|
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)
|
Yes
x
No ¨
|
Yes
o
No o
|
Large
accelerated filer ¨
|
Accelerated
filer ¨
|
Non-accelerated
filer ¨
|
Smaller
reporting company x
|
Yes
¨
No x
|
Class
|
Outstanding at May 10, 2010
|
|
Common
Stock, $0.01 par value per share
|
15,269,148
shares
|
PART
I. Financial Information
|
||
Item
1.
|
Financial
Statements
|
|
Unaudited
Consolidated Financial Statements:
|
||
Consolidated
Balance Sheets as of December 31, 2009 and March 31, 2010
|
1
|
|
Consolidated
Statements of Operations for the three month periods ended March 31, 2009
and 2010
|
2
|
|
Consolidated
Statement of Changes in Equity for the three month period ended March 31,
2010
|
3
|
|
Consolidated
Statements of Cash Flows for the three month periods ended March 31, 2009
and 2010
|
4
|
|
Notes
to Consolidated Financial Statements
|
6
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
17
|
Item
4.
|
Controls
and Procedures
|
27
|
PART
II. Other Information
|
||
Item
1.
|
Legal
Proceedings
|
28
|
Item
6.
|
Exhibits
|
30
|
Signatures
|
31
|
As of
December 31,
2009
|
As of
March 31,
2010
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 11,208 | $ | 18,554 | ||||
Restricted
deposits
|
1,627 | 876 | ||||||
Accounts
receivable, net
|
3,541 | 5,165 | ||||||
Unbilled
revenue and work-in-process
|
4,113 | 3,720 | ||||||
Inventory
|
1,848 | 2,439 | ||||||
Other
current assets
|
2,317 | 2,269 | ||||||
Total
current assets
|
24,654 | 33,023 | ||||||
Property
and equipment, net
|
3,357 | 5,212 | ||||||
Other
investments and loans to equity investees
|
2,796 | 2,808 | ||||||
Funds
in respect of employee termination benefits
|
2,074 | 2,175 | ||||||
Restricted
deposits
|
611 | 1,185 | ||||||
Intangible
assets, net
|
8,194 | 10,647 | ||||||
Goodwill
|
6,679 | 8,174 | ||||||
Deferred
taxes
|
227 | 238 | ||||||
Other
assets
|
143 | 139 | ||||||
Total
assets
|
$ | 48,735 | $ | 63,601 | ||||
LIABILITIES
AND EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Short-term
bank credit and current maturities of long-term bank debt
|
$ | 430 | $ | 463 | ||||
Accounts
payable
|
1,607 | 2,068 | ||||||
Accrued
payroll, payroll taxes and social benefits
|
1,409 | 1,340 | ||||||
Advances
from customers
|
1,924 | 1,386 | ||||||
Other
current liabilities
|
3,064 | 4,721 | ||||||
Total
current liabilities
|
8,434 | 9,978 | ||||||
Long-term
liabilities:
|
||||||||
Liability
for employee termination benefits
|
3,129 | 3,312 | ||||||
Long-term
debt
|
405 | 379 | ||||||
Other
long-term liabilities
|
669 | 534 | ||||||
Total
long-term liabilities
|
4,203 | 4,225 | ||||||
Equity:
|
||||||||
Acorn
Energy, Inc. shareholders
|
||||||||
Common stock - $0.01 par value per share: | ||||||||
Authorized
– 20,000,000 shares; Issued –13,248,813 and 15,494,229 shares at December
31, 2009 and March 31, 2010, respectively
|
132 | 154 | ||||||
Additional
paid-in capital
|
58,373 | 70,217 | ||||||
Warrants
|
290 | 274 | ||||||
Accumulated
deficit
|
(23,343 | ) | (26,466 | ) | ||||
Treasury
stock, at cost –1,275,081 shares at December 31, 2009 and March 31, 2010,
respectively
|
(4,827 | ) | (4,827 | ) | ||||
Accumulated
other comprehensive income
|
152 | 277 | ||||||
Total
Acorn Energy, Inc. shareholders’ equity
|
30,777 | 39,629 | ||||||
Non-controlling
interests
|
5,321 | 9,769 | ||||||
Total
equity
|
36,098 | 49,398 | ||||||
Total
