+ All Categories
Home > Documents > Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation...

Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation...

Date post: 25-Mar-2018
Category:
Upload: hatram
View: 217 times
Download: 0 times
Share this document with a friend
22
Pioneer Power Solutions, Inc. Investor Presentation ©2016 Pioneer Power Solutions, Inc. November 2016
Transcript
Page 1: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Pioneer Power Solutions, Inc.Investor Presentation

©2016 Pioneer Power Solutions, Inc. November 2016

Page 2: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Forward-Looking Statements

This presentation contains certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. Such statements may be preceded by the words "intends," "may," "will," "plans," "expects," "anticipates," "projects," "predicts," "estimates," "aims," "believes," "hopes," "potential" or similar words.

Forward-looking statements are not guarantees of future performance, are based on certain assumptions and are subject to various known and unknown risks and uncertainties, many of which are beyond the company's control, and cannot be predicted or quantified and consequently, actual results may differ materially from those expressed or implied by such forward-looking statements.

Such risks and uncertainties include, without limitation, risks and uncertainties associated (i) the Company's ability to expand its business through strategic acquisitions, (ii) the Company's ability to integrate acquisitions and related businesses, (iii) the fact that many of the Company's competitors are better established and have significantly greater resources, and may subsidize their competitive offerings with other products and services, which may make it difficult for the Company to attract and retain customers, (iv) the Company's dependence on Hydro-Quebec Utility Company and Siemens Industry, Inc. for a large portion of its business, and the fact that any change in the level of orders from Hydro-Quebec Utility Company or Siemens Industry, Inc. could have a significant impact on the Company's results of operations, (v) the potential loss or departure of key personnel, including Nathan J. Mazurek, the Company's Chairman, President and Chief Executive Officer, (vi) the fact that fluctuations between the U.S. dollar and the Canadian dollar will impact the Company's revenues, (vii) the Company's ability to generate internal growth, (viii) market acceptance of existing and new products, (ix) the Company's dependence on a distributor agreement with Generac Power Systems through which it derives a significant portion of its revenues, (x) operating margin risk due to competitive pricing and operating efficiencies, supply chain risk, material, labor or overhead cost increases, interest rate risk and commodity risk, (xi) restrictive loan covenants or the Company's ability to repay or refinance debt under its credit facilities that could limit the Company's future financing options and liquidity position and may limit the Company's ability to grow its business, (xii) general economic and market conditions in the electrical equipment, power generation, commercial construction, industrial production, oil and gas, marine and infrastructure industries, (xiii) the impact of geopolitical activity on the economy, changes in government regulations such as income taxes, climate control initiatives, the timing or strength of an economic recovery in the Company's markets and the Company's ability to access capital markets, (xiv) the fact that unanticipated increases in raw material prices or disruptions in supply could increase production costs and adversely affect the Company's profitability, (xv) the fact that the Company's Chairman controls a majority of the Company's combined voting power, and may have, or may develop in the future, interests that may diverge from yours, (xvi) material weaknesses in the Company's internal control over financial reporting that could have an adverse effect on the Company's business and common stock price, and (xvii) the fact that future sales of large blocks of the Company's common stock may adversely impact the Company's stock price.

More detailed information about the company and the risk factors that may affect the realization of forward-looking statements is set forth in the company's filings with the Securities and Exchange Commission. Investors and security holders are urged to read these filings free of charge on the SEC's web site at www.sec.gov. The company does not undertake to publicly update or revise its forward-looking statements as a result of new information, future events or otherwise.

- 2 -

Page 3: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Company Snapshot

A diversified electrical equipment manufacturer, sales and service company

– Headquartered in Fort Lee, NJ

– ~500 employees in U.S., Canada and Mexico

Focus on niche applications and service within large, growing market segments for power equipment

– Utility, Industrial, Commercial

– Backup power and distributed generation

Balanced mix of revenue streams

– Project-based, custom engineered equipment

– Standard products, sold to distributors

– Generac Industrial Power Systems franchise

– Recurring annual service contracts

Financial

– $47.0M market cap (Nasdaq: PPSI) (a)

– $29.4M in Q3 2016 revenue (99% North America)

