Tecogen Announces Third Quarter 2024 Results
Tecogen Announces Third Quarter 2024 Results
NORTH BILLERICA, MA / ACCESSWIRE / November 13, 2024 / Tecogen Inc. (OTCQX:TGEN), a leading manufacturer of clean energy products, reported revenues of $5.63 million and net loss of $0.93 million for the quarter ended September 30, 2024 compared to revenues of $7.11 million, and a net loss of $0.48 million in 2023. We used $117 thousand in cash from operations and $839 thousand in property plant and equipment during the nine months ended September 30, 2024. Our cash balance was $1.28 million at September 30, 2024, which reflects $1.0 million of additional funding provided by related parties in the three months ended September 30, 2024.
NORTH BILLERICA, MA / ACCESSWIRE / November 13, 2024 / Tecogen Inc. (OTCQX:TGEN), a leading manufacturer of clean energy products, reported revenues of $563万 and net loss of $93万 for the quarter ended September 30, 2024 compared to revenues of $711万, and a net loss of $48万 in 2023. We used $11.7万 in cash from operations and $83.9万 in property plant and equipment during the nine months ended September 30, 2024. Our cash balance was $128万 at September 30, 2024, which reflects $100万 of additional funding provided by related parties in the three months ended September 30, 2024.
"Our business development efforts over the last 15 months are showing results. Our backlog has jumped to $10.8m and we expect further orders before year end. Our cash resources and the short term increase in working capital needed to restart production limited our revenue for Q3, but now we expect to see sequential increases in revenue and product shipments each quarter."
"Our business development efforts over the last 15 months are showing results. Our backlog has jumped to $1080万 and we expect further orders before year end. Our cash resources and the short term increase in working capital needed to restart production limited our revenue for Q3, but now we expect to see sequential increases in revenue and product shipments each quarter."
"We are also making progress towards closing our first data center projects by early 2025. Data centers are shifting towards AI and liquid cooling but are finding themselves short of power. Therefore, potential data center customers are interested in replacing their electrical chillers with Tecogen's high efficiency natural gas chillers because they can convert an expense - electrical power that would be consumed by cooling - and turn it into revenue by selling that power for use in computing. I will discuss more about this exciting growth opportunity during the conference call" commented Abinand Rangesh, Tecogen's Chief Executive Officer.
"We are also making progress towards closing our first data center projects by early 2025. Data centers are shifting towards AI and liquid cooling but are finding themselves short of power. Therefore, potential data center customers are interested in replacing their electrical chillers with Tecogen's high efficiency natural gas chillers because they can convert an expense - electrical power that would be consumed by cooling - and turn it into revenue by selling that power for use in computing. I will discuss more about this exciting growth opportunity during the conference call" commented Abinand Rangesh, Tecogen's Chief Executive Officer.
Key Takeaways
要点摘要
Net Loss and Earnings Per Share
净亏损和每股收益
Net loss for the three months ended September 30, 2024 was $0.93 million compared to a net loss of $0.48 million for the same period of 2023, an increase of $0.45 million, due to decreased revenue and gross profit for our Products segment due to the relocation of our manufacturing operations to our new facility in April 2024 and increased operating expenses. EPS for the three months ended September 30, 2024 and 2023 was a loss of $0.04/share and $0.02/share, respectively.
Net loss for the nine months ended September 30, 2024 was $3.57 million compared to a net loss of $2.75 million in 2023, an increase of $0.82 million, due to decreased revenue and gross profit for our Products segment due to the relocation of our manufacturing operations to our new facility in April 2024 and increased operating expenses. EPS for the nine months ended September 30, 2024 and 2023 was a loss of $0.14/share and $0.11/share, respectively.
Net loss for the three months ended September 30, 2024 was $93万 compared to a net loss of $48万 for the same period of 2023, an increase of $45万, due to decreased revenue and gross profit for our Products segment due to the relocation of our manufacturing operations to our new facility in April 2024 and increased operating expenses. EPS for the three months ended September 30, 2024 and 2023 was a loss of $0.04/share and $0.02/share, respectively.
截至2024年9月30日的九个月净亏损为357万,相较于2023年的净亏损275万,增加了82万,主要由于我们产品部门的营业收入和毛利润下降,因我们于2024年4月搬迁制造业务到新设施以及营业费用增加。2024年和2023年截至9月30日的每股收益分别为每股亏损0.14美元和0.11美元。
Loss from Operations
营业亏损
Loss from operations for the three months ended September 30, 2024 was $0.87 million compared to a loss from operations of $0.37 million for the same period in 2023, an increase of $0.50 million, due to decreased revenue and gross profit for our Products segment and increased operating expenses.
Loss from operations for the nine months ended September 30, 2024 was $3.40 million compared to a loss from operations of $2.60 million for the same period in 2023, an increase of $0.80 million, due to decreased revenue and gross profit for our Products segment and increased operating expenses.
截至2024年9月30日的三个月经营亏损为87万,相较于2023年同期的经营亏损37万,增加50万,主要由于我们产品部门的营业收入和毛利润下降以及营业费用增加。
截至2024年9月30日的九个月经营亏损为340万,相较于2023年同期的经营亏损260万,增加了80万,主要由于我们产品部门的营业收入和毛利下降以及营业费用增加。
Revenues
收入
-
Revenues for the three months ended September 30, 2024 were $5.63 million compared to $7.11 million for the same period in 2023, a 20.8% decrease.
Products revenues in the three months ended September 30, 2024 were $1.39 million compared to $2.94 million for the same period in 2023, a decrease of 52.7%. The decrease in revenue during the three months ended September 30, 2024 is due to the relocation of our manufacturing operations to our new facility in April 2024, which necessitated construction activities to install equipment test cells and comply with local regulations, significantly reducing our production capacity. We resumed manufacturing operations during the third quarter of 2024.
