Tecogen Announces Fourth Quarter and Year-End 2024 Results
Tecogen Inc. (OTCQX:TGEN) reported Q4 2024 financial results with revenues of $6.08 million, up 3.0% from $5.90 million in Q4 2023. The company posted a net loss of $1.19 million, improved from $1.85 million loss in the same period last year.
Key highlights include:
- Gross margin increased to 45.0% in Q4 2024 from 39.8% in Q4 2023
- Cash balance of $5.41 million as of December 31, 2024
- Operating expenses decreased by 7.0% to $3.87 million
- Services revenue grew 13.7% to $4.08 million
The company announced a global partnership with Vertiv and secured an InVerde project with a Connecticut data center. Full-year 2024 results showed total revenue of $22.62 million, down 10.0% from 2023, primarily due to manufacturing facility relocation impact in Q2-Q3 2024.
Tecogen Inc. (OTCQX:TGEN) ha riportato i risultati finanziari del quarto trimestre 2024 con ricavi di 6,08 milioni di dollari, in aumento del 3,0% rispetto ai 5,90 milioni di dollari del quarto trimestre 2023. L'azienda ha registrato una perdita netta di 1,19 milioni di dollari, migliorata rispetto alla perdita di 1,85 milioni di dollari nello stesso periodo dell'anno scorso.
Tra i punti salienti ci sono:
- Il margine lordo è aumentato al 45,0% nel quarto trimestre 2024 rispetto al 39,8% nel quarto trimestre 2023
- Il saldo di cassa è di 5,41 milioni di dollari al 31 dicembre 2024
- Le spese operative sono diminuite del 7,0% a 3,87 milioni di dollari
- I ricavi dei servizi sono cresciuti del 13,7% a 4,08 milioni di dollari
L'azienda ha annunciato una partnership globale con Vertiv e ha ottenuto un progetto InVerde con un centro dati del Connecticut. I risultati dell'intero anno 2024 hanno mostrato un fatturato totale di 22,62 milioni di dollari, in calo del 10,0% rispetto al 2023, principalmente a causa dell'impatto del trasferimento dell'impianto di produzione nel secondo e terzo trimestre del 2024.
Tecogen Inc. (OTCQX:TGEN) informó sobre los resultados financieros del cuarto trimestre de 2024 con ingresos de 6.08 millones de dólares, un aumento del 3.0% desde 5.90 millones de dólares en el cuarto trimestre de 2023. La compañía reportó una pérdida neta de 1.19 millones de dólares, mejorando desde una pérdida de 1.85 millones de dólares en el mismo período del año pasado.
Los aspectos destacados incluyen:
- El margen bruto aumentó al 45.0% en el cuarto trimestre de 2024 desde el 39.8% en el cuarto trimestre de 2023
- Saldo de efectivo de 5.41 millones de dólares al 31 de diciembre de 2024
- Los gastos operativos disminuyeron un 7.0% a 3.87 millones de dólares
- Los ingresos por servicios crecieron un 13.7% a 4.08 millones de dólares
La compañía anunció una asociación global con Vertiv y aseguró un proyecto InVerde con un centro de datos en Connecticut. Los resultados del año completo 2024 mostraron ingresos totales de 22.62 millones de dólares, una disminución del 10.0% en comparación con 2023, principalmente debido al impacto de la reubicación de la instalación de fabricación en el segundo y tercer trimestre de 2024.
Tecogen Inc. (OTCQX:TGEN)는 2024년 4분기 재무 결과를 보고하며 매출이 608만 달러로, 2023년 4분기 590만 달러에서 3.0% 증가했다고 발표했습니다. 회사는 119만 달러의 순손실을 기록했으며, 이는 작년 같은 기간의 185만 달러 손실보다 개선된 수치입니다.
주요 하이라이트는 다음과 같습니다:
- 2024년 4분기 총 매출총이익률이 39.8%에서 45.0%로 증가했습니다.
- 2024년 12월 31일 기준 현금 잔고는 541만 달러입니다.
- 운영 비용이 7.0% 감소하여 387만 달러가 되었습니다.
- 서비스 매출은 13.7% 증가하여 408만 달러에 달했습니다.
