<HTML>
<HEAD>
<META NAME="Generator" CONTENT="Microsoft Word 97">
<TITLE>============================================================================</TITLE>
<META NAME="Template" CONTENT="C:\PROGRAM FILES\MICROSOFT OFFICE\OFFICE\html.dot">
</HEAD>
<BODY LINK="#0000ff" VLINK="#800080">

<FONT SIZE=2><P>============================================================================</P>
<P ALIGN="CENTER">SECURITIES AND EXCHANGE COMMISSION</P>
<P ALIGN="CENTER">WASHINGTON, D.C. 20549</P>
<P ALIGN="CENTER">FORM 8-K</P>
<P ALIGN="CENTER">CURRENT REPORT</P>
<P ALIGN="CENTER">Pursuant to Section 13 or 15 (d) of</P>
<P ALIGN="CENTER">the Securities Exchange Act of 1934</P>
<P ALIGN="CENTER">Date of Report (Date of earliest event reported): <U>October 21, 1999</P>
<P ALIGN="CENTER">Mechanical Technology Incorporated</P>
</U><P ALIGN="CENTER">(Exact name of registrant as specified in its charter)</P>
<U><P ALIGN="CENTER">New York</P>
</U><P ALIGN="CENTER">(State or other jurisdiction of incorporation or organization)</P>
<U><P ALIGN="CENTER">0-6890</U> <U>14-1462255 </P>
</U><P ALIGN="CENTER">(Commission File Number) (I.R.S. Employer Identification No.)</P>
<U><P ALIGN="CENTER">30 South Pearl Street, Albany, New York 12207</P>
</U><P ALIGN="CENTER">(Address of principal executive offices) (Zip Code)</P>
<P>&nbsp;</P>
<P ALIGN="CENTER">Registrant's telephone number, including area code <U>(518) 433-2170</P>
</U><P>============================================================================</P>
<B><P>Table of Contents</P>
</B><P>______________________________________________________________</P>
<P>8-K</P>
<P>Item 2.................................................................................1</P>
<P>Item 7.................................................................................2</P>
<P>Item 7(a)..............................................................................2</P>
<P>Item 7(b)............................................................................35</P>
<P>&nbsp;</P>
<P>Item 2. Acquisition or Disposition of Assets.</P><DIR>
<DIR>

<P>On October 21, 1999, the Company created a strategic alliance with SatCon Technology Corporation (SatCon). SatCon acquired Ling Electronics, Inc. and Ling Electronics, Ltd. (Ling) from the Company and the Company agreed to invest approximately $7
million in SatCon. This investment was done in two stages. In consideration for the acquisition of Ling and the Company's investment, the Company received 1,800,000 shares of SatCon's common stock and warrants to purchase an additional 100,000 shares of
SatCon's common stock. SatCon also received warrants to purchase 100,000 shares of the Company's common stock (300,000 after the April 3, 2000 3-for-1 stock split). </P>
<P>As a part of the SatCon transaction, the Company issued warrants to purchase 36,000 and 64,000 shares<SUP> </SUP>(108,000 and 192,000 shares after the April 3, 2000 3-for-1 stock split) of the Company's stock on October 21, 1999 and January 31, 2000,
respectively. The warrants are immediately exercisable at $37.66 per share ($12.56 per share post split) and expire on October 21, 2003 and January 31, 2004, respectively. The estimated fair value of these warrants at the dates issued were $14.81 and
$49.14 per share ($4.94 and $16.38 per share post split), respectively, using a Black-Scholes option pricing model and assumptions similar to those used for valuing the Company's stock options.</P>
<P>The Company also received warrants to purchase 36,000 and 64,000 shares of SatCon common stock on October 21, 1999 and January 31, 2000, respectively. The warrants are immediately exercisable at $8.80 per share and expire on October 21, 2003 and
January 31, 2004, respectively.</P>
<P>In addition, David Eisenhaure, President and Chief Executive Officer of SatCon Technology Corporation, became a member of the Board of Directors of the Company and Alan Goldberg, a director of the Company and co-Chief Executive Officer of First Albany
Companies Inc. became a member of SatCon's Board of Directors. SatCon has also agreed to appoint an additional member to its Board of Directors based on the recommendation of the Company.</P>
<P>The foregoing summary description is qualified in its entirety by reference to the definitive transaction documents, copies of which were filed as exhibits to the registrant's Form 10-K Report for the fiscal year ended September 30, 1999.</P>
<P>This report may contain forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended, which reflect the Registrant's current judgment on certain issues. Because
such statements apply to future events, they are subject to risks and uncertainties that </P>
<P>could cause the actual results to differ materially. Important factors, which could cause actual results to differ materially, are described in the Registrant's reports on Forms 10-K and 10-Q on file with the Securities and Exchange Commission.</P>
<P ALIGN="CENTER">1</P>
<P>&nbsp;</P>
<P>&nbsp;</P></DIR>
</DIR>

