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.
马萨诸塞州北比勒里卡/ACCESSWIRE/2024年11月13日/领先的清洁能源产品制造商Tecogen Inc.(OTCQX: TGEN)报告称,截至2024年9月30日的季度收入为563万美元,净亏损93万美元,而收入为711万美元,2023年净亏损48万美元。在截至2024年9月30日的九个月中,我们使用了11.7万美元的运营现金和83.9万美元的房地产、厂房和设备。截至2024年9月30日,我们的现金余额为128万美元,这反映了关联方在截至2024年9月30日的三个月中提供的100万美元额外资金。
"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."
“我们在过去15个月中的业务发展努力取得了成果。我们的待办事项已跃升至1,080万美元,我们预计年底前会有更多订单。我们的现金资源和重启生产所需的营运资金的短期增加限制了我们第三季度的收入,但现在我们预计每个季度的收入和产品出货量都将连续增长。”
"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.
“我们在到2025年初关闭首个数据中心项目方面也取得了进展。数据中心正在向人工智能和液体冷却转变,但发现自己的电力不足。因此,潜在的数据中心客户有兴趣用Tecogen的高效天然气冷却器取代他们的电制冷机,因为他们可以转换费用(冷却消耗的电力),然后通过出售该电力用于计算将其转化为收入。我将在电话会议上更多地讨论这个令人兴奋的增长机会。” Tecogen首席执行官阿比南德·兰格什评论道。
Key Takeaways
关键要点
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.
截至2024年9月30日的三个月,净亏损为93万美元,而2023年同期的净亏损为48万美元,增长了45万美元,这是由于我们的制造业务于2024年4月迁至新工厂以及运营费用增加导致产品板块的收入和毛利下降。截至2024年9月30日和2023年9月30日的三个月,每股收益分别为每股亏损0.04美元和每股亏损0.02美元。
截至2024年9月30日的九个月中,净亏损为357万美元,而2023年的净亏损为275万美元,增长了82万美元,这是由于我们的制造业务于2024年4月迁至新工厂以及运营费用增加导致产品板块的收入和毛利下降。截至2024年9月30日和2023年9月30日的九个月中,每股收益分别为每股亏损0.14美元和每股亏损0.11美元。
Loss from Operations
运营损失
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,运营亏损为87万美元,而2023年同期的运营亏损为37万美元,增长了50万美元,这是由于我们的产品板块收入和毛利下降以及运营费用增加所致。
截至2024年9月30日的九个月中,运营亏损为340万美元,而2023年同期的运营亏损为260万美元,增长了80万美元,这是由于我们的产品板块收入和毛利下降以及运营费用增加所致。
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,收入为563万美元,而2023年同期为711万美元,下降了20.8%。
截至2024年9月30日的三个月,产品收入为139万美元,而2023年同期为294万美元,下降了52.7%。在截至2024年9月30日的三个月中,收入下降是由于我们的制造业务于2024年4月迁至新工厂,这使得施工活动必须安装设备测试单元并遵守当地法规,这大大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,服务收入为385万美元,而2023年同期为384万美元,增长0.2%,这要归因于收购的Aegis维护合同的收入增加,但被现有合同收入的减少所抵消。
截至2024年9月30日的三个月,能源生产收入为38.9万美元,而2023年同期为33.1万美元,增长了17.3%。能源生产收入的增加是由于某些能源生产场所的运行时间增加。
-
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,收入为1,654万美元,而2023年同期为1,924万美元,同比下降14.0%。
截至2024年9月30日的九个月中,产品收入为300万美元,而2023年同期为709万美元,下降了57.7%。在截至2024年9月30日的九个月中,收入下降是由于我们的制造业务于2024年4月迁至新工厂,这使得施工活动必须安装设备测试单元并遵守当地法规,这大大降低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,服务收入为1199万美元,而2023年同期为1,093万美元,增长9.7%。在截至2024年9月30日的九个月中,收入的增长是由于收购的Aegis维护合同增加了72万美元的收入,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,能源生产收入为155万美元,而2023年同期为121万美元,增长27.6%。能源生产收入的增加是由于某些能源生产场所的运行时间增加。
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,毛利为248万美元,而2023年同期为293万美元。在截至2024年9月30日的三个月中,毛利率增至44.1%,而2023年同期为41.1%。毛利率的增长是由服务合同劳动力和材料成本的下降推动的。
截至2024年9月30日的九个月的毛利为714万美元,而2023年同期为785万美元。在截至2024年9月30日的九个月中,毛利率增至43.1%,而2023年同期为40.8%。毛利率的增长是由服务合同劳动力和材料成本的下降推动的。
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.
