Attached files
| file | filename |
|---|---|
| 8-K - 8-K - Highpower International, Inc. | v424492_8k.htm |
Exhibit 99.1
Highpower International Reports Financial Results
For the Third Quarter and Nine Months Ended September 30, 2015
Company to Hold Conference Call on Thursday, November 12, 2015 at 10:00 a.m. Eastern Time / 7:00 a.m. Pacific Time
SAN FRANCISCO, USA and SHENZHEN, CHINA–November 12, 2015 - Highpower International, Inc. (NASDAQ: HPJ), a developer, manufacturer, and marketer of lithium and nickel-metal hydride (Ni-MH) rechargeable batteries, and a battery management systems and battery recycling provider, today announced its financial results for the third quarter and nine months ended September 30, 2015.
2015 Third Quarter Operating and Financial Highlights (all results are compared to prior year period)
| · | Net sales were $37.6 million compared to $44.5 million. |
| · | Lithium battery net sales were $17.0 million compared to $21.1 million. Nickel-metal hydride (Ni-MH) net sales were $20.1 million compared to $22.5 million. |
| · | Gross margin was 19.2% compared to 21.1%. |
| · | EBITDA was $3.9 million, an increase of 52.3%, from $2.6 million; Adjusted EBITDA was $3.6 million compared to $4.0 million. |
| · | Net income attributable to the Company was $1.9 million, or $0.13 per diluted share, an increase of 122.3% from net income of $874,167, or $0.06 per diluted share; non-GAAP net income attributable to the Company was $1.6 million, or $0.10 per diluted share, compared to $2.3 million, or $0.15 per diluted share. |
| · | Highpower International expects its total net sales for the full year of 2015 to be between $142.0 million and $146.0 million and both GAAP and non-GAAP net income to be between $4.0 and 5.0 million. |
Management Commentary
Mr. George Pan, Chairman and CEO of Highpower International, commented, “We were pleased to remain profitable and grow EBITDA during the period despite an overall challenging environment of China’s economic slowdown and pricing pressure from competition and the decline in commodity prices. We continue to see newer electronic products and modern wearable devices being introduced to the market, with demand for more robust rechargeable batteries. In the meantime, lower commodity prices, especially in the oil industry, have created a challenging environment for clean energy related industries. The recent devaluation of the Chinese currency RMB also affected our US dollar denominated sales numbers. We remain confident in growing our business in the long term.”
2015 Third Quarter Financial Review
Net Sales
Net sales for the third quarter ended September 30, 2015 were $37.6 million compared to $44.5 million for the same period in 2014. The decrease of 15.6% in net sales compared to the same period in 2014 was due to a $4.1 million decrease in net sales of lithium batteries, a $2.3 million decrease in net sales of Ni-MH batteries and a $0.5 million decrease in revenue of the new material business.
Net sales for the nine months ended September 30, 2015 were $108.3 million, a decrease of 3.1%, compared to $111.8 million for the same prior year period. The decrease was due to a $6.5 million decrease in net sales of Ni-MH batteries and a $0.9 million decrease in revenue from new material business, which was offset by a $3.9 million increase in net sales of lithium batteries. The increase in lithium battery sales in the nine months ended September 30, 2015 was primarily attributable to the growth in global demand for mobile and portable products, and electrical buses in China.
Gross Profit
For the third quarter ended September 30, 2015, the Company’s gross profit was $7.2 million compared to $9.4 million for the same period in 2014.
For the nine months ended September 30, 2015, the Company’s gross profit was $21.3 million compared to $23.1 million for the same period in 2014.
Gross Margin
Gross margin was 19.2% for the third quarter ended September 30, 2015 compared to 21.1% for the same period in 2014.
Gross margin for the nine months ended September 30, 2015 was 19.7% compared to 20.6% for the same period in 2014. The decrease of gross profit and gross margin was due to decrease in the average selling price of products because of competition and lower commodity prices.
