BARRE, Vt., July 25, 2016 /PRNewswire/ --
Year End 2015 Highlights (as compared to restated
2014):
- Delivered revenues of $54.0
million, which is consistent with 2014 revenues, overcoming
market delays the Company experienced in the first two quarters of
2015.
- Reduced net loss to $7.8 million
from $8.8 million in the prior year;
reduced full year non-GAAP adjusted EBITDA loss to $4.7 million as compared to a non-GAAP adjusted
EBITDA loss of $5.7 million in the
prior year.
- Reduced cash used in operations to $4.4
million from $14.8 million in
the prior year.
Fourth Quarter 2015 Highlights (as compared to restated
fourth quarter 2014):
- Quarterly revenues increased to $18.4
million from $14.5 million in
the prior year fourth quarter driven by the timing in demand for
the Company's distributed class turbines.
- Reduced quarterly net loss to $0.6
million from $2.0 million in
the prior year fourth quarter.
- Quarterly non-GAAP adjusted EBITDA income was $0.5 million as compared to a non-GAAP adjusted
EBITDA loss of $1.2 million in the
prior year fourth quarter.
- Delivered positive cash flow from operations of $1.8 million as compared to a use of cash of
$2.7 million in the prior year fourth
quarter.
Northern Power Systems Corp. (TSX: NPS) (the "Company" or
"Northern Power Systems"), a next generation renewable energy
technology company, today announced financial results for its
fourth quarter and year ended December 31, 2015 on Form 10-K,
which comprehensively completes its non-cash restatement of
previously issued financial statements which, as the Company
announced on May 24, 2016, should no
longer be relied upon. Such filing contains:
- Consolidated financial statements and management discussion and
analysis for the year ended December 31,
2015, and unaudited, restated quarterly financial
information for the first three quarters in 2015; and,
- Consolidated restated financial statements and management
discussion and analysis for the years ended December 31, 2014 and 2013 and unaudited restated
quarterly information for all quarters in 2014 and the second,
third and fourth quarters of 2013.
The Company believes that it will file both its first quarter
and second quarter Form 10-Q's within the month of August and as of
such time again be fully compliant with its financial
reporting.
"We announced in May of 2016 that we are pursuing opportunities
to further monetize our utility wind assets, an effort that will
contribute to our focus on profitability for the Company."
commented Troy Patton chief
executive officer. "In line with this decision we have
commenced streamlining our leadership team and reducing overall
operating costs. Within an overall expense reduction plan we
are making limited, controlled investments into driving market
adoption of our distributed technology and energy system
capabilities. With well over 500 distributed units deployed,
a fleet of turbines under warranty demonstrating 98%
availability and multiple financing sources for customers our
offerings can give confidence and options for the expanding use of
distributed energy solutions globally."
Additionally, Ciel Caldwell,
senior vice president of operations and finance stated, "We plan to
continue our practice of not issuing formal financial guidance.
However, there are certain trends in our business that are
important to share. We are seeing revenues being impacted in
2016 by delays in policy clarification and weather in some regions.
For these reasons, as well as grid connection delays, our first and
second quarter revenues will be markedly lower than our third and
fourth quarters." Ms. Caldwell continued, "Earlier this
month, the Italian government published a decree which appears to
provide a clear policy structure through at least December of
2017."
"We are pleased to conclude our restatement process, the nature
of which is explained below. Consistent to our original
communication, this restatement did not result in any changes to
our overall book of business or cash flows. After filing our
Q1 and Q2 results in August we expect to re-commence earnings calls
with full information communicated to the market," concluded Ms.
Caldwell.
Financial Restatement:
As detailed in the Form 10-K filed by the Company today,
management decided to approach the U.S. Securities and Exchange
Commission ("SEC"), first on a no-names and then on formal basis,
to resolve the appropriate timing of revenue recognition for
certain sales to its international customers. For such sales,
the Company's standard practice had been to recognize revenue at
the time the turbine was shipped from its manufacturing facility in
Vermont. At that point, title and risk of loss transferred to
the customer and a significant portion of cash had typically been
collected. Frequently such shipped turbines entered third
party logistics customs bonded warehouses contracted by the Company
in the customer's local country to clear customs and await final
shipment to the customer's installation site. In its response to
the Company, the SEC concluded that the Company should recognize
revenue at the time the turbine clears customs from such
warehouses, not at the time of shipment from the Company's
Vermont manufacturing
facility.