<P ALIGN="JUSTIFY">Item 7.&#9;Financial Statements and Exhibits.</P>
<OL TYPE="a">
<OL TYPE="a">

<P ALIGN="JUSTIFY"><LI>Financial statements of businesses acquired, SatCon Technology </LI></P>
<P ALIGN="JUSTIFY">Corporation.</P>
<P ALIGN="JUSTIFY">&nbsp;</P>
<P ALIGN="JUSTIFY">The Consolidated Financial Statements for SatCon Technology Corporation, as of the years ended September 30, 1999 and 1998 is attached hereto.</P>
<P ALIGN="JUSTIFY"><LI>Unaudited Pro forma Combined Consolidated Financial Statements.</LI></P>
<P ALIGN="JUSTIFY"><LI>Exhibits.</LI></P></OL>
</OL>
<DIR>
<DIR>
<DIR>

<P ALIGN="JUSTIFY">None. </P></DIR>
</DIR>
</DIR>

</FONT><FONT FACE="Courier New" SIZE=1><P ALIGN="JUSTIFY"><A NAME="node18"></A>CONSOLIDATED FINANCIAL STATEMENTS of SATCON TECHNOLOGY CORPORATION</P>
</FONT><PRE>                               TABLE OF CONTENTS



                                                                PAGE


                                                              --------





RESTATED FINANCIAL STATEMENTS OF SATCON TECHNOLOGY


  CORPORATION





Report of Independent Public Accountants....................      3





Report of Independent Accountants...........................      4





Consolidated Financial Statements:


  Consolidated Balance Sheets as of September 30, 1999 and


    1998....................................................      5


  Consolidated Statements of Operations for the Years Ended


    September 30, 1999, 1998,


    and 1997................................................      6


  Consolidated Statements of Changes in Stockholders' Equity


    for the Years Ended


    September 30, 1999, 1998, and 1997......................      7


  Consolidated Statements of Cash Flows for the Years Ended


    September 30, 1999, 1998,


    and 1997................................................      9


  Notes to Consolidated Financial Statements................     10





                                   2</PRE>
<FONT FACE="Courier New" SIZE=1><P>&nbsp;</P>
<P>REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS</P>
<P>To the Board of Directors of</P>
<P>SatCon Technology Corporation:</P>
<P>We have audited the accompanying consolidated balance sheet of SatCon</P>
<P>Technology Corporation and its subsidiaries (a Delaware corporation) as of</P>
<P>September 30, 1999 and the related consolidated statements of operations,</P>
<P>changes in stockholders' equity and cash flows for the year then ended as</P>
<P>restated, see Note A. These financial statements are the responsibility of the</P>
<P>Company's management. Our responsibility is to express an opinion on these</P>
<P>financial statements based on our audit.</P>
<P>We conducted our audit in accordance with generally accepted auditing</P>
<P>standards. Those standards require that we plan and perform the audit to obtain</P>
<P>reasonable assurance about whether the financial statements are free of material</P>
<P>misstatement. An audit includes examining, on a test basis, evidence supporting</P>
<P>the amounts and disclosures in the financial statements. An audit also includes</P>
<P>assessing the accounting principles used and significant estimates made by</P>
<P>management, as well as evaluating the overall financial statement presentation.</P>
<P>We believe that our audit provides a reasonable basis for our opinion.</P>
<P>In our opinion, the financial statements referred to above present fairly,</P>
<P>in all material respects, the financial position of SatCon Technology</P>
<P>Corporation and its subsidiaries as of September 30, 1999, and the results of</P>
<P>their operations and their cash flows for the year then ended in conformity with</P>
<P>generally accepted accounting principles.</P>
<P>/s/ ARTHUR ANDERSEN LLP</P>
<P>Boston, Massachusetts</P>
<P>December 27, 1999</P>
<P>(except with respect to the</P>
<P>matter discussed in Note A, for which</P>
<P>the date is September 11, 2000)</P>
<P>3</P>
<P>REPORT OF INDEPENDENT ACCOUNTANTS</P>
<P>To the Board of Directors and Stockholders</P>
<P>Of SatCon Technology Corporation:</P>
<P>In our opinion, the consolidated balance sheet as of September 30, 1998 and</P>
<P>the related consolidated statements of operations, of changes in stockholders'</P>
<P>equity and of cash flows for each of the two years in the period ended September</P>
<P>30, 1998 present fairly, in all material respects, the financial position,</P>
<P>results of operations and cash flows of SatCon Technology Corporation and its</P>
<P>subsidiaries at September 30, 1998 and for each of the two years in the period</P>
<P>ended September 30, 1998, in conformity with generally accepted accounting</P>
<P>principles. In addition, in our opinion, the financial statement schedule for</P>
<P>the years ended September 30, 1998 and 1997 presents fairly, in all material</P>
<P>respects, the information set forth therein when read in conjunction with the</P>
<P>related consolidated financial statements. These financial statements and</P>
<P>financial statement schedule are the responsibility of the Company's management;</P>
<P>our responsibility is to express an opinion on these financial statements and</P>
<P>financial statement schedule based on our audits. We conducted our audits of</P>
<P>these statements in accordance with generally accepted auditing standards, which</P>
<P>require that we plan and perform the audit to obtain reasonable assurance about</P>
<P>whether the financial statements are free of material misstatement. An audit</P>
<P>includes examining, on a test basis, evidence supporting the amounts and</P>
<P>disclosures in the financial statements, assessing the accounting principles</P>
<P>used and significant estimates made by management, and evaluating the overall</P>
<P>financial statement presentation. We believe that our audits provide a</P>
<P>reasonable basis for the opinion expressed above. We have not audited the</P>
<P>consolidated financial statements of SatCon Technology Corporation for any</P>
<P>period subsequent to September 30, 1998.</P>
<P>As discussed in Note A, the accompanying consolidated financial statements</P>
<P>for the year ended September 30, 1998 reflect revised accounting for the</P>
<P>recapitalization of Beacon Power Corporation.</P>
<P>/s/ PRICEWATERHOUSECOOPERS LLP</P>
<P>Boston, Massachusetts</P>
<P>December 17, 1998,</P>
<P>except to the restatement described in Note A, as to</P>
<P>which the date is September 11, 2000</P>
<P>4</P>
</FONT><PRE>                         SATCON TECHNOLOGY CORPORATION


                          CONSOLIDATED BALANCE SHEETS


                                   (AS RESTATED)<A NAME="node19"></A>

<FONT SIZE=1>
                                                                    SEPTEMBER 30,


                                                              -------------------------


                                                                 1999          1998


                                                              -----------   -----------


                           ASSETS


Current assets:


  Cash and cash equivalents.................................  $ 2,533,072   $ 1,201,610


  Marketable securities.....................................           --       657,431


  Accounts receivable, net of allowance of $386,686 and


    $51,836 at September 30, 1999 and 1998, respectively....    2,799,143     3,347,405


  Unbilled contract costs and fees, net of allowance of


    $746,121 and $57,611 at September 30, 1999 and 1998,


    respectively............................................    1,462,201     1,196,318


  Inventory.................................................    3,697,972     3,678,067


  Prepaid expenses and other current assets.................      349,070       338,017


                                                              -----------   -----------


      Total current assets..................................   10,841,458    10,418,848


Assets transferred to Beacon Power Corporation..............           --       576,786


Investment in Beacon Power Corporation......................      414,729            --


Property and equipment, net.................................    3,260,632     2,677,786


Intangibles, net............................................    3,194,609     2,967,988


Other long-term assets......................................      103,675        47,332


                                                              -----------   -----------


        Total assets........................................  $17,815,103   $16,688,740


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


  LIABILITIES, REDEEMABLE CONVERTIBLE PREFERRED STOCK AND


                    STOCKHOLDERS' EQUITY


Current liabilities:


  Accounts payable..........................................  $ 1,563,605   $ 1,447,897


  Accrued payroll and payroll related expenses..............      479,888       352,701


  Deferred revenue..........................................      113,179       197,930


  Funding commitment to Beacon Power Corporation............      333,333            --


  Other accrued expenses....................................      620,874       368,252


  Current portion of long-term debt.........................       16,226       146,594


                                                              -----------   -----------


      Total current liabilities.............................    3,127,105     2,513,374


Liabilities transferred to Beacon Power Corporation.........           --     1,564,152


Long-term debt, net of current portion......................       33,871       221,462


Other long-term liabilities.................................       29,735        17,747


Commitments and contingencies (Note I)


Contingent obligation to Class D preferred stockholders of


  Beacon Power Corporation..................................    5,309,115            --


Redeemable convertible preferred stock......................    4,894,112            --


Stockholders' equity:


  Preferred stock; $.01 par value, 1,000,000 shares


    authorized; 8,000 shares series A redeemable convertible


    preferred stock issued and outstanding at September 30,


    1999 and none issued and outstanding at September 30,


    1998....................................................           --            --


  Common stock, $.01 par value, 20,000,000 shares


    authorized; 9,617,009 and 9,018,549 shares issued at


    September 30, 1999 and 1998, respectively...............       96,170        90,185


  Additional paid-in capital................................   37,074,161    28,377,718


  Common stock held in escrow, at market value; 42,860 and 0


    shares at September 30, 1999 and 1998, respectively.....     (428,600)           --


  Amounts receivable from exercise of stock options.........   (1,816,667)           --


  Accumulated deficit.......................................  (30,254,195)  (15,912,442)


  Net unrealized losses on marketable securities, net of tax


    effect..................................................           --       (10,380)


  Treasury stock, at cost; 44,500 and 28,300 shares at


    September 30, 1999 and 1998, respectively...............     (249,704)     (173,076)


                                                              -----------   -----------


      Total stockholders' equity............................    4,421,165    12,372,005


                                                              -----------   -----------


        Total liabilities, redeemable convertible preferred


        stock and stockholders' equity......................  $17,815,103   $16,688,740


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





   The accompanying notes are an integral part of the consolidated financial


                                  statements.



