These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
|
|
SECURITIES EXCHANGE ACT OF 1934
|
|
For the quarterly period ended September 30, 2011
|
|
Delaware
|
22-2786081
|
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
|
incorporation or organization)
|
Identification No.)
|
|
|
4 West Rockland Road
Montchanin, Delaware
|
19710
|
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Class
|
Outstanding at November 2, 2011
|
|
|
Common Stock, $0.01 par value per share
|
17,516,943 shares
|
|
|
||
|
Item 1.
|
Condensed Financial Statements
|
|
|
Unaudited Condensed Consolidated Financial Statements:
|
||
|
Condensed Consolidated Balance Sheets as of December 31, 2010 and September 30, 2011
|
1
|
|
|
Condensed Consolidated Statements of Operations for the three and nine month periods ended September 30, 2010 and 2011
|
2
|
|
|
Condensed Consolidated Statement of Changes in Equity for the nine month period ended September 30, 2011
|
3
|
|
|
Condensed Consolidated Statements of Cash Flows for the nine month periods ended September 30, 2010 and 2011
|
4
|
|
|
Notes to Condensed Consolidated Financial Statements
|
7
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
17
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
27
|
|
Item 4.
|
Controls and Procedures
|
28
|
|
|
||
|
Item 6.
|
Exhibits
|
29
|
|
Signatures
|
30
|
|
|
As of
December 31,
2010
|
As of
September 30,
2011
|
|||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 6,549 | $ | 55,182 | ||||
|
Restricted deposits
|
1,317 | 877 | ||||||
|
Funds held in escrow
|
— | 6,308 | ||||||
|
Accounts receivable
|
5,273 | 3,561 | ||||||
|
Unbilled revenue
|
3,806 | 4,432 | ||||||
|
Inventory
|
1,114 | 1,860 | ||||||
|
Other current assets
|
333 | 513 | ||||||
|
Current assets of discontinued operations
|
9,424 | — | ||||||
|
Total current assets
|
27,816 | 72,733 | ||||||
|
Property and equipment, net
|
490 | 594 | ||||||
|
Severance assets
|
2,498 | 2,604 | ||||||
|
Restricted deposits
|
85 | 81 | ||||||
|
Intangible assets, net
|
5,339 | 4,880 | ||||||
|
Goodwill
|
4,679 | 4,572 | ||||||
|
Deferred taxes
|
302 | 289 | ||||||
|
Other assets
|
378 | 528 | ||||||
|
Non-current assets of discontinued operations
|
18,198 | — | ||||||
|
Total assets
|
$ | 59,785 | $ | 86,281 | ||||
|
LIABILITIES AND EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Short-term bank credit and current maturities of long-term bank debt
|
$ | 1,308 | $ | 914 | ||||
|
Accounts payable
|
2,578 | 2,338 | ||||||
|
Accrued payroll, payroll taxes and social benefits
|
1,531 | 1,544 | ||||||
|
Other current liabilities
|
3,428 | 5,316 | ||||||
|
Current liabilities of discontinued operations
|
4,372 | — | ||||||
|
Total current liabilities
|
13,217 | 10,112 | ||||||
|
Long-term liabilities:
|
||||||||
|
Accrued severance
|
3,715 | 3,842 | ||||||
|
Long-term debt
|
302 | 225 | ||||||
|
Other long-term liabilities
|
240 | 191 | ||||||
|
Long-term liabilities of discontinued operations
|
434 | — | ||||||
|
Total long-term liabilities
|
4,691 | 4,258 | ||||||
|
Equity:
|
||||||||
|
Acorn Energy, Inc. shareholders
|
||||||||
|
Common stock - $0.01 par value per share:
|
||||||||
|
Authorized – 30,000,000 shares; Issued –18,067,925 and 18,318,863 shares at December 31, 2010
and September 30, 2011, respectively
|
180 | 183 | ||||||
|
Additional paid-in capital
|
83,596 | 85,957 | ||||||
|
Warrants
|
427 | 427 | ||||||
|
Accumulated deficit
|
(48,431 | ) | (11,931 | ) | ||||
|
Treasury stock, at cost – 801,920 shares at December 31, 2010
and September 30, 2011
|
(3,036 | ) | (3,036 | ) | ||||
|
Accumulated other comprehensive income
|
637 | 324 | ||||||
|
Total Acorn Energy, Inc. shareholders’ equity
|
33,373 | 71,924 | ||||||
|
Non-controlling interests
|
8,504 | (13 | ) | |||||
|
