LEGACY CARE PARTNERS INC. - Quarter Report: 2010 June (Form 10-Q)
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
ý QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2010
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
000-28867
(Commission file number)
ENERGY COMPOSITES CORPORATION
(Exact name of registrant as specified in its charter)
Nevada
|
88-0409170
|
(State or other jurisdiction of incorporation or organization)
|
(IRS Employer Identification No.)
|
4400 Commerce Drive, Wisconsin Rapids, WI 54494
(Address of principal executive offices) (Zip Code)
(715) 421-2060
(Registrant’s telephone number, including area code)
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes o No o (not required)
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer o
|
Accelerated filer o
|
Non-accelerated filer o
|
Smaller reporting company ý
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No ý
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 42,804,622 shares as of August 13, 2010
ENERGY COMPOSITES CORPORATION
FORM 10-Q
FOR THE QUARTER ENDED
JUNE 30, 2010
INDEX
Page
|
||
PART I. FINANCIAL INFORMATION
|
||
Item 1.
|
Financial Statements:
|
|
Consolidated Balance Sheets (Unaudited)
|
2
|
|
Consolidated Statements of Operations (Unaudited)
|
3
|
|
Consolidated Statements of Cash Flows (Unaudited)
|
4
|
|
Notes to Consolidated Financial Statements (Unaudited)
|
5
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
18
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
24
|
Item 4.
|
Controls and Procedures
|
24
|
PART II. OTHER INFORMATION
|
||
Item 1.
|
Legal Proceedings
|
25
|
Item 1A.
|
Risk Factors
|
25
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
25
|
Item 3.
|
Defaults Upon Senior Securities
|
25
|
Item 5.
|
Other Information
|
25
|
Item 6.
|
Exhibits
|
26
|
SIGNATURES
|
27
|
1
ENERGY COMPOSITES CORPORATION
|
||||||||
CONSOLIDATED BALANCE SHEETS
|
||||||||
(Unaudited)
|
(Audited)
|
|||||||
June 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash
|
$ | 55,091 | $ | 281,809 | ||||
Accounts receivable, net of allowance for doubtful
|
||||||||
accounts of $154,000 in 2010 and $191,000 in 2009
|
1,461,322 | 2,512,934 | ||||||
Accounts receivable - related party
|
2,669 | 1,860 | ||||||
Inventories, net
|
836,384 | 592,987 | ||||||
Other current assets
|
57,156 | 120,123 | ||||||
Total current assets
|
2,412,622 | 3,509,713 | ||||||
Property and equipment, net
|
6,329,739 | 5,914,803 | ||||||
Intangible assets, net
|
53,861 | 58,218 | ||||||
Total assets
|
$ | 8,796,222 | $ | 9,482,734 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||
Current liabilities:
|
||||||||
Current portion of long-term debt obligations
|
$ | 533,699 | $ | 533,545 | ||||
Line of credit - bank
|
98,315 | 117,512 | ||||||
Short-term notes payable
|
1,500,000 | 1,720,000 | ||||||
Accounts payable
|
737,977 | 468,374 | ||||||
Accounts payable - related party
|
123,551 | 188,356 | ||||||
Accrued expenses
|
216,758 | 259,549 | ||||||
Accrued payroll and payroll taxes
|
314,320 | 288,782 | ||||||
Customer deposits
|
159,294 | 84,399 | ||||||
Total current liabilities
|
3,683,914 | 3,660,517 | ||||||
Long-term debt obligations, net of current portion
|
5,342,798 | 5,363,986 | ||||||
Deferred income - land purchase
|
429,494 | - | ||||||
Total liabilities
|
9,456,206 | 9,024,503 | ||||||
Stockholders' equity (deficit):
|
||||||||
Common stock - $.001 par value; 100,000,000 shares
|
||||||||
authorized, 42,447,862 and 42,115,205 shares issued
|
||||||||
and outstanding, respectively
|
42,448 | 42,115 | ||||||
Additional paid-in capital
|
11,478,575 | 10,365,292 | ||||||
Accumulated deficit
|
(12,181,007 | ) | (9,949,176 | ) | ||||
Total stockholders' equity (deficit)
|
(659,984 | ) | 458,231 | |||||
Total liabilities and stockholders' equity (deficit)
|
$ | 8,796,222 | $ | 9,482,734 |
The accompanying notes are an integral part of these consolidated financial statements.
2
ENERGY COMPOSITES CORPORATION
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Revenue
|
$ | 2,064,991 | $ | 1,936,656 | $ | 2,824,596 | $ | 4,349,325 | ||||||||
Cost of goods sold
|
1,395,354 | 1,765,262 | 2,127,265 | 3,733,464 | ||||||||||||
Gross profit
|
669,637 | 171,394 | 697,331 | 615,861 | ||||||||||||
Selling, general and administrative expenses
|
1,215,577 | 881,846 | 2,398,014 | 1,774,162 | ||||||||||||
Loss from operations
|
(545,940 | ) | (710,452 | ) | (1,700,683 | ) | (1,158,301 | ) | ||||||||
Other income (expense):
|
||||||||||||||||
Interest expense
|
(289,317 | ) | (277,378 | ) | (531,357 | ) | (1,451,916 | ) | ||||||||
Interest income
|
33 | 4,049 | 209 | 11,794 | ||||||||||||
Total other income (expense)
|
(289,284 | ) | (273,329 | ) | (531,148 | ) | (1,440,122 | ) | ||||||||
Loss before provision (benefit) for income taxes
|
(835,224 | ) | (983,781 | ) | (2,231,831 | ) | (2,598,423 | ) | ||||||||
Income tax benefit
|
- | (404,000 | ) | - | (1,028,000 | ) | ||||||||||
Net loss
|
$ | (835,224 | ) | $ | (579,781 | ) | $ | (2,231,831 | ) | $ | (1,570,423 | ) | ||||
Net loss per common share - basic and diluted
|
$ | (0.02 | ) | $ | (0.01 | ) | $ | (0.05 | ) | $ | (0.04 | ) | ||||
Weighted average shares outstanding - basic and diluted
|
42,328,662 | 42,061,142 | 42,229,912 | 41,996,541 |
The accompanying notes are an integral part of these consolidated financial statements.
3
ENERGY COMPOSITES CORPORATION
|
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(Unaudited)
|
||||||||
For the Six Months Ended
|
||||||||
June 30,
|
||||||||
2010
|
2009
|
|||||||
Cash flows from operating activities:
|
||||||||
Net loss
|
$ | (2,231,831 | ) | $ | (1,570,423 | ) | ||
Adjustments to reconcile net loss to net cash
|
||||||||
provided by (used in) operating activities:
|
||||||||
Depreciation and amortization
|
233,725 | 204,329 | ||||||
(Gain) loss on asset disposal
|
3,205 | (650 | ) | |||||
Amortization of debt discount for imputed interest
|
2,085 | 1,926 | ||||||
Amortization of discount for warrants and beneficial conversion
|
||||||||
feature on convertible debt
|
300,335 | 1,208,958 | ||||||
Stock issued for interest payments
|
35,597 | 55,541 | ||||||
Stock issued for compensation
|
188,125 | 156,250 | ||||||
Stock option compensation expense
|
224,071 | - | ||||||
Deferred income taxes
|
- | (1,028,000 | ) | |||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable, net
|
1,051,612 | 1,173,175 | ||||||
Accounts receivable - related party
|
(809 | ) | - | |||||
Inventories, net
|
(243,397 | ) | 205,270 | |||||
Other current assets
|
62,967 | (33,382 | ) | |||||
Accounts payable
|
269,603 | (972,653 | ) | |||||
Accounts payable - related party
|
(64,805 | ) | 122,065 | |||||
Accrued expenses
|
(42,791 | ) | 624 | |||||
Accrued payroll and payroll taxes
|
25,538 | 104,256 | ||||||
Customer deposits
|
74,895 | (197,122 | ) | |||||
Net cash used in operating activities
|
(111,875 | ) | (569,836 | ) | ||||
|
||||||||
Cash flows from investing activities:
|
||||||||
Purchase of property and equipment
|
(218,015 | ) | (384,981 | ) | ||||
Proceeds from sale of property and equipment
|
- | 650 | ||||||
Net cash used in investing activities
|
(218,015 | ) | (384,331 | ) | ||||
Cash flows from financing activities:
|
||||||||
Net borrowings (repayments) from lines of credit - bank
|
(19,197 | ) | 163,074 | |||||
Financing costs paid for long-term debt
|
- | (3,320 | ) | |||||
Net borrowings (repayments) from short-term notes payable
|
(220,000 | ) | 350,000 | |||||
Payments on long-term debt
|
(248,454 | ) | (228,202 | ) | ||||
Proceeds from exercise of warrants
|
590,823 | - | ||||||
Net cash provided by financing activities
|
103,172 | 281,552 | ||||||
Net decrease in cash and cash equivalents
|
(226,718 | ) | (672,615 | ) | ||||
Cash and cash equivalents:
|
||||||||
Beginning of period
|
281,809 | 2,985,289 | ||||||
End of period
|
$ | 55,091 | $ | 2,312,674 |
The accompanying notes are an integral part of these consolidated financial statements.
