American DG Energy Reports Second Quarter 2016 Financial Performance

Donnerstag, 11.08.2016 15:05 von

PR Newswire

WALTHAM, Mass., Aug. 11, 2016 /PRNewswire/ -- American DG Energy Inc. (NYSE MKT: ADGE, the "Company"), an On-Site Utility provider offering clean electricity, heat, hot water and cooling solutions to hospitality, healthcare, housing and fitness facilities, reported total revenues of $2,112,148 for the second quarter of 2016, compared to $2,087,127 for the same period in 2015. GAAP diluted earnings per share (EPS) were $0.06 for the second quarter of 2016 versus the $0.02 loss reported in the comparable prior year quarter.  GAAP EPS benefited from a one-time gain on the deconsolidation of former European subsidiary EuroSite Power Inc.

Speaking about the deconsolidation, Co-Chief Executive Officer Benjamin Locke noted, "It was imperative that American DG take steps to ameliorate the substantial debt burden on our balance sheet. The exchange of EuroSite Power shares for elimination of convertible debt was necessary to ensure the continued viability of the Company. EuroSite is on sound footing and executing well on their growth strategy, we are confident our former European subsidiary will thrive as a fully independent entity.  There are a number of differences between the operating and market environments in the US, UK and EU; this corporate separation will allow both companies to focus on their individual territories and deploy business strategies as appropriate. We wish the team at EuroSite Power the best of luck as we take our place as enthusiastic long-term shareholders."

Reflecting the Company's ongoing efforts to optimize its On-Site Utility business, gross margin excluding depreciation improved in second quarter of 2016 to 38.1% versus 34.5% for the same period in 2015, representing 10.4% growth in adjusted gross margin. In addition, the Company delivered a cash flow positive quarter in US operations on a non-GAAP EBITDA basis, with an inflow of $81,058 for the quarter ended June 30, 2016 as compared to outflows of $149,573 in the comparable prior year period.

Chief Financial Officer Bonnie Brown observed, "The team has been laser focused on cost cutting, operational efficiencies, and improvement in fleet performance metrics. These efforts are now producing meaningful results when North American operations are taken on a stand-alone basis. We fully expect these investments to put the company on a path to profitability, achieving non-GAAP EBITDA cash inflow of $38,378 for the year to date period is just the first step."

Mr. Locke added, "For the second straight quarter our US operations materially reduced operating expenses; year-to-date the Company has delivered over $680,000 in operating expense reductions from management's implementation of lean practices. Similarly, the Sites Initiative continues to drive fleet improvement. Improved efficiencies in the US fleet resulted in a 6% reduction in fuel costs, offsetting increased gas rates. On the revenue side, improved metering now allows us to accurately invoice customers for demand usage, generating 65% growth in demand-related billing over the prior year period. Additionally, electric utility rates saw an increase in the period of over 7%, although small, if sustained, this uptick is a good thing for future energy sales."

Major Highlights:

Consolidated Financial Results

  • Our revenues increased to $2,112,148 for the second quarter of 2016 compared to $2,087,127 for the same period in 2015, an increase of $25,021 or 1.2%.
  • Due to our efforts to improve operations and efficiencies, selling expenses have decreased to $177,647 for the second quarter of 2016 compared to $308,428 for the same period in 2015, a 42.4% improvement.
  • Overall operating expenses have decreased to $1,136,069 for the second quarter of 2016 versus $1,168,872 for the same period in 2015, a 2.8% improvement, generating an expense reduction of $32,803.
  • Adjusted gross margin excluding depreciation improved by 10.4%, hitting 38.1% for second quarter of 2016 versus 34.5% for the same period in 2015. Gross margin for the second quarter of 2016 was 11.0% compared with 9.6% in 2015, reflecting the adverse impact of depreciation expense which was only partially offset by reductions in fuel, maintenance and installation related expense.
  • A one-time non-operating, predominantly non-cash gain of $3,887,098 was recognized as a result of the deconsolidation with EuroSite at the end of the quarter.

