DOCUMENT_AND_ENTITY_INFORMATIO
DOCUMENT AND ENTITY INFORMATION | 3 Months Ended | |
Mar. 31, 2015 | 14-May-15 | |
Document and Entity Information [Abstract] | ||
Entity Registrant Name | AMERICAN DG ENERGY INC | |
Entity Central Index Key | 1378706 | |
Current Fiscal Year End Date | -19 | |
Entity Filer Category | Smaller Reporting Company | |
Trading Symbol | adge | |
Entity Common Stock, Shares Outstanding | 50,627,176 | |
Document Type | 10-Q | |
Amendment Flag | FALSE | |
Document Period End Date | 31-Mar-15 | |
Document Fiscal Period Focus | Q1 | |
Document Fiscal Year Focus | 2015 |
CONDENSED_CONSOLIDATED_BALANCE
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
Current assets: | ||
Cash and cash equivalents | $8,674,944 | $11,825,915 |
Accounts receivable, net | 1,176,207 | 1,140,811 |
Unbilled revenue | 26,257 | 12,533 |
Due from related party | 48,966 | 39,682 |
Inventory finished goods | 1,054,877 | 1,153,927 |
Prepaid and other current assets | 1,156,074 | 852,069 |
Total current assets | 12,137,325 | 15,024,937 |
Property, plant and equipment, net | 25,460,391 | 24,885,155 |
Accounts receivable, long-term | 0 | 3,600 |
Other assets, long-term | 82,329 | 92,148 |
TOTAL ASSETS | 37,680,045 | 40,005,840 |
Current liabilities: | ||
Accounts payable | 932,528 | 605,530 |
Accrued expenses and other current liabilities | 313,559 | 485,570 |
Due to related party | 308,386 | 630,805 |
Note payable related party | 2,000,000 | 0 |
Total current liabilities | 3,554,473 | 1,721,905 |
Long-term liabilities: | ||
Convertible debentures | 1,630,399 | 1,645,444 |
Convertible debentures due related parties | 16,146,981 | 15,864,215 |
Note payable related party | 0 | 3,000,000 |
Warrant liability | 382 | 6,780 |
Other long-term liabilities | 0 | 2,227 |
Total liabilities | 21,332,235 | 22,240,571 |
Commitments and contingencies | ||
Stockholders' Equity: | ||
Common stock, $0.001 par value; 100,000,000 shares authorized; 50,667,564 and 52,140,001 issued and outstanding at March 31, 2015 and December 31, 2014, respectively. | 50,667 | 52,140 |
Additional paid-in capital | 49,889,814 | 49,854,998 |
Accumulated deficit | -36,444,845 | -35,232,411 |
Total American DG Energy Inc. stockholders’ equity | 13,495,636 | 14,674,727 |
Noncontrolling interest | 2,852,174 | 3,090,542 |
Total stockholders' equity | 16,347,810 | 17,765,269 |
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY | $37,680,045 | $40,005,840 |
CONDENSED_CONSOLIDATED_BALANCE1
CONDENSED CONSOLIDATED BALANCE SHEETS [Parenthetical] (USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
Statement of Financial Position [Abstract] | ||
Common stock, par value (in dollars per share) | $0.00 | $0.00 |
Common stock, shares authorized | 100,000,000 | 100,000,000 |
Common stock,shares issued | 50,667,564 | 52,140,001 |
Common stock, shares outstanding | 50,667,564 | 52,140,001 |
CONDENSED_CONSOLIDATED_STATEME
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Revenues | ||
Energy revenues | $2,390,347 | $2,396,281 |
Turnkey & other revenues | 117,393 | 131,519 |
Sales Revenue, Net, Total | 2,507,740 | 2,527,800 |
Cost of sales | ||
Fuel, maintenance and installation | 1,727,653 | 1,707,646 |
Depreciation expense | 508,457 | 481,564 |
Cost of Goods and Services Sold, Total | 2,236,110 | 2,189,210 |
Gross profit | 271,630 | 338,590 |
Operating expenses | ||
General and administrative | 861,062 | 773,960 |
Selling | 340,693 | 261,116 |
Engineering | 170,370 | 263,771 |
Operating Expenses, Total | 1,372,125 | 1,298,847 |
Loss from operations | -1,100,495 | -960,257 |
Other income (expense), net | ||
Interest and other income | 18,266 | 14,984 |
Interest expense | -312,456 | -354,503 |
Loss on extinguishment of debt | 0 | -533,177 |
Change in fair value of warrant liability | 6,398 | -66,113 |
Other income (expense), total | -287,792 | -938,809 |
Loss before provision for income taxes | -1,388,287 | -1,899,066 |
Provision for income taxes | -7,355 | -6,940 |
Consolidated net loss | -1,395,642 | -1,906,006 |
Loss attributable to the noncontrolling interest | 183,208 | 240,650 |
Net loss attributable to American DG Energy Inc. | ($1,212,434) | ($1,665,356) |
Net loss per share - basic and diluted (in dollars per share) | ($0.02) | ($0.03) |
Weighted average shares outstanding - basic and diluted (in shares) | 50,735,381 | 49,817,920 |
CONDENSED_CONSOLIDATED_STATEME1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | ||
Net loss | ($1,212,434) | ($1,665,356) |
Loss attributable to noncontrolling interest | -183,208 | -240,650 |
Adjustments to reconcile net loss to net cash (used in) provided by operating activities: | ||
Depreciation and amortization | 519,501 | 511,981 |