Service revenues in the three months ended September 30, 2024 were $3.85 million, compared to $3.84 million for the same period in 2023, an increase of 0.2% due to increased revenue from the acquired Aegis maintenance contracts and offset by decreased revenues from existing contracts.
Energy Production revenues in the three months ended September 30, 2024 were $389 thousand compared to $331 thousand for the same period in 2023, an increase of 17.3%. The increase in Energy Production revenue is due to increased run hours at certain energy production sites.
-
截至2024年9月30日的三个月营业收入为563万,相较于2023年同期的711万,下降了20.8%。
截至2024年9月30日的三个月产品营业收入为139万,相较于2023年同期的294万,减少了52.7%。2024年9月30日三个月内营业收入的减少是由于我们于2024年4月搬迁制造业务到新设施,这要求进行施工活动以安装设备测试单元并符合地方法规,显著降低了我们的生产能力。我们在2024年第三季度恢复了制造业务。
截至2024年9月30日的三个月服务营业收入为385万,相较于2023年同期的384万,增加了0.2%,由于从收购的Aegis维护合同中增加了营业收入,但老合同的营业收入减少抵消了这一增长。
截至2024年9月30日的三个月中,能源生产的营业收入为389,000美元,而2023年同期为331,000美元,增长了17.3%。能源生产收入的增长是由于某些能源生产场地的运行小时增加。
-
Revenues for the nine months ended September 30, 2024 were $16.54 million compared to $19.24 million for the same period in 2023, a decrease of 14.0% year over year.
Products revenues in the nine months ended September 30, 2024 were $3.00 million compared to $7.09 million for the same period in 2023, a decrease of 57.7%. The decrease in revenue during the nine months ended September 30, 2024 is due to the relocation of our manufacturing operations to our new facility in April 2024, which necessitated construction activities to install equipment test cells and comply with local regulations, significantly reducing our production capacity during the second and a portion of the the third quarter. We resumed manufacturing operations during the third quarter of 2024.
Service revenues in the nine months ended September 30, 2024 were $11.99 million compared to $10.93 million for the same period in 2023, an increase of 9.7%. The increase in revenue during the nine months ended September 30, 2024 is due to the addition of $0.72 million in revenue from the acquired Aegis maintenance contracts, and a $0.27 million increase in service contract revenues from existing contracts.
Energy Production revenues in the nine months ended September 30, 2024 were $1.55 million, compared to $1.21 million for the same period in 2023, an increase of 27.6%. The increase in Energy Production revenue is due to increased run hours at certain energy production sites.
-
截至2024年9月30日的九个月中,营业收入为1654万美元,而2023年同期为1924万美元,同比下降14.0%。
截至2024年9月30日的九个月中,产品营收为300万美元,而2023年同期为709万美元,下降了57.7%。2024年9月30日的九个月中营收下降是由于我们于2024年4月将制造业务迁至新设施, necessitated施工活动以安装设备测试单元并遵守当地法规,显著减少了我们在第二季度和第三季度部分时间的生产能力。我们在2024年第三季度恢复了制造业务。
截至2024年9月30日的九个月中,服务营收为1199万美元,而2023年同期为1093万美元,增长了9.7%。截至2024年9月30日的九个月中营收增长是由于新增了72万美元来自收购的Aegis维护合同的收入,以及现有合同的服务合同收入增加了27万美元。
截至2024年9月30日的九个月中,能源生产的营业收入为155万美元,而2023年同期为121万美元,增长了27.6%。能源生产收入的增长是由于某些能源生产场地的运行小时增加。
Gross Profit
毛利润
Gross profit for the three months ended September 30, 2024 was $2.48 million compared to $2.93 million in the same period in 2023. Gross margin increased to 44.1% in the three months ended September 30, 2024 compared to 41.1% for the same period in 2023. The increase in gross margin was driven by decreased Service contract labor and material costs.
Gross profit for the nine months ended September 30, 2024 was $7.14 million compared to $7.85 million in the same period of 2023. Gross margin increased to 43.1% in the nine months ended September 30, 2024 compared to 40.8% for the same period in 2023. The increase in gross margin was driven by decreased Service contract labor and material costs.
截至2024年9月30日的三个月中,毛利润为248万美元,而2023年同期为293万美元。毛利率在截至2024年9月30日的三个月中上升至44.1%,而2023年同期为41.1%。毛利率的增加是由于服务合同的劳动和材料成本减少。
截至2024年9月30日的九个月中,毛利润为714万美元,而2023年同期为785万美元。毛利率在截至2024年9月30日的九个月中上升至43.1%,而2023年同期为40.8%。毛利率的增加是由于服务合同的劳动和材料成本减少。
Operating Expenses
运营费用
Operating expenses increased $60 thousand, or 1.8%, to $3.35 million in the three months ended September 30, 2024 compared to $3.29 million in the same period in 2023.
Operating expenses increased $82 thousand, or 0.8%, to $10.53 million in the nine months ended September 30, 2024 compared to $10.45 million in the same period in 2023.
营业费用增加了6万,或1.8%,在截至2024年9月30日的三个月内达到335万,而2023年同期为329万。
营业费用增加了8.2万,或0.8%,在截至2024年9月30日的九个月内达到1053万,而2023年同期为1045万。
Adjusted EBITDA was negative $0.75 million for the three months ended September 30, 2024 compared to negative $0.18 million for the three months ended September 30, 2023. Adjusted EBITDA was negative $2.94 million for the nine months ended September 30, 2024 compared to negative $2.06 million for the nine months ended September 30, 2023. (Adjusted EBITDA is defined as net income or loss attributable to Tecogen, adjusted for interest, income taxes, depreciation and amortization, stock-based compensation expense, unrealized gain or loss on investment securities, goodwill impairment charges and other non-cash non-recurring charges or gains including abandonment of intangible assets. See the table following the Condensed Consolidated Statements of Operations for a reconciliation from net income (loss) to Adjusted EBITDA, as well as important disclosures about the company's use of Adjusted EBITDA).
