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 August 9, 2009
|
|
Common
Stock, $0.01 par value per share
|
11,179,447
shares
|
PART
I. Financial Information
|
|||
Item
1.
|
Financial
Statements
|
||
Unaudited
Consolidated Financial Statements:
|
|||
Consolidated
Balance Sheets
as
of December 31, 2008 and June 30, 2009
|
1
|
||
Consolidated
Statements of Operations
for
the six and three month periods ended June 30, 2008 and
2009
|
2
|
||
Consolidated
Statement of Changes in Equity
for
the six month period ended June 30, 2009
|
3
|
||
Consolidated
Statements of Cash Flows
for
the six month periods ended June 30, 2008 and 2009
|
4
|
||
Notes
to Consolidated Financial Statements
|
6
|
||
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
18
|
|
Item
3.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
26
|
|
Item
4.
|
Controls
and Procedures
|
26
|
|
PART
II. Other Information
|
|||
Item
1.
|
Legal
Proceedings
|
27
|
|
Item
2 .
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
28
|
|
Item
6.
|
Exhibits
|
29
|
|
Signatures
|
30
|
As of December
31,
2008
|
As
of June
30,
2009
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 15,142 | $ | 14,612 | ||||
Restricted
deposit
|
2,157 | 2,592 | ||||||
Accounts
receivable, net
|
4,524 | 3,679 | ||||||
Unbilled
work-in-process
|
581 | 1,880 | ||||||
Inventory
|
1,148 | 1,544 | ||||||
Available
for sale - Investment in Comverge
|
— | 392 | ||||||
Other
current assets
|
2,080 | 1,944 | ||||||
Total
current assets
|
25,632 | 26,643 | ||||||
Property
and equipment, net
|
2,447 | 2,497 | ||||||
Available
for sale - Investment in Comverge
|
2,462 | — | ||||||
Investment
in GridSense
|
129 | — | ||||||
Investment
in EnerTech
|
1,117 | 1,537 | ||||||
Funds
in respect of employee termination benefits
|
1,677 | 1,739 | ||||||
Restricted
deposit
|
579 | 561 | ||||||
Other
intangible assets, net
|
10,357 | 10,067 | ||||||
Goodwill
|
6,342 | 6,425 | ||||||
Other
assets
|
313 | 344 | ||||||
Total
assets
|
$ | 51,055 | $ | 49,813 | ||||
LIABILITIES
AND EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Short-term
bank credit and current maturities of long-term debt
|
$ | 445 | $ | 200 | ||||
Notes
payable
|
3,400 | 3,400 | ||||||
Trade
accounts payable
|
2,285 | 1,449 | ||||||
Accrued
payroll, payroll taxes and social benefits
|
1,314 | 1,126 | ||||||
Other
current liabilities
|
4,350 | 3,561 | ||||||
Total
current liabilities
|
11,794 | 9,736 | ||||||
Long-term
liabilities:
|
||||||||
Liability
for employee termination benefits
|
2,651 | 2,689 | ||||||
Other
liabilities
|
487 | 561 | ||||||
Total
long-term liabilities
|
3,138 | 3,250 | ||||||
Equity:
|
||||||||
Acorn
Energy Inc. Common stock - $0.01 par value per share:
|
||||||||
Authorized
– 20,000,000 shares; Issued –12,454,528 at December 31, 2008 and June 30,
2009
|
124 | 124 | ||||||
Additional
paid-in capital
|
54,735 | 55,746 | ||||||
Warrants
|
1,020 | 1,020 | ||||||
Accumulated
deficit
|
(17,587 | ) | (18,307 | ) | ||||
Treasury
stock, at cost – 841,286 and 1,258,681 shares for December 31, 2008 and
June 30, 2009, respectively
|
(3,719 | ) | (4,781 | ) | ||||
Accumulated
other comprehensive income (loss)
|
(425 | ) | 57 | |||||
Total
Acorn Energy Inc. shareholders’ equity
|
34,148 | 33,859 | ||||||
Non-controlling
interests
|
1,975 | 2,968 | ||||||
Total
equity
|
36,123 | 36,827 | ||||||
Total
liabilities and equity
|