Transmission & Distribution Solutions

Liquid-Filled Transformers

Dry-Type Transformers

- 3 -

Paralleling Switchgear, Generators, Controls & Service

Custom Switchgear Solutions

1995

Acquired2010

Acquired2011

Acquired2013

Acquired2013 & August 2015

(a) Based on recent closing price of $5.40 and 8,699,712 shares outstanding

Acquired2014

Critical Power Solutions

Pacific Power Systems

Page 4: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Large and Diverse End Markets

- 4 -

Alternative Energy

Wind, solar, biomass

Commercial Construction

Office buildings, shopping centers, airports, hospitals, government/municipal

Outdoor lighting

Industrial Manufacturing

Agribusiness Automobile Avionics Distribution Food processing Paper & pulp Petrochemical Printing Semiconductors Shipbuilding/marine power Steel/aluminum smelting Traction duty, rolling stock

OEMs

Battery charging Data centers Drive systems Elevators HVAC Industrial automation Medical equipment Power quality/conditioning Spa, pool and tanning Switchgear UPS systems

Natural Resources

Mining Drilling and sands extraction Pipelines

Utilities

Transmission & distribution Network protection and

reliability

Backup Power

Data centers Hospitals Prisons Retailers Hotels Grocery chains Industrial manufacturing Casinos Schools Nursing/assisted living Office buildings Government buildings Apartment buildings Institutional Medical practices Service stations Telecom / cell towers Wastewater treatment

Primary Power

Independent power plants Remote power Military

Emerging Applications

Co-generation (CHP) Tri-generation (CCHP) Distributed generation Microgrids

Page 5: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

14%

86%

T&DCritical Power

Our Business Segments

- 5 -

Critical Power SolutionsTransmission & Distribution Solutions

Q3 2016 Revenue:$29.4 million

43%

57%17%

83%

Equipment that distributes, controls, conditions and monitors the flow of electrical energy while protecting critical equipment such as transformers, motors and other machinery

Onsite power generation systems, control equipment and services that ensure uninterrupted power to operations in times of emergency and in primary power applications

Field ServiceEngine-Generators

Paralleling Switchgear

Equipment

Recurring Service

Transformers

Switchgear

Based on results as of September 30, 2016 Based on results as of September 30, 2016

Power Dry Transformers

Distribution Transformers

Substation Transformers

Utility Transformers

Low & MediumVoltage Switchgear

Switchboard/Panelboard

OEM Solutions(not pictured)

Page 6: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Products & Services Profile

- 6 -

Segment/Product Category

Low Voltage Distribution

Transformers

Medium Voltage & OEM

Transformers

Liquid-Filled

Transformers

Low & Medium Voltage Switchgear

Switchgear & GeneratorControls

Generator Sales & Service

Gross Margin % Low High High Medium High Low (equipment)High (service

BusinessProcessVariables

Consultative/Longest Sales

Cycle

Straightforward(equipment)

Logistical(service)

Primary End Markets

Office, commercial& manufacturing

facilities

Industrial,large commercial,

data centers

Utilities,oil & gas, heavy manufacturing

Industrial,commercial

Data centers,hospitals, distributed

generation

Diverse: retail, telecom, health &

elder care

Key Customer Types

Distributors, Contractors, Brand Label

EPCs, OEMs,End-users

End-users,EPCs

End-users,EPCs, Distributors

End-users, EPCsGenerator Dealers

End-users,National/Regional

Accounts

Competitive Differentiators

Price,Availability

Engineering,Lead time

Engineering,Lead time

Engineering,Lead time,

Track Record

EngineeringTrack record

Price,Service

Customers / Year > 1,000/year Dozens/year Dozens/year Dozens/year Dozens/year 100s/year

Demand Drivers Commercial construction

Industrial expansion and commercial

construction

Replacement/expansion/retrofit

Industrial expansion and commercial

construction

Digital economy growth

Need for reliable power

Need for reliable power

OrderValue $Sales Cycle

Production Turnaround TimeCustomer Interaction

Application Complexity

Made toStock

Made to OrderBacklog

SalesVelocity

Engineering /Customization

Page 7: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Pioneer’s Position in the Electrical Grid

- 7 -

GENERATION

PowerStation

TRANSMISSION

Transmission Substation Distribution

Substation

Distribution / Control Equipment

DISTRIBUTION

Power Transformers

Commercial & Industrial Users

ResidentialCustomers

Solar

Wind Farm

Pioneer’s focus is on niche markets and customized applications within the electrical grid