截至2024年9月30日的三个月内,调整后的EBITDA为负75万,而截至2023年9月30日的三个月内为负18万。截止至2024年9月30日的九个月,调整后的EBITDA为负294万,而截止至2023年9月30日的九个月为负206万。(调整后的EBITDA被定义为归属于tecogen的净利润或亏损,扣除利息、所得税、折旧和摊销、基于股票的补偿费用、投资证券的未实现损益、商誉减值费用以及其他非现金的非经常性费用或收益,包括无形资产的放弃。有关净利润(亏损)与调整后EBITDA的重分类,以及关于公司使用调整后EBITDA的重要披露,请参见合并财务报表后面的表格。)
Conference Call Scheduled for November 14, 2024, at 9:30 am ET
电话会议定于2024年11月14日东部时间上午9:30举行
Tecogen will host a conference call on November 14, 2024 to discuss the third quarter results beginning at 9:30 am eastern time. To listen to the call please dial (877) 407-7186 within the U.S. and Canada, or +1 (201) 689-8052 from other international locations . Participants should ask to be joined to the Tecogen Third Quarter 2024 earnings call. Please begin dialing 10 minutes before the scheduled starting time. The earnings press release will be available on the Company website at in the "News and Events" section under "About Us." The earnings conference call will be webcast live. To view the associated slides, register for and listen to the webcast, go to . Following the call, the recording will be archived for 14 days.
Tecogen将在2024年11月14日举行电话会议,讨论第三季度的业绩,会议将在东部时间上午9:30开始。请在美国和加拿大拨打(877)407-7186,或从其他国际地区拨打+1(201)689-8052收听。参与者应请求加入Tecogen 2024年第三季度业绩会。在会议开始前10分钟开始拨打。业绩新闻稿将在公司网站的“资讯与事件”部分的“关于我们”下发布。业绩电话会议将进行现场直播。要查看相关幻灯片,请注册并收听网络直播,访问。会议结束后,录音将保存14天。
The earnings conference call will be recorded and available for playback one hour after the end of the call. To listen to the playback, dial (877) 660-6853 within the U.S. and Canada , or (201) 612-7415 from other international locations and use Conference Call ID#: 13672659.
业绩电话会议将被录制,会议结束后一个小时内可进行回放。要收听回放,请拨打(877)660-6853 在美国和加拿大,或拨打(201)612-7415 从其他国际地区并使用电话会议ID#: 13672659。
About Tecogen
关于Tecogen
Tecogen Inc. designs, manufactures, sells, installs, and maintains high efficiency, ultra-clean, cogeneration products including engine-driven combined heat and power, air conditioning systems, and high-efficiency water heaters for residential, commercial, recreational and industrial use. The company provides cost effective, environmentally friendly and reliable products for energy production that nearly eliminate criteria pollutants and significantly reduce a customer's carbon footprint.
tecogen 设计,制造,销售,安装和维护高效,超洁净的热电联产产品,包括发动机驱动的热电和动力,空调系统和高效水加热器,用于居民,商业,娱乐和工业用途。该公司为能源生产提供了成本效益,环保和可靠的产品,几乎消除了限制污染物,并显着降低了客户的碳足迹。
In business for over 35 years, Tecogen has shipped more than 3,200 units, supported by an established network of engineering, sales, and service personnel in key markets in North America. For more information, please visit or contact us for a free Site Assessment .
tecogen在行业内运营超过35年,已发货超过3200台,拥有在北美主要市场的工程、销售和服务人员的完善网络。有关更多信息,请访问 或联系我们以获得免费的 现场评估 .
Tecogen, InVerde e+, Tecochill, Tecopower, Tecofrost, Tecopack, and Ultera are registered trademarks of Tecogen Inc.
Tecogen、InVerde e +、Tecochill、Tecopower、Tecofrost、Tecopack和Ultera都是Tecogen公司的注册商标。
Forward Looking Statements
前瞻性声明
This press release and any accompanying documents, contain "forward-looking statements" which may describe strategies, goals, outlooks or other non-historical matters, or projected revenues, income, returns or other financial measures, that may include words such as "believe," "expect," "anticipate," "intend," "plan," "estimate," "project," "target," "potential," "will," "should," "could," "likely," or "may" and similar expressions intended to identify forward-looking statements. These statements are only predictions and involve known and unknown risks, uncertainties, and other factors that may cause our actual results to differ materially from those expressed or implied by such forward-looking statements. Given these uncertainties, you should not place undue reliance on these forward-looking statements. Forward-looking statements speak only as of the date on which they are made, and we undertake no obligation to update or revise any forward-looking statements.
这则新闻稿和附带文件包含“前瞻性陈述”,可能描述策略,目标,展望或其他非历史性事项,或者包括类似于“认为,”“期望,”“预计,”“打算,”“计划,”“估计,”“项目,”“目标,”“潜力,”“将要,”“应该,”“可能”及近似表示预判性陈述的词汇。这些声明仅为预测,涉及已知和未知的风险,不确定性和其他因素,可能导致我们的实际结果与所表达或暗示的结果有所不同。鉴于这些不确定性,您不应该过度依赖这些预测性声明。预测性声明仅作于发表之日,我们不承担更新或修正预测性声明的义务。
In addition to those factors described in our Annual Report on Form 10-K, our Quarterly Reports on Form 10-Q and on our Form 8-K, under "Risk Factors", among the factors that could cause actual results to differ materially from past and projected future results are the following: fluctuations in demand for our products and services, competing technological developments, issues relating to research and development, the availability of incentives, rebates, and tax benefits relating to our products and services, changes in the regulatory environment relating to our products and services, integration of acquired business operations, and the ability to obtain financing on favorable terms to fund existing operations and anticipated growth.
