Research Report
World
Energy Solutions
Symbol is WEGY
(NASDAQ OTCBB)
September 22,
2008
Risk Level:
High
18 Month Target:
$0.92
Recommendation: Buy
I.
SUMMARY
It has been over a year since we
last analyzed World Energy Solutions in detail, although we have continued to
stay in touch with management and have followed the company’s progress as it
works diligently to bring “green” technology to the marketplace. Like everyone
else, particularly the company’s shareholders, we have been somewhat frustrated
with what would appear on the surface to be a painfully slow evolution from the
laboratory to the marketplace. Unfortunately, the development of new technology
requires a considerable amount of time, effort and financial resources. To the
company’s credit, management has never lost sight of their objectives and always
countered with the plan that when faced with roadblocks, you either go over
them, around them or if all else fails then through them.
Although we felt a year ago that World Energy would have
completed the development stage of its key product lines and be well into
marketing those product, we were too optimistic. Nonetheless, after meeting with
management and reviewing the progress they are making, combined with the
strengthened management team, we are now more convinced than ever that the
company will be successful in making a meaningful impact in a marketplace that
is critical to the nation’s future; energy conservation.
Since the company was incorporated as World Energy
Solutions in 2005, it has made significant progress to strengthen its position
in the multibillion dollar market for Transient Voltage Surge Suppressors
(TVSS), in commercializing products based on its proprietary Hybrid Hydrogen
Oxygen (HHO) technology and in developing exciting new air and water
purification products. These
products put World Energy in an excellent position to become a leading ‘energy
efficiency company’ in these times of increasing fuel prices, heightened concern
about energy costs, environmental protection and the national security aspects
of our nation’s heavy reliance on foreign oil.
II. OVERVIEW
Rising energy and gasoline prices, combined with recent
attention on global warming, have created huge public awareness and
unprecedented governmental response to the issue of going “green”. Essentially,
World Energy transforms inventions and research projects into marketable
products that conserve energy and promote environmental sustainability.
In addition to a robust R&D program, the Company has been aggressively
building a strong IP and patent portfolio in green technology sectors. For a
company like World Energy that is tackling the energy conservation problem with
state-of-the-art technology, there could not be a better time to bring to new
products to market.
With energy
costs on the rise and new investments in green energy technology continually
making news, this is the time for investors to jump on the renewable energy
bandwagon. The economics of alternative energy are finally falling into place.
Individuals and companies are looking to employ whatever technology they can
minimize energy use, both to save money and to help create a healthier
environment. This has created a scenario unlike we have ever witnessed for
“Green” investors.
Research &
Development
World Energy has several innovative inventions in its R&D
labs in the arena of energy conservation.
These will go a long way toward ensuring the company’s long term growth.
HHO
Using a unique patent-pending process referred to as Hybrid
Hydrogen Oxygen, or “HHO”, World Energy is demonstrating a process for
separating the hydrogen and oxygen molecules in water by electrolysis. The
resulting gases are then used for a variety of applications ranging from
improving engine fuel efficiency to heating water on-demand for a host of
household and industrial applications.
There are several other large markets for HHO technology including many
industrial hot-flame applications, but World Energy’s initial focus is on
gasoline and diesel engine fuel efficiency and in tankless hot water heating
applications.
Under test in World Energy’s labs is an inline tankless hot
water heater system. Water is heated on demand and only in the amount needed by
a high temperature flame created by gases generated by a high performance
electrolyzer.
However, automotive applications are the main thrust of
World Energy’s HHO initiative. As fuel prices continue to rise, a very
attractive use of HHO is to increase the efficiency of internal combustion
engines and diesel engines. By injecting the separated hydrogen and oxygen
molecules directly into the intake of an engine, the engine’s gas mileage can be
doubled and its emissions nearly completely eliminated and reduced to little
more than water.
Core to World Energy’s HHO products is their high
efficiency electrolyzer. While electrolysis is not a new concept, World Energy
has extended the science to higher levels of efficiency through a series of
basic innovations, many protected by its patents.
Clean Air and Water
Air and water purification equipment is a large market,
expected to exceed $1.4B in size in 2008. World Energy recently acquired
exclusive marketing and manufacturing rights to innovative and break-through
technology in this area. Their energy saving Pure Air Technology (PATI) System
was originally designed for NASA by the Material Technologies, Inc. research and
development lab at the University of Florida.
In addition to its substantial energy saving capabilities, the Clean Air
System rapidly eliminates lethal airborne particles including, but not limited
to: anthrax, mercury, and bleach. Recognizing the potential for strong market
demand of the Clean Air System, The technology is extendable into water
purification products as well. World Energy is currently conducting market
research and developing manufacturing strategies to maximize the distribution of
this aspiring product.
Transient Voltage Surge Supressors
(TVSS)
In addition to the HHO and clean air/water products under
development, World Energy has been growing the top-line revenue of its most
mature product line- Transient Voltage Surge Suppressors or TVSS. The profitable
TVSS product line consists of 200 different surge suppressors that protect a
variety of items from heavy duty electrical equipment to sensitive data and
video electronics. Designed, manufactured and marketed by World Energy, the
company sells TVSS products to a number of blue-chip customers and the market
has responded favorably. The revenue potential for this product line is
excellent.