Loss on extinguishment of debt | 0 | 533,177 |
Amortization of deferred financing costs | 1,726 | 4,830 |
Amortization of convertible debt premium | -24,072 | 20,948 |
Increase (decrease) in fair value of warrant liability | -6,398 | 66,113 |
Non-cash interest expense | 299,910 | 0 |
Stock-based compensation | 150,459 | 138,628 |
Changes in operating assets and liabilities: | ||
Accounts receivable and unbilled revenue | -45,520 | -428,760 |
Due from related party | -9,287 | 173,677 |
Inventory | 99,050 | 308,356 |
Prepaid and other current assets | -295,912 | -193,304 |
Increase (decrease) in: | ||
Accounts payable | 326,998 | 355,018 |
Accrued expenses and other current liabilities | -180,128 | 283,931 |
Due to related party | -322,419 | 253,584 |
Other long-term liabilities | -2,227 | -3,402 |
Net cash (used in) provided by operating activities | -883,961 | 118,771 |
CASH FLOWS FROM INVESTING ACTIVITIES: | ||
Purchases of property and equipment | -1,094,737 | -1,817,875 |
Net cash used in investing activities | -1,094,737 | -1,817,875 |
CASH FLOWS FROM FINANCING ACTIVITIES: | ||
Purchases of common stock, net of costs | -100,545 | 0 |
Payment on related party note | -1,000,000 | 0 |
Distributions to noncontrolling interest | -71,728 | -13,408 |
Net cash used in financing activities | -1,172,273 | -13,408 |
Net decrease in cash and cash equivalents | -3,150,971 | -1,712,512 |
Cash and cash equivalents, beginning of the period | 11,825,915 | 9,804,291 |
Cash and cash equivalents, end of the period | 8,674,944 | 8,091,779 |
Supplemental disclosures of cash flows information: | ||
Interest | 0 | 0 |
Income taxes | $20,430 | $14,830 |
Description_of_Business_and_Ba
Description of Business and Basis of Presentation | 3 Months Ended |
Mar. 31, 2015 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization, Consolidation and Presentation of Financial Statements Disclosure and Significant Accounting Policies | Description of Business and Basis of Presentation |
Description of Business | |
American DG Energy Inc., or the Company, we, our or us, distributes, owns, operates and maintains clean, on-site energy systems that produce electricity, hot water, heat and cooling. The Company's business model is to own the equipment that it installs at customers' facilities and to sell the energy produced by these systems to its customers on a long-term contractual basis at prices guaranteed to the customer to be below conventional utility rates. The Company calls this business the American DG Energy “On-Site Utility”. | |
The Company has experienced total net losses since inception of approximately $36 million. For the foreseeable future, the Company expects to experience continuing operating losses and negative cash flows from operations as its management executes the current business plan. The Company believes that its existing resources, including cash and cash equivalents and future cash flow from operations, are sufficient to meet the working capital requirements of its existing business for the foreseeable future. However, as the Company continues to grow its business by adding more energy systems, cash requirements will increase and the Company may need to raise additional capital through debt financings or equity offerings to meet its operating and capital needs. There can be no assurance, however, that the Company will be successful in its fundraising efforts or that additional funds will be available on acceptable terms, if at all. If the Company is unable to raise additional funds in the future it may need to terminate certain of its employees and adjust its business plans. Financial considerations may cause the Company to modify planned deployment of new energy systems and may decide to suspend installations until it is able to secure additional working capital. The Company will evaluate possible acquisitions of, or investments in, businesses, technologies and products that are complementary to its business; however, the Company is not currently engaged in such discussions. | |
Basis of Presentation | |
The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three months ended March 31, 2015 are not necessarily indicative of the results that may be expected for the year ended December 31, 2015. | |
The consolidated balance sheet at December 31, 2014 has been derived from the audited consolidated financial statements at that date but does not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. | |
For further information, refer to the consolidated financial statements and footnotes thereto included in American DG Energy Inc.’s annual report on Form 10-K for the year ended December 31, 2014. | |
There have been no significant changes in accounting principles, practices or inherent estimates. | |