除了我们Annual报告10-k,我们季度报告10-Q和我们的8-k表格中描述的那些因素外,在“风险因素”下,影响实际前景和预计的未来结果的因素包括需求波动我们的产品和服务,竞争性技术发展,与研究和开发相关的问题,与我们的产品和服务相关的激励,退款,和税收利益,与我们的产品和服务相关的监管环境的变化,收购业务操作的整合以及获得有利于资助现有运营和预期的增长的融资能力。
In addition to GAAP financial measures, this press release includes certain non-GAAP financial measures, including adjusted EBITDA which excludes certain expenses as described in the presentation. We use Adjusted EBITDA as an internal measure of business operating performance and believe that the presentation of non-GAAP financial measures provides a meaningful perspective of the underlying operating performance of our current business and enables investors to better understand and evaluate our historical and prospective operating performance by eliminating items that vary from period to period without correlation to our core operating performance and highlights trends in our business that may not otherwise be apparent when relying solely on GAAP financial measures.
除GAAP财务衡量指标外,本新闻稿还包括某些非GAAP财务衡量指标,包括调整后的EBITDA,其排除了展示中所述的某些费用。我们将调整后的EBITDA作为业务运营绩效的内部衡量标准,并且认为呈现非GAAP财务衡量指标提供了对我们当前业务的基本运营绩效的有意义的视角,使投资者能够更好地理解和评估我们的历史性和未来性的运营绩效,该指标可以消除随着时间的推移而变化,并与我们的核心运营绩效无关的项目,并凸显出业务中可能不明显的趋势,否则将只依靠GAAP财务衡量指标。
Tecogen Media & Investor Relations Contact Information:
Tecogen媒体和投资者关系联系信息:
Abinand Rangesh
P: 781-466-6487
E: Abinand.Rangesh@tecogen.com
Abinand Rangesh
电话:781-466-6487
电子邮件:Abinand.Rangesh@tecogen.com
TECOGEN INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited)
tecogen
简明合并资产负债表
(未经审计)
September 30, 2024 |
December 31, 2023 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
1,282,238 |
$ |
1,351,270 |
||||
Accounts receivable, net |
5,448,364 |
6,781,484 |
||||||
Unbilled revenue |
1,139,532 |
1,258,532 |
||||||
Inventories, net |
9,895,226 |
10,553,419 |
||||||
Prepaid and other current assets |
403,218 |
360,639 |
||||||
Total current assets |
18,168,578 |
20,305,344 |
||||||
Long-term assets: |
||||||||
Property, plant and equipment, net |
1,699,398 |
1,162,577 |
||||||
Right of use assets - operating leases |
1,839,031 |
743,096 |
||||||
Right of use assets - finance leases |
438,123 |
200,187 |
||||||
Intangible assets, net |
2,604,406 |
2,436,230 |
||||||
Goodwill |
2,563,862 |
2,743,424 |
||||||
Other assets |
166,889 |
201,771 |
||||||
TOTAL ASSETS |
$ |
27,480,287 |
$ |
27,792,629 |
||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||
Current liabilities: |
||||||||
Related party notes payable |
$ |
1,530,228 |
$ |
505,505 |
||||
Accounts payable |
4,838,395 |
4,514,415 |
||||||
Accrued expenses |
2,638,228 |
2,504,629 |
||||||
Deferred revenue, current |
1,378,652 |
1,647,206 |
||||||
Operating lease obligations, current |
426,498 |
248,933 |
||||||
Finance lease obligations, current |
84,814 |
40,540 |
||||||
Acquisition liabilities, current |
811,732 |
845,363 |
||||||
Unfavorable contract liability, current |
131,590 |
176,207 |
||||||
Total current liabilities |
11,840,137 |
10,482,798 |
||||||
Long-term liabilities: |
||||||||
Deferred revenue, net of current portion |
1,219,650 |
369,611 |
||||||
Operating lease obligations, net of current portion |
1,452,924 |
523,660 |
||||||
Finance lease obligations, net of current portion |
315,797 |
159,647 |
||||||
Acquisition liabilities, net of current portion |
1,125,588 |
1,181,779 |
||||||
Unfavorable contract liability, net of current portion |
332,987 |
422,839 |
||||||
Total liabilities |
16,287,083 |
13,140,334 |
||||||
Commitments and contingencies |
||||||||
Stockholders' equity: |
||||||||
Tecogen Inc. shareholders' equity: |
||||||||
Common stock, $0.001 par value; 100,000,000 shares authorized; 24,850,261 issued and outstanding at September 30, 2024 and December 31, 2023 |
24,850 |
24,850 |
||||||
Additional paid-in capital |
57,733,308 |
57,601,402 |
||||||
