|
Delaware
|
13-4343369
|
|
|
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
|
Large
Accelerated Filer ¨
|
Non-Accelerated
Filer ¨
|
|
Accelerated
Filer ¨
|
Smaller
Reporting Company x
|
|
Page
|
||
|
PART I
|
FINANCIAL INFORMATION
|
|
|
Item
1.
|
Financial
Statements
|
3
|
|
Item
2.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
4
|
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
10
|
|
Item
4.
|
Controls
and Procedures
|
10
|
|
10
|
||
|
PART
II
|
OTHER
INFORMATION
|
|
|
Item
1.
|
Legal
Proceedings
|
10
|
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
10
|
|
Item
3.
|
Defaults
Upon Senior Securities
|
10
|
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
10
|
|
Item
5.
|
Other
Information
|
10
|
|
Item
6.
|
Exhibits
|
11
|
|
Signatures
|
13
|
|
|
PREMIER
POWER RENEWABLE ENERGY, INC.
|
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
AS
OF SEPTEMBER 30, 2009 AND DECEMBER 31,
2008
|
|
September
30,
|
December 31,
|
|||||||
|
2009
|
2008
|
|||||||
|
(unaudited)
|
(audited)
|
|||||||
|
ASSETS
|
||||||||
|
Current
assets:
|
||||||||
|
Cash
and cash equivalents
|
$ | 3,666,219 | $ | 5,770,536 | ||||
|
Accounts
receivable, net of allowance for doubtful
accounts of
$18,000
at September 30, 2009 and December 31, 2008
|
3,215,761 | 4,767,653 | ||||||
|
Inventory
|
2,089,883 | 1,424,910 | ||||||
|
Project
assets
|
3,108,372 | - | ||||||
|
Prepaid
expenses and other current assets
|
284,201 | 259,328 | ||||||
|
Costs
and estimated earnings in excess of billings
on
uncompleted contracts
|
1,136,653 | 235,929 | ||||||
|
Sales
tax receivable
|
161,918 | 93,775 | ||||||
|
Deferred
tax assets
|
262,709 | 228,835 | ||||||
|
Total
current assets
|
13,925,716 | 12,780,966 | ||||||
|
Property
and equipment, net
|
512,489 | 474,905 | ||||||
|
Intangible
assets
|
962,852 | 1,048,420 | ||||||
|
Goodwill
|
12,465,857 | 483,496 | ||||||
|
Deferred
tax assets, long-term
|
1,427,421 | 24,867 | ||||||
|
Total
assets
|
$ | 29,294,335 | $ | 14,812,654 | ||||
|
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||
|
Current
liabilities:
|
||||||||
|
Accounts
payable
|
$ | 4,280,346 | $ | 3,707,141 | ||||
|
Accrued
liablilities
|
893,597 | 1,368,018 | ||||||
|
Billings
in excess of costs and estimated earnings
|
||||||||
|
on
uncompleted contracts
|
753,498 | 1,206,403 | ||||||
|
Taxes
payable
|
410,385 | 184,470 | ||||||
|
Borrowings,
current
|
144,500 | 38,311 | ||||||
|
Total
current liabilities
|
6,482,326 | 6,504,343 | ||||||
|
Borrowings,
non-current
|
2,136,589 | 92,407 | ||||||
|
Contingent
consideration liability
|
12,026,400 | - | ||||||
|
Defered
tax liabilities, long-term
|
343,279 | 343,279 | ||||||
|
Total
liabilities
|
20,988,594 | 6,940,029 | ||||||
|
Shareholders'
equity:
|
||||||||
|
|
||||||||
|
Series
A convertible preferred stock, par value $.0001 per share: 5,000,000
shares
designated
out of 20,000,000 shares of preferred stock authorized; 3,500,000
shares
issued and outstanding at September 30, 2009 and December 31,
2008
|
350 | 350 | ||||||
|
Series
B convertible preferred stock, par value $.0001 per share: 2,800,000
shares
designated
out of 20,000,000 shares of
preferred stock authorized; 2,800,000
and
0 shares issued and outstanding at
September 30, 2009 and December 31, 2008, respectively
|
280 | - | ||||||
|
Common
stock, par value $.0001 per share; 500,000,000 shares
authorized;
29,050,250
and 26,048,750 shares issued and outstanding at
September
30, 2009 and December 31, 2008, respectively
|
2,605 | 2,605 | ||||||
|
Additional
paid-in-capital
|
17,598,750 | 7,542,064 | ||||||
|
(Accumulated
deficit) retained earnings
|
(9,480,855 | ) | 369,296 | |||||
|
Accumulated
other comprehensive income (loss)
|
11,155 | (41,690 | ) | |||||
|
Total
Premier Power Renewable Energy, Inc., shareholders' equity
|
8,132,285 | 7,872,625 | ||||||
|
Noncontrolling
interest
|
173,456 | - | ||||||
|
Total
shareholders' equity
|
8,305,741 | 7,872,625 | ||||||
|
Total
liabilities and shareholders' equity
|
$ | 29,294,335 | $ | 14,812,654 | ||||
|
PREMIER
POWER RENEWABLE ENERGY, INC.