Total equity
|
41,877 | 71,911 | ||||||
|
Total liabilities and equity
|
$ | 59,785 | $ | 86,281 | ||||
|
Nine months ended
September 30,
|
Three months ended
September 30,
|
|||||||||||||||
|
2010
|
2011
|
2010
|
2011
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Projects
|
$ | 8,447 | $ | 7,250 | $ | 3,189 | $ | 2,393 | ||||||||
|
Smart grid distribution products and services
|
1,188 | 4,684 | 671 | 2,544 | ||||||||||||
|
Other
|
360 | 319 | 157 | 114 | ||||||||||||
| 9,995 | 12,253 | 4,017 | 5,051 | |||||||||||||
|
Cost of sales:
|
||||||||||||||||
|
Projects
|
4,632 | 5,220 | 1,815 | 1,848 | ||||||||||||
|
Smart grid distribution products and services
|
512 | 2,451 | 321 | 1,307 | ||||||||||||
|
Other
|
249 | 255 | 84 | 89 | ||||||||||||
| 5,393 | 7,926 | 2,220 | 3,244 | |||||||||||||
|
Gross profit
|
4,602 | 4,327 | 1,797 | 1,807 | ||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Research and development expenses, net
|
502 | 1,587 | 282 | 713 | ||||||||||||
|
Selling, general and administrative expenses
|
7,668 | 8,609 | 2,829 | 3,142 | ||||||||||||
|
Total operating expenses
|
8,170 | 10,196 | 3,111 | 3,855 | ||||||||||||
|
Operating loss
|
(3,568 | ) | (5,869 | ) | (1,314 | ) | (2,048 | ) | ||||||||
|
Finance income (expense), net
|
(140 | ) | 46 | 53 | 262 | |||||||||||
|
Gain on investment in GridSense
|
1,327 | — | — | — | ||||||||||||
|
Distribution from EnerTech
|
135 | — | — | — | ||||||||||||
|
Gain on sale of HangXing
|
— | 492 | — | — | ||||||||||||
|
Loss before taxes on income
|
(2,246 | ) | (5,331 | ) | (1,261 | ) | (1,786 | ) | ||||||||
|
Income tax (expense) benefit
|
(570 | ) | 12,072 | (372 | ) | 12,111 | ||||||||||
|
Net income (loss) from continuing operations
|
(2,816 | ) | 6,741 | (1,633 | ) | 10,325 | ||||||||||
|
Loss from discontinued operations
|
(8,714 | ) | (1,948 | ) | (3,307 | ) | (544 | ) | ||||||||
|
Gain on the sale of discontinued operations, net of income taxes
|
— | 30,683 | — | 30,683 | ||||||||||||
|
Non-controlling interest share of loss from discontinued operations
|
284 | 540 | 244 | 151 | ||||||||||||
|
Net income (loss)
|
(11,246 | ) | 36,016 | (4,696 | ) | 40,615 | ||||||||||
|
Net loss attributable to non-controlling interests
|
404 | 484 | 129 | 181 | ||||||||||||
|
Net income (loss) attributable to Acorn Energy, Inc.
|
$ | (10,842 | ) | $ | 36,500 | $ | (4,567 | ) | $ | 40,796 | ||||||
|
Basic income (loss) per share attributable to Acorn Energy, Inc. shareholders:
|
||||||||||||||||
|
From continuing operations
|
$ | (0.17 | ) | $ | 0.41 | $ | (0.10 | ) | $ | 0.60 | ||||||
|
From discontinued operations
|
$ | (0.58 | ) | $ | 1.68 | $ | (0.19 | ) | $ | 1.73 | ||||||
|
Net income (loss) per share attributable to Acorn Energy, Inc. shareholders
|
$ | (0.75 | ) | $ | 2.09 | $ | (0.29 | ) | $ | 2.33 | ||||||
|
Weighted average number of shares outstanding attributable to Acorn Energy Inc. – basic
|
14,475 | 17,443 | 15,721 | 17,508 | ||||||||||||
|
Diluted income (loss) per share attributable to Acorn Energy, Inc. shareholders:
|
||||||||||||||||
|
From continuing operations
|
$ | (0.17 | ) | $ | 0.41 | $ | (0.10 | ) | $ | 0.59 | ||||||
|
From discontinued operations
|
$ | (0.58 | ) | $ | 1.65 | $ | (0.19 | ) | $ | 1.70 | ||||||
|
Net income (loss) per share attributable to Acorn Energy, Inc. shareholders
|
$ | (0.75 | ) | $ | 2.06 | $ | (0.29 | ) | $ | 2.29 | ||||||
|
Weighted average number of shares outstanding attributable to Acorn Energy, Inc. – diluted
|
14,475 | 17,740 | 15,721 | 17,810 | ||||||||||||
|
Acorn Energy, Inc. Shareholders
|
||||||||||||||||||||||||||||||||||||||||
|
Number
of Shares
|
Common
Stock
|
Additional
Paid-In
Capital
|
Warrants
|
Accumulated
Deficit
|
Treasury
Stock
|
Accumulated
Other
Comprehensive
Income
|
Total Acorn
Energy, Inc.