                                       5</PRE>
</FONT><FONT FACE="Courier New" SIZE=1><P>&nbsp;</P>
</FONT><PRE>                         SATCON TECHNOLOGY CORPORATION


                     CONSOLIDATED STATEMENTS OF OPERATIONS      <A NAME="node20"></A>

<FONT SIZE=1>



                                                             FOR THE YEARS ENDED SEPTEMBER 30,


                                                        -------------------------------------------


                                                            1999            1998


                                                        (AS RESTATED)   (AS RESTATED)      1997


                                                        -------------   -------------   -----------





Product revenue.......................................  $  9,122,498     $ 7,520,188    $ 3,728,042


Funded research and development revenue...............     6,355,383       8,010,735      8,738,293


                                                        ------------     -----------    -----------


Total revenue.........................................    15,477,881      15,530,923     12,466,335


Cost of product revenue...............................     9,510,941       5,474,067      2,683,389


                                                        ------------     -----------    -----------


Gross margin..........................................     5,966,940      10,056,856      9,782,946


                                                        ------------     -----------    -----------


Research and development expenses.....................     6,554,464       6,793,634     11,442,465


Selling, general and administrative expenses..........     8,818,706       4,523,424      6,197,951


Amortization of intangibles...........................       371,087         290,957        120,467


                                                        ------------     -----------    -----------


Total operating expenses..............................    15,744,257      11,608,015     17,760,883


                                                        ------------     -----------    -----------


Operating loss........................................    (9,777,317)     (1,551,159)    (7,977,937)


Loss from Beacon Power Corporation....................    (4,340,567)     (3,472,438)            --


Other losses..........................................      (150,464)             --             --


Interest income.......................................        42,287         179,861        283,131


Interest expense......................................      (115,692)        (10,206)       (13,933)


                                                        ------------     -----------    -----------


Net loss before income taxes..........................   (14,341,753)     (4,853,942)    (7,708,739)


Provision for income taxes............................            --           3,872             --


                                                        ------------     -----------    -----------


Net loss..............................................   (14,341,753)     (4,857,814)    (7,708,739)


Accretion of redeemable convertible preferred stock


  discount............................................       (50,904)             --             --


                                                        ------------     -----------    -----------


Net loss attributable to common stockholders..........  $(14,392,657)    $(4,857,814)   $(7,708,739)


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


Net loss per share, basic and diluted.................  $      (1.57)    $      (.54)   $      (.97)


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


Weighted average number of common shares, basic and


  diluted.............................................     9,176,041       8,956,671      7,959,309


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












   The accompanying notes are an integral part of the consolidated financial


                                  statements.





                                       6</PRE>
</FONT><FONT FACE="Courier New" SIZE=1><P>&nbsp;</P>
</FONT><PRE>                         SATCON TECHNOLOGY CORPORATION


                           CONSOLIDATED STATEMENTS OF


                        CHANGES IN STOCKHOLDERS' EQUITY


  FOR THE YEARS ENDED SEPTEMBER 30, 1999 (AS RESTATED), 1998 (AS RESTATED) AND 1997<A NAME="node21"></A>

<FONT SIZE=1>



                                                                                                  AMOUNTS


                                                                                                 RECEIVABLE


                                                                        COMMON      COMMON          FROM


                                                         ADDITIONAL     SHARES       STOCK      EXERCISE OF


                                   COMMON      COMMON      PAID-IN     HELD IN      HELD IN        STOCK       ACCUMULATED


                                   SHARES      STOCK       CAPITAL      ESCROW      ESCROW        OPTIONS        DEFICIT


                                 ----------   --------   -----------   --------   -----------   ------------   ------------





Balance, September 30, 1996....   7,359,074   $73,591    $18,487,209        --             --             --   $ (3,345,889)


Net loss.......................          --        --             --        --             --             --     (7,708,739)


Exercise of stock options......     161,934     1,619        408,390        --             --             --             --


Change in net unrealized losses


  on marketable securities.....          --        --             --        --             --             --             --


Stock issued in acquisition....     450,000     4,500      2,871,750        --             --             --             --


Securities purchase


  agreement....................     798,138     7,981      4,809,251        --             --             --             --


                                 ----------   -------    -----------    ------    -----------   ------------   ------------


Balance, September 30, 1997....   8,769,146   $87,691    $26,576,600        --             --             --   $(11,054,628)


