NZD 0.03
(3.85%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 67.65 Million | 43.11 Million | 38.87 Thousand | 98.67 Thousand | 21.65 Thousand | 29.83 Thousand |
Total Current Assets | 9.67 Million | 6.24 Million | 18.87 Thousand | 78.67 Thousand | 1659.00 | 9838.00 |
Cash And Short Term Investments | 1.75 Million | 873 Thousand | 14.41 Thousand | 51.36 Thousand | 1659.00 | 9838.00 |
Cash and Cash Equivalents | 1.75 Million | 873 Thousand | 14.41 Thousand | 51.36 Thousand | 1659.00 | 9838.00 |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 6.82 Million | 5.03 Million | 360.00 | 23.2 Thousand | - | - |
Inventory | 273 Thousand | 230 Thousand | 72 Thousand | - | - | - |
Other Current Assets | 824 Thousand | 103 Thousand | 233 Thousand | 4100.00 | - | - |
Total Non-Current Assets | 57.98 Million | 36.87 Million | 20 Thousand | 20 Thousand | 20 Thousand | 20 Thousand |
Net PPE | 51.82 Million | 36.71 Million | 29.83 Million | - | - | - |
Good Will And Intangible Assets | 6.16 Million | 157 Thousand | 284 Thousand | - | - | - |
Good Will | 1.41 Million | 137 Thousand | 137 Thousand | - | - | - |
Intangible Assets | 4.75 Million | 157 Thousand | 147 Thousand | - | - | - |
Long-Term Investments | - | - | 20 Thousand | 20 Thousand | 20 Thousand | 20 Thousand |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | - | - | -30.11 Million | - | - | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 51.27 Million | 33.22 Million | 338.85 Thousand | 244.64 Thousand | 293.7 Thousand | 278.7 Thousand |
Total Current Liabilities | 17.66 Million | 11.68 Million | 25.15 Thousand | 26.58 Thousand | 293.7 Thousand | 278.7 Thousand |
Account Payables | 2.81 Million | 5.2 Million | 6051.00 | 11.58 Thousand | 33.46 Thousand | 33.46 Thousand |
Tax Payables | 338 Thousand | 115 Thousand | 37 Thousand | - | - | - |
Short Term Debt | 11.8 Million | 6.36 Million | 5.55 Million | - | - | - |
Deferred Revenue | 338 Thousand | - | -5.55 Million | - | - | - |
Other Current Liabilities | 2.7 Million | 115 Thousand | 19.1 Thousand | 15 Thousand | 260.24 Thousand | 245.24 Thousand |
Total Non Current Liabilities | 33.61 Million | 21.54 Million | 313.7 Thousand | 218.06 Thousand | - | - |
Long-Term Debt | 23.18 Million | 21.48 Million | 313.7 Thousand | 218.06 Thousand | - | - |
Deferred Revenue Non Current | - | -58 Thousand | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 10.42 Million | 58 Thousand | -324 Thousand | - | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 16.38 Million | 9.88 Million | -299.97 Thousand | -145.97 Thousand | -272.04 Thousand | -248.86 Thousand |
Stock Holders Equity | 16.38 Million | 9.88 Million | -299.97 Thousand | -145.97 Thousand | -272.04 Thousand | -248.86 Thousand |
Common Stock | 19.93 Million | 9.87 Million | 12.9 Million | 12.88 Million | 12.58 Million | 12.58 Million |
Retained Earnings | -4.45 Million | -387 Thousand | -13.2 Million | -13.03 Million | -12.71 Million | -12.76 Million |
Accumulated other comprehensive income | 907 Thousand | 405 Thousand | 38 Thousand | - | -142.69 Thousand | -64.59 Thousand |
Common Stock Equity | 16.38 Million | 9.88 Million | -299.97 Thousand | -145.97 Thousand | -272.04 Thousand | -248.86 Thousand |
Capital Lease Obligation | 10.42 Million | 6.67 Million | 5.96 Million | - | - | - |
Total Investments | - | - | 20 Thousand | 20 Thousand | 20 Thousand | 20 Thousand |
Total Debt | 45.41 Million | 27.85 Million | 313.7 Thousand | 218.06 Thousand | - | - |
Net Debt | 43.66 Million | 26.97 Million | 299.28 Thousand | 166.69 Thousand | -1659.00 | -9838.00 |
Breakdown | 2024 Q4 | 2024 FY | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY |
---|---|---|---|---|---|---|
Total Assets | 67.65 Million | 67.65 Million | 67.65 Million | 68.63 Million | 68.63 Million | 43.11 Million |
