World Energy Solutions (XWES)
Analysis
SUMMARY
BULLS
BEARS
Data
DATA CENTRAL
STOCK CHART
Financials
SEC FILINGS
BALANCE
INCOME
CASH FLOW

 
Annual Reports

 
Quarterly Reports

 
8-K

  • 8-K (Jun 26, 2014)
  • 8-K (Mar 13, 2014)
  • 8-K (Jan 6, 2014)
  • 8-K (Jun 14, 2013)
  • 8-K (Apr 23, 2013)
  • 8-K (Apr 16, 2013)

 
Other

WORLD ENERGY SOLUTIONS 8-K 2011

Documents found in this filing:

  1. 8-K/A
  2. Ex-23.1
  3. Ex-99.2
  4. Ex-99.3
  5. Ex-99.3
Exhibit 99.3
EXHIBIT 99.3
Unaudited Pro Forma Combined Financial Information
The following unaudited pro forma combined statements of operations of World Energy Solutions, Inc. (the “Company” or “World Energy”) for the six-months ended June 30, 2011 and for the year ended December 31, 2010, gives effect to the acquisition of certain contracts and the assumption of certain liabilities of the Co-eXprise energy procurement business as if the transaction had occurred on January 1, 2010. The unaudited pro forma combined balance sheet at June 30, 2011 gives effect to the acquisition of the Co-eXprise energy procurement business as if the transaction had occurred on June 30, 2011.
The accompanying unaudited pro forma combined financial information reflects World Energy’s acquisition of certain contracts and assumption of certain liabilities pursuant to a Contract Purchase Agreement between the Company and Co-eXprise dated September 13, 2011. In accordance with Accounting Standards Codification (“ASC”) No. 805 “Business Combinations”, and ASC No. 350 “Intangibles — Goodwill and Other”, the Company used the purchase method of accounting for a business combination to account for the acquisition as well as the related accounting and reporting regulations for goodwill and other intangibles. Under the purchase method of accounting, the total purchase price is allocated to the net assets and liabilities acquired based upon estimates of the fair value of those assets and liabilities. Any excess purchase price is allocated to goodwill. The preliminary allocation of the purchase price was based upon estimates of the fair value of the acquired assets and liabilities in accordance with ASC No. 350.
The following unaudited pro forma combined financial statements of the Company have been prepared by management in accordance with generally accepted accounting principles in the United States and do not reflect any operating efficiencies and cost savings that World Energy believes are achievable.
The unaudited pro forma combined financial information is presented for illustrative purpose only and is not necessarily indicative of the operating results that would have occurred if the acquisition had been consummated at the beginning of the periods presented, nor is it necessarily indicative of future operating results. The pro forma adjustments are based upon available information and upon certain assumptions described in the notes to the unaudited pro forma combined financial statements that World Energy’s management believes are reasonable in the circumstances. The accompanying pro forma financial combined information should be read in conjunction with the historical consolidated financial statements and accompanying notes thereto of World Energy included in its Annual Report on Form 10-K for the year ended December 31, 2010 and the Co-eXprise energy procurement business financial statements included elsewhere herein.

 

 

 

World Energy Solutions, Inc.
Pro Forma Combined Balance Sheet
June 30, 2011
(Unaudited)
                                         
    World Energy             Pro Forma              
    Solutions     Co-eXprise     Adjustments     Note     Pro Forma  
 
                                        
Assets
                                        
 
                                        
Current assets
                                        
Cash and cash equivalents
   $ 9,216,653     $ —     $ (4,000,000 )     A     $ 5,216,653  
Trade accounts receivable, net
     3,036,964       476,618       (47,661 )     A       3,465,921  
Prepaid expenses and other current assets
     339,052       502,312       (502,312 )     A       339,052  
 
                                
Total current assets
     12,592,669       978,930       (4,549,963 )             9,021,626  
 
                                        
Property and equipment, net
     228,130       —       —               228,130  
Convertible note receivable
     650,000       —       —               650,000  
Intangible assets, net
     3,244,884       —       1,760,000       A       5,004,884  
Goodwill
     3,178,701       —       1,822,918       A       5,001,619  
Other assets
     184,965       —       —               184,965  
 
                                
Total assets
   $ 20,079,349     $ 978,930     $ (967,055 )           $ 20,091,224  
 
                                
 
                                        
Liabilities and Stockholders’ Equity
                                        
 
                                        
Current liabilities
                                        
Accounts payable
   $ 293,647     $ —     $ —             $ 293,647  
Accrued commissions
     886,193       11,875       —               898,068  
Accrued compensation
     1,189,387       —       —               1,189,387  
Accrued expenses
     190,826       3,198       (3,198 )     A       190,826  
Deferred revenue and customer advances
     160,314       18,151       (18,151 )     A       160,314  
Capital lease obligations
     8,313       —       —               8,313  
 
                                
Total current liabilities
     2,728,680       33,224       (21,349 )             2,740,555  
 
                                
 
                                        
Deferred Revenue
     —       15,329       (15,329 )     A       —  
 
                                        
Stockholders’ equity:
                                        
 
                                        
