ITEM 1. |
UNAUDITED CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS |
ACORN
ENERGY, INC. AND SUBSIDIARIES
CONDENSED
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(IN
THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
ACORN
ENERGY, INC. AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(IN
THOUSANDS, EXCEPT PER SHARE DATA)
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
ACORN
ENERGY, INC. AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF CHANGES IN DEFICIT (UNAUDITED)
(IN
THOUSANDS)
| |
Three and Nine Months Ended September 30, 2021 | |
| |
Number of Shares | | |
Common Stock | | |
Additional Paid-In Capital | | |
Accumulated Deficit | | |
Number of Treasury Shares | | |
Treasury Stock | | |
Total Acorn Energy, Inc. Shareholders’ Deficit | | |
Non- controlling interests | | |
Total Deficit | |
Balances as of December 31, 2020 | |
| 39,687 | | |
$ | 397 | | |
$ | 102,729 | | |
$ | (100,613 | ) | |
| 802 | | |
$ | (3,036 | ) | |
$ | (523 | ) | |
$ | 4 | | |
$ | (519 | ) |
Net Income | |
| — | | |
| — | | |
| — | | |
| 20 | | |
| — | | |
| — | | |
| 20 | | |
| 2 | | |
| 22 | |
Accrued dividend in OmniMetrix preferred shares | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (1 | ) | |
| (1 | ) |
Stock option compensation | |
| — | | |
| — | | |
| 15 | | |
| — | | |
| — | | |
| — | | |
| 15 | | |
| — | | |
| 15 | |
Balances as of March 31, 2021 | |
| 39,687 | | |
$ | 397 | | |
$ | 102,744 | | |
$ | (100,593 | ) | |
| 802 | | |
$ | (3,036 | ) | |
$ | (488 | ) | |
$ | 5 | | |
$ | (483 | ) |
Net Income | |
| — | | |
| — | | |
| — | | |
| 2 | | |
| — | | |
| — | | |
| 2 | | |
| 2 | | |
| 4 | |
Accrued dividend in OmniMetrix preferred shares | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (1 | ) | |
| (1 | ) |
Stock option compensation | |
| — | | |
| — | | |
| 21 | | |
| — | | |
| — | | |
| — | | |
| 21 | | |
| — | | |
| 21 | |
Balances as of June 30, 2021 | |
| 39,687 | | |
$ | 397 | | |
$ | 102,765 | | |
$ | (100,591 | ) | |
| 802 | | |
$ | (3,036 | ) | |
$ | (465 | ) | |
$ | 6 | | |
$ | (459 | ) |
Beginning balance | |
| 39,687 | | |
$ | 397 | | |
$ | 102,765 | | |
$ | (100,591 | ) | |
| 802 | | |
$ | (3,036 | ) | |
$ | (465 | ) | |
$ | 6 | | |
$ | (459 | ) |
Net Income | |
| — | | |
| — | | |
| — | | |
| 23 | | |
| — | | |
| — | | |
| 23 | | |
| 2 | | |
| 25 | |
Net Income (Loss) | |
| — | | |
| — | | |
| — | | |
| 23 | | |
| — | | |
| — | | |
| 23 | | |
| 2 | | |
| 25 | |
Accrued dividend in OmniMetrix preferred shares | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (1 | ) | |
| (1 | ) |
Stock option compensation | |
| — | | |
| — | | |
| 22 | | |
| — | | |
| — | | |
| — | | |
| 22 | | |
| — | | |
| 22 | |
Balances as of September 30, 2021 | |
| 39,687 | | |
$ | 397 | | |
$ | 102,787 | | |
$ | (100,568 | ) | |
| 802 | | |
$ | (3,036 | ) | |
$ | (420 | ) | |
$ | 7 | | |
$ | (413 | ) |
Ending balance | |
| 39,687 | | |
$ | 397 | | |
$ | 102,787 | | |
$ | (100,568 | ) | |
| 802 | | |
$ | (3,036 | ) | |
$ | (420 | ) | |
$ | 7 | | |
$ | (413 | ) |
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
ACORN
ENERGY, INC. AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(IN
THOUSANDS)
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
ACORN
ENERGY, INC. AND SUBSIDIARIES
NOTES
TO CONDENSED CONSOLIDATED STATEMENTS
(UNAUDITED)
NOTE
1— BASIS OF PRESENTATION
The
accompanying unaudited condensed consolidated financial statements of Acorn Energy, Inc. and its subsidiaries, OmniMetrix, LLC and OMX
Holdings, Inc. (collectively, “Acorn” or “the Company”) have been prepared in accordance with accounting principles
generally accepted in the United States of America for interim financial information and with the instructions to Article 8 of Regulation
S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the
United States of America for complete consolidated financial statements. In the opinion of management, all adjustments (consisting of
normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the nine- and three-month
periods ended September 30, 2022 are not necessarily indicative of the results that may be expected for the year ending December 31,
2022. All dollar amounts are rounded to the nearest thousand and, thus, are approximate.
These
unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and
footnotes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, filed with the
Securities and Exchange Commission on March 31, 2022.
NOTE
2—ACCOUNTING POLICIES
Use
of Estimates in Preparation of Financial Statements
The
preparation of unaudited condensed consolidated financial statements requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities as of the date of the unaudited
condensed unaudited consolidated financial statements, and the reported amounts of revenues and expenses during the reporting periods.
As
applicable to these unaudited condensed consolidated financial statements, the most significant estimates and assumptions relate to uncertainties
with respect to income taxes, inventories, account receivable allowances, contingencies, revenue recognition, management’s projections
and analyses of the possible impairments.
Concentrations
of Credit Risk
Financial
instruments, which potentially subject the Company to concentrations of credit risk, consist principally of cash and trade accounts receivable.
The Company’s cash was deposited with a U.S. bank and amounted to $1,124,000
at September 30, 2022. The Company does not believe
there is significant risk of non-performance by these counterparties. For the three-month period ended September 30, 2022, there was
one customer that represented 22%
of total invoice sales. For the nine-month period
ended September 30, 2022, the Company did not have any customers that represented greater than 10% of the Company’s total invoiced
sales. One customer represented 39%
of the Company’s accounts receivable at September 30, 2022. This was due to a large volume of equipment purchases from one commercial/industrial
customer during the month of September. Credit risk with respect to the balance of trade receivables is generally diversified due to
the number of entities comprising the Company’s customer base.
Basic
and Diluted Net (Loss) Income Per Share
Basic
net (loss) income per share is computed by dividing the net (loss) income attributable to Acorn Energy, Inc. by the weighted average
number of shares outstanding during the year, excluding treasury stock. Diluted net (loss) income per share is computed by dividing the
net (loss) income by the weighted average number of shares outstanding plus the dilutive potential of common shares which would result
from the exercise of stock options and warrants. The dilutive effects of stock options and warrants are excluded from the computation
of diluted net (loss) income per share if doing so would be antidilutive. For both the nine- and three-month periods ending September
30, 2022, the number of options that were excluded from the computation of diluted net loss, as they had an antidilutive effect, was
954,000 (which have a weighted average exercise price of $0.42) and the number of warrants that were excluded from the computation of
diluted net loss, as they had an antidilutive effect, was 35,000 (which had a weighted average exercise price of $0.13). For the nine-
and three-month periods ending September 30, 2021, respectively, the number of options that were excluded from the computation of diluted
net income per share, as they had an antidilutive effect, was 291,000 (which had a weighted average exercise price of $0.56) and 181,000
(which had a weighted average exercise price of $0.66); there were no antidilutive warrants.
