beacon power corp: modefinance credit report
DESCRIPTION
Beacon Power Corp: modeFinance Credit ReportTRANSCRIPT
If you want to know more, ASKMORE TM
modeFinance’s credit report.
Almost every day millions of peoplearound the world are wondering the realcreditworthiness of the companies withwhich they are in business. Every daythese questions remain unanswered.modeFinance
TM
now aims to answer thesequestions in a simple, complete andimmediate way.
ASKMORETM
is the modeFinanceTM
product which gives the chance toevaluate the credit risk for every companyfrom all around the world.
ASKMORETM plans 2 types of reports:
Basic Plus
ASKMORETM
Basic:This report includes modeFinance TM
’ sMORE Credit Ratings and MORE CreditLimit to help you in the decision making.It covers all essential information includingfinancial statements of the last three yearsand descriptive information including tradedescription and sector analysis.This report type is ideally suited fordecisions on transactions with each levelof credit risk.
modeFinanceTM HeadquarterBuilding A - AREA Science ParkPadriciano 99 - 34149 Trieste - ItalyPh.: +39 040 375 5337Fax: +39 040 375 [email protected]
askMORETM is a registered mark of modeFinanceTM
BEACON POWER CORPThursday, 17 November 2011
MORE Credit Rating
key
D C CC CCC B BB BBB A AA AAA
MORE Credit Rating
key
D C CC CCC B BB BBB A AA AAAnot
available
non return extremlypathological
pathological highdanger
weak sufficient adequate good very
strongextremely
strong
Company name BEACON POWER CORP
Identification number
Country United States of America
ZIP code and city 01887 - WILMINGTON
Address 234, Ballardvale Street
+1 978 694 9121
www.beaconpower.com
Legal form
Account Consolidated
Incorporation date 1997
NACE 2 Sector 3511 - Production of electricity
Listed
Status Active
MORE Credit limit 18,000 e
31/12/2010 31/12/2009 31/12/2008
Turnover (th e) 670 672 49
Rating CCC B B
Probability of default 16.00% 3.80% 3.80%
Confidence Level 92% 92% 100%
Solvency ratios
Leverage ratio 1.65 0.25 0.51
Total asset/Total liabilties 1.61 5.04 2.97
Liquidity ratios
Current Ratio 0.58 4.34 1.72
Quick Ratio - - 1.72
Profitability and economic equili-
brium ratios
Return on investement ROI (%) -29.54 -37.89 -60.88
Return on equity ROE (%) -79.21 -47.56 -92.02
Asset turnover 0.01 0.02 0.00
Interest paid weight -0.01 -0.01 0.00
Gross Profit/Operating revenue 0.40 -0.02 0.22
Interest Coverage ratios
EBIT interest coverage ratio -91.82 -164.38 -335.86
Analysis and trend of financial
strength
BEACON POWER CORPThursday, 17 November 2011
MORE Credit Rating
key
D C CC CCC B BB BBB A AA AAA
modeFinance TM srlVAT number [email protected]
Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741
Sector Analysis
Company Healthy Balanced Vulnerable Risky
Solvency ratios
Leverage ratio 1.65 0.56 1.99 6.23 -3.95
Total asset/Total liabilties 1.61 2.79 1.50 1.10 0.98
Liquidity ratios
Current Ratio 0.58 2.11 1.13 0.93 0.46
Quick Ratio - 1.90 1.01 0.80 0.35
Profitability and economic equilibrium ratios
Return on investement ROI (%) -29.54 16.69 6.99 3.28 -4.56
Return on equity ROE (%) -79.21 18.73 10.18 -0.45 -85.76
Asset turnover 0.01 0.70 0.42 0.26 0.64
Interest paid weight -0.01 0.02 0.24 0.55 -0.06
Gross Profit/Operating revenue 0.40 0.39 0.36 0.22 -0.01
Interest Coverage ratios
EBIT interest coverage ratio -91.82 54.95 3.52 0.97 -2.84
Cash Conversion Cycle (days)
Days Sales Of Inventory (DIO) - 9 13 18 26
Days Sales Outstanding (DSO) 114 48 53 53 60
Days Payable Outstanding (DPO) 2,515 18 29 29 56
Cash Conversion Cycle (DIO + DSO - DPO) - 36 33 24 26
Numer of analyzed companies - 503 1,506 748 172
(Average) Rating CCC A BB B CC
The sector has been chosen according to:
international companies in the sector NACE 2 3511 with financial data of year 2009.