Based upon discussions with the SEC in May of 2016, management
and the Company's Audit Committee determined that the Company
should restate previously issued financial statements for the
fiscal years ending December 31, 2013
and December 31, 2014, and the
quarters for the fiscal years ended 2015 and 2014, as well as
certain quarters in 2013. The Company has determined that the
restatement of the prior periods has no impact on the Company's
cash position, cash flow from operations or its overall book of
business.
The restatement did result in the following changes to revenues,
loss from operations, net loss, loss per share (in thousands,
except per share data, and backlog in millions):
|
Q3
2015
|
|
Q2
2015
|
|
Q1
2015
|
|
2014
|
|
Q4
2014
|
|
Q3
2014
|
|
Q2
2014
|
|
Q1
2014
|
|
2013
|
|
Q4
2013
|
|
Q3
2013
|
|
Q2
2013
|
Revenues (as
previously reported)
|
$
16,667
|
|
$
12,469
|
|
$
8,299
|
|
$
56,525
|
|
$
13,967
|
|
$
15,032
|
|
$
13,770
|
|
$
13,756
|
|
$
20,598
|
|
$
8,998
|
|
$
5,616
|
|
$
4,306
|
Adjustments
|
(3,240)
|
|
546
|
|
925
|
|
(2,494)
|
|
521
|
|
(2,286)
|
|
(2,485)
|
|
1,755
|
|
(2,032)
|
|
(1,739)
|
|
47
|
|
(340)
|
Revenues (as
restated)
|
$
13,427
|
|
$
13,015
|
|
$
9,224
|
|
$
54,031
|
|
$
14,488
|
|
$
12,746
|
|
$
11,285
|
|
$
15,511
|
|
$
18,566
|
|
$
7,259
|
|
$
5,663
|
|
$
3,966
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3
2015
|
|
Q2
2015
|
|
Q1
2015
|
|
2014
|
|
Q4
2014
|
|
Q3
2014
|
|
Q2
2014
|
|
Q1
2014
|
|
2013
|
|
Q4
2013
|
|
Q3
2013
|
|
Q2
2013
|
Loss from Operations
(as previously reported)
|
$
96
|
|
$
(2,819)
|
|
$
(3,635)
|
|
$
(6,633)
|
|
$
(1,868)
|
|
$
224
|
|
$
(2,084)
|
|
$
(2,905)
|
|
$
(13,751)
|
|
$
(4,598)
|
|
$
(2,538)
|
|
$
(3,359)
|
Adjustments
|
(109)
|
|
646
|
|
123
|
|
(836)
|
|
427
|
|
(544)
|
|
(1,122)
|
|
402
|
|
(444)
|
|
(427)
|
|
121
|
|
(138)
|
Loss from Operations
(as restated)
|
$
(13)
|
|
$
(2,173)
|
|
$
(3,512)
|
|
$
(7,469)
|
|
$
(1,441)
|
|
$
(320)
|
|
$
(3,206)
|
|
$
(2,503)
|
|
$
(14,195)
|
|
$
(5,025)
|
|
$
(2,417)
|
|
$
(3,497)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3
2015
|
|
Q2
2015
|
|
Q1
2015
|
|
2014
|
|
Q4
2014
|
|
Q3
2014
|
|
Q2
2014
|
|
Q1
2014
|
|
2013
|
|
Q4
2013
|
|
Q3
2013
|
|
Q2
2013
|
Net Loss (as
previously reported)
|
$
(485)
|
|
$
(3,298)
|
|
$
(4,133)
|
|
$
(7,894)
|
|
$
(2,417)
|
|
$
(289)
|
|
$
(2,064)
|
|
$
(3,124)
|
|
$
(14,128)
|
|
$
(4,869)
|
|
$
(3,122)
|
|
$
(2,753)
|
Adjustments
|
(54)
|
|
646
|
|
123
|
|
(891)
|
|
372
|
|
(544)
|
|
(1,122)
|
|
402
|
|
(444)
|
|
(427)
|
|
121
|
|
(138)
|
Net Loss (as
restated)
|
$
(539)
|
|
$
(2,652)
|
|
$
(4,010)
|
|
$