4
ENERGY COMPOSITES CORPORATION
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
Note 1. Nature of Business and Significant Accounting Policies
Basis of Presentation
The accompanying unaudited consolidated financial information has been prepared by Energy Composites Corporation (“Company” or “ECC”) in accordance with accounting principles generally accepted in the United States of America for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X of the Securities and Exchange Commission (“SEC”). Accordingly, it does not include all the information and notes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair statement of this financial information have been included. Financial results for the interim periods presented are not necessarily indicative of the results that may be expected for the fiscal year as a whole or any other interim period. This financial information should be read in conjunction with the December 31, 2009 audited consolidated financial statements and notes included in the Company’s Form 10-K filed on March 31, 2010.
Nature of Business
ECC is a manufacturer, installer and marketer of fiberglass products which are sold throughout the United States, but primarily in the Midwest. The Company also has a service division that provides installation and repair of various tank and piping systems. The Company serves the paper, petro-chemical, water, waste-water, bio-fuel and power industries.
Principles of Consolidation
The accompanying consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries Advanced Fiberglass Technologies, Inc. (“AFT”) and Innovative Composite Solutions, LLC (“ICS”), after elimination of all intercompany accounts, transactions, and profits.
Concentrations of Risk
Cash Deposits: The Company maintains its cash in high-quality financial institutions. The balances, at times, may exceed the federally insured limits.
Credit Risk and Major Customers: Financial instruments that may subject the Company to significant concentrations of credit risk consist primarily of trade receivables. The Company grants credit to its customers throughout the United States in the normal course of business. Customer creditworthiness is routinely monitored and collateral is not required. The following is a schedule of significant sales to customers for the six months ended June 30, 2010 and 2009 and significant customer accounts receivable balances at June 30, 2010 and 2009:
Percentage of
|
||||||||
Percentage of
|
Trade Accounts
|
|||||||
Total Sales
|
Receivable
|
|||||||
Customer
|
2010
|
2009
|
2010
|
2009
|
||||
1
|
24.4%
|
7.4%
|
39.8%
|
20.0%
|
||||
2
|
13.9
|
0.9
|
14.2
|
-
|
||||
3
|
1.0
|
12.9
|
6.8
|
15.0
|
||||
4
|
1.1
|
58.7
|
0.1
|
32.1
|
||||
5
|
-
|
-
|
7.8
|
10.1
|
||||
40.4%
|
79.9%
|
68.7%
|
77.2%
|
Labor Force: A significant part of the Company’s production labor force is covered by two collective bargaining agreements which expire in May 2012.
5
ENERGY COMPOSITES CORPORATION
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
Cash and Cash Equivalents
For purposes of balance sheet presentation, the Company considers all unrestricted demand deposits, money market funds, savings funds and investments with an original maturity of three months or less to be cash and cash equivalents.
Segment Reporting
Through June 30, 2010, the Company provided products and services into one reportable operating segment, Industrial Tank and Piping. The results of our distribution company, ICS, are immaterial for purposes of segment reporting and are included in the Industrial Tank and Piping segment. The detail of products and service activity in this operating segment is further described in Note 12.
Recent Accounting Pronouncements
In October 2009, the Financial Accounting Standards Board (“FASB”) issued guidance on the accounting for multiple-deliverable revenue arrangements. This guidance establishes a selling price hierarchy for determining the selling price of a deliverable; eliminates the residual method of allocation and requires arrangement consideration to be allocated at the inception of the arrangement to all deliverables using the relative selling price method; and requires a vendor to determine its best estimate of selling price in a manner consistent with that used to determine the selling price of the deliverable on a stand-alone basis. This guidance also expands the required disclosures related to a vendor’s multiple-deliverable revenue arrangements. The guidance is effective beginning January 1, 2011 with early adoption permitted. The Company does not believe the adoption of this standard will have a material impact on our consolidated results of operations, financial condition, cash flows, or disclosures.
In January 2010, the FASB issued ASU 2010-02, “Consolidation (Topic 810): Accounting and Reporting for Decreases in Ownership of a Subsidiary.” This amendment to Topic 810 clarifies, but does not change, the scope of current US GAAP. It clarifies the decrease in ownership provisions of Subtopic 810-10 and removes the potential conflict between guidance in that Subtopic and asset de-recognition and gain or loss recognition guidance that may exist in other US GAAP. An entity will be required to follow the amended guidance beginning in the period that it first adopts Financial Accounting Standard (FAS) 160 (now included in Subtopic 810-10). For those entities that have already adopted FAS 160, the amendments are effective at the beginning of the first interim or annual reporting period ending on or after December 15, 2009. The amendments should be applied retrospectively to the first period that an entity adopted FAS 160. There is no effect on the Company’s financial statements from the current adoption of this guidance.
In January 2010, the FASB issued ASU 2010-6, “Improving Disclosures about Fair Value Measurements.” This update requires additional disclosure within the roll forward of activity for assets and liabilities measured at fair value on a recurring basis, including transfers of assets and liabilities between Level 1 and Level 2 of the fair value hierarchy and the separate presentation of purchases, sales, issuances and settlements of assets and liabilities within Level 3 of the fair value hierarchy. In addition, the update requires enhanced disclosures of the valuation techniques and inputs used in the fair value measurements within Levels 2 and 3. The new disclosure requirements are effective for interim and annual periods beginning after December 15, 2009, except for the disclosure of purchases, sales, issuances and settlements of Level 3 measurements. Those disclosures are effective for fiscal years beginning after December 15, 2010. As ASU 2010-6 only requires enhanced disclosures, the Company does not expect that the adoption of this update will have a material effect on its financial statements.
6
ENERGY COMPOSITES CORPORATION
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
Note 2. Liquidity and Capital Resources
At June 30, 2010, the Company had cash on hand of $55,091, a working capital deficiency of $1,271,292, a net loss of $2,231,831 for the six months ended June 30, 2010, an accumulated deficit of $12,181,007, and total negative shareholders' equity of $659,984. The Company is continuing its efforts to improve the overall financial condition and results, including obtaining additional financing and restructuring certain debt arrangements as detailed in Note 14. On March 8, 2010, and as further discussed in Note 8, the Company’s Board of Directors approved the temporary reduction of the exercise price of outstanding warrants to $2.50 per share from $5.00 per share. The temporary exercise price reduction was valid from March 22, 2010 through May 6, 2010. After May 6, 2010, the warrants reverted back to their original terms. As of May 6, 2010, the Company had received $590,823 related to the exercise of 236,329 warrants to purchase our common stock at $2.50 per share from current warrant holders. The Company needs to receive additional financing within the near term in order to continue its pace of selling, general and administrative spending and keep the WindFiber™ project moving forward. If additional funding is not received, the Company will have to reduce selling, general and administrative costs, including costs associated with the WindFiber™ project.
Note 3. Inventories
Inventories consist of the following:
June 30, 2010
|
December 31, 2009
|
|||||||
Raw materials
|
$ | 421,679 | $ | 312,710 | ||||
Work in progress
|
414,705 | 289,731 | ||||||
Finished goods
|
- | - | ||||||
Obsolescence reserve
|
- | (9,454 | ) | |||||
Total
|
$ | 836,384 | $ | 592,987 |
Note 4. Property and Equipment, Net
Property and equipment are as follows:
June 30, 2010
|
December 31, 2009
|
|||||||
Land and improvements
|
$ | 568,242 | $ | 82,572 | ||||
Buildings and improvements
|
3,868,980 | 3,787,784 | ||||||
Machinery and equipment
|
2,507,896 | 2,496,015 | ||||||
Vehicles and trailers
|
373,015 | 369,717 | ||||||
Computer equipment
|
249,284 | 224,166 | ||||||
Furniture and office equipment
|
138,128 | 108,206 | ||||||
7,705,545 | 7,068,460 | |||||||
Less accumulated depreciation
|
(1,375,806 | ) | (1,153,657 | ) | ||||
Net property and equipment
|
$ | 6,329,739 | $ | 5,914,803 |
Depreciation expense was $117,048 and $98,165 for the three months ended June 30, 2010 and 2009, respectively. Depreciation expense was $229,368 and $195,377 for the six months ended June 30, 2010 and 2009, respectively.