|
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
FOR
THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2009 AND SEPTEMBER 30,
2008
|
|
|
For
Three Months ended September 30,
|
For
Nine Months ended September 30,
|
|||||||||||||||
|
2009
|
2008
|
2009
|
2008
|
|||||||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||
|
Net
sales
|
$ | 6,284,590 | $ | 9,236,108 | $ | 15,192,289 | $ | 27,224,925 | ||||||||
|
Cost
of sales
|
(4,901,252 | ) | (8,233,171 | ) | (12,901,906 | ) | (23,502,924 | ) | ||||||||
|
Gross
profit
|
1,383,338 | 1,002,937 | 2,290,383 | 3,722,001 | ||||||||||||
|
Operating
expenses:
|
||||||||||||||||
|
Sales
and marketing
|
601,281 | 576,451 | 1,973,585 | 1,571,826 | ||||||||||||
|
General
and administrative
|
1,842,370 | 515,163 | 4,245,111 | 1,427,653 | ||||||||||||
|
Total
operating expenses
|
2,443,651 | 1,091,614 | 6,218,696 | 2,999,479 | ||||||||||||
|
Operating
(loss) income
|
(1,060,313 | ) | (88,677 | ) | (3,928,313 | ) | 722,522 | |||||||||
|
Other
income (expense):
|
||||||||||||||||
|
Interest
expense
|
(29,687 | ) | (16,912 | ) | (37,857 | ) | (55,957 | ) | ||||||||
|
Change
in fair value of financial instruments
|
- | - | 2,183,498 | - | ||||||||||||
|
Interest
income
|
2,091 | 50 | 30,529 | 21,867 | ||||||||||||
|
Total
other income (expense), net
|
(27,596 | ) | (16,862 | ) | 2,176,170 | (34,090 | ) | |||||||||
|
(Loss)
income before income taxes
|
(1,087,909 | ) | (105,539 | ) | (1,752,143 | ) | 688,432 | |||||||||
| Income tax benefit | 91,502 | 352,762 | 1,217,989 | 148,428 | ||||||||||||
|
Net
(loss) income
|
(996,407 | ) | 247,223 | (534,154 | ) | 836,860 | ||||||||||
|
Less: Net
(income) loss attributable to noncontrolling interest
|
8,589 | 90,728 | 8,589 | (224,315 | ) | |||||||||||
|
Net
(loss) income attributable to Premier Power Renewable Energy,
Inc.
|
$ | (987,818 | ) | $ | 337,951 | $ | (525,565 | ) | $ | 612,545 | ||||||
|
Earnings Per Share attributable
to Premier Power Renewable Energy, Inc:
|
||||||||||||||||
|
Basic
|
$ | (0.04 | ) | $ | 0.02 | $ | (0.02 | ) | $ | 0.03 | ||||||
|
Diluted
|
$ | (0.04 | ) | $ | 0.01 | $ | (0.02 | ) | $ | 0.03 | ||||||
|
Weighted
Average Shares Outstanding:
|
||||||||||||||||
|
Basic
|
26,049,294 | 22,268,639 | 26,048,932 | 21,533,243 | ||||||||||||
|
Diluted
|
26,049,294 | 23,067,552 | 26,048,932 | 21,802,474 | ||||||||||||
|
PREMIER
POWER RENEWABLE ENERGY, INC.