Shareholders’
Equity
|
Non-
controlling
interests
|
Total
Equity
|
|||||||||||||||||||||||||||||||
|
Balances as of December 31, 2010
|
18,068 | $ | 180 | $ | 83,596 | $ | 427 | $ | (48,431 | ) | $ | (3,036 | ) | $ | 637 | $ | 33,373 | $ | 8,504 | $ | 41,877 | |||||||||||||||||||
|
Net income from continuing operations
|
— | — | — | — | 7,225 | — | — | 7,225 | (484 | ) | 6,741 | |||||||||||||||||||||||||||||
|
Net income from discontinued operations
|
— | — | — | — | 29,275 | — | — | 29,275 | (540 | ) | 28,735 | |||||||||||||||||||||||||||||
|
Differences from translation of subsidiaries’ financial statements
|
— | — | — | — | — | — | (313 | ) | (313 | ) | (10 | ) | (323 | ) | ||||||||||||||||||||||||||
|
Comprehensive income
|
— | — | — | — | — | — | — | 36,187 | (1,034 | ) | 35,153 | |||||||||||||||||||||||||||||
|
Adjustment of non-controlling interests following exercise of USSI option
|
— | — | 600 | — | — | — | — | 600 | (600 | ) | — | |||||||||||||||||||||||||||||
|
Other
|
— | — | — | — | — | — | — | — | 30 | 30 | ||||||||||||||||||||||||||||||
|
Stock option compensation
|
— | — | 276 | — | — | — | — | 276 | — | 276 | ||||||||||||||||||||||||||||||
|
Stock option compensation of subsidiaries
|
— | — | — | — | — | — | — | — | 176 | 176 | ||||||||||||||||||||||||||||||
|
Deconsolidation of CoaLogix
|
— | — | 1,193 | — | — | — | — | 1,193 | (7,089 | ) | (5,896 | ) | ||||||||||||||||||||||||||||
|
Compensation to consultant granted in stock
|
26 | * | 101 | — | — | — | — | 101 | — | 101 | ||||||||||||||||||||||||||||||
|
Exercise of options
|
224 | 3 | 191 | — | — | — | — | 194 | — | 194 | ||||||||||||||||||||||||||||||
|
Balances as of September 30, 2011
|
18,318 | $ | 183 | $ | 85,957 | $ | 427 | $ | (11,931 | ) | $ | (3,036 | ) | $ | 324 | $ | 71,924 | $ | (13 | ) | $ | 71,911 | ||||||||||||||||||
|
Nine months ended
September 30,
|
||||||||
|
2010
|
2011
|
|||||||
|
Cash flows provided by (used in) operating activities:
|
||||||||
|
Net income (loss) before non-controlling interests
|
$ | (11,530 | ) | $ | 35,476 | |||
|
Less net (income) loss from discontinued operations
|
8,714 | (28,735 | ) | |||||
|
Net income (loss) from continuing operations
|
(2,816 | ) | 6,741 | |||||
|
Adjustments to reconcile net income (loss) to net cash used in operating activities (see Schedule A):
|
(2,105 | ) | (13,355 | ) | ||||
|
Net cash used in operating activities – continuing operations
|
(4,921 | ) | (6,614 | ) | ||||
|
Cash flows provided by (used in) investing activities:
|
||||||||
|
Investment in EnerTech
|
(900 | ) | — | |||||
|
Restricted deposits
|
(1,225 | ) | (656 | ) | ||||
|
Release of restricted deposits
|
672 | 1,096 | ||||||
|
Loan to GridSense prior to acquisition
|
(200 | ) | — | |||||
|
Advances from CoaLogix prior to sale
|
— | (278 | ) | |||||
|
Proceeds from the sale of CoaLogix net of CoaLogix cash
|
— | 61,632 | ||||||
|
Escrow deposits from CoaLogix sale
|
— | (6,308 | ) | |||||
|
Proceeds from the sale of HangXing
|
— | 492 | ||||||
|
Amounts funded for severance assets
|
(190 | ) | (225 | ) | ||||
|
Acquisitions of property and equipment
|
(172 | ) | (351 | ) | ||||
|
Acquisition of USSI, net of cash acquired (See Schedule C)
|
7 | — | ||||||
|
Acquisition of GridSense, net of cash acquired (See Schedule D)
|
(1,352 | ) | — | |||||
|
Acquisition of OMI (See Schedule E)
|
— | — | ||||||
|
Net cash provided by (used in) investing activities – continuing operations
|
(3,360 | ) | 55,402 | |||||
|
Cash flows provided by (used in) financing activities:
|
||||||||
|
Proceeds from capital raise, net of transaction costs
|
11,467 | — | ||||||
|
Issuance of shares to non-controlling interests in consolidated subsidiary
|
3,010 | — | ||||||
|
Exercise of options and warrants
|
220 | 194 | ||||||
|
Short-term debt borrowings (repayments), net
|
797 | (348 | ) | |||||
|
Proceeds from borrowings of long-term debt
