SAN FRANCISCO and SHENZHEN, China, Nov.
12, 2014 /PRNewswire/ -- Highpower International, Inc.
(NASDAQ: HPJ), a developer, manufacturer, and marketer of lithium
and nickel-metal hydride (Ni-MH) rechargeable batteries, and a
battery management systems and battery recycling provider, today
announced its financial results for the third quarter and nine
months ended September 30, 2014.
2014 Third Quarter Operating and Financial Highlights (all
results are compared to prior year period)
- Net sales increased 14.5% to $44.5
million, driven mainly by the growing lithium battery
business
- Lithium battery net sales increased 40.8% with total lithium
battery per ampere hour sold increased by 41.8%
- Gross margin improved to 21.1% from 18.6%
- EBITDA increased 30.4% to $2.9
million from $2.2 million,
adjusted EBITDA increased 89.8% to $4.3
million from $2.3 million
- Net income attributable to the Company increased 17.8% to
$0.9 million, or $0.06 per share, from $0.7
million, or $0.05 per
share
- Non-GAAP net income attributable to the Company increased
186.2% to $2.3 million, or
$0.15 per share, from $0.8 million, or $0.06 per share
Management Commentary
Mr. George Pan, Chairman and CEO
of the Company, commented, "We are pleased to report strong
operating results during the third quarter, which was mainly driven
by the result of increased sales in our lithium battery business.
We continue to see growing global demand for lithium batteries from
the mobile, portable products, electrical vehicles and energy
storage sectors. Our new Huizhou
facility is on the right track to ramp up production in this
quarter over the first half of the year. We believe that we will
continue to attract global customers with this state-of-the-art
facility. In the meantime, we are committed to working with
globally recognized brands and companies, and investing in research
and development to advance our product offerings to meet our
customers continuously evolving needs."
2014 Third Quarter and Nine Month Financial Review
Net Sales
Net sales for the third quarter ended September 30, 2014 increased 14.5% to
$44.5 million compared with
$38.9 million for the same period in
2013. The increase in net sales was mainly due to a $6.1 million increase in net sales of lithium
batteries, and a $0.3 million
increase from new material business, which was partly offset by a
$0.8 million decrease in net sales of
Ni-MH batteries.
For the nine months ended September 30,
2014, the Company's net sales increased 18.4% to
$111.8 million compared with
$94.4 million in the first nine
months of 2013. The increase was due to a $15.4 million increase in net sales of lithium
batteries, and a $0.9 million
increase in net sales of Ni-MH batteries, and a $1.0 million increase from new material
business.
Gross Profit
Gross profit for the third quarter ended September 30, 2014 increased to $9.4 million, as compared with $7.2 million for the same period in 2013. Gross
profit for the nine months ended September
30, 2014 increased to $23.1
million, as compared with $17.7
million for the same period in 2013. The increase for both
periods was due to decrease of unit cost of Ni-MH batteries and
lithium batteries.
Gross Margin
Gross margin was 21.1% for the third quarter ended September 30, 2014, as compared with 18.6% for
the same period in 2013. For the nine months ended September 30, 2014, gross margin was 20.6%, as
compared with 18.8% for the same period in 2013. The increase for
both periods was due to decrease of unit cost of Ni-MH batteries
and lithium batteries.