            
  • American DG Energy (US operations) successes:
    • As a result of our focused efforts to improve fleet operations, non-GAAP EBITDA cash flows for US operations improved by $230,631, reaching a positive "inflow" of $81,058 in the second quarter of 2016, versus an "outflow" of $149,573 for the same period in 2015.
    • Overall operating expenses decreased to $553,490 for the second quarter of 2016 versus $888,008 for the same period in 2015, a 37.7% improvement, generating an expense reduction of $334,518. Operating expenses benefited not only from reductions in employee headcount but also from reduced travel expense, consulting fees and rent expense.
    • Gross margin excluding depreciation improved to 39.7% for the second quarter of 2016 compared to 38.1% for the same period in 2015, a gross margin improvement of 1.6%.
    • In May 2016 American DG initiated a series of transactions that eliminated $9.3 million in convertible debentures ($8.5 million net of prepaid interest) in exchange for approximately 14.72 million shares in EuroSite Power (OTCQX: EUSP). These transactions significantly improved the Company's balance sheet by cutting outstanding convertible debt in half and substantially eliminated the risk of potential shareholder dilution that may have resulted from a debt to equity conversation of these securities.
    • On August 10, 2016 American DG announced a series of transactions that will result in a reduction of convertible debt outstanding to $3.4 million with zero coupon due May 2018; eliminate 1.02 million in outstanding warrants expiring October 2017; and will reduce the Company's stake in EuroSite Power Inc. to just 2.03% (approximately 1.7 million shares). These transactions are expected to be completed in the fourth quarter of this year and are likely to significantly improve the Company's balance sheet and prevent substantial potential shareholder dilution.

              
  • EuroSite Power Inc. subsidiary successes:
    • Total revenue increased by 18.0% to $640,437 for the second quarter of 2016, compared to $542,973 for the second quarter of 2015. On a local currency basis, total revenue was GBP£446,718 for Q2 2016, 26% growth over GBP£354,514 in revenue for Q2 2015.
    • Energy revenue grew by 20.2% to $640,014 compared to $532,604 for the prior comparable period. On a local currency basis, energy revenue grew 28.4% to GBP£446,423, up from GBP£347,744 in Q2 2015.
    • Gross margin, excluding depreciation, improved to 34.4% versus 24.1% in Q2 2015. Overall gross margin improved by 9.8 percentage points to 16.1% for the period, compared to a 6.3% for the prior year period.
    • Total revenue value of all contracted On-Site Utility energy agreements as of June 30, 2016 was approximately $102.12 million using various market assumptions and estimates made by management, compared to $101.1 million at June 30, 2015. On a local currency basis, total revenue value of all contracted On-Site Utility energy agreements at the end of the most recent quarter was GBP£70.3 million compared to GBP£59.7 million on June 30, 2015.
    • In May EuroSite Power raised, via private placement of its common stock, $7.25 million at $0.575 per share. The funds were used first to pay down $2 million in debt outstanding with the remainder devoted to supporting operations and growth initiatives.
    • On June 30, 2016 the Company further strengthened the balance sheet via substantial reduction in outstanding convertible debt. In total 3,909,260 common shares were issued at $0.54 per share in exchange for $2.1 million in senior notes. Following the conversion just $300,000 in 4% senior convertible debt, due June 2017, remains outstanding.

US Operations

  • Improved efficiencies in the US resulted in a 6% reduction of fuel costs for our fleet.
  • Throughout 2016 the Company has been implementing a program to upgrade our electrical metering such that we can accurately measure the CHP system's benefit in reducing site peak electrical demand. By measuring this portion of site savings accurately, the company is eligible to collect revenue proportional to this savings. With only one third of the sites upgraded, the company was able to increase second quarter revenue attributed to demand savings year-to-year three fold ($27k to $78k).
  • Overall energy production (thermal and electrical) decreased 12%. Overall electrical production increased by 4% as the entire shortfall is attributable reduced thermal production. The reduced thermal production occurred in April, which was unusually warm.
  • Overall we increased electrical production of the ADGE developed sites by 12% in the second quarter of 2016 compared to the same period in 2015.
  • Year-over-year electric rates used as the basis for customer invoicing increased on average 7.4% making the electricity produced by our systems that much more valuable. Gas prices, on the other hand, increased by 7.9%. This likewise increases the value of our thermal energy proportionally but with negative offset relative to our fuel costs. Overall the shift in utility prices is beneficial to the Company's profitability.