The accompanying unaudited consolidated financial statements include the accounts of the Company and entities in which it has a controlling financial interest including its 48.0% owned subsidiary EuroSite Power Inc. (EuroSite Power) which the Company has determined to be a Variable Interest Entity (VIE) and for which the Company has determined it is the primary beneficiary. | |
The Company’s operations are comprised of one business segment. The Company’s business is selling energy in the form of electricity, heat, hot water and cooling to its customers under long-term sales agreements. |
Loss_per_Common_Share
Loss per Common Share | 3 Months Ended |
Mar. 31, 2015 | |
Earnings Per Share [Abstract] | |
Loss Per Common Share | Loss Per Common Share |
The Company computes basic loss per share by dividing net income (loss) for the period by the weighted average number of shares of common stock outstanding during the period. The Company computes diluted earnings per common share using the treasury stock method. For purposes of calculating diluted earnings per share, the Company considers its shares issuable in connection with convertible debentures, stock options and warrants to be dilutive common stock equivalents when the exercise price is less than the average market price of its common stock for the period. For the three month period ended March 31, 2015, the Company excluded 15,763,083 potentially dilutive shares, and for the three month period ended March 31, 2014, the Company excluded 12,088,313 potentially dilutive shares because such shares would be anti-dilutive as a result of the reported net loss. |
Income_Taxes
Income Taxes | 3 Months Ended |
Mar. 31, 2015 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | Income Taxes |
The provision for income taxes in the accompanying unaudited consolidated statements of operations for the three months ended March 31, 2015 and 2014 differ from that which would be expected by applying the federal statutory tax rate primarily due to losses for which no benefit is recognized. |
Warrant_liability
Warrant liability | 3 Months Ended |
Mar. 31, 2015 | |
Warrants and Rights Note Disclosure [Abstract] | |
Warrant Liability | Warrant Liability |
In connection with a subscription agreement that the Company entered into on December 9, 2010 the Company issued warrants for the purchase of 500,000 shares of its common stock. The warrants have an exercise price of $3.25 and are exercisable for five years, commencing six months after the closing of the offering and expire on December 14, 2015. | |
The warrants contain both a right to obtain stock upon exercise, or a Call, and a right to settle the warrants for cash upon the occurrence of certain events, or a Put. Generally, the Put provisions allow the warrant holders liquidity protection; the right to receive cash equal to the value of the remaining unexercised portion of the warrants in certain situations where the holders would not have a means of readily selling the shares issuable upon exercise of the warrants (e.g., where there would no longer be a significant public market for the Company’s common stock). Specifically, the Put rights would be triggered upon the occurrence of a Fundamental Transaction as defined in the agreement. Pursuant to the agreement, in the case of a Fundamental Transaction the warrant holders would receive a cash settlement in an amount equal to the value of obtained by using the Black Scholes Option Pricing Model obtained from the “OV” function on Bloomberg L.P. using (i) a price per share of Common Stock equal to the Volume-Weighted Average Price of the Common Stock for the Trading Day immediately preceding the date of consummation of the applicable Fundamental Transaction, (ii) a risk-free interest rate corresponding to the U.S. Treasury rate for a period equal to the remaining term of this Warrant as of the date of consummation of the applicable Fundamental Transaction and (iii) an expected volatility equal to the lesser of (1) the thirty (30) day volatility obtained from the “HVT” function on Bloomberg L.P. determined as of the end of the Trading Day immediately following the public announcement of the applicable Fundamental Transaction or (2) 70%. These warrants are classified as liabilities pursuant to the FASB guidance contained in ASC 480. Changes in the fair value of the warrant liabilities are recorded in the accompanying consolidated statements of operations (see note 5. "Fair Value Measurements”). | |
Stockholders’ Equity | |
