NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2013
(Unaudited)
Note 1: Organization and summary
of significant accounting policies
Nature of business
ThermoEnergy Corporation (“the Company”)
was incorporated in January 1988 for the purpose of developing and marketing advanced municipal and industrial wastewater treatment
and carbon reducing power generation technologies.
The
Company’s wastewater treatment systems are based on its proprietary Controlled Atmosphere Separation Technology
(“CAST”) platform. The Company’s patented and proprietary platform technology is combined with
off-the-shelf technologies (the “Technologies”) to provide systems that are inexpensive, easy to operate and
reliable. The Company’s wastewater treatment systems have global applications in hydraulic fracturing
(“fracking”) in the oil and gas industry, food and beverage processing, metal finishing, pulp and paper,
petrochemical, refining, microchip and circuit board manufacturing, heavy manufacturing and municipal wastewater. The CAST
platform technology is owned by the Company’s subsidiary, CASTion Corporation (“CASTion”).
The Company also
owns patents on technology for the combustion of coal at high pressure using pure oxygen (oxy-combustion) for clean, coal-fired
power generation while producing near zero air emissions and removing and capturing carbon dioxide in liquid form for sequestration
or beneficial reuse. This technology is intended to be used to build new or to retrofit old fossil fuel power plants. This
technology
is held in the Company’s subsidiary, ThermoEnergy Power Systems, LLC (“TEPS”).
Principles of consolidation and basis
of presentation
The unaudited consolidated
financial statements include the accounts of the Company and its subsidiaries. All significant intercompany accounts and
transactions have been eliminated in consolidation. The 15% third-party ownership interest in TEPS is recorded as a
noncontrolling interest in the unaudited consolidated financial statements. Financial results for Unity Power Alliance
(“UPA”) as a Joint Venture are accounted for under the equity method, as discussed in Note 5.
Certain prior year amounts have been reclassified
to conform to current year classifications.
The accompanying unaudited
interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in
the United States of America (“GAAP”) for interim financial information and with the instructions to Form 10-Q
and Article 8-03 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required
by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal
recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and
six-month periods ended June 30, 2013 are not necessarily indicative of the results that may be expected for the year
ending December 31, 2013.
The preparation of these unaudited interim
consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
The balance sheet at December 31,
2012 has been derived from the audited financial statements at that date but does not include all of the information and
footnotes required by GAAP for complete financial statements. For further information, refer to the financial statements and
footnotes thereto included in the Annual Report on Form 10-K for the year ended December 31, 2012, filed on March 26, 2013,
of ThermoEnergy Corporation.
Significant Accounting Policies
There have been no material changes to
the Company’s significant accounting policies during the six months ended June 30, 2013. For a complete summary of the Company’s
significant accounting policies, please refer to Note 1 to the Company’s consolidated financial statements included in Item
8 of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012.
THERMOENERGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2013
(Unaudited)
Note 2: Management's consideration
of going concern matters
The accompanying financial statements have
been prepared in conformity with accounting principles generally accepted in the United States of America, which contemplate continuation
of the Company as a going concern. However, the Company has sustained substantial losses from operations in recent years, and such
losses have continued through the three and six-month periods ended June 30, 2013. Furthermore, as discussed in Note 4, the Company’s
contract with the New York City Department of Environmental Protection (“NYCDEP”) was terminated for convenience effective
November 29, 2012.
At June 30, 2013, the Company
had cash on hand of $652,000. The Company has incurred net
losses from operations since inception, including a net loss from operations of approximately $2.9 million during the
six-month period ended June 30, 2013 and had an accumulated deficit of approximately $120.5 million at June 30, 2013.
In view of the matters described in the
preceding paragraph, recoverability of a major portion of the recorded asset amounts shown in the accompanying balance sheet is
dependent upon continued operations of the Company, which in turn is dependent upon the Company’s ability to meet its financing
requirements on a continuing basis, to maintain present financing, and to succeed in its future operations.
The financial
statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts
and classification of liabilities that might be necessary should the Company be unable to continue in existence.
These uncertainties raise substantial doubt
about the Company's ability to continue as a going concern. The financial statements included in this Form 10-Q have been prepared
on a going concern basis and as such do not include any adjustments that might result from the outcome of this uncertainty.