회사는 Vertiv와의 글로벌 파트너십을 발표하고 Connecticut 데이터 센터와 InVerde 프로젝트를 확보했습니다. 2024년 전체 연도 결과는 총 매출이 2262만 달러로, 2023년 대비 10.0% 감소했으며, 이는 주로 2024년 2분기와 3분기의 제조 시설 이전 영향 때문입니다.
Tecogen Inc. (OTCQX:TGEN) a annoncé les résultats financiers du quatrième trimestre 2024 avec des revenus de 6,08 millions de dollars, en hausse de 3,0 % par rapport à 5,90 millions de dollars au quatrième trimestre 2023. L'entreprise a affiché une perte nette de 1,19 million de dollars, améliorée par rapport à une perte de 1,85 million de dollars au même trimestre de l'année dernière.
Les points clés comprennent :
- La marge brute a augmenté à 45,0 % au quatrième trimestre 2024 contre 39,8 % au quatrième trimestre 2023
- Le solde de trésorerie est de 5,41 millions de dollars au 31 décembre 2024
- Les dépenses d'exploitation ont diminué de 7,0 % pour atteindre 3,87 millions de dollars
- Les revenus des services ont augmenté de 13,7 % pour atteindre 4,08 millions de dollars
L'entreprise a annoncé un partenariat mondial avec Vertiv et a sécurisé un projet InVerde avec un centre de données dans le Connecticut. Les résultats de l'année entière 2024 ont montré un chiffre d'affaires total de 22,62 millions de dollars, en baisse de 10,0 % par rapport à 2023, principalement en raison de l'impact du déménagement de l'usine de fabrication au cours des deuxième et troisième trimestres de 2024.
Tecogen Inc. (OTCQX:TGEN) hat die finanziellen Ergebnisse für das 4. Quartal 2024 veröffentlicht, mit Einnahmen von 6,08 Millionen Dollar, was einem Anstieg von 3,0% gegenüber 5,90 Millionen Dollar im 4. Quartal 2023 entspricht. Das Unternehmen verzeichnete einen Nettoverlust von 1,19 Millionen Dollar, was eine Verbesserung gegenüber dem Verlust von 1,85 Millionen Dollar im selben Zeitraum des Vorjahres darstellt.
Wichtige Highlights sind:
- Die Bruttomarge stieg im 4. Quartal 2024 auf 45,0% von 39,8% im 4. Quartal 2023
- Der Kassenbestand betrug am 31. Dezember 2024 5,41 Millionen Dollar
- Die Betriebsausgaben sanken um 7,0% auf 3,87 Millionen Dollar
- Die Einnahmen aus Dienstleistungen wuchsen um 13,7% auf 4,08 Millionen Dollar
Das Unternehmen kündigte eine globale Partnerschaft mit Vertiv an und sicherte sich ein InVerde-Projekt mit einem Rechenzentrum in Connecticut. Die Ergebnisse für das gesamte Jahr 2024 zeigten einen Gesamtumsatz von 22,62 Millionen Dollar, was einem Rückgang von 10,0% im Vergleich zu 2023 entspricht, hauptsächlich aufgrund der Auswirkungen des Umzugs der Produktionsstätte im 2. und 3. Quartal 2024.
- Net loss decreased by $0.66M in Q4 2024 compared to Q4 2023
- Gross margin improved to 45.0% from 39.8% year-over-year
- Services revenue grew 13.7% to $4.08M in Q4 2024
- Operating expenses reduced by 7.0% to $3.87M
- Strong cash position of $5.41M at year-end
- Secured new data center project and global partnership with Vertiv
- Full-year revenue declined 10.0% to $22.62M in 2024
- Products revenue decreased 18.3% in Q4 2024
- Net loss for full-year 2024 increased to $4.76M from $4.60M in 2023
- Negative Adjusted EBITDA of $0.69M in Q4 2024
- $0.22M goodwill impairment charge recorded
NORTH BILLERCA, MA / ACCESS Newswire / March 17, 2025 / Tecogen Inc. (OTCQX:TGEN), a leading manufacturer of clean energy products, reported revenues of
Abinand Rangesh, CEO of Tecogen, reported that "there have been multiple exciting developments at Tecogen. We recently signed a global partnership with Vertiv, we closed an InVerde project with a small data center in CT, and our backlog is strong. We were also successful in collecting substantial customer deposits, so we finished the year with >
Key Takeaways
Net Loss and Earnings Per Share
Net loss for the quarter ended December 31, 2024 was
$1.19 million compared to a net loss of$1.85 million for the same period of 2023, a decrease of$0.66 million , due to increased gross profit from our Products and Services segments and decreased operating expenses in 2024. EPS for the quarter ended December 31, 2024 and 2023 was a loss of$0.05 /share and$0.07 /share, respectively.Net loss for the year ended December 31, 2024 was
$4.76 million compared to a net loss of$4.60 million in 2023, an increase of$0.16 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 the$0.22 million goodwill impairment, offset by decreased operating expenses in 2024. EPS for the year ended December 31, 2024 and 2023 was a loss of$0.19 /share for both years.