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
FOR
THE NINE MONTHS ENDED SEPTEMBER 30, 2009 AND SEPTEMBER 30,
2008
|
|
For
Nine Months ended
|
||||||||
|
September 30, 2009
|
September 30, 2008
|
|||||||
|
(unaudited)
|
(unaudited)
|
|||||||
|
Cash
flows from operating activities:
|
||||||||
|
Net
(loss) income
|
(534,154 | ) | 836,860 | |||||
|
Adjustments
to reconcile net (loss) income provided by
|
||||||||
|
(used
in) operating activities:
|
||||||||
|
Employee
stock compensation
|
376,686 | - | ||||||
|
Depreciation
and amortization
|
308,804 | 73,286 | ||||||
|
Settlement
of warrant liability
|
(2,183,498 | ) | - | |||||
|
Changes
in operating assets and liabilities:
|
||||||||
|
Accounts
receivable
|
1,906,258 | (5,292,474 | ) | |||||
|
Sales
tax receivable
|
(63,812 | ) | - | |||||
|
Inventory
|
(372,632 | ) | (5,519,001 | ) | ||||
|
Prepaid
expenses and other assets
|
(23,264 | ) | 25,342 | |||||
|
Project
assets
|
(3,068,025 | ) | - | |||||
|
Costs
and estimated earnings in excess of billings
|
||||||||
|
on
uncompleted contracts
|
(866,077 | ) | (603,588 | ) | ||||
|
Accounts
payable
|
145,794 | 2,424,216 | ||||||
|
Accrued
liabilities
|
(537,774 | ) | 719,288 | |||||
|
Billings
in excess of costs and estimated earnings
|
||||||||
|
on
uncompleted contracts
|
(360,961 | ) | 5,323,707 | |||||
|
Taxes
payable
|
(145,506 | ) | - | |||||
|
Deferred
taxes
|
(1,436,428 | ) | (203,542 | ) | ||||
|
Net
cash used in operating activities
|
(6,854,589 | ) | (2,215,906 | ) | ||||
|
Cash
flows from investing activities:
|
||||||||
|
Acquisition
of property and equipment
|
(113,018 | ) | (89,833 | ) | ||||
|
Net
cash paid for Rupinvest acquisition
|
(1,977 | ) | - | |||||
|
Proceeds
from sale of property and equipment
|
- | 5,480 | ||||||
|
Net
cash used in investing activities
|
|
(114,995 | ) | (84,353 | ) | |||
|
Cash
flows from financing activities:
|
||||||||
|
Principal
payments on borrowings
|
(33,649 | ) | (50,745 | ) | ||||
|
Sale
of noncontrolling interest
|
175,600 | - | ||||||
|
Proceeds
from borrowings
|
2,152,434 | 1,250,000 | ||||||
|
Proceeds
from issuance of preferred stock and warrants
|
3,000,000 | 5,712,128 | ||||||
|
Repayment
from shareholders
|
- | 23,458 | ||||||
|
Distributions
|
- | (452,000 | ) | |||||
|
Cost
related to share registration
|
(460,809 | ) | - | |||||
|
Net
cash provided by financing activities
|
4,833,576 | 6,482,841 | ||||||
|
Effect
of foreign currency
|
15,334 | (14,380 | ) | |||||
|
(Decrease)
increase in cash and cash equivalents
|
(2,120,674 | ) | 4,168,202 | |||||
|
Cash
and cash equivalents at begining of period
|
5,786,893 | 1,278,651 | ||||||
|
Cash
and cash equivalents at end of period
|
$ | 3,666,219 | $ | 5,446,853 | ||||
|
Supplemental
cash flow information:
|
||||||||
|
Interest
paid
|
$ | 35,417 | $ | 16,912 | ||||
|
Taxes
paid
|
$ | 140,535 | $ | 55,113 | ||||
|
Non-cash
investing and financing activities:
|
||||||||
|
Common
stock issued to acquire noncontrolling interest
|
$ | - | $ | 1,489,234 | ||||
|
Issuance
of notes to acquire equipment
|
$ | - | $ | 62,983 | ||||
| Net cash paid for Rupinvest acquisiton: | ||||||||
|
Tangible
assets
|
$ | 615,970 | ||||||
|
Intangible
assets
|
12,087,370 | |||||||
|
Total
assets
|
12,703,340 | |||||||
|
Liablilities
assumed
|
(658,648 | ) | ||||||
|
Purchase
price
|
12,044,692 | |||||||
|
Less:
|
||||||||
|
Contingent
consideration liability
|
(12,026,400 | ) | ||||||
|
Cash
acquired
|
(16,315 | ) | ||||||
|
Net
cash paid for Rupinvest acquisition
|
$ | 1,977 | ||||||
|
PREMIER
POWER RENEWABLE ENERGY, INC.
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
|
|
FOR THE NINE MONTHS ENDED
SEPTEMBER 30,
2009
|
|
Common
Stock
|
Series
A -
Preferred Stock |
Series
B -
Preferred
Stock
|
Additional
Paid
In
|
Retained
Earnings
(Accumulated
|
Accumulated
Other
Comprehensive
|
Premier
Power
Renewable
Energy,
Inc.