Management has determined that
the financial success of the Company is dependent upon the Company’s ability to obtain profitability from contracts
with financially sound third parties to pursue projects involving the Technologies. In addition, management will need to
obtain substantial additional equity or debt financing that will allow the Company to operate until it becomes cash flow
positive from operations. Even if the Company successfully obtains financing, there can be no assurance that this financing
will be sufficient to continue operations for an extended period of time, and there is no assurance that the Company can
obtain additional funding at reasonable terms.
As
more fully described in Notes 6, 7 and 8, on April 5, 2013, the Company issued shares of Series C Convertible Preferred
Stock in exchange for the entire principal and accrued interest amounts of the Company’s December 2011 Bridge Notes and
the Company’s November 2012 Bridge Notes.
Note 3: NYCDEP Contract
On August 22, 2012, the NYCDEP issued a
stop work order to the Company relative to its contract to install an Ammonia Removal Process (“ARP”) system at the
NYCDEP’s wastewater treatment facility in the 26
th
Ward. The NYCDEP terminated the contract for convenience
effective November 29, 2012.
Upon notification of the contract termination,
the Company cancelled all orders from its major vendors. The Company ceased recognition of revenues as of November 29, 2012 and
has recorded all incremental costs as period costs on its Consolidated Statement of Operations.
The Company has been paid for all amounts
billed to the NYCDEP related to this contract, and the Company delivered all equipment, including all material from third party
vendors, to the NYCDEP during the first quarter of 2013. In June 2013, the Company received notice from the NYCDEP that the contract
has been closed. Accordingly, the Company recorded a gain on contract termination of approximately $4.9 million in the second quarter
of 2013, which represents the amount the Company billed in accordance with the contract in excess of revenues recognized.
Because of this contract termination, the
Company's revenues, expenses, and income will be adversely affected in future periods, as this contract represented approximately
73% of the Company's revenues for the year ended December 31, 2012.
Note 4: Earnings per share
Basic earnings (loss) per common share
attributable to ThermoEnergy Corporation is computed by dividing: (i) net income attributable to ThermoEnergy Corporation
by (ii) the weighted average number of common shares outstanding in the period (the “Basic Shares”).
Diluted earnings per common share attributable
to ThermoEnergy Corporation is computed by dividing: (i) net income attributable to ThermoEnergy Corporation, plus interest
expense on convertible debt by (ii) Basic Shares plus the additional shares that would be issued assuming that all dilutive
stock awards are exercised. For periods in which the Company recorded a net loss, diluted loss per common share is equal to basic
loss per share, as the effect of any common stock equivalents would be antidilutive.
(In thousands, except share and per share amounts)
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
Basic Earnings per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to ThermoEnergy Corporation
|
|
$
|
1,426
|
|
|
$
|
(2,531
|
)
|
|
$
|
354
|
|
|
$
|
(4,075
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares outstanding
|
|
|
134,919,530
|
|
|
|
91,085,825
|
|
|
|
127,727,011
|
|
|
|
90,713,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share - Basic
|
|
$
|
0.01
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.00
|
|
|
$
|
(0.04
|
)
|
Diluted Earnings per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to ThermoEnergy Corporation
|
|
$
|
1,426
|
|
|
$
|
(2,531
|
)
|
|
$
|
354
|
|
|
$
|
(4,075
|
)
|
Add: Interest expense on convertible debt
|
|
|
2,165
|
|
|
|
—
|
|
|
|
2,315
|
|
|
|
—
|
|
Net income (loss) available to ThermoEnergy Corporation
|
|
$
|
3,591
|
|
|
$
|
(2,531
|
)
|
|
$
|
2,669
|
|
|
$
|
(4,075
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average shares outstanding
|
|
|
134,919,530
|
|
|
|
91,085,825
|
|
|
|
127,727,011
|
|
|
|
90,713,078
|
|
Additional dilutive common stock equivalents
|
|
|
318,630
|
|
|
|
—
|
|
|
|
338,268
|
|
|
|
—
|
|
Diluted weighted average shares outstanding
|
|
|
135,238,160
|
|
|
|
91,085,825
|
|
|
|
128,065,279
|
|
|
|
90,713,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share - Diluted
|
|
$
|
0.03
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.04