The cost of equipment under capital lease as of June 30, 2010 and December 31, 2009 was $21,075. The accumulated amortization of equipment under capital lease as of June 30, 2010 and December 31, 2009 was $5,620 and $4,566, respectively.
Real Estate Purchase
On April 30, 2010, the Company purchased approximately 94 acres of land from the City of Wisconsin Rapids as part of the Company’s WindFiber™ expansion. The purchase price of the land was $47,735. Because the purchase price of the real estate was well below estimated fair market values, the real estate was recorded at estimated market value of $5,000 per acre. The excess fair market value of $429,424, was recorded to Deferred
7
ENERGY COMPOSITES CORPORATION
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
Income – Land Purchase and will be amortized over the life of the planned manufacturing plant to be built once funding is obtained.
Note 5. Intangible Assets
Intangible assets are as follows:
June 30, 2010
|
December 31, 2009
|
|||||||
Non-compete agreement
|
$ | 5,000 | $ | 5,000 | ||||
Customer list
|
74,434 | 74,434 | ||||||
Deferred financing costs
|
69,338 | 69,338 | ||||||
148,772 | 148,772 | |||||||
Less accumulated amortization
|
(94,911 | ) | (90,554 | ) | ||||
Net intangible assets
|
$ | 53,861 | $ | 58,218 |
Amortization expense was $2,234 and $2,399 for the three months ended June 30, 2010 and 2009, respectively. Amortization expense was $4,357 and $8,952 for the six months ended June 30, 2010 and 2009, respectively. Estimated amortization expense for the next five years is as follows:
2010 - remaining
|
$ | 4,155 | ||
2011
|
6,825 | |||
2012
|
5,396 | |||
2013
|
4,872 | |||
2014
|
3,172 | |||
Thereafter
|
29,441 | |||
Total
|
$ | 53,861 |
Note 6. Financing Arrangements
Line of Credit – Bank
The Company utilizes a line of credit with Nekoosa Port Edwards State Bank (“NPESB”) that provides for maximum borrowings of $250,000, bears interest at a fixed rate of 6.75% at June 30, 2010 and matures in December 2010. The line is secured by all business assets of AFT, an assignment of life insurance on the officer/stockholder, a junior mortgage on land and buildings, and an unlimited guaranty by ECC. The Company had a balance of $98,315 and $117,512 on the line of credit at June 30, 2010 and December 31, 2009, respectively.
Short-Term Notes Payable
The Company uses short-term notes from NPESB for purposes of bulk purchases of inventory and project financing in addition to utilizing its line of credit. The underlying inventory and customer purchase orders serve as specific collateral for these notes. In addition, the short-term notes are also typically secured by all business assets of the Company. The notes bear interest at fixed rates. The notes are typically twelve months or less. The Company had $1,000,000 and $1,250,000 of outstanding notes payable to NPESB with weighted average interest rates of 6.75% and 6.75% as of June 30, 2010 and December 31, 2009, respectively.
The Company also utilizes unsecured, short-term financing from private investors (primarily existing shareholders) to fund operations. These twelve month notes bear interest at 6.0%. The Company had $500,000 and $470,000 of outstanding notes payable to these private investors at June 30, 2010 and December 31, 2009, respectively.
8
ENERGY COMPOSITES CORPORATION
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
Long-Term Debt Obligations
Long-term debt obligations are as follows:
June 30, 2010
|
|
December 31, 2009
|
|||
NPESB - a term loan secured by 15 ton deck crane, interest rate of 7.25%, due October 2010, monthly payments of $948
|
$ 1,310
|
$ 6,827
|
|||
NPESB – a term loan secured by all general business assets of AFT and unlimited continuing guarantee of ECC; interest rate of 6.75%, due on demand, monthly payments of $898
|
40,350
|
44,355
|
|||
NPESB - an industrial revenue bond term loan, secured by equipment and unlimited continuing guarantee of ECC; contains restrictive financial covenants, interest rate of 5.75%, due July 2014, monthly payment of $7,266
|
313,625
|
347,525
|
|||
NPESB - an industrial revenue bond term loan, secured by equipment and unlimited continuing guarantee of ECC; contains restrictive financial covenants, interest rate of 5.75%, due July 2014, monthly payment of $7,266
|
307,482
|
341,559
|
|||
City of Wisconsin Rapids, a term loan, secured by all assets and unlimited continuing guarantee of ECC; contains various operating covenants, interest rate 2%, due April 2012, monthly payment of $4,499
|
370,776
|
393,935
|
|||
Yale Financial Services, a capital lease term loan, secured by two Yale forklifts, interest rate 7.7%, due October 2010, monthly payment of $657
|
2,589
|
6,350
|
|||
City of Wisconsin Rapids, a $75,000 term loan, secured by ECC and AFT guarantees; imputed interest at 8% resulting in an original issue discount with an unamortized balance of $21,190 at June 30, 2010, balloons in August 2014
|
53,810
|
51,724
|
|||
NPESB – an industrial revenue bond term loan, secured by real estate, ECC and AFT guarantees; contains restrictive financial covenants, interest rate of 5.50%, due July 2027, monthly payment of $20,776
|
2,740,963
|
2,788,630
|
|||
M&W LLC (related party) – an unsecured term loan, interest rate of 4.775%, due December 2015, quarterly payment of $24,493
|
970,770
|
996,340
|
|||
NPESB – a term loan secured by all general business assets of AFT and an unlimited continuing guarantee of ECC; due January 2012, interest rate of 6.75%, monthly payments of $13,405
|
240,715
|
311,514
|
|||
Convertible notes payable ($1,320,000 face value) – see Note 7
|
834,107
|
608,772
|
|||
5,876,497
|
5,897,531
|
||||
Less current portion of long-term obligations
|
(533,699)
|
(533,545)
|
|||
Total long-term debt obligations, net of current portion
|
$ 5,342,798
|
$ 5,363,986
|
9
ENERGY COMPOSITES CORPORATION
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
Maturities of long-term debt obligations are as follows:
2010 - remaining
|
$ | 285,090 | ||
2011
|
1,823,380 | |||
2012
|
631,588 | |||
2013
|
337,056 | |||
2014
|
268,492 | |||
Thereafter
|
3,016,784 | |||
Total
|
$ | 6,362,390 |
On March 13, 2009, the Company executed an amendment to the credit agreement for the three industrial revenue bonds held by NPESB. The amendment to the credit agreement includes the redefinition of the covenants attached to the bonds. Under the terms of the amended credit agreement, the covenants apply to the Company and its subsidiaries on a consolidated basis. The quarterly covenants require the consolidated Company to maintain (a) a Debt Service Coverage Ratio of not less than 1.25 to 1 and (b) a Total Indebtedness to Equity Ratio of not more than 3.5 to 1.0.
Debt Service Coverage Ratio is defined as the ratio of (i) EBITDA for the 12-month period ending on the measurement date to (ii) interest expenses plus principal payments coming due during the 12-month period beginning on the day after measurement. EBITDA is defined as net income after taxes plus a) interest expense, b) federal, state and local taxes, c) depreciation and amortization expenses, and d) extraordinary losses minus extraordinary gains. The Company did not calculate this ratio at June 30, 2010 because the Company had recorded negative EBITDA for the previous 12-month period.
Total Indebtedness to Equity Ratio is defined as the ratio of all liabilities or obligations to Equity. The Company did not calculate this ratio at June 30, 2010 because the Company had recorded negative stockholders equity at June 30, 2010.
As of December 31, 2009 and June 30, 2010, the Company was not in compliance with various restrictive financial covenants relating to the industrial revenue bonds. However, on December 31, 2009, the Company received a letter from the lender waiving compliance with these covenants through September 30, 2010.
Note 7. Convertible Notes Payable
In August 2008, the Company began a private placement offering of Units, each Unit consisting of (i) a 3-year, 6% convertible debenture with a conversion price of $2.50 (the “Conversion Price”) per share (subject to adjustment for stock splits and stock dividends) (the “Debentures”), and (ii) a number of warrants equal to the number of shares issuable upon conversion of the principal amount of the Convertible Debenture (the “Warrants”). This placement offering was in anticipation of the AFT reverse acquisition taking place which became effective on October 14, 2008.
Each Warrant is immediately exercisable into shares of common stock for a term of 3 years at $5.00 per share. The Warrants also provide anti-dilution protection for the following events: reorganization, reclassification, consolidation, merger or sale; subdivision, combination or other dividend of the Company’s Common Stock.
The private placement was closed on December 14, 2008. Debentures in the aggregate principal amount of $6,370,000 were sold which included the issuance of 2,548,000 Warrants. The Debentures are considered to be conventional convertible debt.