liabilities and equity
|
$ | 48,735 | $ | 63,601 |
Three months ended
March 31,
|
||||||||
2009
|
2010
|
|||||||
Revenues:
|
||||||||
SCR
services
|
$ | 5,390 | $ | 4,478 | ||||
Projects
|
1,966 | 2,507 | ||||||
Software
license and services
|
1,027 | 770 | ||||||
Other
|
95 | 99 | ||||||
Total
revenues
|
8,478 | 7,854 | ||||||
Cost
of sales:
|
||||||||
SCR
services
|
3,535 | 2,546 | ||||||
Projects
|
1,219 | 1,342 | ||||||
Software
license and services
|
271 | 176 | ||||||
Other
|
74 | 82 | ||||||
Total
cost of sales
|
5,099 | 4,146 | ||||||
Gross
profit
|
3,379 | 3,708 | ||||||
Operating
expenses:
|
||||||||
Research
and development expenses
|
276 | 670 | ||||||
Selling,
general and administrative expenses
|
4,108 | 6,321 | ||||||
Dividends
received from EnerTech
|
— | (135 | ) | |||||
Impairments
|
70 | — | ||||||
Total
operating expenses
|
4,454 | 6,856 | ||||||
Operating
loss
|
(1,075 | ) | (3,148 | ) | ||||
Finance
income (expense), net
|
(169 | ) | 50 | |||||
Gain
on sale of shares in Comverge
|
417 | — | ||||||
Loss
before taxes on income
|
(827 | ) | (3,098 | ) | ||||
Income
tax benefit (expense)
|
— | (75 | ) | |||||
Loss
from operations of the Company and its consolidated
subsidiaries
|
(827 | ) | (3,173 | ) | ||||
Share
in losses of GridSense
|
(129 | ) | — | |||||
Net
loss
|
(956 | ) | (3,173 | ) | ||||
Net
loss (income) attributable to non-controlling interests
|
(107 | ) | 50 | |||||
Net
loss attributable to Acorn Energy, Inc. shareholders.
|
$ | (1,063 | ) | $ | (3,123 | ) | ||
Basic
and diluted net loss per share attributable to Acorn Energy, Inc.
shareholders
|
$ | (0.09 | ) | $ | (0.25 | ) | ||
Weighted
average number of shares outstanding attributable to Acorn Energy, Inc.
shareholders – basic and diluted
|
11,535 | 12,498 |
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, 2009
|
13,249 | $ | 132 | $ | 58,373 | $ | 290 | $ | (23,343 | ) | $ | (4,827 | ) | $ | 152 | $ | 30,777 | $ | 5,321 | $ | 36,098 | |||||||||||||||||||
Net
loss
|
— | — | — | — | (3,123 | ) | — | — | (3,123 | ) | (50 | ) | (3,173 | ) | ||||||||||||||||||||||||||
Differences
from translation of subsidiaries’ financial statements and equity
investees
|
— | — | — | — | — | — | 125 | 125 | 18 | 143 | ||||||||||||||||||||||||||||||
Comprehensive
loss
|
— | — | — | — | — | — | — | (2,998 | ) | (32 | ) | (3,030 | ) | |||||||||||||||||||||||||||
Issuance
by CoaLogix of CoaLogix shares to non-controlling
interests
|
— | — | 177 | — | — | — | — | 177 | 667 | 844 | ||||||||||||||||||||||||||||||
Shares
issued in capital raise, net of transaction costs
|
2,232 | 22 | 11,445 | — | — | — | — | 11,467 | — | 11,467 | ||||||||||||||||||||||||||||||
Non-controlling
interests created in USSI consolidation
|
— | — | — | — | — | — | — | — | 3,600 | 3,600 | ||||||||||||||||||||||||||||||
Other
|
— | — | — | — | — | — | — | — | 2 | 2 | ||||||||||||||||||||||||||||||
Stock
option compensation
|
— | — | 145 | — | — | — | — | 145 | — | 145 | ||||||||||||||||||||||||||||||
Stock
option compensation of subsidiaries
|
— | — | — | — | — | — | — | — | 211 | 211 | ||||||||||||||||||||||||||||||
Exercise
of options and warrants
|
13 | — | 77 | (16 | ) | — | — | — | 61 | — | 61 | |||||||||||||||||||||||||||||
Balances
as of March 31, 2010
|
15,494 | $ | 154 | $ | 70,217 | $ | 274 | $ | (26,466 | ) | $ | (4,827 | ) | $ | 277 | $ | 39,629 | $ | 9,769 | $ | 49,398 |
