S
0.19
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 56.6m
FY2016FY2025
Net income
−NZD 1.2m
FY2016FY2025
Free cash flow
NZD 6.0m
FY2016FY2025
Shareholders' equity
NZD 17.4m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 56.6m | NZD 61.9m | NZD 52.4m | NZD 30.6m | NZD 16.1m | NZD 24.0m | NZD 15.9m | NZD 13.8m | NZD 10.2m | NZD 8.2m |
| Gross profit | — | — | — | — | — | — | NZD 3.2m | NZD 3.0m | NZD 3.1m | NZD 2.4m |
| Operating income | NZD 2.5m | NZD 3.7m | NZD 603,000 | −NZD 1.0m | NZD 681,000 | NZD 99,000 | −NZD 2.4m | −NZD 2.5m | −NZD 2.3m | −NZD 2.8m |
| Net income | −NZD 1.2m | NZD 650,000 | −NZD 2.3m | −NZD 5.0m | −NZD 6.6m | −NZD 4.0m | −NZD 3.0m | −NZD 2.5m | −NZD 2.4m | −NZD 3.0m |
| Diluted earnings per share | -0.02 | 0.01 | -0.04 | -0.08 | -0.13 | -0.12 | -0.11 | -0.10 | -0.10 | -0.14 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 51.6m | NZD 53.8m | NZD 56.1m | NZD 55.0m | NZD 36.4m | NZD 40.5m | NZD 11.7m | NZD 8.1m | NZD 9.7m | NZD 7.9m |
| Cash and short-term investments | NZD 1.8m | — | — | NZD 1.4m | NZD 3.4m | — | NZD 2.6m | NZD 987,000 | NZD 2.7m | NZD 1.6m |
| Total liabilities | NZD 34.3m | NZD 35.0m | NZD 38.8m | NZD 40.7m | NZD 23.7m | NZD 27.6m | NZD 3.6m | NZD 2.5m | NZD 2.1m | NZD 1.9m |
| Debt | NZD 26.3m | NZD 26.6m | NZD 29.2m | NZD 30.8m | NZD 15.9m | NZD 16.7m | — | — | — | — |
| Shareholders' equity | NZD 17.4m | NZD 18.8m | NZD 17.3m | NZD 14.3m | NZD 12.7m | NZD 12.9m | NZD 8.1m | NZD 5.6m | NZD 7.6m | NZD 6.0m |
| Shares outstanding | 77m | 76m | 67m | 62m | 47m | 32m | 27m | 24m | 23m | 22m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | NZD 7.1m | — | — | NZD 3.0m | NZD 401,000 | NZD 2.2m | −NZD 3.6m | −NZD 1.8m | −NZD 2.0m | −NZD 2.2m |
| Capital spending | −NZD 1.1m | — | — | −NZD 1.8m | −NZD 924,000 | −NZD 845,000 | −NZD 330,000 | −NZD 164,000 | −NZD 645,000 | −NZD 451,000 |
| Free cash flow | NZD 6.0m | — | — | NZD 1.2m | −NZD 523,000 | NZD 1.3m | −NZD 3.9m | −NZD 1.9m | −NZD 2.7m | −NZD 2.6m |
Latest quarters
By quarter end
| Sept 2025 | Mar 2025 | Sept 2024 | Mar 2024 | Sept 2023 | Mar 2023 | Sept 2022 | Mar 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 24.0m | NZD 31.2m | NZD 25.4m | NZD 32.8m | NZD 29.1m | NZD 31.7m | NZD 20.7m | NZD 13.4m |
| Operating income | −NZD 147,000 | NZD 3.0m | −NZD 431,000 | NZD 3.1m | NZD 600,000 | NZD 1.5m | −NZD 920,000 | −NZD 1.2m |
| Net income | −NZD 1.1m | −NZD 109,000 | −NZD 1.1m | NZD 1.1m | −NZD 420,000 | −NZD 200,000 | −NZD 2.1m | −NZD 4.3m |
| Diluted earnings per share | -0.01 | -0.00 | -0.01 | 0.01 | -0.01 | — | -0.03 | -0.07 |
| Cash from operations | — | NZD 5.0m | −NZD 4.0m | — | −NZD 3.0m | NZD 4.0m | NZD 1.0m | NZD 1.0m |
| Capital spending | −NZD 1.0m | — | — | — | NZD 3.0m | −NZD 1.0m | −NZD 2.0m | — |
| Free cash flow | — | — | — | — | NZD 0 | NZD 3.0m | −NZD 1.0m | — |
| Total assets | — | NZD 51.6m | NZD 52.7m | NZD 53.8m | NZD 57.0m | NZD 56.1m | NZD 54.9m | NZD 55.0m |
| Cash and short-term investments | — | NZD 1.8m | — | — | — | — | −NZD 94,000 | NZD 1.4m |
| Debt | — | NZD 22.3m | NZD 22.6m | NZD 15.1m | NZD 20.8m | NZD 23.1m | NZD 24.1m | NZD 25.8m |
| Shareholders' equity | — | NZD 17.4m | NZD 17.7m | NZD 18.8m | NZD 17.0m | NZD 17.3m | NZD 14.3m | NZD 14.3m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 22.8% | 18.7% | — |
| Operating income | — | 91.3% | — |
| Net income | -37.8% | -21.4% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -14.1 | 23.4 | -7.0 | -4.3 | -3.5 | -1.9 | -2.4 | -4.4 | -4.5 | -5.0 |
| Price to sales | 0.3 | 0.3 | 0.3 | 0.7 | 1.4 | 0.3 | 0.5 | 0.8 | 1.0 | 1.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 3-to-1 reverse split · 5 Aug 2021
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.