Exhibit 99.1
Highpower International Reports Financial Results
For the Second Quarter And Six Months Ended June 30, 2016
Highlighted By Higher Net Income and EPS
Company to Hold Conference Call on August 12, 2016 at 10:00a.m.Eastern Time /7:00a.m. Pacific Time
SAN FRANCISCO, USA and SHENZHEN, CHINA–August 12, 2016 - Highpower International, Inc. (NASDAQ: HPJ), a developer, manufacturer, and marketer of lithium and nickel-metal hydride (Ni-MH) rechargeable batteries, and battery management systems and battery recycling provider, today announced its financial results for the second quarter and six months ended June 30, 2016.
2016 Second Quarter Financial Highlights (all results are compared to prior year period)
| · | Net sales were $36.7million, compared to $38.6 million, primarily due to exchange rate difference. |
| · | Gross margin was 20.8%, compared to 22.2%, mainly due to lower average selling price. |
| · | EBITDA was $3.7million compared to $3.3 million. |
| · | Net income attributable to the Company was $2.1 million, or $0.14 per diluted share, compared to net income attributable to the Company of $1.9 million, or $0.12 per diluted share; non-GAAP net income attributable to the Company was $2.1 million, or $0.15 per diluted share, compared to non-GAAP net income attributable to the Company of $2.1 million, or $0.13 per diluted share. |
Management Commentary
Mr. George Pan, Chairman and CEO of Highpower International, commented, “We are pleased to announce strong results for the second quarter, especially the overall net income is performing well and lithium battery business has a good momentum of progress since the second quarter. We have maintained a solid gross margin in the competitive battery market. We also indicated that growth would accelerate in the second half of 2016 with the battery sales peak season coming. As we have focused on our corporate objectives, we have also established a lean production culture of continuous improvements, which allows us to provide our customers with the best cost performance products and allows Highpower’s sustainable and healthy growth in the future. ”
2016 Second Quarter Financial Review
Net Sales
Net sales for the second quarter ended June 30, 2016 were $36.7 million compared to $38.6 million for the same period in 2015. The 1.9 million decrease in net sales compared to the same period in 2015 was mainly due to a $3.8 million decrease in sales of Ni-MH Batteries, offset by increases of $1.6 million in sales of lithium batteries and $0.3 million increase in sales of new material business. Without exchange rate change, net sales in Q2 of 2016 increased 1.6% compared to the same period in 2015.
Net sales for the six months ended June 30, 2016 were $65.8 million, compared to $70.8 million for the same prior year period. This $5.0 million decrease was due to a $5.7 million decrease in sales of Ni-MH Batteries, offset by a $0.1 million increase in net sales of lithium batteries and $0.7 million increase in new material business. Without exchange rate change, net sales in first half year of 2016 decreased 0.9% compared to same period in 2015.
Gross Profit
For the second quarter ended June 30, 2016, the Company’s gross profit was $7.6 million, compared to $8.6 million, for the same period in 2015. This decrease was mainly due to the decrease in the average selling price of batteries.
For the six months ended June 30, 2016, the Company’s gross profit was $13.5 million, compared to $14.1 million for the same period in 2015.
Gross Margin
Gross margin was 20.8% for the second quarter ended June 30, 2016, compared to 22.2% for the same period in 2015. The decrease was due to pricing declines from the prior year period as well as product mix, offset by lower costs of sales.
Gross margin for the six months ended June 30, 2016 was 20.5%, as compared with 19.9% for the same period in 2015.
Research and Development (R&D)
R&D expenses were $2.0 million, or 5.5% of net sales, for the second quarter ended June 30, 2016, compared to $2.0 million, 5.2% of net sales for the same period in 2015.
For the six months ended June 30, 2016, R&D expenses were$3.7 million, or 5.6% of net sales, compared to $3.7 million, or 5.2% of net sales, for the same period in 2015.
Selling & Distribution
Selling and distribution expenses were $1.5 million, or 4.2% of net sales, for the second quarter ended June 30, 2016, compared to $1.6 million, or 4.1% of net sales, for the same period in 2015.
