Price
1D
5D
1M
6M
YTD
1Y
5Y
▤ Line ▾
⏱ 2m ▾
∿ Studies 0 ▾
⇄ Compare ▾
✎ Draw 0 ▾
EXT
%
LOG
⟲
⛶
Chart style ✕
Chart style
Line Area
Candles OHLC bars
Interval ✕
Interval
1 min 2 min
5 min 15 min
30 min 1 hour
1 day 1 week
Intraday intervals only cover recent history. The site picks the finest interval the range allows.
Studies ✕
Overlays
SMA 20 SMA 50
SMA 200 EMA 21
Bollinger VWAP
Session levels
Prior day H/L/C
Opening range
Volume profile
Lower pane
Volume
RSI 14 MACD
Compare ✕
Overlay another symbol
SPY QQQ
IWM DIA
Add
Remove comparison
Both series are rebased to 0% at the left edge, so the lines show relative performance rather than price.
Drawing tools ✕
Tool
Cursor Trend line
Price level Zone
Measure
Clear all drawings
1D
—
H —
L —
Range —
Vol —
vs
Drag pan · Pinch zoom · Hold crosshair · pick a tool then drag to draw
Trailing performance Price return · vs SPY
Return vs SPY
Price return only. Dividends are not reinvested, so total return on a dividend payer will be higher than shown.
Free account
3 more panels on NZERF open with an account.
Options chains and analytics, valuation ratios, insider filings, analyst targets and ownership. No card, no trial, nothing to cancel.
Fundamentals TTM · reported
Market cap —
Enterprise value —
Revenue (TTM) —
Gross profit —
EBITDA —
Net income —
EPS (TTM) —
Free cash flow —
Total cash —
Total debt —
Book value / share —
Shares outstanding —
Float —
Short % of float —
Dividend yield —
Beta (5Y) —
Valuation & profitability ratios Account required
Trailing P/E —
Forward P/E —
PEG ratio —
Price / sales —
Price / book —
EV / revenue —
EV / EBITDA —
Gross margin —
Operating margin —
Profit margin —
Return on equity —
Return on assets —
Debt / equity —
Current ratio —
Free account required
Fourteen ratios including P/E, PEG, EV/EBITDA, margins and return on equity.
Financial statements As reported · 5 years · 6 quarters
Income Balance sheet Cash flow
Annual Quarterly
Blank means not reported, not zero
Line item 2025 2024 2023 2022 YoY
Total revenue
$1.67M $1.17M $1.92M $4.69M
+42.8%
Operating revenue
$1.57M $1.07M $1.67M $4.58M
+47.2%
Cost of revenue
$2.62M $2.26M $2.29M $3.02M
+16.0%
Gross profit
-$949.17K -$1.09M -$370.23K $1.67M
+12.8%
Selling, general & admin
$2.05M $3.42M $1.31M $1.66M
-39.9%
Total operating expense
$2.05M $3.41M $1.02M $1.27M
-39.8%
Operating income
-$3.00M -$4.50M -$1.39M $401.70K
+33.3%
Net interest income
-$542.45K -$454.91K -$514.67K -$483.82K
-19.2%
Pre-tax income
-$7.10M -$8.07M -$1.94M $1.79M
+12.0%
Net income
-$7.10M -$8.07M -$1.94M $1.79M
+12.0%
Net income to common
-$7.10M -$8.07M -$1.94M $1.79M
+12.0%
Basic EPS
-0.25 -0.59 -0.69 0.77
+57.6%
Diluted EPS
-0.25 -0.59 -0.69 0.77
+57.6%
EBIT
-$6.63M -$7.55M -$1.41M $2.27M
+12.1%
EBITDA
-$5.99M -$7.21M -$1.03M $2.69M
+16.9%
Basic shares
28.68M 13.79M 2.82M 2.32M
+108.0%
Diluted shares
28.68M 13.79M 2.82M 2.32M
+108.0%
Line item 2025 2024 2023 2022 2021 YoY
Cash & equivalents
$7.11K $1.13M $1.18M $527.61K —
-99.4%
Cash & short-term investments
$7.11K $1.13M $1.18M $527.61K —
-99.4%
Accounts receivable
$1.32M $78.63K $445.21K $924.58K —
+1,575.7%
Inventory
$223.20K $545.15K $625.35K $660.78K —
-59.1%