Net sales by geography are as follows:
| Three months ended | Nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
| Net sales | ||||||||||||||||
| China Mainland | 39.7 | % | 31.5 | % | 44.5 | % | 43.3 | % | ||||||||
| Asia, others | 34.7 | % | 39.7 | % | 32.4 | % | 28.6 | % | ||||||||
| Europe | 22.4 | % | 23.5 | % | 18.5 | % | 21.4 | % | ||||||||
| North America | 2.5 | % | 4.8 | % | 3.9 | % | 6.0 | % | ||||||||
| Others | 0.7 | % | 0.5 | % | 0.7 | % | 0.7 | % | ||||||||
| Total: | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||
Research and Development (R&D)
R&D expenses were $2.0 million, or 5.2% of net sales, for the third quarter ended September 30, 2015 compared to $2.1 million, or 4.6% of net sales, for the same period in 2014.
For the nine months ended September 30, 2015, R&D expenses were $5.6 million, or 5.2% of net sales, compared to $5.8 million, or 5.2% of net sales, for the same period in 2014.
Selling & Distribution
Selling and distribution expenses were $1.7 million, or 4.6% of net sales, for the third quarter ended September 30, 2015, compared to $1.7 million, or 3.8% of net sales, for the same period in 2014.
For the nine months ended September 30, 2015, selling and distribution expenses were $5.1 million, or 4.7% of the net sales, compared to $4.8 million, or 4.3% of net sales, for the same period in 2014.
| 2 |
General & Administrative
General and administrative expenses were $3.3 million, or 8.8% of net sales, for the third quarter ended September 30, 2015, compared to $3.3 million, or 7.4% of net sales, for the same period in 2014.
For the nine months ended September 30, 2015, general and administrative expenses were $9.7 million, or 9.0% of net sales, compared to $10.2 million, or 9.1% of net sales, for the same period in 2014.
Net Income
For the third quarter of 2015, net income attributable to the Company was $1.9 million, or $0.13 per diluted share based on 15.1 million weighted average diluted shares outstanding, an increase of 122.3% compared to net income of $874,167, or $0.06 per diluted share based on 15.6 million weighted average diluted shares outstanding in the prior year period. Non-GAAP net income attributable to the Company was $1.6 million, or $0.10 per diluted share, compared to a non-GAAP net income of $2.3 million, or $0.15 per diluted share, in the prior year period.
For the nine months ended September 30, 2015, net income attributable to the Company was $3.7 million, or $0.24 per diluted share based on 15.4 million weighted average diluted shares outstanding, an increase of 390.6% compared to net income of $751,516, or $0.05 per diluted share based on 15.0 million weighted average diluted shares outstanding in the prior year period. Non-GAAP net income attributable to the Company was $3.3 million, or $0.21 per diluted share, compared to a non-GAAP net income of $3.0 million, or $0.20 per diluted share, in the prior year period.
EBITDA
EBITDA for the third quarter ended September 30, 2015 improved to $3.9 million from $2.6 million in the prior year period. EBITDA for the first nine months of 2015 increased 60.1% to $8.5 million from $5.3 million for the nine months ended September 30, 2014.
A table reconciling EBITDA, a non-GAAP (Generally Accepted Accounting Principles) financial measure, to the appropriate GAAP measure is included with the Company’s financial information below.
Balance Sheet Highlights
| September 30, | December 31, | |||||||
| ($ in millions, except per share data) | 2015 | 2014 | ||||||
| (Unaudited) | ||||||||
| $ | $ | |||||||
| Cash and Cash Equivalents | $ | 7.9 | $ | 14.6 | ||||
| Restricted cash | $ | 12.4 | $ | 15.4 | ||||
| Total Current Assets | $ | 85.4 | $ | 89.2 | ||||
| Total Assets | $ | 142.1 | $ | 146.2 | ||||
| Total Current Liabilities | $ | 97.7 | $ | 101.4 | ||||
| Total Liabilities | $ | 98.3 | $ | 104.4 | ||||
| Shareholders’ Equity | $ | 43.8 | $ | 41.8 | ||||
| Total Liabilities and Shareholders’ Equity | $ | 142.1 | $ | 146.2 | ||||
| Book Value Per Share | $ | 2.90 | $ | 2.77 | ||||
| 3 |
Outlook for 2015
Based on the recent economic slowdown and continued downward pressure for global commodity prices, and the depreciation pressure of RMB versus USD exchange rate, the Company expects its total net sales for the full year of 2015 to be between $142.0 million and $146.0 million, and both GAAP and non-GAAP net income to be between $4.0 and 5.0 million .