III. PRODUCTS AND SERVICES
Pure Air
Technology
Pure Air Technology eliminates organic pollutants and
microorganisms from indoor areas, transforming the particles into Oxygen and
water vapor. Originally designed for NASA, no other system matches the ability
of WES’ solution to remove biological and chemical agents from the air with such
energy efficiency. Pure Air technology reduces the amount of fresh air that must
be pumped into a building, further reducing the cost of providing a high quality
of indoor air.
In recent years, comparative risk studies performed by the EPA have
consistently ranked indoor air pollution among the top five environmental risks
to people’s health. EPA studies of human exposure indicate that the levels for
many pollutants may be 2-5 times higher indoors than outdoors. Pure Air is
designed to improve the quality of life for asthma- and allergy-sufferers and
can provide a buffer of
protection against airborne bio terror threats. It can rapidly eliminate lethal
airborne particles such as anthrax, mercury, bleach and the company is currently
working on a solution to eliminate radon as well.
Earlier this year, World Energy completed a pre-production
prototype of their Pure Air ‘PATI’ unit which was sent to the University of Florida,
Gainesville
for testing. The test
regime introduced a number of toxic and poisonous
biological and chemical agents into the unit.
In every case, the PATI system broke down the inclusion and produced
sterile air, some water vapor and a small inert residue.
The tests fully proved the capability of the PATI system.
The most dangerous bio-chem agents – formaldehyde and hydrogen sulphide –
were the more extreme of a range of toxic and poisonous inclusions subject to
testing.
The potential market for Pure Air equipment is large and
extends from secure government facilities to hospitals, schools, retirement
homes, offices – anyplace where biological and chemical inclusions in the air
can cause harm. WES is now in
negotiation with UF to obtain government funding to extend our PATI program for
specific market applications. We are
optimistic that the results already obtained will enable us to make a strong
case for government funding.
-
Originally developed for NASA for
water recovery and air revitalization
-
Evaluated for mercury removal under
EPA Futures Program
-
Evaluated for VOC removal through
DOE funding
-
Utilizes Silica-Titania Composites
(STC)
-
Composite material adsorbs
contaminants
-
Irradiation with low energy UV
activates photo catalyst
-
Proof of efficacy
-
Two commercial units installed and
in operation for mercury removal from caustic exhaust in a chlor-alkali
facility
Pure Water Technology
World Energy’s Pure Air Technology can be extended into
water purification products as well and the company is currently looking into
both the technology and the potential market.
Proprietary Hydrogen Oxygen Technology
The basic principal of HHO is to separate
hydrogen and oxygen molecules in water and then use these gases for industrial
and automotive applications. Through its internal R&D and aggressive IP/patent
acquisition program, World Energy is building a strong position as the
recognized technology and product leader in HHO. There are a myriad applications
for this technology, but World Energy’s focus is in areas leading to largest
near term revenue; specifically gasoline and diesel engine efficiency and
product for tankless hot water.
Unique Capability in Electrolizer and HHO
World Energy has a large body of trade secret and
patent-protected intellectual property embodied in their HHO products for
automotive, trucking and water-heating markets. At the heart of their HHO
products is their proprietary electrolyzer. Key innovations include:
-
Electrode power supply; Proprietary pulse width
modulated signal maximizes hydrogen generated per watt
-
Special electrode alloys for more efficient
electrolysis for an additional 10%-15% efficiency
-
Proprietary understanding of optimal oxygen/hydrogen
mix and engine control algorithms for maximizing vehicle mileage while
minimizing exhaust emissions
-
Unique facilities, equipment and instrumentation for
HHO efficiency testing
-
Optimal
design of fuel manifold and heat exchanger for tankless hot water heating
applications
HHO
Water
World
Energy’s is undertaking to develop a range of HHO-based tankless water heater
products for the domestic, commercial and industrial sectors that will
significantly reduce the energy costs of heating water and provide an
environmentally friendly hot water.
These HHO products use hydrogen and oxygen gasses from an
electrolyzer to heat water on demand.
The Company is now demonstrating the ability to heat water from 70
degrees Fahrenheit to 195 degrees Fahrenheit in less than 15 seconds at a cost
of six-tenths of a cent per minute.
World Energy continues to make excellent progress with its
‘traditional’ tankless water heater (using natural gas as the heat source) for
domestic and commercial use. Their prototype is more efficient than most others
they have examined. Temperature
control is superior and less variable than with other units.
World Energy’s product is more compact and can be set to maximum water
temperatures for most climatic conditions.
The next generation of World Energy’s tankless water
heating products will incorporate an HHO/electrolyzer system as the heat source,
eliminating the need for natural gas. This will be a truly revolutionary
development in the water heating industry, with many applications in residential
and industrial water heating, even in remote solar-powered water heating.
In the final form of the residential product, water flow
from a faucet will automatically activate the heating source and the water
temperature is governed at permitted maximum by a newly developed control unit.
