How The Warehouse Group Limited makes money
Where WHS’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. WHS company profile
How The Warehouse Group Limited makes money — FY2025
Revenue $3.1b · EBITDA $197.0m (6.4% of revenue) · Net loss $2.4m (-0.1% of revenue) · Financial year ending July (from the issuer record)
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).
| FY2025 | Amount | Status | Note |
|---|---|---|---|
| Revenue | $3.1b | Reported | |
| Operating costs (net of other income) | −$2.9b | Derived * | Reported operating expenses $812.4m do not reconcile; not used. |
| EBITDA | $197.0m | Reported | |
| Depreciation & amortisation | −$156.5m | Reported | |
| EBIT | $40.5m | Reported | |
| Interest (net finance costs) | −$43.5m | Reported | |
| Income tax credit | +$572k | Reported | |
| Other items (net gain) | +$0 | Balancing item * | Net profit less the lines above; covers fair-value movements, impairments, associates and anything else not itemised. |
| Net loss | -$2.4m | Reported |
- * operating costs: $2.9b = 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 ($3,086.7m) vs the summary table ($3,086.7m): agree within 2%.
- Passed: EBITDA − D&A = $40.5m vs reported EBIT $40.5m: reconciles.
- Not met: Reported operating expenses ($812.4m) leave $2,274.4m, not EBITDA of $197m (gap $2,077.4m); costs derived as revenue minus operating profit instead. No split is shown.
- Passed: Balancing item $0m is 0.0% of revenue (limit 25%).
- Not met: No operating segments recorded for this year.
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: The Warehouse Group Limited Annual Report (PDF, NZX)
Year-on-year EBITDA bridge (FY2024 → FY2025)
Bridge not available: EBITDA is not recorded or derivable for FY2024 (only EBIT is), so there is no EBITDA to bridge.
What changed from FY2024 to FY2025
| Measure | FY2024 | FY2025 | Change | Change % |
|---|---|---|---|---|
| Revenue | $3.0b | $3.1b | +$49.1m | +1.6% |
| EBITDA | — | $197.0m | — | n/m |
| Net profit | -$53.8m | -$2.4m | +$51.3m | n/m |
| EBITDA margin | — | 6.4% | — | — |
| Net margin | -1.8% | -0.1% | +1.7 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 (7 of 9 years from FY2017). The shaded line is the median of 13 other listed Consumer Discretionary 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.
WHS peer median below the axis: year not charted (reason in the table). All panels share one scale.
| Year | EBITDA margin: WHS · peer median (n) | EBIT margin: WHS · peer median (n) | Net margin: WHS · peer median (n) | Note | |||
|---|---|---|---|---|---|---|---|
| FY2017 | 5.6% | 14.5% (4) | 3.6% | 12.0% (6) | 0.7% | 7.9% (6) | |
| FY2018 | 3.9% | 12.0% (7) | 1.9% | 9.5% (7) | 0.8% | 7.1% (7) | |
| FY2019 | — | 16.6% (5) | 3.4% | 14.3% (7) | 2.1% | 7.0% (7) | EBITDA not recorded or derivable for this year (EBIT only) |
| FY2020 | — | 16.4% (8) | — | 7.1% (8) | — | 4.0% (8) | Not charted: not from annual report |
| FY2021 | 10.1% | 16.6% (9) | 5.7% | 9.8% (10) | 3.4% | 6.3% (10) | |
| FY2022 | 9.3% | 14.6% (6) | 4.8% | 12.3% (9) | 2.6% | 6.4% (9) | |
| FY2023 | — | 13.8% (6) | — | 12.2% (8) | — | 7.9% (8) | Not charted: not from annual report |
| FY2024 | — | 13.3% (6) | 1.9% | 9.0% (7) | -1.8% | 5.0% (7) | EBITDA not recorded or derivable for this year (EBIT only) |
| FY2025 | 6.4% | 13.9% (7) | 1.3% | 7.3% (7) | -0.1% | 4.3% (7) | |
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.
- FY2023: Figures were not read from a filed annual report (source: earnings_sync).
- FY2020: Figures were not read from a filed annual report (source: earnings_sync).
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.