$ | 51,055 | $ | 49,813 |
Six
months ended
June
30,
|
Three
months ended
June
30,
|
|||||||||||||||
2008
|
2009
|
2008
|
2009
|
|||||||||||||
Sales
|
||||||||||||||||
Catalytic
regeneration services
|
$ | 3,601 | $ | 9,937 | $ | 1,352 | $ | 4,547 | ||||||||
Projects
|
4,041 | 4,002 | 2,133 | 2,036 | ||||||||||||
Software
license and services
|
— | 2,102 | — | 1,075 | ||||||||||||
Other
|
260 | 217 | 122 | 122 | ||||||||||||
7,902 | 16,258 | 3,607 | 7,780 | |||||||||||||
Cost
of sales
|
||||||||||||||||
Catalytic
regeneration services
|
2,498 | 6,466 | 1,007 | 2,931 | ||||||||||||
Projects
|
2,777 | 2,351 | 1,470 | 1,132 | ||||||||||||
Software
license and services
|
— | 416 | — | 145 | ||||||||||||
Other
|
197 | 156 | 98 | 82 | ||||||||||||
5,472 | 9,389 | 2,575 | 4,290 | |||||||||||||
Gross
profit
|
2,430 | 6,869 | 1,032 | 3,490 | ||||||||||||
Operating
expenses:
|
||||||||||||||||
Research
and development expenses, net of SRED credits of $1,016 in
2009
|
108 | (348 | ) | 57 | (624 | ) | ||||||||||
Impairments
|
516 | 80 | 268 | 10 | ||||||||||||
Selling,
general and administrative expenses
|
4,723 | 8,727 | 2,418 | 4,619 | ||||||||||||
Total
operating expenses
|
5,347 | 8,459 | 2,743 | 4,005 | ||||||||||||
Operating
loss
|
(2,917 | ) | (1,590 | ) | (1,711 | ) | (515 | ) | ||||||||
Gain
on early redemption of convertible debentures
|
1,259 | — | — | — | ||||||||||||
Finance
income (expense), net
|
(2,900 | ) | (84 | ) | 88 | 85 | ||||||||||
Gain
on sale of Comverge shares
|
5,782 | 1,227 | 5,782 | 810 | ||||||||||||
Income
(loss) before taxes on income
|
1,224 | (447 | ) | 4,159 | 380 | |||||||||||
Tax
benefit (expense) on income
|
2 | — | (640 | ) | — | |||||||||||
Income
(loss) from operations of the Company and its consolidated
subsidiaries
|
1,226 | (447 | ) | 3,519 | 380 | |||||||||||
Share
in losses of GridSense
|
(134 | ) | (129 | ) | (134 | ) | — | |||||||||
Share
in losses of Paketeria
|
(661 | ) | — | (374 | ) | — | ||||||||||
Net
income (loss)
|
431 | (576 | ) | 3,011 | 380 | |||||||||||
Net
(income) loss attributable to non-controlling interests
|
80 | (144 | ) | 89 | (37 | ) | ||||||||||
Net
income (loss) attributable to Acorn Energy Inc.
|
$ | 511 | $ | (720 | ) | $ | 3,100 | $ | 343 | |||||||
Basic
and diluted earnings per share attributable to Acorn
Energy Inc.:
|
||||||||||||||||
Net
income (loss) per share attributable to Acorn Energy
Inc. – basic
|
$ | 0.05 | $ | (0.06 | ) | $ | 0.28 | $ | 0.03 | |||||||
Net
income (loss) per share attributable to Acorn Energy Inc. –
diluted
|
$ | 0.04 | $ | (0.06 | ) | $ | 0.26 | $ | 0.03 | |||||||
Weighted
average number of shares outstanding attributable to Acorn Energy
Inc. – basic
|
11,138 | 11,456 | 11,243 | 11,377 | ||||||||||||
Weighted
average number of shares outstanding attributable to Acorn Energy
Inc. – diluted
|
11,995 | 11,456 | 12,138 | 11,553 |
Number
of
Shares
|
Common
Stock
|
Additional
Paid-In
Capital
|
Warrants
|
Accumulated
Deficit
|
Treasury
Stock
|
Accumulated
Other
Comprehensive
Income
(Loss)
|
Non-
controlling
interests
|
Total
|
||||||||||||||||||||||||||||
Balances
as of December 31, 2008
|
12,455 | $ | 124 | $ | 54,735 | $ | 1,020 | $ | (17,587 | ) | $ | (3,719 | ) | $ | (425 | ) | $ | 1,975 | $ | 36,123 | ||||||||||||||||
Net
income (loss)
|
— | — | — | — | (720 | ) | — | — | 144 | (576 | ) | |||||||||||||||||||||||||
FAS
115 adjustment on Comverge shares
