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) / HY21

AoFrio swings to $0.6m profit on 49.2% revenue rebound as net cash builds

Operating cash flow tripled to $3.1m on a strong demand recovery, but the comparable was COVID-depressed and capex fell to near zero.

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
25 August 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

HY21 vs HY20

Revenue

$30.6m

+49.2% ↑ vs $20.5m

EBITDA

$1.8m

+61.1% ↑ vs $1.1m

Net profit after tax

$0.6m

+175.0% ↑ vs −$0.8m

Net cash inflow from operating activities

$3.1m

+332.4% ↑ vs $0.72m

Operating profit

$0.71m

+228.4% ↑ vs −$0.55m

Profit before tax

$0.6m

+175.0% ↑ vs −$0.8m

Cash and cash equivalents

$6.1m

+100.7% ↑ vs $3.1m

Total assets

$40.7m

+22.4% ↑ vs $33.2m

What changed

AoFrio (the rebranded Wellington Drive Technologies) returned to profit on a sharp demand recovery from the COVID-impacted prior half

Revenue rose 49.2% to $30.6m, EBITDA improved 61.1% to $1.8m, and the group reported PBT of $0.6m and NPAT of $0.6m, against losses of $0.8m at both lines in HY20 — growth of 180.2% and 177.6% respectively.

Operating cash flow lifted to $3.1m from $0.7m, well ahead of EBITDA growth, while cash on hand doubled to $6.1m. Gross borrowings fell 40.7% to $2.1m, leaving the group in a $4.0m net cash position versus broadly neutral net debt a year ago.

Both segments contributed. Motors revenue grew to $17.8m (58.3% of group) and IoT revenue grew to $12.8m, with IoT segment result almost tripling to $2.8m.

What matters

Recovery is real but the comparable was the COVID trough

HY20 revenue had fallen 38.5% on prior-period quoted commentary, and FY20 revenue ($36.9m) was well down on $61.7m in 2019. The 49.2% rebound does not yet restore pre-pandemic volumes — annualising HY21 implies $61.1m, broadly back to 2019 levels but only just. This matters because the headline growth rate flatters what is essentially a normalisation, not a step-change.

Net cash position rebuilt. Cash rose $3.1m and borrowings fell $1.4m, swinging net debt to -$4.0m (net cash) from $0.5m. With ROE moving to 3.9% from -6.4%, the balance sheet is now visibly stronger heading into the second half, which is the leverage backdrop investors have been waiting on through the COVID period.

IoT is doing the operating heavy lifting on margin. IoT segment gross margin of 44.6% on $12.8m revenue produced a $2.8m result, materially ahead of Motors' $1.8m result on $17.8m at 17.8% margin. Mix shift toward IoT (41.7% of revenue, up 2.7pp) is the lever that matters for group margin trajectory if it persists.

Expectations

No forward-work, order-book or stated revenue or earnings target was supplied with this release, so the briefing cannot test the result against management's own bar

Shape context is limited because HY20 itself was COVID-disrupted: it captured 95.5% of FY20 EBITDA and 55.5% of FY20 revenue, with the second half of 2020 effectively flat at the EBITDA line and loss-making at NPAT. That makes the FY20 split an unreliable seasonality guide.

What the release supports is that AoFrio entered the second half with materially more cash, lower borrowings and a recovering customer demand profile. What it does not support is any view on whether H2-21 can sustain the H1 run-rate, because no forward-work figure or guidance has been disclosed.

Quality of result

Earnings quality looks reasonable but is flattered in two places

First, cash conversion of 170.6% (OCF/EBITDA) is well above the prior 63.6%, helped by a release of inventory days (28.4 from 42.9) even as trade debtors rose $4.5m in line with revenue growth (receivable days roughly stable at 83.1). The cash generation is therefore demand-led, not purely working-capital-driven, but inventory normalisation is a one-time tailwind that will not repeat.

Second, capex collapsed to $0.05m from $1.77m, with the prior-period spend dominated by $1.7m of intangible asset payments. This drove free cash flow pre-lease to $3.1m from -$1.0m and a 503.3% FCF/NPAT ratio. The release does not explain whether the intangible-capex pause is a deliberate phasing of capitalised development or a deferral, but FCF at this level is unlikely to be a durable run-rate if intangible investment resumes at HY20 intensity. PBT growth of 180.2% sits very close to NPAT growth of 177.6% (2.6pp gap), and the current effective tax rate of 1.1% is low, so there is no tax distortion to strip out — but it also means future periods will likely carry a higher tax drag.

Unresolved

Open questions

What is the order-book or forward-work position entering H2-21, and how does it compare with HY19 pre-pandemic levels?
Why did intangible asset capex fall from $1.7m to near zero, and is capitalised development being deferred or simply phased differently this half?
How sustainable is IoT's 44.6% gross margin given the segment is now 41.7% of revenue, and what is the longer-term Motors gross margin trajectory?
Will the rebuilt net cash position fund a dividend, buyback, or M&A under the AoFrio rebrand, or is it being held for working-capital expansion?
What FX exposure sits behind US$22.8m of invoicing translated into the NZD reported result, and how is it hedged into H2?

This briefing cannot assess customer concentration, contracted forward revenue, or whether the H1-21 demand pace has continued into the third quarter, because none of those data points were disclosed in the supplied release.

Chat

Ask about AOF HY21

Ask follow-up questions about AoFrio's HY21 result.

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

Ask about AOF HY21

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

Sign in to chat

Sign in to ask questions about AoFrio's HY21 result.

What is the order-book or forward-work position entering H2-21, and how does it compare with HY19 pre-pandemic levels?Why does "Recovery is real but the comparable was the COVID trough" matter?How strong was the cash and earnings quality in HY21?What should I watch next for AOF after HY21?

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

company filing

HY21 / results announcement↗

Interim Report - 30 June 2021

HY21 / financial report↗

WT9578 Announcement of June 2021 half year result

HY21 / results release↗

Prior comparable period

company filing

HY20 / results announcement↗

company filing

HY20 / results release↗

Wellington Drive Technologies 2020 Interim Report

HY20 / financial report↗

Full-year context

2020 Wellington Drive Technologies Annual Report

FY20 / financial report↗

NZX Results Form

FY20 / results announcement↗

WT9513 2020 Financial Results Market Release

FY20 / results release↗

Related insights

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

Revenue growth context

Revenue growth was 49.2% for this reporting period.

→

Cash conversion quality

This result converted 170.6% of EBITDA to operating cash flow, +107.0pp versus the prior comparable period.

→

Leverage and balance-sheet risk

Net debt / EBITDA is -2.20x, -2.64x versus the prior comparable period.

→

Earnings quality and statutory distortions

PBT and NPAT growth diverged by 2.6pp.

→
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.