For the six months ended June 30, 2016, selling and distribution expenses were $3.1 million, or 4.7% of the net sales, compared to $3.4 million, or 4.8% of net sales, for the same period in 2015.
General & Administrative
General and administrative expenses were $3.2 million, or 8.8% of net sales, for the second quarter ended June 30, 2016, compared to $3.4 million, or 8.9% of net sales, for the same period in 2015.
For the six months ended June 30, 2016, general and administrative expenses were $6.3 million, or 9.6% of net sales, compared to $6.4 million, or 9.1% of net sales, for the same period in 2015.
Net Income
For the second quarter of 2016, net income attributable to the Company was $2.1 million, or $0.14 per diluted share based on 15.1 million weighted average diluted shares outstanding, compared to net income of $1.9 million, or $0.12 per diluted share based on 15.4 million weighted average diluted shares outstanding. Non-GAAP net income attributable to the Company was $2.1 million, or $0.15 per diluted share, compared to a non-GAAP net income of $2.1 million, or $0.13 per diluted share, in the prior year period.
For the six months ended June 30, 2016, net income attributable to the Company was $1.7 million, or $0.11 per diluted share based on 15.1 million weighted average diluted shares outstanding, compared to net income of $1.7 million, or $0.11 per diluted share based on 15.5 million weighted average diluted shares outstanding. Non-GAAP net income attributable to the Company was $1.8 million, or $0.11 per diluted share, compared to a non-GAAP net income of $1.7 million, or $0.11 per diluted share, in the prior year period.
EBITDA
EBITDA for the second quarter ended June 30, 2016 was $3.7million, compared to $3.3 million in the prior year period.
For the six months ended June 30, 2016, EBITDA was $4.8 million, compared to $4.5 million, in the prior year period.
A table reconciling EBITDA, a non-GAAP (Generally Accepted Accounting Principles) financial measure, to the appropriate GAAP measure is included with the Company’s financial information below.
Balance Sheet Highlights
| ($ in millions, except per share data) | | June 30, | | | December 31, | |
| | | 2016 | | | 2015 | |
| | | (Unaudited) | | | | |
| | | $ | | | $ | |
| Cash and Cash Equivalents | | $ | 6.8 | | | $ | 5.8 | |
| Total Current Assets | | $ | 78.5 | | | $ | 80.7 | |
| Total Assets | | $ | 134.2 | | | $ | 134.2 | |
| Total Current Liabilities | | $ | 91.5 | | | $ | 91.2 | |
| Total Liabilities | | $ | 91.5 | | | $ | 91.3 | |
| Shareholders’ Equity | | $ | 42.7 | | | $ | 42.9 | |
| Total Liabilities and Shareholders’ Equity | | $ | 134.2 | | | $ | 134.2 | |
| Book Value Per Share | | $ | 2.83 | | | $ | 2.84 | |
Conference Call Details
The Company announced that it will discuss financial results in a conference call on August 12, 2016at 10:00a.m.Eastern Time / 7:00a.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 atwww.highpowertech.com and click on the conference call link, or go to:http://highpowertech.equisolvewebcast.com/q2-2016. 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 20 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 (adjusted) net income or (loss) exclude stock-based compensation expense and change of fair value of warrant liability. 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, economic downturn and uncertainty in Asia and Europe adversely affecting demand for our products; 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; changes in the laws of the PRC that affect our operations; the devaluation of the U.S. Dollar relative to the Renminbi; 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 our exposure to product liability, safety, and defect claims; rising labor costs, volatile metal prices, and inflation; changes in foreign, political, social, business and economic conditions that affect our production capabilities or demand for our products; and various other matters, many of which are beyond our control.. 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.
Sunny Pan
Interim Chief Financial Officer
+86-755-8968-6521
ir@highpowertech.com
INVESTOR RELATIONS:
The Equity Group Inc.
In China
Katherine Yao, Senior Associate
+86-10-6587-6435
kyao@equityny.com
In U.S.