(8,785)
|
|
$
(2,045)
|
|
$
(833)
|
|
$
(3,186)
|
|
$
(2,722)
|
|
$
(14,572)
|
|
$
(5,296)
|
|
$
(3,001)
|
|
$
(2,891)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3
2015
|
|
Q2
2015
|
|
Q1
2015
|
|
2014
|
|
Q4
2014
|
|
Q3
2014
|
|
Q2
2014
|
|
Q1
2014
|
|
2013
|
|
Q4
2013
|
|
Q3
2013
|
|
Q2
2013
|
Loss Per Share (as
previously reported)
|
$
(0.02)
|
|
$
(0.14)
|
|
$
(0.18)
|
|
$
(0.40)
|
|
$
(0.11)
|
|
$
(0.01)
|
|
$
(0.10)
|
|
$
(0.24)
|
|
$
(4.60)
|
|
$
(0.38)
|
|
$
(1.84)
|
|
$
(13.71)
|
Adjustments
|
$
(0.00)
|
|
$
0.03
|
|
$
0.01
|
|
$
(0.04)
|
|
$
0.02
|
|
$
(0.02)
|
|
$
(0.05)
|
|
$
0.03
|
|
$
(0.11)
|
|
$
(0.03)
|
|
$
0.05
|
|
$
(0.48)
|
Loss Per Share (as
restated)
|
$
(0.02)
|
|
$
(0.11)
|
|
$
(0.17)
|
|
$
(0.44)
|
|
$
(0.09)
|
|
$
(0.03)
|
|
$
(0.15)
|
|
$
(0.21)
|
|
$
(4.71)
|
|
$
(0.41)
|
|
$
(1.79)
|
|
$
(14.19)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3
2015
|
|
Q2
2015
|
|
Q1
2015
|
|
2014
|
|
Q4
2014
|
|
Q3
2014
|
|
Q2
2014
|
|
Q1
2014
|
|
2013
|
|
Q4
2013
|
|
Q3
2013
|
|
Q2
2013
|
Backlog (as
previously reported)
|
$
36
|
|
$
41
|
|
$
43
|
|
$
41
|
|
$
41
|
|
$
47
|
|
$
40
|
|
$
48
|
|
$
45
|
|
$
45
|
|
$
36
|
|
$
34
|
Adjustments
|
3
|
|
(1)
|
|
(1)
|
|
2
|
|
2
|
|
2
|
|
2
|
|
(2)
|
|
2
|
|
2
|
|
-
|
|
-
|
Backlog (as
restated)
|
$
39
|
|
$
40
|
|
$
42
|
|
$
43
|
|
$
43
|
|
$
49
|
|
$
42
|
|
$
46
|
|
$
47
|
|
$
47
|
|
$
36
|
|
$
34
|
Consolidated Year End Financial Metrics (as compared to
restated 2014):
- Gross margin for the year was 18.9 percent, consistent with the
gross margin in the prior year.
- GAAP net loss for fiscal year 2015 was $7.8 million,
representing an 11 percent reduction compared to an
$8.8 million loss in 2014.
- Non-GAAP adjusted EBITDA loss for 2015 was $4.7 million,
representing a $1.0 million, or 18
percent, reduction compared to a non-GAAP adjusted EBITDA loss
of $5.7 million in the prior year. A reconciliation of
GAAP to non-GAAP financial measures has been provided in the
financial statement tables included in this press release. An
explanation of these measures is also included below under the
heading "About non-GAAP financial measures."
- Order backlog at December 31,
2015 was $29 million, a 33
percent decrease compared to backlog of $43
million at December 31,
2014.
- The Company's cash and cash equivalents balance was
$6.3 million at December 31, 2015.
Consolidated Fourth Quarter Financial Metrics (as compared to
restated fourth quarter 2014):
- Revenue for the fourth quarter of fiscal year 2015 grew
to $18.4 million, a 27 percent increase over revenue
of $14.5 million reported in the prior year period.
