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 $563萬 and net loss of $93萬 for the quarter ended September 30, 2024 compared to revenues of $711萬, and a net loss of $48萬 in 2023. We used $11.7萬 in cash from operations and $83.9萬 in property plant and equipment during the nine months ended September 30, 2024. Our cash balance was $128萬 at September 30, 2024, which reflects $100萬 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 $1080萬 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
要點摘要
Net Loss and Earnings Per Share
淨虧損和每股收益
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 $93萬 compared to a net loss of $48萬 for the same period of 2023, an increase of $45萬, 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日的九個月淨虧損爲357萬,相較於2023年的淨虧損275萬,增加了82萬,主要由於我們產品部門的營業收入和毛利潤下降,因我們於2024年4月搬遷製造業務到新設施以及營業費用增加。2024年和2023年截至9月30日的每股收益分別爲每股虧損0.14美元和0.11美元。
Loss from Operations
營業虧損
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日的三個月經營虧損爲87萬,相較於2023年同期的經營虧損37萬,增加50萬,主要由於我們產品部門的營業收入和毛利潤下降以及營業費用增加。
截至2024年9月30日的九個月經營虧損爲340萬,相較於2023年同期的經營虧損260萬,增加了80萬,主要由於我們產品部門的營業收入和毛利下降以及營業費用增加。
Revenues
營業收入
-
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日的三個月營業收入爲563萬,相較於2023年同期的711萬,下降了20.8%。
截至2024年9月30日的三個月產品營業收入爲139萬,相較於2023年同期的294萬,減少了52.7%。2024年9月30日三個月內營業收入的減少是由於我們於2024年4月搬遷製造業務到新設施,這要求進行施工活動以安裝設備測試單元並符合地方法規,顯著降低了我們的生產能力。我們在2024年第三季度恢復了製造業務。
截至2024年9月30日的三個月服務營業收入爲385萬,相較於2023年同期的384萬,增加了0.2%,由於從收購的Aegis維護合同中增加了營業收入,但老合同的營業收入減少抵消了這一增長。
截至2024年9月30日的三個月中,能源生產的營業收入爲389,000美元,而2023年同期爲331,000美元,增長了17.3%。能源生產收入的增長是由於某些能源生產場地的運行小時增加。
-
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日的九個月中,營業收入爲1654萬美元,而2023年同期爲1924萬美元,同比下降14.0%。
截至2024年9月30日的九個月中,產品營收爲300萬美元,而2023年同期爲709萬美元,下降了57.7%。2024年9月30日的九個月中營收下降是由於我們於2024年4月將製造業務遷至新設施, necessitated施工活動以安裝設備測試單元並遵守當地法規,顯著減少了我們在第二季度和第三季度部分時間的生產能力。我們在2024年第三季度恢復了製造業務。
截至2024年9月30日的九個月中,服務營收爲1199萬美元,而2023年同期爲1093萬美元,增長了9.7%。截至2024年9月30日的九個月中營收增長是由於新增了72萬美元來自收購的Aegis維護合同的收入,以及現有合同的服務合同收入增加了27萬美元。
截至2024年9月30日的九個月中,能源生產的營業收入爲155萬美元,而2023年同期爲121萬美元,增長了27.6%。能源生產收入的增長是由於某些能源生產場地的運行小時增加。
Gross Profit
毛利潤
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日的三個月中,毛利潤爲248萬美元,而2023年同期爲293萬美元。毛利率在截至2024年9月30日的三個月中上升至44.1%,而2023年同期爲41.1%。毛利率的增加是由於服務合同的勞動和材料成本減少。
截至2024年9月30日的九個月中,毛利潤爲714萬美元,而2023年同期爲785萬美元。毛利率在截至2024年9月30日的九個月中上升至43.1%,而2023年同期爲40.8%。毛利率的增加是由於服務合同的勞動和材料成本減少。
Operating Expenses
營業費用
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.
