Market cap
$50.4m
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
Reported NPAT of $1.0m masks a near $19m operating cash reversal driven by a 45.9% jump in receivables and a higher capex spend.
Comparable chart history for this briefing.
Market context
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.
The latest close and share count context for the market price.
Market cap
$50.4m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
Not available
Not meaningful when recent earnings are negative.
EPS
-0.09
Recent filing-derived earnings per share.
PEG
Not available
Not available for this company right now.
EV/EBITDA
Not available
Not available for this company right now.
P/FCF
Not available
Not meaningful when free cash flow is negative or unavailable.
P/B
0.77x
Market value compared with latest reported equity.
Yield and fund-style valuation where the company shape supports it.
Dividend yield
0.0%
Trailing dividends compared with the latest close.
Total return
Not available
Available once dividend and adjustment data are verified.
Key metrics
HY22 vs HY21
Revenue
$48.7m
Caveat: metric quality flags apply; use this value with basis context.
EBITDA
$2.5m
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
$1m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
−$1.4m
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
$1.3m
Caveat: metric quality flags apply; use this value with basis context.
Cash and cash equivalents
$18.5m
-29.5% ↓ vs $26.3m
Total assets
$75.9m
Caveat: metric quality flags apply; use this value with basis context.
Analysis ofBRW HY22Result releasedAnnolyse analysis published
What changed
Net cash flow from operating activities swung from a $17.5m inflow in HY21 to a $1.4m outflow in HY22, an $18.9m deterioration, while reported NPAT of $1.0m remained positive. Cash on the balance sheet fell to $18.5m from $26.3m.
Revenue declined 19.2% to $48.7m, which management attributes to COVID-19 disruption and supply-chain constraints. PBT fell 70.5% to $1.3m and NPAT fell 76.7% to $4.3m → $1.0m. The 6.2 percentage-point gap between PBT and NPAT growth reflects a tax distortion: HY21 carried an effective tax rate of -3.3% (a credit), versus 22.5% in HY22, so PBT is the cleaner operating read.
Trade debtors rose 45.9% to $12.2m and receivable days lengthened from 25.3 to 45.7. Inventories fell 11.2% in dollar terms but inventory days rose to 78.6 from 71.5 as sales decelerated faster than stock. The group remains debt-free.
What matters
OCF/EBITDA ran at -55.2% in HY22 and FCF (pre-lease) of -$3.0m compares with +$16.4m a year earlier; FCF/NPAT was -296.3%. Reported profitability therefore tells you very little about the cash the business actually generated this half, which matters because Bremworth funded operations and a 43.8% lift in capex by drawing down its cash balance rather than by trading.
Working capital absorbed the cash. Receivable days nearly doubled (+20.4 days) and inventory days extended by 7.1 days. Operating working capital rose $1.2m on lower sales — a deterioration in efficiency, not absolute build-up. Until debtors normalise, reported earnings will continue to overstate cash generation.
Underlying operating profitability halved before tax effects. Stripping out the tax-rate swing, PBT fell 70.5% on a 19.2% revenue decline, implying material operating deleverage on a smaller revenue base. ROE dropped to 2.7% from 11.2%. This is the underlying read that the headline NPAT line, distorted by the prior-year tax credit, partly obscures.
Expectations
The HY21 comparable was itself unusually strong: HY21 NPAT of $4.3m exceeded full-year FY21 NPAT of $1.7m, and HY21 operating cash flow was 108% of the FY21 total. The prior half therefore likely flatters the year-on-year decline.
That said, what the release does not support is any specific read on H2 FY22 recovery: there is no order-book disclosure, no margin guidance, and no commentary quantifying when supply-chain and COVID drags ease. The gap matters because cash will only rebuild if debtors are collected and revenue stabilises.
Quality of result
The $1.0m NPAT is supported by a near $19m unfavourable swing in operating cash flow, with the receivables blowout the largest single contributor. Capex stepped up to $1.6m (3.3% of revenue), with management noting over 50% was directed at manufacturing plant improvements — this is investment-led rather than maintenance-driven, but it sharpens the near-term cash drain.
Two structural positives soften the read. First, the balance sheet remains debt-free, so the cash outflow is funded from a $18.5m cash buffer rather than borrowings. Second, the tax line is the larger driver of the NPAT/PBT divergence; the underlying operating decline, while sharp, is not as severe as the -76.7% NPAT figure suggests. Even so, with FCF at -$3.0m and dividends at zero, capital return is appropriately suspended until cash conversion normalises.
Unresolved
This briefing cannot assess segment-level margins, order-book backlog, or H2 trading trajectory because none of those were disclosed in the supplied release.
Chat
Ask follow-up questions about Bremworth's HY22 result.
Informational only. No buy, sell, hold, price-target, or personal financial advice.
Informational only. No buy, sell, hold, price-target, or personal financial advice.
Open to load analytical metrics.
Open to load key metrics.
1H22MarketRelease
HY22 / results release1H22ResultsAnnouncement
HY22 / results announcement1H22ResultsPresentation
HY22 / results presentationFY22HalfYearReport
HY22 / financial reportFY21H1Report
HY21 / financial reportFY21H1ResultsAnnouncement
HY21 / results releaseBRWFY21AnnualReport
FY21 / financial reportAnnual Meeting Voting Results
HY22 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 6.2pp, with a distortion flag in the result.
Revenue growth context
Revenue growth was -19.2% for this reporting period.
Dividend coverage and payout pressure
Dividend payout versus NPAT is 0.0%.
ROE and capital efficiency
ROE was 2.7%, -8.5pp versus the prior comparable period.
Get the next Bremworth briefing and related NZX reporting-season updates by email.