Shareholders'
|
Noncontrolling
|
|||||||||||||||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit)
|
Income
(Loss)
|
Equity
|
Interest
|
Total
|
|||||||||||||||||||||||||||||||||||||
|
Balance
December 31, 2008, (audited)
|
26,048,750
|
$
|
2,605
|
3,500,000
|
$
|
350
|
-
|
$
|
-
|
$
|
7,542,064
|
$
|
369,296
|
$
|
(41,690
|
)
|
$
|
7,872,625
|
$
|
-
|
$
|
7,872,625
|
||||||||||||||||||||||||||
|
Cummulative
effect of adjustment upon
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
adoption
of EITF 07-5 (restated)
|
(1,793,987
|
)
|
(9,324,586
|
)
|
(11,118,573
|
)
|
(11,118,573
|
)
|
||||||||||||||||||||||||||||||||||||||||
|
Balance
January 1, 2009 (restated)
|
26,048,750
|
2,605
|
3,500,000
|
350
|
-
|
-
|
5,748,077
|
(8,955,290
|
)
|
(41,690
|
)
|
(3,245,948
|
)
|
-
|
(3,245,948
|
)
|
||||||||||||||||||||||||||||||||
|
Net
loss
|
(525,565
|
)
|
(525,565
|
)
|
(8,589
|
)
|
(534,154
|
)
|
||||||||||||||||||||||||||||||||||||||||
|
Foreign
currency translation adjustment
|
52,845
|
52,845
|
6,445
|
59,290
|
||||||||||||||||||||||||||||||||||||||||||||
|
Comprehensive
loss
|
(472,720
|
)
|
(2,144
|
)
|
(474,864
|
)
|
||||||||||||||||||||||||||||||||||||||||||
|
Employee
stock compensation
|
1,500
|
376,686
|
376,686
|
376,686
|
||||||||||||||||||||||||||||||||||||||||||||
|
Cost
related to share registration
|
(460,809
|
)
|
(460,809
|
)
|
(460,809
|
)
|
||||||||||||||||||||||||||||||||||||||||||
|
Sale
of noncontrolling interest
|
175,600
|
175,600
|
||||||||||||||||||||||||||||||||||||||||||||||
|
Gain
on settlement of warrant liability
|
1,435,076
|
1,435,076
|
1,435,076
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Issuance
of series B convertible preferred stock
|
2,800,000
|
280
|
10,499,720
|
10,500,000
|
10,500,000
|
|||||||||||||||||||||||||||||||||||||||||||
|
Issuance
of escrow shares related to Rupinvest acquisition
|
3,000,000
|
|||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||
|
Balance
September 30, 2009 (unaudited)
|
29,050,250
|
$
|
2,605
|
3,500,000
|
$
|
350
|
2,800,000
|
$
|
280
|
$
|
17,598,750
|
$
|
(9,480,855
|
)
|
$
|
11,155
|
$
|
8,132,285
|
$
|
173,456
|
$
|
8,305,741
|
||||||||||||||||||||||||||
|
Fair
value of shares exchanged
|
$
|
1,489,234
|
||
|
Tangible
assets acquired
|
$
|
(1,033,603
|
)
|
|
|
Amortizing
intangible assets acquired
|
$
|
(1,110,001
|
)
|
|
|
Liabilities
assumed
|
$
|
1,137,866
|
||
|
Goodwill
|
$
|
483, 496
|
|
Nine Months
|
Nine Months
|
|||||||
|
Ended
|
Ended
|
|||||||
|
September 30,
|
September 30,
|
|||||||
|
2009
|
2008
|
|||||||
|
Balance
at beginning of period
|
$ | 367,250 | $ | 172,002 | ||||
|
Warranty
expense
|
83,161 | 199,482 | ||||||
|
Less:
Warranty claims
|
(157,711 | ) | (39,698 | ) | ||||
|
Balance
at end of period
|
$ | 292,700 | $ | 331,786 | ||||
|
|
·
|
The
Consolidated Statements of Operations now present “Net income (loss),”
which includes “Net income (loss) attributable to noncontrolling interest”
and “Net income (loss) attributable to Premier Power Renewable Energy,
Inc.” Earnings per share is now identified as attributable to
Premier Power Renewable Energy,
Inc.
|
|
|
·
|
The
Consolidated Balance Sheets now present “Noncontrolling interest” as a
component of “Shareholders’ equity.” The Premier Power
Renewable Energy, Inc. shareholders’ equity is equivalent to the
previously reported “Total shareholders’
equity.”