|
— | — | — | — | — | — | 384 | — | 384 | |||||||||||||||||||||||||||
Differences
from translation of financial statements of subsidiaries and equity
investees
|
— | — | — | — | — | — | 98 | — | 98 | |||||||||||||||||||||||||||
Comprehensive
income
|
— | — | — | — | — | — | — | 94 | ||||||||||||||||||||||||||||
Purchase
of treasury shares
|
— | — | — | — | — | (1,062 | ) | — | (1,062 | ) | ||||||||||||||||||||||||||
Issuance
of shares by CoaLogix to
Acorn and non-controlling interests shareholders
|
— | — | 245 | — | — | — | — | 849 | 1,094 | |||||||||||||||||||||||||||
Stock
option compensation
|
— | — | 425 | — | — | — | — | — | 425 | |||||||||||||||||||||||||||
Stock
option compensation of subsidiaries
|
— | — | 341 | — | — | — | — | — | 341 | |||||||||||||||||||||||||||
Balances
as of June 30, 2009
|
12,455 | $ | 124 | $ | 55,746 | $ | 1,020 | $ | (18,307 | ) | $ | (4,781 | ) | $ | 57 | $ | 2,968 | $ | 36,827 |
Six
months ended
June
30,
|
||||||||
2008
|
2009
|
|||||||
Cash
flows provided by (used in) operating activities:
|
||||||||
Net
income (loss)
|
$ | 431 | $ | (576 | ) | |||
Adjustments
to reconcile net income (loss) to net cash used in operating
activities:
|
||||||||
Depreciation
and amortization
|
551 | 893 | ||||||
Share
in losses of Paketeria
|
650 | — | ||||||
Share
in losses of GridSense
|
134 | 129 | ||||||
Exchange
rate adjustment on restricted deposits
|
83 | |||||||
Exchange
rate adjustment on amounts funded for employee termination benefits net of
exchange adjustment on liability for employee termination
benefits
|
102 | (22 | ) | |||||
Increase
in liability for employee termination benefits
|
150 | 107 | ||||||
Deferred
income taxes
|
10 | — | ||||||
Amortization
of stock-based deferred compensation
|
610 | 766 | ||||||
Amortization
of beneficial conversion feature, debt origination costs and value of
warrants in private placement of Debentures
|
3,064 | — | ||||||
Gain
on early redemption of Debentures
|
(1,259 | ) | — | |||||
Impairments
|
516 | 80 | ||||||
Gain
on sale of Comverge shares
|
(5,782 | ) | (1,227 | ) | ||||
Other
|
14 | — | ||||||
Change
in operating assets and liabilities:
|
||||||||
Decrease
(increase) in accounts receivable, unbilled work-in process and other
current and other assets
|
47 | (301 | ) | |||||
Increase
in inventory
|
(408 | ) | (396 | ) | ||||
Increase
in accounts payable, accrued payroll, payroll taxes and social benefits,
other current liabilities and other liabilities
|
(826 | ) | (1,620 | ) | ||||
Net
cash used in operating activities
|
(1,996 | ) | (2,084 | ) | ||||
Cash
flows provided by (used in) investing activities:
|
||||||||
Proceeds
from sale of Comverge shares
|
9,682 | 3,569 | ||||||
Proceeds
from sale of covered calls
|
— | 112 | ||||||
Investment
in EnerTech
|
— | (500 | ) | |||||
Payment
for DSIT shares from exercise of put option
|
— | (294 | ) | |||||
Investment
in GridSense
|
(1,153 | ) | — | |||||
Restricted
deposits
|
(1,404 | ) | (500 | ) | ||||
Loans
to investee and potential investee companies
|
(3,571 | ) | — | |||||
Transaction
costs in 2007 acquisition of SCR Tech
|
(956 | ) | — | |||||
Amounts
funded for employee termination benefits
|
(96 | ) | (116 | ) | ||||
Utilization
of employee termination benefits
|
2 | 7 | ||||||
Acquisition
of license
|
(2,000 | ) | — | |||||
Acquisitions
of property and equipment
|
(275 | ) | (414 | ) | ||||
