TGEN Chart
About

Tecogen Inc., together with its subsidiaries, designs, manufactures, markets, and maintains cogeneration products for multi-family residential, commercial, recreational, and industrial use in the United States. It operates in three segments: Products, Services, and Energy Production. The Products segment designs, manufactures, and sells industrial and commercial cogeneration systems to hospitals and nursing homes, schools and universities, health clubs and spas, hotels and motels, office and retail buildings, food and beverage processors, multi-unit residential buildings, laundries, ice rinks, swimming pools, factories, municipal buildings, indoor agriculture, military installations, and indoor growing facilities. Its Services segment provides operations and maintenance services for its products under long term service contracts. The Energy Production segment installs, operates, and maintains distributed own generation electricity systems and sells the energy generated by such systems in the form of electricity, heat, hot water, and cooling to its customers under long-term energy sales agreements. The company also offers natural gas-powered cogeneration systems for water and space heating, and/or air conditioning. Its product portfolio includes InVerde e+ and TecoPower cogeneration units for the supply electricity and hot water; Tecochill, an air-conditioning and refrigeration chiller, and hybrid-drive air-cooled and gas engine-driven chiller to produce chilled water and hot water; Tecofrost, a gas engine-driven refrigeration compressor to circulate refrigerant and provide hot water as a byproduct; and Ultera, an emissions control technology. It sells its products through in-house marketing, as well as independent sales agents and representatives. Tecogen Inc. was incorporated in 2000 and is headquartered in North Billerica, Massachusetts.

Fundamentals
Scroll to Statements
Sector Industrials Industry Electrical Equipment & P Market Cap 87.15M
Enterprise Value 74.60M Income -5.44M Sales 27.83M
Book/sh 0.85 Cash/sh 0.51 Dividend Yield —
Payout 0.00% Employees 91 IPO —
P/E — Forward P/E -26.55 PEG —
P/S 3.13 P/B 3.42 P/C —
EV/EBITDA -17.46 EV/Sales 2.68 Quick Ratio 1.83
Current Ratio 2.71 Debt/Eq 11.25 LT Debt/Eq —
EPS (ttm) -0.21 EPS next Y -0.11 EPS Growth —
Revenue Growth 27.60% Earnings 2026-03-18 ROA -9.12%
ROE -29.76% ROIC — Gross Margin 38.09%
Oper. Margin -29.22% Profit Margin -19.55% Shs Outstand 29.85M
Shs Float 18.16M Short Float 5.84% Short Ratio 3.32
Short Interest — 52W High 12.07 52W Low 1.81
Beta 1.35 Avg Volume 539.59K Volume 206.79K
Target Price $15.00 Recom None Prev Close $2.98
Price $2.92 Change -2.01%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$15.00
Mean price target
2. Current target
$2.92
Latest analyst target
3. DCF / Fair value
$-0.85
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$2.92
Low
$15.00
High
$15.00
Mean
$15.00

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-08-18 init Roth Capital — → Buy $15
2023-08-11 reit HC Wainwright & Co. Buy → Buy $5