Net sales, cost of sales, and gross profit by segments is set
out as follows:
|
|
Three months
ended
|
|
Nine months
ended
|
|
September
30,
|
September
30,
|
|
|
2014
|
|
2013
|
Change in
%
|
2014
|
|
2013
|
Change in
%
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
$
|
|
$
|
|
$
|
|
$
|
|
Net
sales
|
|
|
|
|
|
|
|
|
|
Ni-MH Batteries
|
|
22,468,264
|
|
23,278,902
|
-3.48%
|
57,109,202
|
|
56,195,672
|
1.63%
|
Lithium Batteries
|
|
21,069,435
|
|
14,960,966
|
40.83%
|
51,971,642
|
|
36,541,465
|
42.23%
|
New
Materials
|
|
936,861
|
|
613,110
|
52.80%
|
2,688,666
|
|
1,692,829
|
58.83%
|
Total
|
|
44,474,560
|
|
38,852,978
|
14.47%
|
111,769,510
|
|
94,429,966
|
18.36%
|
|
|
|
|
|
|
|
|
|
|
Cost of
Sales
|
|
|
|
|
|
|
|
|
|
Ni-MH
Batteries
|
|
17,843,761
|
|
19,220,485
|
-7.16%
|
45,357,950
|
|
45,491,987
|
-0.29%
|
Lithium
Batteries
|
|
16,355,265
|
|
11,859,111
|
37.91%
|
40,935,690
|
|
29,664,911
|
37.99%
|
New
Materials
|
|
870,414
|
|
530,395
|
64.11%
|
2,410,314
|
|
1,532,442
|
57.29%
|
Total
|
|
35,069,440
|
|
31,609,991
|
10.94%
|
88,703,954
|
|
76,689,340
|
15.67%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Profit
|
|
|
|
|
|
|
|
|
|
Ni-MH
Batteries
|
|
4,624,503
|
|
4,058,417
|
13.95%
|
11,751,252
|
|
10,703,685
|
9.79%
|
Lithium
Batteries
|
|
4,714,170
|
|
3,101,855
|
51.98%
|
11,035,952
|
|
6,876,554
|
60.49%
|
New
Materials
|
|
66,447
|
|
82,715
|
-19.67%
|
278,352
|
|
160,387
|
73.55%
|
Total
|
|
9,405,120
|
|
7,242,987
|
29.85%
|
23,065,556
|
|
17,740,626
|
30.02%
|
Research and Development (R&D)
R&D spending was $2.1 million,
or 4.6% of total revenue, for the third quarter ended September 30, 2014, compared to $1.5 million, or 3.9% of total revenue, for the
same period in 2013. R&D spending was $5.8 million for the nine months ended
September 30, 2014, compared to
$4.0 million for the same period in
2013. The increase for both periods was primarily a result of the
expansion of Highpower's workforce to expand R&D in lithium
batteries, particularly in the area of new product development for
the electrical vehicles and energy storage sectors.
Selling & Distribution
Selling and distribution expenses were $1.7 million, or 3.8 % of total revenue, for the
third quarter ended September 30,
2014, as compared with $1.6
million, or 4.1% of total revenue, for the same period in
2013. Selling and distribution expenses were $4.8 million for the nine months ended
September 30, 2014, as compared with
$4.4 million for the same period in
2013. The increase for both periods was due to the expansion of
Highpower's sales force and increased marketing activities.
General & Administrative
General and administrative expenses were $3.3 million, or 7.4 % of total revenue, for the
third quarter ended September 30,
2014, as compared with $3.0
million, or 7.6% of total revenue, for the third quarter of
2013. The increase was due to the expansion of workforce at the
Company's Huizhou facility.
Included in this amount was non-cash share-based compensation
expense of $148,725, up from
$64,642 in the third quarter of
2013.
General and administrative expenses were $10.2 million for the nine months ended
September 30, 2014, as compared with
$8.4 million for the same period in
2013. The primary reason for the increase was due to the expansion
of our workforce at our Huizhou
facility. Included in this amount was non-cash share-based
compensation expense of $1.1 million,
up from $159,352 in the first nine
months of 2013.
Net Income
Net income attributable to the Company for the third quarter
ended September 30, 2014 was
$874,167, or $0.06 per diluted share based on 15.6 million
weighted average diluted shares outstanding, compared to net income
of $742,228, or $0.05 per diluted share based on 13.7 million
weighted average diluted shares outstanding.