Total current assets
$1.62M $1.83M $2.33M $2.18M —
-11.2%
Property, plant & equipment
$10.06M $14.90M $12.52M $13.32M —
-32.5%
Goodwill & intangibles
$141.06K $137.60K $144.50K $150.55K —
+2.5%
Total assets
$12.49M $17.49M $15.27M $15.89M —
-28.6%
Total current liabilities
$2.98M $5.06M $1.31M $4.17M —
-41.2%
Current debt
— $2.69M — $2.29M $2.09M
—
Long-term debt
— — $2.49M — —
—
Total debt
$20.64K $2.75M $2.53M $2.29M —
-99.2%
Total liabilities
$12.03M $13.35M $11.67M $12.44M —
-9.8%
Retained earnings
-$157.98M -$150.88M -$108.36M -$106.29M —
-4.7%
Shareholder equity
$455.61K $4.14M $3.60M $3.45M —
-89.0%
Working capital
-$1.35M -$3.24M $1.02M -$1.99M —
+58.2%
Net tangible assets
$314.55K $4.00M $3.45M $3.30M —
-92.1%
Shares issued
38.37M 20.57M 8.32M 2.32M —
+86.5%
Line item 2025 2024 2023 2022 YoY
Net income
-$7.10M -$8.07M -$1.94M $1.79M
+12.0%
Depreciation & amortisation
$252.51K $268.50K $380.12K $419.17K
-6.0%
Stock-based compensation
$0 $963.90K $0 —
-100.0%
Change in working capital
-$536.10K $1.18M -$118.08K $294.81K
-145.6%
Operating cash flow
-$2.97M -$1.96M -$1.40M $720.09K
-51.6%
Capital expenditure
-$1.57M -$5.79M -$120.54K -$662.14K
+72.8%
Investing cash flow
-$1.57M -$5.79M -$120.54K -$662.14K
+72.8%
Financing cash flow
$3.42M $7.76M $2.22M $0
-55.9%
Free cash flow
-$4.55M -$7.75M -$1.52M $57.95K
+41.3%
End cash position
$7.11K $1.13M $1.18M $527.61K
-99.4%
Line item 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 YoY
Total revenue
$662.69K $730.46K $451.25K $234.25K $244.05K
-9.3%
Operating revenue
$638.36K $718.97K $424.36K $224.78K $204.98K
-11.2%
Cost of revenue
$560.13K $28.53K $851.78K $1.19M $544.19K
+1,863.4%
Gross profit
$102.56K $701.93K -$400.54K -$956.43K -$300.14K
-85.4%
Selling, general & admin
$1.62M $314.73K $622.63K $512.32K $605.77K
+415.7%
Total operating expense
$1.69M $216.63K $673.24K $543.90K $621.68K
+681.7%
Operating income
-$1.59M $485.30K -$1.07M -$1.50M -$921.82K
-427.8%
Net interest income
-$71.53K -$159.39K -$131.16K -$122.89K -$122.92K
+55.1%
Pre-tax income
-$1.66M -$5.21M $806.01K -$1.64M -$1.06M
+68.2%
Net income
-$1.66M -$5.21M $806.01K -$1.64M -$1.06M
+68.2%
Net income to common
-$1.66M -$5.21M $806.01K -$1.64M -$1.06M
+68.2%
Basic EPS
-0.04 — 0.02 -0.08 -0.05
—
Diluted EPS
-0.04 — 0.02 -0.08 -0.05
—
EBIT
-$1.58M -$5.13M $937.17K -$1.51M -$931.05K
+69.1%
EBITDA
-$1.39M -$4.88M $1.11M -$1.37M -$855.31K
+71.5%
Basic shares
47.88M — 34.89M 20.60M 20.60M
—
Diluted shares
47.88M — 34.89M 20.60M 20.60M
—
Line item 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 YoY
Cash & equivalents
$2.48M $7.11K $567.62K $61.25K $155.93K —
+34,779.1%
Cash & short-term investments
$2.48M $7.11K $567.62K $61.25K $155.93K —
+34,779.1%
Accounts receivable
$1.24M $1.32M $73.59K $349.77K $139.21K —
-6.0%
Inventory
$391.88K $223.20K $841.46K $576.88K $626.21K —
+75.6%
Total current assets
$4.16M $1.62M $1.93M $1.44M $1.34M —
+156.4%
Property, plant & equipment
$10.34M $10.06M $15.04M $15.49M $15.34M —
+2.8%
Goodwill & intangibles
$138.98K $141.06K $134.76K $140.52K $138.62K —
-1.5%
Total assets
$15.30M $12.49M $17.30M $17.27M $17.02M —
+22.5%
Total current liabilities
