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
Savor (SVR) / FY25

Result released22 May 2025·Annolyse analysis published23 April 2026

PBT loss narrowed 49.5% while NPAT swung to a loss on tax normalisation

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.

Consumer / Hospitality

SVR revenue trajectory

Revenue context before the current result.

↗
Loading chart...
HY24 was $29.1m, versus $20.7m in HY23.

SVR EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
  • HY22 SVR HY: Outside range high ebitda margin. 12.3%; 3-period range 6.8% to 10.7%. EBITDA margin: 12.3%, above normal range; 3-period mean 8.1%, range 6.8%-10.7%.
  • HY23 SVR HY: Outside range low ebitda margin. 6.8%; 3-period range 6.9% to 12.3%. EBITDA margin: 6.8%, below normal range; 3-period mean 10.0%, range 6.9%-12.3%.
  • FY22 SVR FY: Outside range low ebitda margin. 9.8%; 5-period range 10% to 14.5%. EBITDA margin: 9.8%, below normal range; 5-period mean 12.4%, range 10.0%-14.5%.
EBITDA margin: 9.8%, below normal range; 5-period mean 12.4%, range 10.0%-14.5%.

SVR operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
HY24 was $2.5m, versus $1.6m in HY23.

SVR working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
FY23 was $0.6m, versus $0m in HY23.

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, 21 July 2026

Price and market cap

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

Market cap

$11.9m

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

9.15x

i

Recent market cap compared with trailing earnings.

EPS

0.02

i

Recent filing-derived earnings per share.

PEG

Not available

i

Not available for this company right now.

EV/EBITDA

2.28x

i

Enterprise value compared with recent EBITDA.

P/FCF

2.57x

i

Market cap compared with recent free cash flow.

P/B

0.64x

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
22 May 2025
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

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 FY25·Result released22 May 2025·Annolyse analysis published23 April 2026

What changed

The headline NPAT swing from a $0.7m profit to a $1.2m loss (-286.5%) is largely a tax-line story rather than an operating one

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

Tax distortion masks an operating improvement

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

No forward targets, FY26 guidance or forward-work disclosures are provided in this release, so the result cannot be benchmarked against management's own goals

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

Cash quality looks reasonable on its own terms

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

Open questions

What drove the second-half revenue decline against H2 FY24, and is the lower per-head spend a structural mix shift or a cyclical demand effect?
Why did the effective tax rate fall from 122.8% to 16.1%, and what is the expected normalised rate now that prior-year tax credits appear to have unwound?
How should investors read the 174.7% capex step-up to $1.3m – is this catch-up maintenance, new venue development, or the start of a sustained higher reinvestment level?
Why was no final dividend declared (payment date "Not Applicable") given the move to net cash, and what is the framework for resuming distributions?
Will the lower below-EBITDA cost base (D&A and finance costs roughly $3.0m lower year-on-year) persist, or does it reflect one-off items that won't repeat?

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 about SVR FY25

Ask follow-up questions about Savor's FY25 result.

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

Ask about SVR FY25

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

Sign in to chat

Sign in to ask questions about Savor's FY25 result.

What drove the second-half revenue decline against H2 FY24, and is the lower per-head spend a structural mix shift or a cyclical demand effect?Why does "Tax distortion masks an operating improvement" matter?How strong was the cash and earnings quality in FY25?What should I watch next for SVR after FY25?

Checking account...

Data appendix

Show segment detail

Open to load segment breakdown.

Show analytical metrics

Open to load analytical metrics.

Show key metrics table

Open to load key metrics.

Sources

Current period

Savor Annual Report 2025

FY25 / financial report↗

Savor Annual Results - Market Announcement

FY25 / results release↗

Savor Annual Results - NZX Appendix 2

FY25 / results announcement↗

Prior comparable period

Savor Annual Report 2024

FY24 / financial report↗

Savor Annual Results - Market Announcement

FY24 / results release↗

Savor Annual Results - NZX Appendix 2

FY24 / results announcement↗

Interim context

Savor Interim Financial Statements

HY25 / financial report↗

Savor Interim Results Announcement

HY25 / results announcement↗

Savor Interim Results Announcement

HY25 / results release↗

Related 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.

→
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 SVR publishes next

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