|
— | 68 | ||||||
|
Repayments of long-term debt
|
(159 | ) | (238 | ) | ||||
|
Other
|
50 | 29 | ||||||
|
Net cash provided by (used in) financing activities – continuing operations
|
15,385 | (295 | ) | |||||
|
Discontinued operations:
|
||||||||
|
Operating cash flows
|
(6,996 | ) | (2,020 | ) | ||||
|
Investing cash flows
|
(6,790 | ) | (187 | ) | ||||
|
Financing cash flows
|
364 | 1,683 | ||||||
|
Net cash used in discontinued operations
|
(13,422 | ) | (524 | ) | ||||
|
Effect of exchange rate changes on cash and cash equivalents
|
158 | (143 | ) | |||||
|
Effect of exchange rate changes on cash and cash equivalents of discontinued operations
|
(82 | ) | — | |||||
|
Net increase (decrease) in cash and cash equivalents
|
(6,242 | ) | 47,826 | |||||
|
Cash and cash equivalents at the beginning of the period of discontinued operations
|
2,869 | 807 | ||||||
|
Cash and cash equivalents at the beginning of the period
|
8,339 | 6,549 | ||||||
|
Cash and cash equivalents at the end of the period
|
4,966 | 55,182 | ||||||
|
Cash and cash equivalents of discontinued operations
|
(2,392 | ) | — | |||||
|
Cash and cash equivalents held by continuing operations at the end of the period
|
$ | 2,574 | $ | 55,182 | ||||
|
Nine months ended
September 30,
|
||||||||
|
2010
|
2011
|
|||||||
|
A. Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
||||||||
|
Depreciation and amortization
|
$ | 440 | $ | 625 | ||||
|
Exchange rate adjustment on amounts funded for severance assets net of exchange adjustment on accrued severance
|
28 | (47 | ) | |||||
|
Increase in liability for accrued severance
|
316 | 293 | ||||||
|
Amortization of stock-based deferred compensation
|
461 | 315 | ||||||
|
Deferred taxes
|
— | (10,697 | ) | |||||
|
Gain on investment in GridSense
|
(1,327 | ) | — | |||||
|
Gain on sale of HangXing
|
— | (492 | ) | |||||
|
Other
|
19 | (5 | ) | |||||
|
Change in operating assets and liabilities:
|
||||||||
|
Decrease (increase) in accounts receivable, unbilled work-in process, other current assets and other assets
|
(1,990 | ) | 874 | |||||
|
Increase in inventory
|
(473 | ) | (763 | ) | ||||
|
Increase (decrease) in accounts payable, accrued payroll, payroll taxes and social benefits, other current liabilities and other liabilities
|
421 | (3,458 | ) | |||||
| $ | (2,105 | ) | $ | (13,355 | ) | |||
|
B. Non-cash items:
|
||||||||
|
Value of Acorn shares issued in the acquisition of GridSense
|
$ | 1,867 | ||||||
|
Value of shares issued as compensation
|
$ | 101 | ||||||
|
Adjustment of paid-in-capital and non-controlling interests from the exercise of options by Acorn in USSI
|
$ | 600 | ||||||
|
C. Assets/liabilities acquired in the acquisition of USSI:
|
||||||||
|
Other current assets
|
$ | (55 | ) | |||||
|
Property and equipment
|
(56 | ) | ||||||
|
Intangibles
|
(2,565 | ) | ||||||
|
Goodwill
|
(1,402 | ) | ||||||
|
Current liabilities
|
285 | |||||||
|
Prior year investment in USSI
|
200 | |||||||
|
Non-controlling interests
|
3,600 | |||||||
| $ | 7 | |||||||
|
Nine months ended
September 30,
|
||||||||
|
2010
|
2011
|
|||||||
|
D. Assets/liabilities acquired in the acquisition of GridSense:
|
||||||||
|
Inventory
|
$ | (833 | ) | |||||
|
Other current assets
|
(482 | ) | ||||||
|
Property and equipment
|
(71 | ) | ||||||
|
Other assets
|
(370 | ) | ||||||
|
Intangibles
|
(2,314 | ) | ||||||
|
Goodwill
|
(3,655 | ) | ||||||
|
Current liabilities
|
2,003 | |||||||
|
Short-term and long-term debt
|
113 | |||||||
|
Gain on step-up of investment
|
1,327 | |||||||
|
Consideration paid
|
4,406 | |||||||
|
Less cash included in consideration paid
|
(1,476 | ) | ||||||
| $ | (1,352 | ) | ||||||
|
E. Assets/liabilities acquired in the acquisition of OMI:
|
||||||||
|
Other current assets
|
$ | (39 | ) | |||||
|
Property and equipment
|
(41 | ) | ||||||
|
Intangibles
|
(322 | ) | ||||||
|