Adam Prior, Senior Vice President
+1 (212) 836-9606
aprior@equityny.com
HIGHPOWER INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
(Stated in US Dollars except Number of Shares)
| | | Three months ended June 30, | | | Six months ended June 30, | |
| | | 2016 | | | 2015 | | | 2016 | | | 2015 | |
| | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
| | | $ | | | $ | | | $ | | | $ | |
| | | | | | | | | | | | | |
| Net sales | | | 36,732,310 | | | | 38,635,801 | | | | 65,829,365 | | | | 70,773,449 | |
| Cost of sales | | | (29,088,639 | ) | | | (30,072,041 | ) | | | (52,308,655 | ) | | | (56,653,975 | ) |
| Gross profit | | | 7,643,671 | | | | 8,563,760 | | | | 13,520,710 | | | | 14,119,474 | |
| | | | | | | | | | | | | | | | | |
| Research and development expenses | | | (2,035,886 | ) | | | (1,997,494 | ) | | | (3,658,769 | ) | | | (3,671,618 | ) |
| Selling and distribution expenses | | | (1,539,395 | ) | | | (1,597,564 | ) | | | (3,074,431 | ) | | | (3,396,286 | ) |
| General and administrative expenses | | | (3,248,899 | ) | | | (3,423,770 | ) | | | (6,318,613 | ) | | | (6,448,521 | ) |
| Foreign currency transaction gain | | | 600,313 | | | | 73,546 | | | | 509,877 | | | | 443,857 | |
| Total operating expenses | | | (6,223,867 | ) | | | (6,945,282 | ) | | | (12,541,936 | ) | | | (13,072,568 | ) |
| | | | | | | | | | | | | | | | | |
| Income from operations | | | 1,419,804 | | | | 1,618,478 | | | | 978,774 | | | | 1,046,906 | |
| | | | | | | | | | | | | | | | | |
| Gain on change of fair value of warrant liability | | | 7,077 | | | | 84,833 | | | | 126,546 | | | | 431,132 | |
| Other income | | | 1,055,947 | | | | 357,055 | | | | 1,211,875 | | | | 587,147 | |
| Interest expenses | | | (435,402 | ) | | | (275,476 | ) | | | (710,394 | ) | | | (544,118 | ) |
| Income before taxes | | | 2,047,426 | | | | 1,784,890 | | | | 1,606,801 | | | | 1,521,067 | |
| | | | | | | | | | | | | | | | | |
| Income taxes (expenses) benefit | | | (174,313 | ) | | | (18,840 | ) | | | (209,817 | ) | | | 76,416 | |
| Net income | | | 1,873,113 | | | | 1,766,050 | | | | 1,396,984 | | | | 1,597,483 | |
| | | | | | | | | | | | | | | | | |
| Less: net loss attributable to non-controlling interest | | | (178,669 | ) | | | (101,074 | ) | | | (312,190 | ) | | | (146,283 | ) |
| Net income attributable to the Company | | | 2,051,782 | | | | 1,867,124 | | | | 1,709,174 | | | | 1,743,766 | |
| | | | | | | | | | | | | | | | | |
| Comprehensive (loss) income | | | | | | | | | | | | | | | | |
| Net income | | | 1,873,113 | | | | 1,766,050 | | | | 1,396,984 | | | | 1,597,483 | |
| Foreign currency translation (loss) income | | | (1,964,424 | ) | | | 206,027 | | | | (1,714,278 | ) | | | 1,266 | |
| Comprehensive (loss) income | | | (91,311 | ) | | | 1,972,077 | | | | (317,294 | ) | | | 1,598,749 | |
| | | | | | | | | | | | | | | | | |
| Less: comprehensive loss attributable to non-controlling interest | | | (197,060 | ) | | | (95,376 | ) | | | (325,882 | ) | | | (144,549 | ) |
| Comprehensive income attributable to the Company | | | 105,749 | | | | 2,067,453 | | | | 8,588 | | | | 1,743,298 | |
| | | | | | | | | | | | | | | | | |
| Income per share of common stock attributable to the Company | | | | | | | | | | | | | | | | |
| - Basic | | | 0.14 | | | | 0.12 | | | | 0.11 | | | | 0.12 | |
| - Diluted | | | 0.14 | | | | 0.12 | | | | 0.11 | | | | 0.11 | |
| | | | | | | | | | | | | | | | | |