On January 29, 2015, the Company entered into an exchange agreement, or the Exchange Agreement, with IN Holdings Corp., a holder of more than 5% percent of the Company’s common stock, or IN Holdings. In connection with the Exchange Agreement, IN Holdings transferred to the Company 1,320,000 shares of the Company’s common stock that it owned, and in exchange, the Company transferred to IN Holdings 1,320,000 shares of the common stock of EuroSite Power Inc. that it owned. The exchange was accounted for as an acquisition and retirement of treasury shares and a disposal of partial ownership of a consolidated subsidiary. As the company retained a controlling financial interest following the exchange, no gain or loss was recognized on the disposal in accordance with ASC 810-10-45-23. In accordance with ASC 845-10-05-4, nonmonetary transactions, the fair value of the shares surrendered by the Company in the exchange were used to value the exchange. |
Fair_value_Measurements
Fair value Measurements | 3 Months Ended | |||
Mar. 31, 2015 | ||||
Fair Value Disclosures [Abstract] | ||||
Fair value Measurements | Fair Value Measurements | |||
The fair value topic of the FASB Accounting Standards Codification defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The accounting guidance also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs, where available, and minimize the use of unobservable inputs when measuring fair value. There are three levels of inputs that may be used to measure fair value: | ||||
Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities. The Company currently does not have any Level 1 financial assets or liabilities. | ||||
Level 2 - Observable inputs other than quoted prices included in Level 1. Level 2 inputs include quoted prices for identical assets or liabilities in non-active markets, quoted prices for similar assets or liabilities in active markets and inputs other than quoted prices that are observable for substantially the full term of the asset or liability. The Company considers its convertible debentures a level 2 liability and believes that its carrying value approximates fair value. | ||||
Level 3 - Unobservable inputs reflecting management’s own assumptions about the input used in pricing the asset or liability. | ||||
As of March 31, 2015, the Company has classified the warrants with put and call rights as Level 3 (see Note 4. "Warrant Liability”). The Company estimated the fair value of the warrants using a Black-Scholes option pricing model under various probability-weighted outcomes which take into consideration the protective, but limited, cash-settlement feature of the warrants. At issuance, the following average assumptions were assigned to the varying outcomes: expected volatility of 57.0%, risk free interest rate of 2.08%, expected life of five years and no dividends. The Company estimated the fair value of the warrants at March 31, 2015 using this same model with the following average assumptions assigned to the varying outcomes: expected volatility of 82.7%, risk free interest rates of 1.52%, expected lives of 0.71 and no dividends. As | ||||
of March 31, 2015, the financial liabilities held by the Company and measured at fair value on a recurring basis (which consist solely of the warrant liability) were $382. The following table summarizes the warrant liability activity for the period: | ||||
Warrant Liability | ||||
Fair value at December 31, 2014 | $ | 6,780 | ||
Fair value adjustment year-to-date | (6,398 | ) | ||
Fair value at March 31, 2015 | $ | 382 | ||
Stockholders_Equity
Stockholders' Equity | 3 Months Ended |
Mar. 31, 2015 | |
Equity [Abstract] | |
Stockholders' Equity | Warrant Liability |
In connection with a subscription agreement that the Company entered into on December 9, 2010 the Company issued warrants for the purchase of 500,000 shares of its common stock. The warrants have an exercise price of $3.25 and are exercisable for five years, commencing six months after the closing of the offering and expire on December 14, 2015. | |
The warrants contain both a right to obtain stock upon exercise, or a Call, and a right to settle the warrants for cash upon the occurrence of certain events, or a Put. Generally, the Put provisions allow the warrant holders liquidity protection; the right to receive cash equal to the value of the remaining unexercised portion of the warrants in certain situations where the holders would not have a means of readily selling the shares issuable upon exercise of the warrants (e.g., where there would no longer be a significant public market for the Company’s common stock). Specifically, the Put rights would be triggered upon the occurrence of a Fundamental Transaction as defined in the agreement. Pursuant to the agreement, in the case of a Fundamental Transaction the warrant holders would