The
following data represents the amounts used in computing EPS and the effect on net income (loss) and the weighted average number of shares
of dilutive potential common stock (in thousands):
SCHEDULE OF EFFECT ON
NET INCOME LOSS AND WEIGHTED AVERAGE NUMBER OF SHARES
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
| |
Nine months ended September 30, | | |
Three months ended September 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
Net income (loss) available to common stockholders | |
$ | (556 | ) | |
$ | 45 | | |
$ | (210 | ) | |
$ | 23 | |
| |
| | | |
| | | |
| | | |
| | |
Weighted average share outstanding: | |
| | | |
| | | |
| | | |
| | |
Basic | |
| 39,692 | | |
| 39,687 | | |
| 39,700 | | |
| 39,687 | |
Add: Warrants | |
| — | | |
| 28 | | |
| — | | |
| 28 | |
Add: Stock options | |
| — | | |
| 207 | | |
| — | | |
| 244 | |
Diluted | |
| 39,692 | | |
| 39,922 | | |
| 39,700 | | |
| 39,959 | |
| |
| | | |
| | | |
| | | |
| | |
Basic and diluted net (loss) income per share | |
$ | (0.01 | ) | |
$ | 0.00 | | |
$ | (0.01 | ) | |
$ | 0.00 | |
Recently
Issued Accounting Standards
There have been no recent accounting
standards or changes in accounting standards during the nine- and three-month periods ended September 30, 2022, that are of material
significance, or have potential material significance, to the Company.
NOTE
3—LIQUIDITY
At
September 30, 2022, the Company had negative working capital of $540,000. The Company’s working capital includes $1,124,000 of
cash and deferred revenue of $3,903,000. Such deferred revenue does not require significant cash outlay for the revenue to be recognized.
Net cash decreased during the nine months ended September 30, 2022 by $598,000, of which $311,000 was used in operating activities, $292,000
was used in investing activities and $5,000 was provided by financing activities.
During
the first nine months of 2022, the Company’s OmniMetrix, LLC subsidiary provided $516,000 from operations while the Company’s
corporate headquarters used $827,000 during the same period.
As
of November 8, 2022, the Company had cash of $967,000 and accounts receivable of $1,334,000. The Company believes that such cash,
plus the cash generated from accounts receivable collections and operations, will provide sufficient liquidity to finance the
operating activities of Acorn and OmniMetrix at their current level of operations for the foreseeable future and for the twelve
months from the issuance of these unaudited condensed consolidated financial statements in particular. The Company may, at some
point, elect to obtain a new line of credit or other source of financing to fund additional investments in the business.
NOTE
4—LEASES
OmniMetrix
leases office space and office equipment under operating lease agreements. The office lease expires on September 30, 2025. The office
equipment lease commenced in April 2019 and has a sixty-month term. Operating lease payments for the nine months ended September 30,
2022 and 2021 were $93,000 and $90,000, respectively. Operating lease payments for the three months ended September 30,
2022 and 2021 were $31,000 and $30,000, respectively. The future minimum lease payments on non-cancellable operating leases
as of September 30, 2022 using a discount rate of 4.5% are $364,000. Supplemental balance sheet information related to leases consisted
of the following:
Supplemental
cash flow information related to leases consisted of the following (in thousands):
SCHEDULE
OF SUPPLEMENTAL CASH FLOW INFORMATION RELATED TO LEASES
| |
September 30, | |
| |
2022 | | |
2021 | |
Cash paid for operating lease liabilities | |
$ | 93 | | |
$ | 90 | |
Supplemental
balance sheet information related to leases consisted of the following:
SCHEDULE OF SUPPLEMENTAL BALANCE SHEET INFORMATION RELATED TO LEASES
| |
2022 | |
Weighted average remaining lease terms for operating leases | |
| 2.98 | |
The
table below reconciles the undiscounted future minimum lease payments under non-cancelable lease agreements having initial terms in excess
of one year to the total operating lease liabilities recognized on the unaudited condensed consolidated balance sheet as of September
30, 2022 (in thousands):
SCHEDULE
OF FUTURE MINIMUM LEASE PAYMENTS
| |
Twelve-month period ended September 30, | |
2023 | |
$ | 127 | |
2024 | |
| 129 | |
2025 | |
| 132 | |
Total undiscounted cash flows | |
| 388 | |
Less: Imputed interest | |
| (24 | ) |
Present value of operating lease liabilities (a) | (a) |
$ | 364 | |
|
(a) |
Includes current portion
of $114,000 for operating leases. |
On
July 6, 2021, the Company entered into an agreement with King Industrial Realty, Inc., to sublease from the Company 1,900 square feet
of office space of the Company’s 21,000 square feet of office and production space in the Hamilton Mill Business Park located in
Buford, Georgia for a monthly sublease payment of $2,375 (plus an annual escalator each year of 3%) which includes the base rent plus
a pro-rata share of utilities, property taxes and insurance. Fifty percent of any excess rent received above the per square foot amount
that the Company pays will be remitted to the Company’s landlord less the allocation of any shared expenses and leasehold improvements
specific to the sublease. The Company invested $7,000 on leasehold improvements related to the sublease. Due to the offset of the capital
expenditures, the Company has not had any net rent due to its landlord to date related to the sublease. The estimated amount the Company
expects to remit to the landlord subsequent to the first twelve months is $6,700 per year. The sublease commenced on October 1, 2021
and will run through September 30, 2025 which is the end of the Company’s lease term with its landlord.
NOTE
5—COMMITMENTS AND CONTINGENCIES
On
August 19, 2019, OmniMetrix entered into an agreement with a software development partner to create and license to OmniMetrix a new software
platform and application. Pursuant to this agreement, OmniMetrix paid this partner equal monthly payments over the first seven months
of the term of the agreement equal to $200,000 in the aggregate. OmniMetrix will also pay the partner (i) a per-sensor monitoring fee
for each sensor connected to the developed technology, or (ii) a percentage of any revenue received above a specified amount per sensor
monitored per month in gas applications only. Commencing on January 1, 2021, OmniMetrix paid the partner a quarterly licensing fee of
$12,500 which was renegotiated to $4,450 effective October 1, 2021. The per-sensor monitoring fees have not yet commenced. The initial
term of this agreement ended on August 19, 2022 and would have automatically renewed for an additional year, but OmniMetrix delivered
a written notice of termination to the other party sixty days prior to the end of the initial term. OmniMetrix is currently on a month-to-month
arrangement through December 31, 2022, paying a monthly licensing fee of $1,500, and is working with the software development
partner to negotiate more favorable terms for future periods.
In
addition to the above, the Company has $388,000 in operating lease obligations payable through 2026 and $20,000 in other contractual
obligations. The Company also has $786,000 in open purchase order commitments payable through April 2023.
NOTE
6—EQUITY
(a)
General
At
September 30, 2022 the Company had issued and outstanding 39,712,589 shares of its common stock, par value $0.01 per share. Holders of
outstanding common stock are entitled to receive dividends when and if declared by the Board and to share ratably in the assets of the
Company legally available for distribution in the event of a liquidation, dissolution or winding up of the Company.
The
Company is not authorized to issue preferred stock. Accordingly, no preferred stock is issued or outstanding.