The potential savings are large. There is
no storage tank for hot water, which looses heat, no twin transfer pipes
around the building and no heat loss from the hot pipe.
Large channel players in the water heating industry are
tracking World Energy’s progress with great interest. As their products come to
market, World Energy will establish strategic partnerships.
It is already negotiating
with a marketing company to supply Tankless Hot Water Heaters for sale under
their brand. The market is large and
comprises the retrofit sector as well as the ‘new build’ sector. There is also a
huge export market which the marketing company will pursue.
HHO Engine
An HHO application with even greater
commercial interest and potential is for increasing the efficiency of
gasoline and diesel engines. By injecting the separated hydrogen and oxygen
gasses directly into the intake of the engine, gas or diesel mileage can be
significantly increased and its emissions are reduced nearly 100%, to little
more than water.
The most abundant source of hydrogen on earth is water.
Every molecule of water contains one oxygen atom and two hydrogen atoms.
An electrolyzer is a galvanic cell
composed of an anode and a cathode submerged in a water-based electrolyte. In an
electrolyzer, an electrical current is applied between the anode and the
cathode, which causes the water in the electrolyte to break down, releasing
oxygen gas at the anode and hydrogen gas at the cathode.
In their automotive HHO system, World Energy uses a high
efficiency multi-cell plate-geometry water electrolyzer. The gases generated at
the electrodes are allowed to combine, forming a low-pressure mixture of
hydrogen and oxygen. This mixture is
then transported into the engine air intake, where it mixes with the normal air
intake charge. Mixing hydrogen
gas into the intake charge of a hydrocarbon-fueled gas or diesel engine has
several positive effects on engine performance.
- Hydrogen reduces misfires when igniting lean air/fuel
mixtures, thus improving efficiency, emissions, and power output
- Hydrogen improves the energy density of the air/fuel
mixture, improving engine output torque under wide-open throttle conditions
- Addition of hydrogen to a hydrocarbon fuel causes the
effective octane rating of the fuel mixture to rise
HHO
versus Hydrogen Fuel Cell
Development of hydrogen fuel cells and hydrogen fuel
engines has been widely covered. In
many ways, the operation of an electrolyzer is the opposite of operating these
other hydrogen systems. In a hydrogen fuel cell, pressurized hydrogen and
oxygen, which are stored on the vehicle, are supplied to the anode and the
cathode, and they combine to form water while creating an electrical current
that is then put to use. Hydrogen
engine solutions also require high pressure hydrogen that is stored on the
vehicle
In an HHO system, the hydrogen is generated on the vehicle.
The HHO system is designed to produce hydrogen only when required, in response
to driver throttle commands. When
the system is shut off, no hydrogen is present on the vehicle.
HHO is therefore much safer than traditional hydrogen systems.
HHO Engine Testing
World
Energy’s HHO system has been installed successfully into a stock Honda gasoline
vehicle. Preliminary results of
on-road testing achieved more than double the mpg with a huge decrease in
harmful exhausts. Hydro-carbon particulate and gaseous emissions were reduced by
99% and carbon monoxide by 92%.
World Energy
then proceeded to launch a program for diesel engine testing utilizing a test
cell and dynamometer installed in the company’s Research & Development
laboratory. There has been
considerable interest in the HHO system for diesel engines and a bus company has
offered a sample diesel engine for testing.
The company expects the HHO system to increase diesel mpg by 12-15% while
reducing emissions by over 90%, due to more complete combustion within the
engine.
World Energy
has also acquired a new Ford Hybrid Escape and converted it to HHO.
The vehicle has possibly the most efficient gasoline engine in production
and the company ran it for several road tests.
Preliminary results were very encouraging, and showed an increase in mpg
of 18% with significantly reduced emissions.
There is more work to do to gain maximum efficiency from the HHO system
but it is a most encouraging start.
In parallel,
World Energy continues to build a substantial body of patents and intellectual
property in the area of automotive HHO solutions. The company intends not only
to offer leading technology HHO solutions for automobile and diesel markets, but
also to substantially “own” this technology sector through an extensive patent
portfolio, along with strong worldwide brand recognition for such brands as
“H-Hybrid,” which World Energy recently acquired.
How It Works
·
Hydrogen/Oxygen injected pre-combustion into
fuel.
·
ECU is adapted to provide proper ignition and
fuel parameters.
Why It Works
·
Proprietary power and electrolysis system
creates, on-the-fly, enough hydrogen and oxygen that supplements the fuel
reduced (26%) for the engine.
·
Due to a much more complete combustion process,
the new fuel mixture substantially reduces emissions.
The Results
·
Fuel is reduced 26%
·
Emissions reduced: Hydrocarbons > 99% - Carbon
Monoxide > 92%
Honda
Technology Validation - 1998 Honda
- Fuel Extension
–
60 MPH = 2.1
Gallons (7.49 Liters) per hour gasoline consumption
– 60 MPH = 1.6
Gallons (6.05 Liters) per hour gasoline consumption after H2O system initialized
- 24% Fuel Reduction
Ford Escape
The Escape is currently undergoing
testing to monitor the extent to which fuel economy can be increased, while
maintaining the huge emissions reduction. The tests should be completed in a
period of weeks with the final results, along with technical documentation,
being published shortly thereafter.