營業費用增加了6萬,或1.8%,在截至2024年9月30日的三個月內達到335萬,而2023年同期爲329萬。
營業費用增加了8.2萬,或0.8%,在截至2024年9月30日的九個月內達到1053萬,而2023年同期爲1045萬。
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日的三個月內,調整後的EBITDA爲負75萬,而截至2023年9月30日的三個月內爲負18萬。截止至2024年9月30日的九個月,調整後的EBITDA爲負294萬,而截止至2023年9月30日的九個月爲負206萬。(調整後的EBITDA被定義爲歸屬於tecogen的淨利潤或虧損,扣除利息、所得稅、折舊和攤銷、基於股票的補償費用、投資證券的未實現損益、商譽減值費用以及其他非現金的非經常性費用或收益,包括無形資產的放棄。有關淨利潤(虧損)與調整後EBITDA的重分類,以及關於公司使用調整後EBITDA的重要披露,請參見合併財務報表後面的表格。)
Conference Call Scheduled for November 14, 2024, at 9:30 am ET
電話會議定於2024年11月14日東部時間上午9:30舉行
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將在2024年11月14日舉行電話會議,討論第三季度的業績,會議將在東部時間上午9:30開始。請在美國和加拿大撥打(877)407-7186,或從其他國際地區撥打+1(201)689-8052收聽。參與者應請求加入Tecogen 2024年第三季度業績會。在會議開始前10分鐘開始撥打。業績新聞稿將在公司網站的「資訊與事件」部分的「關於我們」下發布。業績電話會議將進行現場直播。要查看相關幻燈片,請註冊並收聽網絡直播,訪問。會議結束後,錄音將保存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.
業績電話會議將被錄製,會議結束後一個小時內可進行回放。要收聽回放,請撥打(877)660-6853 在美國和加拿大,或撥打(201)612-7415 從其他國際地區並使用電話會議ID#: 13672659。
About Tecogen
關於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 設計,製造,銷售,安裝和維護高效,超潔淨的熱電聯產產品,包括髮動機驅動的熱電和動力,空調系統和高效水加熱器,用於居民,商業,娛樂和工業用途。該公司爲能源生產提供了成本效益,環保和可靠的產品,幾乎消除了限制污染物,並顯着降低了客戶的碳足跡。
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在行業內運營超過35年,已發貨超過3200台,擁有在北美主要市場的工程、銷售和服務人員的完善網絡。有關更多信息,請訪問 或聯繫我們以獲得免費的 現場評估 .
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公司的註冊商標。
Forward Looking Statements
前瞻性聲明
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.
這則新聞稿和附帶文件包含「前瞻性陳述」,可能描述策略,目標,展望或其他非歷史性事項,或者包括類似於「認爲,」「期望,」「預計,」「打算,」「計劃,」「估計,」「項目,」「目標,」「潛力,」「將要,」「應該,」「可能」及近似表示預判性陳述的詞彙。這些聲明僅爲預測,涉及已知和未知的風險,不確定性和其他因素,可能導致我們的實際結果與所表達或暗示的結果有所不同。鑑於這些不確定性,您不應該過度依賴這些預測性聲明。預測性聲明僅作於發表之日,我們不承擔更新或修正預測性聲明的義務。
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.
除了我們Annual報告10-k,我們季度報告10-Q和我們的8-k表格中描述的那些因素外,在「風險因素」下,影響實際前景和預計的未來結果的因素包括需求波動我們的產品和服務,競爭性技術發展,與研究和開發相關的問題,與我們的產品和服務相關的激勵,退款,和稅收利益,與我們的產品和服務相關的監管環境的變化,收購業務操作的整合以及獲得有利於資助現有運營和預期的增長的融資能力。
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財務衡量指標外,本新聞稿還包括某些非GAAP財務衡量指標,包括調整後的EBITDA,其排除了展示中所述的某些費用。我們將調整後的EBITDA作爲業務運營績效的內部衡量標準,並且認爲呈現非GAAP財務衡量指標提供了對我們當前業務的基本運營績效的有意義的視角,使投資者能夠更好地理解和評估我們的歷史性和未來性的運營績效,該指標可以消除隨着時間的推移而變化,並與我們的核心運營績效無關的項目,並凸顯出業務中可能不明顯的趨勢,否則將只依靠GAAP財務衡量指標。
Tecogen Media & Investor Relations Contact Information:
Tecogen媒體和投資者關係聯繫信息:
Abinand Rangesh
P: 781-466-6487
E: Abinand.Rangesh@tecogen.com
Abinand Rangesh
電話:781-466-6487
電子郵件:Abinand.Rangesh@tecogen.com
TECOGEN INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited)
tecogen
簡明合併資產負債表
(未經審計)
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 |
|||||||
資產 |
||||||||
流動資產: |
||||||||
現金及現金等價物 |
$ |
1,282,238 |
$ |
1,351,270 |
||||