Loss from Operations
Loss from operations for the quarter ended December 31, 2024 was
$1.14 million compared to a loss from operations of$1.82 million for the same period in 2023, a decrease of$0.68 million , due to increased gross profit from our Products and Services segments and decreased operating expenses.Loss from operations for the year ended December 31, 2024 was
$4.53 million compared to a loss from operations of$4.41 million for the same period in 2023, an increase of$0.12 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 the$0.22 million goodwill impairment, offset by decreased operating expenses.
Revenues
Revenues for the quarter ended December 31, 2024 were
$6.08 million compared to$5.90 million for the same period in 2023, a3.0% increase.Products revenues in the quarter ended December 31, 2024 were
$1.44 million compared to$1.77 million for the same period in 2023, a decrease of18.3% . The decrease in revenue during the quarter ended December 31, 2024 is due to a reduction in cogeneration and engineered accessory revenue.Services revenues in the quarter ended December 31, 2024 were
$4.08 million , compared to$3.59 million for the same period in 2023, an increase of13.7% due to a$0.42 million increase in revenues from existing contracts and a$0.07 million increase in revenues from the acquired Aegis maintenance contracts.Energy Production revenues in the quarter ended December 31, 2024 were
$550 thousand compared to$542 thousand for the same period in 2023, an increase of1.6% . The increase in Energy Production revenue is due to increased run hours at certain energy production sites.
Revenues for the year ended December 31, 2024 were
$22.62 million compared to$25.14 million for the same period in 2023, a decrease of10.0% year over year.Products revenues in the year ended December 31, 2024 were
$4.44 million compared to$8.86 million for the same period in 2023, a decrease of49.8% . The decrease in revenue during the year ended December 31, 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.Services revenues in the year ended December 31, 2024 were
$16.07 million compared to$14.52 million for the same period in 2023, an increase of10.7% . The increase in revenue during the year ended December 31, 2024 is due to the addition of$0.79 million in revenues from the acquired Aegis maintenance contracts, and a$0.76 million increase in service contract revenues from existing contracts.Energy Production revenues in the year ended December 31, 2024 were
$2.10 million , compared to$1.76 million for the same period in 2023, an increase of19.6% . The increase in Energy Production revenue is due to increased run hours at certain energy production sites.
Gross Profit
Gross profit for the quarter ended December 31, 2024 was
$2.73 million compared to$2.35 million in the same period in 2023. Gross margin increased to45.0% in the quarter ended December 31, 2024 compared to39.8% for the same period in 2023. The increase in gross margin was driven by lower provisions for obsolete inventory in the quarter ended December 31, 2024 and improved Energy Production margins.Gross profit for the year ended December 31, 2024 was
$9.87 million compared to$10.20 million in the same period of 2023. Gross margin increased to43.6% in the year ended December 31, 2024 compared to40.6% for the same period in 2023. The increase in gross margin was due to improved Services margins and lower provisions for obsolete inventory in the year ended December 31, 2024.
Operating Expenses
Operating expenses decreased
$0.29 million , or7.0% , to$3.87 million in the quarter ended December 31, 2024 compared to$4.16 million in the same period in 2023, due to decreased credit loss expense in 2024, offset partially by the$0.22 million goodwill impairment.Operating expenses decreased
$0.21 million , or1.4% , to$14.40 million in the year ended December 31, 2024 compared to$14.62 million in the same period in 2023 due to decreased credit loss expense, offset partially by the$0.22 million goodwill impairment and a general increase in other operating expense in 2024 .
