S 
1.10
-0.90%
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 97.7m
FY2016FY2025
Net income
NZD 21.7m
FY2016FY2025
Free cash flow
NZD 37.6m
FY2016FY2025
Shareholders' equity
NZD 959.7m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 97.7m | NZD 98.9m | NZD 94.6m | NZD 79.3m | NZD 64.4m | NZD 66.5m | NZD 76.7m | NZD 65.3m | NZD 64.6m | NZD 66.2m |
| Gross profit | NZD 69.1m | NZD 72.3m | NZD 71.1m | NZD 56.1m | NZD 47.8m | NZD 50.4m | NZD 57.3m | NZD 57.6m | NZD 57.9m | NZD 61.8m |
| Operating income | NZD 68.4m | NZD 71.2m | NZD 70.9m | NZD 58.4m | NZD 51.9m | NZD 46.3m | NZD 53.7m | NZD 57.1m | NZD 51.0m | NZD 55.3m |
| Net income | NZD 21.7m | −NZD 56.1m | −NZD 116.7m | NZD 112.3m | NZD 131.9m | NZD 25.3m | NZD 76.2m | NZD 95.3m | NZD 53.3m | NZD 92.4m |
| Diluted earnings per share | 0.04 | -0.10 | -0.22 | 0.23 | 0.33 | 0.06 | 0.21 | 0.26 | 0.15 | 0.27 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 1.40bn | NZD 1.46bn | NZD 1.59bn | NZD 1.64bn | NZD 1.38bn | NZD 1.15bn | NZD 1.08bn | NZD 1.01bn | NZD 994.7m | NZD 1.30bn |
| Cash and short-term investments | NZD 15.6m | NZD 14.8m | NZD 16.8m | NZD 20.6m | NZD 23.0m | NZD 12.1m | NZD 5.4m | NZD 10.0m | NZD 6.0m | NZD 5.1m |
| Total liabilities | NZD 438.0m | NZD 466.1m | NZD 514.7m | NZD 411.2m | NZD 365.8m | NZD 452.1m | NZD 372.2m | NZD 344.6m | NZD 386.8m | NZD 576.1m |
| Debt | NZD 417.7m | NZD 442.5m | NZD 458.1m | NZD 360.2m | NZD 330.5m | NZD 414.0m | NZD 332.4m | NZD 307.4m | NZD 347.0m | NZD 531.6m |
| Shareholders' equity | NZD 959.7m | NZD 992.4m | NZD 1.08bn | NZD 1.23bn | NZD 1.02bn | NZD 698.2m | NZD 704.2m | NZD 667.1m | NZD 607.9m | NZD 719.4m |
| Shares outstanding | 563m | 549m | 540m | 496m | 401m | 365m | 366m | 366m | 365m | 331m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | NZD 39.3m | NZD 47.6m | NZD 39.9m | NZD 36.3m | NZD 27.5m | NZD 27.2m | NZD 33.2m | NZD 37.8m | NZD 34.9m | NZD 40.7m |
| Capital spending | −NZD 1.7m | −NZD 1.1m | −NZD 74,000 | −NZD 195,000 | −NZD 5.8m | −NZD 261,000 | −NZD 952,000 | −NZD 1.2m | −NZD 408,000 | −NZD 728,000 |
| Free cash flow | NZD 37.6m | NZD 46.5m | NZD 39.8m | NZD 36.1m | NZD 21.6m | NZD 26.9m | NZD 32.2m | NZD 36.6m | NZD 34.5m | NZD 39.9m |
| Dividends paid | −NZD 44.7m | −NZD 23.5m | −NZD 42.7m | −NZD 48.6m | −NZD 41.5m | −NZD 36.2m | −NZD 36.2m | −NZD 36.0m | −NZD 37.5m | −NZD 34.9m |
Latest quarters
By quarter end
| Mar 2025 | Sept 2024 | Mar 2024 | Sept 2023 | Jun 2023 | Mar 2023 | Dec 2022 | Sept 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 47.4m | NZD 50.3m | NZD 50.8m | NZD 48.0m | NZD 22.0m | NZD 48.5m | NZD 13.2m | NZD 45.5m |
| Gross profit | NZD 33.0m | NZD 36.0m | NZD 37.5m | NZD 34.8m | NZD 15.4m | NZD 37.0m | NZD 7.5m | NZD 33.5m |
| Operating income | NZD 33.2m | NZD 35.2m | NZD 35.0m | NZD 36.2m | NZD 4.3m | NZD 36.8m | −NZD 2.7m | NZD 33.5m |
| Net income | NZD 3.2m | NZD 18.5m | −NZD 5.6m | −NZD 50.5m | −NZD 25.3m | −NZD 63.6m | −NZD 31.8m | −NZD 53.1m |
| Diluted earnings per share | 0.01 | 0.03 | -0.01 | -0.09 | -0.05 | -0.12 | -0.06 | -0.10 |
| Total assets | NZD 1.40bn | NZD 1.45bn | NZD 1.46bn | NZD 1.50bn | NZD 1.50bn | NZD 1.59bn | NZD 1.59bn | NZD 1.67bn |
| Cash and short-term investments | NZD 15.6m | NZD 11.8m | NZD 14.8m | NZD 15.0m | NZD 15.9m | NZD 16.8m | NZD 18.6m | NZD 18.0m |
| Debt | NZD 417.7m | NZD 410.0m | NZD 442.5m | NZD 467.1m | NZD 467.1m | NZD 458.1m | NZD 458.2m | NZD 416.1m |
| Shareholders' equity | NZD 959.7m | NZD 980.2m | NZD 992.4m | NZD 1.02bn | NZD 1.02bn | NZD 1.08bn | NZD 1.08bn | NZD 1.16bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 7.2% | 8.0% | 4.9% |
| Operating income | 5.4% | 8.1% | 2.7% |
| Net income | -42.2% | -3.1% | -10.9% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 71.9% | 72.5% | 73.1% | 78.9% |
| Operating margin | 71.0% | 72.6% | 73.2% | 76.3% |
| Net margin | -17.5% | -10.5% | 23.6% | 60.4% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 35.9 | -12.8 | -6.7 | 6.3 | 6.4 | 34.0 | 11.3 | 7.4 | 12.1 | 6.3 |
| Price to sales | 8.0 | 7.3 | 8.2 | 8.9 | 13.1 | 13.0 | 11.3 | 10.8 | 10.0 | 8.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 6 Sept 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Paid in the year | 0.102 | 0.109 | 0.142 | 0.191 | 0.036 |
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.