Net income attributable to the Company for the nine months ended
September 30, 2014 was $751,516, or $0.05
per diluted share based on 15.0 million weighted average diluted
shares outstanding, compared to net income of $242,637, or $0.02
per share based on 13.6 million, both basic and diluted, in the
same period of 2013.
EBITDA
EBITDA for the third quarter ended September 30, 2014 increased 30.4% to
$2.9 million from $2.2 million in the prior year period.
For the nine month period, EBITDA increased 59.7% to
$6.1 million from $3.8 million in the first nine months of
2013.
A table reconciling EBITDA, a non-GAAP (Generally Accepted
Accounting Principles) financial measure, to the appropriate GAAP
measure is included with the Company's financial information
below.
Balance Sheet Highlights
($ in millions,
except per share data)
|
|
|
9/30/2014
(Unaudited)
|
12/31/2013
(Audited)
|
Cash and Cash
Equivalents
|
|
|
$11.8
|
$8.0
|
Total Current
Assets
|
|
|
$93.6
|
$97.3
|
Total Assets
|
|
|
$149.5
|
$151.8
|
Total Current
Liabilities
|
|
|
$105.3
|
$113.2
|
Total
Liabilities
|
|
|
$110.2
|
$117.1
|
Shareholders'
Equity
|
|
|
$39.3
|
$34.7
|
Total Liabilities and
Shareholders' Equity
|
|
|
$149.5
|
$151.8
|
Book Value Per
Share
|
|
|
$2.45
|
$2.55
|
Outlook for 2014
Based on current expectations for global demand in the
rechargeable battery market in 2014 and the continued shift toward
mobile power sources, higher-value energy storage systems and
transportation products, the Company reiterates the 2014 guidance
of revenues of between $150 million to $170
million, and non-GAAP net income of between $2.5 million and $4.0 million, and net income of
between $1.5 million and $3.0
million.
Conference Call Details
The Company announced that it will discuss financial results in
a conference call on November 12,
2014 at 10:00 a.m. Eastern
time / 7:00 a.m. Pacific time
to discuss these results.
The dial-in numbers are:
Live Participant Dial
In (Toll Free):
|
877-407-3108
|
Live Participant Dial
In (International):
|
201-493-6797
|
To listen to the live webcast, please go to at
www.highpowertech.com and click on the conference call link, or go
to: http://highpowertech.equisolvewebcast.com/q3-2014. This webcast
will be archived and accessible through the Company's website for
approximately 30 days following the call. The Company will also
have an accompanying slide presentation available in PDF format on
its homepage prior to the conference call.
About Highpower International, Inc.
Highpower International was founded in 2001 and produces
high-quality Nickel-Metal Hydride (Ni-MH) and lithium-based
rechargeable batteries used in a wide range of applications such as
electric buses, bikes, energy storage systems, power tools, medical
equipment, digital and electronic devices, personal care products,
and lighting, etc. Highpower's target customers are Fortune 500
companies, and top 10 companies in each vertical segment. With
advanced manufacturing facilities located in Shenzhen, Huizhou, and Ganzhou of China, Highpower is committed to clean
technology, not only in the products it makes, but also in the
processes of production. The majority of Highpower International's
products are distributed to worldwide markets mainly in
the United States, Europe, China
and Southeast Asia.
Use of Non-GAAP Measures
The Company has supplemented its reported GAAP (generally
accepted accounting principles) financial information with non-GAAP
measures. EBITDA was derived by taking earnings before interest
expense (net), taxes, depreciation and amortization. Adjusted
EBITDA and Non-GAAP net income exclude stock-based compensation
expense. Adjusted EBITDA, as defined above, may not be similar to
Adjusted EBITDA measures used by other companies. The presentation
of this additional information is not meant to be considered in
isolation or as a substitute for results prepared in accordance
with U.S. GAAP. The Company believes these non-GAAP measures are
useful to investors as they provide a basis for evaluating the
Company's operating results in the ordinary course of its
operations.