          
  • Revenue for the quarter was attributable to the following core markets:






Fitness

23

%







Hospitality

31

%







Housing

15

%







Education

12

%







Healthcare

12

%







Other

7

%







Total

100

%

 

  • The revenue was distributed by energy type as is outlined in the following table:






Electricity

58

%







Thermal

32

%







Cooling

10

%







Total

100

%

 

  • In total, as of June 30, 2016, we operated 123 systems totaling 8,623kW of installed capacity with a total approximate lifetime contract value of $268,400,000 million.
  • We have a backlog of 20 systems totaling 2,295kW of installed capacity, on a consolidated basis, as of June 30, 2016.

American DG Energy will hold its earnings conference call today, August 11, 2016 at 11:30 a.m. Eastern Time. To listen, call (866) 364-3819 within the U.S., (855) 669-9657 from Canada, or (412) 902-4209 from other international locations.  Participants should reference American DG Energy to access the call. We suggest you begin dialing at least 10 minutes before the scheduled starting time. Alternately, to register for and listen to the live webcast, please go to http://investors.americandg.com/webcast.

The earnings conference call will be recorded and available for playback one hour after the end of the call through Thursday, August 18, 2016.  To listen to the playback, call (877) 344-7529 within the U.S. (855) 669-9658 from Canada, or +1 (412) 317-0088 from other international locations and reference Replay Access Code 10090416. Following the call, the webcast will be archived for 30 days.

About American DG Energy

American DG Energy supplies low-cost energy to its customers through distributed power generating systems. We are committed to providing institutional, commercial and small industrial facilities with clean, reliable power, cooling, heat and hot water at lower costs than charged by local utilities - without any capital or start-up costs to the energy user - through our On-Site Utility energy solutions. American DG Energy is headquartered in Waltham, Massachusetts. Learn more about how American DG Energy reduces energy costs at www.americandg.com or follow us on Facebook and Twitter.

FORWARD-LOOKING STATEMENTS

This press release contains forward-looking statements under the Private Securities Litigation Reform Act of 1995 that involve a number of risks and uncertainties. Important factors could cause actual results to differ materially from those indicated by such forward-looking statements, as disclosed on the Company's website and in Securities and Exchange Commission filings. This press release does not constitute an offer to buy or sell securities by the Company, its subsidiaries or any associated party and is meant purely for informational purposes. The statements in this press release are made as of the date of this press release, even if subsequently made available by the Company on its website or otherwise. The Company does not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made.

 

AMERICAN DG ENERGY INC.

CONDENSED CONSOLIDATED BALANCE SHEETS





June 30,

2016



December 31,

2015

ASSETS







Current assets:







Cash and cash equivalents

$

3,164,151





$

5,587,528



Accounts receivable, net

819,621





937,706



Unbilled revenue

14,410





12,468



Due from related party

71,832





99,548



Inventory

857,050





1,112,853



Prepaid and other current assets

448,265





752,397



Total current assets

5,375,329





8,502,500



Property and equipment, net

17,924,686





25,467,049



Investment in EuroSite

6,434,676







Other assets, long-term

21,359





52,829



TOTAL ASSETS

$

29,756,050





$

34,022,378











LIABILITIES AND STOCKHOLDERS' EQUITY







Current liabilities:







Accounts payable

$

265,816





$

575,248



Accrued expenses and other current liabilities

241,840





544,624



Due to related party

378,851





1,171,863



Total current liabilities

886,507





2,291,735



Long-term liabilities:







Convertible debentures





1,585,264



Convertible debentures due related parties

8,708,960





17,030,070



Note payable - related party





2,000,000



Total liabilities

9,595,467





22,907,069



Commitments and contingencies (Note 9)







Stockholders' equity:







American DG Energy Inc. stockholders' equity:







Common stock, $0.001 par value; 100,000,000 shares authorized; 50,684,095 issued and outstanding at June 30, 2016 and December 31, 2015, respectively

50,684





50,684



Additional paid-in capital

58,745,113





49,641,620



Accumulated deficit

(38,699,249)





(40,622,774)



Total American DG Energy Inc. stockholders' equity

20,096,548





9,069,530



Noncontrolling interest

64,035





2,045,779



Total stockholders' equity

20,160,583





11,115,309



TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

29,756,050





$

34,022,378



 

 

AMERICAN DG ENERGY INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)