Current liabilities
|
402 | |||||||
| $ | — | |||||||
|
December
31, 2010
|
August 31,
2011
|
|||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 807 | $ | 284 | ||||
|
Restricted deposits
|
608 | 108 | ||||||
|
Accounts receivable
|
3,600 | 3,123 | ||||||
|
Unbilled revenue and work-in-process
|
54 | 587 | ||||||
|
Inventory
|
3,200 | 4,810 | ||||||
|
Other current assets
|
1,155 | 3,205 | ||||||
|
Total current assets
|
9,424 | 12,117 | ||||||
|
Property and equipment, net
|
10,453 | 9,781 | ||||||
|
Intangible assets, net
|
3,961 | 4,233 | ||||||
|
Goodwill
|
3,714 | 3,714 | ||||||
|
Other assets
|
70 | 102 | ||||||
|
Total assets
|
$ | 27,622 | $ | 29,947 | ||||
|
Current liabilities:
|
||||||||
|
Short-term bank credit and current maturities of long-term bank debt
|
$ | 223 | $ | 723 | ||||
|
Accounts payable
|
1,969 | 3,046 | ||||||
|
Accrued payroll, payroll taxes and social benefits
|
512 | 442 | ||||||
|
Other current liabilities
|
1,668 | 2,753 | ||||||
|
Total current liabilities
|
4,372 | 6,964 | ||||||
|
Long-term liabilities:
|
||||||||
|
Long-term debt
|
87 | 1,269 | ||||||
|
Other long-term liabilities
|
347 | 391 | ||||||
|
Total long-term liabilities
|
434 | 1,660 | ||||||
|
Total liabilities
|
$ | 4,806 | $ | 8,624 | ||||
|
January 1,
2010 to
September
30,
2010
|
January 1,
2011 to
Closing
Date
|
July 1,
2010 to
September
30,
2010
|
July 1,
2011 to
Closing
Date
|
|||||||||||||
|
Revenues
|
$ | 14,812 | $ | 12,084 | $ | 5,479 | $ | 1,725 | ||||||||
|
Cost of sales
|
10,109 | 8,837 | 4,563 | 1,195 | ||||||||||||
|
Gross profit
|
4,703 | 3,247 | 916 | 530 | ||||||||||||
|
Research and development expenses
|
17 | 390 | — | 135 | ||||||||||||
|
Selling, general and administrative expenses
|
5,770 | 4,786 | 1,800 | 934 | ||||||||||||
|
Operating loss
|
(1,084 | ) | (1,929 | ) | (884 | ) | (539 | ) | ||||||||
|
Finance expense, net
|
9 | 19 | 5 | 5 | ||||||||||||
|
Net loss
|
(1,093 | ) | (1,948 | ) | (889 | ) | (544 | ) | ||||||||
|
Net loss attributable to non-controlling interests
|
284 | 540 | 244 | 151 | ||||||||||||
|
Net loss attributable to Acorn Energy Inc.
|
$ | (809 | ) | $ | (1,408 | ) | $ | (645 | ) | $ | (393 | ) | ||||
|
As of
December 31,
2010
|
As of
September
30,
2011
|
|||||||
|
Raw materials
|
$ | 507 | $ | 702 | ||||
|
Work-in-process
|
18 | 277 | ||||||
|
Finished goods
|
589 | 881 | ||||||
| $ | 1,114 | $ | 1,860 | |||||
|
Nine months ended
September 30,
|
Three months ended
September 30,
|
|||||||||||||||
|
2010
|
2011
|
2010
|
2011
|
|||||||||||||
|
Net income (loss) attributable to NCI in DSIT
|
$ | 187 | $ | (78 | ) | $ | 78 | $ | (56 | ) | ||||||
|
Net loss attributable to NCI in USSI
|
(591 | ) | (406 | ) | (207 | ) | (125 | ) | ||||||||
|
Net loss attributable to NCI
|
$ | (404 | ) | $ | (484 | ) | $ | (129 | ) | $ | (181 | ) | ||||
|
Energy &
Sonar
Security
Solutions
segment
|
GridSense
segment
|
USSI
segment
|
Total
|
|||||||||||||
|
Balance as of December 31, 2010
|
$ | 568 | $ | 2,709 | $ | 1,402 | $ | 4,679 | ||||||||
|
Translation adjustment
|
(25 | ) | (82 | ) | — | (107 | ) | |||||||||
|
Balance as of September 30, 2011
|
$ | 543 | $ | 2,627 | $ | 1,402 | $ | 4,572 | ||||||||
|
Energy & Sonar
Security Solutions
segment
|
GridSense
segment
|
USSI segment
|
||||||||||||||||||||||||||
|
Naval
Technologies
|
Software &
Customer
Relationships
|
Sensor
Technologies
|
||||||||||||||||||||||||||
|
Cost
|
A.A.*
|
Cost
|
A.A.*
|
Cost
|
A.A.*
|
Total
|
||||||||||||||||||||||
|
Balance as of December 31, 2010
|
$ | 560 | $ | (207 | ) | $ | 2,747 | $ | (219 | ) | $ | 2,565 | $ | (107 | ) | $ | 5,339 | |||||||||||
|
Amortization
|
— | (61 | ) | — | (244 | ) | — | (96 | ) | (401 | ) | |||||||||||||||||
|
Cumulative translation adjustment
|
(25 | ) | 7 | (46 | ) | 6 | — | — | (58 | ) | ||||||||||||||||||
|
Balance as of September 30, 2011
|