Net
cash provided by investing activities
|
229 | 1,864 | ||||||
Cash
flows provided by (used in) financing activities:
|
||||||||
Short-term
debt borrowings, net
|
(590 | ) | (241 | ) | ||||
Repayments
of long-term debt
|
(117 | ) | (4 | ) | ||||
Purchase
of treasury shares
|
— | (1,062 | ) | |||||
Redemption
of Convertible Debentures
|
(3,443 | ) | — | |||||
Issuance
of shares to non-controlling interest in consolidated
subsidiary
|
2,226 | 1,094 | ||||||
Proceeds
from employee stock option and warrant exercises
|
755 | — | ||||||
Net
cash used in financing activities
|
(1,169 | ) | (213 | ) | ||||
Effect
of exchange rate changes on cash and cash equivalents
|
— | (97 | ) | |||||
Net
decrease in cash and cash equivalents
|
(2,936 | ) | (530 | ) | ||||
Cash
and cash equivalents at beginning of period
|
19,644 | 15,142 | ||||||
Cash
and cash equivalents at end of period
|
16,708 | 14,612 |
Six
months ended
June
30,
|
||||||||
2008
|
2009
|
|||||||
Non-cash
investing and finance items:
|
||||||||
Unrealized
gain (loss) from Comverge shares
|
$ | (37,570 | ) | $ | 384 | |||
Reduction
of deferred tax liability with respect to unrealized loss from
Comverge shares
|
$ | 14,498 | ||||||
Increase
in goodwill with respect to finalizing purchase price
allocation
|
$ | 209 | ||||||
Reduction
in intangibles acquired with respect to finalizing purchase price
allocation
|
$ | 250 | ||||||
Reduction
in value of put option with respect to finalizing purchase price
allocation
|
$ | 41 | ||||||
Conversion
of Debentures to common stock and additional
paid-in-capital
|
$ | 2,963 | ||||||
Intangibles
acquired by Coreworx in consideration for future royalties
|
$ | 99 | ||||||
Adjustment
of additional paid-in-capital and non-controlling interests from
investment in CoaLogix by non-controlling interests
|
$ | 245 |
As
of
December
31,
2008
|
As
of
June
30,
2009
|
|||||||
Raw
materials
|
$ | 720 | $ | 783 | ||||
Finished
goods
|
428 | 761 | ||||||
$ | 1,148 | $ | 1,544 |
Net
Income Attributable to Acorn Energy Inc.
and
Transfers to (from) the Noncontrolling Interest
|
||||||||
Six
months ended
|
||||||||
June
30,
2008
|
June
30,
2009
|
|||||||
Net
income attributable to Acorn Energy, Inc.
|
$ | 511 | $ | (720 | ) | |||
Transfers
to (from) the non-controlling interest:
|
||||||||
Increase
in Acorn Energy Inc.’s paid-in-capital from sale by CoaLogix of its shares
to non-controlling interests
|
— | 245 | ||||||
Net
transfers from non-controlling interest
|
— | 245 | ||||||
Changes
from net income attributable to Acorn Energy, Inc. and transfers to (from)
non-controlling interest
|
$ | 511 | $ | (475 | ) |
CoaLogix
|
Naval
&
RT
Solutions
|
EIS
|
Total
|
|||||||||||||
Balance
as of December 31, 2008
|
3,714 | $ | 530 | $ | 2,098 | $ | 6,342 | |||||||||
Translation
adjustment
|
— | (16 | ) | 99 | 83 | |||||||||||
Balance
as of June 30, 2009
|
$ | 3,714 | $ | 514 | $ | 2,197 | $ | 6,425 |
SCR
Technologies**
|
Solucorp
License
|
Naval
Technologies
|
Software***
|
Customer
Relationships***
|
Total
|
|||||||||||||||||||||||||||||||||||||||
Cost
|
A.A.*
|
Cost
|
A.A.*
|
Cost
|
A.A.*
|
Cost
|
A.A.*
|
Cost
|
A.A.*
|
Net
|
||||||||||||||||||||||||||||||||||
Balance
as of December 31, 2008
|
$ | 5,511 | $ | (633 | ) | $ | 2,000 | $ | (128 | ) | $ | 523 | $ | (48 | ) | $ | 2,865 | $ | (69 | ) | $ | 349 | $ | (13 | ) | $ | 10,357 | |||||||||||||||||