Three Months Ended



June 30,

2016



June 30,

2015

Revenues







   Energy revenues

$

1,973,377





$

1,871,110



   Turnkey & other revenues

138,771





216,017





2,112,148





2,087,127



Cost of sales







   Fuel, maintenance and installation

1,307,448





1,367,484



   Depreciation expense

572,411





519,858





1,879,859





1,887,342



Gross profit

232,289





199,785



Operating expenses







   General and administrative

723,595





645,367



   Selling

177,647





308,428



   Engineering

234,827





215,077





1,136,069





1,168,872



Loss from operations

(903,780)





(969,087)











Other income (expense), net







   Interest and other income

8,385





168,167



   Interest expense

(264,843)





(317,650)



   Debt conversion expense

(224,782)







   Gain on deconsolidation

$3,887,098







    Change in fair value of warrant liability





81





3,405,858





(149,402)











Income (loss) before provision for income taxes

2,502,078





(1,118,489)



Provision for income taxes

6,139





2,187



Consolidated net income (loss)

2,508,217





(1,116,302)



(Income) loss attributable to the noncontrolling interest

516,503





(59,759)



Net income (loss) attributable to American DG Energy Inc.

$

3,024,720





$

(1,176,061)











Net income (loss) per share - basic and diluted

$

0.06





$

(0.02)



Weighted average shares outstanding - basic and diluted

50,684,095





50,655,021











Non-GAAP financial disclosure







Loss from operations

$(903,780)





$(969,087)



Depreciation & other non-cash expense

$582,227





$532,672



Stock based compensation

$139,886





$130,430



Adjusted EBITDA

$(181,667)





$(305,985)



Grants from rebates





668,859



Total EBITDA cash flows *

$(181,667)





$362,874





* EBITDA (cash outflows), for the second quarter of 2016 were "Inflows" of $81,058 for American DG Energy in North America and this was offset by cash "Outflows" of $262,725 for EuroSite Power.

 

 

AMERICAN DG ENERGY INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)





Six Months Ended



June 30,

2016



June 30,

2015

Revenues







 Energy revenues

$

4,023,378





$

4,261,457



 Turnkey & other revenues

290,251





333,410





4,313,629





4,594,867



Cost of sales







 Fuel, maintenance and installation

2,790,106





3,095,137



 Depreciation expense

1,123,487





1,028,315





3,913,593





4,123,452



Gross profit

400,036





471,415



Operating expenses







 General and administrative

1,401,325





1,506,429



 Selling

331,100





649,121



 Engineering

484,319





385,447





2,216,744





2,540,997



Loss from operations

(1,816,708)





(2,069,582)











Other income (expense), net







 Interest and other income

21,226





186,433



 Interest expense

(601,891)





(630,106)



 Debt conversion expense

(224,782)







 Gain on deconsolidation

$3,887,098





$0



 Change in fair value of warrant liability





6,479





3,081,651





(437,194)











Income (loss) before provision for income taxes

1,264,943





(2,506,776)



Provision for income taxes

(60,288)





(5,168)



Consolidated net income (loss)

1,204,655





(2,511,944)



(Income) loss attributable to the noncontrolling interest

718,870





123,449



Net income (loss) attributable to American DG Energy Inc.

$

1,923,525





$

(2,388,495)











Net loss per share - basic and diluted

$

0.04





$

(0.05)



Weighted average shares outstanding - basic and diluted

50,684,095





50,695,201











Non-GAAP financial disclosure







Loss from operations

$(1,816,708)





$(2,069,582)



Depreciation & other non-cash expense

$1,146,186





$1,052,173



Stock based compensation

$200,541





$280,889



Adjusted EBITDA

$(469,981)





$(736,520)



Grants from rebates

354,745





668,859



Total EBITDA cash flows *

$(115,236)





$(67,661)





* EBITDA (cash outflows) for the first six months of 2016, were "Inflows" of $38,378  for American DG Energy in North America offset by "Outflows" of $153,614 for EuroSite Power.

 

 

AMERICAN DG ENERGY INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)





Six Months Ended



June 30, 2016



June 30, 2015

CASH FLOWS FROM OPERATING ACTIVITIES:







Net income (loss) attributable to American DG Energy, Inc.