| Weighted average number of common stock outstanding | | | | | | | | | | | | | | | | |
| - Basic | | | 15,101,679 | | | | 15,094,979 | | | | 15,101,679 | | | | 15,091,639 | |
| - Diluted | | | 15,102,877 | | | | 15,441,576 | | | | 15,103,886 | | | | 15,469,274 | |
HIGHPOWER INTERNATIONAL, INC.AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Stated in US Dollars except Number of Shares)
| | | June 30, | | | December 31, | |
| | | 2016 | | | 2015 | |
| | | (Unaudited) | | | | |
| | | $ | | | $ | |
| ASSETS | | | | | | |
| Current Assets: | | | | | | | | |
| Cash | | | 6,798,975 | | | | 5,849,967 | |
| Restricted cash | | | 9,892,758 | | | | 11,656,204 | |
| Accounts receivable, net | | | 32,279,032 | | | | 36,139,866 | |
| Accounts receivable, related party | | | 2,152,054 | | | | - | |
| Notes receivable | | | 684,697 | | | | 1,757,709 | |
| Prepayments and other receivables | | | 6,210,666 | | | | 6,060,904 | |
| Inventories, net | | | 20,502,568 | | | | 19,218,331 | |
| | | | | | | | | |
| Total Current Assets | | | 78,520,750 | | | | 80,682,981 | |
| | | | | | | | | |
| Property, plant and equipment, net | | | 48,569,186 | | | | 47,464,186 | |
| Land use right, net | | | 3,830,862 | | | | 3,963,003 | |
| Other assets | | | 1,000,662 | | | | 550,000 | |
| Deferred tax assets | | | 1,574,303 | | | | 1,544,314 | |
| Long-term investment | | | 751,925 | | | | - | |
| | | | | | | | | |
| TOTAL ASSETS | | | 134,247,688 | | | | 134,204,484 | |
| | | | | | | | | |
| LIABILITIES AND EQUITY | | | | | | | | |
| | | | | | | | | |
| LIABILITIES | | | | | | | | |
| Current Liabilities: | | | | | | | | |
| Accounts payable | | | 32,803,377 | | | | 36,077,396 | |
| Deferred income | | | 785,899 | | | | 879,944 | |
| Short-term bank loan | | | 14,963,306 | | | | 13,839,341 | |
| Non-financial institution borrowings | | | 4,511,550 | | | | - | |
| Notes payable | | | 29,003,988 | | | | 30,490,166 | |
| Amount due to a related company | | | 761,895 | | | | - | |
| Other payables and accrued liabilities | | | 6,503,604 | | | | 6,292,492 | |
| Income taxes payable | | | 1,252,743 | | | | 1,783,013 | |
| Current portion of long-term loan | | | 902,310 | | | | 1,845,245 | |
| | | | | | | | | |
| Total Current Liabilities | | | 91,488,672 | | | | 91,207,597 | |
| | | | | | | | | |
| Warrant Liability | | | 14,003 | | | | 140,549 | |
| | | | | | | | | |
| TOTAL LIABILITIES | | | 91,502,675 | | | | 91,348,146 | |
| | | | | | | | | |
| COMMITMENTS AND CONTINGENCIES | | | - | | | | - | |
HIGHPOWER INTERNATIONAL, INC.AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (CONTINUED)
(Stated in US Dollars except Number of Shares)
| | | June 30, | | | December 31, | |
| | | 2016 | | | 2015 | |
| | | (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, 15,101,679 shares issued and outstanding at June 30, 2016 and December 31, 2015) | | | 1,510 | | | | 1,510 | |
| Additional paid-in capital | | | 11,433,948 | | | | 11,227,979 | |
| Statutory and other reserves | | | 4,042,429 | | | | 4,042,429 | |
| Retained earnings | | | 25,807,349 | | | | 24,098,175 | |
| Accumulated other comprehensive income | | | 932,176 | | | | 2,632,762 | |
| | | | | | | | | |
| Total equity for the stockholders of Highpower International Inc. | | | 42,217,412 | | | | 42,002,855 | |
| | | | | | | | | |
| Non-controlling interest | | | 527,601 | | | | 853,483 | |
| | | | | | | | | |