The issued Warrants were deemed to have a relative fair market value of $4,068,422 which was recorded as a discount to the face value of the Debentures and as a credit to Additional Paid-In Capital and will be accreted to interest expense over the 3-year term of the warrants using the effective interest method. The Company used the Black-Scholes-Merton pricing model as a method for determining the estimated fair value of the Warrants.
10
ENERGY COMPOSITES CORPORATION
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
The proceeds of the Debentures were allocated based on the relative fair value of the Debentures and Warrants as of the commitment date. The Company then calculated the intrinsic value of the beneficial conversion feature embedded in the Debentures and because the amount of the beneficial conversion feature exceeded the fair value allocated to the Debentures, the amount of the beneficial conversion feature to be recorded was limited to the proceeds allocated to the Debentures. Accordingly, the beneficial conversion feature was calculated to be $2,301,578 and was recorded as an additional discount on the Debentures and a credit to Additional Paid-In Capital of $1,412,578 and a credit of $889,000 to deferred income tax liability. The Company is accreting the beneficial conversion feature to interest expense over the 3-year term of the debt using the effective interest method.
The following table summarizes the convertible note balance as of June 30, 2010:
Balance at January 1, 2008
|
$ | - | ||
Plus: gross proceeds received in 2008
|
6,370,000 | |||
Less: value assigned to:
|
||||
Warrants
|
(4,068,422 | ) | ||
Beneficial conversion feature allotted to:
|
||||
Additional paid-in capital
|
(1,412,578 | ) | ||
Deferred income tax liability
|
(889,000 | ) | ||
Sub-total of assigned values
|
(6,370,000 | ) | ||
Plus: accretion of original issue discount from warrants and beneficial conversion feature
|
5,583,772 | |||
Less: conversion of debt to common stock
|
(4,975,000 | ) | ||
Balance at December 31, 2009
|
608,772 | |||
Plus: accretion of original issue discount from warrants and beneficial conversion feature
|
300,335 | |||
Less: conversion of debt to common stock
|
(75,000 | ) | ||
Balance at June 30, 2010 (face value $1,320,000)
|
$ | 834,107 |
All outstanding convertible debentures at June 30, 2010 totaling $1,320,000 mature at various dates in 2011 and are included in the long-term debt maturities table found in Note 6.
The effective annual interest rate for the six months ended June 30, 2010 was 44%. The rate is higher than the stated rate of 6% due to the amortization of the discount recorded against the debt for the detachable warrants and beneficial conversion feature.
Note 8. Stockholders’ Equity
Converted Debt
In conjunction with the private placement of convertible debt in 2008, $75,000 and $1,075,000 of the debt was converted to common shares of the Company during the six months ended June 30, 2010 and 2009, respectively, at $2.50 per share. A total of 44,261 and 452,228 common shares were issued for the debt and related interest on the debt during the six months ended June 30, 2010 and 2009, respectively.
11
ENERGY COMPOSITES CORPORATION
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
Warrants
On March 8, 2010, the Board of Directors of the Company approved the temporary reduction of the exercise price of currently outstanding common stock purchase warrants from $5.00 per share to $2.50 per share in order to help raise additional capital for the Company. The exercise price reduction was valid from March 22, 2010 through May 6, 2010. Shares issued during the exercise price reduction period are restricted shares subject to SEC Rule 144. After May 6, 2010, any outstanding warrants reverted back to their original terms. During the three months ended June 30, 2010, the Company received $590,823 related to the exercise of 236,329 warrants to purchase our common stock at $2.50 per share from current warrant holders. As of June 30, 2010, there were 2,311,671 warrants outstanding.
Convertible Debt Transactions
Subsequent to June 30, 2010, an additional $25,000 of convertible debentures have converted to common stock of the Company. The common shares issued by the Company for principal and interest upon conversion of these debentures totaled 10,150 shares.
Restricted Stock
During the year ended December 31, 2009, the Company issued 49,272 restricted common shares to officers valued at $150,000 for services rendered. Of these shares, 12,136 shares (valued at $37,500) remained unvested until April 28, 2010 and were recorded as deferred compensation. For the six months ended June 30, 2010, amortization of the deferred compensation related to these shares totaled $12,500. All of the remaining shares vested immediately. On April 28, 2010, the Company issued 18,337 restricted common shares to an officer valued at $75,000 for services rendered. Of these shares, 9,168 shares (valued at $37,500) remain unvested until April 28, 2011 and were recorded as deferred compensation. For the six months ended June 30, 2010, amortization of the deferred compensation related to these shares totaled $6,250, leaving an unamortized balance of $31,250 at June 30, 2010.
Pursuant to the Company’s Director Compensation Plan, the Company, on June 22, 2010, issued 33,730 restricted common shares to directors valued at $131,875 for services rendered for the time period June 2009 through May 2010 which has been accrued for on a monthly basis. An accrual for $15,000 for director stock compensation for June 2010 has been recorded to accrued expenses. This accrued expense will be settled with common stock of the Company in June, 2011. The values were determined using an average of the share price on the last trading day of each month over the requisite service period.
Stock Option Awards
In January 2010, the Company made stock option awards under the 2008 Stock Incentive Plan to 25 non-executive employees of the Company totaling 430,000 shares of the Company valued at $1,132,000 using the Black-Scholes-Merton pricing model. These awards vest ratably over a 4 year period. The Company expensed $224,071 for the six months ended June 30, 2010 related to these stock option awards. The Company had $0 stock option expense for the six months ended June 30, 2009.
Note 9. Income Taxes
Income taxes are provided for using the liability method of accounting. A deferred tax asset or liability is recorded for all temporary differences between financial and tax reporting. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax basis. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effect of changes in tax laws and rates on the date of enactment.
12
ENERGY COMPOSITES CORPORATION
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
The Company accounts for income taxes pursuant to FASB guidance. This guidance prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than not to be sustained upon examination by taxing authorities. The Company believes its income tax filing positions and deductions will be sustained upon examination and, accordingly, no reserves, or related accruals for interest and penalties have been recorded at June 30, 2010 and December 31, 2009. In accordance with the guidance, the Company has adopted a policy under which, if required to be recognized in the future, interest related to the underpayment of income taxes will be classified as a component of interest expense and any related penalties will be classified in operating expenses in the statements of operations. The Company’s remaining open tax years subject to examination include the years ended December 31, 2008 through 2009.
The income tax provision consisted of the following for the three months ended June 30, 2010 and 2009:
June 30,
|
||||||||
2010
|
2009
|
|||||||
Currently payable (refundable)
|
$ | - | $ | - | ||||
Deferred tax benefit
|
(290,000 | ) | (404,000 | ) | ||||
Valuation allowance
|
290,000 | - | ||||||
Total income tax benefit
|
$ | - | $ | (404,000 | ) |
The income tax provision consisted of the following for the six months ended June 30, 2010 and 2009:
June 30,
|
||||||||
2010
|
2009
|
|||||||
Currently payable (refundable)
|
$ | - | $ | - | ||||
Deferred tax benefit
|
(837,000 | ) | (1,028,000 | ) | ||||
Valuation allowance
|
837,000 | - | ||||||
Total income tax benefit
|
$ | - | $ | (1,028,000 | ) |
Deferred tax components included in the Company’s balance sheet at June 30, 2010 and December 31, 2009 are as follows:
June 30, 2010
|
December 31, 2009
|
|||||||
Current deferred tax assets
|
$ | 110,000 | $ | 143,000 | ||||
Long-term deferred tax assets
|
4,189,000 | 3,319,000 | ||||||
Valuation allowance on net deferred tax assets
|
(4,299,000 | ) | (3,462,000 | ) | ||||
Net deferred tax assets
|
$ | - | $ | - |
Note 10. Related Party Transactions
For the six months ended June 30, 2010 and 2009, the Company paid interest expense to M&W Fiberglass (“M&W”) which is 100% owned by Jamie Lee Mancl, ECC’s majority shareholder, on the building promissory note of $23,417 and $24,581, respectively.
For the six months ended June 30, 2010, the Company incurred interest expense on short-term promissory notes from shareholders totaling $14,862.
AFT purchased fiberglass pipe fittings from Fiberglass Piping & Fitting Company (“FPF”) which is 100% owned by Jamie Lee Mancl, ECC’s majority shareholder, totaling $30,329 and $291,107 for the six months ended June 30, 2010 and 2009, respectively. As of June 30, 2010, the Company has an accounts payable balance of $123,551 owed to FPF.
13
ENERGY COMPOSITES CORPORATION
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
Note 11. Commitments and Contingencies
Operating Leases
The Company has entered into various operating leases expiring through April 2013 for equipment, vehicles and temporary lodging. At June 30, 2010, the monthly payment for all operating leases totals $5,963.