|
|
|
·
|
The
Consolidated Statements of Shareholders’ Equity separately displays
noncontrolling interest activity.
|
|
Nine
Months Ended
|
Nine
Months Ended
|
|||||||
|
September
30, 2009
|
September
30, 2008
|
|||||||
|
Beginning
balance
|
$ | ― | $ | 1,650 | ||||
|
Net
income (loss)
|
(8,589 | ) | 224,315 | |||||
|
Foreign
currency translation adjustment
|
6,445 | (23,535 | ) | |||||
|
Purchase
of noncontrolling interest in Premier Power Italy
|
175,600 | ― | ||||||
|
Sale
of noncontrolling interest in Premier Power Spain
|
― | (202,430 | ) | |||||
|
Ending
balance
|
$ | 173,456 | $ | ― | ||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||
|
September 30, 2008
|
September 30, 2008
|
|||||||
|
Net
(loss) income
|
$ | 337,951 | $ | 612,545 | ||||
|
Earnings
Per Share:
|
||||||||
|
Basic
|
$ | 0.02 | $ | 0.03 | ||||
|
Diluted
|
$ | 0.01 | $ | 0.03 | ||||
|
Weighted
Average Shares Outstanding:
|
||||||||
|
Basic
|
22,268,639 | 21,533,243 | ||||||
|
Dilutive
effect of warrants
|
798,913 | 269,231 | ||||||
|
Diluted
|
23,067,552 | 21,802,474 | ||||||
|
Amortizing Intangibles
|
September 30, 2009
|
December 31, 2008
|
||||||
|
Trademark
|
$ | 729,032 | $ | 865,106 | ||||
|
Customer
List
|
99,175 | - | ||||||
|
Employee
contract
|
134,645 | 157,086 | ||||||
|
Backlog
|
- | 26,228 | ||||||
|
Subtotal
|
962,852 | 1,048,420 | ||||||
|
Goodwill
|
12,465,857 | 483,496 | ||||||
|
Total
|
$ | 13,428,709 | $ | 1,531,916 | ||||
|
Beginning
balance, January 1, 2009
|
$ | 483,496 | ||
|
Goodwill
from Rupinvest acquisition
|
11,982,361 | |||
|
Ending
balance, September 31, 2009
|
$ | 12,465,857 |
|
Cash
|
$ | 16,315 | ||
|
Accounts
Receivable
|
314,702 | |||
|
Inventory
|
246,962 | |||
|
Intangible
assets - customer list
|
105,009 | |||
|
Fixed
assets
|
37,991 | |||
|
Accounts
payable and accrued liabilities
|
(381,405 | ) | ||
|
Taxes
payable
|
(277,243 | ) | ||
|
Goodwill
|
11,982,361 | |||
|
Total
purchase consideration
|
$ | 12,044,692 |
|
Nine Months Ended
|
Nine Months Ended
|
|||||||
|
Septmeber 30, 2009
|
September 30, 2008
|
|||||||
|
Total
Revenue
|
$ | 17,973,557 | $ | 32,988,862 | ||||
|
Net
(loss) income
|
$ | (592,186 | ) | $ | 1,036,832 | |||
|
September 30, 2009
|
December 31, 2008
|
|||||||
|
Equipment
|
$ | 163,031 | $ | 203,628 | ||||
|
Furniture and
computers
|
165,201 | 59,194 | ||||||
|
Vehicles
|
597,128 | 504,546 | ||||||
| 925,360 | 767,368 | |||||||
|
Less:
accumulated depreciation
|
(412,871 | ) | (292,463 | ) | ||||
| $ | 512,489 | $ | 474,905 | |||||
|
September 30, 2009
|
December 31, 2008
|
|||||||
|
Payroll
|
$ | 248,064 | $ | 477,163 | ||||
|
Warranty
reserve
|
292,700 | 367,250 | ||||||
|
401K
plan
|
- | 20,000 | ||||||
|
Sales
and local taxes
|
139,307 | 301,938 | ||||||
|
Workers
compensation insurance
|
- | 20,000 | ||||||
|
Accrued
subcontractors
|
18,485 | 79,002 | ||||||
|
Other
operational accruals
|
195,041 | 102,665 | ||||||
|
Total
|
$ | 893,597 | $ | 1,368,018 | ||||
|
2009
|
$ | 26,151 | ||
|
2010
|
86,979 | |||
|
2011
|
147,440 | |||
|
2012
|
134,754 | |||
|
2013
|
66,994 | |||
|
2014
|
422 | |||
| $ | 462,740 |
|
2009
|
$ | 26,803 | ||
|
2010
|
101,454 | |||
|
2011
|
72,667 | |||
|
2012
|