Three months ended
March 31,
|
||||||||
2009
|
2010
|
|||||||
Cash flows provided by (used in) operating activities: | ||||||||
Net
loss
|
$ | (956 | ) | $ | (3,173 | ) | ||
Adjustments
to reconcile net income to net cash used in operating
activities:
|
||||||||
Depreciation
and amortization
|
436 | 449 | ||||||
Share
in losses of GridSense
|
129 | — | ||||||
Exchange
rate adjustment on restricted deposits
|
253 | — | ||||||
Exchange
rate adjustment on amounts funded for employee termination benefits net of
exchange adjustment on liability for employee termination
benefits
|
(82 | ) | (18 | ) | ||||
Increase
in liability for employee termination benefits
|
58 | 135 | ||||||
Amortization
of stock-based deferred compensation
|
409 | 356 | ||||||
Deferred
taxes
|
— | 11 | ||||||
Impairments
|
70 | — | ||||||
Gain
on sale of Comverge shares
|
(417 | ) | — | |||||
Other
|
— | (2 | ) | |||||
Change
in operating assets and liabilities:
|
||||||||
Decrease
(increase) in accounts receivable, unbilled work-in process, other current
and other assets
|
298 | (1,130 | ) | |||||
Increase
in inventory
|
(77 | ) | (581 | ) | ||||
Increase
(decrease) in accounts payable, accrued payroll, payroll taxes and social
benefits, advances from customers, other current liabilities and
other liabilities
|
(1,387 | ) | 1,051 | |||||
Net
cash used in operating activities
|
(1,266 | ) | (2,902 | ) | ||||
Cash
flows provided by (used in) investing activities:
|
||||||||
Proceeds
from sale of Comverge shares
|
1,397 | — | ||||||
Deposits
in restricted deposits
|
— | (495 | ) | |||||
Release
of restricted deposits
|
— | 672 | ||||||
Loan
to GridSense
|
— | (200 | ) | |||||
Amounts
funded for employee termination benefits
|
(57 | ) | (35 | ) | ||||
Acquisitions
of property and equipment
|
(120 | ) | (2,004 | ) | ||||
Acquisition
of USSI, net of cash acquired (See Schedule A)
|
— | 7 | ||||||
Net
cash provided by (used in) investing activities
|
1,220 | (2,055 | ) | |||||
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
|
— | 844 | ||||||
Exercise
of options and warrants
|
— | 61 | ||||||
Short-term
debt borrowings, net
|
259 | 29 | ||||||
Repayments
of long-term debt
|
(4 | ) | (31 | ) | ||||
Other
|
— | 2 | ||||||
Purchase
of additional shares of DSIT
|
(294 | ) | — | |||||
Purchase
of treasury shares
|
(328 | ) | — | |||||
Net
cash provided by (used in) financing activities
|
(367 | ) | 12,372 | |||||
Effect
of exchange rate changes on cash and cash equivalents
|
(31 | ) | (69 | ) | ||||
Net
increase (decrease) in cash and cash equivalents
|
(444 | ) | 7,346 | |||||
Cash
and cash equivalents at beginning of period
|
15,142 | 11,208 | ||||||
Cash
and cash equivalents at end of period
|
14,698 | $ | 18,554 |
Non-cash
items:
|
||||||||
Unrealized
gain (loss) from Comverge shares
|
$ | 625 | ||||||
Due
from broker from sale of Comverge shares
|
$ | 178 | ||||||
Schedule
A:
|
||||||||
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 |
As of
December 31,
2009
|
As of
March 31,
2010
|
|||||||
Raw
materials
|
$ | 550 | $ | 674 | ||||
Work-in-process
|
1,298 | 1,765 | ||||||
$ | 1,848 | $ | 2,439 |
|
·
|
The
Company had the right to acquire 95,469 of these shares under the option
in consideration for payment of $300 on or before March 31, 2010. (This
option was exercised immediately following the signing of the Option
Agreements – see below).