Accumulated deficit |
(46,453,827) | (42,879,656) | ||||||
Total Tecogen Inc. stockholders' equity |
11,304,331 |
14,746,596 |
||||||
Non-controlling interest |
(111,127) | (94,301) | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ |
27,480,287 |
$ |
27,792,629 |
2024年9月30日 |
2023年12月31日 |
|||||||
资产 |
||||||||
流动资产: |
||||||||
现金及现金等价物 |
$ |
1,282,238 |
$ |
1,351,270 |
||||
应收账款,净额 |
5,448,364 |
6,781,484 |
||||||
未帐单收入 |
1,139,532 |
1,258,532 |
||||||
净存货 |
9,895,226 |
10,553,419 |
||||||
预付款和其他流动资产 |
403,218 |
360,639 |
||||||
总流动资产 |
18,168,578 |
20,305,344 |
||||||
开多期资产: |
||||||||
物业、厂房和设备,净值 |
1,699,398 |
1,162,577 |
||||||
使用权资产-经营租赁 |
1,839,031 |
743,096 |
||||||
使用权资产 - 融资租赁 |
438,123 |
200,187 |
||||||
无形资产-净额 |
2,604,406 |
2,436,230 |
||||||
商誉 |
2,563,862 |
2,743,424 |
||||||
其他资产 |
166,889 |
201,771 |
||||||
资产总计 |
$ |
27,480,287 |
$ |
27,792,629 |
||||
负债和股东权益 |
||||||||
流动负债: |
||||||||
关联方应付票据 |
$ |
1,530,228 |
$ |
505,505 |
||||
应付账款 |
4,838,395 |
4,514,415 |
||||||
应计费用 |
2,638,228 |
2,504,629 |
||||||
递延收入,流动 |
1,378,652 |
1,647,206 |
||||||
经营租赁义务,流动 |
426,498 |
248,933 |
||||||
融资租赁义务,流动的 |
84,814 |
40,540 |
||||||
收购负债,流动 |
811,732 |
845,363 |
||||||
不利合同负债,流动 |
131,590 |
176,207 |
||||||
总流动负债 |
11,840,137 |
10,482,798 |
||||||
长期负债: |
||||||||
递延收入,减去当前部分净额 |
1,219,650 |
369,611 |
||||||
运营租赁义务,减去流动部分 |
1,452,924 |
523,660 |
||||||
融资租赁负债,扣除流动部分净额 |
315,797 |
159,647 |
||||||
收购负债,净额,除去当前部分 |
1,125,588 |
1,181,779 |
||||||
不利合同责任,减:当前部分 |
332,987 |
422,839 |
||||||
总负债 |
16,287,083 |
13,140,334 |
||||||
承诺和 contingencies |
||||||||
股东权益: |
||||||||
tecogen 股东权益: |
||||||||
普通股,面值$0.001;授权发行100,000,000股;截至2024年9月30日和2023年12月31日已发行并流通的股份为24,850,261股 |
24,850 |
24,850 |
||||||
追加实收资本 |
57,733,308 |
57,601,402 |
||||||
累积赤字 |
(46,453,827) | (42,879,656) | ||||||
Tecogen Inc. 的股东权益总计 |
11,304,331 |
14,746,596 |
||||||
非控制权益 |
(111,127) | (94,301) | ||||||
负债合计及股东权益总计 |
$ |
27,480,287 |
$ |
27,792,629 |
TECOGEN INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
tecogen
简明综合经营表
(未经审计)
Three Months Ended |
||||||||
September 30, 2024 |
September 30, 2023 |
|||||||
Revenues |
||||||||
Products |
$ |
1,391,016 |
$ |
2,938,789 |
||||
Services |
3,850,551 |
3,842,600 |
||||||
Energy production |
388,563 |
331,141 |
||||||
Total revenues |
5,630,130 |
7,112,530 |
||||||
Cost of sales |
||||||||
Products |
797,209 |
1,669,747 |
||||||
Services |
2,139,042 |
2,346,384 |
||||||
Energy production |
212,965 |
170,378 |
||||||
Total cost of sales |
3,149,216 |
4,186,509 |
||||||
Gross profit |
2,480,914 |
2,926,021 |
||||||
Operating expenses |
||||||||
General and administrative |
2,681,558 |
2,708,817 |
||||||
Selling |
442,812 |
425,465 |
||||||
Research and development |
233,809 |
160,033 |
||||||
(Gain) loss on disposition of assets |
(4,042) | - |
||||||
Total operating expenses |
3,354,137 |
3,294,315 |
||||||
Loss from operations |
(873,223) | (368,294) | ||||||
Other income (expense) |
||||||||
Other income (expense), net |
(18,453) | (16,330) | ||||||
Interest expense |
(23,003) | (6,357) | ||||||
Unrealized gain (loss) on investment securities |
18,749 |
(56,246) | ||||||
Total other income (expense), net |
(22,707) | (78,933) | ||||||
Loss before provision for state income taxes |
(895,930) | (447,227) | ||||||
Provision for state income taxes |
- |
- |
||||||
Consolidated net loss |
(895,930) | (447,227) | ||||||
Income attributable to the non-controlling interest |
(34,478) | (34,346) | ||||||
Loss attributable to Tecogen Inc. |
$ |
(930,408) | $ |
(481,573) | ||||
Net loss per share - basic |
$ |
(0.04) | $ |
(0.02) | ||||
Net loss per share - diluted |
$ |
(0.04) | $ |
(0.02) | ||||
Weighted average shares outstanding - basic |
24,850,261 |
24,850,261 |
||||||
Weighted average shares outstanding - diluted |