2023-05-12 reit HC Wainwright & Co. — → Buy $5
2020-03-13 main HC Wainwright & Co. — → Buy $5
2018-08-15 main Maxim Group Buy → Buy $5
2016-10-04 init Rodman & Renshaw — → Buy $6
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 17964 — — Stock Award(Grant) at price 0.00 per share. DESCHENES ROGER P Officer — 2025-07-24 00:00:00 D
1 11976 — — Stock Award(Grant) at price 0.00 per share. WHITING JOHN KIMBALL IV General Counsel — 2025-07-24 00:00:00 D
2 53892 — — Stock Award(Grant) at price 0.00 per share. RANGESH ABINAND Chief Executive Officer — 2025-07-24 00:00:00 D
3 11976 — — Stock Award(Grant) at price 0.00 per share. LAFAILLE STEPHEN Officer — 2025-07-24 00:00:00 D
4 102700 550752 — Sale at price 4.69 - 6.86 per share. PANORA ROBERT A President — 2025-06-24 00:00:00 D
5 60000 56250 — Conversion of Exercise of derivative security at price 0.71 - 1.10 per share. LAFAILLE STEPHEN Officer — 2025-06-23 00:00:00 D
6 60000 345800 — Sale at price 4.88 - 7.25 per share. LAFAILLE STEPHEN Officer — 2025-06-23 00:00:00 D
7 95223 89101 — Conversion of Exercise of derivative security at price 0.71 - 1.10 per share. PANORA ROBERT A President — 2025-06-16 00:00:00 D
8 95223 89050 — Conversion of Exercise of derivative security at price 0.71 - 1.10 per share. PANORA ROBERT A President — 2025-06-16 00:00:00 D
9 70000 49700 — Conversion of Exercise of derivative security at price 0.71 per share. PANORA ROBERT A President — 2025-05-27 00:00:00 D
Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems-43.07K7.60K11.76K19.41K
TaxRateForCalcs0.210.210.210.01
NormalizedEBITDA-3.78M-3.88M-1.96M523.70K
TotalUnusualItems-205.11K36.21K56.01K3.74M
TotalUnusualItemsExcludingGoodwill-205.11K36.21K56.01K3.74M
NetIncomeFromContinuingOperationNetMinorityInterest-4.76M-4.60M-2.45M3.70M
ReconciledDepreciation553.78K567.71K428.35K469.85K
ReconciledCostOfRevenue12.75M14.94M13.94M12.81M
EBITDA-3.98M-3.85M-1.90M4.27M
EBIT-4.53M-4.41M-2.33M3.80M
NetInterestIncome-117.12K-77.05K-50.97K-37.98K
InterestExpense117.12K77.05K50.97K37.98K
NormalizedIncome-4.60M-4.63M-2.49M-29.24K
NetIncomeFromContinuingAndDiscontinuedOperation-4.76M-4.60M-2.45M3.70M
TotalExpenses26.95M29.59M27.39M24.34M
TotalOperatingIncomeAsReported-4.53M-4.41M-2.35M-1.22M
DilutedAverageShares24.86M24.85M24.85M25.12M
BasicAverageShares24.86M24.85M24.85M24.85M
DilutedEPS-0.19-0.19-0.100.15
BasicEPS-0.19-0.19-0.100.15
DilutedNIAvailtoComStockholders-4.76M-4.60M-2.45M3.70M
NetIncomeCommonStockholders-4.76M-4.60M-2.45M3.70M
NetIncome-4.76M-4.60M-2.45M3.70M
MinorityInterests-86.47K-74.95K-50.22K-45.02K
NetIncomeIncludingNoncontrollingInterests-4.67M-4.52M-2.40M3.74M
NetIncomeContinuousOperations-4.67M-4.52M-2.40M3.74M
TaxProvision22.57K32.49K16.35K19.49K
PretaxIncome-4.65M-4.49M-2.38M3.76M
OtherIncomeExpense-205.11K36.21K56.01K3.74M
OtherNonOperatingIncomeExpenses1.28M
SpecialIncomeCharges-205.11K36.21K37.26K3.78M
GainOnSaleOfPPE12.18K36.21K41.93K10.49K
OtherSpecialCharges-3.77M
ImpairmentOfCapitalAssets217.29K0.004.67K7.40K
GainOnSaleOfSecurity18.75K-31.45K