Future minimum operating lease payments for all leases for the years ending December 31 are as follows:
2010 - remaining
|
$ | 29,422 | ||
2011
|
46,376 | |||
2012
|
28,517 | |||
2013
|
4,597 | |||
2014
|
- | |||
|
$ | 108,912 |
Purchase Commitments
At June 30, 2010, the Company had purchase commitments for capital expenditures in the amount of $184,667. These outstanding contractual obligations are not recognized as liabilities in the consolidated financial statements as the amounts represent future obligations for equipment purchases at June 30, 2010.
Legal Proceedings
The Company is subject to legal proceedings and claims arising in the ordinary course of business. As of the date hereof, in the opinion of management, the resolution of such matters will not have a material effect on the Company’s financial position, results of operations, or cash flow.
Note 12. Sales and Cost of Sales
The following information summarizes the net sales and related cost of sales/services for the Company’s product and service offerings. The Company does not consider the product sales and service components of their business to be reportable operating segments because the financial results of each component is not separately evaluated regularly by the chief operating decision maker in deciding how to allocate resources and in assessing performance.
Three Months Ended June 30, 2010
|
||||||||||||
Products &
|
Service &
|
|||||||||||
Components
|
Installation
|
Total
|
||||||||||
Net sales
|
$ | 817,275 | $ | 1,247,716 | $ | 2,064,991 | ||||||
Cost of sales
|
861,663 | 533,691 | 1,395,354 | |||||||||
Gross profit (loss)
|
$ | (44,388 | ) | $ | 714,025 | $ | 669,637 | |||||
Three Months Ended June 30, 2009
|
||||||||||||
Products &
|
Service &
|
|||||||||||
Components
|
Installation
|
Total
|
||||||||||
Net sales
|
$ | 1,392,398 | $ | 544,258 | $ | 1,936,656 | ||||||
Cost of sales
|
1,542,279 | 222,983 | 1,765,262 | |||||||||
Gross profit (loss)
|
$ | (149,881 | ) | $ | 321,275 | $ | 171,394 |
14
ENERGY COMPOSITES CORPORATION
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
Six Months Ended June 30, 2010
|
||||||||||||
Products &
|
Service &
|
|||||||||||
Components
|
Installation
|
Total
|
||||||||||
Net sales
|
$ | 1,443,487 | $ | 1,381,109 | $ | 2,824,596 | ||||||
Cost of sales
|
1,444,125 | 683,140 | 2,127,265 | |||||||||
Gross profit (loss)
|
$ | (638 | ) | $ | 697,969 | $ | 697,331 | |||||
Six Months Ended June 30, 2009
|
||||||||||||
Products &
|
Service &
|
|||||||||||
Components
|
Installation
|
Total
|
||||||||||
Net sales
|
$ | 3,623,015 | $ | 726,310 | $ | 4,349,325 | ||||||
Cost of sales
|
3,318,101 | 415,363 | 3,733,464 | |||||||||
Gross profit
|
$ | 304,914 | $ | 310,947 | $ | 615,861 |
Note 13. Earnings (Loss) Per Share
The Company computes earnings per share using two different methods, basic and diluted, and presents per share data for all periods in which statements of operations are presented. Basic earnings per share are computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding. Diluted earnings per share are computed by dividing net income (loss) by the weighted average number of common stock and common stock equivalents outstanding.
The following tables provide a reconciliation of the numerators and denominators used in calculating basic and diluted earnings (loss) per share for the three months ended June 30, 2010 and 2009:
2010
|
2009
|
|||||||
Basic earnings (loss) per share calculation:
|
||||||||
Net income (loss) to common shareholders
|
$ | (835,224 | ) | $ | (579,781 | ) | ||
Weighted average of common shares outstanding
|
42,328,662 | 42,061,142 | ||||||
Basic net earnings (loss) per share
|
$ | (0.02 | ) | $ | (0.01 | ) | ||
Diluted earnings (loss) per share calculation:
|
||||||||
Net income (loss) to common shareholders
|
$ | (835,224 | ) | $ | (579,781 | ) | ||
Weighted average of common shares outstanding
|
42,328,662 | 42,061,142 | ||||||
Convertible debentures (1)
|
- | - | ||||||
Warrants (2)
|
- | - | ||||||
Options (3)
|
- | - | ||||||
Diluted weighted average common shares outstanding
|
42,328,662 | 42,061,142 | ||||||
Diluted net income (loss) per share
|
$ | (0.02 | ) | $ | (0.01 | ) |
15
ENERGY COMPOSITES CORPORATION
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
The following tables provide a reconciliation of the numerators and denominators used in calculating basic and diluted earnings (loss) per share for the six months ended June 30, 2010 and 2009:
2010
|
2009
|
|||||||
Basic earnings (loss) per share calculation:
|
||||||||
Net income (loss) to common shareholders
|
$ | (2,231,831 | ) | $ | (1,570,423 | ) | ||
Weighted average of common shares outstanding
|
42,229,912 | 41,996,541 | ||||||
Basic net earnings (loss) per share
|
$ | (0.05 | ) | $ | (0.04 | ) | ||
Diluted earnings (loss) per share calculation:
|
||||||||
Net income (loss) to common shareholders
|
$ | (2,231,831 | ) | $ | (1,570,423 | ) | ||
Weighted average of common shares outstanding
|
42,229,912 | 41,996,541 | ||||||
Convertible debentures (1)
|
- | - | ||||||
Warrants (2)
|
- | - | ||||||
Options (3)
|
- | - | ||||||
Diluted weighted average common shares outstanding
|
42,229,912 | 41,996,541 | ||||||
Diluted net income (loss) per share
|
$ | (0.05 | ) | $ | (0.04 | ) |
(1)
|
At June 30, 2010 and 2009, there were outstanding convertible debentures equivalent to 528,000 and 568,000 common shares, respectively. The convertible debentures are anti-dilutive at June 30, 2010 and 2009 and therefore, have been excluded from diluted earnings per share.
|
(2)
|
At June 30, 2010 and 2009, there were outstanding warrants equivalent to 2,311,671 and 2,548,000 common shares. The warrants are anti-dilutive at June 30, 2010 and 2009 and therefore, have been excluded from diluted earnings per share.
|
(3)
|
At June 30, 2010 and 2009, there were outstanding options equivalent to 430,000 and 0 common shares, respectively. The options are anti-dilutive at June 30, 2010 and therefore, have been excluded from diluted earnings per share.
|
Note 14. Subsequent Events
Financing Transactions
On July 22, 2010, the Company issued a new short-term note to NPESB for $80,000 secured by certain customer purchase orders and related inventory and accounts receivable. The note carries a term of one month and an annual fixed interest rate of 6.75%. The note was paid on July 26, 2010.
On August 5, 2010, the Company issued a new short-term note to NPESB for $125,000 secured by certain customer purchase orders and related inventory and accounts receivable. The note carries a term of 10 days and an annual fixed interest rate of 6.75%.
On August 3, 2010, the Board of Directors of the Company approved a debt for equity exchange transaction between M&W Fiberglass, LLC, wholly owned by the Company’s majority shareholders Jamie L. and Jennifer L. Mancl, and the Company. The transaction, which closed on August 13, 2010, included the conversion of the outstanding principal and interest under the existing long-term note with M&W Fiberglass to common shares of the Company at $2.50 per share. The principal balance of the note converted at August 13, 2010 was $970,770 and accrued interest was $5,455 which upon conversion resulted in the issuance of 390,490 restricted common shares of the Company.
16
ENERGY COMPOSITES CORPORATION
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
Note 15. Supplemental Disclosure of Cash Flow Information
Six months ended June 30,
|
||||||||
2010
|
2009
|
|||||||
Supplemental disclosure of cash flow information:
|
||||||||
Cash paid for interest
|
$ | 184,176 | $ | 197,167 | ||||
Non-cash investing and financing activities:
|
||||||||
Purchase of property and equipment with long-term debt
|
$ | - | $ | 9,412 | ||||
Increase in land and deferred income due to discounted land purchased from the City of Wisconsin Rapids
|
$ | 429,494 | $ | - | ||||
Debt converted to common stock
|
$ | 75,000 | $ | 1,075,000 |
17
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The discussion contained herein contains “forward-looking statements” that involve risk and uncertainties. These statements may be identified by the use of terminology such as “believes,” “expects,” “may,” “should” or “anticipates” or expressing this terminology negatively or similar expressions or by discussions of strategy. The cautionary statements made in our Annual Report on Form 10-K, filed March 31, 2010, should be read as being applicable to all related forward-looking statements wherever they appear in this Form 10-Q. Our actual results could differ materially from those discussed in this report. The following discussion should be read in conjunction with the financial statements and the related notes included herein as Item 1.