24,850,261 |
24,850,261 |
截至三个月 |
||||||||
2024年9月30日 |
2023年9月30日 |
|||||||
收入 |
||||||||
产品 |
$ |
1,391,016 |
$ |
2,938,789 |
||||
服务 |
3,850,551 |
3,842,600 |
||||||
能源生产 |
388,563 |
331,141 |
||||||
总收入 |
5,630,130 |
7,112,530 |
||||||
销售成本 |
||||||||
产品 |
797,209 |
1,669,747 |
||||||
服务 |
2,139,042 |
2,346,384 |
||||||
能源生产 |
212,965 |
170,378 |
||||||
销售总成本 |
3,149,216 |
4,186,509 |
||||||
毛利润 |
2,480,914 |
2,926,021 |
||||||
运营费用 |
||||||||
一般和行政 |
2,681,558 |
2,708,817 |
||||||
销售 |
442,812 |
425,465 |
||||||
研发 |
233,809 |
160,033 |
||||||
资产处置(收益)损失 |
(4,042) | - |
||||||
总营业费用 |
3,354,137 |
3,294,315 |
||||||
营业损失 |
(873,223) | (368,294) | ||||||
其他收入(费用) |
||||||||
其他收入(费用),净额 |
(18,453) | (16,330) | ||||||
利息支出 |
(23,003) | (6,357) | ||||||
投资证券未实现收益(损失) |
18,749 |
(56,246) | ||||||
其他总收益(费用),净额 |
(22,707) | (78,933) | ||||||
州所得税准备前亏损 |
(895,930) | (447,227) | ||||||
州所得税准备 |
- |
- |
||||||
合并净亏损 |
(895,930) | (447,227) | ||||||
归属于非控股股权的收益 |
(34,478) | (34,346) | ||||||
归属于tecogen的亏损。 |
$ |
(930,408) | $ |
(481,573) | ||||
每股基本净亏损 |
$ |
(0.04) | $ |
(0.02) | ||||
每股稀释净亏损 |
$ |
(0.04) | $ |
(0.02) | ||||
Weighted average shares outstanding - basic |
24,850,261 |
24,850,261 |
||||||
期末按普通股股份加权平均计算的股本 |
24,850,261 |
24,850,261 |
Three Months Ended |
||||||||
September 30, 2024 |
September 30, 2023 |
|||||||
Non-GAAP financial disclosure (1) |
||||||||
Net loss attributable to Tecogen Inc. |
$ |
(930,408) | $ |
(481,573) | ||||
Interest expense, net |
23,003 |
6,357 |
||||||
Depreciation & amortization, net |
138,246 |
168,684 |
||||||
EBITDA |
(769,159) | (306,532) | ||||||
Stock based compensation |
41,908 |
68,775 |
||||||
Unrealized (gain) loss on investment securities |
(18,749) | 56,246 |
||||||
Adjusted EBITDA |
$ |
(746,000) | $ |
(181,511) |
截至三个月 |
||||||||
2024年9月30日 |
2023年9月30日 |
|||||||
非根据美国通用会计准则的财务披露 (1) |
||||||||
tecogen公司归属于母公司的净亏损 |
$ |
(930,408) | $ |
(481,573) | ||||
利息费用,净额 |
23,003 |
6,357 |
||||||
折旧和摊销净额 |
138,246 |
168,684 |
||||||
EBITDA |
(769,159) | (306,532) | ||||||
基于股票的补偿 |
41,908 |
68,775 |
||||||
投资证券未实现(收益)损失 |
(18,749) | 56,246 |
||||||
调整后的EBITDA |
$ |
(746,000) | $ |
(181,511) |
TECOGEN INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
tecogen
简明综合经营表
(未经审计)
Nine Months Ended |
||||||||
September 30, 2024 |
September 30, 2023 |
|||||||
Revenues |
||||||||
Products |
$ |
3,002,087 |
$ |
7,094,556 |
||||
Services |
11,991,378 |
10,931,744 |
||||||
Energy production |
1,550,549 |
1,214,806 |
||||||
Total revenues |
16,544,014 |
19,241,106 |
||||||
Cost of sales |
||||||||
Products |
2,018,734 |
4,500,771 |
||||||
Services |
6,423,114 |
6,159,855 |
||||||
Energy production |
966,440 |
728,124 |
||||||
Total cost of sales |
9,408,288 |
11,388,750 |
||||||
Gross profit |
7,135,726 |
7,852,356 |
||||||
Operating expenses |
||||||||
General and administrative |
8,428,119 |
8,418,581 |
||||||
Selling |
1,377,758 |
1,426,321 |
||||||
Research and development |
734,994 |
625,691 |
||||||
Gain on sale of assets |
(8,070) | (19,950) | ||||||
Total operating expenses |
10,532,801 |
10,450,643 |
||||||
Loss from operations |
(3,397,075) | (2,598,287) | ||||||
Other income (expense) |
||||||||
Interest and other income (expense), net |
(15,305) | (36,562) | ||||||
Interest expense |
(59,542) | (8,629) | ||||||
Unrealized gain (loss) on investment securities |
- |
(18,749) | ||||||
Total other income (expense), net |
(74,847) | (63,940) | ||||||
Loss before provision for state income taxes |
(3,471,922) | (2,662,227) | ||||||
Provision for state income taxes |
22,100 |
32,252 |
||||||
Consolidated net loss |
(3,494,022) | (2,694,479) | ||||||
Income attributable to non-controlling interest |
(80,149) | (57,232) | ||||||
Net loss attributable to Tecogen Inc. |