$ | 535 | $ | (261 | ) | $ | 2,701 | $ | (457 | ) | $ | 2,565 | $ | (203 | ) | $ | 4,880 | |||||||||||
|
Number of
Options
(in shares)
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Life
|
Aggregate
Intrinsic
Value
|
||||||||||
|
Outstanding at December 31, 2010
|
1,817,665 | $ | 3.69 | ||||||||||
|
Granted
|
66,666 | $ | 3.70 | ||||||||||
|
Exercised
|
(225,165 | ) | $ | 2.62 | |||||||||
|
Forfeited or expired
|
(364,167 | ) | $ | 3.00 | |||||||||
|
Outstanding at September 30, 2011
|
1,294,999 | $ | 4.08 |
3.9 years
|
$ | 1,668 | |||||||
|
Exercisable at September 30, 2011
|
1,200,414 | $ | 4.16 |
4.0 years
|
$ | 1,467 | |||||||
|
Volatility
|
61 | % | ||
|
Expected term (years)
|
4.5 | |||
|
Risk free interest rate
|
2.0 | % | ||
|
Expected dividend yield
|
None
|
|||
|
Nine months ended
September 30,
|
Three months ended
September 30,
|
|||||||||||||||
|
2010
|
2011
|
2010
|
2011
|
|||||||||||||
|
Total stock based compensation expense
|
$ | 461 | $ | 315 | $ | 163 | $ | 50 | ||||||||
|
Number of
Warrants
(in shares)
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Life
|
|||||||
|
Outstanding at December 31, 2010
|
313,806 | $ | 4.29 |
2.2 years
|
|||||
|
Granted
|
— | ||||||||
|
Exercised
|
— | ||||||||
|
Forfeited or expired
|
— | ||||||||
|
Outstanding and exercisable at September 30, 2011
|
313,806 | $ | 4.29 |
1.5 years
|
|||||
|
Nine months ended
September 30,
|
Three months ended
September 30,
|
|||||||||||||||
|
(unaudited)
|
(unaudited)
|
|||||||||||||||
|
2010
|
2011
|
2010
|
2011
|
|||||||||||||
|
Weighted average shares outstanding
|
14,475 | 17,443 | 15,721 | 17,508 | ||||||||||||
|
Dilutive stock options
|
— | 287 | — | 270 | ||||||||||||
|
Dilutive warrants
|
— | 10 | — | 32 | ||||||||||||
|
Dilutive weighted average shares outstanding
|
14,475 | 17,740 | 15,721 | 17,810 | ||||||||||||
|
Gross Carrying
Amount
|
||||
|
Balance at December 31, 2010
|
$ | 204 | ||
|
Warranties issued
|
12 | |||
|
Adjustment of provision
|
(60 | ) | ||
|
Warranty claims
|
(22 | ) | ||
|
Balance at September 30, 2011*
|
$ | 134 | ||
|
As at September 30, 2011
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Cash and cash equivalents
|
$ | 55,182 | $ | — | $ | — | $ | 55,182 | ||||||||
|
Funds held in escrow
|
6,308 | — | — | 6,308 | ||||||||||||
|
Restricted deposits – current and non-current
|
958 | — | — | 958 | ||||||||||||
|
Derivative liabilities
|
(38 | ) | — | — | (38 | ) | ||||||||||
|
Total
|
$ | 62,410 | $ | — | $ | — | $ | 62,410 | ||||||||
|
As at December 31, 2010
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Cash and cash equivalents
|
$ | 6,549 | $ | — | $ | — | $ | 6,549 | ||||||||
|
Restricted deposits – current and non-current
|
1,402 | — | — | 1,402 | ||||||||||||
|
Derivative assets
|
93 | — | — | 93 | ||||||||||||
|
Total
|
$ | 8,044 | $ | — | $ | — | $ | 8,044 | ||||||||
|
|
(1)
|
Energy & Security Sonar Solutions whose activities are focused on the following areas – sonar and acoustic related solutions for energy, defense and commercial markets and includes other real-time and embedded hardware & software development and production. Energy & Security Sonar Solutions activities are provided through the Company’s DSIT Solutions Ltd. (“DSIT”) subsidiary.
|
|
|
(2)
|
The Company’s GridSense segment provides Smart Grid Distribution Automation products and services. As these activities were acquired in May 2010, there are only partial results reported for these activities for the nine month period ended September 30, 2010.
|
|
|
(3)
|
The Company’s USSI segment provides Energy and Security Sensor Systems. USSI's primary focus is to develop and produce fiber optic sensing systems for the energy and security markets. As these activities were effectively acquired in February 2010, there are only partial comparative results reported for these activities for the nine month period ended September 30, 2010.