Accounting Policies and Estimates
The methods, estimates and judgments that we use in applying our critical accounting policies have a significant impact on the results that we report in our financial statements. Some of our accounting policies require us to make difficult and subjective judgments, often as a result of the need to make estimates regarding matters that are inherently uncertain. We also have other policies that we consider key accounting policies, such as those for revenue recognition; however, these policies typically do not require us to make estimates or judgments that are difficult or subjective.
We have identified accounting policies that we consider critical in Note 1 “Nature of Business and Significant Accounting Policies” of the notes to our financial statements included in this report. The accounting policies and estimates described in this report should be read in conjunction with Note 1 “Nature of Business and Significant Accounting Policies,” of the notes to our consolidated financial statements in our Annual Report on Form 10-K for the year ended December 31, 2009, which includes a discussion of the policies identified in this report and other significant accounting policies.
Overview
Energy Composites Corporation (“we,” “us,” “our,” or the “Company”), a Nevada corporation, is a manufacturer of composite structures and vessels for a range of clean technology industries. Based on our research of companies in this sector, we believe we have the Midwest’s largest and most automated manufacturing capabilities with our world-class, automated 73,000 square foot climate-controlled manufacturing facility in Wisconsin Rapids, Wisconsin.
The Company has two operating subsidiaries as follows:
Advanced Fiberglass Technologies. AFT was incorporated in the state of Wisconsin on January 1, 2005, following nearly ten years operating as M&W Fiberglass, LLC (“M&W”). Founded in 1995 by Jamie Lee Mancl, M&W was the operating entity that developed and operated AFT’s business. In January 2005, M&W transferred all operating assets and liabilities into a newly formed S-Corporation: AFT. M&W, solely owned by Jamie Lee Mancl, retained ownership of AFT’s former manufacturing facility. In February 2007, M&W sold AFT’s former manufacturing facility to the city of Wisconsin Rapids. M&W and AFT then purchased and developed our current manufacturing facility by obtaining $4,000,000 of financing in the form of industrial revenue bonds. On December 31, 2008, we purchased the manufacturing facility from M&W by assuming the industrial revenue bonds, paying M&W $500,000 in cash and delivering a promissory note to M&W for $1,045,328.
Innovative Composite Solutions, LLC. In June 2009, further executing our growth strategy, we established Innovative Composite Solutions, LLC (“ICS”) as a wholly-owned subsidiary of Energy Composites Corporation. ICS serves as our distribution arm for resins and composite materials. As of June 30, 2010, the operating results of ICS are immaterial to the Company and are included in the Industrial Tank and Piping reporting segment under the Products category.
18
Results of Operations
The following information summarizes the net sales and related cost of sales/services for the Company’s product and service offerings. The Company does not consider the product sales and service components of their business to be reportable operating segments because the financial results of each component is not separately evaluated regularly by the chief operating decision maker in deciding how to allocate resources and in assessing performance.
Three Months Ended June 30, 2010
|
||||||||||||
Products &
|
Service &
|
|||||||||||
Components
|
Installation
|
Total
|
||||||||||
Net sales
|
$ | 817,275 | $ | 1,247,716 | $ | 2,064,991 | ||||||
Cost of sales
|
861,663 | 533,691 | 1,395,354 | |||||||||
Gross profit (loss)
|
$ | (44,388 | ) | $ | 714,025 | $ | 669,637 | |||||
Three Months Ended June 30, 2009
|
||||||||||||
Products &
|
Service &
|
|||||||||||
Components
|
Installation
|
Total
|
||||||||||
Net sales
|
$ | 1,392,398 | $ | 544,258 | $ | 1,936,656 | ||||||
Cost of sales
|
1,542,279 | 222,983 | 1,765,262 | |||||||||
Gross profit (loss)
|
$ | (149,881 | ) | $ | 321,275 | $ | 171,394 |
Six Months Ended June 30, 2010
|
||||||||||||
Products &
|
Service &
|
|||||||||||
Components
|
Installation
|
Total
|
||||||||||
Net sales
|
$ | 1,443,487 | $ | 1,381,109 | $ | 2,824,596 | ||||||
Cost of sales
|
1,444,125 | 683,140 | 2,127,265 | |||||||||
Gross profit (loss)
|
$ | (638 | ) | $ | 697,969 | $ | 697,331 | |||||
Six Months Ended June 30, 2009
|
||||||||||||
Products &
|
Service &
|
|||||||||||
Components
|
Installation
|
Total
|
||||||||||
Net sales
|
$ | 3,623,015 | $ | 726,310 | $ | 4,349,325 | ||||||
Cost of sales
|
3,318,101 | 415,363 | 3,733,464 | |||||||||
Gross profit
|
$ | 304,914 | $ | 310,947 | $ | 615,861 |
Revenue
During the three months ended June 30, 2010, we recorded revenue from product sales of $817,275, a decrease from the three month period ended June 30, 2009 of $575,123 or 41%. Revenue from field services was $1,247,716 for the three months ended June 30, 2010, an increase from the three-month period ended June 30, 2009 of $703,458 or 129%. During the six months ended June 30, 2010, we recorded revenue from product sales of $1,443,487, a decrease from the six month period ended June 30, 2009 of $2,179,528 or 60%. Revenue from field services was $1,381,109 for the six months ended June 30, 2010, an increase from the six month period ended June 30, 2009 of $654,799 or 90%. The decrease in product revenue during the three and six month periods ended June 30, 2010 was largely driven by the absence of a major contract and reduced or delayed orders from our leading corrosion customers. This was partially offset by smaller product contracts from new customers. The Company completed deliveries for a major tank and piping contract with a chlor-alkali producer during the six months ended June 30, 2009 valued at approximately $2.5 million. The increase in service revenue during the three and six month periods ended June 30, 2010 was primarily driven by the completion of previously postponed maintenance, repair and overhaul work.
19
Cost of goods sold
The primary components of cost of goods sold are raw materials used in manufacturing, manufacturing labor, and manufacturing overhead. The primary raw materials used in our manufacturing processes are isophathalic, polyester, and vinyl-ester resins and fiberglass. Manufacturing labor includes wages, employment taxes, employee benefits, and union expenses. The major components of manufacturing overhead are utilities and depreciation associated with our manufacturing facility and equipment, travel and lodging expense associated with field service activities and manufacturing supplies.
For the three and six month periods ended June 30, 2010, cost of goods sold decreased to $1,395,354 and $2,127,265, respectively, resulting in gross profit of $669,637 and $697,331, respectively. For the three and six month periods ended June 30, 2009, cost of goods sold was $1,765,262 and $3,733,464, respectively, resulting in gross profit of $171,394 and $615,861, respectively. The improvement in gross profit for the three and six month period ended June 30, 2010 was primarily sales mix driven as service revenue was 60% of total revenue for the three months ended June 30, 2010, compared to 28% for the three months ended June 30, 2009. Service revenue was 49% of total revenue for the six months ended June 30, 2010, compared to 17% of total revenue for the six months ended June 30, 2009. Service revenue typically requires lower material content and in 2010 has had a lower requirement of more expensive pipefitter labor.
For the three and six months ended June 30, 2010, our cost of materials decreased to 25% of revenue from 29% of revenue for the three and six months ended June 30, 2009. Our cost of labor was 25% and 28% of revenue for the three and six months ended June 30, 2010, respectively. This compares to labor cost of 45% and 37% of revenue for the three and six months ended June 30, 2009, respectively. Manufacturing overhead was 17% of revenue during the three months ended June 30, 2010 compared to 17% for the three months ended June 30, 2009. Manufacturing overhead was 22% of revenue during the six months ended June 30, 2010 compared to 20% for the six months ended June 30, 2009. The primary driver of the increase in manufacturing overhead for the six month period, as a percent of revenue, was the lower total revenue and resulting lower absorption of indirect manufacturing costs. Depreciation and utility expenses related to our manufacturing plant are included in Products cost of goods sold. These expenses being included in Products has generated negative gross profits in 2010 given the lower level of capacity utilization compared to 2009.
Selling, general & administrative expenses
Selling, general and administrative expenses increased from $881,846 during the three months ended June 30, 2009, to $1,215,577 during the three months ended June 30, 2010. Selling, general and administrative expenses increased from $1,774,162 during the six months ended June 30, 2009, to $2,398,014 during the six months ended June 30, 2010. The increase in our selling, general and administrative expenses is driven by our continued investment in our growth strategy, notably our investment in our WindFiber™ strategy and planned construction of a wind blade plant in Wisconsin Rapids within the next 12 months, increased sales and sales support staff, and the creation of ICS as our resin and composites materials distribution arm in June 2009. Additionally, we recorded employee and director stock and stock option compensation expense of $157,622 during the three months ended June 30, 2010, compared to $47,500 during the three months ended June 30, 2009. Employee and director stock and stock option compensation expense was $358,446 during the six months ended June 30, 2010, compared to $145,000 during the six months ended June 30, 2009. These additional expenses represent the platform we have created to manage and drive our strategic growth.