64,495 | |||
|
2013
|
52,968 | |||
|
Thereafter
|
48,517 | |||
|
Total
|
$ | 366,904 |
|
Number of Shares
included in Warrant
|
Dividend Yield
|
Volatility
|
Risk-Free
Rate
|
Expected Life
(in years)
|
Stock Price
|
|||||||||||||||
|
1,750,000
|
0.0
|
%
|
95.0
|
%
|
4.5
|
%
|
4
|
$
|
2.50
|
|||||||||||
|
1,750,000
|
0.0
|
%
|
95.0
|
%
|
4.5
|
%
|
4
|
$
|
3.00
|
|||||||||||
|
Weighted-
|
||||||||
|
Number of
|
Average Date
|
|||||||
|
Shares
|
Fair Value
|
|||||||
|
September 30, 2009
|
September 30, 2009
|
|||||||
|
Outstanding and not
vested beginning balance
|
- | $ | - | |||||
|
Granted
during the year
|
1,142,479 | 3.32 | ||||||
|
Forfeited/cancelled
during the year
|
(125,250 | ) | 3.32 | |||||
|
Released/vested
during the year
|
- | - | ||||||
|
Outstanding
and not vested at September 30, 2009
|
1,017,229 | $ | 3.32 | |||||
|
Nine Months Ended
|
||||
|
September 30, 2009
|
||||
|
Administration
|
$ | 176,267 | ||
|
Sales and
marketing
|
79,213 | |||
|
Cost
of goods sold
|
121,206 | |||
|
Total
stock-based compensation expense
|
376,686 | |||
|
Tax
effect on stock-based compensation expense
|
119,372 | |||
|
Total
stock-based compensation expense after taxes
|
$ | 257,314 | ||
|
Effect
on net loss per share: Basic
|
$ | (0.01 | ) | |
|
Effect
on net loss per share: Diluted
|
$ | (0.01 | ) | |
|
Number of
|
||||||||
|
Shares Subject To
|
Weighted-Average
|
|||||||
|
Option
|
Exercise Price
|
|||||||
|
Outstanding at January 1, 2009
|
$ | - | $ | - | ||||
|
Granted
during three months ended March 31, 2009
|
1,142,479 | 4.25 | ||||||
|
Forfeited/cancelled/expired
during three months ended March 31, 2009
|
- | - | ||||||
|
Exercisable
at during the year
|
- | - | ||||||
|
Outstanding
at March 31, 2009
|
1,142,479 | 4.25 | ||||||
|
Exercisable
at March 31, 2009
|
- | - | ||||||
|
Forfeited/cancelled/expired
during three months ended June 30, 2009
|
78,000 | 4.25 | ||||||
|
Exercisable
at during the year
|
- | - | ||||||
|
Outstanding
at June 30, 2009
|
1,064,479 | 4.25 | ||||||
|
Exercisable
at June 30, 2009
|
- | - | ||||||
|
Forfeited/cancelled/expired
during three months ended September 30, 2009
|
47,250 | 4.25 | ||||||
|
Exercisable
at during the year
|
- | - | ||||||
|
Outstanding
at Setempber 30, 2009
|
$ | 1,017,229 | $ | 4.25 | ||||
|
Exercisable
at September 30, 2009
|
- | - | ||||||
|
Expected
volatility
|
93.60 | % | ||
|
Expected
dividends
|
0 | % | ||
|
Expected
term
|
6.5
years
|
|||
|
Risk-free
interest rate
|
1.88 | % | ||
|
Weighted-average
fair value per share
|
$ | 3.32 | ||
|
|
·
|
Level
1, defined as observable inputs such as quoted prices in active markets
for identical assets.
|
|
|
·
|
Level
2, defined as observable inputs other than Level 1 prices. They
include quoted prices for similar assets or liabilities in an active
market, quoted prices for identical assets and liabilities in a market
that is not active, or other inputs that are observable or can be
corroborated by observable market data for substantially the full term of
the assets or liabilities.
|
|
|
·
|
Level
3, defined as unobservable inputs in which little or no market data
exists, therefore requiring an entity to develop its own
assumptions.