- Gross margin in the fourth quarter was 17.1 percent, down from
gross margin of 22.6 percent in the prior year period.
- GAAP net loss for the fourth quarter of fiscal year 2015
was $0.6 million, representing a 70 percent reduction compared
to a $2.0 million loss in the
prior year fourth quarter.
- Non-GAAP adjusted EBITDA income for the fourth quarter
was $0.5 million, representing a $1.7
million improvement compared to a non-GAAP adjusted EBITDA
loss of $1.2 million in the prior year fourth quarter.
About non-GAAP financial measures
To supplement Northern Power Systems' consolidated financial
statements presented in accordance with U.S. generally accepted
accounting principles (GAAP), Northern Power Systems has
used a non-GAAP financial measure, specifically non-GAAP adjusted
EBITDA income (loss). Non-GAAP adjusted EBITDA income (loss) is
defined as net income (loss), excluding share-based compensation
expense, amortization of acquisition-related intangibles,
depreciation of property, plant and equipment, interest expense,
tax provision or benefit, and certain other non-cash impacts as
applicable.
The presentation of non-GAAP financial information is not
intended to be considered in isolation or as a substitute for the
financial information prepared and presented in accordance with
GAAP. For more information on non-GAAP adjusted EBITDA, please see
the table captioned "Reconciliation of GAAP net loss to non-GAAP
adjusted EBITDA net income (loss)" included at the end of this
release. The table has more details on the GAAP financial measure
that is most directly comparable to non-GAAP adjusted EBITDA and
the related reconciliation between these financial measures.
Northern Power Systems' management believes that this non-GAAP
financial measure provides meaningful supplemental information in
assessing our performance and liquidity by excluding certain items
that may not be indicative of our recurring core business operating
results, which could be non-cash charges or discrete cash charges
that are infrequent in nature. This non-GAAP financial measure also
has facilitated management's internal comparisons to Northern Power
Systems' historical performance and our competitors' operating
results, as well as reflects measurements which are used by
creditors and other third parties in assessing our performance.
About Northern Power Systems
Northern Power Systems designs, manufactures, and sells wind
turbines and power technology products, and provides engineering
development services for energy applications, into the global
marketplace from its US headquarters and European offices.
- Northern Power Systems and its predecessors have over 40 years'
experience in technologies and products generating renewable
energy.
- Northern Power Systems currently manufactures the NPS™ 60 and
NPS™ 100 turbines. With over 11 million run time hours across its
global fleet, Northern Power wind turbines provide customers with
clean, cost effective, reliable renewable energy.
- Patented next generation permanent magnet direct drive (PMDD)
technology uses fewer moving parts, delivers higher energy capture,
and provides increased reliability due to reduced maintenance and
downtime.
- Northern Power Systems' FlexPhase™ power converter platform
uses patented converter architecture and advanced controls
technology for advanced grid support and generation
applications.
- Northern Power Systems offers comprehensive in‐house
development services, including systems level engineering, advanced
drivetrains, power electronics, PM machine design, and remote
monitoring systems to the energy industry.
To learn more about Northern Power Systems, please visit
www.northernpower.com.
Notice regarding forward-looking statements:
This release includes forward-looking statements regarding
Northern Power Systems and its business, which may include, but is
not limited to, product and financial performance, regulatory
developments, supplier performance, anticipated opportunity and
trends for growth in our customer base and our overall business,
our market opportunity, expansion into new markets, execution of
the company's growth strategy and timeline for filing
the Annual Filings. Often, but not always, forward-looking
statements can be identified by the use of words such as "plans",
"is expected", "expects", "scheduled", "intends",
"contemplates", "anticipates", "believes", "proposes" or variations
(including negative variations) of such words and phrases, or state
that certain actions, events or results "may", "could", "would",
"might" or "will" be taken, occur or be achieved. Such statements
are based on the current expectations of the management of Northern
Power Systems. The forward-looking events and circumstances
discussed in this release may not occur by certain specified dates
or at all and could differ materially as a result of known and
unknown risk factors and uncertainties affecting the company,
including risks regarding the wind power industry; production,
performance and acceptance of the company's products;
our sales cycle; our ability to convert backlog into revenue;
performance by the company's suppliers; our ability
to maintain successful relationships with our partners and to enter
into new partner relationships; our performance internationally;
currency fluctuations; economic factors; competition; the equity
markets generally; and the other risks detailed in Northern Power
Systems' risk factors discussed in filings with the
U.S. Securities and Exchange Commission (the "SEC"), including but
not limited to Northern Power Systems' Annual Report
on Form 10-K filed on July 25, 2016,
as well as other documents that may be filed by Northern Power
Systems from time to time with the SEC. Although Northern Power
Systems has attempted to identify important factors that could
cause actual actions, events or results to differ materially from
those described in forward-looking statements, there may be other
factors that cause actions, events or results to differ from those
anticipated, estimated or intended. No forward-looking statement
can be guaranteed. Except as required by applicable securities
laws, forward-looking statements speak only as of the date on which
they are made and Northern Power Systems undertakes no obligation
to publicly update or revise any forward-looking statement, whether
as a result of new information, future events, or
otherwise.