HHO Drivers for Commercial Truck
Fleets:
There are
several forces driving the market for HH in truck and diesel markets.
-
Commercialization of fuel cells not likely to ever occur for heavy duty
transport applications, World Energy’s technology represents the most
commercially viable application of hydrogen in that market today.
-
Increasing fuel prices and government demands to improve engine efficiency
to reduce emissions, the profit margins of the trucking industry and transit
systems have been seriously squeezed over the past few years.
-
Fuel
represents 7 to 15% of truck industry operating costs. A 10% reduction in
fuel costs means a potential 50% to 100% increase in profits.
-
Recent
studies have shown that ships and locomotives pose even greater health
threats than cars or trucks, making an even stronger case for emission
reduction.
HHO Vehicle Products- Commercial and Projected
Milestones
-
May 2008:
1998 Honda Accord Test Completed - Demonstrated 25% mileage improvement, 99%
emission reduction
-
August 2008:
Baseline the Escape Hybrid “As Is” in controlled conditions, measure fuel
economy and efficiency
-
September 2008:
Controlled test at an independent lab, resulting in both high visibility and
high credibility and validation of the company’s HHO solution
-
September 2008:
Complete “Gas Tank” tests. Install H
and O2 tanks into Escape Hybrid, Meter in gas to find optimal
gas/oxygen/hydrogen mix
-
October 2008:
Scientifically quantify Escape Hybrid mileage improvement and
emissions reduction from HHO, optimize engine control algorithms and
Electrolizer design
-
1st Quarter
2009: Assess long term impact on engine reliability, wear and life
-
1st Quarter
2009: Develop an easy to install kit (OEM or aftermarket) for most
gasoline or diesel engines
-
2nd Quarter
2009: Secure Tier 1
automotive OEM interest/sponsorship/projects
-
2nd Quarter
2009: Introduce first aftermarket offering
Government Support
of HHO
Congress is considering that subsidies be paid, in certain
circumstances, for the conversion of traditional hot water systems to the
tankless systems. This would give
the project significant support and encourage a faster product adoption.
Further, the European community, where diesel engines dominate the market, has
instituted a number of progressively strict guidelines for diesel emission that
will be set over the next decade. World Energy now has a European subsidiary in
place as a base for penetrating the European markets.
Competition
The electrolysis process has attracted attention from
entrepreneur, most of which are small and under capitalized. As a result, many
crude and potentially dangerous electrolysis-based hydrogen generation systems
are currently available. Most of
these systems are rudimentary in design, do not adhere to SAE and/or TUV safety
standards, and require frequent maintenance.
They also produce such a small quantity of hydrogen that their claims of
efficiency improvement appear to be considerably exaggerated.
Transient
Voltage Surge Suppressors
New E Clips Surge Suppressors
Surge suppression momentary eliminates over voltage from
any cause. Any over voltage not eliminated is called the pass voltage; the lower
the pass voltage, the better the surge protector. Underwriter’s Laboratory (UL),
the American National Standards Institute (ANSI), and the Institute of Electrical
and Electronics Engineers (IEEE) all scrutinize the pass voltage when testing
and evaluating any transient voltage surge suppressor (TVSS). All of World
Energy’s TVSS products meet or exceed published standards.
The pass voltage determines the level of protection that
connected equipment detects. If the pass voltage is above the damage threshold
of the equipment, protection is inadequate protection. UL, ANSI, and IEEE all
test and rate surge suppressors on pass voltages.
Last year, World Energy embarked on a total re-design and
value engineering of its original surge suppressor product line which they have
been manufacturing and selling for many years. The new product line, consisting
of 216 models, is more versatile, effective, lighter and more compact and can
serve a broader set of market sectors.
In early September, World Energy was informed by
Underwriters Laboratories (UL) that the first of four groups of the new range
has passed all testing for safety requirements and can now be offered for sale.
The remaining 3 groups are expected to receive UL approvals shortly. The Company
has already received first orders for the new TVSS models
The overall market for TVSS is significant and is measured
in millions of dollars. The market is also expanding as surge protection
requirements become mandatory for CCTV, fire and intruder alarms, access
control, sensitive technical equipment and many other applications. World Energy
has been active in negotiating a number of high level distribution agreements
for their new TVSS products and these should give a significant impetus to sales
over the next year.
The technical superiority of these new products gives World
Energy a distinct competitive advantage over other suppliers.
E CLIPS surge suppressors are manufactured with the highest
quality components on the market and are tested numerous times during and after
production to ensure functionality. E CLIPS surge suppressors are designed to
protect the client’s equipment and will withstand all but the most massive
surges. E CLIPS suppressors carry a lifetime warranty and will be replaced free
of charge if necessary.
E CLIPS surge suppressors are used in hospitals, schools,
hotels, malls, grocery stores and many other commercial and institutional
facilities. Users of E CLIPS Surge Suppressors include, but are not limited to:
Raymond James Stadium (home of the Tampa Bay Buccaneers), Hillsborough County
Schools, Florida Department of Transportation, State of Florida Corrections, the
City of Temple Terrace, and the United States Postal Service.