|
)
|
The following potentially dilutive common
share equivalents were excluded from the calculation of diluted net income (loss) per common share, as their effect was antidilutive
for each of the periods presented:
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
|
|
|
2013
|
|
|
2012
|
|
|
2013
|
|
|
2012
|
|
Series A Convertible Preferred Stock
|
|
|
208,334
|
|
|
|
208,334
|
|
|
|
208,334
|
|
|
|
208,334
|
|
Series B Convertible Preferred Stock
|
|
|
5,517,250
|
|
|
|
116,649,930
|
|
|
|
5,517,250
|
|
|
|
116,649,930
|
|
Series B-1 Convertible Preferred Stock
|
|
|
89,198,540
|
|
|
|
—
|
|
|
|
89,198,540
|
|
|
|
—
|
|
Series C Convertible Preferred Stock
|
|
|
138,531,060
|
|
|
|
—
|
|
|
|
138,531,060
|
|
|
|
—
|
|
Stock options
|
|
|
32,173,702
|
|
|
|
21,994,102
|
|
|
|
32,173,702
|
|
|
|
21,994,102
|
|
Warrants
|
|
|
137,334,636
|
|
|
|
76,715,946
|
|
|
|
137,334,636
|
|
|
|
76,715,946
|
|
Convertible debt
|
|
|
4,045,279
|
|
|
|
3,754,434
|
|
|
|
4,045,279
|
|
|
|
3,754,434
|
|
THERMOENERGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2013
(Unaudited)
Note 5: Joint Ventures
Babcock-Thermo Clean Combustion LLC
On February 25, 2009, the Company’s
majority-owned subsidiary, TEPS, and Babcock Power Development, LLC (“BPD”), a subsidiary of Babcock Power, Inc., entered
into a Limited Liability Company Agreement (the “LLC Agreement”) establishing Babcock-Thermo Carbon Capture LLC, a
Delaware limited liability company now known as Babcock-Thermo Clean Combustion LLC (the “Joint Venture”) for the purpose
of developing and commercializing its pressurized oxy-combustion technology.
On March 2, 2012, TEPS entered into a Dissolution
Agreement with BPD to terminate the Limited Liability Company Agreement and dissolve the Joint Venture, and the Joint Venture was
dissolved on April 30, 2013.
Unity Power Alliance LLC
On March 8, 2012, the Company
announced the formation of Unity Power Alliance LLC (“UPA”). UPA was formed with the intention to work with
partners and stakeholders to develop and commercialize its pressurized oxycombustion technology. On July 16, 2012, Itea
S.p.A. (“Itea”), an engineering and technology company headquartered in Italy, acquired a 50% ownership interest
in UPA.
UPA is governed by a Board of Directors,
with half of the directors nominated by each of the Company and Itea. Administrative expenses of UPA are borne jointly by the Company
and Itea, and financing for development expenses will be obtained from third parties.
On June 20, 2012, the Company and Itea
entered into a License Agreement whereby the Company, the Company’s majority-owned subsidiary, TEPS, and Itea granted
a non-exclusive, non-transferable royalty-free license to UPA to use their intellectual property relating to pressurized oxycombustion.
The licenses to UPA became effective upon Itea’s acquisition of its ownership interest in UPA. The License Agreement further
provides that, if UPA successfully obtains funding and project support to construct the pilot plant, the parties may grant licenses
of their respective intellectual property and know-how to each other or to third parties for the operation of power plants based
on such intellectual property and know-how, and royalties will be shared as defined in the License Agreement.
In September 2012, UPA was awarded a $1
million Phase 1 grant from the U.S. Department of Energy to help fund a project on a cost-sharing basis under a special DOE program
to advance technologies for efficient, clean coal power and carbon capture. As part of UPA's project, in October 2012, the Company
received a $900,000 contract from UPA to build a bench-scale “flameless” combustion reactor under the grant. UPA and
its subcontractors received contract definitization during the first quarter of 2013 and began to receive funding. As of June 30,
2013, UPA has received funding totaling $244,000 related to this grant. The Company recorded revenues totaling $390,000 and $547,000
on a time and materials basis related to this contract in the three and six-month periods ended June 30, 2013.
In accordance with ASC 810,
Consolidation
,
the Company determined that it held a variable interest in UPA and that UPA was a variable-interest entity. However, the
Company has concluded that it is not required to consolidate the financial statements of UPA as of and for the six-month
period ended June 30, 2013. The Company reviewed the most significant activities of UPA and determined that because the
Company shares the power to direct the activities of UPA equally with Itea, it is not the primary beneficiary of UPA.
