NZX Governance Explorer

How Savor Limited makes money

Where SVR’s revenue went in FY2025: operating costs, depreciation, interest and tax, and what was left as net loss. Built from the income statement in the filed annual report, and drawn only when the figures reconcile with each other. SVR company profile

How Savor Limited makes money — FY2025

Revenue $56.6m · EBITDA $8.8m (15.5% of revenue) · Net loss $1.2m (-2.1% of revenue) · Financial year ending March (from the issuer record)

Savor Limited (SVR) FY2025: where revenue of $56.6m wentRevenue → EBITDA: $8.8mRevenue → Operating costs (net of other income): $47.9mEBITDA → EBIT: $4.0mEBITDA → Depreciation & amortisation: $4.7mEBIT → Interest: $1.5mEBIT → Other items (net cost): $2.6mIncome tax credit → Other items (net cost): $232kNet loss → Other items (net cost): $1.2mRevenue: $56.6mRevenue$56.6mEBITDA: $8.8mEBITDA$8.8mOperating costs (net of other income): $47.9m (derived)Operating costs (net ofother income)$47.9m · derivedEBIT: $4.0mEBIT$4.0mDepreciation & amortisation: $4.7mDepreciation &amortisation$4.7mIncome tax credit: $232kIncome tax credit$232kNet loss: $1.2mNet loss$1.2mInterest: $1.5mInterest$1.5mOther items (net cost): $4.0m (balancing item)Other items (net cost)$4.0m · balancing

Band widths are proportional to NZD amounts. Dashed outlines mark derived figures; the hatched node is a balancing item (net profit less every line above it).

Savor Limited FY2025 figures used in the chart
FY2025AmountStatusNote
Revenue$56.6mReported
Operating costs (net of other income)−$47.9mDerived *Reported operating expenses $33.1m do not reconcile; not used.
EBITDA$8.8mReported
Depreciation & amortisation−$4.7mReported
EBIT$4.0mReported
Interest (net finance costs)−$1.5mReported
Income tax credit+$232kReported
Other items (net cost)−$4.0mBalancing item *Net profit less the lines above; covers fair-value movements, impairments, associates and anything else not itemised.
Net loss-$1.2mReported
  • * operating costs: $47.9m = Revenue − EBITDA
Checks run on these figures (6)
  • Passed: Revenue is within the scale of a column stored in thousands.
  • Passed: Revenue in the income statement ($56.6m) vs the summary table ($56.6m): agree within 2%.
  • Passed: EBITDA − D&A = $4m vs reported EBIT $4m: reconciles.
  • Not met: Reported operating expenses ($33.1m) leave $23.6m, not EBITDA of $8.8m (gap $14.8m); costs derived as revenue minus operating profit instead. No split is shown.
  • Passed: Balancing item -$4m is 7.1% of revenue (limit 25%).
  • Not met: Fewer than two operating segments with revenue; shown as one Revenue figure.

Figures extracted automatically from the annual report; check against the report. NZD thousands as stored, shown in millions. Source: annual_report_pdf · method: claude_haiku_pdf · extracted 7 March 2026.

Annual report: Savor Limited Annual Report (PDF, NZX)

EBITDA bridge, FY2024 → FY2025

What moved EBITDA between the two years: the change in revenue, less the change in operating costs (revenue less EBITDA, net of other income; not a reported line). The costs are one net figure; no split by type is held, so none is shown.

SVR EBITDA bridge FY2024 to FY2025FY2024 EBITDA: $13.9m$13.9mFY2024 EBITDARevenue change: −$5.2m−$5.2mRevenue changeCost change (derived): +$0.1m+$0.1mCost change (derived)FY2025 EBITDA: $8.8m$8.8mFY2025 EBITDA
SVR EBITDA bridge FY2024 to FY2025: figures
StepFY2024FY2025Effect on EBITDAStatus
FY2024 EBITDA$13.9m$13.9mAs charted
Revenue$61.9m$56.6m−$5.2mReported
Operating costs (net, derived)$48.0m$47.9m+$0.1mDerived: revenue − EBITDA
FY2025 EBITDA$8.8m$8.8mAs charted

$13.9m −$5.2m +$0.1m = $8.8m, which equals FY2025 EBITDA of $8.8m. EBITDA is the figure stored from each statement; companies that headline an adjusted measure (EBITDAF, underlying EBITDA) can report a different number.

What changed from FY2024 to FY2025

MeasureFY2024FY2025ChangeChange %
Revenue$61.9m$56.6m−$5.2m−8.4%
EBITDA$13.9m$8.8m−$5.1m−36.8%
Net profit$650k-$1.2m−$1.9m−286.5%
EBITDA margin22.4%15.5%−6.9 pts—
Net margin1.1%-2.1%−3.2 pts—

Both years passed the same checks. Margins are shares of revenue; their change is in percentage points. n/m = not meaningful (prior-year figure at or below zero). Each year holds the figures from its own annual report; restated comparatives are not applied.