| TOTAL EQUITY | | | 42,745,013 | | | | 42,856,338 | |
| | | | | | | | | |
| TOTAL LIABILITIES AND EQUITY | | | 134,247,688 | | | | 134,204,484 | |
HIGHPOWER INTERNATIONAL, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Stated in US Dollars)
| | | Six months ended June 30 | |
| | | 2016 | | | 2015 | |
| | | (Unaudited) | | | (Unaudited) | |
| | | $ | | | $ | |
| Cash flows from operating activities | | | | | | | | |
| Net income | | | 1,396,984 | | | | 1,597,483 | |
| Adjustments to reconcile net income to net cash provided by (used in) operating activities: | | | | | | | | |
| Depreciation and amortization | | | 2,486,196 | | | | 2,535,695 | |
| Allowance for doubtful accounts | | | 4,837 | | | | 896 | |
| Income on disposal of property, plant and equipment | | | 95,368 | | | | 79,692 | |
| Deferred income tax | | | (64,671 | ) | | | (230,050 | ) |
| Share based compensation | | | 205,969 | | | | 412,304 | |
| Change in fair value of warrant liability | | | (126,546 | ) | | | (431,132 | ) |
| Changes in operating assets and liabilities: | | | | | | | | |
| Accounts receivable | | | 3,216,097 | | | | (787,672 | ) |
| Notes receivable | | | 1,051,486 | | | | (1,645,051 | ) |
| Prepayments and other receivables | | | (770,029 | ) | | | (2,338,484 | ) |
| Amount due from a related company | | | (2,187,784 | ) | | | - | |
| Amount due to a related company | | | 774,545 | | | | - | |
| Inventories | | | (1,735,486 | ) | | | (3,386,818 | ) |
| Accounts payable | | | (2,843,233 | ) | | | (1,503,555 | ) |
| Deferred revenue | | | (75,912 | ) | | | - | |
| Other payables and accrued liabilities | | | 349,026 | | | | 315,942 | |
| Income taxes payable | | | (499,161 | ) | | | (573,875 | ) |
| Net cash flows provided by (used in) operating activities | | | 1,277,686 | | | | (5,954,625 | ) |
| | | | | | | | | |
| Cash flows from investing activities | | | | | | | | |
| Acquisitions of plant and equipment | | | (4,415,690 | ) | | | (4,047,717 | ) |
| Payment for long-term investment | | | (764,409 | ) | | | - | |
| Net cash flows used in investing activities | | | (5,180,099 | ) | | | (4,047,717 | ) |
| | | | | | | | | |
| Cash flows from financing activities | | | | | | | | |
| Proceeds from short-term bank loans | | | 1,452,377 | | | | - | |
| Repayment of short-term loans | | | - | | | | (6,062,248 | ) |
| Proceeds from non-financial institution borrowings | | | 4,586,455 | | | | - | |
| Repayment of long-term bank loans | | | (917,291 | ) | | | (978,649 | ) |
| Proceeds from notes payable | | | 29,485,540 | | | | 30,931,015 | |
| Repayment of notes payable | | | (30,313,965 | ) | | | (27,631,861 | ) |
| Proceeds from exercise of employee options | | | - | | | | 44,534 | |
| Change in restricted cash | | | 1,531,837 | | | | 2,588,730 | |
| Net cash flows provided by (used in) financing activities | | | 5,824,953 | | | | (1,108,479 | ) |
| Effect of foreign currency translation on cash and cash equivalents | | | (973,532 | ) | | | 238,188 | |
| Net increase (decrease) in cash and cash equivalents | | | 949,008 | | | | (10,872,633 | ) |
| Cash and cash equivalents - beginning of period | | | 5,849,967 | | | | 14,611,892 | |
| Cash and cash equivalents - end of period | | | 6,798,975 | | | | 3,739,259 | |
| | | | | | | | | |
| Supplemental disclosures for cash flow information: | | | | | | | | |
| Cash paid for: | | | | | | | | |
| Income taxes | | | 773,650 | | | | 727,509 | |