Accordingly, the financial results of UPA are accounted for under the equity method of accounting. The carrying value of the
Company’s investment in the Joint Venture is $0 as of June 30, 2013 and
December 31, 2012.
THERMOENERGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2013
(Unaudited)
Note 6: Short term borrowings
Short term borrowings consisted of the
following at June 30, 2013 and December 31, 2012 (in thousands):
|
|
June 30,
2013
|
|
|
December 31,
2012
|
|
Project Financing Line of Credit
|
|
$
|
—
|
|
|
$
|
491
|
|
|
|
|
|
|
|
|
|
|
November 2012 Bridge Notes, 8%, due April 15, 2013
|
|
|
—
|
|
|
|
3,700
|
|
|
|
$
|
—
|
|
|
$
|
4,191
|
|
Project Financing Line of Credit
On October 4, 2012, the Company entered
into a Loan Agreement (the “Loan Agreement”) with C13 Thermo LLC (the “Lender”), a related party whose
owners are related to an officer of the Company. Under this Loan Agreement, the Lender established a credit facility allowing the
Company to borrow up to $700,000 (the “Credit Facility”) to finance the fabrication and testing of an Ammonia Reduction
Process system utilizing the Company’s proprietary technology (the “Project”). The Company issued to the Lender
a promissory note in the principal amount of $700,000 (the “Note”).
Amounts borrowed under the Credit Facility
did not bear interest (except in the case of an event of default, in which case all amounts borrowed, together with all fees, expenses
and other amounts due, shall bear interest at the default rate of 8% per annum). Upon maturity of the Note, the Company was charged
a commitment fee equal to 10% of the aggregate principal amount borrowed under the Credit Facility. The Credit Facility expired,
and all amounts due under the Note, together with all commitment fees incurred under the Loan Agreement, were originally due and
payable on the earlier of (i) March 4, 2013 or (ii) the date on which the Company first draws against an irrevocable documentary
letter of credit that has been issued for the Company’s benefit in connection with the Project. The Credit Facility was amended
in March 2013 to extend the expiration date to the earlier of (i) April 5, 2013 or (ii) one business day following the date the
Company first drew against the irrevocable documentary letter of credit. The Company could repay the Note in whole or in part at
any time without premium or penalty. The Credit Facility was secured by all of the Company’s assets.
On April 5, 2013 the Company repaid in
full all outstanding principal and accrued commitment fees totaling $785,000 related to this Credit Facility.
November 2012 Bridge Note Financing
On November 30, 2012 the Company entered
into Bridge Loan Agreements with six of its principal investors pursuant to which the investors agreed to make bridge loans to
the Company of $3.7 million in exchange for 8% Promissory Notes (the “November 2012 Bridge Notes”). The
November 2012 Bridge Notes bore interest at the rate of 8% per year and were due and payable on April 15, 2013.
The November 2012 Bridge Notes contained
other conventional terms, including representations and warranties regarding the Company’s business and assets and its authority
to enter into such agreements, and provisions for acceleration of the Company’s obligations upon the occurrence of certain
specified events of default.
On April 5, 2013 the investors converted
the outstanding principal of the November 2012 Bridge Notes, plus accrued interest, into 5,005,250 shares of the Company’s
Series C Convertible Preferred Stock and Warrants for the purchase of 50,052,500 shares of the Company’s Common Stock.
THERMOENERGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2013
(Unaudited)
Note 7: Convertible debt
Unsecured convertible debt consisted of
the following at June 30, 2013 and December 31, 2012 (in thousands):
|
|
June 30,
2013
|
|
|
December 31,
2012
|
|
December 2011 Convertible Promissory Notes, 12.5%, due on demand on or after January 31, 2013
|
|
$
|
—
|
|
|
$
|
1,250
|
|
Roenigk 2012 Convertible Promissory Note, 8%, due March 31, 2014, less discount of $65 at June 30, 2013 and $106 at December 31, 2012
|
|
|
1,958
|
|
|
|
1,838
|
|
|
|
|
1,958
|
|
|
|
3,088
|
|
Less: Current portion
|
|
|
(1,958
|
)
|
|
|
(1,250
|
)
|
|
|
$
|
—
|
|
|
$
|
1,838
|
|
December 2011 Convertible Promissory
Notes
On December 2, 2011 the Company
entered into Bridge Loan Agreements with four of its principal investors pursuant to which the investors agreed to make
bridge loans to the Company of $1.25 million in exchange for 12.5% Promissory Notes (the “December 2011 Bridge
Notes”). The December 2011 Bridge Notes bore interest at the rate of 12.5% per year and were due and payable
on December 31, 2012. The entire unpaid principal amount, together with all interest then accrued and unpaid under each
December 2011 Bridge Note, was convertible into shares of a future series of Preferred Stock.