BEACON POWER CORPThursday, 17 November 2011
MORE Credit Rating
key
D C CC CCC B BB BBB A AA AAA
modeFinance TM srlVAT number [email protected]
Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741
Sector Analysis - Graphs
BEACON POWER CORPThursday, 17 November 2011
MORE Credit Rating
key
D C CC CCC B BB BBB A AA AAA
modeFinance TM srlVAT number [email protected]
Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741
Balance Sheet
BALANCE SHEET (th e) 31/12/2010 31/12/2009 31/12/2008
Accounting practice Local GAAP Local GAAP Local GAAP
Exchange rate USD - EUR 0.74839 0.69416 0.71855
Total assets 56,831 34,709 27,733
Fixed assets 47,897 18,143 16,763
Intangible fixed assets 172 80 0
Tangible fixed assets 42,054 16,919 16,547
Other fixed assets 5,671 1,143 216
Current assets 8,934 16,567 10,970
Stocks - - 0
Debtors 209 33 9
Other current assets 8,725 16,534 10,961
Cash & cash equivalent 8,132 15,691 10,317
Shareholders funds 21,429 27,820 18,403
Capital 157 1,191 772
Other shareholders funds 21,272 26,629 17,631
Total liabilities 35,401 6,890 9,330
Non current liabilities 19,919 3,070 2,962
Long term debt 18,837 2,552 2,326
Other non-current liabilities 1,082 518 636
Current liabilities 15,482 3,819 6,368
Loans 495 422 84
Creditors 4,619 801 2,749
Other current liabilities 10,368 2,596 3,535
Total shareh. funds & liab. 56,831 34,709 27,733
NET DEBT (th e) 31/12/2010 31/12/2009 31/12/2008
Short term debts 495 422 84
Long term debt 18,837 2,552 2,326
Cash & cash equivalent 8,132 15,691 10,317
Net debt 11,200 -12,717 -7,906
31/12/2010 31/12/2009 31/12/2008
Working capital - - -
Net Current Assets -6,548 12,748 4,602
31/12/2010 31/12/2009 31/12/2008
Days Sales Of Inventory (DIO) - - 0
Days Sales Outstanding (DSO) 114 18 64
Days Payable Outstanding (DPO) 2,515 435 20,534
Cash Conversion Cycle (DIO + DSO - DPO) - - -20,470
BEACON POWER CORPThursday, 17 November 2011
MORE Credit Rating
key
D C CC CCC B BB BBB A AA AAA
modeFinance TM srlVAT number [email protected]
Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741
Income Statement
INCOME STATEMENT (th e) 31/12/2010 31/12/2009 31/12/2008
Accounting practice Local GAAP Local GAAP Local GAAP
Exchange rate USD - EUR 0.74839 0.69416 0.71855
Sales 670 672 49
Revenues growth (%) -0.3 1,275.8 -
Other revenues +/- variation in inventories and contract in progress + Fixed assets
own construction capitalized0 0 0
Operating revenue / turnover 670 672 49
Total operating costs 17,657 13,822 17,178
Costs growth (%) 28 -20 -
Service costs - - -
Material costs - - -
Costs of employees - - -
EBITDA -15,113 -11,873 -16,199
Depreciation 1,873 1,277 931
EBIT -16,987 -13,150 -17,129
Financial P/L 13 -81 194
Financial revenue 260 9 245
Financial expenses 246 90 51
Interest paid 185 80 51
P/L before tax -16,973 -13,231 -16,935
Extr. and other P/L 0 0 0
Extr. and other revenue - - -
Extr. and other expenses - - -
P/L before tax + Extr. and other P/L -16,973 -13,231 -16,935
Taxation 0 0 0
P/L for period -16,973 -13,231 -16,935
31/12/2010 31/12/2009 31/12/2008