截至2024年9月30日的三个月,运营支出增加了6万美元,至335万美元,增长了1.8%,而2023年同期为329万美元。
在截至2024年9月30日的九个月中,运营支出增加了8.2万美元,至1,053万美元,增长了0.8%,而2023年同期为1,045万美元。
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,调整后的息税折旧摊销前利润为负75万美元,而截至2023年9月30日的三个月,调整后的息税折旧摊销前利润为负18万美元。截至2024年9月30日的九个月中,调整后的息税折旧摊销前利润为负294万美元,而截至2023年9月30日的九个月中,调整后的息税折旧摊销前利润为负206万美元。(调整后的息税折旧摊销前利润定义为归属于Tecogen的净收益或亏损,经利息、所得税、折旧和摊销、股票薪酬支出、投资证券的未实现收益或亏损、商誉减值费用和其他非现金非经常性费用或收益(包括放弃无形资产)进行调整。有关净收益(亏损)与调整后息税折旧摊销前利润的对账情况,以及有关公司使用调整后息税折旧摊销前利润(EBITDA)的重要披露,请参阅简明合并运营报表后的表格。
Conference Call Scheduled for November 14, 2024, at 9:30 am ET
电话会议定于美国东部时间 2024 年 11 月 14 日上午 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将于2024年11月14日举行电话会议,讨论从美国东部时间上午9点30分开始的第三季度业绩。要收听电话,请在美国和加拿大境内拨打 (877) 407-7186,或从其他国际地区拨打 +1 (201) 689-8052。参与者应要求参加Tecogen的2024年第三季度财报电话会议。请在预定开始时间前 10 分钟开始拨号。财报新闻稿将在公司网站的 “关于我们” 下的 “新闻和活动” 部分中发布。财报电话会议将进行网络直播。要查看相关的幻灯片,请注册并收听网络直播,请访问。通话结束后,录音将存档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.
财报电话会议将在电话会议结束一小时后进行录制并可供播放。要收听回放,请在美国和加拿大境内拨打 (877) 660-6853,或从其他国际地点拨打 (201) 612-7415,然后使用电话会议编号为: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 Inc. 设计、制造、销售、安装和维护高效、超清洁的热电联产产品,包括发动机驱动的热电联产、空调系统以及用于住宅、商业、娱乐和工业用途的高效热水器。该公司为能源生产提供具有成本效益、环保和可靠的产品,这些产品几乎可以消除标准污染物,并显著减少客户的碳足迹。
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经营超过35年,在北美主要市场的工程、销售和服务人员网络的支持下,已出货超过3,200台。欲了解更多信息,请访问 或者免费联系我们 场地评估 .
Tecogen, InVerde e+, Tecochill, Tecopower, Tecofrost, Tecopack, and Ultera are registered trademarks of Tecogen Inc.
Tecogen、InverDe e+、Tecochill、Tecopower、Tecofrost、Tecopack 和 Ultera 是 Tecogen Inc. 的注册商标。
Forward Looking Statements
前瞻性陈述
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.
本新闻稿和任何随附文件包含 “前瞻性陈述”,这些陈述可能描述战略、目标、前景或其他非历史问题,或预计的收入、收入、回报或其他财务指标,其中可能包括 “相信”、“预期”、“打算”、“打算”、“计划”、“估计”、“项目”、“目标”、“潜力”、“将”、“应该”、“可以”、“可以”、“可以”、“可以”、“将”、“应该”、“可以”、“可以”、“可以”、“可以”、“可以”、“可以”、“可以”、“可以”、“可以”、“可以”、“可以”、“可以” “” 很可能” 或 “可能” 以及旨在识别前瞻性陈述的类似表述。这些陈述仅是预测,涉及已知和未知的风险、不确定性和其他因素,这些因素可能导致我们的实际业绩与此类前瞻性陈述所表达或暗示的业绩存在重大差异。鉴于这些不确定性,您不应过分依赖这些前瞻性陈述。前瞻性陈述仅代表其发表之日,我们没有义务更新或修改任何前瞻性陈述。
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.