Acquisition
(see Note 9)
|
— | — | — | — | — | — | 99 | — | — | — | 99 | |||||||||||||||||||||||||||||||||
Amortization
|
— | (273 | ) | — | (100 | ) | — | (39 | ) | — | (97 | ) | — | (18 | ) | (527 | ) | |||||||||||||||||||||||||||
Cumulative
translation adjustment
|
— | — | — | — | (16 | ) | 2 | 141 | (5 | ) | 17 | (1 | ) | 138 | ||||||||||||||||||||||||||||||
Balance
as of June 30, 2009
|
$ | 5,511 | $ | (906 | ) | $ | 2,000 | $ | (228 | ) | $ | 507 | $ | (85 | ) | $ | 3,105 | $ | (171 | ) | $ | 366 | $ | (32 | ) | $ | 10,067 |
Number
of
Options (in
shares)
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Life
|
Aggregate
Intrinsic
Value
|
||||||||||
Outstanding
at December 31, 2008
|
1,876,500 | $ | 3.27 | ||||||||||
Granted
|
329,500 | $ | 2.19 | ||||||||||
Exercised
|
— | ||||||||||||
Forfeited
or expired
|
(253,667 | ) | $ | 2.65 | |||||||||
Outstanding
at June 30, 2009
|
1,952,333 | $ | 3.17 |
3.4
years
|
$ | 883 | |||||||
Exercisable
at June 30, 2009
|
1,497,330 | $ | 3.15 |
2.3
years
|
$ | 666 |
Volatility
|
70 | % | ||
Expected
term (years)
|
5.7 years
|
|||
Risk
free interest rate
|
1.95 | % | ||
Expected
dividend yield
|
None
|
Stock
price*
|
$ | 7.20 | ||
Exercise
price
|
$ | 7.20 | ||
Expected
term of option in years
|
6.1 years
|
|||
Volatility**
|
65 | % | ||
Risk-free
interest rate
|
1.8 | % | ||
Expected
dividend yield
|
None
|
2009
|
||||||||
Number
of
Options
(in
shares)
|
Weighted
Average
Exercise
Price
|
|||||||
Outstanding
at January 1, 2009
|
376,475 | $ | 5.05 | |||||
Granted
at fair value
|
81,445 | 7.20 | ||||||
Exercised
|
— | — | ||||||
Forfeited
|
— | — | ||||||
Outstanding
at June 30, 2009
|
457,920 | $ | 5.43 | |||||
Exercisable
at June 30, 2009
|
128,678 | $ | 5.05 |
Six
months
ended
June
30,
2008
|
Six
months
ended
June
30,
2009
|
Three
months
ended
June
30,
2008
|
Three
months
ended
June
30,
2009
|
|||||||||||||
Cost
of sales
|
$ | 57 | $ | 98 | $ | 57 | $ | 49 | ||||||||
Research
and development expense
|
— | 40 | — | 21 | ||||||||||||
Selling,
general and administrative expenses
|
542 | 628 | 393 | 287 | ||||||||||||
Share
of losses in Paketeria
|
11 | — | 11 | — | ||||||||||||
Total
stock based compensation expense
|
$ | 610 | $ | 766 | $ | 461 | $ | 357 |
Number
of
Warrants
(in
shares)
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Life
|
|||||||
Outstanding
at December 31, 2008
|
784,023 | $ | 4.06 |
3.1 years
|
|||||
Granted
|
— | ||||||||
Exercised
|
— | ||||||||
Forfeited
or expired
|
— | ||||||||
Outstanding
and exercisable at June 30, 2009
|
784,023 | $ | 4.06 |
2.6
years
|
Gross
Carrying
Amount
|
||||
Balance
at December 31, 2008
|
$ | 256 | ||
Warranties
issued and adjustment of provision
|
6 | |||
Warranty
claims
|
— | |||
Balance
at June 30, 2009*
|
$ | 262 |
Level
1
|
Level
2
|
Total
|
||||||||||
Available
for sale securities
|
$ | 392 | $ | — | $ | 392 | ||||||
Covered-call
options
|
(65 | ) | $ | — | (65 | ) | ||||||
Derivative
assets
|
43 | $ | — | 43 | ||||||||
Total
|
$ | 370 | $ | — | $ | 370 |
|
·
|
CoaLogix
- SCR (Selective Catalytic Reduction) Catalyst and Management services
conducted through the Company’s CoaLogix subsidiary which provides through
its SCR-Tech, LLC subsidiary catalyst regeneration technologies and
management services for selective catalytic reduction (SCR) systems used
by coal-fired power plants to reduce nitrogen oxides (NOx)
emissions.
