1.21
+2.54%
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 155.4m
FY2018FY2025
Net income
NZD 10.3m
FY2018FY2025
Free cash flow
NZD 22.8m
FY2018FY2025
Shareholders' equity
NZD 531.2m
FY2018FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 155.4m | NZD 173.6m | NZD 221.1m | NZD 159.5m | NZD 177.0m | NZD 30.8m | NZD 51.2m | NZD 68.5m |
| Operating income | NZD 10.9m | NZD 30.8m | NZD 90.5m | NZD 53.0m | NZD 68.7m | −NZD 8.4m | NZD 13.2m | NZD 17.0m |
| Net income | NZD 10.3m | NZD 15.7m | NZD 64.6m | NZD 31.7m | NZD 46.1m | −NZD 11.3m | NZD 7.2m | NZD 11.0m |
| Diluted earnings per share | 0.03 | 0.05 | 0.21 | 0.11 | 0.16 | -0.04 | 0.02 | 0.04 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 703.9m | NZD 654.1m | NZD 590.6m | — | NZD 253.4m | NZD 202.8m | NZD 144.5m | NZD 108.4m |
| Cash and short-term investments | NZD 20.3m | NZD 41.7m | NZD 76.3m | — | NZD 35.0m | NZD 17.0m | NZD 11.0m | NZD 19.4m |
| Total liabilities | NZD 172.7m | NZD 134.5m | NZD 80.2m | — | NZD 169.6m | NZD 146.3m | NZD 86.7m | NZD 67.7m |
| Debt | NZD 132.8m | NZD 84.4m | NZD 11.0m | — | NZD 129.3m | NZD 134.5m | NZD 75.8m | NZD 52.1m |
| Shareholders' equity | NZD 531.2m | NZD 519.5m | NZD 510.4m | — | NZD 83.8m | NZD 56.6m | NZD 57.8m | NZD 40.7m |
| Shares outstanding | 307m | 307m | 307m | 297m | 297m | 297m | 297m | 297m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | NZD 42.3m | NZD 14.2m | NZD 11.9m | −NZD 8.6m | NZD 84.1m | −NZD 51.1m | −NZD 41.2m | −NZD 2.8m |
| Capital spending | −NZD 19.5m | −NZD 42.1m | −NZD 29.1m | −NZD 7.2m | −NZD 307,000 | −NZD 452,000 | −NZD 1.2m | −NZD 1.2m |
| Free cash flow | NZD 22.8m | −NZD 27.9m | −NZD 17.2m | −NZD 15.8m | NZD 83.8m | −NZD 51.5m | −NZD 42.5m | −NZD 4.0m |
| Dividends paid | — | −NZD 8.0m | −NZD 9.3m | — | — | — | — | — |
Latest quarters
By quarter end
| Jun 2025 | Dec 2024 | Jun 2024 | Dec 2023 | Jun 2023 | Dec 2021 | Dec 2020 | |
|---|---|---|---|---|---|---|---|
| Revenue | NZD 74.4m | NZD 81.1m | NZD 88.0m | NZD 85.6m | NZD 128.3m | NZD 44.3m | NZD 92.7m |
| Operating income | NZD 10.0m | NZD 954,000 | NZD 17.2m | NZD 10.6m | NZD 57.8m | NZD 8.4m | NZD 18.1m |
| Net income | NZD 12.3m | −NZD 2.0m | NZD 6.0m | NZD 9.7m | NZD 30.2m | NZD 1.3m | NZD 10.4m |
| Diluted earnings per share | 0.04 | -0.01 | 0.02 | 0.03 | 0.10 | 0.00 | 0.04 |
| Total assets | NZD 703.9m | NZD 663.3m | NZD 654.1m | NZD 648.1m | NZD 590.6m | NZD 596.0m | — |
| Cash and short-term investments | NZD 20.3m | NZD 26.1m | NZD 41.7m | NZD 99.3m | NZD 76.3m | NZD 347.9m | — |
| Debt | NZD 115.4m | NZD 98.9m | NZD 84.4m | NZD 72.5m | NZD 9.7m | NZD 129.3m | — |
| Shareholders' equity | NZD 531.2m | NZD 518.3m | NZD 519.5m | NZD 514.5m | NZD 510.4m | NZD 422.7m | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -0.9% | 38.3% | — |
| Operating income | -41.0% | — | — |
| Net income | -31.2% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 12.7% | 26.1% | 26.8% | — |
| Net margin | 7.9% | 17.2% | 17.1% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Price to earnings | 64.3 | 37.7 | 13.3 | 15.6 | 24.4 |
| Price to sales | 4.3 | 3.4 | 3.9 | 3.1 | 6.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 26 Feb 2024.
| FY2024 | FY2023 | |
|---|---|---|
| Paid in the year | 0.042 | 0.045 |
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.