除了我们在10-K表年度报告、10-Q表和8-K表中 “风险因素” 下的季度报告中描述的因素外,可能导致实际业绩与过去和预计的未来业绩存在重大差异的因素包括:对我们产品和服务的需求波动、竞争的技术发展、与研发有关的问题、与我们的产品和服务相关的激励措施、回扣和税收优惠的可用性,与我们有关的监管环境的变化产品和服务, 整合收购的业务运营, 以及以优惠条件获得融资以资助现有业务和预期增长的能力.
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.
除公认会计准则财务指标外,本新闻稿还包括某些非公认会计准则财务指标,包括调整后的息税折旧摊销前利润,其中不包括演示文稿中描述的某些支出。我们使用调整后的息税折旧摊销前利润作为企业经营业绩的内部衡量标准,并认为非公认会计准则财务指标的列报为我们当前业务的基本经营业绩提供了有意义的视角,通过删除与我们的核心经营业绩无关的不同时期不同的项目,使投资者能够更好地了解和评估我们的历史和预期经营业绩,并突出显示仅依赖公认会计准则财务时可能不明显的业务趋势措施。
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
阿比南德·兰格什
P:781-466-6487
E: Abinand.Rangesh@tecogen.com
TECOGEN INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited)
TECOGEN INC.
简明的合并资产负债表
(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: |
||||||||
现金和现金等价物 |
$ |
1,282,238 |
$ |
1,351,270 |
||||
应收账款,净额 |
5,448,364 |
6,781,484 |
||||||
未计费收入 |
1,139,532 |
1,258,532 |
||||||
库存,净额 |
9,895,226 |
10,553,419 |
||||||
预付资产和其他流动资产 |
403,218 |
360,639 |
||||||
流动资产总额 |
18,168,578 |
20,305,344 |
||||||
长期资产: |
||||||||
财产、厂房和设备,净额 |
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 |
||||||
善意 |
2,563,862 |
2,743,424 |
||||||
其他资产 |
166,889 |
201,771 |
||||||
总资产 |
$ |
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,当前 |
1,378,652 |
1,647,206 |
||||||
当期经营租赁债务 |
426,498 |
248,933 |
||||||
当期融资租赁债务 |
84,814 |
40,540 |
||||||
收购负债,流动 |
811,732 |
845,363 |
||||||
不利的合同责任,当前 |
131,590 |
176,207 |
||||||
流动负债总额 |
11,840,137 |
10,482,798 |
||||||
长期负债: |
||||||||
递延收入,扣除当期部分 |
1,219,650 |
369,611 |
||||||
经营租赁债务,减去流动部分 |
1,452,924 |
523,660 |
||||||
减去流动部分的融资租赁债务 |
315,797 |
159,647 |
||||||
收购负债,扣除流动部分 |
1,125,588 |
1,181,779 |
||||||
不利的合同负债,扣除当期部分 |
332,987 |
422,839 |
||||||
负债总额 |
16,287,083 |
13,140,334 |
||||||
承付款和意外开支 |
||||||||
股东权益: |
||||||||
Tecogen Inc. 股东权益: |
||||||||
普通股,面值0.001美元;已授权1亿股;截至2024年9月30日和2023年12月31日已发行和流通24,850,261股 |
24,850 |
24,850 |
||||||
额外的实收资本 |
57,733,308 |
57,601,402 |
||||||
累计赤字 |
(46,453,827) | (42,879,656) | ||||||
Tecogen Inc. 股东权益总额 |
11,304,331 |
14,746,596 |
||||||
非控股权益 |
(111,127) | (94,301) | ||||||
负债总额和股东权益 |
$ |
27,480,287 |
$ |
27,792,629 |
TECOGEN INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
TECOGEN INC.