Chairman Pan concluded, “Based on the current impact of the short-term pricing pressures, we have realigned our expectations for Highpower for the year. We revised our 2015 net sales and non-GAAP net income guidance to take account of the aforementioned change, but still feel confident in achieving our previously announced net income bottom line guidance. We are focused on optimizing our customer base and seeking new business opportunities with multi-national customers. We feel that Highpower is well positioned as we enter 2016.”
Conference Call Details
The Company announced that it will discuss financial results in a conference call on Thursday, November 12, 2015 at 10:00 a.m. Eastern Time / 7:00a.m. Pacific Time to discuss these results.
The dial-in numbers are:
| Live Participant Dial In (Toll Free): | 877-407-3108 |
| Live Participant Dial In (International): | 201-493-6797 |
To listen to the live webcast, please go to at www.highpowertech.com and click on the conference call link, or go to: http://highpowertech.equisolvewebcast.com/q3-2015. This webcast will be archived and accessible through the Company’s website for approximately 30 days following the call. The Company will also have an accompanying slide presentation available in PDF format on its homepage prior to the conference call.
About Highpower International, Inc.
Highpower International was founded in 2001 and produces high-quality Nickel-Metal Hydride (Ni-MH) and lithium-based rechargeable batteries used in a wide range of applications such as electric buses, bikes, energy storage systems, power tools, medical equipment, digital and electronic devices, personal care products, and lighting, etc. Highpower’s target customers are Fortune 500 companies and top 10 companies in each vertical segment. With advanced manufacturing facilities located in Shenzhen, Huizhou, and Ganzhou of China, Highpower is committed to clean technology, not only in the products it makes, but also in the processes of production. The majority of Highpower International's products are distributed to worldwide markets mainly in the United States, Europe, China and Southeast Asia.
Use of Non-GAAP Measures
The Company has supplemented its reported GAAP (generally accepted accounting principles) financial information with non-GAAP measures. EBITDA was derived by taking earnings before interest expense (net), taxes, depreciation and amortization. Adjusted EBITDA and Non-GAAP (adjusted) net income or (loss) exclude stock-based compensation expense. Adjusted EBITDA, as defined above, may not be similar to Adjusted EBITDA measures used by other companies. The presentation of this additional information is not meant to be considered in isolation or as a substitute for results prepared in accordance with U.S. GAAP. The Company believes these non-GAAP measures are useful to investors as they provide a basis for evaluating the Company's operating results in the ordinary course of its operations.
These non-GAAP measures are not based on any comprehensive set of accounting rules or principles. The Company believes that non-GAAP measures have limitations in that they do not reflect all of the amounts associated with its results of operations as determined in accordance with U.S. GAAP and that these measures should only be used to evaluate the Company's results of operations in conjunction with, and not in lieu of, the corresponding GAAP measures. These non-GAAP financial measures are reconciled in the accompanying tables to the most directly comparable measures as reported in accordance with GAAP.