AC Surge Protection
World Energy also continues to manufacture a complete line of surge protector
for a/c applications from wall plug in units to sophisticated hardwired units to
protect entire facilities. The usage for these products range from sensitive
high tech equipment like computers, alarm systems, phone system, medical
equipment to heavy duty equipment such as Pumps, Wells, Generators, Elevators
and Air Conditioners.
AC Surge Suppressors
Low Voltage Surge Protection
The company has a complete line of surge protectors for low
voltage applications from modular units for cat 5, db 9-15, and telephone line
units to sophisticated hardwired units to protect data and low voltage circuits
of all types. The product usage ranges from sensitive high tech equipment like
fire alarm systems, security alarm systems, card access, gate entry, phone
system, even sensitive computer networking equipment.
Low Voltage Surge Suppressors
Video Surge Protection
World Energy continues to manufacture a complete line of
surge protectors for video, CCTV and Network applications which are available in
many frequencies and voltages with a selection of connection types such as BNC
or F type connection. The product usage ranges from sensitive high tech video
surveillance systems and close circuit TV to sophisticated computer networking.
Video Voltage Surge Suppressors
IV. AQUISITIONS
On June 10, 2008, World Energy acquired Advanced
Alternative Energy, Inc. (AAEI) in a tax free stock for stock exchange.
AAEI was incorporated in the State of Florida on May 20, 2008.
As payment, the company issued 100,000 shares of Series B
Convertible Preferred Stock to UTEK Corporation in exchange for 100% of the
issued and outstanding shares of AAEI, assignment of an exclusive technology
license for the production and preparation of mechanically and electrochemically
stable electrodes and transition metal oxide catalysts; prepaid consulting fees
and $200,000 cash.
The preferred shares may be converted by the holder at any
time into common stock prior to the sixty month anniversary of the execution of
the agreement into the $3,500,000 of common shares of World Energy, based on the
average of the five day closing price prior to the conversion.
At any time after six months and before the sixty month
anniversary of the execution of the agreement, World Energy will have the right,
at its sole discretion, to repurchase at an agreed upon percentage value, any
non-converted shares of the Series B Convertible Preferred Stock.
The shares may be repurchased within twelve months at 105%;
within thirteen and twenty-four months at 110%; within twenty-five and
thirty-six months at 115%; and at anytime after thirty-six months at a 120%
value of the original pro rata purchase price.
The convertible preferred shares have no voting rights.
Royalties will become due on a quarterly basis based upon
the net sales of any of the licensed products sold from the technology license.
Royalties are to be paid within ninety days and are based on 3% of the
net sales on the licensed products.
The royalty obligations will terminate on a country by country basis upon the
expiration of the last to expire licensed patent covering the licensed product
in each such country.
Twelve months after the first anniversary of the execution
of the license agreement, minimum annual royalties become due.
The minimum royalty due for the second anniversary year of the executed
agreement is $5,000; for the third anniversary is $10,000; for the fourth
anniversary is $15,000 and for the fifth anniversary thereafter until the end of
the license term is $30,000.
AAEI will reimburse any patent costs incurred to maintain
or control the patents related to the technology and licensed products.
The prepaid consulting expenses relate to technical
consulting services to be provided related to the license. The consulting
agreement was entered into by UTEK on the behalf of AAEI and per the agreement
any additional consulting expenses will be the direct responsibility of UTEK.
The purchase price of $3,500,000 was based on the agreed
face value of the Series B Convertible Preferred Stock as of the date of
acquisition.
The resulting intangible asset of $3,264,000 was analyzed
and although the company anticipates further development of the related
technology, as of June 30, 2008, the technology had not yet been tested on the
market nor had there been any related sales.
Estimation of future sales could not be determined as the
technology is not ready to be introduced into the market place and knowledge of
when or if the company can fully develop the technology is not known.
In addition, consideration of other similar technology entering the
market prior to the company can not be determined. Based on the above factors,
the company concluded that the valuation of the intangible could not be
supported and as of June 30, 2008, the company deemed it impaired and wrote it
off.
V. PATENT APPLICATIONS
Pure Air
Tech Technologies
(PATI)
U.S. Patent Application
20060067854 A1
Filed 03/31/08
Patent Application Titled
Air Revitalization Methods and Systems
Hydrogen Safe
Technologies, Inc.
(HSTI)
U.S. Patent Application
7,047,792 B1 Filed
5/23/06
Patent Application titled:
Surface acoustic wave hydrogen sensor
Developed from the University of South Florida # 02B058
Advanced
Alternative Energy
(AAEI) U.S.