NetNonOperatingInterestIncomeExpense-117.12K-77.05K-50.97K-37.98K
InterestExpenseNonOperating117.12K77.05K50.97K37.98K
OperatingIncome-4.33M-4.45M-2.39M53.84K
OperatingExpense14.20M14.65M13.45M11.53M
OtherOperatingExpenses-1.28M
ResearchAndDevelopment961.84K840.01K732.87K542.08K
SellingGeneralAndAdministration13.24M13.81M12.72M12.27M
SellingAndMarketingExpense1.88M1.93M1.81M2.47M
GeneralAndAdministrativeExpense11.36M11.88M10.91M9.80M
OtherGandA11.36M11.88M10.91M9.80M
GrossProfit9.87M10.20M11.07M11.59M
CostOfRevenue12.75M14.94M13.94M12.81M
TotalRevenue22.62M25.14M25.00M24.40M
OperatingRevenue22.62M25.14M25.00M24.40M
Line Item2024-12-312023-12-312022-12-312021-12-31
OrdinarySharesNumber24.95M24.85M24.85M24.85M
ShareIssued24.95M24.85M24.85M24.85M
TotalDebt3.73M1.48M1.31M1.96M
TangibleBookValue5.37M9.57M15.69M17.62M
InvestedCapital11.78M15.25M19.09M21.21M
WorkingCapital5.33M9.82M14.34M16.19M
NetTangibleAssets5.37M9.57M15.69M17.62M
CapitalLeaseObligations2.18M972.78K1.31M1.96M
CommonStockEquity10.23M14.75M19.09M21.21M
TotalCapitalization10.23M14.75M19.09M21.21M
TotalEquityGrossMinorityInterest10.13M14.65M18.99M21.13M
MinorityInterest-104.81K-94.30K-106.56K-79.94K
StockholdersEquity10.23M14.75M19.09M21.21M
RetainedEarnings-47.64M-42.88M-38.28M-35.83M
AdditionalPaidInCapital57.85M57.60M57.35M57.02M
CapitalStock24.95K24.85K24.85K24.85K
CommonStock24.95K24.85K24.85K24.85K
TotalLiabilitiesNetMinorityInterest20.97M13.14M9.27M11.23M
TotalNonCurrentLiabilitiesNetMinorityInterest4.15M2.66M1.58M2.45M
OtherNonCurrentLiabilities1.01M1.18M
NonCurrentDeferredLiabilities1.48M792.45K955.34K1.14M
NonCurrentDeferredRevenue1.48M792.45K955.34K1.14M
LongTermDebtAndCapitalLeaseObligation1.67M683.31K623.45K1.32M
LongTermCapitalLeaseObligation1.67M683.31K623.45K1.32M
CurrentLiabilities16.82M10.48M7.69M8.78M
OtherCurrentLiabilities902.55K845.36K
CurrentDeferredLiabilities6.81M1.82M1.35M2.29M
CurrentDeferredRevenue6.81M1.82M1.35M2.29M
CurrentDebtAndCapitalLeaseObligation2.06M794.98K687.59K641.00K
CurrentCapitalLeaseObligation516.03K289.47K687.59K641.00K
CurrentDebt1.55M505.50K
OtherCurrentBorrowings1.55M505.50K
PayablesAndAccruedExpenses7.03M7.02M5.65M5.85M
CurrentAccruedExpenses2.89M2.50M2.38M2.34M
Payables4.14M4.51M3.26M3.51M
AccountsPayable4.14M4.51M3.26M3.51M
TotalAssets31.09M27.79M28.25M32.36M
TotalNonCurrentAssets8.95M7.49M6.22M7.39M
OtherNonCurrentAssets166.47K201.77K165.23K148.14K
NonCurrentAccountsReceivable452.39K200.19K
GoodwillAndOtherIntangibleAssets4.86M5.18M3.40M3.59M
OtherIntangibleAssets2.51M2.44M997.59K1.18M
Goodwill2.35M2.74M2.41M2.41M
NetPPE3.47M1.91M2.65M3.65M
AccumulatedDepreciation-4.00M-4.26M-3.88M-4.09M
GrossPPE7.46M6.17M6.54M7.74M
Leases906.74K466.79K466.79K466.79K
OtherProperties4.54M3.55M4.06M5.43M
MachineryFurnitureEquipment2.02M2.15M2.01M1.85M
Properties0.000.000.000.00
CurrentAssets22.15M20.31M22.03M24.97M
OtherCurrentAssets680.57K360.64K401.19K578.80K
PrepaidAssets578.80K
Inventory9.63M10.55M10.48M7.76M
FinishedGoods177.36K951.84K983.10K523.20K
WorkInProcess930.77K798.52K498.14K549.80K
RawMaterials8.53M8.80M9.00M6.69M