ON-SITE POWER GENERATION

Liquid Filled Transformers

Industrial/Utility Switchgear

Medium and Low VoltageDry-type Transformers

Light Commercial Switchgear

T&D Segment

Critical Power SegmentField Services

Engine-GeneratorsSwitchgear/Transfer Switches

Page 8: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Customers

- 8 -

Revenue Distribution

Q3 2016 Revenue: $29.4 Million

Utilities

EPC Firms and Distributors

Commercial

21%

45%

34%

Distributors and EPC Firms

Utilities

Commercial and Industrial

Revenue distribution based on YTD results as of September 30, 2016

Industrial

Page 9: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Investment Highlights

- 9 -

Management track record of growth Successful acquisition strategy &

integration

2% organic growth (a)

– Recurring blue chip customer base– Historically, >80% of revenue originated

from repeat customers Engineered-to-order solutions

– Higher value-added opportunities, sustainable 10%+ EBITDA margins

Recurring backup power service business – Strong secular growth, technology-

enabled scalability Large addressable market

– Aging North American electrical infrastructure needing replacement

Experienced management team – Proven track record of growth

Stable, Profitable Business

Evolving grid requirements– Increasing demands and requirements for

grid system stability & efficiency– Growing market for critical power

applications and reliable power

Business Integration– Sales: cross-selling, product development– Costs: scale economies, load balancing,

internal sourcing, shared services

M&A strategy– Higher growth/higher margin end markets– Tangible cost savings opportunities– Complimentary products and services– Capitalize on fragmented market structure

Growth Opportunities

(a) 9 months ended September 30, 2016, in constant currency

Profitable core business poised for accelerated growth

Page 10: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Industry Size and Structure

Large and Growing North American Market

Aging Power Grid

– Built more than a half century ago

– Nearly a majority of T&D infrastructure is near or past its useful service life

Demand for reliable power

– Rising number of TLR events demonstrates power grid’s inadequate capacity and lack of redundancy

– Growing number of mission critical facilities, data center investment expected up 14.5% in 2013 (c)

Growing Electricity Consumption

– U.S. electricity demand to grow 28% from 2011 to 2040 (d), increasing utility expansion and network maintenance needs

– Significant new generation capacity additions needed to meet demand (with renewables to grow fastest), requiring new T&D infrastructure

- 10 -

Value of U.S. T&D Equipment Demand ($Bn) (b)

2009 2014 2019Pole/line hardware MetersTransformers Switchgear/board apparatus

$25.5$33.4

$20.3

Service Life of the U.S. Electrical Infrastructure (a)

58% 50%

42% 50%

Transmission Distribution

Within Service Life Near or Past Service Life

(a) Black & Veatch’s 2009/2010 Third Annual Strategic Directions in the Electric Utility Industry Survey(b) Freedonia Group study, February 2015(c) 2012 DatacenterDynamics Industry Census(d) U.S. Energy Information Administration, Annual Energy Outlook 2013

Higher energy costs, stricter environmental regulations and efficiency standards leading to upgrades, retrofits and equipment replacement

Page 11: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Growth Strategy

- 11 -

FINANCIAL PROFILEProfitable companies and turnaround candidates

whose performance can be improved through inclusion within the Pioneer group

OPERATING EFFICIENCIESPotential for meaningful operating

efficiencies through integration with existing business units

STRATEGIC FITBroaden range of solutions by augmentation of

technical expertise, new and existing sales channels, greater market penetration

ADDRESSING ATTRACTIVE MARKETS Long-term favorable trends in utility distribution,

oil & gas, data centers, backup power, distributed generation and renewable energy

OPERATING EFFICIENCIESContinued integration of formerly disparate business units for additional cost savings −

shared resources, capacity optimization

EXPAND PRODUCT/SERVICE OFFERINGSContinued migration towards more

highly engineered power distribution solutions. Maximize sales productivity across portfolio

Organic Acquisitions

GOAL: 10%+ annual revenue growth GOAL: >10% EBITDA margins

GOAL: Incremental 10%+ revenue growth GOAL: ~15% long-term EBITDA margin

Page 12: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Acquisition and Integration History

Original business acquired from Schneider Electric S.A. in 1994 (Pioneer Transformers Ltd.)– Cornerstone for future expansion– $30MM of acquisitions completed

Enhancement strategies applied– Market repositioning: repurpose core

technical competencies towards higher value added applications

– New product development– Add new, high-caliber personnel– Facility consolidations and expansions– Group sourcing & economies– Working capital infusion