Net loss.......................          --        --             --        --             --             --     (4,857,814)


Exercise of stock options......     100,266     1,003        580,736        --             --             --             --


Exercise of warrants...........     149,137     1,491      1,220,382        --             --             --             --


Treasury stock purchased.......          --        --             --        --             --             --             --


Change in net unrealized losses


  on marketable securities.....          --        --             --        --             --             --             --


                                 ----------   -------    -----------    ------    -----------   ------------   ------------


Balance, September 30, 1998....   9,018,549   $90,185    $28,377,718        --             --             --   $(15,912,442)


Net loss.......................          --        --             --        --             --             --    (14,341,753)


Exercise of stock options......     455,600     4,556      3,173,445        --             --     (1,816,667)            --


Treasury stock purchased.......          --        --             --        --             --             --             --


Common stock issued in


  acquisitions.................     100,000     1,000        567,800        --             --             --             --


Common stock issued in


  connection with settlement


  agreement which is held in


  escrow.......................      42,860       429        189,762    42,860       (190,191)            --             --


Compensation expense related to


  stock options and warrants


  issued to


  non-employees................          --        --      2,208,639        --             --             --             --


Valuation adjustment for common


  stock held in escrow.........          --        --        238,409        --       (238,409)            --             --


Warrants issued in connection


  with the


  sale of redeemable preferred


  stock........................          --        --      2,369,292        --             --             --             --


Change in net unrealized losses


  on marketable securities.....          --        --             --        --             --             --             --


Accretion of redeemable


  convertible


  preferred stock discount.....          --        --        (50,904)       --             --             --             --


                                 ----------   -------    -----------    ------    -----------   ------------   ------------


Balance, September 30, 1999....   9,617,009   $96,170    $37,074,161    42,860    $  (428,600)  $ (1,816,667)  $(30,254,195)


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





                                                                      7</PRE>
</FONT><FONT FACE="Courier New" SIZE=1><P>&nbsp;</P>
</FONT><PRE>                                    NET


                                 UNREALIZED


                                  LOSS ON                                TOTAL


                                 MARKETABLE   TREASURY   TREASURY    STOCKHOLDERS'


                                 SECURITIES    SHARES      STOCK        EQUITY


                                 ----------   --------   ---------   -------------





Balance, September 30, 1996....   $(39,935)        --           --   $ 15,174,976


Net loss.......................         --         --           --     (7,708,739)


Exercise of stock options......         --         --           --        410,009


Change in net unrealized losses


  on marketable securities.....     19,720         --           --         19,720


Stock issued in acquisition....         --         --           --      2,876,250


Securities purchase


  agreement....................         --         --           --      4,817,232


                                  --------     ------    ---------   ------------


Balance, September 30, 1997....   $(20,215)        --           --   $ 15,589,448


Net loss.......................         --         --           --     (4,857,814)


Exercise of stock options......         --         --           --        581,739


Exercise of warrants...........         --         --           --      1,221,873


Treasury stock purchased.......         --     28,300    $(173,076)      (173,076)


Change in net unrealized losses


  on marketable securities.....      9,835         --           --          9,835


                                  --------     ------    ---------   ------------


Balance, September 30, 1998....   $(10,380)    28,300    $(173,076)  $ 12,372,005


Net loss.......................         --         --           --    (14,341,753)


Exercise of stock options......         --         --           --      1,361,334


Treasury stock purchased.......         --     16,200      (76,628)       (76,628)


Common stock issued in


  acquisitions.................         --         --           --        568,800


Common stock issued in


  connection with settlement


  agreement which is held in


  escrow.......................         --         --           --             --


Compensation expense related to


  stock options and warrants


  issued to


  non-employees................         --         --           --      2,208,639


Valuation adjustment for common


  stock held in escrow.........         --         --           --             --


Warrants issued in connection


  with the


  sale of redeemable preferred


  stock........................         --         --           --      2,369,292


Change in net unrealized losses


  on marketable securities.....     10,380         --           --         10,380


Accretion of redeemable


  convertible


  preferred stock discount.....         --         --           --        (50,904)


                                  --------     ------    ---------   ------------


Balance, September 30, 1999....         --     44,500     (249,704)  $  4,421,165


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

<FONT SIZE=1>



    The accompanying notes are an integral part of the consolidated financial


statements.



