4.06
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 19.1m
FY2017FY2025
Net income
NZD 2.3m
FY2017FY2025
Free cash flow
NZD 3.6m
FY2017FY2025
Shareholders' equity
NZD 3.8m
FY2017FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 19.1m | NZD 15.2m | NZD 11.2m | NZD 5.9m | NZD 5.5m | NZD 5.3m | NZD 4.8m | NZD 4.6m | NZD 3.8m |
| Gross profit | NZD 9.9m | NZD 7.6m | NZD 5.6m | NZD 3.7m | NZD 3.3m | NZD 2.9m | NZD 2.3m | NZD 1.8m | NZD 1.4m |
| Research and development | — | — | — | — | — | — | — | — | NZD 177,600 |
| Operating income | NZD 3.8m | NZD 2.3m | NZD 1.2m | NZD 1.6m | NZD 1.8m | NZD 1.5m | NZD 1.3m | NZD 818,400 | NZD 322,000 |
| Net income | NZD 2.3m | NZD 1.4m | NZD 439,000 | NZD 1.2m | NZD 1.0m | NZD 1.3m | NZD 1.1m | NZD 419,000 | NZD 210,800 |
| Diluted earnings per share | 0.23 | 0.14 | 0.04 | 0.12 | 0.11 | 0.14 | 0.11 | 4.75 | 2.35 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 11.0m | NZD 9.7m | NZD 10.0m | NZD 4.9m | NZD 3.5m | NZD 2.4m | NZD 2.2m | NZD 661,700 | NZD 526,700 |
| Cash and short-term investments | NZD 2.6m | NZD 1.7m | NZD 1.4m | NZD 1.1m | NZD 1.8m | NZD 885,700 | NZD 407,600 | NZD 130,000 | NZD 92,800 |
| Total liabilities | NZD 7.1m | NZD 6.8m | NZD 7.5m | NZD 2.2m | NZD 1.6m | NZD 1.6m | NZD 2.2m | NZD 1.7m | NZD 1.6m |
| Debt | NZD 3.6m | NZD 4.0m | NZD 5.4m | NZD 1.1m | NZD 233,000 | NZD 673,000 | NZD 779,300 | NZD 46,900 | NZD 84,400 |
| Shareholders' equity | NZD 3.8m | NZD 3.0m | NZD 2.6m | NZD 2.7m | NZD 2.0m | NZD 861,000 | −NZD 29,600 | −NZD 1.1m | −NZD 1.1m |
| Shares outstanding | 10m | 10m | 10m | 10m | 10m | 9m | 9m | 0m | 0m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | NZD 3.7m | NZD 2.7m | NZD 788,000 | NZD 1.0m | NZD 1.6m | NZD 1.3m | NZD 1.1m | NZD 407,500 | NZD 360,300 |
| Capital spending | −NZD 116,000 | −NZD 17,000 | −NZD 54,000 | −NZD 3,000 | — | −NZD 4,900 | −NZD 7,500 | −NZD 3,600 | −NZD 9,900 |
| Free cash flow | NZD 3.6m | NZD 2.7m | NZD 734,000 | NZD 1.0m | NZD 1.6m | NZD 1.3m | NZD 1.0m | NZD 403,900 | NZD 350,400 |
| Dividends paid | −NZD 1.5m | −NZD 986,000 | −NZD 638,000 | −NZD 831,000 | −NZD 1.4m | −NZD 586,800 | −NZD 285,900 | — | — |
Latest quarters
By quarter end
| Sept 2025 | Mar 2025 | Sept 2024 | Mar 2024 | Sept 2023 | Mar 2023 | Sept 2022 | Mar 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 10.7m | NZD 9.7m | NZD 9.4m | NZD 7.8m | NZD 7.3m | NZD 6.6m | NZD 4.6m | NZD 3.1m |
| Gross profit | NZD 5.4m | NZD 5.0m | NZD 4.9m | NZD 3.9m | NZD 3.5m | NZD 3.1m | NZD 2.5m | NZD 1.9m |
| Operating income | NZD 2.3m | NZD 2.0m | NZD 1.8m | NZD 1.3m | NZD 939,000 | NZD 734,000 | NZD 513,000 | NZD 646,000 |
| Net income | NZD 1.4m | NZD 1.3m | NZD 1.0m | NZD 856,000 | NZD 544,000 | NZD 115,000 | NZD 324,000 | NZD 501,000 |
| Diluted earnings per share | 0.14 | 0.12 | 0.10 | 0.09 | 0.05 | 0.01 | 0.03 | 0.05 |
| Total assets | NZD 12.6m | NZD 11.0m | NZD 10.8m | NZD 9.7m | NZD 9.4m | NZD 10.0m | NZD 5.6m | NZD 4.9m |
| Cash and short-term investments | NZD 1.6m | NZD 2.6m | NZD 1.7m | NZD 1.7m | NZD 825,000 | NZD 1.4m | NZD 934,000 | NZD 1.1m |
| Debt | NZD 3.1m | NZD 3.2m | NZD 3.4m | NZD 2.4m | NZD 4.0m | NZD 4.7m | NZD 1.6m | NZD 977,000 |
| Shareholders' equity | NZD 4.4m | NZD 3.8m | NZD 3.4m | NZD 3.0m | NZD 2.7m | NZD 2.6m | NZD 2.6m | NZD 2.7m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 47.9% | 29.4% | — |
| Operating income | 34.3% | 20.4% | — |
| Net income | 25.9% | 12.1% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 51.2% | 52.2% | 53.2% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Price to earnings | 24.1 | 17.4 | 35.1 | 13.6 | 25.7 |
| Price to sales | 3.0 | 1.6 | 1.4 | 2.7 | 4.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 5 years. Last went ex-dividend on 12 Feb 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Paid in the year | 0.222 | 0.188 | 0.137 | 0.09 | 0.117 | 0.142 |
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.