| 4 |
Forward Looking Statements
This press release contains "forward-looking statements" within the meaning of the “safe-harbor” provisions of the Private Securities Litigation Reform Act of 1995 that are not historical facts. These statements can be identified by the use of forward-looking terminology such as “believe,” “expect,” “may,” “will,” “should,” “project,” “plan,” “seek,” “intend,” or “anticipate” or the negative thereof or comparable terminology, and include discussions of strategy, and statements about industry trends and the Company's future performance, operations and products. Such statements involve known and unknown risks, uncertainties and other factors that could cause the Company's actual results to differ materially from the results expressed or implied by such statements, including, without limitation, fluctuations in the cost of raw materials; our dependence on, or inability to attract additional, major customers for a significant portion of our net sales; our ability to increase manufacturing capabilities to satisfy orders from new customers; our ability to maintain increased margins; adverse economic conditions in China that may affect exchange rates and pricing of our products; our dependence on the growth in demand for portable electronic devices and energy storage systems and transportation products and the success of manufacturers of the end applications that use our battery products; our responsiveness to competitive market conditions; our ability to successfully manufacture our products in the time frame and amounts expected; the market acceptance of our battery products, including our lithium products; our ability to successfully develop products for and penetrate the electric transportation market; our ability to successfully commercialize portable energy storage systems in the international market by the end of year and our ability to continue R&D development to keep up with technological changes. For a discussion of these and other risks and uncertainties see "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the Company's public filings with the SEC. Although the Company believes that the expectations reflected in such forward-looking statements are reasonable, there can be no assurance that such expectations will prove to be correct. The Company has no obligation to update the forward-looking information contained in this press release.
CONTACT:
Highpower International, Inc.
Henry Sun
CFO
+86-755-8968-6521
ir@highpowertech.com
INVESTOR RELATIONS:
The Equity Group Inc.
In China
Katherine Yao, Senior Associate
+86-10-6587-6435
kyao@equityny.com
In U.S.
Adam Prior, Senior Vice President
+1 (212) 836-9606
aprior@equityny.com
| 5 |
HIGHPOWER INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
(Stated in US Dollars except Number of Shares)
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| Net sales | 37,556,826 | 44,474,560 | 108,330,275 | 111,769,510 | ||||||||||||
| Cost of sales | (30,340,151 | ) | (35,069,440 | ) | (86,994,126 | ) | (88,703,954 | ) | ||||||||
| Gross profit | 7,216,675 | 9,405,120 | 21,336,149 | 23,065,556 | ||||||||||||
| Research and development expenses | (1,963,690 | ) | (2,056,045 | ) | (5,635,308 | ) | (5,844,962 | ) | ||||||||
| Selling and distribution expenses | (1,712,303 | ) | (1,697,674 | ) | (5,108,589 | ) | (4,822,560 | ) | ||||||||
| General and administrative expenses | (3,295,815 | ) | (3,295,262 | ) | (9,744,336 | ) | (10,178,838 | ) | ||||||||
| Foreign currency transaction gain (loss) | 1,458,363 | (15,369 | ) | 1,902,220 | 334,326 | |||||||||||
| Gain (loss) on derivative instruments | - | 59,785 | - | (56,349 | ) | |||||||||||