Adjusted EBITDA was negative
Conference Call Scheduled for March 18, 2025, at 9:30 am ET
Tecogen will host a conference call on March 18, 2025 to discuss the fourth 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 Fourth Quarter and Year-End 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 www.Tecogen.com 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 https://ir.tecogen.com/ir-calendar. Following the call, the recording will be archived for 14 days.
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#: 13752231.
About 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. 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 www.tecogen.com or contact us for a free Site Assessment.
Forward Looking Statements
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.
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.
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.
Tecogen Media & Investor Relations Contact Information:
Abinand Rangesh
P: 781-466-6487
E: Abinand.Rangesh@tecogen.com
TECOGEN INC.
CONSOLIDATED BALANCE SHEETS
(unaudited)
| December 31, 2024 |
|
| December 31, 2023 |
| |||
ASSETS |
|
|
|
|
|
| ||
Current assets: |
|
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 5,405,233 |
|
| $ | 1,351,270 |
|
Accounts receivable, net |
|
| 6,026,545 |
|
|
| 6,781,484 |
|
Unbilled revenue |
|
| 398,898 |
|
|
| 1,258,532 |
|
Inventories, net |
|
| 9,634,005 |
|
|
| 10,553,419 |
|
Prepaid and other current assets |
|
| 680,565 |
|
|
| 360,639 |
|
Total current assets |
|
| 22,145,246 |
|
|
| 20,305,344 |
|
Long-term assets: |
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
| 1,738,036 |
|
|
| 1,162,577 |
|
Right of use assets - operating leases |
|
| 1,730,358 |
|
|
| 743,096 |
|
Right of use assets - finance leases |
|
| 452,390 |
|
|
| 200,187 |
|
Intangible assets, net |
|
| 2,513,189 |
|
|
| 2,436,230 |
|
Goodwill |
|
| 2,346,566 |
|
|
| 2,743,424 |
|
Other assets |
|
| 166,474 |
|
|
| 201,771 |
|
TOTAL ASSETS |
| $ | 31,092,259 |
|
| $ | 27,792,629 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Related party notes payable |
| $ | 1,548,872 |
|
| $ | 505,505 |
|
Accounts payable |
|
| 4,142,678 |
|
|
| 4,514,415 |
|
Accrued expenses |
|
| 2,890,886 |
|
|
| 2,504,629 |
|
Deferred revenue, current |
|
| 6,701,131 |
|
|
| 1,647,206 |
|
Operating lease obligations, current |
|
| 430,382 |
|
|
| 248,933 |
|
Finance lease obligations, current |
|
| 85,646 |
|
|
| 40,540 |
|
Acquisition liabilities, current |
|
| 902,552 |
|
|
| 845,363 |
|
Unfavorable contract liability, current |
|
| 113,449 |
|
|
| 176,207 |
|
Total current liabilities |
|
| 16,815,596 |
|
|
| 10,482,798 |
|
Long-term liabilities: |
|
|
|
|
|
|
|
|
Deferred revenue, net of current portion |
|
| 1,165,951 |
|
|
| 369,611 |
|
Operating lease obligations, net of current portion |
|
| 1,341,789 |
|
|
| 523,660 |
|
Finance lease obligations, net of current portion |
|
| 325,235 |
|
|
| 159,647 |
|
Acquisition liabilities, net of current portion |
|
| 1,008,760 |
|
|
| 1,181,779 |
|
Unfavorable contract liability, net of current portion |
|
| 309,390 |
|
|
| 422,839 |
|
Total liabilities |
|
| 20,966,721 |
|
|