(b)
Summary Employee Option Information
The
Company’s stock option plans provide for the grant to officers, directors and employees of options to purchase shares of common
stock. The purchase price may be paid in cash or, if the option is “in-the-money” at the end of the option term, it is automatically
exercised “net”. In a net exercise of an option, the Company does not require a payment of the exercise price of the option
from the optionee but reduces the number of shares of common stock issued upon the exercise of the option by the smallest number of whole
shares that has an aggregate fair market value equal to or in excess of the aggregate exercise price for the option shares covered by
the option exercised. Each option is exercisable for one share of the Company’s common stock. Most options expire within five to
ten years from the date of the grant, and generally vest over a three-year period from the date of the grant.
At
September 30, 2022, 1,434,850 options were available for grant under the Amended and Restated 2006 Stock Incentive Plan and no options
were available for grant under the 2006 Stock Option Plan for Non-Employee Directors. During the
three months ended September 30, 2022, no options were issued to employees of the Company. During the nine months ended September 30,
2022, 30,000 options were issued to directors, 35,000 options were issued to the Company’s CEO, 50,000 options were issued to the
Company’s CFO and 30,770 options were issued to other employees. In the nine and three months ended September 30, 2022, there were
no grants to non-employees. The fair value of the options issued was $54,000.
In
the nine and three months ended September 30, 2022, 25,000 options were exercised at an exercise price of $0.20 per share. The fair value
of the options exercised was $3,000. The intrinsic value of options outstanding and of options exercisable at September
30, 2022 was $68,000 and $66,000, respectively.
The
Company utilized the Black-Scholes option-pricing model to estimate fair value, utilizing the following assumptions for the respective
years (all in weighted averages):
SUMMARY
OF BLACK-SCHOLES OPTION PRICING TO ESTIMATE FAIR VALUE
| |
Number of Options (in shares) | | |
Weighted Average Exercise Price Per Share | | |
Weighted Average Remaining Contractual Life | | |
Aggregate Intrinsic Value | |
Outstanding at December 31, 2021 | |
| 833,020 | | |
$ | 0.39 | | |
| 4.7 years | | |
$ | 291,000 | |
Granted | |
| 145,770 | | |
| 0.55 | | |
| | | |
| | |
Exercised | |
| 25,000 | | |
| 0.20 | | |
| | | |
| 6,250 | |
Forfeited or expired | |
| — | | |
| — | | |
| | | |
| | |
Outstanding at September 30, 2022 | |
| 953,790 | | |
$ | 0.42 | | |
| 4.5 years | | |
$ | 68,000 | |
Exercisable at September 30, 2022 | |
| 800,251 | | |
$ | 0.40 | | |
| 4.2 years | | |
$ | 66,000 | |
The
fair value of the options granted of $54,000 was estimated on the grant date using the Black-Scholes option-pricing model
with the following weighted average assumptions:
SCHEDULE
OF STOCK OPTIONS FAIR VALUE ASSUMPTIONS ESTIMATED USING BLACK-SCHOLES PRICING MODEL
| |
| | |
Risk-free interest rate | |
| 1.8 | % |
Expected term of options | |
| 3.9 years | |
Expected annual volatility | |
| 93.6 | % |
Expected dividend yield | |
| — | % |
(c)
Stock-based Compensation Expense
Stock-based
compensation expense included in selling, general and administrative expenses in the Company’s unaudited condensed consolidated
statements of operations was $69,000 and $58,000 for the nine-month periods ended September 30, 2022 and 2021, respectively
and $16,000 and $22,000 for the three-month periods ended September 30, 2022 and 2021, respectively.
The
total compensation cost related to non-vested awards not yet recognized was $43,000 as of September 30, 2022.
(d)
Warrants
The
Company previously issued warrants at exercise prices equal to or greater than market value of the Company’s common stock at the
date of issuance. A summary of warrant activity follows:
SUMMARY
OF WARRANT ACTIVITY
| |
Number of Warrants (in shares) | | |
Weighted Average Exercise Price Per Share | | |
Weighted Average Remaining Contractual Life | |
Outstanding at December 31, 2021 | |
| 35,000 | | |
$ | 0.13 | | |
| 14.5 months | |
Granted | |
| — | | |
| — | | |
| | |
Exercised | |
| — | | |
| — | | |
| | |
Forfeited or expired | |
| — | | |
| — | | |
| | |
Outstanding at September 30, 2022 | |
| 35,000 | | |
$ | 0.13 | | |
| 5.5 months | |
NOTE
7— SEGMENT REPORTING
As
of September 30, 2022, the Company operates in two reportable operating segments, both of which are performed through the Company’s
OmniMetrix subsidiary:
|
● |
The Power Generation (“PG”)
segment provides wireless remote monitoring and control systems and services for critical assets as well as Internet of Things applications.
The PG segment includes OmniMetrix’s monitoring device for industrial air compressors and dryers, and a line of annunciators.
|
|
|
|
|
● |
The Cathodic Protection
(“CP”) segment provides remote monitoring of cathodic protection systems on gas pipelines for gas utilities and pipeline
companies. |
The
Company’s reportable segments are strategic business units, offering different products and services, and are managed separately
as each business requires different technology and marketing strategies.
The
following tables represent segmented data for the nine-month and three-month periods ended September 30, 2022 and 2021 (in thousands):
SUMMARY
OF SEGMENTED DATA
| |
PG | | |
CP | | |
Total | |
Nine months ended September 30, 2022: | |
| | | |
| | | |
| | |
Revenues from external customers | |
$ | 4,335 | | |
$ | 820 | | |
$ | 5,155 | |
Segment gross profit | |
| 3,256 | | |
| 463 | | |
| 3,719 | |
Depreciation and amortization | |
| 72 | | |
| 13 | | |
| 85 | |
Segment income (loss) before income taxes | |
$ | 340 | | |
$ | (103 | ) | |
$ | 237 | |
| |
| | | |
| | | |
| | |
Nine months ended September 30, 2021: | |
| | | |
| | | |
| | |
Revenues from external customers | |
$ | 4,283 | | |
$ | 739 | | |
$ | 5,022 | |
Segment gross profit | |
| 3,241 | | |
| 433 | | |
| 3,674 | |
Depreciation and amortization | |
| 48 | | |
| 8 | | |
| 21 | |
Segment income (loss) before income taxes | |
$ | 774 | | |
$ | (15 | ) | |
$ | 759 | |
| |
| | | |
| | | |
| | |
Three months ended September 30, 2022: | |
| | | |
| | | |
| | |
Revenues from external customers | |
$ | 1,510 | | |
$ | 273 | | |
$ | 1,783 | |
Segment gross profit | |
| 1,092 | | |
| 123 | | |
| 1,215 | |
Depreciation and amortization | |
| 31 | | |
| 5 | | |
| 36 | |
Segment income (loss) before income taxes | |
$ | 78 | | |
$ | (58 | ) | |
$ | 20 | |
| |
| | | |
| | | |
| | |
Three months ended September 30, 2021: | |
| | | |
| | | |
| | |
Revenues from external customers | |
$ | 1,446 | | |
$ | 260 | | |
$ | 1,706 | |
Segment gross profit | |
| 1,091 | | |
| 151 | | |
| 1,242 | |
Depreciation and amortization | |
| 16 | | |
| 3 | | |
| 19 | |
Segment income before income taxes | |
$ | 264 | | |
$ | 2 | | |
$ | 266 | |
* |
The software impairment
of $51,000 recorded in the three months ended June 30, 2022 is not related to a specific segment and, thus, is not included in the
“Segment income (loss) before income taxes” for the nine months ended September 30, 2022. |
The
Company does not currently break out total assets by reportable segment as there is a high level of shared utilization between the segments.