$ |
(3,574,171) | $ |
(2,751,711) | ||||
Net loss per share - basic |
$ |
(0.14) | $ |
(0.11) | ||||
Net loss per share - diluted |
$ |
(0.14) | $ |
(0.11) | ||||
Weighted average shares outstanding - basic |
24,850,261 |
24,850,261 |
||||||
Weighted average shares outstanding - diluted |
24,850,261 |
24,850,261 |
截至九个月 |
||||||||
2024年9月30日 |
2023年9月30日 |
|||||||
收入 |
||||||||
产品 |
$ |
3,002,087 |
$ |
7,094,556 |
||||
服务 |
11,991,378 |
10,931,744 |
||||||
能源生产 |
1,550,549 |
1,214,806 |
||||||
总收入 |
16,544,014 |
19,241,106 |
||||||
销售成本 |
||||||||
产品 |
2,018,734 |
4,500,771 |
||||||
服务 |
6,423,114 |
6,159,855 |
||||||
能源生产 |
966,440 |
728,124 |
||||||
销售总成本 |
9,408,288 |
11,388,750 |
||||||
毛利润 |
7,135,726 |
7,852,356 |
||||||
运营费用 |
||||||||
一般和行政 |
8,428,119 |
8,418,581 |
||||||
销售 |
1,377,758 |
1,426,321 |
||||||
研发 |
734,994 |
625,691 |
||||||
资产出售收益 |
普通股每股基本 (损益) | (19,950) | ||||||
总营业费用 |
10,532,801 |
10,450,643 |
||||||
营业损失 |
(3,397,075) | (2,598,287) | ||||||
其他收入(费用) |
||||||||
利息及其他收入(费用),净额 |
(15,305) | (36,562) | ||||||
利息支出 |
(59,542) | (8,629) | ||||||
投资证券未实现收益(损失) |
- |
(18,749) | ||||||
其他总收益(费用),净额 |
(74,847) | (63,940) | ||||||
州所得税准备前亏损 |
(3,471,922) | (2,662,227) | ||||||
州所得税准备 |
22,100 |
32,252 |
||||||
合并净亏损 |
(3,494,022) | (2,694,479) | ||||||
归属于非控股权益的收益 |
(80,149) | (57,232) | ||||||
tecogen公司归属于母公司的净亏损 |
$ |
(3,574,171) | $ |
(2,751,711) | ||||
每股基本净亏损 |
$ |
(0.14) | $ |
(0.11) | ||||
每股稀释净亏损 |
$ |
(0.14) | $ |
(0.11) | ||||
Weighted average shares outstanding - basic |
24,850,261 |
24,850,261 |
||||||
期末按普通股股份加权平均计算的股本 |
24,850,261 |
24,850,261 |
Nine Months Ended |
||||||||
September 30, 2024 |
September 30, 2023 |
|||||||
Non-GAAP financial disclosure (1)
|
||||||||
Net income loss attributable to Tecogen Inc. |
$ |
(3,574,171) | $ |
(2,751,711) | ||||
Interest & other expense, net |
59,542 |
8,629 |
||||||
Income taxes |
22,100 |
32,252 |
||||||
Depreciation & amortization, net |
419,744 |
459,779 |
||||||
EBITDA |
(3,072,785) | (2,251,051) | ||||||
Stock based compensation |
131,906 |
174,711 |
||||||
Unrealized loss on marketable securities |
- |
18,749 |
||||||
Adjusted EBITDA |
$ |
(2,940,879) | $ |
(2,057,591) |
截至九个月 |
||||||||
2024年9月30日 |
2023年9月30日 |
|||||||
非根据美国通用会计准则的财务披露 (1) |
||||||||
归属于tecogen的净利润亏损。 |
$ |
(3,574,171) | $ |
(2,751,711) | ||||
利息及其他费用,净额 |
59,542 |
8,629 |
||||||
所得税 |
22,100 |
32,252 |
||||||
折旧和摊销净额 |
419,744 |
459,779 |
||||||
EBITDA |
(3,072,785) | (2,251,051) | ||||||
基于股票的补偿 |
131,906 |
174,711 |
||||||
可供出售证券未实现减值损失 |
- |
18,749 |
||||||
调整后的EBITDA |
$ |
(2,940,879) | $ |
(2,057,591) |
(1) Non-GAAP Financial Measures
(1)非GAAP财务指标
In addition to reporting net income, a U.S. generally accepted accounting principle ("GAAP") measure, this news release contains information about Adjusted EBITDA (net income (loss) attributable to Tecogen Inc adjusted for interest, income taxes, depreciation and amortization, stock-based compensation expense, unrealized gain or loss on investment securities, goodwill impairment charges and other non-cash non-recurring charges including abandonment of certain intangible assets), which is a non-GAAP measure. The Company believes Adjusted EBITDA allows investors to view its performance in a manner similar to the methods used by management and provides additional insight into its operating results. Adjusted EBITDA is not calculated through the application of GAAP. Accordingly, it should not be considered as a substitute for the GAAP measure of net income and, therefore, should not be used in isolation of, but in conjunction with, the GAAP measure. The use of any non-GAAP measure may produce results that vary from the GAAP measure and may not be comparable to a similarly defined non-GAAP measure used by other companies.