Strategy– Create a cohesive organization that is

diverse in its product/service capabilities– Expand addressable market, opportunity to

compete for more and better opportunities- 12 -

Pioneer Transformers Ltd.Revenue: $12 million

Jefferson Electric, Inc.Revenue: $19 million

1994

2010

Pioneer Critical Power Inc.(f/k/a Power Systems Solutions, Inc.)Revenue: $1.4 million

2013

Pioneer CEP(f/k/a Pico Electrical Products, Inc.)Revenue: $2.3 million

2013

Titan Energy Worldwide, Inc.Revenue: $18 million

2014(Dec)

(Aug)

(Mar)

(Apr)

Seven Acquisitions Completed Since 2010

Harmonics Holdings, Inc.Revenue: <$1.0 million

2015(Jan)

Pacific Power Systems IntegrationRevenue: $5 million

2015(Aug)

Page 13: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Financial Overview

Page 14: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Summary Financial Position($ millions)

- 14 -

Summary Balance Sheet ($M)

(a) Excluding cash and equivalents, current maturities of debt (b) Demand facilities, subject to annual review for renewal (always classified as due < 1 year)

9/30/2016 12/31/2015

Cash & cash equivalents $0.8 $0.6

Current Assets $48.0 $34.9

Long-term Assets $31.9 $32.1

Total Assets $79.9 $66.9

Current liabilities $42.3 $38.3

Long-term debt, net of current maturities $8.8 $0.02

Total liabilities $51.1 $39.5

Total shareholders’ equity $28.8 $27.4

Total Liabilities & Shareholders’ equity $79.9 $66.9

Liquidity Measures ($M)

9/30/2016

Net working capital $6.5

Current ratio 1.15

Trade net working capital (a) $30.2

Trade net working capital ratio (a) 2.7x

Trade net working capital as a % of Q3 revenue 103%

Debt / total capitalization 48%

Net debt / Adjusted EBITDA 3.1x

Presenter
Presentation Notes
Grown our balance sheet ~4x in 3 years (from $15M) Mostly via acquisitions ($30M) financed w/ cash + bank debt + small amt of PPSI stock Solid position from a WC standpoint – [44] DSO, [44] DPO and [4.6] inv turns $37M of facilities with BMO between our US/CAN operations. With BMO since 2009 $20M of revolving credit lines for short term needs. ~$9M drawn as of June 30th, now up a bit since then for the Pacific acquisition. Bears interest at a combination of LIBOR and Prime-based rates, averaging out to about 3.25% $17M of term facilities, for acquisitions and 2 plant expansions. ~$6.5M drawn, interest at approx. 2.5% The “Other Debt” mostly reflects what’s left of a financing done with GE Capital in Mexico at 7% interest, and we also have a small amount of Titan notes payable Overall, our Debt-to-EBITDA is currently at 4.7x, which is higher than normal for us, but which we believe will work itself down in the sub- 2.0x range through the improvements we are expecting over the next 4 to 6 quarters, together with this equity raise. 2.0x is a level that makes us comfortable, given the overall stability and the diversity in our business which has improved by a lot in only the last year Even after Titan fully closes out, we expect to continue to have about $11M available by formula today under our revolving credit facilities alone Our bank agreement requires we get it down to 2.75x by the June 2016 quarter
Page 15: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Summary Operating Statement Data($ millions, except per share data)

- 15 -(a) Non-GAAP measures, from continuing operations. See appendix for a reconciliation of GAAP to non-GAAP measures.

Revenue ($M) Gross Profit ($M)

$84.0 $88.2 $92.2$106.5

$80.3 $85.9

2012 2013 2014 2015 YTDQ15 YTDQ16

+22% +5% +5% +16%

$7.8$8.9

$5.0$3.7

$1.9

$6.29.2%

10.1%

5.4%

3.5% 2.3%

7.3%

2012 2013 2014 2015 YTDQ15 YTDQ16

$18.9$21.8

$18.2$21.1

$15.7$18.9

22.6%24.7%

19.7%

19.8%

22.0%19.5%

2012 2013 2014 2015 YTDQ15 YTDQ16

Adjusted EBITDA ($M) (a) Non-GAAP EPS ($M) (a)