Costs of Good Sold 404 688 38
Gross Profit 266 -16 11
Other Operating Expenses 17,253 13,134 17,140
31/12/2010 31/12/2009 31/12/2008
Cash flow -15,100 -11,954 -16,005
Added value - - -
31/12/2010 31/12/2009 31/12/2008
Number of employees 78 69 61
BEACON POWER CORPThursday, 17 November 2011
MORE Credit Rating
key
D C CC CCC B BB BBB A AA AAA
modeFinance TM srlVAT number [email protected]
Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741
Evolutions and trends
BEACON POWER CORPThursday, 17 November 2011
MORE Credit Rating
key
D C CC CCC B BB BBB A AA AAA
modeFinance TM srlVAT number [email protected]
Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741
Qualitative information
Full overview Beacon Power Corp is a publicly quoted American company which is engaged in the development, deployment
and production of sustainable energy storage and power conversion solutions. It was founded in 1997 as a spin
- off of SatCon’s Energy Systems Division, to develop flywheel - based energy storage. The company’s registered
corporate headquarters is located in Wilmington, Massachusetts. The company’s products include photovoltaic
(solar energy) inverters, as well as flywheel - based energy storage solutions. These products help increase energy
independence and promote renewable power. Beacon Power’s Smart Power solutions are designed to deliver
instantaneous power from solar energy systems or battery backup in the event of a grid outage. Its main product
brand names are Smart Energy Matrix and Patented Co - mingled Rim Technology. Beacon Power aims to further
the use of environmentally sound energy - related technology to deliver improved performance and long term
value for all company stakeholders to offer sustainable power quality solutions for utility - grade frequency and
voltage regulation, as well as power flow stabilization.
History Founded as a spin - off of SatCon’s Energy Systems Division, to develop flywheel - based energy storage.
Primary business line Engaged in the development, deployment and production of sustainable energy storage and power conversion
solutions.
Secondary business line Not available.
Main activity Manufacturing; Services.
Secondary activity Not available.
Main products and services Not available.
Size estimate Not available.
Strategy, organization and policy To further the use of environmentally sound energy - related technology to deliver improved performance and long
term value for all company stakeholders to offer sustainable power quality solutions for utility - grade frequency
and voltage regulation, as well as power flow stabilization.
Strategic alliances Not available.
Membership of a network Not available.
Main brand names Smart Energy Matrix; Patented Co - mingled Rim Technology.
Main domestic country United States of America.
Main foreign countries or regions Not available.
Main production sites United States of America.
Main distribution sites Not available.
Main sales representation sites Not available.
Main customers Not available.
