Annolyse
BriefingsCompaniesInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources
←Back to briefings
Bremworth (BRW) / FY22

PBT rose 30% on 14.4% lower revenue as margins expanded

Bremworth's wool-focused pivot lifted earnings despite a deliberate revenue retreat, but a NZ$7.7m working-capital build turned operating cash flow

Consumer / Home furnishings

BRW revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY26 was $44.7m, versus $88.9m in FY25.

BRW EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
FY25 was 20.7%, versus -19.2% in HY25.

BRW operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY26 was -$1.9m, versus $15.7m in FY25.

BRW working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • FY22 BRW: Outside range high operating working-capital movement. $7.7m; 4-period range $-2.9m to $6.3m. Operating working-capital movement: NZ$7.7m, above normal range; 2/4 prior periods had builds averaging NZ$4.2m, and 2 had releases averaging NZ$-2.1m.
  • FY26 BRW: Outside range low operating working-capital movement. $-2.9m; 4-period range $-1.3m to $7.7m. Operating working-capital movement: NZ$-2.9m, below normal range; 3/4 prior periods had builds averaging NZ$5.4m, and 1 had releases averaging NZ$-1.3m.
Operating working-capital movement: NZ$-2.9m, below normal range; 3/4 prior periods had builds averaging NZ$5.4m, and 1 had releases averaging NZ$-1.3m.
Release date
30 September 2022
Published
22 April 2026
Ask about this result
Sections⌄
  1. Charts
  2. Analysis
  3. Chat
  4. Data
  5. Sources

Key metrics

Numbers worth scanning first

FY22 vs FY21

Revenue

$95.5m

-14.4% ↓ vs $111.6m

EBITDA

—

— vs $4.7m

Net profit after tax

$2.2m

+29.4% ↑ vs $1.7m

Net cash inflow from operating activities

−$2.9m

Suppressed: metric quality flags mark this value as unsuitable for normal comparison.

Operating profit

$3.5m

+13.5% ↑ vs $3.1m

Profit before tax

$2.6m

+30.0% ↑ vs $2m

Cash and cash equivalents

$14.9m

+41.5% ↑ vs $10.5m

Total assets

$78.9m

+1.1% ↑ vs $78m

What changed

Operating working capital absorbed NZ$7.7m in FY22 — above the normal range and NZ$6.7m above Annolyse's historical mean of NZ$1.0m — driving operating cash flow from a NZ$16.2m inflow in FY21 to a NZ$2.9m outflow

The primary driver was inventory, which rose NZ$7.2m (36.1%) to NZ$27.3m. This cash absorption is the dominant read-through from the result, because it contradicts the earnings improvement at the cash level.

Revenue fell 14.4% to NZ$95.5m, consistent with the company's deliberate exit from low-margin commercial and synthetic carpet business. Despite that, PBT rose 30.0% to NZ$2.6m and NPAT rose 29.4% to NZ$2.2m, as gross margin expansion more than offset the volume loss. The company cited a 44% increase in normalised EBITDA and strong 15% wool carpet revenue growth as evidence its strategy is ahead of plan.

The balance sheet remains debt-free, with cash rising to NZ$14.9m from NZ$10.5m, supported by the prior-period property sale proceeds.

What matters

Working-capital absorption signals execution risk

The NZ$7.7m inventory build — pushing inventory days to 104 against a prior FY21 level of 66 days — absorbed almost all of the period's operating earnings in cash terms. While sector seasonality and supply-chain stocking can explain some build, the scale means near-term cash generation depends on whether inventory can be worked down as wool volumes grow. If it cannot, the earnings improvement is largely unrealised in cash.

Margin expansion validates the strategy directionally. The gross margin of 31.1% and a PBT margin of 2.7% (close to the company's historical average of 2.9%) were achieved on materially lower revenue, which means the shift toward higher-margin woollen carpet is genuinely improving unit economics. This is the core strategic claim, and the P&L supports it — within a single period.