$0.70 $0.80

$0.25 $0.23

$0.01

$0.29

2012 2013 2014 2015 YTDQ15 YTDQ16

Presenter
Presentation Notes
REVENUE: +25% CAGR 2010-2014 9% internal, 14% thru acquisitions, including 2 very small ones in 2013 Our YTD #’s indicate a much steeper growth rate than that, at over 30%, driven mainly from the Titan acquisition in December last year, followed by the much smaller acquisition of Harmonics in January. On the next page we’ll take a much deeper dive into the components of our revenue growth and what’s been driving it from 2013 through to this year. GROSS MARGIN – Movement follows shifts in product mix by type & sales channel Project-based, MTO equip sold direct to customers represents our highest margins (LF xfmrs and Critical Power gear) Std pdts sold thru electrical wholesalers represents lowest margins (some of our dry-type xfmr and circuit protection products) EBITDA – After a string of nice-trending EBITDA growth years through 2013, right now we’re in the middle of doing the old logroll leap as we cross the river. We’ll look closer at what I mean by this in 2 slides, but basically what you should know is that our Canadian business (which used to represent 2/3rds of our revenue and more than that in our profit) has turned down sharply with the economic recession there. Meanwhile, we’ve built up our US-based business dramatically over the last 2 years, but have sacrificed near-term profitability in doing so, given the sheer number of people we’ve brought on, which is proving out, albeit slower than we originally planned. EPS – Again, nice string of years through 2013, with 18% annual EPS growth, then the worm turned By “Non-GAAP” we mean “Operating” or “Core” EPS - Main add-backs are for 1) M&A deal costs, 2) XOI tax gains/charges, 3) non-cash amortization, mostly for intangible assets. (see reconciliation in the appendix) I’ll talk more about EPS guidance for the next two years in a bit
Page 16: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

2016 Revenue & Profit Growth Drivers

- 16 -

T&D Solutions Segment Siemens renewal and expansion

– DOE 2016 requirements, higher pricing (a)

– 80% volume share going to 100% Pacific acquisition: ~$5M of annual revenue

Critical Power Segment Expanding Titan’s service region; large new cell tower

service customer, addition of others New ATS product line launched

Expected Revenue Growth Factors Expected Profit Growth Factors

T&D Solutions Segment Facility Consolidations (6 facilities into 3) Increased offshoring and outsourcing Additional operational savings expected in

purchasing, distribution channel efficiencies, design harmonization

Critical Power Segment Facility Consolidation: Titan moved to Pioneer Critical

Power’s location

Expected growth significantly outpacing industry growth rate At least $2.5M of savings expected in 2016 just from redundancies

(a) DOE 2016, higher pricing also applies to >1,000 existing electrical equipment distributor customers

9 month 2016 results suggest company is ahead of pace to meet 2016 profitability guidance

Presenter
Presentation Notes
Think this is maybe most important slide in the deck, intended to bridge you to how we get to such improved guidance in 2016. Basically, the left side is revenue and the right side is cost reductions On revenue, we’ve put out $130 to $140M, up 17% from $115M in 2015. The main components of the roughly $20M increase were highlighted in a press release yesterday, most stemming from our T&D segment We expect almost half of the increase to come from our catalogue of general duty, distribution transformers, where we sell to 100s of distributors and to our large brand label customer who has awarded us a higher share. Pricing comes into play as well as the new higher efficiency transformers cost more to make. The other half comes mostly from a long run solar powerhouse job that is expected to begins shipping just before the end of 2015 Critical Power is positioned to show nice gains too, that would look bigger in % terms if not for about $3M of its business in 2015 we have decided to discontinue and run off Critical Power ATS introduction. Shorter sales cycle, prevent against any more lost years Importantly, all of these revenue developments have an element of potential to recur On the cost savings side, we’ve announced a series of initiatives to reduce our manufacturing footprint, make better use of the space that’s left, reduce headcount and develop local and offshore outsourcing partners to expand our sales scalability We expect the bottom-line impact of these initiatives to be truly significant, but at this time have only committed to $2.5MM of savings in 2016 – which reflects only a portion of just the pure headcount savings we ultimately expect to achieve.
Page 17: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Investment Summary

- 17 -

Stable & profitable core businesses Recurring blue chip customer base Aging North American electrical infrastructure needing replacement Increasing demands and requirements for grid system stability & efficiency Rising investment in on-site backup power & distributed generation

projects Growth of renewable energy sources needing

connection to the power grid Deep management team with track record of growth,

particularly through acquisition

Page 18: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Contact Us

- 18 -

Investor Relations:

Brett MaasManaging PartnerHayden IR, LLC(T) [email protected]

Corporate Headquarters:

Pioneer Power Solutions, Inc.400 Kelby Street, 12th FloorFort Lee, NJ 07024(T) 212.867.0700(F) 212.867.1325www.pioneerpowersolutions.com

Page 19: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Questions & Answers

Page 20: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Supplemental Financial Schedules

Page 21: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Reconciliation of Non-GAAP Measures(In thousands, except per share data)

- 21 -

Nine Months EndedYears Ended December 31, September 30,

2011 2012 2013 2014 2015 2015 2016Reconciliation to Non-GAAP Net Earnings (Loss) and EPS:Net earnings (loss) per share (GAAP measure) 0.42$ 0.54$ 0.84$ (0.04)$ (0.71)$ (0.62)$ 0.12$ Net earnings (loss) (GAAP measure) 2,471$ 3,189$ 5,270$ (268)$ (5,485)$ (4,593)$ 1,084$

Amortization of acquisition intangibles 252 285 330 318 1,690 1,301 1,308 Stock-based compensation expense 254 270 217 226 231 174 35 Restructuring and integration charges - - - 1,402 5,577 3,439 200 Acquisition and related costs 334 55 430 913 323 310 110 Titan Northeast discontinuation - - - - 168 122 - Other non-recurring expenses - (8) (2) - 2,212 1,222 445 Withdrawn financing transaction costs 487 45 - - - - - Non-recurring tax (recoveries) non-cash charges, net (26) 411 (1,018) - - - - Tax effects (464) (126) (191) (768) (2,949) (1,909) (656)

Non-GAAP net earnings (loss) 3,307$ 4,121$ 5,036$ 1,823$ 1,767$ 66$ 2,526$ Non-GAAP net earnings per diluted share 0.56$ 0.70$ 0.80$ 0.25$ 0.23$ 0.01$ 0.29$ Weighted average diluted shares outstanding 5,949 5,913 6,298 7,185 7,746 7,427 8,708

Reconciliation to Adjusted EBITDA:Net earnings (loss) (GAAP measure) 2,471$ 3,189$ 5,270$ (268)$ (5,485)$ (4,593)$ 1,084$

Interest expense 646 933 755 582 718 506 1,150 Income tax (benefit) expense 773 1,733 682 524 (2,702) (1,548) 900 Depreciation and amortization 1,086 1,536 1,556 1,600 3,035 2,354 2,317 Restructuring and integration charges - - - 1,402 5,577 3,439 200 Acquisition and related costs 334 55 430 913 323 310 110 Titan Northeast discontinuation - - - - 168 122 - Other non-recurring expenses - (8) (2) - 2,212 1,222 445 Withdrawn financing transaction costs 487 45 - - - - -

EBITDA 5,797 7,483 8,690 4,753 3,845 1,811 6,206 Adjustments to EBITDA:Stock-based compensation expense 254 270 217 226 231 174 35 Stock and warrant issuance expense for services - - - - - - -

Adjusted EBITDA (Non-GAAP measure) 6,050$ 7,753$ 8,907$ 4,979$ 4,076$ 1,985$ 6,241$

Page 22: Pioneer Power Solutions, Inc. · PDF filePioneer Power Solutions, Inc. Investor Presentation ... Paper & pulp Petrochemical ... Working capital infusion

Key Market & Ownership Statistics

Ticker Symbol (NASDAQ): PPSIRecent Closing Price (11/30/2016): $5.40Shares Outstanding (M): 8.7Market Capitalization ($M): $47.0 Freely Traded Float (M): 3.4

- 22 -(a) Based on mid-point of Company’s guidance

Market Information

Valuation Measures Major Shareholder Ownership Information

Stock Trading History

Employees and Directors 52.4%Lawrence Carroll Trust 7.5%Heartland Advisors, Inc. 5.7%North Star Investment Management Corp. 5.0%First Wilshire Securities 4.2%Perritt Capital Management Inc. 1.9%Vanguard Group, Inc. 0.3%

Enterprise Value ($M): $70.6Forward P/E Ratio (Dec-2016): 7.5xForward EBITDA Multiple (Dec-2016) (a): 5.0xPrice to Book Ratio (mrq) 1.5x


Recommended