Other income (expense)
Other income and expense consists of interest income and interest expense which includes non-cash amortization of deferred financing costs and non-cash amortization of beneficial conversion features and warrant discounts associated with convertible debt. Total interest expense for the three months ended June 30, 2010 and 2009 was $289,317 and $277,378, respectively. Non-cash amortization of debt discounts for warrants and beneficial conversion feature related to the convertible debt was $172,231 and $159,745 for the three months ended June 30, 2010 and 2009, respectively. Total interest expense for the six months ended June 30, 2010 and 2009 was $531,357 and $1,451,916, respectively. Non-cash amortization of debt discounts for warrants and beneficial conversion feature related to the convertible debt was $300,335 and $1,208,958 for the six months ended June 30, 2010 and
20
2009, respectively. The remaining decrease in interest expense in 2010 compared to 2009 is attributable to slightly decreased long-term debt levels and lower levels of outstanding convertible debt in 2010 compared to the prior year. Interest expense is partially offset by bank interest income. For the three months ended June 30, 2010 and 2009, interest income was $33 and $4,049, respectively. For the six months ended June 30, 2010 and 2009, interest income was $209 and $11,794, respectively.
Net loss before provision (benefit) for income taxes
The Company’s loss before income tax benefit decreased to $835,224 during the three months ended June 30, 2010 from $983,781 during the three months ended June 30, 2009. For the six months ended June 30, 2010, the loss before income tax benefit decreased to $2,231,831 from $2,598,423 during the six months ended June 30, 2009. The primary driver of improvement in our net loss before income tax was the significant improvement in gross profit during the three months ended June 30, 2010 and the significant decrease in non-cash amortization of debt discounts for warrants and beneficial conversion feature related to the convertible debt during the six months ended June 30, 2010. These improvements in net loss were partially offset by increased selling, general and administrative expenses most notably related to investments made in our WindFiber™ strategy as detailed above.
Income tax benefit
For the three and six months ended June 30, 2010, net income tax benefit was recorded relative to net operating losses generated and timing differences between financial and income tax reporting of $290,000 and $837,000, respectively. Significant components of the income tax benefit include the net operating losses, fair value of warrants and temporary timing differences of fixed assets, WindFiber™ start-up costs, accruals and reserves. This net income tax benefit was offset by a full valuation allowance of $290,000 and $837,000 resulting in a net income tax benefit of $0 for the three and six months ended June 30, 2010.
For the three and six months ended June 30, 2009, net income tax benefit was recorded relative to net operating losses and timing differences between financial and income tax reporting of $404,000 and $1,028,000, respectively. A valuation allowance was not recorded during the three and six months ended June 30, 2009, therefore the net income tax benefit was $404,000 and $1,028,000 for the three and six months ended June 30, 2009, respectively.
Net loss
Net loss increased from $579,781 during the three months ended June 30, 2009, to $835,224 for the three months ended June 30, 2010. Net loss increased from $1,570,423 during the six months ended June 30, 2009, to $2,231,831 for the six months ended June 30, 2010. The increase in our 2010 net loss stems largely from differences in non-cash income tax accounting treatment between the periods and from our continued investment in our growth strategy. Expenses related to our WindFiber™ strategy have totaled $471,807 for the six months ended June 30, 2010 compared to $95,024 for the six months ended June 30, 2009. ICS has recorded operating losses of $158,612 for the six months ended June 30, 2010 compared to $44,302 for the six months ended June 30, 2009. Additionally, to capitalize on our expanding manufacturing capabilities, we have added both sales representatives and new sales territories and expanded our marketing programs.
With these expenditures, we believe we have increased our visibility in our existing markets and have captured attention from major targeted customers within the wind energy market. While recessionary economic pressures persist, we have seen signs that the capital goods economy may be strengthening. Several of our field services customers scheduled and completed large maintenance, repair and overhaul contracts during the three months ended June 30, 2010. We also believe our investment over the past twelve months in our sales infrastructure is gaining momentum as we announced on July 26, 2010 that the Company has been awarded a major contract to supply fiberglass tanks in 2011 to a Canadian client valued at approximately $3.8 million. We continue to pursue our four-part strategy to expand and diversify our business. We believe that our increasing involvement in the wind energy industry and other market segments will also position our Company to profit when and as the economy recovers and expands.
21
Liquidity and Capital Resources
Our liquidity and capital resources continue to be driven by our growth strategy as well. We have invested in our plant and equipment to significantly diversify our manufacturing capability, both in-house and on-client-site. As a result of our expansion efforts, we believe we are well positioned to take advantage of market opportunities and to introduce our products and services into emerging markets like wind energy.
Our primary sources of liquidity to fund our growth strategy are short and long-term term financing arrangements and equity issuances. As of June 30, 2010, cash and cash equivalents totaled $55,091 and the Company had a working capital deficit of $1,271,292. The Company is currently in need of additional equity and debt financing to support its working capital deficit and to allow the Company to proceed with its growth strategy. If the Company does not receive this additional financing in the near term, the Company will have to curtail selling, general and administrative spending. The Company is continuing its efforts to improve the overall financial condition and results, including obtaining additional financing and restructuring certain debt arrangements as described below.
Operating Cash Flows
Operating activities used $111,875 during the six months ended June 30, 2010 compared to cash used of $569,836 during the six months ended June 30, 2009. The improvement in net cash flow from operating activities in 2010 relative to 2009 was due primarily to the timing and management of cash requirements associated with accounts payable and customer deposits made during the period as progress payments on certain tank contracts. This was partially offset by cash used to increase material and work-in-process inventories related to ongoing and upcoming contracts, the timing of accrued expense and payroll items, and the increase in the overall net loss for the six months ended June 30, 2010.
Investing Cash Flows
Investing activities used $218,015 and $384,331 of cash for the six months ended June 30, 2010 and 2009, respectively. The primary use of cash in investing activities in 2010 has been investments made in building designs related to our planned wind blade plant in Wisconsin Rapids, additional manufacturing equipment in our corrosion business, and the purchase of 94 acres of land for our planned wind blade manufacturing plant. The primary use of cash in investing activities in 2009 was the purchase of additional manufacturing equipment supporting plant and field service activities, as well as the purchase of office equipment for added office staff positions.
Financing Cash Flows
Financing activities provided $103,172 during the six months ended June 30, 2010. On March 8, 2010, the Board of Directors of the Company approved the temporary reduction of the exercise price of currently outstanding common stock purchase warrants from $5.00 per share to $2.50 per share. The exercise price reduction was valid from March 22, 2010 through May 6, 2010. Shares issued during the exercise price reduction period were restricted shares subject to SEC Rule 144. After May 6, 2010, any outstanding warrants reverted back to their original terms. As of May 6, 2010, the Company received $590,823 related to the exercise of 236,329 warrants to purchase our common stock at $2.50 per share from current warrant holders. Additionally, net payments on short-term debt and lines of credit totaled $239,197 and net payments on long-term debt totaled $248,454. For the six months ended June 30, 2009, financing activities provided $281,552 comprised of net borrowings from short-term notes of $513,074 and net payments on long-term debt and financing costs of $231,522.
Debenture Financing
In August to December 2008, we raised $6,370,000 by selling units, each unit consisting of (i) a 3-year, 6% convertible debenture (the “Debentures”) with a conversion price of $2.50 per share (subject to adjustment for stock splits and stock dividends), and (ii) a number of warrants equal to the number of shares issuable upon conversion of the principal amount of the Debenture (the “Warrants”). The Debentures sold included the issuance of 2,548,000 Warrants. Each Warrant is exercisable into shares of common stock for a term of 3 years at $5.00 per share. The
22
Warrant also provides anti-dilution protection for the following events: reorganization, reclassification, consolidation, merger or sale; subdivision, combination or dividend of our common stock.
At June 30, 2010, Debentures totaling $1,320,000 remain outstanding and will become due during the last part of 2011. $5,050,000 of Debentures has been converted to common stock as of June 30, 2010. Many Debenture holders have elected to receive interest in the form of stock, lowering our cash outlays for debt service on the Debentures. We believe that the growth of our business through the implementation of our growth strategy will improve the value of our stock and motivate the remaining Debenture holders to convert their debt into stock which will further reduce our cash requirements to settle the debt in 2011. We also anticipate that the Debenture holders will exercise their Warrants when and if the value of our stock increases above $5.00 per share. The money we raise from the exercise of Warrants, if any, will be used to continue our growth strategy.
