Annolyse
BriefingsCompaniesScreenerInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Screener
  • Insights
  • Compare

Resources

  • Search
  • Methodology
  • API Reference

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources
←Back to briefings
Bremworth (BRW) / FY24

Result released29 August 2024·Annolyse analysis published22 April 2026

Operating cash outflow widened to $27.3m on $7.9m inventory build

FY24 NPAT of $4.6m sits against an insurance-boosted FY23 base, inventory days extended to 133, and cash fell $7.7m to $31.6m.

Consumer / Home furnishings

BRW revenue trajectory

Revenue context before the current result.

↗
Loading chart...
HY24 was $39m, versus $48.7m in HY22.

BRW EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
HY24 was -5%, versus 5.1% in HY22.

BRW operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
HY24 was -$15.8m, versus -$1.4m in HY22.

BRW working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
HY24 was -$1.2m, versus $6.3m in FY23.

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, 20 July 2026

Price and market cap

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

Market cap

$50.4m

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

-0.09

i

Recent filing-derived earnings per share.

PEG

Not available

i

Not available for this company right now.

EV/EBITDA

Not available

i

Not available for this company right now.

P/FCF

Not available

i

Not meaningful when free cash flow is negative or unavailable.

P/B

0.77x

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
29 August 2024
Published
22 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

FY24 vs FY23

Revenue

$80.3m

Caveat: metric quality flags apply; use this value with basis context.

Net profit after tax

$4.6m

Caveat: metric quality flags apply; use this value with basis context.

Net cash inflow from operating activities

−$27.3m

Caveat: metric quality flags apply; use this value with basis context.

Operating profit

$4.4m

Caveat: metric quality flags apply; use this value with basis context.

Profit before tax

$4.9m

Caveat: metric quality flags apply; use this value with basis context.

Cash and cash equivalents

$31.6m

-19.5% ↓ vs $39.3m

Total assets

$94.9m

Caveat: metric quality flags apply; use this value with basis context.

Analysis ofBRW FY24·Result released29 August 2024·Annolyse analysis published22 April 2026

What changed

Operating cash outflow widened materially to $27.3m from $7.1m, driven by a $7.9m inventory build (inventories to $29.3m, equivalent to 133 days versus 87 prior) and the absence of the large one-off insurance receipts that flowed through FY23

After capex of $4.0m, free cash flow before lease payments was approximately -$31.3m.

Headline profit fell to $4.6m NPAT and $4.4m operating profit, against $11.0m and $11.8m respectively. The like-for-like read is constrained by a basis discontinuity: FY23 NPAT included $35.5m of insurance proceeds related to Cyclone Gabrielle (cumulative proceeds to date $62.0m). Revenue printed at $80.3m versus $89.7m. Cash on hand declined $7.7m to $31.6m, while equity rose to $54.4m.

What matters

Cash burn and inventory positioning

  • The $27.3m operating outflow and inventory build to 133 days are the dominant economic signal of this result. Management commentary attributes lower sales to supply constraints during the year; the inventory swell suggests production has been restored ahead of the demand cycle. This matters because if sell-through does not follow, working-capital absorption will continue to pressure cash before any earnings recovery becomes visible.
  • Comparability is broken at the headline level. Because FY23 NPAT was lifted by $35.5m of insurance proceeds, growth-rate comparisons for revenue, PBT, NPAT and ROE are not analytically clean (the underlying basis discontinuity is why these growth percentages carry quality caveats). The cleaner read is that FY24 stands on a $4.6m NPAT with negligible insurance contribution, against a prior year where insurance dominated reported earnings.
  • Liquidity buffer remains, but it is being drawn down. Cash of $31.6m still covers the current burn, and total liabilities edged down to $40.5m. However, with FCF deeply negative and capex doubling to $4.0m (5.0% of revenue versus 2.2%), the buffer that insurance proceeds built up is now actively funding the recovery.

Expectations

No explicit FY25 earnings or revenue target is disclosed

The company has signalled a return to dividends by FY26, which implicitly requires sustained profitability and a more normal cash-conversion profile than FY24 delivered. The supplied interim context shows HY24 NPAT of -$1.7m, implying a roughly $6.3m second-half NPAT and $41.3m of second-half revenue. That shape supports management's narrative that supply restoration was beginning to translate into trading recovery, but it is a single half-year data point rather than an established trend.

This briefing has no forward-work or order-book context to test that recovery against, so the trajectory beyond FY24 depends on sell-through of the elevated inventory and on demand in a soft retail and construction backdrop.

Quality of result

The earnings quality is low on multiple fronts

Reported NPAT of $4.6m converted to operating cash outflow of -$27.3m, with the FCF-to-NPAT ratio at -674.8%. Even allowing for the inventory build, this is a result where the income statement and the cash statement are pointing in different directions, which matters because the income line is the more flattering of the two.

The effective tax rate rose to 6.1% from 2.3%, still well below a statutory rate, so NPAT is modestly tax-flattered relative to the $4.9m PBT. The $4.4m operating profit is the cleanest read of underlying trading and is sharply below FY23's $11.8m even before adjusting for insurance distortion. Capex doubled to $4.0m, indicating reinvestment that should be tracked against the dividend-by-FY26 commitment. Equity grew $3.9m to $54.4m, broadly consistent with retained earnings, so the balance sheet is absorbing the cash drain rather than the recovery being funded by new capital.

Unresolved

Open questions

What is the planned drawdown profile for the $29.3m inventory balance, and over what time frame should investors expect working capital to release cash?
How much insurance receivable, if any, remains outstanding, and what is the expected timing of any further proceeds beyond the $62.0m already received?
Is the implied second-half NPAT run-rate representative of underlying trading, or did it benefit from one-off items not separately disclosed in this release?
What level of sustained profitability and cash conversion does management view as the precondition for the FY26 dividend resumption?
Why did the effective tax rate remain at only 6.1%, and is this expected to normalise in FY25?

This briefing cannot assess segment-level revenue or margin performance for carpet versus wool, gross margin trends, or the order book underpinning the implied second-half recovery, because none of those are disclosed in the supplied material.

Chat

Ask about BRW FY24

Ask follow-up questions about Bremworth's FY24 result.

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

Ask about BRW FY24

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

Sign in to chat

Sign in to ask questions about Bremworth's FY24 result.

What is the planned drawdown profile for the $29.3m inventory balance, and over what time frame should investors expect working capital to release cash?Why does "Cash burn and inventory positioning" matter?How strong was the cash and earnings quality in FY24?What should I watch next for BRW after FY24?

Checking account...

Data appendix

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

BRWFY24AuditedFinancialStatements

FY24 / financial report↗

BRWFY24ResultsMarketRelease

FY24 / results release↗

NZXFY24ResultsTemplate

FY24 / results announcement↗

Prior comparable period

BRWFY23ResultsMarketRelease

FY23 / results release↗

BRWFY23UnauditedFinancialStatements

FY23 / financial report↗

NZXFY23ResultsTemplate

FY23 / results announcement↗

Interim context

1H24ChairAndCEOCommentary

HY24 / results release↗

1H24FinancialResultsAnnouncement

HY24 / results announcement↗

1H24HalfYearReport

HY24 / financial report↗

Release context

AGM Presentation

HY24 / commentary↗

Related insights

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

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 1.6pp, with a distortion flag in the result.

→

Working-capital pressure

Inventory days were 133 days, +46 days versus the prior comparable period.

→

ROE and capital efficiency

ROE was 8.5%, -13.3pp versus the prior comparable period.

→

Revenue growth context

Revenue growth was -10.5% 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 BRW publishes next

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