
• | Gross profit for the third quarter of 2016 was $2,774,818 compared to $1,668,931 in 3Q 2015, an increase of 66.3% versus the prior year. This substantial growth was generated by improvement in both top line revenues and gross margins. |
• | Gross margin in the third quarter 2016 increased to 41.9% compared to 35.7% in 2015. Margins benefited from improvement in both Services and Product gross margins. |
• | Services gross margin improved to 43.5% in the period compared to the 38.0% in the prior year. Services gross margin was helped by continued cost control as well as increasing penetration of our high-margin, high-value add, 'turnkey lite' offering on the installation side. |
• | Product gross margin was 39.8% for third quarter 2016 compared to 32.2% in third quarter 2015. Product gross margin was primarily helped by the new materials and supplier arrangements put in place over the past several months as well as by the product mix shift toward our new InVerde e+ model. |
• | On a combined basis, operating expense fell to $2,525,325 for the third quarter 2016 from $2,592,676 in the third quarter of 2015, a 2.6% improvement and in line with management's goal to deliver full year operating expense near $10 million. |
• | Consolidated net income, attributable to Tecogen, for the three months ended September 30, 2016 was $207,868 compared to a consolidated net loss of $948,842 for the same period in 2015. |
• | Net income per share was $0.01 compared to a net loss of $0.06 for the three months ended September 30, 2016 and 2015, respectively. |
• | Product - Product sales revenues were higher in the period, posting 53.2% growth over the prior year comparable quarter. Higher cogeneration product sales more than delivered the entirety of the growth in Product revenues, partially offsetting a year-on-year decline in Chiller & Heat Pump sales. Variations in product mix are typical from quarter to quarter as customer orders for different products are not entirely predictable. |
• | Services - Services revenues grew 33.8% year-on-year, benefiting from increasing penetration in service contracts and favorable operating metrics for the installed fleet as well as an active period for installations work. Continued penetration of our 'turnkey lite' offering, which includes custom value-added engineering design work as well as custom factory engineered accessories and load modules, has been a strong source of Services revenue growth and is expected to continue to develop as an important revenue stream. |
• | Backlog - Current sales backlog of equipment and installations as of Monday November 7, 2016 was $13.1 million, driven by strong traction in the InVerde product line and Installation services. For the quarter ended September 30, 2016 backlog was $11.9 million compared to $10.6 million in backlog at third quarter-end 2015 - in line with the Company’s goal of consistently delivering quarter-end product backlog greater than $10 million. |
• | TTcogen - During its first full quarter of operation, our joint venture with Czech CHP-manufacturer TEDOM made steady progress toward building product awareness and establishing what we hope will be profitable relationships with key partners. TTcogen won a handful of sales in the quarter and has been working toward |
• | Emissions - |
◦ | ULTRATEK - Automotive emissions development progress continued with ULTRATEK's Phase 2 testing at AVL's California Technology Center. As opposed to Phase 1's testing of a light-duty vehicle, for Phase 2 the ULTRATEK team utilized a more refined design of the Ultera system applied to other gasoline powered models powered by small, high density, undersized engines. The value of this potentially groundbreaking emissions control technology was demonstrated in third round funding for the joint venture that recently valued ULTRATEK at $58.2 million. |