The effective tax rate normalised from a prior-period anomaly. The current tax rate of 14.0% compares to -13.8% in FY21 (a negative rate reflecting deferred tax movements on the prior loss year), which is above the company's historical baseline. This had a modest dampening effect on NPAT relative to PBT growth, but the 0.6 percentage-point gap between PBT and NPAT growth rates is not material.

Expectations

No stated targets were provided for FY22, so performance cannot be assessed against a formal benchmark

The company framed itself as ahead of its transformation plan, pointing to normalised EBITDA growth and wool carpet revenue momentum. The 1H22 result (NZ$1.0m NPAT, NZ$48.7m revenue) contributed 44.7% of full-year NPAT, with the second half implied at NZ$1.2m — a modestly back-weighted skew that does not raise structural concern.

What the release does not resolve is whether the inventory build is a one-period restocking event or a structural feature of building a wool-focused supply chain. That distinction determines whether FY23 cash generation normalises or whether capital continues to be absorbed as volumes scale.

Quality of result

Asset sale adds cash-flow context, with NZ$25m disclosed value, but the operating signals carry the main analytical weight

The earnings result is directionally sound — margin expansion on a lower revenue base is a genuine signal — but cash quality is poor in FY22. FCF relative to NPAT was -259.6%, meaning every dollar of reported profit was more than offset by cash consumed in working capital and capex. Pre-lease FCF was -NZ$5.8m against reported NPAT of NZ$2.2m. While this is within Annolyse's historical FCF range for Bremworth (which has frequently been negative), the swing from NZ$13.7m pre-lease FCF in FY21 is large and driven primarily by inventory absorption rather than investment.

Debtor days of 46.7 days were below the historical mean of 67.1 days, suggesting receivables are well-managed; this partially offsets the inventory concern but does not change the net working-capital picture. The debt-free balance sheet with NZ$14.9m cash provides a buffer, but if the inventory build continues into FY23, financial flexibility will narrow.

Unresolved

Open questions

What is management's target inventory level as a proportion of annual revenue, and what timeline is expected to normalise the NZ$27.3m inventory position?
Is the wool carpet volume growth sufficient in FY23 to absorb existing inventory and avoid further builds, or does growth require additional stocking?
How does management plan to sustain gross margin improvement if wool fibre input costs rise or if commercial volumes continue to decline, removing scale benefits?
Will the company resume dividend payments given positive NPAT for two consecutive years and a debt-free balance sheet?
Does the 15% wool carpet revenue growth reflect genuine end-market demand or in part channel stocking by distributors?

This briefing cannot assess the underlying demand trajectory for Bremworth's wool carpet products or the sustainability of its gross margin without segment-level volume and pricing data.

Chat

Ask about BRW FY22

Ask follow-up questions about Bremworth's FY22 result.

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

Ask about BRW FY22

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

Sign in to chat

Sign in to ask questions about Bremworth's FY22 result.

What is management's target inventory level as a proportion of annual revenue, and what timeline is expected to normalise the NZ$27.3m inventory position?Why does "Working-capital absorption signals execution risk" matter?How strong was the cash and earnings quality in FY22?What should I watch next for BRW 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

BRWFY22AnnualReport

FY22 / financial report↗

Prior comparable period

BRWFY21AnnualReport

FY21 / financial report↗

Interim context

1H22MarketRelease

HY22 / results release↗

1H22ResultsAnnouncement

HY22 / results announcement↗

1H22ResultsPresentation

HY22 / results presentation↗

FY22HalfYearReport

HY22 / financial report↗

Release context

Annual Meeting Voting Results

HY22 / commentary↗

Related insights

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

Working-capital pressure

Inventory days were 104 days, +39 days versus the prior comparable period.

→

Revenue growth context

Revenue growth was -14.4% for this reporting period.

→

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 0.6pp.

→

ROE and capital efficiency

ROE was 5.9%, +1.1pp versus the prior comparable 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 BRW publishes next

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