|
|
·
|
Naval
and RT Solutions whose activities are focused on the following areas –
sonar and acoustic related solutions for energy, defense and commercial
markets and other real-time and embedded hardware & software
development and production. Naval and RT Solutions activities are provided
through the Company’s DSIT Solutions Ltd.
subsidiary.
|
|
·
|
Energy
Infrastructure Software (EIS) services are provided through the Company’s
Coreworx subsidiary which was acquired in August 2008. Coreworx provides
integrated project collaboration and advanced document management
solutions for the architecture, engineering and construction markets,
particularly for large capital projects. As these activities were acquired
in August 2008, there are no comparative results reported for these
activities for the three or six month periods ended June 30,
2008.
|
CoaLogix
|
Naval and RT
Solutions
|
EIS
|
Other
|
Total
|
||||||||||||||||
Six
months ended June 30, 2009:
|
||||||||||||||||||||
Revenues
from external customers
|
$ | 9,937 | $ | 3,636 | $ | 2,102 | $ | 583 | $ | 16,258 | ||||||||||
Intersegment
revenues
|
— | 5 | — | — | 5 | |||||||||||||||
Segment
gross profit
|
3,471 | 1,549 | 1,686 | 163 | 6,869 | |||||||||||||||
Segment
income (loss)
|
533 | 413 | (603 | ) | (21 | ) | 322 | |||||||||||||
Depreciation
and amortization expense
|
613 | 93 | 173 | 14 | 893 | |||||||||||||||
Stock
compensation expense
|
230 | 2 | 111 | — | 343 | |||||||||||||||
Six
months ended June 30, 2008:
|
||||||||||||||||||||
Revenues
from external customers
|
$ | 3,601 | $ | 3,595 | $ | — | $ | 706 | $ | 7,902 | ||||||||||
Intersegment
revenues
|
— | 16 | — | — | 16 | |||||||||||||||
Segment
gross profit
|
1,102 | 1,180 | — | 148 | 2,430 | |||||||||||||||
Segment
income (loss)
|
(395 | ) | 154 | — | (42 | ) | (283 | ) | ||||||||||||
Depreciation
and amortization expense
|
432 | 99 | — | 20 | 551 | |||||||||||||||
Stock
compensation expense
|
177 | — | — | — | 177 | |||||||||||||||
Three
months ended June 30, 2009:
|
||||||||||||||||||||
Revenues
from external customers
|
$ | 4,547 | $ | 1,840 | $ | 1,075 | $ | 318 | $ | 7,780 | ||||||||||
Intersegment
revenues
|
— | — | — | — | — | |||||||||||||||
Segment
gross profit
|
1,616 | 831 | 931 | 112 | 3,490 | |||||||||||||||
Segment
income (loss)
|
(43 | ) | 215 | 224 | 21 | 417 | ||||||||||||||
Depreciation
and amortization expense
|
308 | 48 | 92 | 8 | 456 | |||||||||||||||
Stock
compensation expense
|
129 | — | 57 | — | 186 | |||||||||||||||
Three
months ended June 30, 2008:
|
||||||||||||||||||||
Revenues
from external customers
|
$ | 1,352 | $ | 1,913 | $ | — | $ | 342 | $ | 3,607 | ||||||||||
Intersegment
revenues
|
— | 16 | — | — | 16 | |||||||||||||||
Segment
gross profit
|
344 | 616 | — | 72 | 1,032 | |||||||||||||||
Segment
income (loss)
|
(578 | ) | 71 | — | (7 | ) | (514 | ) | ||||||||||||
Depreciation
and amortization expense
|
214 | 48 | — | 11 | 273 | |||||||||||||||
Stock
compensation expense