BEACON POWER CORPThursday, 17 November 2011
MORE Credit Rating
key
D C CC CCC B BB BBB A AA AAA
modeFinance TM srlVAT number [email protected]
Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741
Auditor/Advisor/Bank
name type address
MILLER - WACHMAN & CO. Auditor -
Computershare Investor Services Transfer Agent -
Board
name date of birth nationality function
Mr Virgil G Rose - United States -
Mr Daniel Ernest Kletter 03/10/1938 - -
Mr Edward A Weihman - - -
Mr F. William Capp - - -
Mr Jack P Smith - - -
Sharehoders (the first twenty shareholders ordered by Direct %))
CREDIT SUISSE GROUP AG via its funds Rating: -
Country ISO code CH Operating revenue (MIL $) 32,087
NACE Rev. 2, Core code - Total Assets (MIL $) 1,098,345
Direct % - Number of Employees 50,100
Total % 0.39 Information date 2011/06
Address: Not available
BLACKROCK, INC. via its funds Rating: BBB
Country ISO code US Operating revenue (MIL $) 8,612
NACE Rev. 2, Core code - Total Assets (MIL $) 178,459
Direct % - Number of Employees 9,127
Total % 0.37 Information date 2011/06
Address: Not available
VANGUARD GROUP, INC. THE via its funds Rating: -
Country ISO code US Operating revenue (MIL $) 2,018
NACE Rev. 2, Core code - Total Assets (MIL $) 1,830
Direct % - Number of Employees 9,500
Total % 0.33 Information date 2011/06
Address: Not available
BEACON POWER CORPThursday, 17 November 2011
MORE Credit Rating
key
D C CC CCC B BB BBB A AA AAA
modeFinance TM srlVAT number [email protected]
Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741
GEODE CAPITAL MANAGEMENT, LLC via its funds Rating: -
Country ISO code US Operating revenue (MIL $) 0
NACE Rev. 2, Core code - Total Assets (MIL $) -
Direct % - Number of Employees 2
Total % 0.27 Information date 2011/06
Address: Not available
WEXFORD CAPITAL LLC via its funds Rating: -
Country ISO code US Operating revenue (MIL $) -
NACE Rev. 2, Core code - Total Assets (MIL $) -
Direct % - Number of Employees -
Total % 0.17 Information date 2011/06
Address: Not available
PNC FINANCIAL SERVICES GROUP INC via its funds Rating: -
Country ISO code US Operating revenue (MIL $) 15,501
NACE Rev. 2, Core code - Total Assets (MIL $) 264,284
Direct % - Number of Employees 44,817
Total % 0.16 Information date 2011/06
Address: Not available
NORTHERN TRUST CORPORATION via its funds Rating: -
Country ISO code US Operating revenue (MIL $) 3,648
NACE Rev. 2, Core code - Total Assets (MIL $) 83,844
Direct % - Number of Employees 12,834
Total % 0.12 Information date 2011/06
Address: Not available
TORONTO DOMINION BANK via its funds Rating: -
Country ISO code CA Operating revenue (MIL $) 19,204
NACE Rev. 2, Core code - Total Assets (MIL $) 608,113
Direct % - Number of Employees 68,725
Total % 0.11 Information date 2011/06
Address: Not available
Subsidiaries (the first twenty subsidiaries ordered by Direct %)
BEACON POWER SECURITIES CORPORATION Rating: -
Country ISO code US Operating revenue (MIL $) -
NACE Rev. 2, Core code - Total Assets (MIL $) -
Direct % >50.00 Number of Employees -
Total % - Information date 2010/12
BEACON POWER CORPThursday, 17 November 2011
MORE Credit Rating
key
D C CC CCC B BB BBB A AA AAA
modeFinance TM srlVAT number [email protected]
Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741
STEPHENTOWN HOLDING LLC Rating: -
Country ISO code US Operating revenue (MIL $) 0
NACE Rev. 2, Core code - Total Assets (MIL $) -
Direct % >50.00 Number of Employees 2
Total % - Information date 2010/12
STEPHENTOWN REGULATION SERVICES LLC Rating: -
Country ISO code US Operating revenue (MIL $) -
NACE Rev. 2, Core code - Total Assets (MIL $) -
Direct % >50.00 Number of Employees 3
Total % - Information date 2010/12
TYNGSBORO HOLDING LLC Rating: -
Country ISO code US Operating revenue (MIL $) -
NACE Rev. 2, Core code - Total Assets (MIL $) -
Direct % >50.00 Number of Employees -
Total % - Information date 2010/12
TYNGSBORO REGULATION SERVICES LLC Rating: -
Country ISO code US Operating revenue (MIL $) -
NACE Rev. 2, Core code - Total Assets (MIL $) -
Direct % >50.00 Number of Employees -
Total % - Information date 2010/12
BEACON POWER CORPThursday, 17 November 2011
MORE Credit Rating
key
D C CC CCC B BB BBB A AA AAA
modeFinance TM srlVAT number [email protected]
Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741
ASKMORE rating guide
General vision A credit rating is an opinion of the general creditworthiness of an obligor (issuer rating), or the creditworthiness of
an obligor in respect of a specific debt security, or other financial obligation (issue rating), based on relevant risk
factors.
