Annolyse
BriefingsCompaniesScreenerInsightsPrinciplesCompareChatWatchlist

Explore

  • Briefings
  • Companies
  • Screener
  • Insights
  • Compare

Resources

  • Search
  • Methodology

© 2026 Annolyse.

ChartsAnalysisChatData
  1. Charts
  2. Valuation
  3. Analysis
  4. Chat
  5. Data
  6. Sources
←Back to briefings
AoFrio (AOF) / FY20

Revenue fell 40.2% on COVID, swinging PBT to a NZ$2.0m loss

Both Motors and IoT segments turned negative, though a working-capital release lifted cash to NZ$4.6m despite the earnings reversal.

Industrials / Refrigeration technology

AOF revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY20 was $36.9m, versus $61.7m in FY19.

AOF EBITDA margin

EBITDA margin across covered periods.

↗
Loading chart...
  • FY19 AOF FY: Outside range high ebitda margin. 6.8%; 3-period range 2.2% to 4.1%. EBITDA margin: 6.8%, above normal range; 3-period mean 3.2%, range 2.2%-4.1%.
EBITDA margin: 6.8%, above normal range; 3-period mean 3.2%, range 2.2%-4.1%.

AOF operating cash flow

Operating cash flow across covered periods.

↗
Loading chart...
FY20 was $0.34m, versus $3m in FY19.

AOF working-capital movement

Operating working-capital absorption or release by reporting period.

↗
Loading chart...
  • FY20 AOF: Outside range low operating working-capital movement. $-11.7m; 3-period range $-7.6m to $9.8m. Operating working-capital movement: NZ$-11.7m, below normal range; 2/3 prior periods had builds averaging NZ$6.5m, and 1 had releases averaging NZ$-7.6m.
Operating working-capital movement: NZ$-11.7m, below normal range; 2/3 prior periods had builds averaging NZ$6.5m, and 1 had releases averaging NZ$-7.6m.

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, 8 June 2026

Price and market cap

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

Market cap

$35.5m

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

10.74x

i

Recent market cap compared with trailing earnings.

EPS

0.01

i

Recent filing-derived earnings per share.

PEG

Not available

i

Not meaningful without positive comparable earnings growth.

EV/EBITDA

22.65x

i

Enterprise value compared with recent EBITDA.

P/FCF

Not available

i

Not meaningful when free cash flow is negative or unavailable.

P/B

1.49x

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
26 February 2021
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

FY20 vs FY19

Revenue

$36.9m

-40.2% ↓ vs $61.7m

EBITDA

$1.2m

-71.8% ↓ vs $4.2m

Net profit after tax

−$2.2m

Suppressed: metric quality flags mark this value as unsuitable for normal comparison.

Net cash inflow from operating activities

$0.34m

-88.6% ↓ vs $3m

Operating profit

−$1.6m

Suppressed: metric quality flags mark this value as unsuitable for normal comparison.

Profit before tax

−$2m

Suppressed: metric quality flags mark this value as unsuitable for normal comparison.

Cash and cash equivalents

$4.6m

+33.3% ↑ vs $3.5m

Total assets

$31.1m

-17.9% ↓ vs $37.9m

What changed

COVID-19 demand destruction drove Wellington Drive's FY20 revenue down 40.2% to NZ$36.9m, well below the historical baseline range of +5.0% to +74.1% growth

The release attributes the bulk of the damage to Q2, where revenue fell roughly 70% year-on-year. The collapse swung profit before tax to a NZ$2.0m loss (PBT growth -408.6%) from a NZ$0.6m profit, and net profit after tax to a NZ$2.2m loss (NPAT growth -580.8%) from last year's maiden NZ$0.4m profit. EBITDA fell 71.8% to NZ$1.19m.

Despite the loss, the balance sheet strengthened: cash rose 33.3% to NZ$4.6m and gross borrowings fell 33.6% to NZ$2.0m, leaving a net cash position of NZ$2.6m. Operating cash flow fell 88.6% to NZ$0.34m. The company also completed its issuer transition from Wellington Drive Technologies (WDT) to AoFrio (AOF).

What matters

Both segments turned negative, with strategic IoT halving

Motors revenue fell to NZ$24.4m with a NZ$2.3m segment loss; IoT, the stated growth pillar, fell from NZ$24.0m to NZ$12.5m with a NZ$1.9m loss. Disclosed segment gross margins (Motors 21.1%, IoT 43.4%) show the structural mix advantage is intact, but the volume reset removed the operating leverage needed to cover fixed costs. This matters because the FY19 thesis rested on IoT compounding revenue at +31.6%; the FY20 print does not yet show whether that trajectory survives COVID.