Ciel R. Caldwell,
SVP, Operations and Finance
+1-802-661-4673
ir@northernpower.com
NORTHERN POWER
SYSTEMS CORP.
|
|
|
|
|
|
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE
INCOME
|
|
|
|
|
FOR THE THREE AND
TWELVE MONTHS ENDED DECEMBER 31, 2015 AND 2014
|
|
|
|
|
|
|
(In thousands,
except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three
months ended
|
|
For the twelve
months ended
|
|
December
31,
|
|
December
31,
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
|
|
(restated)
|
|
|
|
(restated)
|
REVENUES:
|
|
|
|
|
|
|
|
Net
revenue
|
$
18,350
|
|
$
14,488
|
|
$
54,015
|
|
$
54,031
|
Cost of
revenues
|
15,206
|
|
11,215
|
|
43,818
|
|
43,798
|
Gross profit
|
3,144
|
|
3,273
|
|
10,197
|
|
10,233
|
Gross margin percentage
|
17.1%
|
|
22.6%
|
|
18.9%
|
|
18.9%
|
|
|
|
|
|
|
|
|
OPERATING
EXPENSES:
|
|
|
|
|
|
|
|
Sales and
marketing
|
742
|
|
1,268
|
|
4,151
|
|
3,936
|
Research and
development
|
703
|
|
1,214
|
|
3,390
|
|
4,751
|
General and
administrative
|
1,882
|
|
2,232
|
|
8,536
|
|
9,015
|
Total operating expenses
|
3,327
|
|
4,714
|
|
16,077
|
|
17,702
|
|
|
|
|
|
|
|
|
Loss from
operations
|
(183)
|
|
(1,441)
|
|
(5,880)
|
|
(7,469)
|
|
|
|
|
|
|
|
|
Interest
expense
|
(51)
|
|
(31)
|
|
(193)
|
|
(343)
|
Other income
(expense) - net
|
69
|
|
(64)
|
|
(152)
|
|
(23)
|
Loss before provision
for income taxes
|
(165)
|
|
(1,536)
|
|
(6,225)
|
|
(7,835)
|
Provision for income
taxes
|
431
|
|
509
|
|
1,571
|
|
950
|
NET LOSS
|
$
(596)
|
|
$
(2,045)
|
|
$
(7,796)
|
|
$
(8,785)
|
|
|
|
|
|
|
|
|
Change in cumulative
translation adjustment
|
28
|
|
-
|
|
(13)
|
|
-
|
|
|
|
|
|
|
|
|
COMPREHENSIVE
LOSS
|
(568)
|
|
(2,045)
|
|
(7,809)
|
|
(8,785)
|
|
|
|
|
|
|
|
|
Net loss applicable
to common shareholders
|
$
(596)
|
|
$
(2,045)
|
|
$
(7,796)
|
|
$
(8,785)
|
|
|
|
|
|
|
|
|
Net loss per common
share - basic and diluted
|
(0.03)
|
|
(0.09)
|
|
(0.34)
|
|
(0.44)
|
|
|
|
|
|
|
|
|
Weighted average
number of common shares outstanding - basic and
diluted
|
23,068,150
|
|
22,751,233
|
|
22,871,717
|
|
19,885,042
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted
EBITDA net income (loss)
|
$
492
|
|
$
(1,187)
|
|
$
(4,710)
|
|
$
(5,663)
|
NORTHERN POWER
SYSTEMS CORP.