The December 2011 Bridge Notes contained
other conventional provisions, including the acceleration of repayment obligations upon the occurrence of certain specified Events
of Default.
On November 30, 2012, in conjunction with
the issuance of the November 2012 Bridge Notes (see Note 6), the investors who participated in the December 2011 Bridge Note financing
agreed to extend the maturity date such that the December 2011 Bridge Notes were due on demand on or after January 31, 2013. The
Company accounted for this amendment as a debt modification.
On April 5, 2013 the investors
converted outstanding principal of the December 2011 Bridge Notes, plus accrued interest, into 1,921,303 shares of
the Company’s Series C Convertible Preferred Stock and Warrants for the purchase of 19,213,030 shares of
the Company’s Common Stock.
Roenigk 2012 Convertible Promissory
Note
On June 20, 2012, the Company issued
a Convertible Promissory Note dated April 1, 2012 (“the Note”) in the principal amount of $1,877,217 to the
Roenigk Family Trust in exchange for a 5% Convertible Promissory Note issued on March 21, 2007 and due March 21, 2013 and a
5% Convertible Promissory Note issued on March 7, 2008 and due March 7, 2013 (the “Old Notes”). The Note
bears interest at the rate of 5% per annum from April 1, 2012 through May 31, 2012, then bears interest at the rate of 8% per
annum until the maturity date, March 31, 2014. The principal amount and accrued interest on the Note is convertible into
shares of Common Stock at a conversion price of $0.50 per share at any time at the election of the holder. Interest on the
Note is payable semi-annually. The Company may, at its discretion, defer any scheduled interest payment until the maturity
date of the Note upon payment of a $5,000 deferral fee. The Company recorded $79,000 of accrued interest to the principal
balance of the Note during the six months ended June 30, 2013.
Note 8: Equity
On March 20, 2013, the Company’s
shareholders approved an amendment to the Certificate of Incorporation for the following purposes:
|
·
|
To increase the number of authorized shares
of Common Stock to 800,000,000 and to increase the number of authorized shares of Preferred Stock to 50,000,000;
|
THERMOENERGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2013
(Unaudited)
|
·
|
To reduce the number of shares of Preferred
Stock designated as “Series B Convertible Preferred Stock” from 12,000,000 to 1,000,000 and to re-designate the remaining
11,000,000 shares heretofore designated as “Series B Convertible Preferred Stock” as “Series B-1 Convertible
Preferred Stock”, with the shares in each sub-series having identical voting powers, designations, preferences and relative,
participating, optional or other special rights, and qualifications, limitations and restrictions except that the shares of Series
B-1 Convertible Preferred Stock shall have priority in liquidation; and
|
|
·
|
To designate 15,000,000 shares of the
previously authorized but undesignated shares of Preferred Stock as “Series C Convertible Preferred Stock”.
|
Shares of Series B-1 Convertible Preferred
Stock are convertible, at any time at the discretion of the holder, into ten shares of the Company’s Common Stock. Series
B-1 Convertible Preferred Stock is identical to the Company’s Series B Convertible Preferred Stock in every respect except
that holders of the Series B-1 Convertible Preferred Stock shall receive a liquidation preference equal to the Stated Value of
their shares ($2.40 per share) plus all declared and unpaid dividends with respect thereto prior to any distribution to the holders
of shares of Series B Convertible Preferred Stock.
Shares of Series C Convertible
Preferred Stock are convertible, at any time at the discretion of the holder, into ten shares of the Company’s Common
Stock, subject to conventional weighted-average anti-dilution adjustment in the event the Company issues or is deemed to
have issued shares of Common Stock at a price less than $0.076 per share. The Series C Convertible Preferred Stock will be
redeemable, at a price equal to $0.76 per share, plus all accrued and unpaid dividends thereon, at the election of the
holders of 66-⅔% of the then-outstanding shares, in three equal annual installments on or after December 31, 2017.
