Friday - March 21, 2025

Light AI
Hillcrest Energy Technologies

Plug Into More Green Stock News

Tap into the pulse of emerging green sectors every morning. Top daily headlines from clean energy, cleantech, cannabis, and sustainable transport stocks:

Please review our Disclaimer and Privacy Policy before subscribing. One-click unsubscribe at any time.

Tecogen Announces Fourth Quarter and Year-End 2024 Results

NORTH BILLERCA, MA / ACCESS Newswire / March 17, 2025 / Tecogen Inc. (OTCQX:TGEN), a leading manufacturer of clean energy products, reported revenues of $6.08 million and net loss of $1.19 million for the quarter ended December 31, 2024 compared to revenues of $5.90 million, and a net loss of $1.85 million in 2023. We generated $4.06 million in cash from operations and used $0.97 million in cash to acquire property plant and equipment, principally the improvements required at our North Billerica facility, during the year ended December 31, 2024. Our cash balance was $5.41 million at December 31, 2024, which reflects $1.0 million of additional funding provided by related parties during 2024 and increased customer deposits received in the quarter ended December 31, 2024.

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 >$5m in cash, placing us in a favorable position to grow. Our overall gross profit margin also expanded by 5% points to 45%. During my last call, I had forecast sequential improvements in revenue starting at >$6m for Q4, which we have achieved. I also forecast a small data center project closing in the first quarter of 2025, which we have achieved. The data center in CT chose our InVerde as the superior option after comparing it against alternatives, showing our products have tremendous potential for data centers. During this upcoming call I will provide more context for the data center strategy and why we are so excited about partnering with Vertiv."

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, a 3.0% 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 of 18.3%. 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 of 13.7% 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 of 1.6%. 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 of 10.0% 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 of 49.8%. 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 of 10.7%. 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 of 19.6%. 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 to 45.0% in the quarter ended December 31, 2024 compared to 39.8% 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 to 43.6% in the year ended December 31, 2024 compared to 40.6% 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, or 7.0%, 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, or 1.4%, 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 $0.69 million for the quarter ended December 31, 2024 compared to negative $0.53 million for the quarter ended December 31, 2024. Adjusted EBITDA was negative $3.63 million for the year ended December 31, 2024 compared to negative $2.58 million for the year ended December 31, 2024. (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 and asset impairment. 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 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, $0.001 par value; 100,000,000 shares authorized; 24,950,261 issued and outstanding at December 31, 2024 and 24,850,261 shares issued and outstanding at December 31, 2023

 

 

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

 

Plug Into More Green Stock News

Tap into the pulse of emerging green sectors every morning. Top daily headlines from clean energy, cleantech, cannabis, and sustainable transport stocks:

Please review our Disclaimer and Privacy Policy before subscribing. One-click unsubscribe at any time.

COPYRIGHT ©2025 GREEN STOCK NEWS