| Total operating expenses | (5,513,445 | ) | (7,004,565 | ) | (18,586,013 | ) | (20,568,383 | ) | ||||||||
| Income from operations | 1,703,230 | 2,400,555 | 2,750,136 | 2,497,173 | ||||||||||||
| Gain (loss) on change of fair value of warrant liability | 510,553 | (1,286,335 | ) | 941,685 | (1,211,787 | ) | ||||||||||
| Other income | 154,904 | 590,117 | 742,051 | 1,493,491 | ||||||||||||
| Interest expenses | (246,563 | ) | (458,534 | ) | (790,681 | ) | (1,528,077 | ) | ||||||||
| Income before taxes | 2,122,124 | 1,245,803 | 3,643,191 | 1,250,800 | ||||||||||||
| Income taxes expenses | (270,622 | ) | (439,659 | ) | (194,206 | ) | (628,872 | ) | ||||||||
| Net income | 1,851,502 | 806,144 | 3,448,985 | 621,928 | ||||||||||||
| Less: net loss attributable to non-controlling interest | (91,843 | ) | (68,023 | ) | (238,126 | ) | (129,588 | ) | ||||||||
| Net income attributable to the Company | 1,943,345 | 874,167 | 3,687,111 | 751,516 | ||||||||||||
| Comprehensive income | ||||||||||||||||
| Net income | 1,851,502 | 806,144 | 3,448,985 | 621,928 | ||||||||||||
| Foreign currency translation (loss) income | (2,024,906 | ) | 19,368 | (2,023,640 | ) | (341,754 | ) | |||||||||
| Comprehensive (loss) income | (173,404 | ) | 825,512 | 1,425,345 | 280,174 | |||||||||||
| Less: comprehensive loss attributable to non-controlling interest | (133,677 | ) | (67,486 | ) | (278,226 | ) | (140,213 | ) | ||||||||
| Comprehensive (loss) income attributable to the Company | (39,727 | ) | 892,998 | 1,703,571 | 420,387 | |||||||||||
| Income per share of common stock attributable to the Company | ||||||||||||||||
| - Basic | 0.13 | 0.06 | 0.24 | 0.05 | ||||||||||||
| - Diluted | 0.13 | 0.06 | 0.24 | 0.05 | ||||||||||||
| Weighted average number of common stock outstanding | ||||||||||||||||
| - Basic | 15,101,679 | 15,052,158 | 15,098,479 | 14,632,491 | ||||||||||||
| - Diluted | 15,148,887 | 15,590,142 | 15,367,542 | 15,045,776 | ||||||||||||
| 6 |
HIGHPOWER INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Stated in US Dollars except Number of Shares)
| September 30, | December 31, | |||||||
| 2015 | 2014 | |||||||
| (Unaudited) | ||||||||
| $ | $ | |||||||
| ASSETS | ||||||||
| Current Assets: | ||||||||
| Cash and cash equivalents | 7,910,185 | 14,611,892 | ||||||
| Restricted cash | 12,424,799 | 15,396,827 | ||||||
| Accounts receivable, net | 36,175,692 | 32,316,607 | ||||||
| Notes receivable | 1,902,394 | 621,110 | ||||||
| Prepayments | 4,243,902 | 3,283,520 | ||||||
| Other receivables | 743,714 | 665,828 | ||||||
| Inventories | 21,992,983 | 22,268,069 | ||||||
| Total Current Assets | 85,393,669 | 89,163,853 | ||||||
| Property, plant and equipment, net | 50,187,438 | 50,437,718 | ||||||
| Land use right, net | 4,081,797 | 4,305,317 | ||||||
| Intangible asset, net | 562,500 | 600,000 | ||||||
| Deferred tax assets | 1,877,181 | 1,647,184 | ||||||
| TOTAL ASSETS | 142,102,585 | 146,154,072 | ||||||
| LIABILITIES AND EQUITY | ||||||||
| LIABILITIES | ||||||||
| Current Liabilities: | ||||||||
| Accounts payable | 36,921,440 | 44,562,647 | ||||||
| Deferred income | 1,080,230 | 1,887,409 | ||||||
| Short-term loan | 15,167,241 | 15,195,040 | ||||||
| Notes payable | 34,429,238 | 29,903,248 | ||||||
| Other payables and accrued liabilities | 6,655,287 | 5,896,547 | ||||||
| Income taxes payable | 1,601,146 | 1,968,656 | ||||||
| Current portion of long-term loan | 1,889,615 | 1,959,248 | ||||||
| Total Current Liabilities | 97,744,197 | 101,372,795 | ||||||
| Warrant Liability | 125,989 | 1,067,674 | ||||||
| Long-term loan | 472,404 | 1,959,247 | ||||||
| TOTAL LIABILITIES | 98,342,590 | 104,399,716 | ||||||
| COMMITMENTS AND CONTINGENCIES | - | - | ||||||