除了报道净收入之外,这篇新闻稿还包括有关调整后税息折旧及摊销费用、股票酬金费用、投资证券未实现收益或亏损、商誉减值损失和其他非现金非经常性损失(包括放弃某些无形资产)的净收入调整后的调整后经营利润(Adjusted EBITDA)的信息,该指标是一个非GAAP财务指标。公司认为Adjusted EBITDA允许投资者以类似于管理所使用的方法来查看其业绩,为其运营结果提供了额外的深入分析。Adjusted EBITDA不是通过应用GAAP来计算的。因此,它不应被视为取代净收入的GAAP指标,并因此不应孤立地使用,而是与GAAP指标结合使用。任何非GAAP指标的使用可能会产生与GAAP指标不同的结果,并且可能与其他公司所定义的类似的非GAAP指标不可比较。
TECOGEN INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
tecogen
现金流量表简明综合报表
(未经审计)
Nine Months Ended |
||||||||
September 30, 2024 |
September 30, 2023 |
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Consolidated net loss |
$ |
(3,494,022) | $ |
(2,694,479) | ||||
Adjustments to reconcile net loss to net cash used in operating activities: |
||||||||
Depreciation and amortization |
419,744 |
459,779 |
||||||
Provision for credit losses |
29,817 |
44,000 |
||||||
Stock-based compensation |
131,906 |
174,711 |
||||||
Unrealized (gain) loss on investment securities |
- |
18,749 |
||||||
Gain on disposition of assets |
(8,070) | (19,950) | ||||||
Non-cash interest expense |
25,966 |
- |
||||||
Changes in operating assets and liabilities |
||||||||
(Increase) decrease in: |
||||||||
Accounts receivable |
1,303,300 |
(1,324,448) | ||||||
Employee retention credit |
- |
667,121 |
||||||
Unbilled revenue |
119,000 |
56,994 |
||||||
Inventory |
658,194 |
(165,537) | ||||||
Prepaid assets and other current assets |
(42,578) | (19,128) | ||||||
Other assets |
704,565 |
491,836 |
||||||
Increase (decrease) in: |
||||||||
Accounts payable |
323,980 |
1,140,759 |
||||||
Accrued expenses and other current liabilities |
133,599 |
256,847 |
||||||
Deferred revenue |
581,485 |
458,512 |
||||||
Other liabilities |
(1,003,881) | (566,016) | ||||||
Net used in operating activities |
(116,995) | (1,020,250) | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Purchases of property and equipment |
(838,932) | (31,728) | ||||||
Proceeds from disposition of assets |
40,255 |
16,863 |
||||||
Payment for business acquisition |
- |
(170,000) | ||||||
Distributions to non-controlling interest |
(96,975) | (62,693) | ||||||
Net cash used in investing activities |
(895,652) | (247,558) | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Finance lease principal payments |
(56,385) | - |
||||||
Proceeds from related party notes payable |
1,000,000 |
- |
||||||
Net cash provided by financing activities |
943,615 |
- |
||||||
Net decrease in cash and cash equivalents |
(69,032) | (1,267,808) | ||||||
Cash and cash equivalents, beginning of the period |
1,351,270 |
1,913,969 |
||||||
Cash and cash equivalents, end of the period |
$ |
1,282,238 |
$ |
646,161 |
||||
Supplemental disclosure of cash flow information: |
||||||||
Cash paid for interest |
$ |
22,909 |
$ |
7,385 |
||||
Cash paid for taxes |
$ |
22,100 |
$ |
32,252 |
||||
Non-cash investing activities: |
||||||||
Aegis Contract and Related Asset Acquisition: |
||||||||
Accounts receivable credit |
$ |
- |
$ |
300,000 |
||||
Accounts payable assumed |
- |
91,048 |
||||||
Contingent consideration |
272,901 |
1,442,462 |
||||||
Total |
$ |
272,901 |
$ |
1,833,510 |
截至九个月 |
||||||||
2024年9月30日 |
2023年9月30日 |
|||||||
经营活动产生的现金流量: |
||||||||
合并净亏损 |
$ |
(3,494,022) | $ |
(2,694,479) | ||||
调整为净损失到经营活动现金流量净使用: |
||||||||
折旧和摊销 |
419,744 |
459,779 |
||||||
信用损失准备 |
29,817 |
44,000 |
||||||
基于股票的补偿 |
131,906 |
174,711 |
||||||
投资证券未实现(收益)损失 |
- |
18,749 |
||||||
资产处置收益 |
普通股每股基本 (损益) | (19,950) | ||||||
非现金利息费用 |
25,966 |
- |
||||||
营运资产和负债的变化 |
||||||||
增加(减少) |
||||||||
应收账款 |
1,303,300 |
(1,324,448) | ||||||
员工留任税收抵免 |
- |
667,121 |
||||||
未帐单收入 |
119,000 |
56,994 |
||||||
存货 |
658,194 |
(165,537) | ||||||
预付资产和其他流动资产 |
(42,578) | (19,128) | ||||||
其他资产 |
704,565 |
491,836 |
||||||
增加(减少): |
||||||||
应付账款 |
323,980 |
1,140,759 |
||||||
应计费用和其他流动负债 |
133,599 |
256,847 |
||||||
递延收入 |
581,485 |
458,512 |
||||||
其他负债 |
(1,003,881) | (566,016) | ||||||
用于经营活动的净额 |
(116,995) | (1,020,250) | ||||||
投资活动产生的现金流量: |
||||||||
购买物业和设备 |
(838,932) | (31,728) | ||||||
资产处置收益 |
40,255 |
16,863 |
||||||
业务收购款项 |
- |
(170,000) | ||||||
支付给非控股权益的股利 |
(96,975) | (62,693) | ||||||
投资活动中使用的净现金 |
(895,652) | (247,558) | ||||||
筹资活动产生的现金流量: |
||||||||
融资租赁本金支付 |
(56,385) | - |
||||||
来自关联方应付票据的收益 |
1,000,000 |
- |
||||||
融资活动提供的净现金 |
943,615 |
- |
||||||
现金及现金等价物净减少 |
(69,032) | (1,267,808) | ||||||
现金及现金等价物期初余额 |
1,351,270 |
1,913,969 |
||||||
10,468,645 |
$ |
1,282,238 |
$ |
646,161 |
||||
现金流信息的补充披露: |
||||||||
支付的利息现金 |
$ |
22,909 |
$ |
7,385 |
||||
缴纳的税款 |
$ |
22,100 |
$ |
32,252 |
||||
非现金投资活动: |
||||||||
Aegis合约及相关资产收购: |
||||||||
应收账款信贷 |
$ |
- |
$ |
300,000 |
||||
承担应付账款 |
- |
91,048 |
||||||
附带条件 |
272,901 |
1,442,462 |
||||||
总计 |
$ |
272,901 |
$ |
1,833,510 |
SOURCE: Tecogen, Inc.
来源:Tecogen, Inc.