receive a cash settlement in an amount equal to the value of obtained by using the Black Scholes Option Pricing Model obtained from the “OV” function on Bloomberg L.P. using (i) a price per share of Common Stock equal to the Volume-Weighted Average Price of the Common Stock for the Trading Day immediately preceding the date of consummation of the applicable Fundamental Transaction, (ii) a risk-free interest rate corresponding to the U.S. Treasury rate for a period equal to the remaining term of this Warrant as of the date of consummation of the applicable Fundamental Transaction and (iii) an expected volatility equal to the lesser of (1) the thirty (30) day volatility obtained from the “HVT” function on Bloomberg L.P. determined as of the end of the Trading Day immediately following the public announcement of the applicable Fundamental Transaction or (2) 70%. These warrants are classified as liabilities pursuant to the FASB guidance contained in ASC 480. Changes in the fair value of the warrant liabilities are recorded in the accompanying consolidated statements of operations (see note 5. "Fair Value Measurements”). | |
Stockholders’ Equity | |
On January 29, 2015, the Company entered into an exchange agreement, or the Exchange Agreement, with IN Holdings Corp., a holder of more than 5% percent of the Company’s common stock, or IN Holdings. In connection with the Exchange Agreement, IN Holdings transferred to the Company 1,320,000 shares of the Company’s common stock that it owned, and in exchange, the Company transferred to IN Holdings 1,320,000 shares of the common stock of EuroSite Power Inc. that it owned. The exchange was accounted for as an acquisition and retirement of treasury shares and a disposal of partial ownership of a consolidated subsidiary. As the company retained a controlling financial interest following the exchange, no gain or loss was recognized on the disposal in accordance with ASC 810-10-45-23. In accordance with ASC 845-10-05-4, nonmonetary transactions, the fair value of the shares surrendered by the Company in the exchange were used to value the exchange. |
Related_parties
Related parties | 3 Months Ended |
Mar. 31, 2015 | |
Related Party Transactions [Abstract] | |
Related Parties | Related Parties |
Eurosite Power, Tecogen, Ilios Inc., or Ilios are affiliated companies by virtue of common ownership. | |
The Company purchases the majority of its cogeneration units from Tecogen, an affiliate Company sharing similar ownership. In addition, Tecogen pays certain operating expenses, including benefits and payroll, on behalf of the Company and the Company leases office space from Tecogen. These costs were reimbursed by the Company. As of March 31, 2015, the Company owed Tecogen $308,386 and Tecogen owed the Company $33,109. | |
During the first quarter of 2015, Eurosite Power, repaid $1,000,000 of a related party $3,000,000 note in accordance to the original terms of the agreement. |
Commitments_and_Contingencies
Commitments and Contingencies | 3 Months Ended |
Mar. 31, 2015 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Commitments and Contingencies |
The Company has certain commitments under agreements with Tecogen, Ilios, and other related parties. See note 7. "Related Parties" | |
The Company, in the ordinary course of business is involved in various legal matters, the outcomes of which are not expected to have a material impact on the Company's condensed consolidated financial statements. |
Subsequent_Events
Subsequent Events | 3 Months Ended |
Mar. 31, 2015 | |
Subsequent Events [Abstract] | |
Subsequent Events | Subsequent Events |
The Company has evaluated subsequent events through the date of this filing and determined that no other subsequent events occurred that would require recognition in the consolidated financial statements or disclosure in the notes thereto. |
Variable_Interest_Entity_Notes
Variable Interest Entity (Notes) | 3 Months Ended | |||||
Mar. 31, 2015 | ||||||
Variable Interest Entity Disclosure [Abstract] | ||||||
Variable Interest Entity Disclosure [Text Block] | Variable Interest Entity | |||||
The carrying amount and classification of assets and liabilities of the Company's consolidated subsidiary EuroSite Power, which is considered to be a variable interest entity, and for which the Company has determined it is the primary beneficiary, were as follows as March 31, 2015 and December 31, 2014: | ||||||
March 31, 2015 | December 31, 2014 | |||||
Current assets | $2,988,684 | $4,784,215 | ||||
Long-term assets | 6,820,413 | 6,365,669 | ||||
Current liabilities | 2,511,560 | 3,401,116 | ||||
Long-term liabilities | 2,608,638 | 2,632,710 | ||||
Description_of_Business_and_Ba1