| 7 |
HIGHPOWER INTERNATIONAL, INC.AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (CONTINUED)
(Stated in US Dollars except Number of Shares)
| September 30, | December 31, | |||||||
| 2015 | 2014 | |||||||
| (Unaudited) | ||||||||
| $ | $ | |||||||
| EQUITY | ||||||||
| Stockholders’ equity | ||||||||
| Preferred stock | ||||||||
| (Par value: $0.0001, Authorized: 10,000,000 shares, Issued and outstanding: none) | - | - | ||||||
| Common stock | ||||||||
| (Par value: $0.0001, Authorized: 100,000,000 shares, 15,101,679 shares issued and outstanding at September 30, 2015 and 15,084,746 shares issued and outstanding at December 31, 2014) | 1,510 | 1,508 | ||||||
| Additional paid-in capital | 11,110,723 | 10,530,430 | ||||||
| Statutory and other reserves | 3,611,501 | 3,611,501 | ||||||
| Retained earnings | 24,362,131 | 20,675,021 | ||||||
| Accumulated other comprehensive income | 3,645,117 | 5,628,657 | ||||||
| Total equity for the Company’s stockholders | 42,730,982 | 40,447,117 | ||||||
| Non-controlling interest | 1,029,013 | 1,307,239 | ||||||
| TOTAL EQUITY | 43,759,995 | 41,754,356 | ||||||
| TOTAL LIABILITIES AND EQUITY | 142,102,585 | 146,154,072 | ||||||
| 8 |
HIGHPOWER INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Stated in US Dollars)
| Nine months ended September 30, | ||||||||
| 2015 | 2014 | |||||||
| (Unaudited) | (Unaudited) | |||||||
| $ | $ | |||||||
| Cash flows from operating activities | ||||||||
| Net income | 3,448,985 | 621,928 | ||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation and amortization | 4,038,596 | 3,161,384 | ||||||
| Allowance for doubtful accounts | 1,132 | 103 | ||||||
| Loss on disposal of property, plant and equipment | 145,572 | 346,866 | ||||||
| Gain on derivative instruments | - | 67,748 | ||||||
| Deferred income tax | (294,943 | ) | (830,413 | ) | ||||
| Share based payment | 535,761 | 1,064,969 | ||||||
| (Gain) loss on change of fair value of warrant liability | (941,685 | ) | 1,211,787 | |||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | (4,671,730 | ) | (4,404,612 | ) | ||||
| Notes receivable | (1,339,122 | ) | (1,453,621 | ) | ||||
| Prepayments | (1,102,578 | ) | 448,249 | |||||
| Other receivable | (104,336 | ) | 339,411 | |||||
| Inventories | (530,357 | ) | (989,237 | ) | ||||
| Accounts payable | (6,233,405 | ) | 10,701,057 | |||||
| Deferred income | 242,683 | 1,635,985 | ||||||
| Other payables and accrued liabilities | 981,979 | (920,591 | ) | |||||
| Income taxes payable | (305,698 | ) | 777,753 | |||||
| Net cash flows (used in) provided by operating activities | (6,129,146 | ) | 11,778,766 | |||||
| Cash flows from investing activities | ||||||||
| Acquisitions of plant and equipment | (7,250,757 | ) | (5,864,112 | ) | ||||
| Net cash flows used in investing activities | (7,250,757 | ) | (5,864,112 | ) | ||||
| Cash flows from financing activities | ||||||||
| Proceeds from short-term bank loans | 11,325,212 | 15,821,648 | ||||||
| Repayment of short-term bank loans | (10,916,379 | ) | (35,934,559 | ) | ||||
| Repayment of long-term bank loans | (1,456,099 | ) | (1,463,605 | ) | ||||
| Proceeds from notes payable | 49,315,315 | 34,246,949 | ||||||
| Repayment of notes payable | (43,573,196 | ) | (32,308,636 | ) | ||||
| Proceeds from exercise of employee options | 44,534 | - | ||||||
| Proceeds from issuance of capital stock, net | - | 4,633,164 | ||||||
| Change in restricted cash | 2,491,383 | 12,900,973 | ||||||
| Net cash flows provided by (used in) financing activities | 7,230,770 | (2,104,066 | ) | |||||
| Effect of foreign currency translation on cash and cash equivalents | (552,574 | ) | 18,757 | |||||
