Market cap
$11.9m
End-of-day close multiplied by current shares on issue.
Result releasedAnnolyse analysis published
Revenue fell 8.4% and EBITDA dropped 17.2%, yet operating cash flow rose 10.9% as a smaller tax benefit drove NPAT into the red.
Revenue context before the current result.
EBITDA margin across covered periods.
Operating cash flow across covered periods.
Operating working-capital absorption or release by reporting period.
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
$11.9m
End-of-day close multiplied by current shares on issue.
How the market price compares with recent earnings and cash-flow inputs.
P/E
9.15x
Recent market cap compared with trailing earnings.
EPS
0.02
Recent filing-derived earnings per share.
PEG
Not available
Not available for this company right now.
EV/EBITDA
2.28x
Enterprise value compared with recent EBITDA.
P/FCF
2.57x
Market cap compared with recent free cash flow.
P/B
0.64x
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
FY25 vs FY24
Revenue
$56.6m
Caveat: metric quality flags apply; use this value with basis context.
EBITDA
$7.3m
Caveat: metric quality flags apply; use this value with basis context.
Net profit after tax
−$1.2m
Caveat: metric quality flags apply; use this value with basis context.
Net cash inflow from operating activities
$7.1m
Caveat: metric quality flags apply; use this value with basis context.
Final dividend per share
−9.0c
Caveat: metric quality flags apply; use this value with basis context.
Profit before tax
−$1.4m
Caveat: metric quality flags apply; use this value with basis context.
Total assets
$51.6m
Caveat: metric quality flags apply; use this value with basis context.
Analysis ofSVR FY25Result releasedAnnolyse analysis published
What changed
PBT actually improved 49.5%, with the pre-tax loss narrowing from $2.9m to $1.4m, because below-EBITDA charges (depreciation, amortisation and finance costs) fell by roughly $3.0m. The prior-period effective tax rate of 122.8% reflected a large tax credit that flipped a PBT loss into a reported NPAT profit; this year's 16.1% rate produced only a small benefit, so the cleaner operating read is PBT.
Revenue fell 8.4% to $56.6m and EBITDA fell 17.2% to $7.3m, compressing EBITDA margin to 12.8% from 14.2%. Operating cash flow rose 10.9% to $7.1m, the group ended with $1.8m of cash (versus zero), gross borrowings were broadly flat at $9.0m, and net debt/EBITDA held at 1.0x.
What matters
Reading PBT rather than NPAT, the loss almost halved despite an 8% revenue decline, driven by lower D&A and finance costs. The 336.0pp gap between PBT growth and NPAT growth comes entirely from the tax line normalising; investors who anchor on the headline NPAT swing will miss that operating economics moved in the right direction at the pre-tax line.
EBITDA margin compressed about 140bps but remains historically strong. At 12.8%, EBITDA margin sits at the upper edge of the company's historical range (Annolyse's four-period baseline averages -29.4% with a -147.8% to 14.2% range). The business has run loss-making at EBITDA in earlier periods, so although margin contracted year-on-year, the absolute level continues to validate the cost-control and venue-mix work management has been doing.
Leverage continued to strengthen. Net debt/EBITDA of 1.0x sits below the historical baseline (three-period mean 2.28x), and the move from zero cash to $1.8m alongside flat gross debt means the balance sheet absorbed the EBITDA decline without leverage stress. This matters because the 8% revenue decline did not force defensive financing or working-capital release.
Expectations
The shape of the year is, however, distinctive: HY25 revenue was up over 40% on a depressed HY24 base, yet full-year revenue fell 8.4%, which implies H2 revenue of roughly $27.6m against an unusually strong H2 FY24. EBITDA was second-half weighted at the group level (H1 contributed only 43.2% of full-year EBITDA), so second-half profitability held up better than second-half revenue.
The gap that matters is the second-half revenue decline against last year's stronger comparable. The release attributes this to "reduced [activity per] head" but does not quantify volume, mix or pricing components, leaving the underlying demand trajectory into FY26 unclear.
Quality of result
OCF/EBITDA of 97.7% is within Annolyse's historical normal range (four-period mean 74.7%, range 1.2%–116.2%) and improved from 73.0% in the prior period. Pre-lease free cash flow of $5.8m is essentially flat on the prior $5.9m despite EBITDA falling, helped by minimal working-capital movement (debtor days 0.5, inventory days 5.6, both near prior levels) and a low capex base.
The caveats sit on the income statement, not the cash flow. Capex jumped 174.7% to $1.3m (2.3% of revenue versus 0.8%), so the cash-conversion comparison was assisted by an unusually low prior-year reinvestment level. Reported NPAT carries a clear tax-line distortion versus the prior comparable, which is why the briefing leans on PBT and EBITDA for the operating read. ROE of -7.0% sits at the upper edge of the historical range but has weakened from a positive 3.5%, and the worsening reflects the same tax-driven NPAT swing rather than a deterioration in capital productivity.
Unresolved
This briefing cannot assess the underlying volume, pricing and venue-level economics behind the second-half revenue decline because the release does not disclose them.
Chat
Ask follow-up questions about Savor's FY25 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 segment breakdown.
Open to load analytical metrics.
Open to load key metrics.
Savor Annual Report 2025
FY25 / financial reportSavor Annual Results - Market Announcement
FY25 / results releaseSavor Annual Results - NZX Appendix 2
FY25 / results announcementSavor Annual Report 2024
FY24 / financial reportSavor Annual Results - Market Announcement
FY24 / results releaseSavor Annual Results - NZX Appendix 2
FY24 / results announcementSavor Interim Financial Statements
HY25 / financial reportSavor Interim Results Announcement
HY25 / results announcementSavor Interim Results Announcement
HY25 / results releaseRelated insights
Cross-company views selected from the metrics in this briefing.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 336.0pp, with a distortion flag in the result.
Cash conversion quality
This result converted 97.7% of EBITDA to operating cash flow, +24.7pp versus the prior comparable period.
Leverage and balance-sheet risk
Net debt / EBITDA is 1.00x, 0.00x versus the prior comparable period.
ROE and capital efficiency
ROE was -7.0%, -10.5pp versus the prior comparable period.
Get the next Savor briefing and related NZX reporting-season updates by email.