| 13,140,334 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
Tecogen Inc. stockholders' equity: |
|
|
|
|
|
|
|
|
Common stock, |
|
| 24,950 |
|
|
| 24,850 |
|
Additional paid-in capital |
|
| 57,845,289 |
|
|
| 57,601,402 |
|
Accumulated deficit |
|
| (47,639,894 | ) |
|
| (42,879,656 | ) |
Total Tecogen Inc. stockholders' equity |
|
| 10,230,345 |
|
|
| 14,746,596 |
|
Non-controlling interest |
|
| (104,807 | ) |
|
| (94,301 | ) |
Total stockholders' equity |
|
| 10,125,538 |
|
|
| 14,652,295 |
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
| $ | 31,092,259 |
|
| $ | 27,792,629 |
|
TECOGEN INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
| Three Months Ended |
| ||||||
| December 31, 2024 |
|
| December 31, 2023 |
| |||
Revenues |
|
|
|
|
|
| ||
Products |
| $ | 1,441,909 |
|
| $ | 1,765,390 |
|
Services |
|
| 4,083,492 |
|
|
| 3,591,310 |
|
Energy production |
|
| 550,121 |
|
|
| 541,613 |
|
Total revenues |
|
| 6,075,522 |
|
|
| 5,898,313 |
|
Cost of sales |
|
|
|
|
|
|
|
|
Products |
|
| 995,921 |
|
|
| 1,422,325 |
|
Services |
|
| 2,009,762 |
|
|
| 1,749,347 |
|
Energy production |
|
| 335,392 |
|
|
| 377,379 |
|
Total cost of sales |
|
| 3,341,075 |
|
|
| 3,549,051 |
|
Gross profit |
|
| 2,734,447 |
|
|
| 2,349,262 |
|
Operating expenses |
|
|
|
|
|
|
|
|
General and administrative |
|
| 2,928,287 |
|
|
| 3,461,807 |
|
Selling |
|
| 503,145 |
|
|
| 504,716 |
|
Research and development |
|
| 226,843 |
|
|
| 214,320 |
|
(Gain) loss on disposition of assets |
|
| (4,111 | ) |
|
| (16,257 | ) |
Goodwill impairment |
|
| 217,295 |
|
|
| - |
|
Total operating expenses |
|
| 3,871,459 |
|
|
| 4,164,586 |
|
Loss from operations |
|
| (1,137,012 | ) |
|
| (1,815,324 | ) |
Other income (expense) |
|
|
|
|
|
|
|
|
Other income (expense), net |
|
| (11,509 | ) |
|
| (24,442 | ) |
Interest expense |
|
| (30,762 | ) |
|
| (7,421 | ) |
Unrealized gain (loss) on investment securities |
|
| - |
|
|
| 18,749 |
|
Total other income (expense), net |
|
| (42,271 | ) |
|
| (13,114 | ) |
Loss before provision for state income taxes |
|
| (1,179,283 | ) |
|
| (1,828,438 | ) |
Provision for state income taxes |
|
| 465 |
|
|
| 239 |
|
Consolidated net loss |
|
| (1,179,748 | ) |
|
| (1,828,677 | ) |
Income attributable to the non-controlling interest |
|
| (6,319 | ) |
|
| (17,720 | ) |
Loss attributable to Tecogen Inc. |
| $ | (1,186,067 | ) |
| $ | (1,846,397 | ) |
|
|
|
|
|
|
|
| |
Net loss per share - basic |
| $ | (0.05 | ) |
| $ | (0.07 | ) |
Net loss per share - diluted |
| $ | (0.05 | ) |
| $ | (0.07 | ) |
Weighted average shares outstanding - basic |
|
| 24,893,739 |
|
|
| 24,850,261 |
|
Weighted average shares outstanding - diluted |
|
| 24,893,739 |
|
|
| 24,850,261 |
|
| Three Months Ended |
| ||||||
| December 31, 2024 |
|
| December 31, 2023 |
| |||
Non-GAAP financial disclosure (1) |
|
|
|
|
|
| ||
Net loss attributable to Tecogen Inc. |
| $ | (1,186,067 | ) |
| $ | (1,846,397 | ) |
Interest expense, net |
|
| 30,762 |
|
|
| 7,421 |
|
Income taxes |
|
| 465 |
|
|
| 239 |
|
Depreciation & amortization, net |
|
| 134,039 |
|
|
| 107,933 |
|
EBITDA |
|
| (1,020,801 | ) |
|
| (1,730,804 | ) |
Stock-based compensation |
|
| 41,082 |