| Net (decrease) increase in cash and cash equivalents | (6,701,707 | ) | 3,829,345 | |||||
| Cash and cash equivalents - beginning of period | 14,611,892 | 7,973,459 | ||||||
| Cash and cash equivalents - end of period | 7,910,185 | 11,802,804 | ||||||
| Supplemental disclosures for cash flow information: | ||||||||
| Cash paid for: | ||||||||
| Income taxes | 794,846 | 681,533 | ||||||
| Interest expenses | 822,257 | 1,489,796 | ||||||
| Non-cash transactions | ||||||||
| Accounts payable for construction in progress | - | 648,385 | ||||||
| Reduction of property, plant and equipment cost by realizing deferred income | 976,301 | 669,995 | ||||||
| 9 |
HIGHPOWER INTERNATIONAL, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)
(Stated in US Dollars)
Reconciliation of Net Income to EBITDA
| Three months ended | Nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| Net income (loss) attributable to the Company | 1,943,345 | 874,167 | 3,687,111 | 751,516 | ||||||||||||
| Non-GAAP Net Income (1) | 1,556,249 | 2,309,227 | 3,281,187 | 3,028,272 | ||||||||||||
| Interest expenses, net | 224,991 | 166,573 | 567,823 | 759,073 | ||||||||||||
| Income tax expenses | 270,622 | 439,659 | 194,206 | 628,872 | ||||||||||||
| Depreciation and Amortization | 1,502,901 | 1,107,898 | 4,038,596 | 3,161,384 | ||||||||||||
| EBITDA | 3,941,859 | 2,588,297 | 8,487,736 | 5,300,845 | ||||||||||||
| Non-GAAP EBITDA(2) | 3,554,763 | 4,023,357 | 8,081,812 | 7,577,601 | ||||||||||||
| (1) | See table below for reconciliation of net income (loss) attributable to the Company to Non-GAAP net income attributable to the Company. |
| (2) | Excludes share-based compensation expense and gain on change of fair value of warrant liability as set forth in the following table. |
| 10 |
HIGHPOWER INTERNATIONAL, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)
(Stated in US Dollars except Number of Shares)
Reconciliation of Net Income (Loss) Attributable to the Company to Non-GAAP Net Income Attributable to the Company
| Three months ended | Nine months ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2015 | 2014 | 2015 | 2014 | |||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| Net income (loss) attributable to the Company | 1,943,345 | 874,167 | 3,687,111 | 751,516 | ||||||||||||
| Stock-based compensation expense | 123,457 | 148,725 | 535,761 | 1,064,969 | ||||||||||||
| Gain on change of fair value of warrant liability | (510,553 | ) | 1,286,335 | (941,685 | ) | 1,211,787 | ||||||||||
| Non-GAAP net income attributable to the Company | 1,556,249 | 2,309,227 | 3,281,187 | 3,028,272 | ||||||||||||
| Basic net income (loss) per share of common stock attributable to the Company | 0.13 | 0.06 | 0.24 | 0.05 | ||||||||||||
| Stock-based compensation expense | 0.01 | 0.01 | 0.04 | 0.07 | ||||||||||||
| Gain on change of fair value of warrant liability | (0.04 | ) | 0.08 | (0.06 | ) | 0.09 | ||||||||||
| Non-GAAP income per share of common stock attributable to the Company | 0.10 | 0.15 | 0.22 | 0.21 | ||||||||||||
| Diluted net income (loss) per share of common stock attributable to the Company | 0.13 | 0.06 | 0.24 | 0.05 | ||||||||||||
| Stock-based compensation expense | 0.01 | 0.01 | 0.03 | 0.07 | ||||||||||||
| Gain on change of fair value of warrant liability | (0.04 | ) | 0.08 | (0.06 | ) | 0.08 | ||||||||||
| Non-GAAP income per share of common stock attributable to the Company | 0.10 | 0.15 | 0.21 | 0.20 | ||||||||||||
| Weighted average number of common shares outstanding | ||||||||||||||||
| -Basic | 15,101,679 | 15,052,158 | 15,098,479 | 14,632,491 | ||||||||||||
| -Diluted | 15,148,887 | 15,590,142 | 15,367,542 | 15,045,776 | ||||||||||||
| 11 |