|
|
Energy &
Security Sonar
Solutions
|
GridSense
|
USSI
|
Other
|
Total
|
||||||||||||||||
|
Nine months ended September 30, 2011:
|
||||||||||||||||||||
|
Revenues from external customers
|
$ | 5,654 | $ | 4,684 | $ | 883 | $ | 1,032 | $ | 12,253 | ||||||||||
|
Intersegment revenues
|
— | — | — | — | — | |||||||||||||||
|
Segment gross profit (loss)
|
1,715 | 2,233 | (107 | ) | 486 | 4,327 | ||||||||||||||
|
Depreciation and amortization expense
|
162 | 278 | 160 | 21 | 621 | |||||||||||||||
|
Segment income (loss) before income taxes
|
(782 | ) | (787 | ) | (1,899 | ) | 180 | (3,288 | ) | |||||||||||
|
Nine months ended September 30, 2010:
|
||||||||||||||||||||
|
Revenues from external customers
|
7,675 | 1,188 | 192 | 940 | 9,995 | |||||||||||||||
|
Intersegment revenues
|
— | — | — | — | — | |||||||||||||||
|
Segment gross profit
|
3,537 | 676 | 47 | 342 | 4,602 | |||||||||||||||
|
Depreciation and amortization expense
|
130 | 147 | 96 | 18 | 391 | |||||||||||||||
|
Segment income (loss) before income taxes
|
1,538 | (1,078 | ) | (737 | ) | 45 | (232 | ) | ||||||||||||
|
Three months ended September 30, 2011:
|
||||||||||||||||||||
|
Revenues from external customers
|
$ | 1,622 | $ | 2,544 | $ | 635 | $ | 250 | $ | 5,051 | ||||||||||
|
Intersegment revenues
|
— | — | — | — | — | |||||||||||||||
|
Segment gross profit
|
329 | 1,237 | 190 | 51 | 1,807 | |||||||||||||||
|
Depreciation and amortization expense
|
64 | 98 | 51 | 8 | 221 | |||||||||||||||
|
Segment income (loss) before income taxes
|
(512 | ) | 271 | (645 | ) | (55 | ) | (941 | ) | |||||||||||
|
Three months ended September 30, 2010:
|
||||||||||||||||||||
|
Revenues from external customers
|
2,861 | 671 | 160 | 325 | 4,017 | |||||||||||||||
|
Intersegment revenues
|
— | — | — | — | — | |||||||||||||||
|
Segment gross profit
|
1,281 | 349 | 37 | 130 | 1,797 | |||||||||||||||
|
Depreciation and amortization expense
|
42 | 84 | 32 | 6 | 164 | |||||||||||||||
|
Segment income (loss) before income taxes
|
568 | (759 | ) | (301 | ) | 41 | (451 | ) | ||||||||||||
|
Nine months ended
September 30,
|
Three months ended
September 30,
|
|||||||||||||||
|
2010
|
2011
|
2010
|
2011
|
|||||||||||||
|
Total income (loss) for reportable segments
|
$ | (277 | ) | $ | (3,468 | ) | $ | (492 | ) | $ | (886 | ) | ||||
|
Other operational segment income (loss)
|
45 | 180 | 41 | (55 | ) | |||||||||||
|
Total operating loss
|
(232 | ) | (3,288 | ) | (451 | ) | (941 | ) | ||||||||
|
Non-controlling interests
|
404 | 484 | 129 | 181 | ||||||||||||
|
Gain on sale of HangXing
|
— | 492 | — | — | ||||||||||||
|
Gain on investment in GridSense
|
1,327 | — | — | — | ||||||||||||
|
Distribution from EnerTech
|
135 | — | — | — | ||||||||||||
|
Income tax benefit (expense)*
|
(570 | ) | 12,072 | (372 | ) | 12,111 | ||||||||||
|
Gain on the sale of discontinued operations, net of income taxes
|
— | 30,683 | — | 30,683 | ||||||||||||
|
Loss from discontinued operations, net of the loss attributable to non-controlling interests
|
(8,430 | ) | (1,408 | ) | (3,063 | ) | (393 | ) | ||||||||
|
Net loss of corporate headquarters and other unallocated costs**
|
(3,476 | ) | (2,535 | ) | (810 | ) | (845 | ) | ||||||||
|
Net income (loss) attributable to Acorn Energy, Inc.
|
$ | (10,842 | ) | $ | 36,500 | $ | (4,567 | ) | $ | 40,796 | ||||||
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
Nine months ended
September 30,
|
Three months ended
September 30,
|
|||||||||||||||
|
2010
|
2011
|
2010
|
2011
|
|||||||||||||
|
DSIT Solutions
|
$ | 8,615 | $ | 6,686 | $ | 3,186 | $ | 1,872 | ||||||||
|
GridSense
|
1,188 | 4,684 | 671 | 2,544 | ||||||||||||
|
USSI
|
192 | 883 | 160 | 635 | ||||||||||||
|
Total
|
$ | 9,995 | $ | 12,253 | $ | 4,017 | $ | 5,051 | ||||||||
|
Backlog at
September
30,
2011
|
||||
|
DSIT Solutions
|
$ | 4.4 | ||
|
GridSense
|
1.5 | |||
|
USSI
|
1.7 | |||
|
Total
|
$ | 7.6 | ||
|
Nine months ended September 30,
|
Three months ended September 30,
|
|||||||||||||||||||||||||||||||||||||||
|
2010
|
2011
|
Change
|
2010
|
2011
|
Change
|
|||||||||||||||||||||||||||||||||||
|
($.