These non-GAAP measures are not based on any comprehensive set
of accounting rules or principles. The Company believes that
non-GAAP measures have limitations in that they do not reflect all
of the amounts associated with its results of operations as
determined in accordance with U.S. GAAP and that these measures
should only be used to evaluate the Company's results of operations
in conjunction with, and not in lieu of, the corresponding GAAP
measures. These non-GAAP financial measures are reconciled in the
accompanying tables to the most directly comparable measures as
reported in accordance with GAAP.
Forward Looking
Statements
This press release contains "forward-looking statements" within
the meaning of the "safe-harbor" provisions of the Private
Securities Litigation Reform Act of 1995 that are not
historical facts. These statements can be identified by the use of
forward-looking terminology such as "believe," "expect," "may,"
"will," "should," "project," "plan," "seek," "intend," or
"anticipate" or the negative thereof or comparable terminology, and
include discussions of strategy, and statements about industry
trends and the Company's future performance, operations and
products. Such statements involve known and unknown risks,
uncertainties and other factors that could cause the Company's
actual results to differ materially from the results expressed or
implied by such statements, including, without limitation,
fluctuations in the cost of raw materials; our dependence on, or
inability to attract additional, major customers for a significant
portion of our net sales; our ability to increase manufacturing
capabilities to satisfy orders from new customers; our ability to
maintain increased margins; our dependence on the growth in demand
for portable electronic devices and energy storage systems and
transportation products and the success of manufacturers of the end
applications that use our battery products; our responsiveness to
competitive market conditions; our ability to successfully
manufacture our products in the time frame and amounts expected;
the market acceptance of our battery products, including our
lithium products; our ability to successfully develop products for
and penetrate the electric transportation market; our ability to
continue R&D development to keep up with technological changes.
For a discussion of these and other risks and
uncertainties see "Risk Factors" and "Management's Discussion
and Analysis of Financial Condition and Results of Operations" in
the Company's public filings with the SEC. Although the Company
believes that the expectations reflected in such forward-looking
statements are reasonable, there can be no assurance that such
expectations will prove to be correct. The Company has no
obligation to update the forward-looking information contained in
this press release.
CONTACT:
Highpower International, Inc.
Henry Sun
CFO
+86-755-8968-6521
ir@highpowertech.com
INVESTOR RELATIONS:
The Equity Group Inc.
In China
Katherine Yao, Associate
86 10 6587 6435
kyao@equityny.com
In U.S.
Adam Prior, Senior Vice
President
(212) 836-9606
aprior@equityny.com
HIGHPOWER
INTERNATIONAL, INC. AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
|
(Stated in US Dollars
except Number of Shares)
|
|
|
|
Three months
ended
September 30,
|
|
Nine
months ended
September 30,
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
44,474,560
|
|
38,852,978
|
|
111,769,510
|
|
94,429,966
|
Cost of
sales
|
|
(35,069,440)
|
|
(31,609,991)
|
|
(88,703,954)
|
|
(76,689,340)
|
Gross
profit
|
|
9,405,120
|
|
7,242,987
|
|
23,065,556
|
|
17,740,626
|
|
|
|
|
|
|
|
|
|
Research and
development expenses
|
|
(2,056,045)
|
|
(1,531,477)
|
|
(5,844,962)
|
|
(3,984,942)
|
Selling and
distribution expenses
|
|
(1,697,674)
|
|
(1,598,397)
|
|
(4,822,560)
|
|
(4,386,375)
|
General and administrative expenses, including
stock-based compensation
|
|
(3,295,262)
|
|
(2,957,467)
|
|
(10,178,838)
|
|
(8,375,713)
|
Foreign currency
transaction gain (loss)
|
|
(15,369)
|
|
(154,453)
|
|
334,326
|
|
(374,410)
|
Gain (loss) on
derivative instruments
|
|
59,785
|
|
45,033
|
|
(56,349)
|
|
267,316
|
Total operating
expenses
|
|
(7,004,565)
|
|
(6,196,761)
|
|
(20,568,383)
|
|
(16,854,124)
|
|
|
|
|
|
|
|
|
|
Income from
operations
|
|
2,400,555
|
|
1,046,226
|
|
2,497,173
|
|
886,502
|
|
|
|
|
|
|
|
|
|
Loss on change of
fair value of warrant liability
|
|
(1,286,335)
|
|
-
|
|
(1,211,787)
|
|
-
|
Other
income
|
|
590,117
|
|
479,288
|
|
1,493,491
|
|
976,673
|
Interest
expenses
|
|
(458,534)
|
|
(444,706)
|
|
(1,528,077)
|
|
(1,146,118)
|
Income before
taxes
|
|
1,245,803
|
|
1,080,808
|
|
1,250,800
|
|
717,057
|
|
|
|
|
|
|
|
|
|
Income taxes
expenses
|
|
(439,659)
|
|
(372,023)
|
|
(628,872)
|
|
(579,352)
|
Net income
|
|
806,144
|
|
708,785
|
|
621,928
|
|
137,705
|
|
|
|
|
|
|
|
|
|
Less: net loss
attributable to non-controlling interest
|
|
(68,023)
|
|
(33,443)
|
|
(129,588)
|
|
(104,932)
|
Net income
attributable to the Company
|
|
874,167
|
|
742,228
|
|
751,516
|
|
242,637
|
|
|
|
|
|
|
|
|
|
Comprehensive
income
|
|
|
|
|
|
|
|
|
Net income
|
|
806,144
|
|
708,785
|
|
621,928
|
|
137,705
|
Foreign currency
translation gain (loss)
|
|
19,368
|
|
232,201
|
|
(341,754)
|
|
531,143
|
Comprehensive
income
|
|
825,512
|
|
940,986
|
|
280,174
|
|
668,848
|
|
|
|
|
|
|
|
|
|
Less: comprehensive
loss attributable to non-controlling interest
|
|
(67,486)
|
|
(25,145)
|
|
(140,213)
|
|
(90,620)
|
Comprehensive income
attributable to the Company
|
|
892,998
|
|
966,131
|
|
420,387
|
|
759,468
|
|
|
|
|
|
|
|
|
|
Earnings per share of
common stock attributable to the Company
|
|
|
|
|
|
|
|
|
-Basic
|
|
0.06
|
|
0.05
|
|
0.05
|
|
0.02
|
-Diluted
|
|
0.06
|
|
0.05
|
|
0.05
|
|
0.02
|
|
|
|
|
|
|
|
|
|
Weighted average
number of common stock outstanding
|
|
|
|
|
|
|
|
|
-Basic
|
|
15,052,158
|
|
13,657,930
|
|
14,632,491
|
|
13,607,474
|