Further, the Chief Decision Maker does not review the assets by segment.
Reconciliation
of Segment (Loss) Income to Consolidated Net Income (Loss) Before Income Taxes
SCHEDULE
OF RECONCILIATION OF SEGMENT DATA TO CONSOLIDATED NET INCOME LOSS BEFORE INCOME TAXES
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
| |
Nine months ended September 30, | | |
Three months ended September 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
Total net income before income taxes for reportable segments | |
$ | 237 | | |
$ | 759 | | |
$ | 20 | | |
$ | 266 | |
Unallocated cost of corporate headquarters | |
| (741 | ) | |
| (708 | ) | |
| (230 | ) | |
| (241 | ) |
Consolidated net (loss) income before income taxes | |
$ | (504 | ) | |
$ | 51 | | |
$ | (210 | ) | |
$ | 25 | |
* |
The software impairment
of $51,000 recorded in the three months ended June 30, 2022 is not related to a specific segment and, thus, is not included in the
“Segment income (loss) before income taxes” for the nine months ended September 30, 2022. |
NOTE
8—REVENUE
The
following table disaggregates the Company’s revenue for the three-and-nine-month periods ended September 30, 2022 and 2021 (in
thousands):
SCHEDULE
OF DISAGGREGATES OF REVENUE
| |
Hardware | | |
Monitoring | | |
Total | |
Nine months ended September 30, 2022: | |
| | | |
| | | |
| | |
PG Segment | |
$ | 1,610 | | |
$ | 2,725 | | |
$ | 4,335 | |
CP Segment | |
| 631 | | |
| 189 | | |
| 820 | |
Total Revenue | |
$ | 2,241 | | |
$ | 2,914 | | |
$ | 5,155 | |
| |
Hardware | | |
Monitoring | | |
Total | |
Nine months ended September 30, 2021: | |
| | | |
| | | |
| | |
PG Segment | |
$ | 1,449 | | |
$ | 2,834 | | |
$ | 4,283 | |
CP Segment | |
| 543 | | |
| 196 | | |
| 739 | |
Total Revenue | |
$ | 1,992 | | |
$ | 3,030 | | |
$ | 5,022 | |
| |
Hardware | | |
Monitoring | | |
Total | |
Three months ended September 30, 2022: | |
| | | |
| | | |
| | |
PG Segment | |
$ | 608 | | |
$ | 902 | | |
$ | 1,510 | |
CP Segment | |
| 217 | | |
| 56 | | |
| 273 | |
Total Revenue | |
$ | 825 | | |
$ | 958 | | |
$ | 1,783 | |
| |
Hardware | | |
Monitoring | | |
Total | |
Three months ended September 30, 2021: | |
| | | |
| | | |
| | |
PG Segment | |
$ | 507 | | |
$ | 939 | | |
$ | 1,446 | |
CP Segment | |
| 194 | | |
| 66 | | |
| 260 | |
Total Revenue | |
$ | 701 | | |
$ | 1,005 | | |
$ | 1,706 | |
Deferred
revenue activity for the nine months ended September 30, 2022 can be seen in the table below (in thousands):
SCHEDULE
OF DEFERRED REVENUE ACTIVITY
| |
Hardware | | |
Monitoring | | |
Total | |
Balance at December 31, 2021 | |
$ | 3,268 | | |
$ | 2,125 | | |
$ | 5,393 | |
Additions during the period | |
| 2,088 | | |
| 3,144 | | |
| 5,232 | |
Recognized as revenue | |
| (1,658 | ) | |
| (2,914 | ) | |
| (4,572 | ) |
Balance at September 30, 2022 | |
$ | 3,698 | | |
$ | 2,355 | | |
$ | 6,053 | |
| |
| | | |
| | | |
| | |
Amounts to be recognized as revenue in the twelve-month-period ending: | |
| | | |
| | | |
| | |
September 30, 2023 | |
$ | 1,904 | | |
$ | 1,999 | | |
$ | 3,903 | |
September 30, 2024 | |
| 1,350 | | |
| 353 | | |
| 1,703 | |
September 30, 2025 and thereafter | |
| 444 | | |
| 3 | | |
| 447 | |
Total | |
$ | 3,698 | | |
$ | 2,355 | | |
$ | 6,053 | |
Other
revenue of $583,000 is related to accessories, repairs, and other miscellaneous charges that are recognized to revenue
when sold and are not deferred.
Deferred
cost of goods sold relate only to the sale of equipment. Deferred cost of goods sold activity for the nine months ended September 30,
2022 can be seen in the table below (in thousands):
SCHEDULE
OF DEFERRED CHARGES ACTIVITY
Balance at December 31, 2021 | |
$ | 1,513 | |
Additions, net of adjustments, during the period | |
| 951 | |
Recognized as cost of sales | |
| (793 | ) |
Balance at September 30, 2022 | |
$ | 1,671 | |
| |
| | |
Amounts to be recognized as cost of sales in the twelve-month-period ending: | |
| | |
September 30, 2023 | |
$ | 862 | |
September 30, 2024 | |
| 611 | |
September 30, 2025 and thereafter | |
| 198 | |
| |
$ | 1,671 | |
Other
cost of goods sold (COGS) recognized of $393,000 is related to accessories, repairs, and other miscellaneous charges that
are recognized to revenue when sold and are not deferred, in addition to $250,000 in monitoring COGS which is not deferred.
The
following table provides a reconciliation of the Company’s sales commissions contract assets for the nine-month period ended September
30, 2022 (in thousands):
SCHEDULE
OF SALES COMMISSIONS CONTRACT ASSETS
| |
Hardware | | |
Monitoring | | |
Total | |
Balance at December 31, 2021 | |
$ | 242 | | |
$ | 53 | | |
$ | 295 | |
Additions during the period | |
| 167 | | |
| 38 | | |
| 205 | |
Amortization of sales commissions | |
| (111 | ) | |
| (20 | ) | |
| (131 | ) |
Balance at September 30, 2022 | |
$ | 298 | | |
$ | 71 | | |
$ | 369 | |
The
capitalized sales commissions are included in other current assets ($179,000) and other assets ($190,000)
in the Company’s unaudited condensed consolidated balance sheets at September 30, 2022. The capitalized sales commissions are included
in other current assets ($138,000) and other assets ($157,000) in the Company’s consolidated balance
sheets at December 31, 2021.
NOTE
9—RELATED PARTY BALANCES AND TRANSACTIONS
Officer
and Director Fees
The
Company recorded fees to officers of $391,000 and $386,000 for the nine months ended September 30, 2022 and 2021, respectively, and $130,000
for each of the three-month periods ended September 30, 2022 and 2021, which is included in selling, general and administrative expenses.
The
Company recorded fees to directors of $44,000 for each of the nine-month periods ended September 30, 2022 and 2021, and $15,000 for each
of the three-month periods ended September 30, 2022 and 2021, which is included in selling, general and administrative expenses.
Intercompany
The
related party balance due to Acorn from OmniMetrix for amounts loaned, accrued interest and expenses paid by Acorn on OmniMetrix’s
behalf was $3,770,000
as of September 30, 2022 as compared to $4,217,000
as of December 31, 2021. This balance is eliminated
in consolidation. During the nine months ended September 30, 2022, the intercompany amount due to Acorn from OmniMetrix decreased by
$447,000.