|
|
| 75,683 |
|
Unrealized loss on securities |
|
| - |
|
|
| (18,749 | ) |
Inventory write down |
|
| 70,530 |
|
|
| 402,883 |
|
Credit loss provision |
|
| - |
|
|
| 744,248 |
|
Goodwill impairment |
|
| 217,295 |
|
|
| - |
|
Adjusted EBITDA |
| $ | (691,894 | ) |
| $ | (526,739 | ) |
TECOGEN INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
| Years Ended |
| ||||||
| December 31, 2024 |
|
| December 31, 2023 |
| |||
Revenues |
|
|
|
|
|
| ||
Products |
| $ | 4,443,996 |
|
| $ | 8,859,946 |
|
Services |
|
| 16,074,870 |
|
|
| 14,523,054 |
|
Energy production |
|
| 2,100,670 |
|
|
| 1,756,419 |
|
Total revenues |
|
| 22,619,536 |
|
|
| 25,139,419 |
|
Cost of sales |
|
|
|
|
|
|
|
|
Products |
|
| 3,014,655 |
|
|
| 5,923,096 |
|
Services |
|
| 8,432,876 |
|
|
| 7,909,202 |
|
Energy production |
|
| 1,301,832 |
|
|
| 1,105,503 |
|
Total cost of sales |
|
| 12,749,363 |
|
|
| 14,937,801 |
|
Gross profit |
|
| 9,870,173 |
|
|
| 10,201,618 |
|
Operating expenses |
|
|
|
|
|
|
|
|
General and administrative |
|
| 11,356,406 |
|
|
| 11,880,389 |
|
Selling |
|
| 1,880,903 |
|
|
| 1,931,037 |
|
Research and development |
|
| 961,837 |
|
|
| 840,011 |
|
Gain on sale of assets |
|
| (12,181 | ) |
|
| (36,207 | ) |
Goodwill impairment |
|
| 217,295 |
|
|
| - |
|
Total operating expenses |
|
| 14,404,260 |
|
|
| 14,615,230 |
|
Loss from operations |
|
| (4,534,087 | ) |
|
| (4,413,612 | ) |
Other income (expense) |
|
|
|
|
|
|
|
|
Interest and other income (expense), net |
|
| (26,814 | ) |
|
| (61,003 | ) |
Interest expense |
|
| (90,304 | ) |
|
| (16,050 | ) |
Total other income (expense), net |
|
| (117,118 | ) |
|
| (77,053 | ) |
Loss before provision for state income taxes |
|
| (4,651,205 | ) |
|
| (4,490,665 | ) |
Provision for state income taxes |
|
| 22,565 |
|
|
| 32,491 |
|
Consolidated net loss |
|
| (4,673,770 | ) |
|
| (4,523,156 | ) |
Income attributable to non-controlling interest |
|
| (86,468 | ) |
|
| (74,952 | ) |
Net loss attributable to Tecogen Inc. |
| $ | (4,760,238 | ) |
| $ | (4,598,108 | ) |
|
|
|
|
|
|
|
| |
Net loss per share - basic |
| $ | (0.19 | ) |
| $ | (0.19 | ) |
Net loss per share - diluted |
| $ | (0.19 | ) |
| $ | (0.19 | ) |
Weighted average shares outstanding - basic |
|
| 24,861,190 |
|
|
| 24,850,261 |
|
Weighted average shares outstanding - diluted |
|
| 24,861,190 |
|
|
| 24,850,261 |
|
| Years Ended |
| ||||||
| December 31, 2024 |
|
| December 31, 2023 |
| |||
Non-GAAP financial disclosure (1) |
|
|
|
|
|
| ||
Net income loss attributable to Tecogen Inc. |
| $ | (4,760,238 | ) |
| $ | (4,598,108 | ) |
Interest expense |
|
| 90,304 |
|
|
| 16,050 |
|
Provision for income taxes |
|
| 22,565 |
|
|
| 32,491 |
|
Depreciation & amortization, net |
|
| 553,783 |
|
|
| 567,712 |
|
EBITDA |
|
| (4,093,586 | ) |
|
| (3,981,855 | ) |
Stock-based compensation |
|
| 172,987 |
|
|
| 250,394 |
|
Credit loss provision |
|
| - |
|
|
| 744,248 |
|
Inventory writedown |
|
| 70,530 |
|
|
| 402,883 |
|
Goodwill impairment |
|
| 217,295 |
|
|
| - |
|
Adjusted EBITDA |
| $ | (3,632,774 | ) |
| $ | (2,584,330 | ) |
(1) Non-GAAP Financial Measures
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.