應收賬款淨額 |
5,448,364 |
6,781,484 |
||||||
未帳單收入 |
1,139,532 |
1,258,532 |
||||||
淨存貨 |
9,895,226 |
10,553,419 |
||||||
預付及其他流動資產 |
403,218 |
360,639 |
||||||
總流動資產 |
18,168,578 |
20,305,344 |
||||||
開多期資產: |
||||||||
物業、廠房和設備,淨值 |
1,699,398 |
1,162,577 |
||||||
使用權資產-經營租賃 |
1,839,031 |
743,096 |
||||||
使用權資產 - 融資租賃 |
438,123 |
200,187 |
||||||
無形資產-淨額 |
2,604,406 |
2,436,230 |
||||||
商譽 |
2,563,862 |
2,743,424 |
||||||
其他資產 |
166,889 |
201,771 |
||||||
資產總計 |
$ |
27,480,287 |
$ |
27792629 |
||||
負債和股東權益 |
||||||||
流動負債: |
||||||||
關聯方應付款項 |
$ |
1,530,228 |
$ |
505,505 |
||||
應付賬款 |
4,838,395 |
4,514,415 |
||||||
應計費用 |
2,638,228 |
2,504,629 |
||||||
遞延收入,流動 |
1,378,652 |
1,647,206 |
||||||
經營租賃義務,流動 |
426,498 |
248,933 |
||||||
融資租賃義務,流動的 |
84,814 |
40,540 |
||||||
收購負債,流動 |
811,732 |
845,363 |
||||||
不利合同負債,流動 |
131,590 |
176,207 |
||||||
流動負債合計 |
11,840,137 |
10,482,798 |
||||||
長期負債: |
||||||||
遞延收入,減去當前部分淨額 |
1,219,650 |
369,611 |
||||||
運營租賃義務,減去流動部分 |
1,452,924 |
523,660 |
||||||
融資租賃負債,扣除流動部分淨額 |
315,797 |
159,647 |
||||||
收購負債,淨額,除去當前部分 |
1,125,588 |
1,181,779 |
||||||
不利合同責任,減:當前部分 |
332,987 |
422,839 |
||||||
總負債 |
16,287,083 |
13,140,334 |
||||||
承諾和 contingencies |
||||||||
股東權益: |
||||||||
tecogen 股東權益: |
||||||||
普通股,面值$0.001;授權發行100,000,000股;截至2024年9月30日和2023年12月31日已發行並流通的股份爲24,850,261股 |
24,850 |
24,850 |
||||||
其他資本公積 |
57,733,308 |
57,601,402 |
||||||
累積赤字 |
(46,453,827) | (42,879,656) | ||||||
Tecogen Inc. 的股東權益總計 |
11,304,331 |
14,746,596 |
||||||
非控股權益 |
(111,127) | (94,301) | ||||||
負債合計及股東權益總計 |
$ |
27,480,287 |
$ |
27792629 |
TECOGEN INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
tecogen
簡明綜合經營表
(未經審計)
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 |
三個月結束 |
||||||||
2024年9月30日 |
2023年9月30日 |
|||||||
營業收入 |
||||||||
產品 |
$ |
1,391,016 |
$ |
2,938,789 |
||||
服務 |
3,850,551 |
3,842,600 |
||||||
能源生產 |
388,563 |
331,141 |
||||||
營業總收入 |
5,630,130 |
7,112,530 |
||||||
銷售成本 |
||||||||
產品 |
797,209 |
1,669,747 |
||||||
服務 |
2,139,042 |
2,346,384 |
||||||
能源生產 |
212,965 |
170,378 |
||||||
銷售成本合計 |
3,149,216 |
4,186,509 |
||||||
毛利潤 |
2,480,914 |
2,926,021 |
||||||
營業費用 |
||||||||
綜合管理 |
2,681,558 |
2,708,817 |
||||||
銷售 |
442,812 |
425,465 |
||||||
研究與開發 |
233,809 |
160,033 |
||||||
資產處置(收益)損失 |
(4,042) | - |
||||||
總運營費用 |
3,354,137 |
3,294,315 |
||||||
運營損失 |
(873,223) | (368,294) | ||||||
其他收入(支出) |
||||||||
其他收入(費用),淨額 |
(18,453) | (16,330) | ||||||
利息支出 |
(23,003) | (6,357) | ||||||
投資證券未實現收益(損失) |
18,749 |
(56,246) | ||||||
總其他收入(費用),淨額 |
(22,707) | (78,933) | ||||||
淨利潤前所得稅費虧損 |
(895,930) | (447,227) | ||||||
州所得稅的撥備 |
- |
- |
||||||
合併淨虧損 |
