Back to GetFilings.com



=====================================================================

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D. C. 20549

FORM 10-Q

/X / Quarterly report pursuant to Section 13 or 15 (d) of the Securities

Exchange Act of 1934

For the quarterly period ended September 30, 2002

/ / Transition report pursuant to Section 13 or 15 (d) of the Securities

Exchange Act of 1934

For the period from to

Commission File Number 0-6890

MECHANICAL TECHNOLOGY INCORPORATED

(Exact name of registrant as specified in its charter)

New York

14-1462255

(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)

431 New Karner Road, Albany, New York 12205

(Address of principal executive offices) (Zip Code)

(518) 533-2200

Registrant's telephone number, including area code

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No___

Class

Outstanding at November 13, 2002

Common stock, $1.00 Par Value

35,577,260 Shares

 

MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES

INDEX

 

 

 

Part I - Financial Information

Page No.

   

Consolidated Balance Sheets - September 30, 2002, December 31, 2001 and September 30, 2001

3-4

   

Consolidated Statements of Operations - Three and nine months ended September 30, 2002 and 2001

5

   

Consolidated Statements of Shareholders' Equity - Nine months ended September 30, 2002 and 2001

6

   

Consolidated Statements of Cash Flows - Nine months ended September 30, 2002 and 2001

7

   

Notes to Consolidated Financial Statements

8-27

   

Management's Discussion and Analysis of Financial Condition and Results of Operations

28-43

   
   

Part II Other Information

 
   

Item 1 - Legal Proceedings

44

Item 6 - Exhibits and Reports on Form 8-K

45

   

Signatures

46

   

 

 

 

 

 

 

 

 

 

 

PART I FINANCIAL INFORMATION

MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

As of September 30, 2002 and December 31, 2001 (Unaudited) and

September 30, 2001 (Derived from audited financial statements)

(Dollars in thousands)

Sept. 30, 2002

Dec. 31,

2001

Sept. 30,

2001

Assets

     

Current Assets:

     

Cash and cash equivalents

$4,652

$4,127

$ 9,807

Restricted cash equivalents

1,001

14

78

Securities available for sale

2,073

5,734

6,704

Accounts receivable

1,003

902

586

Inventories

1,360

1,510

1,674

Notes receivable

-

25

250

Deferred income taxes

-

2,315

2,052

Prepaid expenses and other current assets

2,169

1,042

1,108

Total Current Assets

12,258

15,669

22,259

       

Derivative assets

11

194

220

Property, plant and equipment, net

1,553

1,548

1,581

Holdings, at equity

22,828

38,937

47,197

Total Assets

$36,650

$56,348

$71,257

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of the consolidated financial statements.

MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

As of September 30, 2002 and December 31, 2001 (Unaudited) and

September 30, 2001 (Derived from audited financial statements)

(Dollars in thousands, except share data)

 

Sept. 30,

2002

Dec. 31, 2001

Sept. 30,

2001

Liabilities and Shareholders' Equity

     
       

Current Liabilities:

     

Line of credit

$ 1,000

$ 1,000

$ 5,000

Accounts payable

406

643

807

Accrued liabilities

1,613

1,632

1,945

Accrued liabilities - related parties

220

101

3

Income taxes payable

206

28

25

Contingent obligation to common stock

warrant holders

-

-

288

Net liabilities of discontinued

operations

-

356

358

Total Current Liabilities

3,445

3,760

8,426

Long-Term Liabilities:

     

Deferred income taxes and other credits

173

4,406

8,453

Total Liabilities

3,618

8,166

16,879

       

Commitments and Contingencies

     

Minority interests

242

574

331

       

Shareholders' Equity:

     

Common stock, par value $1 per share,

authorized 75,000,000; issued

35,547,510 in September 2002 and

35,505,010 in December and September

2001

 

 

 

35,547

 

 

 

35,505

 

 

 

35,505

Paid-in-capital

67,560

67,045

65,103

Accumulated deficit

(70,288)

(54,913)

(41,328)

32,819

47,637

59,280

Accumulated Other Comprehensive Loss:

     

Unrealized loss on available for sale

securities, net of tax

-

-

(5,204)

       

Common stock in treasury, at cost,

20,250 shares

(29)

(29)

(29)

Total Shareholders' Equity

32,790

47,608

54,047

Total Liabilities and Shareholders'

Equity

$ 36,650

$ 56,348

$ 71,257

 

The accompanying notes are an integral part of the consolidated financial statements.

MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

(Dollars in thousands, except per share data)

Three months ended

Nine months ended

 

Sept. 30,

2002

Sept. 30,

2001

Sept. 30,

2002

Sept. 30,

2001

Revenue:

       

Product revenue

$ 1,018

$ 1,743

$ 3,203

$ 5,660

Funded research and development

489

-

1,046

-

Total revenue

1,507

1,743

4,249

5,660

Operating costs and expenses:

Cost of product revenue

453

663

1,703

2,435

Research and product development expenses:

Funded research and product development expenses

761

-

1,778

-

Unfunded research and product development expenses

1,095

1,124

3,213

3,238

Total research and product development expenses

1,856

1,124

4,991

3,238

Selling, general and administrative expenses

1,239

1,601

3,897

4,638

Operating loss

(2,041)

(1,645)

(6,342)

(4,651)

Interest expense

(12)

(192)

(36)

(1,253)

Loss on derivatives

(5)

(459)

(183)

(537)

Gain on derivatives, Company stock

-

922

-

922

Gain (loss) on sale of holdings

881

(2,171)

5,491

28,838

Impairment losses (Note 8)

(945)

-

(8,127)

-

Other (expense) income, net

(29)

1,057

(16)

(54)

(Loss) income from continuing operations before income taxes, equity in holdings' losses and minority interest

 

(2,151)

 

(2,488)

 

(9,213)

 

23,265

Income tax benefit (expense)

163

1,917

2,024

(8,506)

Equity in holdings' losses, net of tax

(2,654)

(4,206)

(8,894)

(12,200)

Minority interest in losses of consolidated

subsidiary

100

123

329

123

(Loss) income from continuing operations

(4,542)

(4,654)

(15,754)

2,682

Income from discontinued operations, net of tax

379

-

379

-

(Loss) income before cumulative effects of change

in accounting principle

(4,163)

(4,654)

(15,375)

2,682

Cumulative effect of accounting change for

derivative financial instruments for

Company's own stock, net of tax

 

-

 

-

 

-

 

1,468

Net (loss) income

$(4,163)

$ (4,654)

$(15,375)

$ 4,150

(Loss) Earnings Per Share (Basic):

(Loss) income from continuing operations

$(.13)

$(.13)

$(.44)

$.08

Income from discontinued operations

.01

-

.01

-

Cumulative effect of accounting change for

derivative financial instruments for

Company's own stock

 

-

 

-

 

-

 

.04

(Loss) earnings per share

$(.12)

$(.13)

$(.43)

$.12

(Loss) Earnings Per Share (Diluted):

(Loss) income from continuing operations

$(.13)

$(.13)

$(.44)

$.07

Income from discontinued operations

.01

-

.01

-

Cumulative effect of accounting change for

derivative financial instruments for

Company's own stock

 

-

 

-

 

-

 

.04

(Loss) earnings per share

$(.12)

$(.13)

$(.43)

$.11

The accompanying notes are an integral part of the consolidated financial statements.

MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (Unaudited)

(Dollars in thousands)

Nine months ended

COMMON STOCK

Sept. 30,

2002

Sept. 30,

2001

Balance, January 1

$ 35,505

$ 35,443

Issuance of shares - options

42

62

Balance, September 30

$ 35,547

$ 35,505

PAID-IN-CAPITAL

   

Balance, January 1

$ 67,045

$ 55,147

Issuance of shares - options

(2)

4

MTI MicroFuel Cell investment

(7)

1,163

Plug Power holding, net of taxes

636

8,329

SatCon holding, net of taxes

(150)

2,460

Compensatory stock options

38

38

Stock option exercises recognized differently for

financial reporting and tax purposes

-

169

Reclassification of common stock warrants from equity

to liability, net of tax

-

(2,207)

Balance, September 30

$ 67,560

$ 65,103

ACCUMULATED DEFICIT

   

Balance, January 1

$(54,913)

$(45,478)

Net (loss) income

(15,375)

4,150

Balance, September 30

$(70,288)

$(41,328)

ACCUMULATED OTHER COMPREHENSIVE LOSS:

UNREALIZED LOSS ON AVAILABLE FOR SALE SECURITIES, NET OF TAXES

 

 

Balance, January 1

$ -

$ 14,470

Change in unrealized loss on available for sale

securities, net of taxes

-

(19,674)

Balance, September 30

$ -

$ (5,204)

TREASURY STOCK

   

Balance, January 1

$ (29)

$ (29)

Balance, September 30

$ (29)

$ (29)

SHAREHOLDERS' EQUITY

   

Balance, September 30

$ 32,790

$ 54,047

TOTAL COMPREHENSIVE (LOSS) INCOME:

   

Net (loss) income

$(15,375)

$ 4,150

Other comprehensive loss:

   

Change in unrealized loss on available for

sale securities, net of tax

-

(19,674)

Total comprehensive loss

$(15,375)

$(15,524)

 

The accompanying notes are an integral part of the consolidated financial statements.

 

 

 

 

 

 

MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(Dollars in thousands)

 

Nine months ended

 

Sept. 30,

2002

Sept. 30,

2001

Operating Activities

   

Net (loss) income excluding discontinued operations

$(15,754)

$ 4,150

Adjustments to reconcile net (loss) income excluding discontinued

   

operations to net cash used by continuing operations:

   

Cumulative effect of accounting change for derivative financial

instruments for Company's own stock, gross

-

(2,468)

Loss on derivatives

183

537

Gain on derivatives, Company stock

-

(922)

Stock dividend income

-

(827)

Capitalized interest

-

107

Impairment losses

8,127

-

Minority interest

(329)

(123)

Depreciation and amortization

407

1,641

Gain on sale of holdings

(5,491)

(28,838)

Equity in losses of equity holdings (gross)

8,872

18,832

Allowance for bad debts

-

(250)

Loss on disposal of fixed assets

16

4

Deferred income taxes and other credits

(1,918)

2,399

Stock option compensation

38

38

Changes in operating assets and liabilities:

Accounts receivable

(101)

347

Inventories

150

(264)

Prepaid expenses and other current assets

(1,170)

(208)

Accounts payable

(236)

249

Income taxes

178

16

Accrued liabilities - related parties

119

(3)

Accrued liabilities

(19)

94

Net cash used by continuing operations

(6,928)

(5,489)

Discontinued Operations:

   

Income from discontinued operations, net of tax

379

-

Change in net liabilities/assets

(356)

127

Net cash provided by discontinued operations

23

127

Net cash used by operating activities

(6,905)

(5,362)

Investing Activities

   

Purchases of property, plant and equipment

(385)

(1,284)

Proceeds from sale of holdings

8,747

37,842

Net change in restricted cash equivalents

(987)

989

Principal payments from notes receivable

25

169

Net cash provided by investing activities

7,400

37,716

Financing Activities

   

Net proceeds from subsidiary stock issuance

-

867

Net payments under bank line-of-credit

-

(20,200)

Net payments under related party debt

-

(4,052)

Financing costs

-

(200)

Treasury stock purchase by subsidiary

(10)

-

Proceeds from stock option exercises

40

66

Net cash provided (used) by financing activities

30

(23,519)

Increase in cash and cash equivalents

525

8,835

Cash and cash equivalents - beginning of period

4,127

972

Cash and cash equivalents - end of period

$ 4,652

$ 9,807

The accompanying notes are an integral part of the consolidated financial statements.

MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

  1. Basis of Presentation

In the opinion of management the accompanying unaudited consolidated financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission and contain all adjustments, consisting of only normal, recurring adjustments, necessary for a fair presentation of results for such periods. The results for any interim period are not necessarily indicative of results for the full year. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted. These consolidated financial statements should be read in conjunction with the financial statements and notes thereto for the fiscal year ended September 30, 2001.

Change in Accounting for SatCon Technology Holding

The Company's holdings in SatCon were accounted for on a one-quarter lag under the equity method of accounting from January 1, 2002 through July 1, 2002. On July 1, 2002, the Company determined that it no longer has the ability to exercise significant influence over the operating and financial policies of SatCon as a result of waiving the Company's right to nominate and recommend directors to SatCon's board and our reduction of ownership in SatCon and, therefore, has accounted for its investment in SatCon since July 1, 2002 using the fair value method as set forth in SFAS No. 115, "Accounting for Certain Debt and Equity Securities." The Company is no longer required to record its share of any losses from SatCon and the investment is carried at fair value and designated as available for sale and any unrealized holding gains or losses are to be included in stockholders' equity as a component of accumulated other comprehensive income (loss).