Debt Exchange Agreement
On August 3, 2010, the Board of Directors of the Company approved a debt for equity exchange transaction between M&W Fiberglass, LLC, wholly owned by the Company’s majority shareholders Jamie L. and Jennifer L. Mancl, and the Company. The transaction, which closed on August 13, 2010, included the conversion of the outstanding principal and interest under the existing long-term note with M&W Fiberglass to common shares of the Company at $2.50 per share. The principal balance of the note was $970,770 and accrued interest was $5,455 which upon conversion resulted in the issuance of 390,490 restricted common shares of the Company. The conversion of this note by the Company’s principal shareholder will result in a reduction of principal and interest payments of $97,972 annually through 2014, and $729,822 in 2015.
Other Debt Activity
On July 22, 2010, the Company issued a new short-term note to NPESB for $80,000 secured by certain customer purchase orders and related inventory and accounts receivable. The note carries a term of one month and an annual fixed interest rate of 6.75%. The note was paid on July 26, 2010.
On August 5, 2010, the Company issued a new short-term note to NPESB for $125,000 secured by certain customer purchase orders and related inventory and accounts receivable. The note carries a term of 10 days and an annual fixed interest rate of 6.75%.
Leases
The Company has entered into various operating leases expiring through April 2013 for equipment, vehicles and temporary lodging. At June 30, 2010, the monthly payment for all operating leases totals $5,963.
Going Forward
While we have begun to implement our four-part growth strategy, defined in our 2009 Annual Report on Form 10-K, we will require additional equity and debt financing over the next twelve months to support the construction of a new wind blade production plant, the equipping of the production lines, training of employee-associates, and related working capital. While we anticipate a substantial portion of our financing requirements may be met with subsidized or otherwise advantaged debt financing, it will be necessary to support such financing with supplemental equity. If our cash flow from operations is insufficient to fund debt service and other obligations, we may be required to increase our borrowings, reduce or delay capital expenditures, and seek additional capital or refinance our indebtedness. There can be no assurance, however, that we will continue to generate cash flows at or above current levels or that we will be able to maintain our ability to borrow under revolving credit facilities. If we are unable to obtain new funding in the near term, we may have to curtail our selling, general and administrative expenditures, including those associated with the WindFiber™ strategy.
Off-Balance Sheet Arrangements
As of June 30, 2010, we did not have any off-balance sheet arrangements.
23
Item 3. Quantitative and Qualitative Disclosures about Market Risk
Not applicable to smaller reporting companies.
Item 4. Controls and Procedures
Under the supervision and with the participation of our principal executive officer and principal financial officer, we conducted an evaluation of the effectiveness of our disclosure controls and procedures as defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934 (the “Exchange Act”) as of the end of the period covered by this report. Based on this evaluation, the officers concluded that our disclosure controls and procedures are effective to ensure that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and is accumulated and communicated to our management including our principal executive officer and principal financial officer, to allow timely decisions regarding required disclosure.
There were no changes in our internal control over financial reporting during the period covered by this report that have materially affected, or are reasonably likely to materially affect our internal control over financial reporting.
24
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
From time to time we are involved in litigation and other proceedings arising in the ordinary course of our business, including actions with respect to contract claims, labor and employment claims and other matters. Although litigation and other proceedings are inherently uncertain and their results cannot be predicted with certainty, we believe that the resolution of our current pending matters will not have a material adverse effect on our business, financial conditions or results of operations. Regardless of the outcome, litigation can have an adverse impact on us because of defense costs, diversion of management resources and other factors. In addition, it is possible that an unfavorable resolution in litigation or other proceedings could in the future materially and adversely affect our financial position or results of operations in a particular period.
Item 1A. Risk Factors
Not applicable to smaller reporting companies.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
During the second quarter of 2010, we issued the unregistered securities set forth in the table below.
Date
|
Persons or Class of Persons
|
Securities
|
Consideration
|
April 1, 2010
|
28 accredited investors
|
6,779 shares of common stock
|
$16,940 of accrued interest paid to debenture holders
|
May 14, 2010
|
Executive officer
|
18,337 shares of common stock
|
Compensation for services
|
June 22, 2010
|
4 directors
|
33,730 shares of common stock
|
Compensation for services
|
April through May
|
19 accredited investors
|
236,329 shares of common stock
|
Exercise of $590,823 of Common Stock Purchase Warrants at $2.50 per share
|
April through June
|
2 accredited investors
|
20,201 shares of common stock
|
Conversion of $50,000 of Debenture principal and $501 of accrued interest
|
No underwriters were used in the above stock transactions. We relied upon the exemption from registration contained in Section 4(2) and/or Rule 506 as to all of the transactions as the investors were deemed to be sophisticated with respect to the investment in the securities due to their financial condition and involvement in our business or were accredited investors. Restrictive legends were placed on the certificates evidencing the securities issued in all of the above transactions.
Item 3. Defaults Upon Senior Securities
None.
Item 5. Other Information
None.
25
Item 6. Exhibits
Regulation
S-K Number
|
Document
|
3.1
|
Articles of Merger effective October 14, 2008 (1)
|
3.2
|
Amended and Restated Articles of Incorporation effective October 14, 2008 (1)
|
3.3
|
Amended and Restated Bylaws adopted October 14, 2008 (1)
|
4.1
|
Form of Debenture (2)
|
4.2
|
Form of Warrant (2)
|
10.1
|
Share Exchange Agreement dated June 26, 2008 (3)
|
10.2
|
First Amendment to Share Exchange Agreement dated August 8, 2008 (4)
|
10.3
|
2008 Stock Incentive Plan (1)
|
10.4
|
Industrial Development Revenue Bonds, Bond Agreement dated February 28, 2007 (1)
|
10.5
|
Industrial Development Revenue Bonds, Promissory Note 2007A dated February 28, 2007 (1)
|
10.6
|
Industrial Development Revenue Bonds, Promissory Note 2007B dated February 28, 2007 (1)
|
10.7
|
Industrial Development Revenue Bonds, Promissory Note 2007C dated February 28, 2007 (1)
|
10.8
|
Industrial Development Revenue Bonds, Credit Agreement dated February 28, 2007 (1)
|
10.9
|
Industrial Development Revenue Bonds, Construction Mortgage, Assignment Of Leases And Rents and Fixture Filing dated February 28, 2007 (1)
|
10.10
|
Industrial Development Revenue Bonds, Security Agreement dated February 28, 2007 (1)
|
10.11
|
Option Agreement dated June 18, 2008 (1)
|
10.12
|
Purchase and Supply Agreement dated October 13, 2008 (1)
|
10.13
|
Unsecured Promissory Note dated December 31, 2008 (5)
|
10.14
|
Assignment and Assumption Agreement dated December 31, 2008 (6)
|
10.15
|
Amendment to the Credit Agreement dated March 13, 2009 (7)
|
10.16
|
Employee Stock Purchase Plan (8)
|
31.1
|
Rule 13a-14(a) Certification of Jamie L. Mancl
|
31.2
|
Rule 13a-14(a) Certification of Jeffrey S. Keuntjes
|
32.1
|
Certification of Jamie L. Mancl Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
32.2
|
Certification of Jeffrey S. Keuntjes Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
__________________
(1)
|
Filed as an exhibit to the Current Report on Form 8-K dated October 14, 2008, filed October 17, 2008.
|
(2)
|
Filed as an exhibit to the Current Report on Form 8-K dated December 15, 2008, filed December 19, 2008.
|
(3)
|
Filed as an exhibit to the Current Report on Form 8-K dated June 26, 2008, filed June 27, 2008.
|
(4)
|
Filed as an exhibit to the Definitive Information Statement on Schedule 14C, filed September 24, 2008.
|
(5)
|
Filed as an exhibit to the Current Report on Form 8-K/A dated December 31, 2008, filed January 26, 2009.
|
(6)
|
Filed as an exhibit to the Current Report on Form 8-K dated December 31, 2008, filed January 6, 2009.
|
(7)
|
Filed as an exhibit to the Annual Report for the year ended December 31, 2008 on Form 10-K filed March 31, 2009.
|
(8)
|
Filed as an exhibit to the Current Report on Form 8-K dated June 2, 2009, filed June 5, 2009.
|
26
SIGNATURES
Pursuant to with the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
ENERGY COMPOSITES CORPORATION
|
||
Dated: August 16, 2010
|
By:
|
/s/ Jamie L. Mancl
|
Jamie L. Mancl, President
|
||
Dated: August 16, 2010
|
By:
|
/s/ Jeffrey S. Keuntjes
|
Jeffrey S. Keuntjes, Vice President – Finance
|
27