Description of Business and Basis of Presentation (Policies) | 3 Months Ended |
Mar. 31, 2015 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Description of Business | American DG Energy Inc., or the Company, we, our or us, distributes, owns, operates and maintains clean, on-site energy systems that produce electricity, hot water, heat and cooling. The Company's business model is to own the equipment that it installs at customers' facilities and to sell the energy produced by these systems to its customers on a long-term contractual basis at prices guaranteed to the customer to be below conventional utility rates. The Company calls this business the American DG Energy “On-Site Utility”. |
The Company has experienced total net losses since inception of approximately $36 million. For the foreseeable future, the Company expects to experience continuing operating losses and negative cash flows from operations as its management executes the current business plan. The Company believes that its existing resources, including cash and cash equivalents and future cash flow from operations, are sufficient to meet the working capital requirements of its existing business for the foreseeable future. However, as the Company continues to grow its business by adding more energy systems, cash requirements will increase and the Company may need to raise additional capital through debt financings or equity offerings to meet its operating and capital needs. There can be no assurance, however, that the Company will be successful in its fundraising efforts or that additional funds will be available on acceptable terms, if at all. If the Company is unable to raise additional funds in the future it may need to terminate certain of its employees and adjust its business plans. Financial considerations may cause the Company to modify planned deployment of new energy systems and may decide to suspend installations until it is able to secure additional working capital. The Company will evaluate possible acquisitions of, or investments in, businesses, technologies and products that are complementary to its business; however, the Company is not currently engaged in such discussions. | |
Basis of Presentation | The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three months ended March 31, 2015 are not necessarily indicative of the results that may be expected for the year ended December 31, 2015. |
The consolidated balance sheet at December 31, 2014 has been derived from the audited consolidated financial statements at that date but does not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. | |
For further information, refer to the consolidated financial statements and footnotes thereto included in American DG Energy Inc.’s annual report on Form 10-K for the year ended December 31, 2014. | |
There have been no significant changes in accounting principles, practices or inherent estimates. | |
The accompanying unaudited consolidated financial statements include the accounts of the Company and entities in which it has a controlling financial interest including its 48.0% owned subsidiary EuroSite Power Inc. (EuroSite Power) which the Company has determined to be a Variable Interest Entity (VIE) and for which the Company has determined it is the primary beneficiary. | |
The Company’s operations are comprised of one business segment. The Company’s business is selling energy in the form of electricity, heat, hot water and cooling to its customers under long-term sales agreements. |
Fair_value_Measurements_Tables
Fair value Measurements (Tables) | 3 Months Ended | |||
Mar. 31, 2015 | ||||
Fair Value Disclosures [Abstract] | ||||
Schedule Of Warrant Liabilities | The following table summarizes the warrant liability activity for the period: | |||
Warrant Liability | ||||
Fair value at December 31, 2014 | $ | 6,780 | ||
Fair value adjustment year-to-date | (6,398 | ) | ||
Fair value at March 31, 2015 | $ | 382 | ||
Variable_Interest_Entity_Table
Variable Interest Entity (Tables) | 3 Months Ended | |||||
Mar. 31, 2015 | ||||||
Variable Interest Entity Disclosure [Abstract] | ||||||
Schedule of Variable Interest Entities | The carrying amount and classification of assets and liabilities of the Company's consolidated subsidiary EuroSite Power, which is considered to be a variable interest entity, and for which the Company has determined it is the primary beneficiary, were as follows as March 31, 2015 and December 31, 2014: | |||||
March 31, 2015 | December 31, 2014 | |||||
Current assets | $2,988,684 | $4,784,215 | ||||
Long-term assets | 6,820,413 | 6,365,669 | ||||
Current liabilities | 2,511,560 | 3,401,116 | ||||
Long-term liabilities | 2,608,638 | 2,632,710 | ||||