                                        8</PRE>
</FONT><FONT FACE="Courier New" SIZE=1><P>&nbsp;</P>
</FONT><PRE>                         SATCON TECHNOLOGY CORPORATION








                     CONSOLIDATED STATEMENTS OF CASH FLOWS











       <A NAME="node22"></A>

<FONT SIZE=1>



                                                                   FOR THE YEARS ENDED SEPTEMBER 30,


                                                              -------------------------------------------


                                                                  1999            1998


                                                              (AS RESTATED)   (AS RESTATED)      1997


                                                              -------------   -------------   -----------





Cash flows from operating activities:


  Net loss..................................................  $(14,341,753)    $(4,857,814)   $(7,708,739)


    Adjustments to reconcile net loss to net cash used in


      operating activities:


        Depreciation and amortization.......................     1,013,037         625,976        969,010


        Allowance for unbilled contract costs and fees......       688,510         (19,065)       697,968


        Allowance for doubtful accounts.....................       334,850         (94,424)        28,324


        Allowance for inventory.............................       870,021        (549,765)       758,541


        Loss from Beacon Power Corporation..................     4,340,567       3,472,438             --


        Loss on sale of marketable securities...............        87,535              --             --


        Write-off impaired assets...........................       255,544          50,104      2,593,558


        Compensation expense related to issuance of stock


        options and warrants to non-employees...............     2,208,639              --             --


        Changes in operating assets and liabilities, net of


        effects of acquisitions:


          Accounts receivable...............................        89,858        (301,909)       535,797


          Unbilled contract costs and fees..................      (954,393)        532,573       (749,462)


          Prepaid expenses and other assets.................        31,455          (8,529)        62,174


          Inventory.........................................      (601,120)     (1,550,819)    (1,161,843)


          Other assets......................................       517,402        (607,245)       212,339


          Accounts payable..................................            72         647,689       (385,868)


          Accrued costs for consolidation of facilities.....            --        (398,000)       498,000


          Accrued expenses and payroll......................       (98,163)        106,939     (1,396,970)


          Other liabilities.................................       (72,763)          6,802             --


                                                              ------------     -----------    -----------


    Total adjustments.......................................     8,711,051       1,912,765      2,661,568


                                                              ------------     -----------    -----------


Net cash used in operating activities.......................    (5,630,702)     (2,945,049)    (5,047,171)


                                                              ------------     -----------    -----------


Cash flows from investing activities:


  Purchases of marketable securities........................            --              --       (600,000)


  Sales and maturities of marketable securities.............       580,144       1,340,609      2,079,064


  Patent and intangible expenditures........................      (102,227)       (431,526)      (150,534)


  Deferred financing fees...................................            --              --         56,313


  Capital expenditures......................................      (220,416)       (601,331)      (931,229)


  Acquisitions, net of cash acquired........................      (995,876)             --       (112,986)


  Investment in Beacon Power Corporation....................      (696,667)     (2,007,508)            --


                                                              ------------     -----------    -----------


Net cash (used in) provided by investing activities.........    (1,435,042)     (1,699,756)       340,628


                                                              ------------     -----------    -----------


Cash flows from financing activities:


  Repayment of borrowings...................................      (100,000)        (40,625)       (35,119)


  Borrowings under line of credit...........................     2,657,234              --             --


  Repayment of borrowings under line of credit..............    (2,657,234)             --             --


  Proceeds from issuance of redeemable convertible preferred


    stock...................................................     7,212,500              --             --