As of September 30, 2002, the fair market value of SatCon's common stock was $1.34 per share. The Company's cost basis in its investment in SatCon's common stock was $2.02 per share. As of September 30, 2002, the Company believes the decline in market value represents an other than temporary decline and the Company recorded an impairment loss of $.668 million in its statement of operations.

Additionally, the Company has warrants to purchase 100,000 shares of SatCon's common stock at an exercise price of $7.84 per share with expiration dates in October 2003 and January 2004. The Company accounts for these warrants in accordance with SFAS No. 133 and, therefore, records the warrants at their fair value and records any change in value in its statement of operations. As of September 30, 2002, the warrants to purchase SatCon common stock had a fair value of $11 thousand and are included in derivative assets on the accompanying balance sheet.

MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

  1. Basis in Presentation (Continued)

Change in Year-End

On February 13, 2002, the Company changed its fiscal year-end from September 30 to December 31, effective with the calendar year beginning January 1, 2002. A three-month transition period from October 1, 2001 through December 31, 2001 (the "Transition Period") precedes the start of the 2002 fiscal year. "2001" refers to fiscal periods in the year ended September 30, 2001 and the Transition Period refers to the three months ended December 31, 2001. This new fiscal year makes the Company's annual and quarterly reporting periods consistent with those used by Plug Power Inc. ("Plug Power") and permits the Company to continue to account for its holdings in Plug Power on a timely basis.

  1. Significant Accounting Policies

Revenue Recognition

The Company recognizes revenue from product sales in accordance with Staff Accounting Bulletin (SAB) No. 101, "Revenue Recognition." Product revenue is recognized when there is persuasive evidence of an arrangement, delivery of the product to the customer or distributor has occurred, at which time title generally is passed to the customer or distributor, and the Company has determined that collection of a fixed fee is probable, all of which occur upon shipment of the product. If the product requires installation to be performed by the Company, all revenue related to the product is deferred and recognized upon the completion of the installation. The Company provides for a warranty reserve at the time the product revenue is recognized.

The Company performs funded research and development for government agencies under cost reimbursement contracts, which generally require

the Company to absorb up to 50% of the total costs incurred. Cost reimbursement contracts provide for the reimbursement of allowable costs. Such contracts require the Company to deliver research and tangible developments in fuel cell technology, and system design and prototype fuel cell systems for test and evaluation by the government agency. Revenues are recognized in proportion to the costs incurred.

Included in accounts receivable are billed and unbilled work-in-progress on cost reimbursed government contracts. Total estimated cost to complete a contract in excess of the awarded contract amounts are charged to operations during the period such costs are estimated. While the Company's accounting for these contract costs are subject to audit by the sponsoring agency, in the opinion of management, no material adjustments are expected as a result of such audits. Cost of product revenue includes material, labor and overhead. Costs incurred in connection with funded research and development arrangements are included in funded research and product development expenses.

MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

  1. Significant Accounting Policies (Continued)

Derivative Accounting, Company Stock

The Company accounts for derivatives potentially settled in the Company's own stock in accordance with Emerging Issues Task Force Issue EITF 00-19, "Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company's Own Stock." The Standard requires freestanding contracts that are settled in a company's own stock, including common stock warrants, to be designated as an equity instrument, asset or a liability. Under the provisions of EITF 00-19, a contract designated as an asset or a liability must be carried at fair value, with any changes in fair value recorded in the results of operations. A contract designated as

an equity instrument must be included within equity, and no fair value adjustments are required. In accordance with EITF 00-19, the Company determined that outstanding warrants as of June 30, 2001 to purchase 300,000 shares of the Company's Common Stock issued to

SatCon Technology Corporation should be designated as a liability. Effective June 30, 2001, the fair value of all such warrants were reclassified from equity to liabilities with subsequent changes in the fair value included in the results of operations.

The classification of these warrants is reassessed periodically. As a result of the amendment to the SatCon warrant agreements on December 28, 2001, requiring the Company to settle the warrants, when

exercised, in common stock, the warrants were reclassified from liability to equity and further changes in the fair value of the warrants are no longer reported in results of operations.

