The Fort Worth Press - Tecogen Announces Third Quarter 2024 Results

USD -
AED 3.672504
AFN 64.000368
ALL 81.218818
AMD 360.140403
ANG 1.789785
AOA 918.000367
ARS 1528.862404
AUD 1.422678
AWG 1.8025
AZN 1.70397
BAM 1.747092
BBD 2.014338
BDT 124.158076
BGN 1.747831
BHD 0.377606
BIF 3001.375712
BMD 1
BND 1.27771
BOB 12.126707
BRL 5.438704
BSD 1.000156
BTN 94.912544
BWP 13.81787
BYN 2.946066
BYR 19600
BZD 2.011399
CAD 1.39755
CDF 2315.000362
CHF 0.823841
CLF 0.025146
CLP 992.920396
CNY 6.661104
CNH 6.65272
COP 3219.41
CRC 454.787056
CUC 1
CUP 24.001751
CVE 98.497943
CZK 21.81604
DJF 177.720393
DKK 6.697404
DOP 60.620679
DZD 135.802679
EGP 55.738436
ERN 15
ETB 161.461739
EUR 0.892404
FJD 2.243704
FKP 0.747647
GBP 0.746436
GEL 2.603861
GGP 0.747647
GHS 11.651465
GIP 0.747647
GMD 74.000355
GNF 8851.589159
GTQ 7.645651
GYD 209.633474
HKD 7.84625
HNL 26.880818
HRK 6.76901
HTG 131.032142
HUF 327.940388
IDR 18133.75
ILS 3.14456
IMP 0.747647
INR 94.917504
IQD 1516.088114
IRR 1868415.000352
ISK 121.830386
JEP 0.747647
JMD 158.924129
JOD 0.70904
JPY 157.580385
KES 129.870385
KGS 87.448704
KHR 4080.593508
KMF 441.00035
KPW 899.999961
KRW 1333.420383
KWD 0.31117
KYD 0.833434
KZT 453.459704
LAK 22517.911061
LBP 89559.597295
LKR 332.651457
LRD 170.008263
LSL 16.666696
LTL 2.95274
LVL 0.60489
LYD 6.428964
MAD 9.833447
MDL 17.902128
MGA 4523.771239
MKD 55.008665
MMK 2099.909661
MNT 3597.883233
MOP 8.081288
MRU 40.55493
MUR 47.280378
MVR 15.450378
MWK 1733.828824
MXN 18.786704
MYR 4.058204
MZN 63.910377
NAD 16.666696
NGN 1346.470377
NIO 36.803459
NOK 9.208504
NPR 151.859892
NZD 1.772422
OMR 0.384417
PAB 1.00025
PEN 3.46149
PGK 4.551281
PHP 63.764504
PKR 276.672235
PLN 3.94725
PYG 5859.074911
QAR 3.645686
RON 4.782204
RSD 105.25382
RUB 80.300995
RWF 1476.317024
SAR 3.7544
SBD 8.058206
SCR 13.759577
SDG 601.503676
SEK 9.826204
SGD 1.278704
SHP 0.748335
SLE 22.903667
SLL 20969.504398
SOS 571.533215
SRD 37.619504
STD 20697.981008
STN 21.886236
SVC 8.750648
SYP 13001.999685
SZL 16.6622
THB 33.720369
TJS 9.205654
TMT 3.5
TND 2.990728
TOP 2.40776
TRY 49.934904
TTD 6.780948
TWD 32.621404
TZS 2641.198038
UAH 45.361884
UGX 4250.396409
UYU 40.208322
UZS 11995.497668
VES 887.479804
VND 25803.5
VUV 119.217464
WST 2.773901
XAF 585.378718
XAG 0.020359
XAU 0.000258029557
XCD 2.70255
XCG 1.802387
XDR 0.707052
XOF 585.378718
XPF 106.533507
YER 236.203589
ZAR 16.727445
ZMK 9001.203584
ZMW 20.167407
ZWL 321.999592
SSP 5745.199062
MXV 2.117364
  • RIO

    -0.3300

    97.04

    -0.34%

  • CMSC

    -0.0400

    20.67

    -0.19%

  • RELX

    0.0000

    33.41

    0%

  • RBGPF

    0.0000

    67.95

    0%

  • BCE

    -0.0700

    21.99

    -0.32%

  • BCC

    -0.0300

    75.66

    -0.04%

  • GSK

    0.8600

    51.08

    +1.68%

  • JRI

    -0.0300

    11.52

    -0.26%

  • NGG

    -0.1200

    76.68

    -0.16%

  • CMSD

    0.0900

    20.54

    +0.44%

  • BTI

    -0.0800

    55.75

    -0.14%

  • AZN

    2.0200

    168.1

    +1.2%

  • BP

    -1.4200

    43.16

    -3.29%

  • RYCEF

    0.4600

    19.7

    +2.34%

  • VOD

    0.0700

    17.02

    +0.41%

Tecogen Announces Third Quarter 2024 Results
Tecogen Announces Third Quarter 2024 Results

Tecogen Announces Third Quarter 2024 Results

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.

Text size:

"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."

"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

Net Loss and Earnings Per Share

  • 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.

Loss from Operations

  • 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.

Revenues

  • 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.

  • 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.

Gross Profit

  • 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.

Operating Expenses

  • 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.

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).

Conference Call Scheduled for November 14, 2024, at 9:30 am ET

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 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#: 13672659.

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 .

Tecogen, InVerde e+, Tecochill, Tecopower, Tecofrost, Tecopack, and Ultera are registered trademarks of Tecogen Inc.

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: [email protected]

TECOGEN INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited)

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

TECOGEN INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)

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

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

)

TECOGEN INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)

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

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

)

(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.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)

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

SOURCE: Tecogen, Inc.

S.Weaver--TFWP