Z 
0.04
-5.26%
Close of 9 Nov 2026, in AUD
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 1.5m
FY2017FY2026
Net income
−NZD 1.6m
FY2017FY2026
Free cash flow
−NZD 1.3m
FY2017FY2026
Shareholders' equity
NZD 2.9m
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 1.5m | NZD 1.2m | NZD 1.2m | NZD 3.8m | NZD 10.1m | NZD 31.3m | NZD 45.1m | NZD 2.1m | NZD 2.8m | NZD 936,514 |
| Operating income | −NZD 1.4m | −NZD 3.2m | −NZD 10.2m | −NZD 722,564 | −NZD 7.2m | NZD 8.2m | NZD 25.9m | −NZD 2.6m | −NZD 659,642 | −NZD 4.5m |
| Net income | −NZD 1.6m | −NZD 3.6m | −NZD 10.3m | −NZD 399,236 | −NZD 12.7m | NZD 5.5m | NZD 19.6m | −NZD 2.8m | NZD 83,390 | −NZD 4.8m |
| Diluted earnings per share | -0.00 | -0.01 | -0.04 | -0.00 | -0.07 | 0.03 | 0.12 | -0.02 | 0.00 | -0.03 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | NZD 5.3m | NZD 5.9m | NZD 11.2m | NZD 18.1m | NZD 24.2m | NZD 39.2m | NZD 42.8m | NZD 5.6m | NZD 9.0m | NZD 10.6m |
| Cash and short-term investments | NZD 220,150 | NZD 47,303 | NZD 2.2m | NZD 1.0m | NZD 4.5m | NZD 6.1m | NZD 12.7m | NZD 3.7m | NZD 7.5m | NZD 9.6m |
| Total liabilities | NZD 2.4m | NZD 2.9m | NZD 3.4m | NZD 4.4m | NZD 11.5m | NZD 13.1m | NZD 17.0m | NZD 1.0m | NZD 1.3m | NZD 3.3m |
| Debt | NZD 298,535 | NZD 544,564 | NZD 901,017 | NZD 1.2m | NZD 1.4m | NZD 2.6m | NZD 1.9m | NZD 108,859 | NZD 145,103 | NZD 33,368 |
| Shareholders' equity | NZD 2.9m | NZD 3.0m | NZD 7.7m | NZD 13.7m | NZD 13.7m | NZD 26.2m | NZD 25.9m | NZD 4.6m | NZD 7.7m | NZD 7.3m |
| Shares outstanding | 406m | 393m | 247m | 191m | 177m | 166m | 168m | 163m | 163m | 163m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −NZD 1.3m | −NZD 1.6m | −NZD 3.6m | −NZD 4.4m | −NZD 1.2m | NZD 1.7m | NZD 9.5m | −NZD 3.3m | −NZD 2.3m | −NZD 405,279 |
| Capital spending | −NZD 346 | — | — | −NZD 6 | −NZD 27,901 | −NZD 676,191 | −NZD 161,532 | −NZD 39,923 | −NZD 102,410 | −NZD 27,897 |
| Free cash flow | −NZD 1.3m | −NZD 1.6m | −NZD 3.6m | −NZD 4.4m | −NZD 1.2m | NZD 1.0m | NZD 9.4m | −NZD 3.4m | −NZD 2.4m | −NZD 433,176 |
| Dividends paid | — | — | — | — | — | −NZD 5.9m | −NZD 5.9m | −NZD 6.3m | −NZD 6.3m | — |
Latest quarters
By quarter end
| Jun 2026 | Dec 2025 | Jun 2025 | Dec 2024 | Jun 2024 | Dec 2023 | Jun 2023 | Mar 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | NZD 1.0m | NZD 451,647 | NZD 499,040 | NZD 799,865 | NZD 451,282 | NZD 747,184 | NZD 1.7m | NZD 861,833 |
| Operating income | −NZD 357,308 | −NZD 1.0m | −NZD 2.1m | −NZD 1.3m | −NZD 3.1m | −NZD 6.6m | −NZD 1.8m | −NZD 899,984 |
| Net income | −NZD 507,227 | −NZD 1.1m | −NZD 2.4m | −NZD 1.5m | −NZD 3.6m | −NZD 6.8m | −NZD 2.0m | −NZD 997,368 |
| Diluted earnings per share | -0.00 | -0.00 | -0.01 | -0.01 | -0.01 | -0.04 | -0.01 | -0.01 |
| Cash from operations | — | −NZD 1.0m | — | −NZD 1.0m | −NZD 1.0m | −NZD 1.0m | — | — |
| Capital spending | — | — | — | — | −NZD 1.0m | −NZD 1.0m | — | — |
| Free cash flow | — | — | — | — | −NZD 2.0m | −NZD 2.0m | — | — |
| Total assets | NZD 5.3m | NZD 6.0m | NZD 5.9m | NZD 9.8m | NZD 11.2m | NZD 10.7m | NZD 18.1m | NZD 16.9m |
| Cash and short-term investments | NZD 220,150 | NZD 475,326 | NZD 47,303 | NZD 881,867 | NZD 2.2m | NZD 156,602 | NZD 1.0m | NZD 958,819 |
| Debt | NZD 107,323 | NZD 408,988 | NZD 571,741 | NZD 1.0m | NZD 967,506 | NZD 1.7m | NZD 1.2m | — |
| Shareholders' equity | NZD 2.9m | NZD 3.5m | NZD 3.0m | NZD 6.5m | NZD 7.7m | NZD 6.3m | NZD 13.7m | NZD 12.7m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -26.8% | -45.6% | 0.4% |
| Operating income | 23.7% | — | 10.1% |
| Net income | 58.6% | — | 18.7% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | -171.8% | -202.8% | -29.6% | 3.1% |
| Net margin | -197.6% | -208.4% | -47.4% | -11.3% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -12.7 | -10.4 | -0.4 | -8.1 | -0.5 | 4.4 | 4.3 | -13.8 | 57.6 | -5.0 |
| Price to sales | 13.6 | 32.8 | 3.8 | 0.8 | 0.6 | 0.8 | 1.9 | 18.8 | 1.7 | 26.0 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 4 Sept 2020.
| FY2021 | |
|---|---|
| Paid in the year | 0.00 |
- 1-to-1 reverse split · 20 Jan 2017
- 250-to-1 reverse split · 20 Jul 2015
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.