|
|
·
|
The
Company has the right to acquire 63,646 of these shares in consideration
for payment of $200 on or before May 31, 2010.
|
|
·
|
If
the Company exercises this installment, it has the right to acquire an
additional 95,469 shares on or before August 27, 2010 in consideration for
payment of $300.
|
Cash
|
$ | 307 | ||
Other
current assets
|
37 | |||
Property
and equipment
|
56 | |||
Other
assets
|
18 | |||
Intangible
assets
|
2,565 | |||
Goodwill
|
1,402 | |||
Total
assets acquired
|
4,385 | |||
Current
liabilities
|
(285 | ) | ||
Fair
value acquired
|
$ | 4,100 |
Three months ended
March 31,
|
||||||||
2009
|
2010
|
|||||||
Net
income attributable to NCI in CoaLogix
|
$ | 87 | $ | 5 | ||||
Net
income attributable to NCI in DSIT
|
20 | 60 | ||||||
Net
loss attributable to NCI in USSI
|
— | (115 | ) | |||||
Net
income (loss) attributable to NCI
|
$ | 107 | $ | (50 | ) |
CoaLogix
segment
|
Naval &
RT
Solutions
segment
|
EIS
segment
|
Energy and
Security
Sensor
System
segment
|
Total
|
||||||||||||||||
Balance
as of December 31, 2009
|
3,714 | $ | 534 | $ | 2,431 | $ | — | $ | 6,679 | |||||||||||
Goodwill
recorded in the acquisition of USSI (see Note 4)
|
— | — | — | 1,402 | 1,402 | |||||||||||||||
Translation
adjustment
|
— | 9 | 84 | 93 | ||||||||||||||||
Balance
as of March 31, 2010
|
$ | 3,714 | $ | 543 | $ | 2,515 | $ | 1,402 | $ | 8,174 |
CoaLogix segment
|
Naval & RT
Solutions
segment
|
EIS Segment
|
Energy and
Security Sensor
System segment
|
|||||||||||||||||||||||||||||||||||||||||
SCR
Technologies**
|
Naval
Technologies
|
Software
|
Customer
Relationships
|
Sensor
Technologies
|
Total
|
|||||||||||||||||||||||||||||||||||||||
Cost
|
A.A.*
|
Cost
|
A.A.*
|
Cost
|
A.A.*
|
Cost
|
A.A.*
|
Cost
|
A.A.*
|
|||||||||||||||||||||||||||||||||||
Balance
as of December 31, 2009
|
$ | 5,511 | $ | (1,184 | ) | $ | 527 | $ | (128 | ) | $ | 3,436 | $ | (317 | ) | $ | 405 | $ | (56 | ) | $ | — | $ | — | $ | 8,194 | ||||||||||||||||||
Intangibles
recorded in the acquisition of USSI (see Note 4)
|
— | — | — | — | — | — | — | — | 2,565 | — | 2,565 | |||||||||||||||||||||||||||||||||
Amortization
|
— | (136 | ) | — | (16 | ) | — | (64 | ) | — | (10 | ) | — | (11 | ) | (237 | ) | |||||||||||||||||||||||||||
Cumulative
translation adjustment
|
— | — | 8 | (3 | ) | 119 | (12 | ) | 15 | (2 | ) | — | — | 125 | ||||||||||||||||||||||||||||||
Balance
as of March 31, 2010
|
$ | 5,511 | $ | (1,320 | ) | $ | 535 | $ | (147 | ) | $ | 3,555 | $ | (393 | ) | $ | 420 | $ | (68 | ) | $ | 2,565 | $ | (11 | ) | $ | 10,647 |
Number of
Options
(in shares)
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Life
|