TECOGEN INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
| Years Ended |
| ||||||
| December 31, 2024 |
|
| December 31, 2023 |
| |||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
| ||
Consolidated loss |
| $ | (4,673,770 | ) |
| $ | (4,523,156 | ) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
Depreciation, accretion and amortization, net |
|
| 553,783 |
|
|
| 567,712 |
|
Gain on sale of assets |
|
| (12,181 | ) |
|
| (36,207 | ) |
Provision for credit losses |
|
| 146,010 |
|
|
| 902,432 |
|
Provision for inventory reserve |
|
| 70,530 |
|
|
| 402,883 |
|
Stock-based compensation |
|
| 172,987 |
|
|
| 250,394 |
|
Goodwill impairment |
|
| 217,295 |
|
|
| - |
|
Non-cash interest expense |
|
| 45,025 |
|
|
| 5,505 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
(Increase) decrease in: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
| 608,929 |
|
|
| (81,195 | ) |
Inventory, net |
|
| 848,884 |
|
|
| (82,525 | ) |
Unbilled revenue |
|
| 859,634 |
|
|
| 56,994 |
|
Prepaid expenses and other current assets |
|
| (319,926 | ) |
|
| 40,550 |
|
Other non-current assets |
|
| 510,723 |
|
|
| 265,725 |
|
Increase (decrease) in: |
|
|
|
|
|
|
|
|
Accounts payable |
|
| (371,736 | ) |
|
| 1,161,416 |
|
Accrued expenses |
|
| 386,257 |
|
|
| 128,869 |
|
Deferred revenue |
|
| 5,850,265 |
|
|
| 543,842 |
|
Other current liabilities |
|
| (832,162 | ) |
|
| (421,049 | ) |
Net cash provided by (used in) operating activities |
|
| 4,060,547 |
|
|
| (817,810 | ) |
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
| (969,163 | ) |
|
| (46,851 | ) |
Proceeds on sale of property and equipment |
|
| 51,400 |
|
|
| 34,655 |
|
Payment for business acquisition |
|
| - |
|
|
| (170,000 | ) |
Distributions to noncontrolling interest |
|
| (96,974 | ) |
|
| (62,693 | ) |
Net used in investing activities |
|
| (1,014,737 | ) |
|
| (244,889 | ) |
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Proceeds from related party note |
|
| 1,000,000 |
|
|
| 500,000 |
|
Finance lease principal payments |
|
| (62,847 | ) |
|
| - |
|
Proceeds from exercise of stock options |
|
| 71,000 |
|
|
| - |
|
Net cash provided by financing activities |
|
| 1,008,153 |
|
|
| 500,000 |
|
Change in cash and cash equivalents |
|
| 4,053,963 |
|
|
| (562,699 | ) |
Cash and cash equivalents, beginning of the year |
|
| 1,351,270 |
|
|
| 1,913,969 |
|
Cash and cash equivalents, end of the year |
| $ | 5,405,233 |
|
| $ | 1,351,270 |
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
Cash paid for interest |
| $ | 45,278 |
|
| $ | 10,926 |
|
Cash paid for taxes |
| $ | 22,565 |
|
| $ | 32,491 |
|
Non-cash investing activities |
|
|
|
|
|
|
|
|
Right-of-use assets acquired under operating leases |
| $ | 1,650,994 |
|
| $ | 148,093 |
|
Right-of-use assets acquired under finance leases |
| $ | 295,085 |
|
| $ | 200,187 |
|
Aegis acquisition: |
|
|
|
|
|
|
|
|
Accounts receivable credit |
| $ | - |
|
| $ | 300,000 |
|
Accounts payable assumed |
|
| - |
|
|
| 91,048 |
|
Contingent consideration |
|
| 272,901 |
|
|
| 1,256,656 |
|
Total fair value of non-cash consideration |
| $ | 272,901 |
|
| $ | 1,647,704 |
|
SOURCE: Tecogen, Inc.
View the original press release on ACCESS Newswire