Annolyse
BriefingsCompaniesScreenerInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Screener
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources
←Back to briefings
ArborGen Holdings (ARB) / FY22

Working capital absorbed US$25.6m as PBT swung to a US$3.0m loss

Continuing-ops revenue grew 11.2%, but a 156.7% effective tax rate flipped a PBT loss to US$1.7m NPAT while inventories built US$27.3m.

Primary Industries / Forestry genetics

ARB working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • HY22 ARB: Outside range low operating working-capital movement. $-3.1m; 3-period range $1.5m to $5m. Operating working-capital movement: NZ$-3.1m, below normal range; 3/3 prior periods had builds averaging NZ$2.9m, and none had a working-capital release.
  • FY22 ARB: Outside range high operating working-capital movement. $25.6m; 4-period range $-11.3m to $19.3m. Operating working-capital movement: NZ$25.6m, above normal range; 3/4 prior periods had builds averaging NZ$10.4m, and 1 had releases averaging NZ$-11.3m.
Operating working-capital movement: NZ$25.6m, above normal range; 3/4 prior periods had builds averaging NZ$10.4m, and 1 had releases averaging NZ$-11.3m.

Market context

Valuation

A close-dated read on what the market price implies next to the latest verified filing inputs. Unavailable metrics stay visible when the absence is useful context.

Prices as at close, 8 June 2026

Price and market cap

The latest close and share count context for the market price.

Market cap

$41.3m

i

End-of-day close multiplied by current shares on issue.

Profitability multiples

How the market price compares with recent earnings and cash-flow inputs.

P/E

Not available

i

Not meaningful when recent earnings are negative.

EPS

-0.01

i

Recent filing-derived earnings per share.

PEG

Not available

i

Not available for this company right now.

EV/EBITDA

Not available

i

Not meaningful when recent EBITDA is negative.

P/FCF

Not available

i

Not meaningful when free cash flow is negative or unavailable.

P/B

0.35x

i

Market value compared with latest reported equity.

Income and fund shape

Yield and fund-style valuation where the company shape supports it.

Dividend yield

0.0%

i

Trailing dividends compared with the latest close.

Total return

Not available

i

Available once dividend and adjustment data are verified.

Release date
30 May 2022
Published
23 April 2026
Ask about this result
Sections⌄
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources

Key metrics

Numbers worth scanning first

FY22 vs FY21

Revenue

$47.6m

+11.2% ↑ vs $42.8m

EBITDA

—

— vs $11.3m

Net profit after tax

$1.7m

↑ vs $0m

Net cash inflow from operating activities

$7.5m

-24.2% ↓ vs $9.9m

Operating profit

−$1.3m

n/m ↓ vs $0.01m

Profit before tax

−$3m

↓ vs $0m

Cash and cash equivalents

$15.2m

n/m ↑ vs $0.01m

Total assets

$192.1m

-5.5% ↓ vs $203.3m

What changed

The reported US$1.7m NPAT and headline "continuing operations +13.3%" sit on top of a continuing-operations PBT loss of US$3.0m, a 156.7% effective tax rate, and a US$25.6m working-capital absorption — well above the historical baseline mean of US$4.7m supplied for ArborGen — driven primarily by a US$27.3m inventory build

  • Continuing-operations revenue grew 11.2% to US$47.6m; gross margin expanded roughly 94 bps to 37.4%.
  • PBT swung from +US$2.6m to -US$3.0m (-215.4%); the 156.7% effective tax rate produced a credit that converted that loss into +US$1.7m NPAT.
  • Total NPAT fell 46.9% versus FY21's US$3.2m, reflecting the disposal of the ANZ business (no discontinued-operation contribution this year).
  • Operating cash flow eased to US$7.5m from US$9.9m; cash conversion (OCF/EBITDA) fell from 87.6% to 74.3%.
  • Net debt fell from US$27.6m to US$11.5m and cash rose from US$6.2m to US$15.2m, assisted by disposal proceeds and a capex cut from US$4.7m to US$1.5m.

What matters

Working capital absorption is unusually large

The US$25.6m draw is roughly five times the historical mean of US$4.7m, with inventory building US$27.3m. Management cites "record US advanced genetics seedling sales"; if that demand is real and contracted, the build should release in FY23. If it reflects pandemic-era harvest disruption or speculative production, the cash is at risk and the FY22 result is more fragile than it looks.

Reported NPAT is propped up by an unusual tax credit. PBT is the cleaner operating read here and it went backwards from +US$2.6m to -US$3.0m, even as gross margin expanded. The release flags "operating earnings (before other significant items) of US$2.7m" — the gap between that and the PBT loss is the explanation for why the bottom line depends on a 156.7% effective tax rate rather than trading.