This included repayments of $780,000
offset by interest of $134,000,
dividends of $57,000
due to Acorn and $142,000
in shared expenses paid by Acorn. During the
nine months ended September 30, 2021, the intercompany amount due to Acorn from OmniMetrix decreased by $272,000.
This included repayments of $523,000
offset by interest of $149,000,
dividends of $57,000
due to Acorn and $45,000
in shared expenses paid by Acorn.
NOTE 10—SUBSEQUENT EVENTS
The Company
evaluated subsequent events after September 30, 2022, in accordance with FASB ASC 855 Subsequent Events, through the date of the
issuance of these financial statements and has determined there have been no subsequent events for which disclosure is required.
ACORN
ENERGY, INC.
ITEM 2. |
MANAGEMENT’S DISCUSSION
AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
This
Form 10-Q contains “forward-looking statements” relating to the Company which represent the Company’s current expectations
or beliefs including, but not limited to, statements concerning the Company’s operations, performance, financial condition and
growth. For this purpose, any statements contained in this Form 10-Q that are not statements of historical fact are forward-looking statements.
Without limiting the generality of the foregoing, words such as “may”, “anticipate”, “intend”, “could”,
“estimate” or “continue” or the negative or other comparable terminology are intended to identify forward-looking
statements. These statements by their nature involve substantial risks and uncertainties, such as credit losses, dependence on management
and key personnel, variability of quarterly results, and the ability of the Company to continue its growth strategy and the Company’s
competition, certain of which are beyond the Company’s control. Should one or more of these risks or uncertainties materialize
or should the underlying assumptions prove incorrect, or any of the other risks set out under the caption “Risk Factors”
in the Company’s 10-K report for the year ended December 31, 2021 occur, actual outcomes and results could differ materially from
those indicated in the forward-looking statements.
Any
forward-looking statement speaks only as of the date on which such statement is made, and the Company undertakes no obligation to update
any forward-looking statement or statements to reflect events or circumstances after the date on which such statement is made or to reflect
the occurrence of unanticipated events. New factors emerge from time to time and it is not possible for management to predict all such
factors, nor can it assess the impact of each such factor on the business or the extent to which any factor, or combination of factors,
may cause actual results to differ materially from those contained in any forward-looking statements.
All
dollar amounts in the discussion below are rounded to the nearest thousand and, thus, are approximate.
FINANCIAL
RESULTS BY COMPANY
The
following table shows, for the periods indicated, the financial results (dollar amounts in thousands) attributable to each of our consolidated
companies. In the tables and discussion below, research and development expense is referred to as “R&D expense,” and
selling, general and administrative expense is referred to as “SG&A expense.”
| |
Nine months ended September 30, 2022 | |
| |
OmniMetrix | | |
Acorn | | |
Total Continuing Operations | |
Revenue | |
$ | 5,155 | | |
$ | — | | |
$ | 5,155 | |
Cost of sales | |
| 1,436 | | |
| — | | |
| 1,436 | |
Gross profit | |
| 3,719 | | |
| — | | |
| 3,719 | |
Gross profit margin | |
| 72 | % | |
| | | |
| 72 | % |
R&D expense | |
| 637 | | |
| — | | |
| 637 | |
SG&A expense | |
| 2,845 | | |
| 740 | | |
| 3,585 | |
Impairment of software | |
| 51 | | |
| — | | |
| 51 | |
Operating income (loss) | |
$ | 186 | | |
$ | (740 | ) | |
$ | (554 | ) |
| |
Nine months ended September 30, 2021 | |
| |
OmniMetrix | | |
Acorn | | |
Total Continuing Operations | |
Revenue | |
$ | 5,022 | | |
$ | — | | |
$ | 5,022 | |
Cost of sales | |
| 1,348 | | |
| — | | |
| 1,348 | |
Gross profit | |
| 3,674 | | |
| — | | |
| 3,674 | |
Gross profit margin | |
| 73 | % | |
| | | |
| 73 | % |
R&D expense | |
| 532 | | |
| — | | |
| 532 | |
SG&A expense | |
| 2,379 | | |
| 707 | | |
| 3,086 | |
Operating income (loss) | |
$ | 763 | | |
$ | (707 | ) | |
$ | 56 | |
| |
Three months ended September 30, 2022 | |
| |
OmniMetrix | | |
Acorn | | |
Total Continuing Operations | |
Revenue | |
$ | 1,783 | | |
$ | — | | |
$ | 1,783 | |
Cost of sales | |
| 568 | | |
| — | | |
| 568 | |
Gross profit | |
| 1,215 | | |
| — | | |
| 1,215 | |
Gross profit margin | |
| 68 | % | |
| | | |
| 68 | % |
R&D expense | |
| 227 | | |
| — | | |
| 227 | |
SG&A expense | |
| 968 | | |
| 230 | | |
| 1,198 | |
Operating income (loss) | |
$ | 20 | | |
$ | (230 | ) | |
$ | (210 | ) |
| |
Three months ended September 30, 2021 | |
| |
OmniMetrix | | |
Acorn | | |
Total Continuing Operations | |
Revenue | |
$ | 1,706 | | |
$ | — | | |
$ | 1,706 | |
Cost of Sales | |
| 464 | | |
| — | | |
| 464 | |
Gross profit | |
| 1,242 | | |
| — | | |
| 1,242 | |
Gross profit margin | |
| 73 | % | |
| | | |
| 73 | % |
R&D expense | |
| 179 | | |
| — | | |
| 179 | |
SG&A expense | |
| 798 | | |
| 240 | | |
| 1,038 | |
Operating income (loss) | |
$ | 265 | | |
$ | (240 | ) | |
$ | 25 | |
BACKLOG
As
of September 30, 2022, our backlog of work to be completed (primarily deferred revenue) at our OmniMetrix subsidiary totaled $6,053,000.
RECENT
DEVELOPMENTS
On
January 1, 2022, 30,000 options in the aggregate were issued to directors with an exercise price of $0.63 and that vested in equal increments
on January 1, 2022, April 1, 2022, July 1, 2022 and October 1, 2022, valued at $12,000 in the aggregate.
On
January 1, 2022, 35,000 options were issued to the CEO with an exercise price of $0.63 and that vested in equal increments on January
1, 2022, April 1, 2022, July 1, 2022 and October 1, 2022, valued at $14,000.
On
March 4, 2022, 30,770 options were issued to the Vice President of Sales with an exercise price of $0.55 and that vest in equal increments
over three years on the anniversary date of the grant. These options are valued at $11,000.
On
June 1, 2022, 50,000 options were issued to the CFO with an exercise price of $0.44 and vesting in equal increments on June 1, 2022,
September 1, 2022, December 1, 2022 and March 1, 2023, valued at $16,000.
On
August 12, 2022, 25,000 vested options were exercised by the CEO with an exercise price of $0.20 per share or $5,000 in the aggregate.
These options had an expiration date of August 13, 2022.
During
June 2022, we conducted an evaluation of the status of an ERP software customization project that had been initiated in July 2019 and
was ongoing. As a result of this evaluation, we elected to terminate this project effective June 30, 2022 and recorded an impairment
against the capitalized investment in this project of $51,000.
In
July 2022, we announced a partnership between OmniMetrix, CPower Energy Management (“CPower”),
and Power Solutions Specialists TX (“PSS”) designed to help homeowners that install next-generation standby generators to
earn compensation for offering grid relief, known as “demand response,” to the Electric Reliability Council of Texas (“ERCOT”).