|
177 | — | — | — | 177 |
Six months ended
June 30,
|
Three months ended
June 30,
|
|||||||||||||||
2008
|
2009
|
2008
|
2009
|
|||||||||||||
Total
income (loss) for reportable segments
|
$ | (241 | ) | $ | 343 | $ | (507 | ) | $ | 396 | ||||||
Other
operational segment loss
|
(42 | ) | (21 | ) | (7 | ) | 21 | |||||||||
Total
operating income (loss)
|
(283 | ) | 322 | (514 | ) | 417 | ||||||||||
Share
of losses in Paketeria
|
(661 | ) | — | (374 | ) | — | ||||||||||
Share
of losses in GridSense
|
(134 | ) | (129 | ) | (134 | ) | — | |||||||||
Non-controlling
interest
|
80 | (144 | ) | 89 | (37 | ) | ||||||||||
Impairments
|
(516 | ) | (80 | ) | (268 | ) | (10 | ) | ||||||||
Gain
on sale of Comverge shares
|
5,782 | 1,227 | 5,782 | 810 | ||||||||||||
Gain
on early redemption of Debentures
|
1,259 | — | — | — | ||||||||||||
Interest
expense recorded with respect to the private placement of
Debentures
|
(3,064 | ) | — | — | — | |||||||||||
Income
tax benefit (expense)
|
2 | — | (640 | ) | — | |||||||||||
Net
loss of corporate headquarters and other unallocated
costs*
|
(1,954 | ) | (1,916 | ) | (841 | ) | (837 | ) | ||||||||
Net
income (loss) attributable to Acorn Energy Inc
|
$ | 511 | $ | (720 | ) | $ | 3,100 | $ | 343 |
Six months ended June 30,
|
Three months ended June 30,
|
|||||||||||||||||||||||||||||||||||||||
2008
|
2009
|
Change
|
2008
|
2009
|
Change
|
|||||||||||||||||||||||||||||||||||
($,000)
|
% of
sales
|
($,000)
|
% of
sales
|
From
2008 to
2009
|
($,000)
|
% of
sales
|
($,000)
|
% of
sales
|
From
2008 to
2009
|
|||||||||||||||||||||||||||||||
Sales
|
$ | 7,902 | 100 | % | $ | 16,258 | 100 | % |
106
|
% | $ | 3,607 | 100 | % | $ | 7,780 | 100 | % |
116
|
|||||||||||||||||||||
Cost
of sales
|
5,472 | 69 | 9,389 | 58 |
72
|
|
2,575 | 71 | 4,290 | 55 |
67
|
|||||||||||||||||||||||||||||
Gross
profit
|
2,430 | 31 | 6,869 | 42 |
183
|
|
1,032 | 29 | 3,490 | 45 |
238
|
|||||||||||||||||||||||||||||
R&D
expenses, net
|
108 | 1 | (348 | ) | (2 | ) |
(422)
|
|
57 | 2 | (624 | ) | (8 | ) |
(1,195)
|
|||||||||||||||||||||||||
Impairments
|
516 | 7 | 80 | 0 |
(84)
|
268 | 7 | 10 | 0 |
(96)
|
||||||||||||||||||||||||||||||
SG&A
expenses
|
4,723 | 60 | 8,727 | 54 |
85
|
2,418 | 67 | 4,619 | 59 |
91
|
||||||||||||||||||||||||||||||
Operating
loss
|
(2,917 | ) | (37 | ) | (1,590 | ) | (10 | ) |
(45)
|
(1,711 | ) | (47 | ) | (515 | ) | (7 | ) |
(70)
|
||||||||||||||||||||||
Gain
on early redemption of Debentures
|
1,259 | 16 | — | — |
(100)
|
— | — | — | — |
—
|
||||||||||||||||||||||||||||||
Finance
income (expense), net
|
(2,900 | ) | (37 | ) | (84 | ) | (1 | ) |
(97)
|
88 | 2 | 85 | 1 |
(3)
|
||||||||||||||||||||||||||
Gain
on sale of Comverge shares
|
5,782 | 73 | 1,227 | 8 |
(79)
|
5,782 | 160 | 810 | 10 |
(86)
|
||||||||||||||||||||||||||||||
Income
before taxes on income
|
1,224 | 15 | (447 | ) | (3 | ) |
(137)
|
4,159 | 115 | 380 | 5 |
(91)
|
||||||||||||||||||||||||||||
Taxes
on income
|
2 | 0 | — | — |
(100)
|
