T 
0.01
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 1.7m
FY2016FY2025
Net income
−NZD 2.2m
FY2016FY2025
Free cash flow
−NZD 2.3m
FY2016FY2025
Shareholders' equity
NZD 1.0m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 1.7m | NZD 2.1m | NZD 1.7m | NZD 1.7m | NZD 1.1m | NZD 1.3m | NZD 1.9m | NZD 804,100 | NZD 585,400 | NZD 472,100 |
| Research and development | NZD 712,100 | NZD 877,300 | NZD 864,100 | NZD 1.5m | NZD 1.3m | NZD 1.1m | NZD 1.8m | NZD 1.9m | NZD 1.2m | — |
| Operating income | −NZD 2.2m | −NZD 2.0m | −NZD 2.4m | −NZD 3.3m | −NZD 3.3m | −NZD 2.9m | −NZD 3.0m | −NZD 3.8m | −NZD 3.4m | −NZD 1.3m |
| Net income | −NZD 2.2m | −NZD 2.1m | −NZD 2.4m | −NZD 7.9m | −NZD 3.5m | −NZD 5.2m | −NZD 3.4m | −NZD 4.2m | −NZD 3.5m | −NZD 1.3m |
| Diluted earnings per share | -0.00 | -0.00 | -0.01 | -0.02 | -0.01 | -0.02 | -0.02 | -0.02 | -0.02 | -0.01 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 1.8m | NZD 4.0m | NZD 3.5m | NZD 4.4m | NZD 12.0m | NZD 8.1m | NZD 12.5m | NZD 12.2m | NZD 15.0m | NZD 14.6m |
| Cash and short-term investments | NZD 365,500 | NZD 2.7m | NZD 2.2m | NZD 2.8m | NZD 5.3m | NZD 1.0m | NZD 1.7m | NZD 1.2m | NZD 3.7m | NZD 2.3m |
| Total liabilities | NZD 840,000 | NZD 798,500 | NZD 928,200 | NZD 991,900 | NZD 695,500 | NZD 832,900 | NZD 1.2m | NZD 551,000 | NZD 717,200 | NZD 429,400 |
| Debt | NZD 317,400 | — | — | — | — | NZD 410,300 | NZD 626,500 | — | — | — |
| Shareholders' equity | NZD 1.0m | NZD 3.2m | NZD 2.5m | NZD 3.4m | NZD 11.3m | NZD 7.2m | NZD 11.3m | NZD 11.6m | NZD 14.3m | NZD 14.1m |
| Shares outstanding | 553m | 422m | 378m | 377m | 336m | 228m | 213m | 199m | 168m | 161m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −NZD 2.3m | −NZD 2.0m | — | −NZD 2.5m | −NZD 2.2m | −NZD 1.6m | −NZD 2.7m | −NZD 3.7m | −NZD 2.6m | −NZD 662,100 |
| Capital spending | — | — | — | −NZD 2,700 | −NZD 97,500 | — | −NZD 410,000 | −NZD 3,100 | −NZD 147,500 | −NZD 2.1m |
| Free cash flow | −NZD 2.3m | −NZD 2.0m | — | −NZD 2.5m | −NZD 2.3m | −NZD 1.6m | −NZD 3.1m | −NZD 3.7m | −NZD 2.7m | −NZD 2.7m |
Latest quarters
By quarter end
| Sept 2025 | Mar 2025 | Sept 2024 | Mar 2024 | Sept 2023 | Mar 2023 | Sept 2022 | Mar 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 860,800 | NZD 677,900 | NZD 1.0m | NZD 1.1m | NZD 984,500 | NZD 922,600 | NZD 740,000 | NZD 933,300 |
| Operating income | −NZD 1.3m | −NZD 1.1m | −NZD 1.1m | −NZD 672,600 | −NZD 1.4m | −NZD 1.1m | −NZD 1.2m | −NZD 2.0m |
| Net income | −NZD 1.4m | −NZD 1.1m | −NZD 1.1m | −NZD 694,200 | −NZD 1.4m | −NZD 1.2m | −NZD 1.2m | −NZD 6.6m |
| Diluted earnings per share | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.02 |
| Total assets | NZD 4.3m | NZD 1.8m | NZD 3.5m | NZD 4.0m | NZD 2.1m | NZD 3.5m | NZD 2.9m | NZD 4.4m |
| Cash and short-term investments | NZD 2.2m | NZD 365,500 | NZD 1.7m | NZD 2.7m | NZD 807,200 | NZD 2.2m | NZD 1.7m | NZD 2.8m |
| Debt | NZD 118,000 | NZD 184,200 | NZD 260,000 | — | — | — | — | — |
| Shareholders' equity | NZD 3.4m | NZD 1.0m | NZD 2.1m | NZD 3.2m | NZD 1.2m | NZD 2.5m | NZD 2.3m | NZD 3.4m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 0.7% | 5.9% | — |
| Operating income | -12.0% | -4.8% | — |
| Net income | -34.2% | -15.5% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -4.4 | -4.9 | -3.6 | -1.9 | -7.8 | -4.3 | -5.6 | -8.7 | -8.2 | -18.3 |
| Price to sales | 5.8 | 4.8 | 5.2 | 9.1 | 24.0 | 17.4 | 10.1 | 45.0 | 49.4 | 50.3 |
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.