Aggregate
Intrinsic
Value
|
|||||||||||||
Outstanding
at December 31, 2009
|
1,745,165 | $ | 3.52 | |||||||||||||
Granted
|
145,000 | $ | 6.35 | |||||||||||||
Exercised
|
— | |||||||||||||||
Forfeited
or expired
|
— | |||||||||||||||
Outstanding
at March 31, 2010
|
1,890,165 | $ | 3.74 |
3.8 years
|
$ | 4,194 | ||||||||||
Exercisable
at March 31, 2010
|
1,464,331 | $ | 3.50 |
3.5 years
|
$ | 3,559 |
Volatility
|
68 | % | ||
Expected
term (years)
|
6.4 | |||
Risk
free interest rate
|
3.3 | % | ||
Expected
dividend yield
|
None
|
Three months ended March 31,
|
||||||||
2009
|
2010
|
|||||||
Cost
of sales
|
$ | 49 | $ | 5 | ||||
Research
and development expense
|
19 | 32 | ||||||
Selling,
general and administrative expenses
|
341 | 319 | ||||||
Total
stock based compensation expense
|
$ | 409 | $ | 356 |
Number of
Warrants
(in shares)
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Remaining
Contractual
Life
|
||||||||||
Outstanding
at December 31, 2009
|
246,904 | $ | 4.50 |
2.3
years
|
||||||||
Granted
|
— | |||||||||||
Exercised
|
13,598 | |||||||||||
Forfeited
or expired
|
— | |||||||||||
Outstanding
and exercisable at March 31, 2010
|
233,306 | $ | 4.50 |
2.0 years
|
Gross Carrying
Amount
|
||||
Balance
at December 31, 2009
|
$ | 284 | ||
Warranties
issued
|
5 | |||
Adjustment
of provision
|
(8 | ) | ||
Warranty
claims
|
— | |||
Balance
at March 31, 2010*
|
$ | 281 |
As at March 31, 2010
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Cash
and cash equivalents
|
$ | 18,554 | $ | — | $ | — | $ | 18,554 | ||||||||
Restricted
deposits – current and non-current
|
2,061 | — | — | 2,061 | ||||||||||||
Derivative
assets
|
22 | — | — | 22 | ||||||||||||
Total
|
$ | 20,637 | $ | — | $ | — | $ | 20,637 |
As at December 31, 2009
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Cash
and cash equivalents
|
$ | 11,208 | $ | — | $ | — | $ | 11,208 | ||||||||
Restricted
deposits – current and non-current
|
2,238 | — | — | 2,238 | ||||||||||||
Derivative
liabilities
|
(5 | ) | — | — | (5 | ) | ||||||||||
Total
|
$ | 13,441 | $ | — | $ | — | $ | 13,441 |
|
·
|
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. Coreworx provides integrated project collaboration
and advanced document management solutions for the architecture,
engineering and construction markets, particularly for large capital
projects.
|
|
·
|
Energy
and Security Sensor Systems (ESSS) services are provided through USSI
which was effectively acquired in February 2010 (see Note 4). 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 no comparative results
reported for these activities for the three month period ended March 31,
2009.