◦ | PERC - The Propane Education & Research Council (PERC) recently awarded Tecogen a research contract to develop Ultera for the propane powered fork-truck market. The project will assess the adaption of Tecogen's technology for the category in collaboration with select leading fork truck manufacturers - ultimately with the goal of developing an ultra-clean propane fork truck offering a robust indoor air-quality advantage without compromising vehicle performance. |
◦ | CA Air Permit for Ultera on Standby Generators - On September 30, 2016 the customer's southern California (CA) site received a Facility Permit to Operate without emergency power exemption. This operating permit is contingent upon successful completion of a source test within 180 days following start-up and site commissioning. We expect installation and commissioning to be completed this winter and will share further information about the project at the customer's discretion. |
September 30, 2016 | December 31, 2015 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 3,502,057 | $ | 5,486,526 | |||
Short-term investments | — | 294,802 | |||||
Accounts receivable, net | 7,957,325 | 5,286,863 | |||||
Unbilled revenue | 2,096,667 | 1,072,391 | |||||
Inventory, net | 5,058,147 | 5,683,043 | |||||
Due from related party | 432,995 | 1,177,261 | |||||
Prepaid and other current assets | 453,503 | 353,105 | |||||
Total current assets | 19,500,694 | 19,353,991 | |||||
Property, plant and equipment, net | 548,357 | 543,754 | |||||
Intangible assets, net | 1,042,324 | 1,044,611 | |||||
Goodwill | 40,870 | 40,870 | |||||
Investment in Ultra Emissions Technologies Limited | 2,000,000 | — | |||||
Other assets | 58,425 | 58,425 | |||||
TOTAL ASSETS | $ | 23,190,670 | $ | 21,041,651 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 3,032,613 | $ | 3,311,809 | |||
Accrued expenses | 1,189,669 | 1,066,860 | |||||
Deferred revenue | 1,014,381 | 996,941 | |||||
Total current liabilities | 5,236,663 | 5,375,610 | |||||
Long-term liabilities: | |||||||
Deferred revenue, net of current portion | 439,825 | 273,162 | |||||
Senior convertible promissory note, related party | 3,136,900 | 2,951,011 | |||||
Total liabilities | 8,813,388 | 8,599,783 | |||||
Stockholders’ equity: | |||||||
Tecogen Inc. stockholders’ equity: | |||||||
Common stock, $0.001 par value; 100,000,000 shares authorized; 19,949,672 and 18,478,990 issued and outstanding at September 30, 2016 and December 31, 2015 | 19,950 | 18,479 | |||||
Additional paid-in capital | 37,205,570 | 34,501,640 | |||||
Accumulated deficit | (22,848,238 | ) | (21,682,437 | ) | |||
Total Tecogen Inc. stockholders’ equity | 14,377,282 | 12,837,682 | |||||
Noncontrolling interest | — | (395,814 | ) | ||||
Total stockholders’ equity | 14,377,282 | 12,441,868 | |||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 23,190,670 | $ | 21,041,651 | |||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenues | |||||||||||||||
Products | $ | 2,850,901 | $ | 1,860,860 | $ | 7,525,909 | $ | 8,744,306 | |||||||
Services | 3,765,554 | 2,815,182 | 9,853,369 | 8,419,001 | |||||||||||
Total revenues | 6,616,455 | 4,676,042 | 17,379,278 | 17,163,307 | |||||||||||
Cost of sales | |||||||||||||||
Products | 1,715,462 | 1,262,480 | 5,035,230 | 6,040,533 | |||||||||||
Services | 2,126,175 | 1,744,631 | 5,746,992 | 5,087,978 | |||||||||||
Total cost of sales | 3,841,637 | 3,007,111 | 10,782,222 | 11,128,511 | |||||||||||
Gross profit | 2,774,818 | 1,668,931 | 6,597,056 | 6,034,796 | |||||||||||
Operating expenses | |||||||||||||||
General and administrative | 2,003,838 | 1,864,529 | 5,898,230 | 5,942,161 | |||||||||||
Selling | 367,412 | 521,924 | 1,217,533 | 1,339,982 | |||||||||||
Research and development | 154,075 | 206,223 | 524,696 | 610,703 | |||||||||||
Total operating expenses | 2,525,325 | 2,592,676 | 7,640,459 | 7,892,846 | |||||||||||