-Diluted
|
|
15,590,142
|
|
13,657,930
|
|
15,045,776
|
|
13,607,474
|
HIGHPOWER
INTERNATIONAL, INC.AND SUBSIDIARIES
|
CONSOLIDATED BALANCE
SHEETS
|
(Stated in US Dollars
except Number of Shares)
|
|
|
|
|
September
30,
|
|
December
31,
|
|
|
|
2014
|
|
2013
|
|
|
|
(Unaudited)
|
|
|
|
|
|
$
|
|
$
|
ASSETS
|
|
|
|
|
|
|
Current
Assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
11,802,804
|
|
7,973,459
|
|
Restricted
cash
|
|
|
15,467,638
|
|
28,586,121
|
|
Accounts
receivable, net
|
|
|
38,107,418
|
|
33,961,014
|
|
Notes
receivable
|
|
|
2,460,187
|
|
1,014,891
|
|
Prepayments
|
|
|
4,482,975
|
|
4,969,743
|
|
Other
receivables
|
|
|
715,550
|
|
1,063,656
|
|
Inventories
|
|
|
20,567,199
|
|
19,739,360
|
|
|
|
|
|
|
|
|
Total Current
Assets
|
|
|
93,603,771
|
|
97,308,244
|
|
|
|
|
|
|
|
|
Property,
plant and equipment, net
|
|
|
49,383,533
|
|
48,548,203
|
|
Land use right,
net
|
|
|
4,312,435
|
|
4,421,415
|
|
Intangible asset,
net
|
|
|
612,500
|
|
650,000
|
|
Deferred tax
assets
|
|
|
1,626,446
|
|
802,225
|
|
Foreign currency
derivatives assets
|
|
|
-
|
|
63,289
|
|
|
|
|
|
|
TOTAL
ASSETS
|
|
|
149,538,685
|
|
151,793,376
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
|
|
Foreign currency
derivatives liabilities
|
|
|
4,976
|
|
-
|
|
Accounts
payable
|
|
|
50,067,002
|
|
40,026,698
|
|
Deferred
income
|
|
|
1,635,959
|
|
675,521
|
|
Short-term
loan
|
|
|
15,817,971
|
|
36,142,105
|
|
Notes
payable
|
|
|
27,002,824
|
|
25,271,256
|
|
Other payables
and accrued liabilities
|
|
|
6,819,899
|
|
7,801,431
|
|
Income taxes
payable
|
|
|
2,046,929
|
|
1,279,658
|
|
Current portion of
long-term loan
|
|
|
1,951,442
|
|
1,967,536
|
|
|
|
|
|
|
|
|
Total Current
Liabilities
|
|
|
105,347,002
|
|
113,164,205
|
|
|
|
|
|
|
|
|
Warrant
Liability
|
|
|
2,385,739
|
|
-
|
|
Long-term
loan
|
|
|
2,439,302
|
|
3,935,071
|
|
|
|
|
|
|
|
|
TOTAL
LIABILITIES
|
|
|
110,172,043
|
|
117,099,276
|
|
|
|
|
|
|
COMMITMENTS AND
CONTINGENCIES
|
|
|
-
|
|
-
|
HIGHPOWER
INTERNATIONAL, INC. AND SUBSIDIARIES
|
CONSOLIDATED BALANCE
SHEETS (CONTINUED)
|
(Stated in US Dollars
except Number of Shares)
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
|
2014
|
|
2013
|
|
|
|
(Unaudited)
|
|
|
|
|
|
$
|
|
$
|
EQUITY
|
|
|
|
|
|
|
Stockholders'
equity
|
|
|
|
|
|
|
Preferred
stock
|
|
|
|
|
|
|
(Par value: $0.0001,
Authorized: 10,000,000 shares, Issued and outstanding:
none)
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
Common
stock
|
|
|
|
|
|
|
(Par value: $0.0001,
Authorized: 100,000,000 shares, 15,052,158 shares issued and
outstanding at September 30, 2014 and 13,978,106 shares issued and
outstanding at December 31, 2013)
|
|
|
1,505
|
|
1,398
|
|
Additional paid-in
capital
|
|
|
10,403,566
|
|
6,011,305
|
|
Statutory and other
reserves
|
|
|
3,142,411
|
|
3,142,411
|
|
Retained
earnings
|
|
|
19,142,391
|
|
18,390,875
|
|
Accumulated other
comprehensive income
|
|
|
5,517,730
|
|
5,848,859
|
|
|
|
|
|
|