Preferred stock
     —       —       —               —  
Common stock
     1,076       —       —               1,076  
Additional paid-in capital
     39,208,058       —       —               39,208,058  
Accumulated deficit
     (21,639,638 )     930,377       (930,377 )     A       (21,639,638 )
Treasury stock
     (218,827 )     —       —               (218,827 )
 
                                
Total stockholders’ equity
     17,350,669       930,377       —               17,350,669  
 
                                
Total liabilities and stockholders’ equity
   $ 20,079,349     $ 978,930     $ (967,055 )           $ 20,091,224  
 
                                

 

2

 

World Energy Solutions, Inc.
Pro Forma Combined Statement of Operations
For the year ended December 31, 2010
(Unaudited)
                                         
    World Energy             Pro Forma              
    Solutions     Co-eXprise     Adjustments     Note     Pro Forma  
 
                                        
Revenue
   $ 17,984,662     $ 2,131,228     $ —             $ 20,115,890  
 
                                        
Cost of revenue
     3,715,869       211,766       —               3,927,635  
 
                                
 
                                        
Gross profit
     14,268,793       1,919,462       —               16,188,255  
 
                                
 
                                        
Sales and marketing
     9,483,350       524,262       486,857       B       10,494,469  
 
                                        
General and administrative
     4,893,212       982,381       34,000       B       5,909,593  
 
                                
 
                                        
Total operating expenses
     14,376,562       1,506,643       520,857               16,404,062  
 
                                
 
                                        
Operating income (loss)
     (107,769 )     412,819       (520,857 )             (215,807 )
 
                                        
Other income (expense), net
     8,682       (9,677 )     (220,000 )     C       (220,995 )
 
                                
 
                                        
Income (loss) before income taxes
     (99,087 )     403,142       (740,857 )             (436,802 )
 
                                        
Income tax expense
     —       9,590       —               9,590  
 
                                
 
                                        
Net income (loss)
   $ (99,087 )   $ 393,552     $ (740,857 )           $ (446,392 )
 
                                

 

3

 

World Energy Solutions, Inc.
Pro Forma Combined Statement of Operations
For the six months ended June 30, 2011
(Unaudited)
                                         
    World Energy             Pro Forma              
    Solutions     Co-eXprise     Adjustments     Note     Pro Forma  
 
                                        
Revenue
   $ 9,555,070     $ 1,109,713     $ —             $ 10,664,783  
 
                                        
Cost of revenue
     1,936,513       37,095       —               1,973,608  
 
                                
 
                                        
Gross profit
     7,618,557       1,072,618       —               8,691,175  
 
                                
 
                                        
Sales and marketing
     4,873,050       75,788       243,429       B       5,192,267  
 
                                        
General and administrative
     2,317,070       187,041       17,000       B       2,521,111  
 
                                
 
                                        
Total operating expenses
     7,190,120       262,829       260,429               7,713,378  
 
                                
 
                                        
Operating income (loss)
     428,437       809,789       (260,429 )             977,797  
 
                                        
Other income (expense), net
     27,463       (3,943 )     (70,611 )     C       (47,091 )
 
                                
 
                                        
Income (loss) before income taxes
     455,900       805,846       (331,040 )             930,706  
 
                                        
Income tax expense
     14,500       4,468       —               18,968  
 
                                
 
                                        
Net income (loss)
   $ 441,400     $ 801,378     $ (331,040 )           $ 911,738  
 
                                

 

4

 

World Energy Solutions, Inc.
Notes to Pro Forma Combined Financial Statements
As of June 30, 2011, and For the Six months Ended June 30, 2011
and the Year Ended December 31, 2010
Note A:  
Reflects excluded assets and retained liabilities of the Co-eXprise energy procurement business, elimination of the historical equity accounts and allocation or the allocation of total purchase price as follows:
         
Unbilled receivables
   $ 428,957  
Liabilities acquired
     (11,875 )
Intangibles
     1,760,000  
Goodwill
     1,822,918  
 
      
Total purchase price
   $ 4,000,000  
 
      
Note B:  
Reflects the pro forma adjustments to amortization of intangible assets as if the acquisition had occurred on January 1, 2010 using lives from two and one half to seven years.
Note C:  
Reflects foregone interest income and interest expense on borrowed amounts to fund the purchase of Co-eXprise effective January 1, 2010.

 

5

Wikinvest © 2006, 2007, 2008, 2009, 2010, 2011, 2012. Use of this site is subject to express Terms of Service, Privacy Policy, and Disclaimer. By continuing past this page, you agree to abide by these terms. Any information provided by Wikinvest, including but not limited to company data, competitors, business analysis, market share, sales revenues and other operating metrics, earnings call analysis, conference call transcripts, industry information, or price targets should not be construed as research, trading tips or recommendations, or investment advice and is provided with no warrants as to its accuracy. Stock market data, including US and International equity symbols, stock quotes, share prices, earnings ratios, and other fundamental data is provided by data partners. Stock market quotes delayed at least 15 minutes for NASDAQ, 20 mins for NYSE and AMEX. Market data by Xignite. See data providers for more details. Company names, products, services and branding cited herein may be trademarks or registered trademarks of their respective owners. The use of trademarks or service marks of another is not a representation that the other is affiliated with, sponsors, is sponsored by, endorses, or is endorsed by Wikinvest.
Powered by MediaWiki