(895,930) | (447,227) | ||||||
歸屬於非控股股權的收益 |
(34,478) | (34,346) | ||||||
歸屬於tecogen的虧損。 |
$ |
(930,408) | $ |
(481,573) | ||||
每股基本淨虧損 |
$ |
(0.04) | $ |
(0.02) | ||||
每股稀釋後淨虧損 |
$ |
(0.04) | $ |
(0.02) | ||||
基本加權平均股本 |
24,850,261 |
24,850,261 |
||||||
期末按普通股股份加權平均計算的股本 |
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) |
三個月結束 |
||||||||
2024年9月30日 |
2023年9月30日 |
|||||||
非根據美國通用會計準則的財務披露 (1) |
||||||||
tecogen公司應歸屬於淨虧損。 |
$ |
(930,408) | $ |
(481,573) | ||||
利息支出, 淨額 |
23,003 |
6,357 |
||||||
折舊和攤銷淨額 |
客戶名稱 |
168,684 |
||||||
EBITDA |
(769,159) | (306,532) | ||||||
基於股票的薪酬 |
41,908 |
68,775 |
||||||
投資證券未實現(收益)損失 |
(18,749) | 56,246 |
||||||
調整後EBITDA |
$ |
(746,000) | $ |
(181,511) |
TECOGEN INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
tecogen
簡明綜合經營表
(未經審計)
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 |
截至九個月 |
||||||||
2024年9月30日 |
2023年9月30日 |
|||||||
營業收入 |
||||||||
產品 |
$ |
3,002,087 |
$ |
7,094,556 |
||||
服務 |
11,991,378 |
10,931,744 |
||||||
能源生產 |
1,550,549 |
1,214,806 |
||||||
營業總收入 |
16,544,014 |
19,241,106 |
||||||
銷售成本 |
||||||||
產品 |
2,018,734 |
4,500,771 |
||||||
服務 |
6,423,114 |
6,159,855 |
||||||
能源生產 |
966,440 |
728,124 |
||||||
銷售成本合計 |
9,408,288 |
11,388,750 |
||||||
毛利潤 |
7,135,726 |
7,852,356 |
||||||
營業費用 |
||||||||
綜合管理 |
8,428,119 |
8,418,581 |
||||||
銷售 |
1,377,758 |
1,426,321 |
||||||
研究與開發 |
734,994 |
625,691 |
||||||
資產出售收益 |
普通股每股基本 (損益) | (19,950) | ||||||
總運營費用 |
10,532,801 |
10,450,643 |
||||||
運營損失 |
(3,397,075) | (2,598,287) | ||||||
其他收入(支出) |
||||||||
利息及其他收入(費用),淨額 |
(15,305) | (36,562) | ||||||
利息支出 |
(59,542) | (8,629) | ||||||
投資證券未實現收益(損失) |
- |
(18,749) | ||||||
總其他收入(費用),淨額 |
(74,847) | (63,940) | ||||||
淨利潤前所得稅費虧損 |
(3,471,922) | (2,662,227) | ||||||
州所得稅的撥備 |
22,100 |
32,252 |
||||||
合併淨虧損 |
(3,494,022) | (2,694,479) | ||||||
歸屬於非控股權益的收益 |
(80,149) | (57,232) | ||||||
tecogen公司應歸屬於淨虧損。 |
$ |
(3,574,171) | $ |
(2,751,711) | ||||
每股基本淨虧損 |
$ |
(0.14) | $ |
(0.11) | ||||
每股稀釋後淨虧損 |
$ |
(0.14) | $ |
(0.11) | ||||
基本加權平均股本 |
24,850,261 |
24,850,261 |
||||||
期末按普通股股份加權平均計算的股本 |
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) |
截至九個月 |
||||||||
2024年9月30日 |
2023年9月30日 |
|||||||
非根據美國通用會計準則的財務披露 (1) |
||||||||
歸屬於tecogen的淨利潤虧損。 |
$ |
(3,574,171) | $ |
(2,751,711) | ||||
利息及其他費用,淨額 |
59,542 |
8,629 |
||||||
所得稅 |
22,100 |
32,252 |
||||||
折舊和攤銷淨額 |
419,744 |
459,779 |
||||||
EBITDA |
(3,072,785) | (2,251,051) | ||||||
基於股票的薪酬 |
131,906 |
174,711 |
||||||
可供出售證券未實現減值損失 |
- |
18,749 |
||||||
調整後EBITDA |
$ |
(2,940,879) | $ |
(2,057,591) |
(1) Non-GAAP Financial Measures
(1)非GAAP財務指標
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.