Income (loss) from operations | 249,493 | (923,745 | ) | (1,043,403 | ) | (1,858,050 | ) | ||||||||
Other income (expense) | |||||||||||||||
Interest and other income | 3,914 | 2,157 | 9,575 | 11,945 | |||||||||||
Interest expense | (45,539 | ) | (68,216 | ) | (131,973 | ) | (128,626 | ) | |||||||
Total other expense, net | (41,625 | ) | (66,059 | ) | (122,398 | ) | (116,681 | ) | |||||||
Income (loss) before income taxes | 207,868 | (989,804 | ) | (1,165,801 | ) | (1,974,731 | ) | ||||||||
Consolidated net income (loss) | 207,868 | (989,804 | ) | (1,165,801 | ) | (1,974,731 | ) | ||||||||
Less: Loss attributable to the noncontrolling interest | — | 40,962 | 64,962 | 45,587 | |||||||||||
Net income (loss) attributable to Tecogen Inc. | $ | 207,868 | $ | (948,842 | ) | $ | (1,100,839 | ) | $ | (1,929,144 | ) | ||||
Net income (loss) per share - basic | $ | 0.01 | $ | (0.06 | ) | $ | (0.06 | ) | $ | (0.12 | ) | ||||
Net income (loss) per share - diluted | $ | 0.01 | $ | (0.06 | ) | $ | (0.06 | ) | $ | (0.12 | ) | ||||
Weighted average shares outstanding - basic | 19,640,812 | 17,153,999 | 19,071,497 | 16,575,879 | |||||||||||
Weighted average shares outstanding - diluted | 20,229,120 | 17,153,999 | 19,071,497 | 16,575,879 | |||||||||||
September 30, | |||||||
2016 | 2015 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Consolidated net loss | $ | (1,165,801 | ) | $ | (1,974,731 | ) | |
Adjustments to reconcile net loss to net cash used in operating activities: | |||||||
Depreciation and amortization | 198,766 | 205,262 | |||||
Change in provision for allowance on accounts receivable | (6,000 | ) | — | ||||
Provision (recovery) for inventory reserve | (90,000 | ) | (25,000 | ) | |||
Stock-based compensation | 117,065 | 90,971 | |||||
Non-cash interest expense | 37,923 | 37,550 | |||||
Loss (gain) on sale of assets | 640 | (4,631 | ) | ||||
Short term investments | 294,802 | 290,974 | |||||
Changes in operating assets and liabilities | |||||||
(Increase) decrease in: | |||||||
Accounts receivable | (2,664,462 | ) | 419,256 | ||||
Unbilled revenue | (1,024,276 | ) | (1,104,143 | ) | |||
Inventory, net | 714,896 | (584,692 | ) | ||||
Due from related party | 744,266 | (348,878 | ) | ||||
Prepaid expenses and other current assets | (100,398 | ) | (5,991 | ) | |||
Other non-current assets | — | (5,100 | ) | ||||
Increase (decrease) in: | |||||||
Accounts payable | (279,196 | ) | 425,545 | ||||
Accrued expenses | 122,809 | 130,761 | |||||
Deferred revenue | 184,103 | (901,872 | ) | ||||
Net cash used in operating activities | (2,914,863 | ) | (3,354,719 | ) | |||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Purchases of property and equipment | (130,499 | ) | (48,827 | ) | |||
Proceeds from sale of assets | — | 16,874 | |||||
Purchases of intangible assets | (71,223 | ) | (110,502 | ) | |||
Cash paid for investment in Ultra Emissions Technologies Ltd | (2,000,000 | ) | — | ||||
Net cash used in investing activities | (2,201,722 | ) | (142,455 | ) | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Payment of debt issuance costs | (2,034 | ) | — | ||||
Proceeds on demand notes payable | 150,000 | — | |||||
Payment of stock issuance costs | (28,548 | ) | — | ||||
Proceeds from sale of restricted common stock, net | — | 5,920,927 | |||||
Proceeds from the exercise of stock options | 312,698 | 360,225 | |||||
Proceeds from the exercise of warrants | 2,700,000 | — | |||||
Net cash provided by financing activities | 3,132,116 | 6,281,152 | |||||
Net increase (decrease) in cash and cash equivalents | (1,984,469 | ) | 2,783,978 | ||||
Cash and cash equivalents, beginning of the period | 5,486,526 | 1,186,033 | |||||
Cash and cash equivalents, end of the period | $ | 3,502,057 | $ | 3,970,011 | |||
Supplemental disclosures of cash flows information: | |||||||
Cash paid for interest | $ | 94,049 | $ | 91,076 | |||
Stock exchange for non-controlling interest in Ilios | 330,852 | — | |||||