Because the Company’s Series C Convertible
Preferred Stock has a redemption feature, this class of preferred stock is recorded at its issuance date fair value
and is classified as temporary equity on the Company’s Unaudited Consolidated Balance Sheet at June 30, 2013.
The Company’s Board of
Directors consists of seven members, four of whom are elected by holders of the Company’s Series B Convertible
Preferred Stock, Series B-1 Convertible Preferred Stock and Series C Convertible Preferred Stock, and three who are elected
by the holders of the Company’s Common Stock.
The amendment to the Certificate of Incorporation
became effective on April 5, 2013.
Common Stock
In 2011, the Company requested
certain holders of Common Stock Purchase Warrants to exercise such warrants or to surrender such warrants in exchange for
shares of Common Stock. On April 5, 2013, the Company issued an aggregate of 6,031,577 shares of Common Stock as
consideration for the surrender of Warrants for the purchase of an aggregate of 39,205,234 shares.
Also, on April 5, 2013, the Company converted
its December 2011 Bridge Notes and November 2012 Bridge Notes into shares of the Company’s Series C Convertible Preferred
Stock. Because the effective issuance price of the Series C Convertible Preferred Stock was less than $0.10 per equivalent share
of Common Stock, the Company issued to investors who purchased shares of the Company’s Common Stock and Warrants at
closings on July 11, 2012, August 9, 2012 and October 9, 2012 (the “PIPE”), for no additional consideration, a sufficient
number of additional shares of Common Stock so that the effective price per share of Common Stock paid by the PIPE Investors equals
the effective issuance price of the shares of Series C Convertible Preferred Stock on an as-converted basis ($0.076 per share).
Accordingly, on April 5, 2013, the Company issued a total of 9,274,364 shares of Common Stock to the PIPE Investors.
At June 30, 2013, approximately 426 million
shares of Common Stock were reserved for future issuance under convertible debt and warrant agreements, stock option arrangements
and other commitments.
Preferred Stock
As detailed in Notes 6 and 7,
on April 5, 2013, holders of the Company’s December 2011 Bridge Notes and the Company’s November 2012 Bridge
Notes exchanged such notes with an aggregate principal amount of $4,950,000 plus accrued interest totaling $314,177 for a
total of 6,926,553 shares of the Company’s Series C Convertible Preferred Stock and Warrants for the purchase of a
total of 69,265,530 shares of Common Stock.
THERMOENERGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2013
(Unaudited)
The effective price of the Series C Convertible
Preferred Stock was $0.76 per share (or $0.076 per equivalent share of Common Stock). The Warrants entitle the holders to purchase,
at any time on or before April 5, 2018, shares of Common Stock at an exercise price of $0.114 per share. The Warrants contain
other conventional terms, including provisions for adjustment in the Exercise Price and/or the securities issuable upon exercise
in the event of certain specified extraordinary corporate events, such as stock splits, combinations, and stock dividends.
As additional consideration to the investors
for their participation in the Bridge Note issuances mentioned above, for each $100 of principal and interest converted into Series
C Convertible Preferred Stock and Warrants, each Investor exchanged 41.67 shares of Series B Convertible Preferred Stock held for
131.58 additional shares of Series C Convertible Preferred Stock (the number of shares of Series C Convertible Preferred Stock
that would be purchased for $100 at a purchase price of $0.76 per share). Accordingly, the Company issued an aggregate of 6,926,553
additional shares of Series C Convertible Preferred Stock in exchange for an aggregate of 2,193,414 previously-outstanding shares
of Series B Convertible Preferred Stock. The additional shares of Series C Convertible Preferred Stock were issued without warrant
coverage. The shares of Series B Convertible Preferred Stock surrendered were cancelled and are no longer outstanding.
Additionally, as an inducement to effect
the transactions on April 5, 2013 as detailed above, the Company agreed to allow such holders to exchange shares of Series B Convertible
Preferred Stock for an equal number of shares of Series B-1 Convertible Preferred Stock. Accordingly, on April 5, 2013 the Company
issued an aggregate of 8,839,500 shares of Series B-1 Convertible Preferred Stock in exchange for an equal number of shares of
Series B Convertible Preferred Stock.