Total equity for the
Company's stockholders
|
|
|
38,207,603
|
|
33,394,848
|
|
|
|
|
|
|
Non-controlling
interest
|
|
|
1,159,039
|
|
1,299,252
|
|
|
|
|
|
|
TOTAL
EQUITY
|
|
|
39,366,642
|
|
34,694,100
|
|
|
|
|
|
|
TOTAL LIABILITIES
AND EQUITY
|
|
|
149,538,685
|
|
151,793,376
|
HIGHPOWER
INTERNATIONAL, INC. AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
(Stated in US
Dollars)
|
|
|
Nine
months ended
September 30,
|
|
2014
|
|
2013
|
|
(Unaudited)
|
|
(Unaudited)
|
|
$
|
|
$
|
Cash flows from
operating activities
|
|
|
|
Net income
|
621,928
|
|
137,705
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
Depreciation and
amortization
|
3,161,384
|
|
1,832,596
|
Allowance for doubtful
accounts
|
103
|
|
(3,643)
|
Loss on disposal of
property, plant and equipment
|
346,866
|
|
108,652
|
Loss on derivative
instruments
|
67,748
|
|
117,966
|
Deferred income
tax
|
(830,413)
|
|
(76,813)
|
Share based
payment
|
1,064,969
|
|
159,352
|
Loss on change of fair
value of warrant liability
|
1,211,787
|
|
-
|
Changes in operating
assets and liabilities:
|
|
|
|
Accounts
receivable
|
(4,404,612)
|
|
(7,918,758)
|
Notes
receivable
|
(1,453,621)
|
|
(1,048,133)
|
Prepayments
|
448,249
|
|
(2,191,905)
|
Other
receivable
|
339,411
|
|
(9,515)
|
Inventories
|
(989,237)
|
|
(188,974)
|
Accounts
payable
|
10,701,057
|
|
7,255,970
|
Deferred
income
|
1,635,985
|
|
-
|
Other payables and
accrued liabilities
|
(920,591)
|
|
2,251,556
|
Income taxes
payable
|
777,753
|
|
37,821
|
Net cash flows
provided by operating activities
|
11,778,766
|
|
463,877
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
Acquisition of plant
and equipment
|
(5,864,112)
|
|
(11,905,424)
|
Net cash flows
used in investing activities
|
(5,864,112)
|
|
(11,905,424)
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
Proceeds from
short-term bank loans
|
15,821,648
|
|
30,408,328
|
Repayment of
short-term bank loans
|
(35,934,559)
|
|
(15,748,524)
|
Repayment of long-term
bank loans
|
(1,463,605)
|
|
(1,449,322)
|
Proceeds from notes
payable
|
34,246,949
|
|
32,308,322
|
Repayment of notes
payable
|
(32,308,636)
|
|
(32,097,470)
|
Proceeds from issuance
of capital stock, net
|
4,633,164
|
|
-
|
Change in restricted
cash
|
12,900,973
|
|
(2,540,084)
|
Net cash flows
provided by (used in) financing
activities
|
(2,104,066)
|
|
10,881,250
|
Effect of foreign
currency translation on cash and cash equivalents
|
18,757
|
|
367,544
|
Net increase
(decrease) in cash and cash equivalents
|
3,829,345
|
|
(192,753)
|
Cash and cash
equivalents - beginning of period
|
7,973,459
|
|
6,627,334
|
Cash and cash
equivalents - end of period
|
11,802,804
|
|
6,434,581
|
|
|
|
|
Supplemental
disclosures for cash flow information:
|
|
|
|
Cash paid
for:
|
|
|
|
Income
taxes
|
681,533
|
|
618,344
|
Interest
expenses
|
1,489,796
|
|
1,146,118
|
Non-cash
transactions
|
|
|
|
Accounts payable for
construction in progress
|
648,385
|
|
1,408,336
|
Offset of deferred