$3.19M $2.98M $2.92M $4.10M $5.35M —
+7.1%
Current debt
— — — $470.00K $2.74M $2.69M
—
Long-term debt
— — — $2.79M — —
—
Total debt
$15.59K $20.64K $60.55K $3.32M $2.80M —
-24.4%
Total liabilities
$12.61M $12.03M $11.73M $15.67M $13.85M —
+4.8%
Retained earnings
-$159.64M -$157.98M -$152.77M -$118.15M -$116.57M —
-1.0%
Shareholder equity
$2.69M $455.61K $5.57M $1.59M $3.17M —
+490.6%
Working capital
$976.65K -$1.35M -$993.31K -$2.67M -$4.01M —
+172.2%
Net tangible assets
$2.55M $314.55K $5.44M $1.45M $3.03M —
+711.3%
Shares issued
55.87M 38.37M 38.37M 20.60M 20.60M —
+45.6%
Line item 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 YoY
Net income
-$1.66M -$5.21M $806.01K -$1.64M -$1.06M
+68.2%
Depreciation & amortisation
$195.38K -$133.61K — — $62.45K
+246.2%
Stock-based compensation
$883.48K — — — $0
—
Change in working capital
-$42.40K -$825.46K -$704.53K $874.96K $118.93K
+94.9%
Operating cash flow
-$481.97K -$226.38K -$2.07M -$10.47K -$665.68K
-112.9%
Capital expenditure
-$328.72K -$1.22M -$29.58K -$2.06K -$322.61K
+73.0%
Investing cash flow
-$328.72K -$1.22M -$29.58K -$2.06K -$322.61K
+73.0%
Financing cash flow
$3.30M $878.58K $2.52M $0 $22.68K
+275.1%
Free cash flow
-$810.69K -$1.45M -$2.10M -$12.54K -$988.29K
+43.9%
End cash position
$2.48M $7.11K $567.62K $61.25K $155.93K
+34,779.1%
Analyst targets & ownership Account required
Mean target —
High target —
Low target —
Implied upside —
Analyst count —
Consensus —
Strong buy / Buy — / —
Hold —
Sell / Strong sell — / —
Held by insiders —
Held by institutions —
Institutions holding —
Free account required
Price targets, consensus spread, insider and institutional ownership.
Moving averages & technicals Computed from 2Y daily closes
SMA 10
0.20
-0.00% from price
SMA 20
0.20
0.00% from price
SMA 50
0.25
-19.60% from price
SMA 100
0.30
-32.82% from price
SMA 200
0.25
-19.62% from price
EMA 12
0.20
-0.77% from price
EMA 26
0.21
-7.17% from price
EMA 50
0.24
-17.25% from price
MACD (12,26,9)
-0.01
Hist 0.00
Realised vol 30D
98.6%
Annualised
Bollinger upper
0.20
20, 2σ
Bollinger lower
0.20
20, 2σ
50 / 200 cross
Death
0.25 vs 0.25
Trend bias
Below 200
-19.62%
Options chain Account required
Expiry Loading…
Calls Puts
Spot 0.20
Calls Strike Last Bid Ask Vol OI IV
000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0%
Puts Strike Last Bid Ask Vol OI IV
000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0%
Free account required
Every listed expiry, both sides of the book, with volume, open interest and implied volatility.
Risk profile Daily returns · 1Y window
Beta vs SPY
0.22
Less volatile than market
Correlation to SPY
0.03
Largely independent
Realised vol 30D
98.6%
Annualised
Market vol 1Y
12.8%
SPY, annualised
Max drawdown 1Y
-53.1%
Peak to trough
Max drawdown 5Y
-94.2%
Peak to trough
ATR 14
0.00
Average true range
Beta (reported)
—
5Y monthly, from filing
Headlines NZERF · links out to the publisher
PRIVATE STRATEGY · BY QUALIFICATION
The same data. A different seat.
The research you are reading is the input layer for a discretionary options program we run for a small number of qualified investors. Minimum $1,000,000.
Request the strategy overview