Stock Options
On March 20, 2013,
the Company’s shareholders approved amendments to the 2008 Incentive Stock Plan (the “2008 Plan”) to
increase the number of shares available for grant to 40,000,000 and to increase the number of shares with respect to which
automatic stock options are granted to non-employee Directors to 100,000.
During the six-month period ended June
30, 2013, the Board of Directors awarded employees and an advisor to the Board of Directors a total of 14,450,000 stock options
under the 2008 Plan. The options are exercisable at $0.0468 - $0.089 per share for a ten year period.
The exercise price was equal to or greater than the market price on the respective grant dates. Options granted to non-employee
directors vest on the date of the Company’s 2013 Annual Meeting of Stockholders; options granted to employees vest ratably
over a four-year period.
The following table presents option
expense included in expenses in the Company’s Unaudited Consolidated Statements of Operations for the six-month periods
ended June 30, 2013 and 2012:
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
$
|
—
|
|
|
$
|
6
|
|
General and administrative
|
|
|
187
|
|
|
|
442
|
|
Engineering, research and development
|
|
|
29
|
|
|
|
49
|
|
Sales and marketing
|
|
|
14
|
|
|
|
34
|
|
Option expense before tax
|
|
|
230
|
|
|
|
531
|
|
Benefit for income tax
|
|
|
—
|
|
|
|
—
|
|
Net option expense
|
|
$
|
230
|
|
|
$
|
531
|
|
The fair value of options granted during
the six-month periods ended June 30, 2013 and 2012 were estimated at the date of grant using a Black-Scholes option pricing model
with the following assumptions:
|
|
2013
|
|
|
2012
|
|
Risk-free interest rate
|
|
|
0.92% - 1.07%
|
|
|
|
1.1% - 1.2%
|
|
Expected option life (years)
|
|
|
6.25
|
|
|
|
6.25
|
|
Expected volatility
|
|
|
90% - 91%
|
|
|
|
92%
|
|
Expected dividend rate
|
|
|
0%
|
|
|
|
0%
|
|
THERMOENERGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2013
(Unaudited)
The risk-free interest rate is based on
the U.S. Treasury yield curve in effect at the time of grant for periods over the expected life of the option. The expected option
life represents the weighted average period of time that options granted are expected to be outstanding giving consideration to
vesting schedules and the Company’s historical exercise patterns. Expected volatility is based on the historical volatility
of the Company’s common stock over the expected life of the option granted.
Option expense for the six-month periods
ended June 30, 2013 and 2012 was calculated using an expected annual forfeiture rate of 5%.
A summary of the Company’s stock
option activity and related information for the six-month periods ended June 30, 2013 and 2012 follows:
|
|
2013
|
|
|
2012
|
|
|
|
Number of
Shares
|
|
|
Wtd. Avg.
Exercise
Price per
Share
|
|
|
Number of
Shares
|
|
|
Wtd. Avg.
Exercise
Price per
Share
|
|
Outstanding, beginning of year
|
|
|
24,896,678
|
|
|
$
|
0.32
|
|
|
|
19,674,102
|
|
|
$
|
0.38
|
|
Granted
|
|
|
14,450,000
|
|
|
$
|
0.09
|
|
|
|
3,060,000
|
|
|
$
|
0.25
|
|
Canceled
|
|
|
(7,172,976
|
)
|
|
$
|
0.28
|
|
|
|
(740,000
|
)
|
|
$
|
0.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, end of period
|
|
|
32,173,702
|
|
|
$
|
0.23
|
|
|
|
21,994,102
|
|
|
$
|
0.36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable, end of period
|
|
|
15,142,140
|
|
|
$
|
0.37
|
|
|
|
12,557,554
|
|
|
$
|
0.46
|
|
The weighted average fair value of options
granted was approximately $0.07 and $0.17 per share for the six-month periods ended June 30, 2013 and 2012, respectively. The weighted
average fair value of options vested was approximately $269,000 and $678,000 for the six-month periods ended June 30, 2013 and
2012, respectively.
Exercise prices for options outstanding
as of June 30, 2013 ranged from $0.0468 to $1.50. The weighted average remaining contractual life of those options was approximately
8.2 years at June 30, 2013. The weighted average remaining contractual life of options vested and exercisable was approximately
6.9 years at June 30, 2013.