CPower’s demand response solutions, combined with OmniMetrix’s remote control capabilities, allow the shifting of electricity
production to PSS’s best-in-class residential standby generators for a few hours each year when the grid is stressed or ERCOT energy
pricing is high, without the homeowner needing to take any action. Homeowners are compensated for signing up and possibly supplying grid
offload by running their generators for up to 12 hours per year. We do not expect this partnership to begin generating revenue until
2023.
On
August 19, 2019, we entered into an agreement with a software development partner to create and license to us a new software platform
and application. Pursuant to this agreement, we paid this partner equal monthly payments over the first seven months of the term of the
agreement equal to $200,000 in the aggregate. We will also pay the partner (i) a per-sensor monitoring fee for each sensor connected
to the developed technology, or (ii) a percentage of any revenue received above a specified amount per sensor monitored per month, in
gas applications only. Commencing on January 1, 2021, we paid the partner a quarterly licensing fee of $12,500 which was renegotiated
to $4,450 effective October 1, 2021. The per-sensor monitoring fees have not yet commenced. The initial term of this agreement ended
on August 19, 2022 and would have automatically renewed for an additional year, but we delivered a written notice of termination to the
other party sixty days prior to the end of the initial term. We are currently on a month-to-month arrangement through December 31, 2022,
paying a monthly licensing fee of $1,500, and are working with the software development partner to negotiate more favorable
terms for future periods.
We
entered into a new agreement effective May 1, 2020 for data hosting services, replacing an expiring agreement with the same vendor. The
agreement had a twelve-month term. In January 2021, we elected to renew this agreement for an additional twelve months under the same
terms, extending the agreement to April 30, 2022. We did not extend this agreement for an additional one-year term beyond the expiration
of the previous term on April 30, 2022 and were under a month-to-month arrangement which we terminated effective September 30, 2022.
Under the applicable data hosting services agreements, we paid $28,000 and $38,000 for the three-month periods ended September 30, 2022
and 2021, respectively, and $108,000 and $117,000 for the nine-month periods ended September 30, 2022 and 2021, respectively.
On
March 17, 2021, we entered into a master services agreement for the development of a new user interface for our customer data portal.
The cost of this project is $126,000 in design and development services ($14,000 was paid at the commencement of this project and three
equal installments of $23,000 were paid monthly starting in July 2021 with the fourth and final installment to be paid upon completion
and launch of the new interface). This project is substantially completed and the launch of the new customer portal is expected to occur
by the end of 2022. The cost of this project is capitalized, and amortization will begin once the new interface is completed and ready
to deploy.
The
master services agreement also covers the design, set-up and deployment of a new Microsoft Azure cloud infrastructure to host our OmniView
data servers, which replaced our previous Peak 10 datacenter hosting environment. The new infrastructure provides a more modern, agile
and cost-effective environment in which to grow our IoT connections and services. We invested $166,000 in this initiative during the
year ended December 31, 2021 and $268,000 in the nine months ended September 30, 2022, of which $8,000 was invested in the three months
ended September 30, 2022. The new Microsoft Azure cloud infrastructure environment was completed and launched on May 1, 2022. The cost
of this project was capitalized, and amortization over an estimated useful life of seven years began on May 1, 2022.
OVERVIEW
AND TREND INFORMATION
Acorn
Energy, Inc. (“Acorn” or “the Company”) is a holding company focused on technology-driven solutions for energy
infrastructure asset management. We provide the following services and products through our OmniMetrixTM, LLC (“OmniMetrix”)
subsidiary:
|
● |
Power Generation (“PG”)
monitoring. OmniMetrix’s PG activities provide wireless remote monitoring and control systems and services for critical
assets as well as Internet of Things applications. The PG segment includes our monitoring device for industrial air compressors and
dryers, and a line of annunciators. |
|
|
|
|
● |
Cathodic Protection
(“CP”) monitoring. OmniMetrix’s CP segment provides remote monitoring of cathodic protection systems on gas
pipelines for gas utilities and pipeline companies. |
Each
of our PG and CP activities represents a reportable segment. The following analysis should be read together with the segment and revenue
information provided in Notes 7 and 8 to the interim unaudited condensed consolidated financial statements included in this quarterly
report.
OmniMetrix
OmniMetrix
is a Georgia limited liability company based in Buford, Georgia that develops and markets wireless remote monitoring and control systems
and services for multiple markets in the Internet of Things (“IoT”) ecosystem: critical assets (including stand-by power
generators, pumps, pumpjacks, light towers, turbines, compressors, and other industrial equipment) as well as cathodic protection for
the pipeline industry (gas utilities and pipeline companies). Acorn owns 99% of OmniMetrix with 1% owned by the former CEO of OmniMetrix.
Following
the emergence of machine-to-machine (M2M) and IoT applications, whereby companies aggregate multiple sensors and monitors into a simplified
dashboard for customers, OmniMetrix believes it plays a key role in this new economic ecosystem. In addition, OmniMetrix sees a rapidly
growing need for backup power infrastructure to secure critical military, government, and private sector assets against emergency events
including terrorist attacks, natural disasters, cybersecurity threats, and other issues related to the reliability of the electric power
grid. As residential and industrial standby generators, turbines, compressors, pumps, pumpjacks, light towers and other industrial equipment
are part of the critical infrastructure increasingly becoming monitored in IoT applications and given that OmniMetrix monitors all major
brands of critical equipment, OmniMetrix believes it is well-positioned as a competitive participant in this market.
Sales
of OmniMetrix monitoring systems include the sale of equipment and of monitoring services. Revenue (and related costs) associated with
sale of equipment are recorded to deferred revenue (and deferred charges) upon shipment for PG and CP monitoring units. Revenue and related
costs with respect to the sale of equipment are recognized over the estimated life of the units which are currently estimated to be three
years. Revenues from the prepayment of monitoring fees (generally paid twelve months in advance) are initially recorded as deferred revenue
upon receipt of payment from the customer and then amortized to revenue over the monitoring service period.
Results
of Operations
The
following table sets forth certain information with respect to the unaudited condensed consolidated results of operations of the Company
for the nine-month periods ended September 30, 2022 and 2021, including the percentage of total revenues during each period attributable
to selected components of the operations statement data and for the period-to-period percentage changes in such components. For segment
data, see Notes 7 and 8 to the unaudited condensed consolidated financial statements included in this quarterly report. The fluctuation
discussion that follows the tables contains dollar amounts that are rounded to the nearest thousand, thus, they are approximate.
| |
Nine months ended September 30, |
| |
2022 | | |
2021 | | |
Change |
| |
($,000) | | |
% of revenues | | |
($,000) | | |
% of revenues | | |
from 2021 to 2022 |
Revenue | |
$ | 5,155 | | |
| 100 | % | |
$ | 5,022 | | |
| 100 | % | |
| 3 | % |
Cost of sales | |
| 1,436 | | |
| 28 | % | |
| 1,348 | | |
| 27 | % | |
| 6 | % |
Gross profit | |
| 3,719 | | |
| 72 | % | |
| 3,674 | | |
| 73 | % | |
| 1 | % |
R&D expense | |
| 637 | | |
| 12 | % | |
| 532 | | |
| 11 | % | |
| 20 | % |
SG&A expense | |
| 3,585 | | |
| 70 | % | |
| 3,086 | | |
| 61 | % | |
| 16 | % |
Impairment of software | |
| 51 | | |
| 1 | % | |
| — | | |
| — | % | |
| 100 | % |
Operating (loss) income | |
| (554 | ) | |
| (11 | )% | |
| 56 | | |
| 1 | % | |
| (1,089 | )% |
Finance expense, net | |
| (1 | ) | |
| * % | | |
| (5 | ) | |
| * % | | |
| (80 | )% |
(Loss) income before income taxes | |
| (555 | ) | |
| (11 | )% | |
| 51 | | |
| 1 | % | |
| (1,188 | )% |
Income tax expense | |
| — | | |
| — | | |
| — | | |
| — | % | |
| — | |
Net (loss) income | |
| (555 | ) | |
| (11 | )% | |
| 51 | | |
| 1 | % | |
| (1,188 | )% |
Non-controlling interests share of net income | |
| (1 | ) | |
| * % | | |
| (6 | ) | |
| * % | | |
| (83 | )% |
Net (loss) income attributable to Acorn Energy, Inc. | |
$ | (556 | ) | |
| (11 | )% | |
$ | 45 | | |
| 1 | % | |
| (1,336 | )% |
*result
is less than 1%.