The Multi Objective Rating Evaluation (MORE) model is essentially used to assess the level of distress of industrial
companies by using data included in financial statements.
The basic idea of the model is to analyze a set of financial and economic ratios in a predictive corporate bankruptcy
model with the purpose of creating a fundamental credit rating model for each industrial sector. Results of the
model are obtained by applying newly developed numerical methodologies, drawing together financial theory,
data mining and engineering design methodologies. The heart of MORE is a multi dimensional and multi objective
algorithm that produces a classification of each company, by taking into account any attributes (such as sector and
country) characterizing a firm.
The model gives the opportunity to assign a rating to a company even without considering a complete data analysis
and allows to process quality information. It induces a better understanding of a company’s strength and weakness
thanks to sophisticated data mining tools and taking into account the analyst knowledge.
The MORE rating vision is to look at the fundamental economics of the company. The main idea is to evaluate the
rating observing every aspect of the economical and financial behavior of the company: better is the equilibrium
between the different aspects, better will be the final rating.
This is done studying, evaluating and aggregating the most important sections of the financial and economic
behavior of a company such as: profitability, liquidity, solvency, interest coverage and efficiency.
BEACON POWER CORPThursday, 17 November 2011
MORE Credit Rating
key
D C CC CCC B BB BBB A AA AAA
modeFinance TM srlVAT number [email protected]
Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741
Rating scale
Rating class Rating macro class Assessment
AAA
Healthy
The company’s capacity to meet its financial commitments is extremely strong. The company shows an excellent
economic and financial flow and fund equilibrium.
AAThe company has very strong creditworthiness. It also has a good capital structure and economic and financial
equilibrium. Difference from AAA is slight.
AThe company has a high solvency. The company is however more susceptible to the adverse effects of changes in
circumstances and economic conditions than companies in higher rated categories.
BBB
Balanced
Capital structure and economic equilibrium are considered adequate. The company’s capacity to meet its financial
commitments could be affected by serious unfavourable events.
BBA company rated BB is more vulnerable than companies rated BBB. Furthermore the company faces major ongoing
uncertainties or exposure to adverse business, financial, or economic conditions.
B
Vulnerable
The company presents vulnerable signals with regards to its fundamentals. Adverse business, financial, or economic
conditions will be likely to impair the company’s capacity or willingness to meet its financial commitments.
CCC
A company rated CCC has a dangerous disequilibrium on the capital structure and on its economic and financial
fundamentals. Adverse market events and an inadequate management could affect with high probability the
company’s solvency.
CC
Risky
The company shows signals of high vulnerability. In the event of adverse market and economic conditions, the
company’s strong disequilibrium could increase.
CThe company shows considerable pathological situations. The company’s capacity to meet its financial
commitments is very low.
D The company has not any longer the capacity to meet its financial commitments.
BEACON POWER CORPThursday, 17 November 2011
MORE Credit Rating
key
D C CC CCC B BB BBB A AA AAA
modeFinance TM srlVAT number [email protected]
Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741
Fundamental Credit Rating Ratios
Analysis area Ratio Assessment
Solvency ratios
Leverage ratioThis measures the level of total liabilities of the company in comparison
with equity.
Assets to debtThis indicates company’s solvency. The company shows a level of deficit
when the value of this ratio is under one unit.