Patent Application 11/261,128
Filed 10/28/05
FSU #'s 05-031,07-058 and 07-085
U.S. Patent Application titled "Methods for Preparing Mechanically and
Electrochemically Stable Electrodes”
And PCT Patent Pending NO
PCT/07/83328 filed 11/1/2007 "Transition Metal Oxide Catalysts and Methods Producing
the Same" and "Hydrogen Evolution Catalysts for Alkaline Water Electrolysis"
Method and
Apparatus for the Production of Hydrogen and Oxygen
Published Date: 4/26/07
U.S. Patent Application S.N. 11/254,593
Publication # 2007-00899997
VI. FINANCING
World Energy has commenced an offering of its common stock
pursuant to and in reliance upon the exemption from registration by the SEC
under the Securities Act of 1933, as amended. The company seeks to sell up to
twenty million shares of its restricted common stock in a Regulation S offering.
The Shares are available for sale only to third parties who are not U.S.
persons (as defined in Rule 902 of Regulation S).
World Energy has engaged three separate entities to serve
as its distribution managers for the Offering. The company and the distribution
managers have engaged two separate entities to serve as the escrow agent.
The escrow agent will hold funds paid by buyers and disburse company
stock certificates to buyers who qualify as non-U.S. persons in a Regulation S
placement and whose offers to purchase Shares are accepted by the company.
The shares sold will be offered on the lower of the closing
bid price for World Energy stock as quoted on the NASDAQ Bulletin Board on the
date prior to the trade date or the closing price of said shares minus an
original offering discount of 15%.
The company will receive 27% of the proceeds from each
accepted offer and the balance will be paid to the Distribution Manager (72%)
and the Escrow Agent (1%). The
agreements terminate on December 31, 2008 unless extended in writing by both
parties. World Energy may terminate
the agreement at any time with 21 days written notice.
During the six months ended June 30, 2008, the company
issued a total of 17,656,710 shares of common stock in connection with the
Regulation S stock offering resulting in proceeds of $662,092 to the company.
The proceeds are net of $1,784,824 of stock offering costs. In the same
six month period, the company sold and issued and additional 2,340,000 shares of
common stock for $241,020 cash.
On January 8, 2008, the company
donated 100,000 shares of stock to an organization.
The stock was valued at the stock closing price on the date of the
donation which was $0.228 resulting in a total expense of $22,800.
The company recorded $14,000 of contributed capital and
related consulting expense to Hydrogen Safe Technologies during the six months
ended June 30, 2008.
VII. OUR OPINION
Our opinion of the company remains relatively unchanged. As
we pointed out at the beginning of our report, the company has worked
diligently, and continues to do so, to bring “green” technology to the
marketplace.
And like everyone else, including the company’s
shareholders, we have been somewhat frustrated with what would appear on the
surface to be a painfully slow evolution from the laboratory to the marketplace.
Since we last reviewed World Energy, it has spent the 12-18 months acquiring
technologies and developing products that make the most sense in terms of
generating the greatest return to its shareholders.
We want to stress that we are not discouraged with the
company’s progress. Based on our research, we are of the opinion that World
Energy will see increasing revenue from its revamped surge suppressor and
control product line as we move into 2009. The only thing holding back the new
line of suppressors UL approval, which we believe will be attained shortly.
We are forecasting that the revenues from that line will be
approximately $500,000 will likely exceed one million dollars by the end of 2008
with a gross profit margin of 50%.
The reason for the substantial increase is the addition of
senior sales talent experienced in selling products of this nature, in addition
to the products being listed on the Federal government’s GSA schedule. The sales
revenues from the suppressor product line will likely go a long ways towards
supporting the company’s other lines of business.
With the prototype of the Pure Air system up and running
successfully, this product line is well on the way to becoming a commercially
viable product and should begin to generate sales by mid-2009. Even the most
minimal of sales should result in revenues in the neighborhood of $500,000 the
first year, with a 25% gross profit margin. We believe that the initial sales of
the Pure Air system will be to the Federal government, most likely on a trial
basis as the technology proves itself out.
The company’s proprietary
hydrogen/oxygen gas technology,
while exciting and likely to largest profit producing segment of World Energy’s
commercial offerings, it is difficult to project whether the technology will
generate revenue in 2009. However, from a pricing perspective, a competitor’s
system currently sells for $7,800 per diesel truck. Assuming a more competitive
price and a 25% net profit margin, World Energy could easily generate revenues
in excess of $2,000,000 with a 25% net profit margin in the first full year of
production.
We had
previously estimated overall corporate expenses at about $150,000 per month or
about $1,800,000 for 2008. It appears that we were pretty much on target with
the number likely to come in at just about $2,000,000.
While we had
previously projected a loss of about 2 cents per share for 2008, the stretched
out development time for the three major product lines has of course made that
impossible. However, we do believe that the losses will continue to decline in
the last half of 2008 with an ending number likely to be at around a negative 23
cents per share or possibly a shade less.
We need to point out that World Energy is still for the most part a
development company despite the fact that it has a seasoned product line in
arena of surge suppressors and controllers. As such, our revenue and profit
projections are somewhat tenuous. Should either the Pure Air or the HHO product
line pick up development speed as companies become increasingly interested in
licensing the technology, World Energy would likely break-even or could possibly
become profitable in year 2009.
In that vein,
we also feel it is critical to emphasize that the important source of
profitability will likely come from simply licensing the technology to other
firms that wish to either sell stand-alone products or incorporate the
technology into their own proprietary offerings.