除了報道淨收入之外,這篇新聞稿還包括有關調整後稅息折舊及攤銷費用、股票酬金費用、投資證券未實現收益或虧損、商譽減值損失和其他非現金非經常性損失(包括放棄某些無形資產)的淨收入調整後的調整後經營利潤(Adjusted EBITDA)的信息,該指標是一個非GAAP財務指標。公司認爲Adjusted EBITDA允許投資者以類似於管理所使用的方法來查看其業績,爲其運營結果提供了額外的深入分析。Adjusted EBITDA不是通過應用GAAP來計算的。因此,它不應被視爲取代淨收入的GAAP指標,並因此不應孤立地使用,而是與GAAP指標結合使用。任何非GAAP指標的使用可能會產生與GAAP指標不同的結果,並且可能與其他公司所定義的類似的非GAAP指標不可比較。
TECOGEN INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
tecogen
現金流量表簡明綜合報表
(未經審計)
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 |
截至九個月 |
||||||||
2024年9月30日 |
2023年9月30日 |
|||||||
經營活動產生的現金流量: |
||||||||
合併淨虧損 |
$ |
(3,494,022) | $ |
(2,694,479) | ||||
調整爲淨損失到經營活動現金流量淨使用: |
||||||||
折舊和攤銷 |
419,744 |
459,779 |
||||||
撥備 |
29,817 |
44,000 |
||||||
基於股票的補償 |
131,906 |
174,711 |
||||||
投資證券未實現(收益)損失 |
- |
18,749 |
||||||
資產處置收益 |
普通股每股基本 (損益) | (19,950) | ||||||
非現金利息費用 |
25,966 |
- |
||||||
營運資產和負債的變化 |
||||||||
增加(減少) |
||||||||
應收賬款 |
1,303,300 |
(1,324,448) | ||||||
員工留任稅收抵免 |
- |
667,121 |
||||||
未帳單收入 |
119,000 |
56,994 |
||||||
存貨 |
658,194 |
(165,537) | ||||||
預付資產和其他流動資產 |
(42,578) | (19,128) | ||||||
其他資產 |
704,565 |
491,836 |
||||||
增加(減少): |
||||||||
應付賬款 |
323,980 |
1,140,759 |
||||||
應計費用和其他流動負債 |
133,599 |
256,847 |
||||||
遞延營收 |
581,485 |
458,512 |
||||||
其他負債 |
(1,003,881) | (566,016) | ||||||
用於經營活動的淨額 |
(116,995) | (1,020,250) | ||||||
投資活動產生的現金流量: |
||||||||
購買固定資產 |
(838,932) | (31,728) | ||||||
資產處置收益 |
40,255 |
16,863 |
||||||
業務收購款項 |
- |
(170,000) | ||||||
支付給非控股權益的股利 |
(96,975) | (62,693) | ||||||
投資活動使用的淨現金 |
(895,652) | (247,558) | ||||||
籌資活動產生的現金流量: |
||||||||
融資租賃本金支付 |
(56,385) | - |
||||||
關聯方應付票據的收益 |
1,000,000 |
- |
||||||
籌資活動產生的現金淨額 |
943,615 |
- |
||||||
現金及現金等價物淨減少 |
(69,032) | (1,267,808) | ||||||
現金及現金等價物期初餘額 |
1,351,270 |
1,913,969 |
||||||
10,468,645 |
$ |
1,282,238 |
$ |
646,161 |
||||
現金流量補充披露: |
||||||||
支付的利息現金 |
$ |
22,909 |
$ |
7,385 |
||||
繳納的稅款 |
$ |
22,100 |
$ |
32,252 |
||||
非現金投資活動: |
||||||||
Aegis合約及相關資產收購: |
||||||||
應收賬款信貸 |
$ |
- |
$ |
300,000 |
||||
承擔應付賬款 |
- |
91,048 |
||||||
有條件的考慮 |
272,901 |
1,442,462 |
||||||
Total |
$ |
272,901 |
$ |
1,833,510 |
SOURCE: Tecogen, Inc.
來源:Tecogen, Inc.
譯文內容由第三人軟體翻譯。