$1,923,525





$

(2,388,495)



Loss attributable to noncontrolling interest

(718,870)





(123,449)



Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:







Depreciation

1,146,186





1,052,173



Gain attributable to distribution of nonmonetary assets to noncontrolling interest





(157,870)



Gain on deconsolidation of subsidiary

(3,887,098)







Amortization of deferred financing costs

23,346





11,637



Amortization of convertible debt premium

(41,123)





(48,144)



Decrease in fair value of warrant liability





(6,479)



Non-cash interest expense

522,044





582,348



Stock-based compensation

200,541





280,889



Non-cash debt conversion expense

224,782







Changes in operating assets and liabilities:







(Increase) decrease in:







Accounts receivable and unbilled revenue

(135,385)





79,981



Due from related party

27,716





(2,485)



Inventory

66,679





93,415



Prepaid and other current assets

276,079





322,700



Increase (decrease) in:







Accounts payable

(53,732)





(54,250)



Accrued expenses and other current liabilities

(49,658)





13,537



Due to related party

(793,012)





372,945



Other long-term liabilities





(2,227)



Net cash provided by (used in) operating activities

(1,267,980)





26,226



CASH FLOWS FROM INVESTING ACTIVITIES:







Purchases of property and equipment

(1,231,826)





(2,295,568)



Proceeds from sale of property and equipment

10,250







Partial purchase of non-controlling interest





(100,000)



Cash balance lost through deconsolidation

(5,127,424)







Net cash used in investing activities

(6,349,000)





(2,395,568)



CASH FLOWS FROM FINANCING ACTIVITIES:







Proceeds from sale of subsidiary common stock, net of cost

7,246,090







Purchases of common stock, net of costs





(148,510)



Payment on related party note payable

(2,000,000)





(1,000,000)



Distributions to noncontrolling interest

(52,487)





(135,582)



Net cash provided by (used in) financing activities

5,193,603





(1,284,092)











Net decrease in cash and cash equivalents

(2,423,377)





(3,653,434)



Cash and cash equivalents, beginning of the period

5,587,528





11,825,915



Cash and cash equivalents, end of the period

$

3,164,151





$

8,172,481



Supplemental disclosures of cash flows information:







Cash paid during the period for:







Interest

$

66,764





$

90,871



Income taxes

$

77,498





$

35,838



Non-cash investing and financing activities:







Distribution of nonmonetary assets

$





$

340,069



Conversion of convertible debentures to common stock

$

2,184,264





$



Conversion of convertible debentures to subsidiary common stock

$

7,910,164





$



 

 

AMERICAN DG ENERGY INC. (North America Only)

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Non-GAAP-Unaudited)





Three Months Ended



June 30,

2016



June 30,

2015

Revenues







   Energy revenues

$

1,333,363





$

1,338,506



   Turnkey & other revenues

138,348





205,648





1,471,711





1,544,154



Cost of sales







   Fuel, maintenance and installation

887,082





955,277



   Depreciation expense

455,685





423,115





1,342,767





1,378,392



Gross profit

128,944





165,762



Operating expenses







   General and administrative

391,427





514,962



   Selling

17,242





201,405



   Engineering

144,821





171,641





553,490





888,008



Loss from operations

(424,546)





(722,246)











Other income (expense), net







   Interest and other income

5,072





166,553



   Interest expense

(257,257)





(305,901)



   Gain on deconsolidation

3,887,098







    Change in fair value of warrant liability





81





3,634,913





(139,267)



Income (loss) before provision for income taxes

3,210,367





(861,513)



Provision for income taxes

6,139





4,375



Consolidated net income (loss)

3,216,506





(857,138)



(Income) loss attributable to the noncontrolling interest

(91,301)





(21,160)



Net income (loss) attributable to American DG Energy Inc.

$

3,125,205





$

(878,298)











Non-GAAP financial disclosure







Loss from operations

$

(424,546)





$

(722,246)



Depreciation & other non-cash expense

463,656





435,328



Stock based compensation

41,948





105,147



Adjusted EBITDA

81,058





(181,771)



Grants from rebates and incentives (reduction in basis of property)





32,198



Total EBITDA cash inflows (outflows)

$

81,058





$

(149,573)



 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/american-dg-energy-reports-second-quarter-2016-financial-performance-300312308.html

SOURCE American DG Energy Inc.

Weitere Themen