For example,
manufacturers of military equipment incorporating a closed environment, such as
a tank, aircraft or submarine, could license World Energy’s patents and then
utilize the technology in their own air purification systems.
The same sort
of logic applies to the HHO technology as utilized to increase the performance
of diesel trucks. While not in the vehicle manufacturing or after-market
business, World Energy could license their patents to those who are.
Furthermore,
licensing their technology would not necessarily preclude the company from
engaging in manufacturing activities that do not infringe on the license
agreements they have in place, should they desire to do so,.
Therefore,
although we cannot project at this time that World Energy will become profitable
in 2009, we can see how it could easily take place. Should it happen, we will
revisit our analysis and share price projection.
Regardless,
we feel the company will become profitable in 2010, although we will reserve our
projections until we see numbers for the second half of 2008.
Until then,
we are reducing our 18 month target price on the stock of $0.92 per share based
primarily on the company’s prior track record, patent portfolio and new sales
team, along with what we feel is a more in-depth management team and board of
directors.
We generated
that estimate from the assumption that for 2009, the company should be able to
generate net earnings of about $200,000 from its Pure Air system, about
$1,175,000 from its HHO technology and at least $450,000 from its suppressor
division, for a total of about $1,925,000, or about $0.04 per share, using an
overall revenue estimate of . At a multiple of 23 (reasonable for a company of
this nature) times earnings, the result is a share price of $0.92.
VIII. FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
CONSOLIDATED
BALANCE SHEET
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
June 30,
2008
|
|
|
December 31,
2007
|
|
|
|
(unaudited)
|
|
|
(audited)
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
269,552
|
|
$
|
43,112
|
Accounts receivable
|
|
|
57,394
|
|
|
28,441
|
Inventory, net
|
|
|
80,678
|
|
|
87,461
|
Prepaid expenses and
other current assets
|
|
|
91,859
|
|
|
175,784
|
|
|
|
|
|
|
|
Total current assets
|
|
|
499,483
|
|
|
334,798
|
|
|
|
|
|
|
|
Property & equipment,
net
|
|
|
142,905
|
|
|
165,196
|
|
|
|
|
|
|
|
Long term deposits
|
|
|
3,850
|
|
|
3,850
|
Due from related party
|
|
|
362
|
|
|
362
|
Intangibles, net
|
|
|
150,694
|
|
|
108,399
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
797,294
|
|
$
|
612,605
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
100,966
|
|
$
|
52,618
|
Accrued expenses
|
|
|
418,097
|
|
|
370,666
|
Credit line
|
|
|
27,608
|
|
|
-
|
Advance payments from
dealers and customers
|
|
|
15,989
|
|
|
16,352
|
Due to related party
|
|
|
-
|
|
|
50,000
|
Total current
liabilities
|
|
|
562,660
|
|
|
489,636
|
|
|
|
|
|
|
|
Stockholders’ equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock;
$.0001 par value;
|
|
|
|
|
|
|
100,000,000 shares
authorized, series B, 100,000 and-0- shares issued, respectively
|
|
|
10
|
|
|
-
|
Common stock; $.0001
par value;
|
|
|
|
|
|
|
750,000,000 shares
authorized; 64,030,399 and 43,933,689 shares issued and outstanding
|
|
|
6,402
|
|
|
4,394
|
Paid-in capital
|
|
|
21,066,176
|
|
|
16,603,291
|
Accumulated deficit
|
|
|
(20,837,954)
|
|
|
(16,484,716)
|
Total stockholders’
equity
|
|
|
234,634
|
|
|
122,969
|
Total Liabilities and
Stockholders’ Equity
|
|
$
|
797,294
|
|
$
|
612,605
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
UNAUDITED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
2008
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
$
|
137,511
|
|
$
|
117,775
|
|
$
|
223,305
|
|
$
|
217,185
|
Cost of goods sold
|
|
58,303
|
|
|
54,751
|
|
|
118,848
|
|
|
116,223
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
79,208
|
|
|
63,024
|
|
|
104,457
|
|
|
100,962
|
|
|
|
|
|
|
|
|
|
|
|
|
General and
administrative expenses
|
|
488,304
|
|
|
757,009
|
|
|
942,827
|
|
|
1,639,165
|
Research and
development
|
|
131,145
|
|
|
71,641
|
|
|
240,646
|
|
|
159,770
|
Loss from operations
|
|
(540,241)
|
|
|
(765,626)
|
|
|
(1,079,016)
|
|
|
(1,697,973)
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
(expense)
|
|
(489)
|
|
|
1,138
|
|
|
(1,563)
|
|
|
1,138
|
Impairment loss
|
|
(3,264,000)
|
|
|
-
|
|
|
(3,264,000)
|
|
|
-
|
Loss on disposal of
property & equipment
|
|
(8,658)
|
|
|
(850)
|
|
|
(8,658)
|
|
|
(850)
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income
(expense)
|
|