| Interest expenses | | | 710,394 | | | | 615,363 | |
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 | | | Six months ended | |
| | | June 30, | | | June 30, | |
| | | 2016 | | | 2015 | | | 2016 | | | 2015 | |
| | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
| | | $ | | | $ | | | $ | | | $ | |
| Net income attributable to the Company | | | 2,051,782 | | | | 1,867,124 | | | | 1,709,174 | | | | 1,743,766 | |
| Non-GAAP Net Income (1) | | | 2,139,964 | | | | 2,073,234 | | | | 1,788,597 | | | | 1,724,938 | |
| | | | | | | | | | | | | | | | | |
| Interest expenses, net | | | 283,137 | | | | 110,262 | | | | 425,600 | | | | 342,832 | |
| Income tax (expenses) benefit | | | 174,313 | | | | 18,840 | | | | 209,817 | | | | (76,416 | ) |
| Depreciation and Amortization | | | 1,229,817 | | | | 1,289,652 | | | | 2,486,196 | | | | 2,535,695 | |
| | | | | | | | | | | | | | | | | |
| EBITDA | | | 3,739,049 | | | | 3,285,878 | | | | 4,830,787 | | | | 4,545,877 | |
| Non-GAAP Adjusted EBITDA(2) | | | 3,827,231 | | | | 3,491,988 | | | | 4,910,210 | | | | 4,527,049 | |
(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 and gain on change of fair value of warrant liabilityas set forth in the following table.
HIGHPOWER INTERNATIONAL, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited)
(Stated in US Dollars except Number of Shares)
Reconciliation of Net Income Attributable to the Company to Non-GAAP Net Income Attributable to the Company
| | | Three months ended | | | Six months ended | |
| | | June 30, | | | June 30, | |
| | | 2016 | | | 2015 | | | 2016 | | | 2015 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| Net income attributable to the Company | | | 2,051,782 | | | | 1,867,124 | | | | 1,709,174 | | | | 1,743,766 | |
| Stock-based compensation expense | | | 95,259 | | | | 290,943 | | | | 205,969 | | | | 412,304 | |
| Gain on change of fair value of warrant liability | | | (7,077 | ) | | | (84,833 | ) | | | (126,546 | ) | | | (431,132 | ) |
| Non-GAAP net income attributable to the Company | | | 2,139,964 | | | | 2,073,234 | | | | 1,788,597 | | | | 1,724,938 | |
| | | | | | | | | | | | | | | | | |
| Basic net income per share of common stock attributable to the Company | | | 0.14 | | | | 0.12 | | | | 0.11 | | | | 0.12 | |
| Stock-based compensation expense | | | 0.01 | | | | 0.02 | | | | 0.01 | | | | 0.03 | |
| Gain on change of fair value of warrant liability | | | (0.00 | ) | | | (0.01 | ) | | | (0.01 | ) | | | (0.03 | ) |
| Non-GAAP income per share of common stock attributable to the Company | | | 0.15 | | | | 0.13 | | | | 0.11 | | | | 0.12 | |
| | | | | | | | | | | | | | | | | |
| Diluted net income per share of common stock attributable to the Company | | | 0.14 | | | | 0.12 | | | | 0.11 | | | | 0.11 | |
| Stock-based compensation expense | | | 0.01 | | | | 0.02 | | | | 0.01 | | | | 0.03 | |
| Gain on change of fair value of warrant liability | | | (0.00 | ) | | | (0.01 | ) | | | (0.01 | ) | | | (0.03 | ) |
| Non-GAAP income per share of common stock attributable to the Company | | | 0.15 | | | | 0.13 | | | | 0.11 | | | | 0.11 | |
| | | | | | | | | | | | | | | | | |
| Weighted average number of common shares outstanding | | | | | | | | | | | | | | | | |
| -Basic | | | 15,101,679 | | | | 15,094,979 | | | | 15,101,679 | | | | 15,091,639 | |
| -Diluted | | | 15,102,877 | | | | 15,441,576 | | | | 15,103,886 | | | | 15,469,274 | |
