WEGY 2nd Qtr 08

WEGY 2Q 2008

 

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

 

 

Last Price

0.08

Change $

Change %

Tick

   

Bid

0.08

Bid Size

5000

Ask

0.10

Ask Size

5000

Open

0.08

High

0.10

Low

0.08

Prev Close

0.08

Last Trade

8/22/08

Volume

22.3 k

52 Wk Hi

0.60

52 Wk Low

0.07

Market Cap

3.59 m

Ex-Div Date

N/A

Div Rate

N/A

Yield

N/A

Shares

44.85 m

EPS (TTM)

-0.19

PE Ratio

N/A

Exchange

OBB

 

 

 

 

 

 

 

Industry Classifications

 

Sector:   

Technology

 

CIK:   

0001058307

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)

 

Profitability

 

Management Effectiveness

Gross Margin:   

42.50

 

Return on Equity:   

 

EBIT Margin:   

 

 

Return on Capital:   

-4922.40

Profit Margin:   

 

 

Return on Assets:   

-988.10

 

Share Statistics

Outstanding:   

44.85 m

 

Float:   

30.68 m

 

 

Address:   

3900A 31st Street North, St. Petersburg, FL 33714

Telephone:   

(727) 525-5552

 

Website:   

www.wesinc.net

Facsimile:   

(727) 526-2990

 

Email:   

ir@wesinc.net

 

CEO:   

Benjamin C. Croxton

Employees:   

4

 

Market Cap:   

3.59 m

Issue Type:   

Common Stock

 

 

 

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.