(3,273,147)
|
|
|
288
|
|
|
(3,274,221)
|
|
|
288
|
Earnings (loss) before
provision
|
|
|
|
|
|
|
|
|
|
|
|
for Income taxes
|
|
(3,813,388)
|
|
|
(765,338)
|
|
|
(4,353,237)
|
|
|
(1,697,685)
|
Provision for income
taxes
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
(3,813,388)
|
|
|
(765,338)
|
|
|
(4,353,237)
|
|
|
(1,697,685)
|
Preferred stock
dividends
|
|
-
|
|
|
51,680
|
|
|
-
|
|
|
102,305
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
available to common shareholders
|
$
|
(3,813,388)
|
|
$
|
(817,018)
|
|
$
|
(4,353,237)
|
|
$
|
(1,799,990)
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per
common share
|
$
|
(0.07)
|
|
$
|
(0.03)
|
|
$
|
(0.09)
|
|
$
|
(0.06)
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding
|
|
53,869,584
|
|
|
28,131,684
|
|
|
49,666,829
|
|
|
28,675,665
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30,
UNAUDITED
|
|
|
|
2008
|
|
|
2007
|
Cash flows from
operating activities
|
|
|
|
|
|
|
Net loss
|
|
$
|
(4,353,237)
|
|
$
|
(1,697,685)
|
Adjustments to
reconcile net loss to net cash used
|
|
|
|
|
|
|
in operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation &
Amortization
|
|
|
35,504
|
|
|
12,638
|
Impairment loss
|
|
|
3,264,000
|
|
|
-
|
Loss on disposal
|
|
|
8,658
|
|
|
850
|
Stock based donation
|
|
|
22,800
|
|
|
-
|
Stock based
consulting & compensation expense
|
|
|
14,000
|
|
|
1,011,011
|
(Increase) decrease
in:
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(28,953)
|
|
|
(16,585)
|
Inventory
|
|
|
6,783
|
|
|
6,451
|
Prepaid expenses and
other assets
|
|
|
67,240
|
|
|
183,855
|
Increase (decrease)
in:
|
|
|
|
|
|
|
Accounts payable
|
|
|
48,348
|
|
|
19,484
|
Accrued expenses
|
|
|
47,431
|
|
|
7,113
|
Advance payments
from dealers & customers
|
|
|
(363)
|
|
|
-
|
|
|
|
|
|
|
|
Total adjustments
|
|
|
3,485,448
|
|
|
1,224,817
|
|
|
|
|
|
|
|
Net cash (used) in
operating activities
|
|
|
(867,789)
|
|
|
(
472,868)
|
|
|
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
|
|
|
Purchase of fixed
assets
|
|
|
(
39,340)
|
|
|
(1,100)
|
Proceeds from sale
of fixed asset
|
|
|
26,171
|
|
|
200
|
Investment in
subsidiary
|
|
|
200,000
|
|
|
-
|
Proceeds from loan
receivable
|
|
|
1,688
|
|
|
-
|
|
|
|
|
|
|
|
Net cash provided by
(used in) investing activities
|
|
|
188,519
|
|
|
(900)
|
|
|
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from
issuance of common stock
|
|
$
|
928,102
|
|
$
|
608,160
|
Proceeds from
related party loans
|
|
|
17,000
|
|
|
-
|
Repayment of related
party note payable
|
|
|
(67,000)
|
|
|
-
|
Proceeds from credit
line
|
|
|
62,608
|
|
|
-
|
Payments on credit
line
|
|
|
(35,000)
|
|
|
-
|
|
|
|
|
|
|
|
Net cash provided by
financing activities
|
|
|
905,710
|
|
|
608,160
|
Net increase in cash
|
|
|
226,440
|
|
|
134,392
|
Cash, beginning of
period
|
|
|
43,112
|
|
|
88,400
|
Cash end of period
|
|
$
|
269,552
|
|
$
|
222,792
|
|
|
|
|
|
|
|
|
|
Industry:
|
Electronics
|
NAICS:
|
Power, Distribution, and Specialty Transformer
Manufacturing (335311)
|
QM ID:
|
Diversified Electronics (836)
|
SIC:
|
Power, Distribution, And Specialty Transformers
(3612) , Automatic Controls For Regulating Residential And Commercial
Environment (3822)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Address:
|
3900A 31st Street North, St. Petersburg, FL 33714
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Auditor:
|
Ferlita, Walsh & Gonzalez, PA
|
Last Audit:
|
Unqualified
|
Disclaimer
This disclaimer is an
integral part of our service. Please read it before investing in any security on
which we report.
Opinions are solely
those of the staff of The Rudd Report and are subject to change without notice.
Our reports are for information only and we do not offer securities or solicit
the offer of securities of any company. Our reports are to inform the public and
not to promote any company or its securities.
In the case of
sponsored reports, of which World Energy Solutions is one, we do receive a set
fee. We do not inform any company in advance of the nature or conclusions of our
reports, nor can a company withdraw from coverage before the expiration of the
one-year term. In the case of World Energy Solutions our fee for this report was
$6,000.
Our reports contain factual statements and opinions. We
derive these factual statements from sources that we believe are accurate.
However, we do not represent that the facts presented are accurate or complete.
Furthermore, the information contained in this report may become inaccurate
because of the passage of time and should therefore be read for historical
information only.