Description_of_Business_and_Ba2
Description of Business and Basis of Presentation (Details) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Dec. 31, 2014 | |
segment | ||
Subsidiary of Limited Liability Company or Limited Partnership [Line Items] | ||
Retained Earnings (Accumulated Deficit) | ($36,444,845) | ($35,232,411) |
Number of Operating Segments | 1 | |
EuroSite Power Inc. | ||
Subsidiary of Limited Liability Company or Limited Partnership [Line Items] | ||
Percentage Of Owned Subsidiary | 48.00% |
Loss_per_Common_Share_Details
Loss per Common Share (Details) | 3 Months Ended | |
Mar. 31, 2015 | Mar. 31, 2014 | |
Earnings Per Share [Abstract] | ||
Potentially dilutive securities excluded from computation of earnings per share | 15,763,083 | 12,088,313 |
Warrant_liability_Details
Warrant liability (Details) (Warrants and Rights Subject to Mandatory Redemption, USD $) | 0 Months Ended | |
Dec. 09, 2010 | Dec. 09, 2010 | |
Warrants and Rights Subject to Mandatory Redemption | ||
Class of Warrant or Right [Line Items] | ||
Class of Warrant or Right, Number of Securities Called by Warrants or Rights | 500,000 | 500,000 |
Class of Warrant or Right, Exercise Price of Warrants or Rights | $3.25 | $3.25 |
Class of Warrant or Right, Term | 5 years | |
Class Of Warrant Or Right, Volatility Measurement Period For Potential Settlement | 30 days | |
Class Of Warrant Or Right, Settlement, Value, Percent | 70.00% |
Fair_value_Measurements_Textua
Fair value Measurements (Textual) (Details) (USD $) | 3 Months Ended | |
Mar. 31, 2015 | Dec. 31, 2014 | |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Derivative liability, noncurrent | 382 | $6,780 |
Fair Value, Inputs, Level 3 | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Expected volatility rate | 57.00% | |
Risk free interest rate | 2.08% | |
Expected term | 5 years | |
Fair Value, Inputs, Level 3 | Warrant | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Expected volatility rate | 82.70% | |
Risk free interest rate | 1.52% | |
Expected term | 8 months 16 days |
Fair_value_Measurements_Detail
Fair value Measurements (Details) (USD $) | 3 Months Ended |
Mar. 31, 2015 | |
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Roll Forward] | |
Fair value at December 31, 2014 | $6,780 |
Fair value adjustment year-to-date | -6,398 |
Fair value at March 31, 2015 | $382 |
Stockholders_Equity_Details
Stockholders' Equity (Details) (USD $) | 0 Months Ended | 3 Months Ended | 0 Months Ended |
Sep. 19, 2014 | Mar. 31, 2015 | Jan. 29, 2015 | |
Related Party Transaction [Line Items] | |||
Ownership percentage by IN Holdings, Inc. | 5.00% | ||
Stock repurchase program, number of shares authorized to be repurchased | 1,000,000 | ||
Stock repurchase program, amount authorized | $1,100,000 | ||
Stock repurchase program, period in force | 24 months | ||
Stock repurchase program, maximum authorized purchase price per share | $1.30 | ||
Stock repurchase program, stock repurchased during period, shares | 152,437 | ||
Stock repurchase program, stock repurchased during period, average price per share | $0.51 | ||
Equity Exchange Agreement | IN Holdings, Inc. | |||
Related Party Transaction [Line Items] | |||
Treasury stock acquired and subsequently retired | 1,320,000 | ||
Stock transferred in disposal of partial ownership in consolidated subsidiary | 1,320,000 |
Related_parties_Details
Related parties (Details) (USD $) | 3 Months Ended | ||
Mar. 31, 2015 | Mar. 31, 2014 | Dec. 31, 2014 | |
Related Party Transaction [Line Items] | |||
Payment on related party note | $1,000,000 | $0 | |
Note payable related party | 0 | 3,000,000 | |
Affiliated Entity | Tecogen | |||
Related Party Transaction [Line Items] | |||
Due to related parties | 308,386 | ||
Due from related parties | 33,109 | ||
Affiliated Entity | EuroSite Power Inc. | |||
Related Party Transaction [Line Items] | |||
Payment on related party note | 1,000,000 | ||
Board of Directors Chairman | |||
Related Party Transaction [Line Items] | |||
Note payable related party | $3,000,000 |
Variable_Interest_Entity_Detai
Variable Interest Entity (Details) (Variable Interest Entity, Primary Beneficiary, USD $) | Mar. 31, 2015 | Dec. 31, 2014 |
Current Assets | ||
Variable Interest Entity [Line Items] | ||
Variable interest entity, assets | $2,988,684 | $4,784,215 |
Noncurrent Assets | ||
Variable Interest Entity [Line Items] | ||
Variable interest entity, assets | 6,820,413 | 6,365,669 |
Current Liabilities | ||
Variable Interest Entity [Line Items] | ||
Variable interest entity, liabilities | 2,511,560 | 3,401,116 |
Noncurrent Liabilities | ||
Variable Interest Entity [Line Items] | ||
Variable interest entity, liabilities | $2,608,638 | $2,632,710 |