Margins over time

EBITDA, EBIT and net profit as a share of revenue for each year whose figures passed the checks (5 of 9 years from FY2018). The shaded line is the median of 12 other listed Consumer Staples operating companies, using each one’s same financial year where it passed the checks; the number of companies in each median is in the table. Gaps are years that were not charted.

EBITDA margin
SVR ebitda margin by financial year, with peer median-20%5%30%FY18FY20FY22FY24FY26FY2018: not charted — operating lossFY2019: not charted — not from annual reportFY2020: not charted — not from annual reportFY2021: not charted — unexplained residualFY2022: SVR 22.9%; peer median 13.6% (5)FY2023: SVR 10.0%; peer median 12.8% (6)FY2024: SVR 22.4%; peer median 16.2% (8)FY2025: SVR 15.5%; peer median 17.9% (9)FY2026: SVR 14.5%; peer median 15.5% (3)
EBIT margin
SVR ebit margin by financial year, with peer median-20%5%30%FY18FY20FY22FY24FY26FY2018: not charted — operating lossFY2019: not charted — not from annual reportFY2020: not charted — not from annual reportFY2021: not charted — unexplained residualFY2022: SVR 9.8%; peer median 12.3% (5)FY2023: SVR 1.2%; peer median 9.0% (6)FY2024: SVR 14.2%; peer median 12.1% (9)FY2025: SVR 7.1%; peer median 10.9% (10)FY2026: SVR 6.5%; peer median 13.6% (3)
Net margin
SVR net margin by financial year, with peer median-20%5%30%FY18FY20FY22FY24FY26FY2018: not charted — operating lossFY2019: not charted — not from annual reportFY2020: not charted — not from annual reportFY2021: not charted — unexplained residualFY2022: SVR -16.5%; peer median 8.5% (5)FY2023: SVR -4.5%; peer median 4.1% (6)FY2024: SVR 1.1%; peer median 5.1% (9)FY2025: SVR -2.1%; peer median 6.9% (10)FY2026: SVR 2.3%; peer median 10.5% (3)

SVR   peer median   below the axis: year not charted (reason in the table). All panels share one scale.

SVR margins by year with peer medians
YearEBITDA margin: SVR · peer median (n)EBIT margin: SVR · peer median (n)Net margin: SVR · peer median (n)Note
FY2018—16.4% (5)—11.0% (6)—6.4% (6)Not charted: operating loss
FY2019—14.6% (5)—11.0% (6)—7.3% (6)Not charted: not from annual report
FY2020—19.7% (5)—15.3% (7)—11.6% (7)Not charted: not from annual report
FY2021—24.1% (2)—7.6% (4)—6.0% (4)Not charted: unexplained residual
FY202222.9%13.6% (5)9.8%12.3% (5)-16.5%8.5% (5)
FY202310.0%12.8% (6)1.2%9.0% (6)-4.5%4.1% (6)
FY202422.4%16.2% (8)14.2%12.1% (9)1.1%5.1% (9)
FY202515.5%17.9% (9)7.1%10.9% (10)-2.1%6.9% (10)
FY202614.5%15.5% (3)6.5%13.6% (3)2.3%10.5% (3)

Peer medians use only peer-years that passed the same checks; a median of fewer than two companies is not shown. Years are grouped by financial-year label, and year-end months differ between companies.

Not yet available: where the cash goes (operating cash flow to capex, dividends and debt) and underlying versus reported earnings. The figures they need are not yet validated.

Years not charted

These years are on file but their figures did not pass the checks, so no chart is drawn for them.

  • FY2021: After placing every reported line, -$8.7m (36% of revenue) is left unexplained between EBIT and net profit. A residual that large usually means a line was mis-extracted, so the chart is not drawn.
  • FY2020: Figures were not read from a filed annual report (source: not recorded).
  • FY2019: Figures were not read from a filed annual report (source: not recorded).
  • FY2018: EBITDA is -$1.2m. This layout draws revenue flowing into profit and does not draw an operating loss.

All companies with a chart

Data sourced from NZX company annual reports (income statements). Our datasets may not be complete. Automated analysis can produce errors. If you believe any data on this page is incorrect, please contact us at hello@nzxplorer.co.nz.

For informational purposes only. Not investment advice.

Get NZX governance insights in your inbox

Weekly digest of board changes, insider trades, and market signals. No spam. Unsubscribe anytime.