The
following table sets forth certain information with respect to the unaudited consolidated results of operations of the Company for the
three-month periods ended September 30, 2022 and 2021, including the percentage of total revenues during each period attributable to
selected components of the operations statement data and for the period-to-period percentage changes in such components. For segment
data, see Notes 7 and 8 to the unaudited condensed consolidated financial statements included in this quarterly report.
| |
Three months ended September 30, | |
| |
2022 | | |
2021 | |
|
Change | |
| |
($,000) | | |
% of revenues | | |
($,000) | | |
% of revenues | |
|
from 2021 to 2022 | |
Revenue | |
$ | 1,783 | | |
| 100 | % | |
$ | 1,706 | | |
| 100 | % |
|
| 5 | % |
Cost of sales | |
| 568 | | |
| 32 | % | |
| 464 | | |
| 27 | % |
|
| 22 | % |
Gross profit | |
| 1,215 | | |
| 68 | % | |
| 1,242 | | |
| 73 | % |
|
| (2 | )% |
R&D expense | |
| 227 | | |
| 13 | % | |
| 179 | | |
| 10 | % |
|
| 27 | % |
SG&A expense | |
| 1,198 | | |
| 67 | % | |
| 1,038 | | |
| 61 | % |
|
| 15 | % |
Operating income (loss) | |
| (210 | ) | |
| (12 | )% | |
| 25 | | |
| 1 | % |
|
| (940 | )% |
Finance expense, net | |
| — | | |
| — | % | |
| %— | | |
| — | % |
|
| — | % |
Income (loss) before income taxes | |
| (210 | ) | |
| (12 | )% | |
| 25 | | |
| 1 | % |
|
| (940 | )% |
Income tax expense | |
| — | | |
| — | % | |
| — | | |
| — | % |
|
| — | % |
Net income (loss) | |
| (210 | ) | |
| (12 | )% | |
| 25 | | |
| 1 | % |
|
| (940 | )% |
Non-controlling interests share of net income | |
| ** | | |
| — | % | |
| (2 | ) | |
| * | % |
|
| (100 | )% |
Net income (loss) attributable to Acorn Energy, Inc. | |
$ | (210 | ) | |
| (12 | )% | |
$ | 23 | | |
| 1 | % |
|
| (1,013 | )% |
*result
is less than 1%
**less
than $
Revenue
for the nine and three months ended September 30, 2022 and 2021
In
the nine months ended September 30, 2022, revenue increased by $133,000 or 3%, from $5,022,000 in the nine
months ended September 30, 2021 to $5,155,000 in the nine months ended September 30, 2022. Hardware revenue increased by
$249,000 from $1,992,000 in the nine months ended September 30, 2021 to $2,241,000 in the nine months ended September 30, 2022. During
the nine months ended September 30, 2021, we recorded $112,000 in revenue from the sale of custom TG Pro units that are designed to large
customer specifications and monitored by the customer; thus, the revenue was not deferred. We did not have any custom unit orders in
the nine months ended September 30, 2022. The hardware revenue during the nine months ended September 30, 2021, excluding the revenue
from the sale of the custom units, was $1,880,000; thus, the increase in hardware revenue excluding the custom units was 19%. This increase
was attributed to Hero-2 and TG Pro revenue and to a lesser extent TG-2 and RAD revenue in addition to engineering service income realized,
offset by a decrease in revenue from the Hero-1, Patriot and TG-1 products. Monitoring revenue decreased by $116,000, or 4%, from $3,030,000
in the nine months ended September 30, 2021 to $2,914,000 in the nine months ended September 30, 2022. The decrease in monitoring revenue
was due to the impact of the connections for which monitoring was discontinued as a result of sunsetting 3G technology in addition to
certain monitoring rebates applied for two of our larger customers, one in CP and one in PG.
As discussed above, OmniMetrix has two reportable segments, PG and CP.
Of the $5,155,000 in revenue recognized in the nine months ended September 30, 2022, $4,335,000 was generated by PG activities and $820,000
was generated by CP activities. This represents an increase in revenue from PG activities of $52,000, or 1%, from $4,283,000 in the nine
months ended September 30, 2021, and an increase in revenue from CP activities of $81,000, or 11%, from $739,000 in the nine months ended
September 30, 2021. As noted above, PG revenue growth was negatively impacted by the loss of monitoring revenue from the connections for
which monitoring was discontinued as a result of sunsetting 3G technology.
Revenue
increased by $77,000, or 5%, from $1,706,000 in the three months ended September 30, 2021 to $1,783,000 in the three months ended September
30, 2022. OmniMetrix’s increased revenue during the three months ended September 30, 2022 was primarily attributable to increased
hardware and accessories sales, which increased $124,000 or 18%, from $701,000 in the three months ended September 30, 2021 to $825,000 in the three months ended September 30, 2022.
Monitoring
revenue decreased by $47,000, or 5%, from $1,005,000 in the three months ended September 30, 2021 to $958,000 in the three months ended
September 30, 2022. The decrease is due to the same drivers as in the nine-month period previously discussed.
Of
the $1,783,000 in revenue recognized in the three months ended September 30, 2022, $1,510,000 was generated by PG activities and $273,000
was generated by CP activities. This represents an increase in revenue from PG activities of $64,000, or 4%, from $1,446,000 in the three
months ended September 30, 2021, and an increase in revenue from CP activities of $13,000, or 5%, from $260,000 in the three months ended
September 30, 2021.
Gross
profit for the nine and three months ended September 30, 2022 and 2021
Gross
profit for the nine months ended September 30, 2022 was $3,719,000, reflecting a gross margin of 72%, compared with a gross profit of
$3,674,000, reflecting a 73% gross margin, for the nine months ended September 30, 2021. Gross margin on hardware revenue for the nine
months ended September 30, 2022 was 47% compared to 46% for the nine months ended September 30, 2021. Gross margin on monitoring revenue
was 91% for each of the nine-month periods ended September 30, 2022 and 2021.
Gross profit for the three months ended September 30, 2022 was $1,215,000,
reflecting a gross margin of 68% on revenue, compared with a gross profit for the three months ended September 30, 2021 of $1,242,000,
reflecting a gross margin of 73% on revenue. Gross margin on hardware revenue for the three months ended September 30, 2022 was 43% compared
to 46% for the three months ended September 30, 2021. Cost of sales in the three and nine months ended September 30, 2022 included a write-off
of $31,000 in obsolete CP parts inventory which was the primary reason for the decrease in gross margin during these periods.. Gross margin
on monitoring revenue for the three months ended September 30, 2022 was 90% compared to 92% for the three months ended September 30, 2021.