|
|
Level
1
|
Level
2
|
Level
3
|
||||||||||
|
Liabilities:
Contingent consideration
|
$ | ― | $ | ― | $ | 12,026,400 | ||||||
|
(in thousands)
|
Nine Months Ended
September 30, 2009
|
Nine Months Ended
September 30, 2008
|
||||||
|
Net
cash used in operating activities
|
$
|
(6,854,589
|
)
|
$
|
(2,215,906
|
)
|
||
|
Net
cash used in investing activities
|
$
|
(114,995
|
)
|
$
|
(84,353
|
)
|
||
|
Net
cash provided by financing activities
|
$
|
4,833,576
|
$
|
6,482,841
|
||||
|
Net
(decrease) increase in cash and cash equivalents
|
$
|
(2,120,674
|
)
|
$
|
4,168,202
|
|||
|
Payments Due by Period
|
||||||||||||||||||||
|
Total
|
Less than 1 year
|
1-3 Years
|
3-5 Years
|
5 years +
|
||||||||||||||||
|
Contractual
Obligations:
|
||||||||||||||||||||
|
Bank
Indebtedness
|
$
|
2,281,089
|
$
|
144,500
|
$
|
1,995,217
|
$
|
140,531
|
$
|
841
|
||||||||||
|
Operating
Leases
|
366,904
|
26,803
|
238,616
|
83,610
|
17,875
|
|||||||||||||||
|
Totals:
|
$
|
2,647,993
|
$
|
171,303
|
$
|
2,233,833
|
$
|
224,141
|
$
|
18,716
|
||||||||||
|
Exhibit
Number
|
Description
|
|
|
2.1
|
Share
Exchange Agreement between the Company and its majority stockholder, and
Premier Power Renewable Energy, Inc. and its stockholders, dated September
9, 2008 (3)
|
|
|
2.2
|
Share
Exchange Agreement between Premier Power Renewable Energy, Inc., Rupinvest
Sarl, and Esdras Ltd., dated June 3, 2009 (6)
(3)
|
|
|
3.1
|
Certificate
of Incorporation (1)
|
|
|
3.2
|
Bylaws
(1)
|
|
|
3.3
|
Certificate
of Amendment of the Certificate of Incorporation, filed August 19, 2008
with the Secretary of State of the State of Delaware
(2)
|
|
|
3.4
|
Certificate
of Amendment of the Certificate of Incorporation, filed August 29, 2008
and effective September 5, 2008 with the Secretary of State of the State
of Delaware (3)
|
|
|
3.5
|
Certificate
of Designation of Preferences, Rights and Limitations of Series A
Convertible Preferred Stock, filed September 10, 2008 with the Secretary
of State of the State of Delaware (3)
|
|
|
3.6
|
Amendment
to Certificate of Incorporation, filed November 24, 2008 with the
Secretary of State of Delaware (4)
|
|
|
3.7
|
Amendment
to Bylaws (5)
|
|
|
3.8
|
Certificate
of Designation of Preferences, Rights and Limitations of Series B
Convertible Preferred Stock, filed with the Delaware Secretary of State on
June 12, 2009 (7)
|
|
|
10.1
|
Loan
Agreement (Asset Based) between Umpqua Bank and Premier Power Renewable
Energy, Inc., dated July 13, 2009 (8)
|
|
|
10.2
|
Promissory
Note (Line of Credit Note) between Umpqua Bank and Premier Power Renewable
Energy, Inc., dated July 13, 2009 (8)
|
|
|
10.3
|
Form
of Modification to Promissory Note (Line of Credit Note) and Loan
Agreement between Umpqua Bank and Premier Power Renewable Energy, Inc.
(8)
|
|
|
10.4
|
Commercial
Security Agreement between Umpqua Bank and Premier Power Renewable Energy,
Inc., dated July 13, 2009 (8)
|
|
|
10.5
|
Commercial
Security Agreement (Premier Power California) between Umpqua Bank and
Premier Power Renewable Energy, Inc., dated July 13, 2009
(8)
|
|
|
10.6
|
Rider
to Security Agreement Executed by Non-Borrower Grantor (Premier Power
California) between Umpqua Bank and Premier Power Renewable Energy, Inc.,
dated July 13, 2009 (8)
|
|
|
10.7
|
Commercial
Security Agreement (Bright Futures Technologies, LLC) between Umpqua Bank
and Bright Futures Technologies, LLC, dated July 13, 2009
(8)
|
|
|
10.8
|
Rider
to Security Agreement Executed by Non-Borrower Grantor (Bright Futures
Technologies, LLC) between Umpqua Bank and Bright Futures Technologies,
LLC, dated July 13, 2009 (8)
|
|
|
10.9
|
Commercial
Security Agreement (Premier Power, Sociedad Limitada) between Umpqua Bank
and Premier Power, Sociedad Limitada, dated July 13, 2009
(8)
|
|
|
10.10
|
Rider
to Security Agreement Executed by Non-Borrower Grantor (Premier Power,
Sociedad Limitada) between Umpqua Bank and Premier Power, Sociedad
Limitada, dated July 13, 2009 (8)
|
|
|
10.11
|
Agreement
to Provide Insurance between Umpqua Bank and Premier Power Renewable
Energy, Inc., dated July 13, 2009 (8)
|
|
|
10.12
|
Disbursement
Request and Authorization between Umpqua Bank and Premier Power Renewable
Energy, Inc., dated July 13, 2009 (8)
|
|
|
10.13
|
Landlord’s
Release and Waiver among Umpqua Bank, Premier Power Renewable Energy, Inc.