Accounting for Goodwill and Other Intangible Assets

Effective January 1, 2002, the Company adopted the provisions of SFAS

No. 142, "Goodwill and Other Intangible Assets." This Statement affects the Company's treatment of goodwill and other intangible assets. The Statement requires that goodwill existing at the date of adoption be reviewed for possible impairment and that impairment tests be periodically repeated, with impaired assets written down to fair value. Additionally, existing goodwill and intangible assets must be assessed and classified within the Statement's criteria. Intangible assets with finite useful lives will continue to be amortized over those periods. Amortization of goodwill and intangible assets with indeterminable lives will cease.

As a result of the adoption of the Statement, the Company will no longer amortize the goodwill associated with its equity holdings in SatCon. Subsequent to the adoption of SFAS No. 142, effective July 1, 2002, the Company no longer uses the equity method of accounting for its investment in SatCon (See Note 1).

 

MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

  1. Significant Accounting Policies (Continued)

The Company recorded expense related to the amortization of goodwill associated with its holdings in SatCon of $0 and $689 thousand and $0 and $2,066 thousand, respectively, during the three and nine months ended September 30, 2002 and September 30, 2001, respectively. The Company has no intangible assets.

The Pro Forma effects of the Company adopting the provisions of SFAS No. 142 would be as follows:

 

(Dollars in thousands, except

per share data)

Three months

ended

Sept. 30, 2002

Three months

ended

Sept. 30, 2001

Nine months

ended

Sept. 30, 2002

Nine months

ended

Sept. 30, 2001

Reported net (loss) income

$(4,163)

$(4,654)

$(15,375)

$ 4,150

Add back goodwill amortization, net

of taxes

-

414

-

1,206

Adjusted net (loss) income

$(4,163)

$(4,240)

$(15,375)

$ 5,356

Basic (Loss) Income Per Share:

       

Reported net (loss) income

$ (0.12)

$ (0.13)

$ ( 0.43)

$ 0.12

Goodwill amortization

-

0.01

-

0.03

Adjusted (loss) income per share

$ (0.12)

$ (0.12)

$ ( 0.43)

$ 0.15

Diluted (Loss) Income Per Share:

       

Reported net (loss) income

$ (0.12)

$ (0.13)

$ (0.43)

$ 0.11

Goodwill amortization

-

0.01

-

0.03

Adjusted (loss) income per share

$ (0.12)

$ (0.12)

$ (0.43)

$ 0.14

Accounting for Impairment or Disposal of Long-Lived Assets

In August 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets," which supersedes SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of", and the accounting and reporting provisions of APB No. 30. This Statement addresses financial accounting and reporting for the impairment or disposal of long-lived assets and was adopted as of January 1, 2002. This Statement specifies how impairment will be measured and how impaired

assets will be classified in the financial statements. The Company's adoption of this Statement did not have a material impact on the Company's financial statements.

  1. Reclassification

Certain 2001 amounts have been reclassified to conform to the 2002 presentation.

MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

  1. Contracts Receivable
    Included in accounts receivable are the following at:

(Dollars in thousands)

Sept. 30,

2002

Dec. 31,

2001

Sept.30,

2001

U.S. and State Government:

     

Amount billed and billable

$ 486

$ 191

$ -

Retainage

11

-

-

 

$ 497

$ 191

$ -


The balances billed but not paid by customers pursuant to retainage provisions in contracts are due upon completion of the contracts and acceptance by the customer. Based on the Company's experience, most retainage amounts are expected to be collected within the ensuing year.

  1. Inventories
  2. Inventories consist of the following at:

    (Dollars in thousands)

    Sept. 30,

    2002

    Dec. 31,

    2001

    Sept.30,

    2001

    Finished goods

    $ 313

    $ 342

    $ 272

    Work in process

    437

    479

    693

    Raw materials, components and assemblies

    610

    689

    709

     

    $1,360

    $1,510

    $1,674

  3. Holdings, at Equity

The principal components of the Company's holdings, at equity consist of the following:

 

 

 

Holding

 

Recorded

Book Value

($ in millions)

Quoted

Market Price

per Nasdaq

Calculated

Market Value

per Nasdaq

($ in millions)

 

 

Ownership

 

 

Shares

September 30, 2002

         

Plug Power Inc.