|
CoaLogix
|
Naval and RT
Solutions
|
EIS
|
ESSS
|
Other
|
Total
|
|||||||||||||||||||
Three
months ended March 31, 2010:
|
||||||||||||||||||||||||
Revenues
from external customers
|
$ | 4,478 | $ | 2,281 | $ | 770 | $ | — | $ | 325 | $ | 7,854 | ||||||||||||
Intersegment
revenues
|
— | — | — | — | — | — | ||||||||||||||||||
Segment
gross profit
|
1,932 | 1,048 | 594 | — | 134 | 3,708 | ||||||||||||||||||
Stock
compensation expense
|
121 | — | 90 | — | — | 211 | ||||||||||||||||||
Depreciation
and amortization expense
|
284 | 44 | 100 | 13 | 6 | 447 | ||||||||||||||||||
Segment
income (loss) before income taxes
|
20 | 461 | (2,182 | ) | (127 | ) | 7 | (1,821 | ) | |||||||||||||||
Three
months ended March 31, 2009:
|
||||||||||||||||||||||||
Revenues
from external customers
|
$ | 5,390 | $ | 1,796 | $ | 1,027 | $ | — | $ | 265 | $ | 8,478 | ||||||||||||
Intersegment
revenues
|
— | 5 | — | — | — | 5 | ||||||||||||||||||
Segment
gross profit
|
1,855 | 719 | 755 | — | 50 | 3,379 | ||||||||||||||||||
Stock
compensation expense
|
101 | 2 | 54 | — | — | 157 | ||||||||||||||||||
Depreciation
and amortization expense
|
305 | 44 | 81 | — | 6 | 436 | ||||||||||||||||||
Segment
income (loss) before income taxes
|
576 | 198 | (827 | ) | — | (42 | ) | (95 | ) |
Three months ended
March 31,
|
||||||||
2009
|
2010
|
|||||||
Total
loss for reportable segments
|
$ | (53 | ) | $ | (1,828 | ) | ||
Other
operational segment income (loss)
|
(42 | ) | 7 | |||||
Total
operating loss
|
(95 | ) | (1,821 | ) | ||||
Share
of losses in GridSense
|
(129 | ) | — | |||||
Impairments
|
(70 | ) | — | |||||
Non-controlling
interests
|
(107 | ) | 50 | |||||
Gain
on sale of Comverge shares
|
417 | — | ||||||
Dividends
received
|
— | 135 | ||||||
Income
tax expense*
|
— | (75 | ) | |||||
Net
loss of corporate headquarters and other unallocated
costs**
|
(1,079 | ) | (1,412 | ) | ||||
Net
loss attributable to Acorn Energy Inc.
|
$ | (1,063 | ) | $ | (3,123 | ) |
Three months ended
March 31,
|
||||||||
2009
|
2010
|
|||||||
CoaLogix
|
$ | 5,390 | $ | 4,478 | ||||
DSIT
Solutions
|
2,061 | 2,606 | ||||||
Coreworx
|
1,027 | 770 | ||||||
USSI
|
— | — | ||||||
Total
|
$ | 8,478 | $ | 7,854 |
Backlog at
March 31,
2010
|
||||
CoaLogix
|
$ | 7.1 | ||
DSIT
Solutions
|
7.6 | |||
Coreworx
|
1.1 | |||
USSI
|
0.1 | |||
Total
|
$ | 15.9 |
Three months ended March 31,
|
||||||||||||||||||||
2009
|
2010
|
Change
|
||||||||||||||||||
($,000)
|
% of
revenues
|
($,000)
|
% of
revenues
|
From
2009 to
2010
|
||||||||||||||||
Revenues
|
$ | 8,478 | 100 | % | $ | 7,854 | 100 | % | (7 | ) | ||||||||||
Cost
of sales
|
5,099 | 60 | 4,146 | 53 | (19 | ) | ||||||||||||||
Gross
profit
|
3,379 | 40 | 3,708 | 47 | 10 | |||||||||||||||
R&D
expenses
|
276 | 3 | 670 | 9 | 143 | |||||||||||||||
Impairments
|
70 | 1 | — | — | (100 | ) | ||||||||||||||
Dividends
received from EnerTech
|
— | — | (135 | ) | (2 | ) | ||||||||||||||
SG&A
expenses
|
4,108 | 48 | 6,321 | 80 | 54 | |||||||||||||||
Operating
loss
|
(1,075 | ) | (13 | ) | (3,148 | ) | (40 | ) | 193 | |||||||||||
Finance
income (expense), net
|
(169 | ) | (2 | ) | 50 | 1 | (130 | ) | ||||||||||||
Gain
on sale of Comverge shares
|
417 | 5 | — | — | (100 | ) | ||||||||||||||
Loss
before taxes on income
|
(827 | ) | (10 | ) | (3,098 | ) | (39 | ) | 275 | |||||||||||
Taxes
on income
|
— | (75 | ) | (1 | ) | |||||||||||||||
Loss
from operations of the Company and its consolidated
subsidiaries
|
(827 | ) | (10 | ) | (3,173 | ) | (40 | ) | 284 | |||||||||||
Share
of losses in GridSense
|
(129 | ) | (2 | ) | — | — | (100 | ) | ||||||||||||
Net
loss
|
(956 | ) | (11 | ) | (3,173 | ) | (40 | ) | 232 | |||||||||||
Net
income (loss) attributable to non-controlling
interests
|
(107 | ) | (1 | ) | 50 | 1 | (147 | ) | ||||||||||||
Net
loss attributable to Acorn Energy Inc.