Receivables6.43M8.04M9.23M13.02M
OtherReceivables398.90K1.30M2.52M4.53M
AccountsReceivable6.03M6.74M6.71M8.48M
AllowanceForDoubtfulAccountsReceivable-295.93K-149.92K-361.20K-549.21K
GrossAccountsReceivable6.32M6.89M7.08M9.03M
CashCashEquivalentsAndShortTermInvestments5.41M1.35M1.91M3.61M
CashAndCashEquivalents5.41M1.35M1.91M3.61M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow3.09M-864.66K-1.70M310.49K
RepaymentOfDebt-62.85K0.000.00
IssuanceOfDebt1.00M500.00K0.001.87M
CapitalExpenditure-969.16K-46.85K-344.38K-154.55K
InterestPaidSupplementalData45.28K10.93K14.60K241.00
IncomeTaxPaidSupplementalData22.57K32.49K16.35K19.49K
EndCashPosition5.41M1.35M1.91M3.61M
BeginningCashPosition1.35M1.91M3.61M1.49M
ChangesInCash4.05M-562.70K-1.70M2.12M
FinancingCashFlow1.01M500.00K0.001.87M
CashFlowFromContinuingFinancingActivities1.01M500.00K0.001.87M
ProceedsFromStockOptionExercised71.00K0.000.00
NetIssuancePaymentsOfDebt937.15K500.00K0.001.87M
NetShortTermDebtIssuance0.00
ShortTermDebtPayments0.00
NetLongTermDebtIssuance937.15K500.00K0.001.87M
LongTermDebtPayments-62.85K0.00
LongTermDebtIssuance1.00M500.00K0.001.87M
InvestingCashFlow-1.01M-244.89K-348.56K-215.06K
CashFlowFromContinuingInvestingActivities-1.01M-244.89K-348.56K-215.06K
DividendsReceivedCFI-96.97K-62.69K-76.84K-82.63K
NetInvestmentPurchaseAndSale0.0011.64K
SaleOfInvestment0.0011.64K
NetBusinessPurchaseAndSale0.00-170.00K0.00
PurchaseOfBusiness0.00-170.00K0.00
NetIntangiblesPurchaseAndSale0.00-29.50K-63.10K
PurchaseOfIntangibles0.00-29.50K-63.10K
NetPPEPurchaseAndSale-917.76K-12.20K-242.22K-80.97K
SaleOfPPE51.40K34.66K72.66K10.49K
PurchaseOfPPE-969.16K-46.85K-314.88K-91.45K
OperatingCashFlow4.06M-817.81K-1.35M465.03K
CashFlowFromContinuingOperatingActivities4.06M-817.81K-1.35M465.03K
ChangeInWorkingCapital7.54M1.61M153.28K941.20K
ChangeInOtherWorkingCapital5.85M543.84K-678.76K756.72K
ChangeInOtherCurrentLiabilities-832.16K-421.05K-645.24K227.27K
ChangeInOtherCurrentAssets510.72K265.73K625.32K-231.48K
ChangeInPayablesAndAccruedExpense14.52K1.29M-355.68K-299.95K
ChangeInAccruedExpense386.26K128.87K-109.28K374.80K
ChangeInPayable-371.74K1.16M-246.40K-674.75K
ChangeInAccountPayable-371.74K1.16M-246.40K-674.75K
ChangeInPrepaidAssets-319.93K40.55K177.61K18.34K
ChangeInInventory848.88K-82.53K-2.82M-596.39K
ChangeInReceivables1.47M-24.20K3.85M1.07M
ChangesInAccountReceivables608.93K-81.19K2.40M57.62K
OtherNonCashItems45.02K5.50K150.00K-1.28M
StockBasedCompensation172.99K250.39K334.15K202.43K
UnrealizedGainLossOnInvestmentSecurities0.00-18.75K37.50K
ProvisionandWriteOffofAssets216.54K1.31M36.01K131.21K
AssetImpairmentCharge217.29K0.004.67K7.40K
DepreciationAmortizationDepletion553.78K567.71K428.35K469.85K
DepreciationAndAmortization553.78K567.71K428.35K469.85K
Depreciation553.78K567.71K428.35K469.85K
OperatingGainsLosses-12.18K-36.21K-41.93K-3.79M
GainLossOnInvestmentSecurities-6.05K
NetIncomeFromContinuingOperations-4.67M-4.52M-2.40M3.74M
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Public Trades for TGEN
Date User Asset Broker Type Position Size Entry Price Patterns