$22.828

$ 4.79

$ 53.142

21.81%

11,094,315

December 31, 2001

         

Plug Power Inc.

$32.177

$ 8.74

$104.830

23.83%

11,994,315

SatCon Technology

Corporation

6.760

$ 5.20

6.760

7.86%

1,300,000

Total

$38.937

 

$111.590

   

September 30, 2001

         

Plug Power Inc.

$36.027

$ 9.62

$115.385

23.9%

11,994,315

SatCon Technology Corporation

11.170

$ 4.86

6.318

8.05%

1,300,000

Total

$47.197

 

$121.703

   

 

MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

  1. Holdings, at Equity (Continued)

Summarized below is financial information for Plug Power and SatCon, as derived from published financial reports. Plug Power's fiscal year ends December 31 and SatCon's fiscal year ends September 30. The Company's holdings in SatCon were accounted for on a one-quarter lag until July 1, 2002 when the accounting for the SatCon holding was changed to fair value from the equity method (See Note 1).

 

(Dollars in thousands)

 

SatCon

_______________________________________

Plug Power

________________________________________

 

Balance Sheet

As of

June 29,

2002(1)

As of

Sept. 30,

2001(2)

As of

June 30,

2001(1)

As of

Sept. 30,

2002(1)

As of

Dec. 31,

2001(2)

As of

Sept. 30,

2001(1)

Current

assets

$25,046

$42,466

$44,802

$ 75,394

$100,565

$111,212

Non-current

assets

20,792

26,310

24,621

44,253

50,809

53,607

Current

liabilities

11,445

12,842

9,302

8,974

10,199

7,737

Non-current

liabilities

932

1,423

1,723

6,018

6,172

6,534

Stockholders'

equity

33,461

54,511

58,398

104,655

135,003

150,548

 

(Dollars in thousands)

 

SatCon

______________________________

Plug Power

__________________________

Three Months Ended

Three Months Ended

Results of

Operations

June 29,

2002(1)

June 30,

2001(1)

Sept. 30,

2002(1)

Sept. 30,

2001(1)

Gross revenues

$ 11,754

$ 10,640

$ 2,994

$ 920

Gross profit (loss)

1,994

2,337

(149)

(1,489)

Net loss before cumulative

effect of changes in

accounting principles

 

(4,996)

 

(3,538)

 

(10,674)

 

(18,708)

Cumulative effect of changes

in accounting principles

 

-

 

(1,087)

 

-

 

-

Net loss

(4,996)

(4,625)

(10,674)

(18,708)

Nine Months Ended

Nine Months Ended

Results of

Operations

June 29,

2002(1)

June 30,

2001(1)

Sept. 30,

2002(1)

Sept. 30,

2001(1)

Gross revenues

$ 30,395

$ 31,670

$ 8,442

$ 3,237

Gross profit (loss)

3,552

6,788

716

(3,342)

Net loss before cumulative

effect of changes in

accounting principles

 

(15,389)

 

(12,899)

 

(34,499)

 

(56,042)

Cumulative effect of changes

in accounting principles

-

(2,109)

-

-

Net loss

(15,389)

(15,008)

(34,499)

(56,042)


(1) derived from unaudited financial information

(2) derived from audited financial statements

MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

  1. Holdings, at Equity (Continued)

Plug Power Inc.

The following is a roll forward of the Company's accounting for holdings in Plug Power:

 

(Dollars in thousands)

Nine months

ended

Sept. 30, 2002

Three months ended

Dec. 31, 2001

Twelve months ended

Sept. 30, 2001

Holdings balance, beginning of period

$32,177

$ 36,027

$ 48,372

Share of Plug Power losses, gross

(7,762)

(4,069)

(22,101)

Sale of shares

(2,223)

-

(4,708)

Equity adjustment for share of third-party

investments in Plug Power which increased equity

636

219

14,464

Holdings balance, end of period

$22,828

$ 32,177

$ 36,027

There is no difference between the carrying value of the Company's holdings in Plug Power and its interest in the underlying equity at September 30, 2002, December 31, 2001 or September 30, 2001.

SatCon Technology Corporation

The following is a roll forward of the Company's accounting for holdings in SatCon:

 

(Dollars in thousands)