|
|
|
|
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
AS OF DECEMBER 31,
2015 AND 2014
|
(In
thousands)
|
|
|
|
|
ASSETS
|
2015
|
|
2014
|
|
|
|
|
(restated)
|
|
CURRENT
ASSETS:
|
|
|
|
|
Cash and cash
equivalents
|
$
6,333
|
|
$
13,142
|
|
Accounts receivable -
net
|
3,046
|
|
3,491
|
|
Unbilled
revenue
|
2,216
|
|
1,727
|
|
Inventories -
net
|
9,233
|
|
16,456
|
|
Other current
assets
|
7,229
|
|
7,013
|
|
Total current assets
|
28,057
|
|
41,829
|
|
|
|
|
|
|
Property, plant and
equipment - net
|
2,169
|
|
1,691
|
|
Intangible assets -
net
|
928
|
|
474
|
|
Goodwill
|
722
|
|
722
|
|
Other
assets
|
-
|
|
1,824
|
|
Total Assets
|
$
31,876
|
|
$
46,540
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
|
|
Working
capital revolving line of credit
|
$
2,892
|
|
$
4,000
|
|
Accounts
payable
|
3,838
|
|
4,153
|
|
Accrued
expenses
|
5,258
|
|
7,439
|
|
Deferred
revenue
|
6,888
|
|
8,316
|
|
Customer
deposits
|
3,596
|
|
5,642
|
|
Other current
liabilities
|
357
|
|
1,846
|
|
Total current liabilities
|
22,829
|
|
31,396
|
|
|
|
|
|
|
Deferred
revenue, less current portion
|
2,718
|
|
2,041
|
|
Other
long-term liability
|
420
|
|
308
|
|
Total Liabilities
|
25,967
|
|
33,745
|
|
SHAREHOLDERS'EQUITY:
|
|
|
|
|
Common
stock
|
165,568
|
|
165,386
|
|
Additional paid-in
capital
|
8,713
|
|
7,972
|
|
Accumulated other
comprehensive income
|
(13)
|
|
-
|
|
Accumulated
deficit
|
(168,359)
|
|
(160,563)
|
|
|
|
|
|
|
Total Shareholders' Equity
|
5,909
|
|
12,795
|
|
|
|
|
|
|
Total Liabilities and
Shareholders' Equity
|
$
31,876
|
|
$
46,540
|
|
|
|
|
|
|
NORTHERN POWER
SYSTEMS CORP.
|
|
|
|
|
|
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
FOR THE THREE AND
TWELVE MONTHS ENDED DECEMBER 31, 2015 AND 2014
|
|
|
|
|
(In
thousands)
|
|
|
|
|
|
|
|
|
For the three
months ended
|
|
For the twelve
months ended
|
|
December
31,
|
|
December
31,
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
|
|
(restated)
|
|
|
|
(restated)
|
|
(unaudited)
|
|
(unaudited)
|
|
|
|
|
OPERATING
ACTIVITIES:
|
|
|
|
|
|
|
|
Net
loss
|
$
(596)
|
|
$
(2,045)
|
|
$
(7,796)
|
|
$
(8,785)
|
Adjustments to
reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
|
Provision for
inventory obsolescence
|
51
|
|
194
|
|
202
|
|
319
|
Provision/(recovery) for doubtful accounts
|
75
|
|
(74)
|
|
31
|
|
150
|
Stock-based
compensation expense
|
239
|
|
139
|
|
920
|
|
887
|
Depreciation
and amortization
|
197
|
|
179
|
|
790
|
|
942
|
Noncash
implied license revenue
|
(31)
|
|
(151)
|
|
(640)
|
|
(151)
|
Deferred
income taxes
|
3
|
|
1
|
|
14
|
|
14
|
Loss on
disposal of assets
|
201
|
|
-
|
|
252
|
|
-
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
|
Accounts
receivable and unbilled revenue
|
604
|
|
455
|
|
(75)
|
|
(3,493)
|
Inventories
and deferred costs
|
6,552
|
|
(1,515)
|
|
4,971
|
|
(6,412)