Deleveraging is largely a disposal story. The US$16.1m net-debt reduction reflects ANZ disposal proceeds and a US$3.2m capex cut, not operating cash generation, which actually fell. Net debt/EBITDA improving from 2.4x to 1.1x is real, but the underlying business has not yet demonstrated it can self-fund growth at this pace.

Expectations

No stated FY23 targets are supplied

The HY22 release referenced reaffirmed guidance for US-GAAP EBITDA in the US$11.3–11.7m range; the FY22 release reports Adjusted US-GAAP EBITDA of US$10.1m (excluding the ANZ business and other significant items), modestly below that range.

Shape context confirms the result is heavily second-half weighted: HY22 continuing revenue of US$4.6m was just 9.7% of full-year US$47.6m, implying ~US$43m in H2. That pattern reflects northern-hemisphere planting seasonality, but it concentrates commercial risk into a short window and amplifies the impact of weather, harvest timing, or operational variances on the year-end number.

Quality of result

The earnings result is mixed

Continuing-operations revenue growth (+11.2%) and a ~94 bps gross-margin expansion suggest underlying pricing/mix improvement consistent with the "record advanced genetics seedling sales" commentary. However, operating earnings of US$2.7m did not flow to a positive PBT — "other significant items" and finance costs produced a US$3.0m loss — and the +US$1.7m NPAT depends entirely on a 156.7% tax credit that may not recur.

Cash quality is weaker than the headline ratios suggest. FCF/NPAT of 352.9% looks strong but the denominator is small. Three issues sit underneath: OCF fell US$2.4m year-on-year despite higher revenue; capex at 3.2% of revenue is a sharp pullback from 11.0% in FY21 and may be deferral rather than structural; and the US$25.6m working-capital absorption has tied cash up in inventory that must convert in future periods for the result to validate. ROE of 1.1% is above the supplied historical range (3-period mean -6.4%), but on a thin and tax-assisted earnings base.

Unresolved

Open questions

Why did inventory build US$27.3m, and how much is already committed to FY23 customer orders versus speculative production?
What were the "other significant items" that turned operating earnings of US$2.7m into a PBT loss of US$3.0m, and are they expected to recur?
How were the ANZ disposal proceeds applied between debt reduction, capex, and working capital, and what was the net consideration?
Is US$1.5m capex a sustainable run-rate for a biological-asset business, or a temporary deferral?
Will the 156.7% effective tax rate normalise in FY23, and what is the expected cash-tax shape going forward?

This briefing cannot assess the durability of US demand for advanced-genetics seedlings, the strategic position of the remaining US and Brazil businesses post-ANZ disposal, or the probability that the inventory build converts cleanly to revenue in FY23.

Chat

Ask about ARB FY22

Ask follow-up questions about ArborGen Holdings's FY22 result.

Informational only. No buy, sell, hold, price-target, or personal financial advice.

Ask about ARB FY22

Informational only. No buy, sell, hold, price-target, or personal financial advice.

Sign in to chat

Sign in to ask questions about ArborGen Holdings's FY22 result.

Why did inventory build US$27.3m, and how much is already committed to FY23 customer orders versus speculative production?Why does "Working capital absorption is unusually large" matter?How strong was the cash and earnings quality in FY22?What should I watch next for ARB after FY22?

Checking account...

Data appendix

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

ARB Annual Results Market Announcement - NZX form

FY22 / results announcement↗

ARB Annual Results Market Announcement - NZX form

FY22 / results release↗

ARB Primary Financial Statements

FY22 / financial report↗

ArborGen Holdings FY2022 Results

FY22 / results presentation↗

Prior comparable period

ArborGen Holdings Limited Annual Report for the period to 31 March 2021.

FY21 / financial report↗

Interim context

ArborGen Holdings Interim Review - 30 September 2021

HY22 / financial report↗

ArborGen Holdings Results Announcement

HY22 / results announcement↗

ArborGen Holdings Results Announcement

HY22 / results release↗

Release context

ArborGen Holdings Limited FY22 Results Presentation

FY22 / commentary↗

ArborGen Holdings Updates Market on FY22 Guidance

FY22 / commentary↗

Related insights

Cross-company views selected from the metrics in this briefing.

Cash conversion quality

This result converted 74.3% of EBITDA to operating cash flow, -13.4pp versus the prior comparable period.

→

Earnings quality and statutory distortions

This result includes a statutory earnings-quality distortion flag.

→

Leverage and balance-sheet risk

Net debt / EBITDA is 1.14x, -1.30x versus the prior comparable period.

→

Revenue growth context

Revenue growth was 11.2% for this reporting period.

→
This briefing is based on available company filings and standard Annolyse calculations. It is general information only and does not constitute financial advice. The analysis may contain errors. Always read the original company filings and consult a licensed financial adviser before making investment decisions.

Get notified when ARB publishes next

Get the next ArborGen Holdings briefing and related NZX reporting-season updates by email.