000)
|
% of
sales
|
($.000) |
% of
sales
|
From
2010 to
2011
|
($.000) |
% of
sales
|
($.000) |
% of
sales
|
From
2010 to
2011
|
|||||||||||||||||||||||||||||||
|
Revenues
|
$ | 9,995 | 100 | % | $ | 12,253 | 100 | % | 23 | % | $ | 4,017 | 100 | % | $ | 5,051 | 100 | % | 26 | % | ||||||||||||||||||||
|
Cost of sales
|
5,393 | 54 | 7,926 | 65 | 47 | 2,220 | 55 | 3,244 | 64 | 46 | ||||||||||||||||||||||||||||||
|
Gross profit
|
4,602 | 46 | 4,327 | 35 | (6 | ) | 1,797 | 45 | 1,807 | 36 | 1 | |||||||||||||||||||||||||||||
|
R&D expenses, net
|
502 | 5 | 1,587 | 13 | 216 | 282 | 7 | 713 | 14 | 153 | ||||||||||||||||||||||||||||||
|
SG&A expenses
|
7,668 | 77 | 8,609 | 70 | 12 | 2,829 | 70 | 3,142 | 62 | 11 | ||||||||||||||||||||||||||||||
|
Operating loss
|
(3,568 | ) | (36 | ) | (5,869 | ) | (48 | ) | 64 | (1,314 | ) | (33 | ) | (2,048 | ) | (41 | ) | 56 | ||||||||||||||||||||||
|
Finance income (expense), net
|
(140 | ) | (1 | ) | 46 | 0 | (133 | ) | 53 | 1 | 262 | 5 | 394 | |||||||||||||||||||||||||||
|
Gain on investment in GridSense
|
1,327 | 13 | — | (100 | ) | — | — | |||||||||||||||||||||||||||||||||
|
Distribution from EnerTech
|
135 | 1 | — | (100 | ) | — | — | |||||||||||||||||||||||||||||||||
|
Gain on sale of HangXing
|
— | 492 | 4 | — | — | |||||||||||||||||||||||||||||||||||
|
Loss before taxes on income
|
(2,246 | ) | (22 | ) | (5,331 | ) | (44 | ) | 137 | (1,261 | ) | (31 | ) | (1,786 | ) | (35 | ) | 42 | ||||||||||||||||||||||
|
Income tax benefit (expense)
|
(570 | ) | (6 | ) | 12,072 | 99 | (2,218 | ) | (372 | ) | (9 | ) | 12,111 | 240 | (3,356 | ) | ||||||||||||||||||||||||
|
Net income (loss) from continuing operations
|
(2,816 | ) | (28 | ) | 6,741 | 55 | (339 | ) | (1,633 | ) | (41 | ) | 10,325 | 204 | (732 | ) | ||||||||||||||||||||||||
|
Loss from discontinued operations
|
(8,714 | ) | (87 | ) | (1,948 | ) | (16 | ) | (78 | ) | (3,307 | ) | (82 | ) | (544 | ) | (11 | ) | (84 | ) | ||||||||||||||||||||
|
Gain on the sale of discontinued operations, net of income taxes
|
— | 30,683 | 250 | — | 30,683 | 607 | ||||||||||||||||||||||||||||||||||
|
Non-controlling share of loss from discontinued operations
|
284 | 3 | 540 | 4 | 90 | 244 | 6 | 151 | 3 | (38 | ) | |||||||||||||||||||||||||||||
|
Net income (loss)
|
(11,246 | ) | (113 | ) | 36,016 | 294 | (420 | ) | (4,696 | ) | (117 | ) | 40,615 | 804 | (965 | ) | ||||||||||||||||||||||||
|
Net loss attributable to non-controlling interests
|
404 | 4 | 484 | 4 | 20 | 129 | 3 | 181 | 4 | 40 | ||||||||||||||||||||||||||||||
|
Net income (loss) attributable to Acorn Energy, Inc.
|
$ | (10,842 | ) | (108 | ) | $ | 36,500 | 297 | (437 | ) | $ | (4,567 | ) | (114 | ) | $ | 40,796 | 808 | (993 | ) | ||||||||||||||||||||
|
Cash Payments Due During Year Ending September 30,
|
||||||||||||||||||||
|
(amounts in thousands)
|
||||||||||||||||||||
|
Contractual Obligations
|
Total
|
2012
|
2013-
2014 |
2015-
2016 |
2017 and
thereafter
|
|||||||||||||||
|
Long-term bank and utilized lines-of-credit and capital leases
|
$ | 1,139 | $ | 914 | $ | 225 | $ | — | $ | — | ||||||||||
|
Operating leases
|
2,282 | 719 | 908 | 462 | 193 | |||||||||||||||
|
Potential severance obligations(1)
|
3,842 | — | — | 1,302 | 2,540 | |||||||||||||||
|
Total contractual cash obligations
|
$ | 7,263 | $ | 1,633 | $ | 1,133 | $ | 1,764 | $ | 2,733 | ||||||||||
|
31.1
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
31.2
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.1
|
Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.2
|
Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
101.1
|
The following financial statements from Acorn Energy’s Form 10-Q for the quarter ended September 30, 2011, filed on November 9, 2011, formatted in XBRL (eXtensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Operations, (iii) Condensed Consolidated Statements of Changes in Equity (iv) Condensed Consolidated Statements of Cash Flows, and (v) Notes to Condensed Consolidated Financial Statements, tagged as blocks of text.
|
|
ACORN ENERGY, INC.
|
||
|
Dated: November 9, 2011
|
||
|
By:
|
/s/
Michael Barth
|
|
|
Michael Barth
|
||
|
Chief Financial Officer
|
||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|