|
Other current
and noncurrent assets
|
38
|
|
(986)
|
|
2,049
|
|
(1,303)
|
Accounts
payable
|
(2,282)
|
|
2,151
|
|
(315)
|
|
2,005
|
Accrued
expenses
|
(1,047)
|
|
1,255
|
|
(2,183)
|
|
3,309
|
Customer
deposits
|
(1,849)
|
|
(1,218)
|
|
(2,047)
|
|
(5,275)
|
Other
liabilities
|
(354)
|
|
(1,069)
|
|
(531)
|
|
2,958
|
Net cash provided by (used in) operating activities
|
1,801
|
|
(2,684)
|
|
(4,358)
|
|
(14,835)
|
|
|
|
|
|
|
|
|
INVESTING
ACTIVITIES:
|
|
|
|
|
|
|
|
Proceeds from
sale of property
|
-
|
|
-
|
|
-
|
|
1,218
|
Purchases of
property and equipment
|
(53)
|
|
(539)
|
|
(1,333)
|
|
(1,057)
|
Net cash (used in) provided by investing activities
|
(53)
|
|
(539)
|
|
(1,333)
|
|
161
|
|
|
|
|
|
|
|
|
FINANCING
ACTIVITIES:
|
|
|
|
|
|
|
|
Proceeds
private placement equity financing, net
|
-
|
|
-
|
|
-
|
|
19,623
|
Proceeds/(repayments) from revolving line of credit, net
|
(1,108)
|
|
-
|
|
(1,108)
|
|
4,000
|
Proceeds from
exercise of stock options
|
-
|
|
47
|
|
3
|
|
100
|
Debt principal
payments
|
-
|
|
-
|
|
-
|
|
(441)
|
Net cash (used in) provided by financing activities
|
(1,108)
|
|
47
|
|
(1,105)
|
|
23,282
|
|
|
|
|
|
|
|
|
Effect of exchange
rate change on cash
|
28
|
|
-
|
|
(13)
|
|
-
|
Change in cash and
cash equivalents
|
668
|
|
(3,176)
|
|
(6,809)
|
|
8,608
|
Cash and cash
equivalents - Beginning of the Period
|
5,665
|
|
16,318
|
|
13,142
|
|
4,534
|
Cash and cash
equivalents - End of the Period
|
$
6,333
|
|
$
13,142
|
|
$
6,333
|
|
$
13,142
|
NORTHERN POWER
SYSTEMS CORP.
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF
NET LOSS TO NON-GAAP ADJUSTED EBITDA INCOME (LOSS)
(unaudited)
|
|
|
|
|
|
|
FOR THE THREE AND
TWELVE MONTHS ENDED DECEMBER 31, 2015 AND 2014
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three
months ended
|
|
For the twelve
months ended
|
|
|
|
|
|
December
31,
|
|
December
31,
|
|
|
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
|
|
|
|
|
|
(restated)
|
|
|
|
(restated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS
|
$
(596)
|
|
$
(2,045)
|
|
$
(7,796)
|
|
$
(8,785)
|
|
|
|
|
Interest
expense
|
51
|
|
31
|
|
193
|
|
343
|
|
|
|
|
Provision for income
taxes
|
431
|
|
509
|
|
1,571
|
|
950
|
|
|
|
|
Depreciation and
amortization
|
197
|
|
179
|
|
790
|
|
942
|
|
|
|
|
Stock compensation
expense
|
239
|
|
139
|
|
920
|
|
887
|
|
|
|
|
Non-cash implied
license revenue
|
(31)
|
|
-
|
|
(640)
|
|
-
|
|
|
|
|
Asset impairment and
loss on disposal
|
201
|
|
-
|
|
252
|
|
-
|
|
|
|
|
Non-GAAP adjusted
EBITDA income (loss)
|
$
492
|
|
$
(1,187)
|
|
$
(4,710)
|
|
$
(5,663)
|
|
|
|
|
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/northern-power-systems-announces-fourth-quarter-and-full-year-2015-results-concludes-previously-announced-financial-restatement-300303553.html
SOURCE Northern Power Systems Corp.