Financial ratios Fixed Assets coverage ratioThis is calculated only for holdings. It measures the capital structure i.e.
whether a company covers the fixed assets with long term capital.
Liquidity ratios
Current ratioThis measures whether a company has sufficient short-term assets to cover
its short-term liabilities.
Quick ratioThis compares current liabilities only to those assets that can be readily
turned into cash.
Profitability and economic ratios
Return on Investement(ROI)This measures the profitability of company investments without regard to
the way the investment is financed.
Return on Equity(ROE) This measures the profitability of the equity.
Asset turnover
This indicates the investments turnover with regards to sales. The level
assumed from the ratio depends on the sector in which the company
operates.
Profit margin This indicates the profitability of sales.
Interest coverage ratio Interest Paid coverage
This indicate the ability of the company to cover interest expenses through
the economic margins (Gross profit and EBIT) and through the cash flow
from operating activities.
BEACON POWER CORPThursday, 17 November 2011
MORE Credit Rating
key
D C CC CCC B BB BBB A AA AAA
modeFinance TM srlVAT number [email protected]
Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741
MORE Credit Limit, Probability of default and Confidence Level
MORE Credit Limit MORE Credit limit is the estimation of the amount of maximum credit that is possible to assign on a commercial
relationship with the analyzed company with an outlook of one year.
modeFinance used the following values associated with the company analyzed while computing the credit limit:
• Size;
• Years in Business;
• Average number of suppliers;
• Liquidity of the company and the comparison with its sector;
• The funds dedicated to be paid to suppliers;
• The likelihood that a company may pay its debts in the next 12 months (MORE Ratings).
The credit limit in this report is merely a suggested value of commercial credit limit calculated on the basis of annual
public data. This value should be reviewed by paying attention to the Confidence Level value and by using other
information such as other business information, news... etc; and private information such as the relationship with
client, history of payments, guarantees and the knowledge of the sector.
Probability of default e Confidence
Level
In addition to the MORE Rating, modeFinance also estimates the probability of default and provides a level of
confidence. The probability of default is the degree of certainty (in quantitative terms) that the company will go
into default.
As the probability of default is strongly affected by the economic climate that the company is operating in,
companies in the same MORE class will not necessarily have the same probability of default.
The MORE model can produce a MORE rating even if there is missing data by using an associated confidence level:
Confidence =
∑Available Information∑
Total Information
The level of confidence does not indicate financial confidence in the company. It is a reflection of the variations in
availability of financial data across Europe due to filing regulations and suggests the degree of financial detail the
MORE rating is able to take into account for each company.
For companies with fully populated records a confidence level of 100% would be applied: companies where no
financial data is provided, 0%. This puts the MORE rating in a context for the user and aids interpretation.
BEACON POWER CORPThursday, 17 November 2011
MORE Credit Rating
key
D C CC CCC B BB BBB A AA AAA
modeFinance TM srlVAT number [email protected]
Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741
Notes and disclaimer
NOTES The present analysis was based on the company available financial statements as provided by Bureau Van Dijk
Electronic Publishing - ORBIS database (lack of both Notes to financial statements and Report on operations).
DISCLAIMER All Rights Reserved. No part of this publication may be reproduced, stored in a retrieval system or transmitted in any
form by any means, electronic, mechanical, photocopying, recording or otherwise, without the prior permission of
the publisher modeFinance. The facts of this report are believed to be correct at the time of publication but cannot
be guaranteed. Please note that the findings, conclusions and recommendations that modeFinance delivers will
be based on information gathered in good faith from both primary and secondary sources, whose accuracy we
are not always in a position to guarantee. As such modeFinance can accept no liability whatever for actions taken
based on any information that may subsequently prove to be incorrect.
Contacts
Company modeFinance
Products MORE rating
Where AREA Science Park
34149 Trieste, via Padriciano 99 - ITALY
Info [email protected]
web www.modefinance.com
Phone +39 040 3755337