Total Current Assets | 9.67 Million | 9.67 Million | 9.67 Million | 9.1 Million | 9.1 Million | 6.24 Million |
Cash And Short Term Investments | 1.75 Million | 1.75 Million | 1.75 Million | 2.5 Million | 2.5 Million | 873 Thousand |
Cash and Cash Equivalents | 1.75 Million | 1.75 Million | 1.75 Million | 2.5 Million | 2.5 Million | 873 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 6.82 Million | 6.82 Million | 6.76 Million | 6.37 Million | 6.37 Million | 5.03 Million |
Inventory | 273 Thousand | 273 Thousand | 273 Thousand | 225 Thousand | 225 Thousand | 230 Thousand |
Other Current Assets | 824 Thousand | 824 Thousand | 888 Thousand | 6.37 Million | - | 103 Thousand |
Total Non-Current Assets | 57.98 Million | 57.98 Million | 57.98 Million | 59.53 Million | 59.53 Million | 36.87 Million |
Net PPE | 51.82 Million | 51.82 Million | 51.82 Million | 52.26 Million | 52.26 Million | 36.71 Million |
Good Will And Intangible Assets | 6.16 Million | 6.16 Million | 6.16 Million | 6.27 Million | 6.27 Million | 157 Thousand |
Good Will | 1.41 Million | 1.41 Million | 1.41 Million | 1.41 Million | 1.41 Million | 137 Thousand |
Intangible Assets | 4.75 Million | 4.75 Million | 4.75 Million | 4.85 Million | 4.85 Million | 157 Thousand |
Long-Term Investments | - | - | - | -2.4 Million | - | - |
Tax Assets | - | - | - | 992 Thousand | - | - |
Other Non Current Assets | - | - | - | 2.4 Million | 992 Thousand | - |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 51.27 Million | 51.27 Million | 51.27 Million | 50.77 Million | 50.77 Million | 33.22 Million |
Total Current Liabilities | 17.66 Million | 17.66 Million | 17.66 Million | 21.84 Million | 21.84 Million | 11.68 Million |
Account Payables | 2.81 Million | 2.81 Million | 5.85 Million | 6.46 Million | 6.46 Million | 5.2 Million |
Tax Payables | 338 Thousand | 338 Thousand | - | 25 Thousand | - | 115 Thousand |
Short Term Debt | 11.8 Million | 11.8 Million | 10.64 Million | 7.04 Million | 5.99 Million | 6.36 Million |
Deferred Revenue | 338 Thousand | 338 Thousand | - | 25 Thousand | - | - |
Other Current Liabilities | 2.7 Million | 2.7 Million | 1.16 Million | 8.31 Million | 9.38 Million | 115 Thousand |
Total Non Current Liabilities | 33.61 Million | 33.61 Million | 33.61 Million | 28.93 Million | 28.93 Million | 21.54 Million |
Long-Term Debt | 23.18 Million | 23.18 Million | 33.61 Million | 19.48 Million | 28.93 Million | 21.48 Million |
Deferred Revenue Non Current | - | - | - | - | - | -58 Thousand |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 10.42 Million | 10.42 Million | - | 9.45 Million | - | 58 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 16.38 Million | 16.38 Million | 16.38 Million | 17.85 Million | 17.85 Million | 9.88 Million |
Stock Holders Equity | 16.38 Million | 16.38 Million | 16.38 Million | 17.85 Million | 17.85 Million | 9.88 Million |
Common Stock | 19.93 Million | 19.93 Million | 19.93 Million | 18.91 Million | 18.91 Million | 9.87 Million |
Retained Earnings | -4.45 Million | -4.45 Million | -4.45 Million | -1.41 Million | -1.41 Million | -387 Thousand |
Accumulated other comprehensive income | 907 Thousand | 907 Thousand | 906.99 Thousand | 360 Thousand | 360 Thousand | 405 Thousand |
Common Stock Equity | 16.38 Million | 16.38 Million | 16.38 Million | 17.85 Million | 17.85 Million | 9.88 Million |
Capital Lease Obligation | 10.42 Million | 10.42 Million | 11.58 Million | 9.45 Million | 10.5 Million | 6.67 Million |
Total Investments | - | - | - | -2.4 Million | - | - |
Total Debt | 45.41 Million | 45.41 Million | 44.25 Million | 35.97 Million | 34.92 Million | 27.85 Million |
Net Debt | 43.66 Million | 43.66 Million | 42.5 Million | 33.47 Million | 32.42 Million | 26.97 Million |
CRBG
ABE
6958
BAJEL
SEL
CBK