简明合并运营报表
(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 |
三个月已结束 |
||||||||
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 |
||||||
总销售成本 |
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 |
||||||
正在出售 |
442,812 |
425,465 |
||||||
研究和开发 |
233,809 |
160,033 |
||||||
资产处置的(收益)损失 |
(4,042) | - |
||||||
运营费用总额 |
3,354,137 |
3,294,315 |
||||||
运营损失 |
(873,223) | (368,294) | ||||||
其他收入(支出) |
||||||||
其他收入(支出),净额 |
(18,453) | (16,330) | ||||||
利息支出 |
(23,003) | (6,357) | ||||||
投资证券的未实现收益(亏损) |
18,749 |
(56,246) | ||||||
其他收入(支出)总额,净额 |
(22,707) | (78,933) | ||||||
州所得税准备金前的亏损 |
(895,930) | (447,227) | ||||||
州所得税准备金 |
- |
- |
||||||
合并净亏损 |
(895,930) | (447,227) | ||||||
归属于非控股权益的收入 |
(34,478) | (34,346) | ||||||
归因于 Tecogen Inc. 的亏损 |
$ |
(930,408) | $ |
(481,573) | ||||
每股净亏损——基本 |
$ |
(0.04) | $ |
(0.02) | ||||
每股净亏损——摊薄 |
$ |
(0.04) | $ |
(0.02) | ||||
已发行股票的加权平均值——基本 |
24,850,261 |
24,850,261 |
||||||
已发行股票的加权平均值——摊薄 |
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) |
三个月已结束 |
||||||||
2024 年 9 月 30 日 |
2023 年 9 月 30 日 |
|||||||
非公认会计准则财务披露 (1) |
||||||||
归因于 Tecogen Inc. 的净亏损 |
$ |
(930,408) | $ |
(481,573) | ||||
利息支出,净额 |
23,003 |
6,357 |
||||||
折旧和摊销,净额 |
138,246 |
168,684 |
||||||
EBITDA |
(769,159) | (306,532) | ||||||
基于股票的薪酬 |
41,908 |
68,775 |
||||||
投资证券的未实现(收益)亏损 |
(18,749) | 56,246 |
||||||
调整后 EBITDA |
$ |
(746,000) | $ |
(181,511) |
TECOGEN INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
TECOGEN INC.
简明合并运营报表
(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 |
九个月已结束 |
||||||||
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 |
||||||
总销售成本 |
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 |
||||||
正在出售 |
1,377,758 |
1,426,321 |
||||||
研究和开发 |
734,994 |
625,691 |
||||||
出售资产的收益 |
(8,070) | (19,950) | ||||||
运营费用总额 |
10,532,801 |
10,450,643 |
||||||
运营损失 |
(3,397,075) | (2,598,287) | ||||||
其他收入(支出) |
||||||||
利息和其他收入(支出),净额 |
(15,305) | (36,562) | ||||||
利息支出 |
(59,542) | (8,629) | ||||||
投资证券的未实现收益(亏损) |
- |
(18,749) | ||||||
其他收入(支出)总额,净额 |
(74,847) | (63,940) | ||||||
州所得税准备金前的亏损 |
(3,471,922) | (2,662,227) | ||||||
州所得税准备金 |
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入 |
(80,149) | (57,232) | ||||||
归因于 Tecogen Inc. 的净亏损 |
$ |
(3,574,171) | $ |
(2,751,711) | ||||
每股净亏损——基本 |
$ |
(0.14) | $ |
(0.11) | ||||
每股净亏损——摊薄 |
$ |
(0.14) | $ |
(0.11) | ||||
已发行股票的加权平均值——基本 |
24,850,261 |
24,850,261 |
||||||
已发行股票的加权平均值——摊薄 |
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) |
九个月已结束 |
||||||||
2024 年 9 月 30 日 |
2023 年 9 月 30 日 |
|||||||
非公认会计准则财务披露 (1) |
||||||||
归因于 Tecogen Inc. 的净收益亏损 |
$ |
(3,574,171) | $ |
(2,751,711) | ||||
利息和其他费用,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) | ||||||
基于股票的薪酬 |
131,906 |
174,711 |
||||||
有价证券的未实现亏损 |
- |
18,749 |
||||||
调整后 EBITDA |
$ |
(2,940,879) | $ |
(2,057,591) |
(1) Non-GAAP Financial Measures
(1) 非公认会计准则财务指标
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.