(640 | ) | (18 | ) | — | — | |||||||||||||||||||||||||||||
Income
(loss) from operations of the Company and its consolidated
subsidiaries
|
1,226 | 16 | (447 | ) | (3 | ) |
(136)
|
3,519 | 97 | 380 | 5 |
(89)
|
||||||||||||||||||||||||||||
Share
of losses in GridSense
|
(134 | ) | (2 | ) | (129 | ) | (1 | ) |
(4)
|
(134 | ) | (4 | ) | — | — |
(100)
|
||||||||||||||||||||||||
Share
in losses in Paketeria
|
(661 | ) | (8 | ) | — | — |
(100)
|
(374 | ) | (10 | ) | — | — |
(100)
|
||||||||||||||||||||||||||
Net
income (loss)
|
431 | 5 | (576 | ) | (4 | ) |
(234)
|
3,011 | 83 | 380 | 5 |
(87)
|
||||||||||||||||||||||||||||
Net
(income) loss attributable to non-controlling
interests
|
80 | 1 | (144 | ) | (1 | ) |
(280)
|
89 | 3 | (37 | ) | (1 | ) |
(142)
|
||||||||||||||||||||||||||
Net
income (loss) attributable to Acorn Energy Inc.
|
$ | 511 | 6 | $ | (720 | ) | (4 | ) |
(241)
|
$ | 3,100 | 86 | $ | 343 | 4 |
(89)
|
Cash Payments Due During Year Ending June 30,
|
||||||||||||||||||||
(amounts in thousands)
|
||||||||||||||||||||
Contractual Obligations
|
Total
|
2010
|
2011-
2012
|
2013-
2014
|
2015 and
thereafter
|
|||||||||||||||
Promissory
notes (1)
|
$ | 3,400 | $ | 3,400 | $ | — | $ | — | $ | — | ||||||||||
Operating
leases (2)
|
2,918 | 1,226 | 1,678 | 14 | — | |||||||||||||||
Potential
severance obligations to Israeli employees (3)
|
2,689 | — | — | — | 2,689 | |||||||||||||||
Investment
in EnerTech Capital Partners III L.P. (4)
|
3,350 | 3,350 | — | — | — | |||||||||||||||
Investment
in CoaLogix (5)
|
4,578 | 4,578 | — | — | — | |||||||||||||||
Total
contractual cash obligations
|
$ | 16,935 | $ | 12,554 | $ | 1,678 | $ | 14 | $ | 2,689 |
Period
|
Total Number of
Shares Purchased
|
Average Price
Paid Per Share
|
Total Number of
Shares Purchased
as Part of
Publicly
Announced Plan
|
Maximum
Number of
Shares That May
Yet be Purchased
Under the Plan1
|
||||||||||||
January
1, 2009 – January 31, 2009
|
59,640 | $ | 2.15 | 123,555 | 876,445 | |||||||||||
February
1, 2009 – February 28, 2009
|
45,907 | $ | 2.42 | 169,462 | 830,538 | |||||||||||
March
1, 2009 –March 31, 2009
|
40,106 | $ | 2.21 | 209,568 | 790,432 | |||||||||||
April
1, 2009 –April 30, 2009
|
37,701 | $ | 2.46 | 247,269 | 752,731 | |||||||||||
May
1, 2009 –May 31, 2009
|
68,701 | $ | 2.74 | 315,970 | 684,030 | |||||||||||
June
1, 2009 – June 30, 2009
|
165,340 | $ | 2.74 | 481,310 | 518,690 | |||||||||||
Total
|
417,395 | $ | 2.54 |
10.1
|
Common
Stock Purchase Agreement dated as of April 8, 2009, by and among Acorn
Energy, Inc., EnerTech Capital Partners III L.P. and the other purchasers
named therein.
|
|
10.2
|
Amended
and Restated Stockholders’ Agreement, dated as of April 8, 2009, by and
among CoaLogix Inc., Acorn Energy, Inc. and the other stockholders named
therein.
|
|
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.
|
ACORN
ENERGY, INC.
|
||
Dated: August
13, 2009
|
||
By:
|
/s/ Michael
Barth
|
|
Michael
Barth
|
||
Chief
Financial Officer
|