m | NZD 23.3m | NZD 16.4m | NZD 23.7m |
| Gross profit | −NZD 11.8m | NZD 9.0m | −NZD 7.9m | — | — | — | — | — |
| Operating income | NZD 261,000 | NZD 3.3m | NZD 396,000 | NZD 3.5m | NZD 1.1m | NZD 3.6m | NZD 418,000 | NZD 3.0m |
| Net income | NZD 276,000 | NZD 2.3m | NZD 346,000 | NZD 2.5m | NZD 968,000 | NZD 2.5m | NZD 531,000 | NZD 2.0m |
| Diluted earnings per share | 0.02 | 0.15 | 0.02 | 0.16 | 0.07 | 0.16 | 0.04 | 0.14 |
| Total assets | NZD 18.9m | NZD 19.0m | NZD 16.1m | NZD 16.9m | NZD 15.7m | NZD 15.6m | NZD 14.9m | NZD 13.0m |
| Cash and short-term investments | NZD 11.2m | NZD 12.4m | NZD 8.0m | NZD 8.3m | NZD 6.6m | NZD 7.1m | NZD 5.0m | NZD 7.0m |
| Debt | NZD 920,000 | NZD 721,000 | NZD 1.1m | NZD 1.6m | NZD 1.6m | NZD 2.4m | NZD 2.8m | NZD 226,000 |
| Shareholders' equity | NZD 11.3m | NZD 11.3m | NZD 9.0m | NZD 9.6m | NZD 7.4m | NZD 7.8m | NZD 5.9m | NZD 6.5m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 1.0% | 4.0% | 12.2% |
| Operating income | 0.6% | 4.2% | 16.4% |
| Net income | 0.7% | 7.0% | 12.5% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 36.4% | — | — | — |
| Operating margin | 9.3% | 9.7% | 9.2% | 8.6% |
| Net margin | 6.8% | 7.1% | 6.7% | 6.2% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 3.9 | 3.7 | 6.3 | 13.5 | 21.8 | 25.5 | 44.4 | 18.6 | 22.4 | 33.9 |
| Price to sales | 0.3 | 0.3 | 0.5 | 0.9 | 1.3 | 1.4 | 0.9 | 1.1 | 1.5 | 2.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 11 years. Last went ex-dividend on 10 Sept 2025.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 0.042 | 0.035 | 0.118 | 0.194 | 0.181 | 0.181 | 0.069 | 0.076 |
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.