The decrease was due to monitoring rebates that were given to two large customers during the three months ended September 30, 2022.
Operating
expenses for the nine and three months ended September 30, 2022 and 2021
OmniMetrix
R&D expense. During the nine months ended September 30, 2022 and 2021, R&D expense was $637,000 and $532,000, respectively.
During the three months ended September 30, 2022, OmniMetrix recorded $227,000 of R&D expense as compared to $179,000 in the three
months ended September 30, 2021. The increase in R&D expense in the nine months ended September 30, 2022 of $105,000 and the increase
of $48,000 in the three months ended September 30, 2022 are both related to salary increases of our engineering team effective September
1, 2021, bonuses paid to our engineering team in the nine months ended September 30, 2022, the continued development of next generation
PG and CP products, and exploration into new possible product lines. We expect a moderate increase in R&D expense for the remainder
of 2022 due to engineering salary increases granted effective October 1, 2022 and for continued investment in work on certain initiatives
to redesign products and expand product lines to increase our level of innovation ahead of our competitors.
OmniMetrix
SG&A expense. During the nine months ended September 30, 2022, OmniMetrix recorded SG&A
expense of $2,845,000, compared to SG&A expense of $2,379,000 in the nine months ended September 30, 2021, an increase of $466,000,
or 20%. During the three months ended September 30, 2022, OmniMetrix recorded SG&A expense of $968,000, compared to SG&A expense
of $798,000 in the three months ended September 30, 2021, an increase of $170,000, or 21%. The increase
in the nine-month period was primarily due to an increase of (i) $187,000 in personnel expenses which included partial year bonuses of
$16,000 which were not paid in 2021, (ii) $51,000 in travel and trade show expenses, (iii) $154,000 in technology consulting fees and
software license fees, (iv) $28,000 in depreciation expense, (v) $39,000 in amortization of sales commissions and (vi) $7,000 in aggregate
increases across other expense categories. The increase in the three-month period was primarily due to an increase of (i) $56,000 in personnel
expenses which included the partial year bonuses noted above of $16,000 that were not paid in the third quarter of 2021, (ii) $60,000
in technology consulting fees and software license fees, (iii) $28,000 in travel and trade show expenses and (iv) $26,000 in aggregate
increases across other expense categories.
During
June 2022, we conducted an evaluation of the status of an ERP software customization project that had been initiated in July 2019 and
was ongoing. As a result of this evaluation, we elected to terminate this project effective June 30, 2022 and recorded an impairment
against the capitalized investment in this project of $51,000.
Corporate
SG&A expense. Corporate SG&A expense was $740,000 in the nine months ended September 30, 2022, an increase of $33,000, or
5%, from the $707,000 of corporate SG&A expense reported in the nine months ended September 30, 2021. This increase is primarily
due to increased stock compensation expense and audit fees, offset by a decrease in tax professional fees. Corporate SG&A expense
for the three months ended September 30, 2022 decreased $10,000, or 4%, to $230,000 from $240,000 for the three months ended September
30, 2021. Third quarter 2022 corporate SG&A expense of $230,000 was higher than second quarter 2022 corporate SG&A expense of
$220,000 by $10,000 primarily due to tax professional fees paid in the third quarter of 2022 and expenses related to our annual shareholder
meeting held in the third quarter offset by a decrease in stock compensation expense and insurance expense quarter over quarter. We do
not expect the quarterly corporate overhead to change materially except as may be required to support the growth of our OmniMetrix subsidiary
and typical annual increases in professional fees and insurance premiums.
Net
(loss) income attributable to Acorn Energy. We recognized net loss attributable to Acorn shareholders of $556,000 in
the nine months ended September 30, 2022 compared to a net income attributable to Acorn shareholders of $45,000 in the nine months ended
September 30, 2021. Our net loss during the nine months ended September 30, 2022 is comprised of operating income at OmniMetrix of $52,000,
offset by corporate expenses, including net interest expense, of $607,000 and the non-controlling interest share of our income from OmniMetrix
of $1,000. Our net income during the nine months ended September 30, 2021 is comprised of operating
income at OmniMetrix of $759,000, offset by corporate expenses, including net interest expense, of $708,000 and the non-controlling interest
share of our income from OmniMetrix of $6,000.
For
the three months ended September 30, 2022, we recognized net loss attributable to Acorn shareholders of $210,000 compared to a net income
attributable to Acorn shareholders of $23,000 for the three months ended September 30, 2021. Our net loss in the three
months ended September 30, 2022 is comprised of operating income at OmniMetrix of $19,000, offset by corporate expenses
of $229,000. The non-controlling interest share of our income from OmniMetrix was less than $1,000. Our net income in the
three months ended September 30, 2021 was comprised of operating income at OmniMetrix of $266,000, offset by corporate expenses of $241,000
and $2,000 attributed to the non-controlling interest share of our income in OmniMetrix.
Liquidity
and Capital Resources
At
September 30, 2022, we had negative working capital of $540,000. Our working capital includes $1,124,000 of cash and deferred revenue
of $3,903,000. The deferred revenue does not require significant cash outlay for the revenue to be recognized. Net cash decreased during
the nine months ended September 30, 2022 by $598,000, of which $311,000 was used in operating activities, $292,000 was used in investing
activities and $5,000 was provided by financing activities.
During
the first nine months of 2022, the Company’s OmniMetrix, LLC subsidiary provided $516,000 from operations while the Company’s
corporate headquarters used $827,000 during the same period.
During
the nine months ended September 30, 2022, we invested $286,000 in technology, primarily in the design of our new cloud server environment
as well as investments in new hardware and software upgrades. In addition, we had other capital expenditures of $6,000 related to patent
filings and minor leasehold improvements.
Other
Liquidity Matters
OmniMetrix
owes Acorn $3,770,000 for loans, accrued interest and expenses advanced to it by Acorn. OmniMetrix made repayments to Acorn of $780,000
in the first nine months of 2022 offset by interest, dividends and other advances of $333,000 in the aggregate.
As
of November 8, 2022, we had cash of $967,000 and accounts receivable of $1,334,000. We believe that such cash, plus the cash
generated from accounts receivable collections and operations, will provide sufficient liquidity to finance the operating activities
of Acorn and OmniMetrix at their current level of operations for the foreseeable future and for the twelve months from the issuance
of these unaudited condensed consolidated financial statements in particular. We may, at some point, elect to obtain a new line of
credit or other source of financing to fund additional investments in the business.
Contractual
Obligations and Commitments
The
table below provides information concerning obligations under certain categories of our contractual obligations as of September 30, 2022.
CASH
PAYMENTS DUE TO CONTRACTUAL OBLIGATIONS
| |
Twelve Month Periods Ending September 30, (in thousands) | |
| |
Total | | |
2023 | | |
2024-2025 | | |
2026-2027 | | |
2028 and thereafter | |
Software agreements | |
$ | 13 | | |
$ | 13 | | |
$ | — | | |
$ | — | | |
$ | — | |
Operating leases | |
| 388 | | |
| 127 | | |
| 261 | | |
| — | | |
| — | |
Contractual services | |
| 11 | | |
| 8 | | |
| 3 | | |
| — | | |
| — | |
Total contractual cash obligations | |
$ | 412 | | |
$ | 148 | | |
$ | 264 | | |
$ | — | | |
$ | — | |
The
Company also has $786,000 in open purchase order commitments payable through April 2023.