Cash position strengthened from working-capital release, not earnings. Operating working capital fell roughly NZ$11.7m year-on-year as trade debtors dropped 44.4% to NZ$7.7m and inventory fell 28.8% to NZ$3.4m, matching the lower activity level. ROE swung from +3.4% to -14.6%, below the historical baseline range of +3.4% to +26.8%, confirming that the equity build came from receivables conversion rather than accretive earnings.

Tax distortion is real but small. The effective tax rate of -9.1% versus +30.0% prior means PBT growth of -408.6% is the cleaner operating read; NPAT growth of -580.8% overstates the operating deterioration by 172.2 percentage points but does not change the conclusion.

Expectations

No forward guidance, stated targets, or order-book disclosure is provided in the release

The H1/H2 split shows damage was concentrated in H1: HY20 captured 95.5% of full-year EBITDA (NZ$1.14m of NZ$1.19m) and 55.5% of revenue, implying H2 EBITDA of roughly NZ$0.05m on H2 revenue of NZ$16.4m. H2 NPAT was a NZ$1.4m loss, deeper than H1's NZ$0.8m loss, so the trajectory does not yet support a clean recovery story even though Q4 demand reportedly improved. The release does not quantify expected FY21 revenue or margin recovery, so the result establishes a depressed base rather than a forward read.

Quality of result

The earnings result is low quality on its own terms: a NZ$2.2m loss with negative ROE and negative segment results in both Motors and IoT

The cash result looks better than earnings only because working capital deflated alongside revenue. OCF/EBITDA fell from 70.8% to 28.6%; that current ratio is within Annolyse's historical baseline range, but the prior year was a high-quality cash print, so the year-on-year deterioration is real even where the absolute level is not abnormal.

Underlying cash generation is essentially flat: pre-lease free cash flow of NZ$0.1m on capex of just NZ$0.2m (0.6% of revenue). Capex was cut nearly in half from NZ$0.4m, which preserved cash but raises a question about investment in the IoT platform during the demand trough. The net cash position is genuine, but it was built by shrinking the business, not by earning it.

Unresolved

Open questions

What is management's expected FY21 revenue and margin recovery shape, given Q4 demand reportedly normalised?
Why did Wellington Connect IoT revenue halve when the FY19 thesis described it as the structural growth engine?
How sustainable are the disclosed segment gross margins (Motors 21.1%, IoT 43.4%) if volumes rebuild on a different customer mix?
Will the working-capital release reverse as revenue recovers, and what does that imply for FY21 operating cash flow?
What does the AoFrio rebrand signal about the future weighting between Motors and IoT, and does it imply any change in capital allocation?

This briefing cannot assess the durability of customer demand or the competitive positioning of the IoT platform from the released figures alone.

Chat

Ask about AOF FY20

Ask follow-up questions about AoFrio's FY20 result.

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

Ask about AOF FY20

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

Sign in to chat

Sign in to ask questions about AoFrio's FY20 result.

What is management's expected FY21 revenue and margin recovery shape, given Q4 demand reportedly normalised?Why does "Both segments turned negative, with strategic IoT halving" matter?How strong was the cash and earnings quality in FY20?What should I watch next for AOF after FY20?

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

2020 Wellington Drive Technologies Annual Report

FY20 / financial report↗

NZX Results Form

FY20 / results announcement↗

WT9513 2020 Financial Results Market Release

FY20 / results release↗

Prior comparable period

NZX Announcement

FY19 / results release↗

Wellington Annual Report 2019

FY19 / financial report↗

Interim context

company filing

HY20 / results announcement↗

company filing

HY20 / results release↗

Wellington Drive Technologies 2020 Interim Report

HY20 / financial report↗

Related insights

Cross-company views selected from the metrics in this briefing.

Cash conversion quality

This result converted 28.6% of EBITDA to operating cash flow, -42.2pp versus the prior comparable period.

→

Earnings quality and statutory distortions

This result includes a statutory earnings-quality distortion flag.

→

Revenue growth context

Revenue growth was -40.2% for this reporting period.

→

ROE and capital efficiency

ROE was -14.6%, -18.1pp 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 AOF publishes next

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