|
$ | (1,063 | ) | (13 | ) | $ | (3,123 | ) | (40 | ) | 194 |
Cash Payments Due During Year Ending March 31,
|
||||||||||||||||||||
(amounts in thousands)
|
||||||||||||||||||||
Contractual Obligations
|
Total
|
2011
|
2012-2013 | 2014-2015 |
2016 and
thereafter
|
|||||||||||||||
Long-term
bank debt and utilized lines-of-credit
|
$ | 842 | $ | 463 | $ | 272 | $ | 107 | $ | — | ||||||||||
Operating
leases
|
6,395 | 1,964 | 2,529 | 895 | 1,007 | |||||||||||||||
Potential
severance obligations
|
3,326 | 14 | — | 1,026 | (1) | 2,286 | (1) | |||||||||||||
Investment
in EnerTech(2)
|
2,850 | 2,850 | — | — | — | |||||||||||||||
Investment
in CoaLogix (3)
|
2,071 | 2,071 | — | — | — | |||||||||||||||
Purchase
commitments
|
4,706 | 4,706 | — | — | — | |||||||||||||||
Total
contractual cash obligations
|
$ | 20,190 | $ | 12,068 | $ | 2,801 | $ | 2,028 | $ | 3,293 |
1.1
|
Placement
Agency Agreement between the Registrant and Merriman Curhan Ford & Co.
dated as of March 8, 2010 (incorporated herein by reference to Exhibit 1.1
to the Registrant’s Current Report on Form 8-K dated March 8,
2010).
|
|
1.2
|
Form
of Investor Purchase Agreement (incorporated herein by reference to
Exhibit 1.2 to the Registrant’s Current Report on Form 8-K dated
March 8, 2010).
|
|
2.1
|
Arrangement
Agreement among Acorn Energy, Inc., Coreworx, Inc. and Decision Dynamics
Technology Ltd. dated March 2, 2010 (incorporated herein by reference to
Registrant’s Current Report on Form 8-K filed May 4,
2010).
|
|
10.1
|
Common
Stock Option Purchase Agreement between the Registrant and US Sensor
Systems Inc. dated as of February 23, 2010. #
|
|
10.2
|
Capital
Stock Option Purchase Agreement by and among the Registrant, US Sensor
Systems Inc. and other parties named therein dated as of February 23,
2010. #
|
|
10.3
|
Stockholders
Agreement by and among the Registrant, US Sensor Systems Inc. and other
parties named therein dated as of February 23,
2010. #
|
|
10.4
|
Amended
and Restated Investors Rights Agreement by and among the Registrant, US
Sensor Systems Inc. and other parties named therein dated as of February
23, 2010. #
|
|
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: May
13, 2010
|
||
By:
|
/s/ Michael
Barth
|
|
Michael
Barth
|
||
Chief
Financial
Officer
|