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
Wellington Drive Technologies (AOF) / FY21

NPAT swung to $5.4m on a tax credit; PBT still a $0.6m loss

A large tax benefit produced the headline turnaround on 74.1% revenue growth, but underlying operations remained loss-making at PBT level.

Industrials / Refrigeration technology

AOF revenue trajectory

Revenue context before the current result.

↗
Loading chart...
FY21 was $64.2m, versus $36.9m in FY20.

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...
FY21 was $3.9m, versus $0.34m in FY20.

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, 12 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
25 February 2022
Published
28 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

FY21 vs FY20

Revenue

$64.2m

+74.1% ↑ vs $36.9m

EBITDA

$2.6m

+120.7% ↑ vs $1.2m

Net profit after tax

$5.4m

+345.5% ↑ vs −$2.2m

Net cash inflow from operating activities

$3.9m

n/m ↑ vs $0.34m

Operating profit

−$0.36m

+77.4% ↑ vs −$1.6m

Profit before tax

−$0.6m

+70.0% ↑ vs −$2m

Cash and cash equivalents

$6m

+29.1% ↑ vs $4.6m

Total assets

$48.8m

+56.7% ↑ vs $31.1m

What changed

The headline NPAT swing to $5.4m from a $2.2m loss (+351.9%) is almost entirely a tax-line story

Profit before tax improved 71.8% but remained a loss at –$0.6m versus –$2.0m. The effective tax rate of n/m (against –9.1% in the prior year) reflects a large tax credit on a small pre-tax loss — the cleaner read on operating performance is PBT, which is still negative.

Revenue rose 74.1% to $64.2m, rebounding off a COVID-affected FY20 base; management notes this represents only 4% growth on the FY19 benchmark of $61.7m. EBITDA more than doubled to $2.6m (+120.7%), gross margin compressed 80bps to 27.8%, and operating cash flow reached $3.9m, lifting cash conversion to 150.3% from 28.6%.

What matters

The tax credit is doing the work

PBT and NPAT diverge by 280.1 percentage points of growth, and the company is still loss-making before tax. The $5.4m NPAT figure overstates operating progress; without the tax benefit, the business essentially broke even. Investors anchoring on the NPAT-derived ROE of 26.8% should note that figure is flattered by the same one-off.

Revenue recovery, not revenue growth. The 74.1% increase is classified as above the historical range (3-period mean –6.5%), but the prior period was depressed by Q2 2020 customer demand collapse. Against FY19, growth is only 4%, and gross margin compressed despite the volume surge — pricing power remained limited as freight and input costs could not always be passed on. Management has flagged this pressure continuing into FY22.

Segment mix shifted toward higher-margin IoT. IoT revenue grew to $25.2m (39.3% of revenue, up 5.5pp), carrying a disclosed 42.7% gross margin versus Motors at 18.2%. This is the most structurally positive read in the result: the faster-growing segment is the higher-margin one. The challenge is that group gross margin still fell, implying margin pressure within segments offset the favourable mix.

Expectations

No FY22 quantitative targets were supplied

The half-year shape provides the relevant tension: HY21 contributed 47.6% of full-year revenue but 69.7% of EBITDA, implying an H2 with $33.7m of revenue producing only $0.8m of EBITDA — a sharp second-half margin compression consistent with the management commentary on cost pass-through limits. The release explicitly says this pressure is expected to continue into FY22, which means the FY21 EBITDA trajectory exiting the year is materially weaker than the headline annual figure suggests.

Quality of result

Operating cash flow of $3.9m and pre-lease free cash flow of $3.8m are both above the supplied historical range (FCF pre-lease 3-period mean –$0.7m, range –$4.8m to $2.6m), and the move into a net cash position of $4.0m strengthens balance-sheet flexibility

On the historical baseline, cash conversion of 150.3% sits above the normal range — but this comparison reflects a low and volatile prior baseline (mean –57.1%), not a durable new run-rate.

Two items qualify the cash quality. Trade debtors rose 114.4% to $16.5m, extending debtor days to 93.8 from 76.2, which would normally pressure cash. The offset appears to be contract liabilities of $6.8m (no prior-year comparable), suggesting customer pre-payments rather than improved collection drove the cash result. The PBT loss combined with an NPAT-flattering tax credit means the durable earnings base is still thin, and the H2 EBITDA shape suggests momentum was softening into year-end.

Unresolved

Open questions

What specifically drives the large tax credit, and is it a one-off deferred tax asset recognition or a recurring feature?
Why did debtor days extend 17.6 days despite the strong reported cash conversion, and how much of the $6.8m contract liability balance is genuinely durable funding versus timing?
How does management see FY22 gross margin trending given the explicit warning that freight and input costs will continue to pressure pass-through?
Will the IoT segment's 42.7% gross margin hold as it scales, or compress toward the Motors level?
What is the H2 EBITDA run-rate telling management about the exit trajectory, and does it imply FY22 EBITDA below the FY21 print?

This briefing cannot assess forward order book, customer concentration, or the specific tax accounting that produced the NPAT swing.

Chat

Ask about AOF FY21

Ask follow-up questions about Wellington Drive Technologies's FY21 result.

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

Ask about AOF FY21

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

Sign in to chat

Sign in to ask questions about Wellington Drive Technologies's FY21 result.

What specifically drives the large tax credit, and is it a one-off deferred tax asset recognition or a recurring feature?Why does "The tax credit is doing the work" matter?How strong was the cash and earnings quality in FY21?What should I watch next for AOF after FY21?

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

NZX Results Form

FY21 / results announcement↗

WDT 2021 Annual Report

FY21 / financial report↗

WT9645 FY21 Annual Result Announcement

FY21 / results release↗

Prior comparable 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↗

Interim context

company filing

HY21 / results announcement↗

Interim Report - 30 June 2021

HY21 / financial report↗

WT9578 Announcement of June 2021 half year result

HY21 / 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 280.1pp, with a distortion flag in the result.

→

Leverage and balance-sheet risk

Net debt / EBITDA is -1.51x, +0.66x versus the prior comparable period.

→

Revenue growth context

Revenue growth was 74.1% for this reporting period.

→

ROE and capital efficiency

ROE was 26.8%, +41.4pp 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 Wellington Drive Technologies briefing and related NZX reporting-season updates by email.