income and property, plant and equipment
|
669,995
|
|
-
|
HIGHPOWER
INTERNATIONAL, INC. AND SUBSIDIARIES
|
RECONCILIATION OF
NON-GAAP FINANCIAL MEASURES (Unaudited)
|
(Stated in US
Dollars)
|
|
Reconciliation of Net
Income to EBITDA
|
|
|
Three Months
Ended September 30,
|
|
|
Nine
Months Ended September 30,
|
|
2014
|
|
2013
|
|
|
2014
|
|
2013
|
|
$
|
|
$
|
|
|
$
|
|
$
|
Net Income
attributable to the Company
|
874,167
|
|
742,228
|
|
|
751,516
|
|
242,637
|
Non-GAAP Net
Income(1)
|
2,309,227
|
|
806,870
|
|
|
3,028,272
|
|
401,989
|
|
|
|
|
|
|
|
|
|
Interest expenses,
net
|
458,534
|
|
444,706
|
|
|
1,528,077
|
|
1,146,118
|
Income tax
expenses
|
439,659
|
|
372,023
|
|
|
628,872
|
|
579,352
|
Depreciation and
Amortization
|
1,107,898
|
|
650,282
|
|
|
3,161,384
|
|
1,832,596
|
|
|
|
|
|
|
|
|
|
EBITDA
|
2,880,258
|
|
2,209,239
|
|
|
6,069,849
|
|
3,800,703
|
Non-GAAP
EBITDA(2)
|
4,315,318
|
|
2,273,881
|
|
|
8,346,605
|
|
3,960,055
|
|
(1) See table below
for reconciliation of net income attributable to the Company to
Non-GAAP net income attributable to the Company.
|
|
(2) Excludes
share-based compensation expense as set forth in the following
table.
|
HIGHPOWER
INTERNATIONAL, INC. AND SUBSIDIARIES
|
RECONCILIATION OF
NON-GAAP FINANCIAL MEASURES (Unaudited)
|
(Stated in US
Dollars)
|
|
Reconciliation of Net
Income Attributable to the Company to Non-GAAP Net Income
Attributable to the Company
|
|
|
|
Three months
ended
September 30,
|
|
Nine
months ended
September 30,
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
|
|
|
|
|
|
|
Net income
attributable to the Company
|
|
874,167
|
|
742,228
|
|
751,516
|
|
242,637
|
Stock-based
compensation expense
|
|
148,725
|
|
64,642
|
|
1,064,969
|
|
159,352
|
Loss on change of
fair value of warrant liability
|
|
1,286,335
|
|
-
|
|
1,211,787
|
|
-
|
Non-GAAP net income
attributable to the Company
|
|
2,309,227
|
|
806,870
|
|
3,028,272
|
|
401,989
|
|
|
|
|
|
|
|
|
|
Basic net income per
share of common stock attributable to the Company
|
|
0.06
|
|
0.05
|
|
0.05
|
|
0.02
|
Stock-based
compensation expense
|
|
0.01
|
|
0.01
|
|
0.07
|
|
0.01
|
Loss on change of
fair value of warrant liability
|
|
0.08
|
|
-
|
|
0.09
|
|
-
|
Non-GAAP income per
share of common stock attributable to the Company
|
|
0.15
|
|
0.06
|
|
0.21
|
|
0.03
|
|
|
|
|
|
|
|
|
|
Diluted net income
per share of common stock attributable to the Company
|
|
0.06
|
|
0.05
|
|
0.05
|
|
0.02
|
Stock-based
compensation expense
|
|
0.01
|
|
0.01
|
|
0.07
|
|
0.01
|
Loss on change of
fair value of warrant liability
|
|
0.08
|
|
-
|
|
0.08
|
|
-
|
Non-GAAP income per
share of common stock attributable to the Company
|
|
0.15
|
|
0.06
|
|
0.20
|
|
0.03
|
|
|
|
|
|
|
|
|
|
Weighted average
number of common shares outstanding
|
|
|
|
|
|
|
|
|
-Basic
|
|
15,052,158
|
|
13,657,930
|
|
14,632,491
|
|
13,607,474
|
-Diluted
|
|
15,590,142
|
|
13,657,930
|
|
15,045,776
|
|
13,607,474
|
SOURCE Highpower International, Inc.