At June 30, 2013, there was
approximately $1.25 million of total unrecognized compensation cost related to non-vested share-based compensation
arrangements granted under the Company’s stock option plans. That cost is expected to be recognized over a
weighted-average period of 1.4 years. The Company recognizes stock-based compensation on the graded-vesting method.
Warrants
At June 30, 2013, there were outstanding
warrants for the purchase of 137,751,306 shares of the Company’s Common Stock at prices ranging from $0.01 per share to $0.55
per share (weighted average exercise price was $0.15 per share). The expiration dates of these warrants are as follows:
Year
|
|
Number
of
Warrants
|
|
2013
|
|
|
870,004
|
|
2014
|
|
|
781,103
|
|
2015
|
|
|
296,293
|
|
2016
|
|
|
20,625,815
|
|
2017
|
|
|
44,570,061
|
|
After 2017
|
|
|
70,608,030
|
|
|
|
|
137,751,306
|
|
THERMOENERGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2013
(Unaudited)
Note 9: Derivative Liabilities
The Company has periodically issued Common
Stock and Common Stock purchase warrants with anti-dilution provisions as additional consideration with certain debt instruments.
Additionally, certain debt instruments have been convertible into shares of the Company’s Series B Convertible Preferred
Stock, which are convertible into shares of the Company’s Common Stock and have anti-dilution provisions and liquidation
preferences. Because these instruments contain provisions that are not indexed to the Company’s stock, the Company is required
to record these as derivative instruments.
Liabilities measured at fair value on a
recurring basis as of June 30, 2013 are as follows: (in thousands)
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
|
Description
|
|
Balance as of
June 30, 2013
|
|
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Derivative liabilities – current portion
|
|
$
|
1,067
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,067
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,067
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,067
|
|
The Monte Carlo Simulation lattice
model was used to determine the fair values at June 30, 2013. The significant assumptions used were: exercise prices between
$0.10 and $0.36; the Company’s stock price on June 28, 2013, $0.03; expected volatility of 50% - 55%; risk free
interest rate between 0.14% and 1.04%; and a remaining contract term between 3 months and 49 months.
Liabilities measured at fair value on a
recurring basis as of December 31, 2012 are as follows: (in thousands)
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
|
Description
|
|
Balance as of
December 31,
2012
|
|
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities – current portion
|
|
$
|
20
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
20
|
|
Derivative liabilities – long-term portion
|
|
|
2,214
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,214
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
2,234
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
2,234
|
|
The Monte Carlo Simulation lattice model
was used to determine the fair values at December 31, 2012. The significant assumptions used were: exercise prices between $0.10
and $0.36; the Company’s stock price on December 31, 2012, $0.09; expected volatility of 55% - 75%; risk free interest rate
between 0.16% and 0.72%; and a remaining contract term between 5 months and 55 months.
The following table sets forth a reconciliation of changes in
the fair value of the Company’s derivative liabilities classified as Level 3 for the six-month periods ended June 30, 2013
and 2012 (in thousands):
|
|
2013
|
|
|
2012
|
|
Balance at beginning of period
|
|
$
|
2,234
|
|
|
$
|
807
|
|
Exercise of derivative instruments
|
|
|
(298
|
)
|
|
|
—
|
|
Change in fair value
|
|
|
(869
|
)
|
|
|
(526
|
)
|
Balance at end of period
|
|
$
|
1,067
|
|
|
$
|
281
|
|
THERMOENERGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2013
(Unaudited)
Note 10: Commitments and contingencies
On July 16, 2012, Andrew T. Melton,
the Company’s former Executive Vice President and Chief Financial Officer (“Melton”), filed a Complaint in
the United States District Court, Eastern District of Arkansas alleging, among other things, wrongful termination of
employment. On June 19, 2013, the lawsuit was dismissed upon motion of the plaintiff.
The Company is involved from time to time
in litigation incidental to the conduct of its business. Judgments could be rendered or settlements entered that could adversely
affect the Company’s operating results or cash flows in a particular period. The Company routinely assesses all of its litigation
and threatened litigation as to the probability of ultimately incurring a liability and records its best estimate of the ultimate
loss in situations where it assesses the likelihood of loss as probable.