and Wagner Family ILP, dated July 13, 2009 (8)
|
|
|
10.14
|
Landlord’s
Release and Waiver among Umpqua Bank, Premier Power Renewable Energy,
Inc., and MKJ - McCalla Investments, LLC dated July 13, 2009
(8)
|
|
|
10.15
|
Landlord’s
Release and Waiver among Umpqua Bank, Premier Power Renewable
Energy, Inc. and 33 Partners, Inc., dated July 13, 2009
(8)
|
|
|
10.16
|
Escrow
Agreement between the Registrant, Rupinvest Sarl, Esdras Ltd., and Capita
Trust Company Limited, dated July 9, 2009
(9)
|
|
10.17
|
Escrow
Agreement Amendment No. 1 between the Registrant, Rupinvest Sarl, Esdras
Ltd., and Capita Trust Company Limited, dated July 22, 2009
(10)
|
|
|
10.18
|
Waiver
and Amendment between the Registrant, Rupinvest Sarl, Esdras Ltd., and
Capita Trust Company Limited, dated July 30, 2009 (11)
|
|
|
31.1
|
Section 302
Certification by the Corporation’s Principal Executive Officer
*
|
|
|
31.2
|
Section 302
Certification by the Corporation’s Principal Financial and Accounting
Officer *
|
|
|
32.1
|
Section 906
Certification by the Corporation’s Principal Executive Officer
*
|
|
|
32.2
|
Section 906
Certification by the Corporation’s Principal Financial and Accounting
Officer *
|
|
*
|
Filed
herewith.
|
|
(1)
|
Filed
on February 13, 2007 as an exhibit to our Registration Statement on Form
SB-2/A, and incorporated herein by reference.
|
|
(2)
|
Filed
on August 29, 2008 as an exhibit to our Current Report on Form 8-K, and
incorporated herein by reference.
|
|
(3)
|
Filed
on September 11, 2008 as an exhibit to our Current Report on Form 8-K, and
incorporated herein by reference.
|
|
(4)
|
Filed
on November 26, 2008 as an exhibit to our Current Report on Form 8-K, and
incorporated herein by reference.
|
|
(5)
|
Filed
on January 16, 2009 as an exhibit to our Current Report on Form 8-K, and
incorporated herein by reference.
|
|
(6)
|
Filed
on June 8, 2009 as an exhibit to our Current Report on Form 8-K, and
incorporated herein by reference.
|
|
(7)
|
Filed
on June 18, 2009 as an exhibit to our Current Report on Form 8-K, and
incorporated herein by reference.
|
|
(8)
|
Filed
on July 13, 2009 as an exhibit to our Current Report on Form 8-K, and
incorporated herein by reference.
|
|
(9)
|
Filed
on July 15, 2009 as an exhibit to our Current Report on Form 8-K, and
incorporated herein by reference.
|
|
(10)
|
Filed
on July 23, 2009 as an exhibit to our Current Report on Form 8-K, and
incorporated herein by reference.
|
|
(11)
|
Filed
on August 5, 2009 as an exhibit to our Current Report on Form 8-K, and
incorporated herein by reference.
|
|
PREMIER
POWER RENEWABLE ENERGY, INC.
|
||
|
(Registrant)
|
||
|
Date:
November 16, 2009
|
By:
|
/s/ Dean Marks
|
|
Dean
Marks
|
||
|
Chief
Executive Officer and President (Principal Executive
Officer)
|
||
|
Date:
November 16, 2009
|
By:
|
/s/ Rhonda Holden
|
|
Rhonda
Holden
|
||
|
Controller
(Principal Financial & Accounting
Officer)*
|
||