Revenue
$44.9m
+0.2% ↑ vs $44.8m
PBT improved 95.6% and EBITDA swung to a $6.4m profit, but receivables absorbed $13.3m and operating cash fell 94% to $1.0m.
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.
Key metrics
HY21 vs HY20
Revenue
$44.9m
+0.2% ↑ vs $44.8m
EBITDA
$6.4m
+198.5% ↑ vs −$6.5m
Net profit after tax
−$2.8m
+93.4% ↑ vs −$42.4m
Net cash inflow from operating activities
$1m
-94.0% ↓ vs $16.7m
Interim dividend per share
0.0c
flat vs 0.0c
Profit before tax
−$2.1m
+95.6% ↑ vs −$47.9m
Cash and cash equivalents
$58.1m
-39.5% ↓ vs $96m
Total assets
$250.9m
-9.1% ↓ vs $276m
What changed
Debtor days stretched to 187.8 against the company's historical baseline of 71.4 (range 67.2–79.1), and the receivables book grew to $46.3m from $33.0m, absorbing $13.3m of operating cash. Cash conversion fell to 15.6% of EBITDA, well below the historical range of 41.7%–248.0% (mean 143.6%).
EBITDA returned to a $6.4m profit from a $6.5m loss, PBT improved 95.6% to -$2.1m, and NPAT improved 93.4% to -$2.8m. Operating cash flow, however, dropped to $1.0m from $16.7m, and the cash balance fell to $58.1m from $96.0m. No interim dividend was declared.
What matters
The 15.6% OCF/EBITDA ratio is the company's weakest in the historical window, and the gap is almost entirely explained by the receivables build. With EBITDA back in profit, investors would normally expect OCF to follow; the fact that it did not is the central tension in this result.
The prior-period P&L benefited from a one-off comparison. HY20 EBITDA was depressed by a $7.6m expected credit loss / credit risk provision flagged in the prior release. That makes the headline $12.9m EBITDA swing partly a non-repeat effect rather than fully underlying operating recovery; the cleaner read is recurring revenue up 13% on flat total revenue, which the company calls a quality-of-mix shift.
The receivables blowout is consistent with cinema-customer stress, not pricing power. Debtor days at 187.8 are more than double the historical mean. Until management explains how much is collectability concern versus deferred billing, the EBITDA margin of 14.3% (versus a 3.6%–13.0% historical range) cannot be treated as a clean signal of margin expansion.
Expectations
The FY20 shape context shows HY20 carried 51.2% of full-year revenue and 57% of EBITDA, implying a second half that was already weaker than the first half on the prior cycle. Annualising the current run-rate gives roughly $89.8m of revenue.
The Vista Cloud launch is positioned as the next leg of the strategy, but the release flags the broader cloud rollout into HY22 rather than the current period, so HY21 reads as a stabilisation half rather than a re-rating event.
Quality of result
EBITDA margin at 14.3% is above the historical 3.6%–13.0% range, and PBT growth at 95.6% is well above the -81.3% historical mean — yet both metrics rely on a prior comparable that was burdened by a $7.6m credit provision. Stripping that out, the underlying margin recovery is meaningful but smaller than the headline suggests.
On cash, pre-lease free cash flow was -$5.1m against capex of $6.1m (13.6% of revenue, down from 18.1%). The tax line also distorted the take: an effective rate of -23.8% versus 9.8% prior widened the gap between NPAT growth (93.4%) and PBT growth (95.6%) by 2.2 percentage points, so PBT is the cleaner operating read. Net debt remained negative at -$25.7m with $58.1m of cash, so liquidity is comfortable, but the $37.9m year-on-year cash decline shows the business is still consuming, not generating, cash on a pre-lease basis.
Unresolved
This briefing cannot assess customer-by-customer collectability of the receivables book or the commercial economics of the Vista Cloud transition from the supplied disclosures.
Chat
Ask follow-up questions about Vista Group International's HY21 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.
2021 Half Year NZX Results Announcement
HY21 / results announcement2021 Half Year Result Investor Presentation
HY21 / results presentation2021 Half Year Result Media Announcement
HY21 / results release2021 VGL Interim Report
HY21 / financial report2020 Half Year NZX Results Announcement
HY20 / results announcement2020 Half Year Result Media Announcement
HY20 / results release2020 Interim Financial Statements and Management Commentary
HY20 / financial report2020 Full Year NZX Results Announcement
FY20 / results announcement2020 Full Year Result Media Announcement
FY20 / results release2020 VGL Annual Report
FY20 / financial report2021 Annual Meeting of Shareholders - Voting Results
HY21 / commentaryRelated insights
Cross-company views selected from the metrics in this briefing.
Cash conversion quality
This result converted 15.6% of EBITDA to operating cash flow, +272.5pp versus the prior comparable period.
Earnings quality and statutory distortions
PBT and NPAT growth diverged by 2.2pp, with a distortion flag in the result.
ROE and capital efficiency
ROE was -1.7%, +21.5pp versus the prior comparable period.
Dividend coverage and payout pressure
Dividend payout versus NPAT is 0.0%.
Get the next Vista Group International briefing and related NZX reporting-season updates by email.