除了报告净收益(美国公认会计原则(“GAAP”)衡量标准外,本新闻稿还包含有关调整后息税折旧摊销前利润(经利息、所得税、折旧和摊销调整后归属于Tecogen Inc的净收益(亏损)、股票薪酬支出、投资证券未实现损益、商誉减值费用和其他非现金非经常性费用(包括放弃某些无形资产)的信息测量。该公司认为,调整后的息税折旧摊销前利润使投资者能够以与管理层使用的方法类似的方式看待其业绩,并提供对其经营业绩的更多见解。调整后的息税折旧摊销前利润不是通过应用公认会计原则计算的。因此,不应将其视为GAAP净收入衡量标准的替代品,因此,不应将其与GAAP指标分开使用,而应与GAAP指标结合使用。使用任何非公认会计准则衡量标准所产生的结果都可能与公认会计准则有所不同,并且可能无法与其他公司使用的类似定义的非公认会计准则指标相提并论。
TECOGEN INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
TECOGEN INC.
简明的合并现金流量表
(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 |
九个月已结束 |
||||||||
2024 年 9 月 30 日 |
2023 年 9 月 30 日 |
|||||||
来自经营活动的现金流: |
||||||||
合并净亏损 |
$ |
(3,494,022) | $ |
(2,694,479) | ||||
为使净亏损与经营活动中使用的净现金相一致而进行的调整: |
||||||||
折旧和摊销 |
419,744 |
459,779 |
||||||
信贷损失准备金 |
29,817 |
44,000 |
||||||
基于股票的薪酬 |
131,906 |
174,711 |
||||||
投资证券的未实现(收益)亏损 |
- |
18,749 |
||||||
处置资产的收益 |
(8,070) | (19,950) | ||||||
非现金利息支出 |
25,966 |
- |
||||||
经营资产和负债的变化 |
||||||||
(增加)减少: |
||||||||
应收账款 |
1,303,300 |
(1,324,448) | ||||||
员工留用积分 |
- |
667,121 |
||||||
未计费收入 |
119,000 |
56,994 |
||||||
库存 |
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) | ||||||
经营活动中使用的净额 |
(116,995) | (1,020,250) | ||||||
来自投资活动的现金流: |
||||||||
购买财产和设备 |
(838,932) | (31,728) | ||||||
处置资产的收益 |
40,255 |
16,863 |
||||||
收购业务的付款 |
- |
(170,000) | ||||||
对非控股权益的分配 |
(96,975) | (62,693) | ||||||
用于投资活动的净现金 |
(895,652) | (247,558) | ||||||
来自融资活动的现金流量: |
||||||||
融资租赁本金付款 |
(56,385) | - |
||||||
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 |
- |
||||||
现金和现金等价物的净减少 |
(69,032) | (1,267,808) | ||||||
期初的现金和现金等价物 |
1,351,270 |
1,913,969 |
||||||
期末的现金和现金等价物 |
$ |
1,282,238 |
$ |
646,161 |
||||
现金流信息的补充披露: |
||||||||
支付利息的现金 |
$ |
22,909 |
$ |
7,385 |
||||
缴纳税款的现金 |
$ |
22,100 |
$ |
32,252 |
||||
非现金投资活动: |
||||||||
Aegis合同及相关资产收购: |
||||||||
应收账款信贷 |
$ |
- |
$ |
300,000 |
||||
假设应付账款 |
- |
91,048 |
||||||
偶然考虑 |
272,901 |
1,442,462 |
||||||
总计 |
$ |
272,901 |
$ |
1,833,510 |
SOURCE: Tecogen, Inc.
资料来源:Tecogen, Inc.
译文内容由第三方软件翻译。