  Proceeds from issuance of common stock....................            --              --      4,817,232


  Proceeds from exercise of stock options...................     1,361,334         581,739        410,009


  Proceeds from exercise of warrants........................            --       1,221,873             --


  Purchase of treasury stock................................       (76,628)       (173,076)            --


                                                              ------------     -----------    -----------


Net cash provided by financing activities...................     8,397,206       1,589,911      5,192,122


                                                              ------------     -----------    -----------


Net increase/(decrease) in cash and cash equivalents........     1,331,462      (3,054,894)       485,579


Cash and cash equivalents at beginning of year..............     1,201,610       4,256,504      3,770,925


                                                              ------------     -----------    -----------


Cash and cash equivalents at end of year....................  $  2,533,072     $ 1,201,610    $ 4,256,504


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












   The accompanying notes are an integral part of the consolidated financial


                                  statements.





                                       9</PRE>
</FONT><FONT FACE="Courier New" SIZE=1><P>&nbsp;</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS</P>
<P>A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES</P>
<P>ORGANIZATION</P>
<P>SatCon Technology Corporation (the "Company" or "SatCon") was organized as a</P>
<P>Massachusetts corporation in February 1985 and reincorporated in Delaware in</P>
<P>1992. SatCon designs, develops and manufactures intelligent, electro-mechanical</P>
<P>products for aerospace, transportation, industrial and utility applications.</P>
<P>SatCon also designs, develops and manufactures power and energy management</P>
<P>products for telecommunications, silicon wafer manufacturing, factory</P>
<P>automation, aircraft and automotive applications. The Company's</P>
<P>electro-mechanical products are being developed for a wide variety of U.S.</P>
<P>government and commercial markets. For the government, the electro-mechanical</P>
<P>systems provide for applications ranging from satellite attitude control to</P>
<P>high-speed drives for shipboard systems. In the transportation segment, SatCon</P>
<P>is developing electric and hybrid electric drive components, auxiliary power</P>
<P>units and advanced steering, alternator and starter/generator systems. The</P>
<P>Company is working with major equipment producers to develop process equipment</P>
<P>drives, high speed and precision machine tools, manipulators and machinery</P>
<P>isolation equipment. The Company's electro-mechanical systems may offer</P>
<P>advantages to the utility industry in power generation, energy storage and power</P>
<P>quality. In the consumer market, SatCon is developing variable speed motors for</P>
<P>refrigeration equipment and other long-life, high-efficiency machinery.</P>
<P>RESTATEMENT</P>
<P>The financial statements for fiscal years 1998 and 1999 have been restated.</P>
<P>The Company has determined that the recapitalization of Beacon Power Corporation</P>
<P>on December 24, 1997 did not qualify as a divestiture of a subsidiary for</P>
<P>accounting purposes in accordance with SEC Staff Accounting Bulletin</P>
<P>No. 30/Topic 5E (SAB 30) "Accounting for Divestiture of a Subsidiary or Other</P>
<P>Business Operation" as the Company had not transferred the risk and other</P>
<P>incidents of ownership of Beacon Power with sufficient certainty. In accordance</P>
<P>with SAB 30, the Company has included 100% of Beacon Power's net loss in its</P>
<P>statements of operations from December 24, 1997 to May 1999 in a manner similar</P>
<P>to the equity method of accounting and has included the assets and liabilities</P>
<P>transferred to Beacon Power as separate components in its September 30, 1998</P>
<P>balance sheet. In June 1999 in connection with a bridge note financing at Beacon</P>
<P>Power, the Company determined that the risks and other incidents of ownership of</P>
<P>Beacon Power had passed with sufficient certainty to other investors and the</P>
<P>Company began accounting for its investment in Beacon Power under the equity</P>
<P>method of accounting. The Company has recorded the face value of and cumulative</P>
<P>dividends on Beacon Power's Class D preferred stock issued on October 23, 1998</P>
<P>as an additional investment in Beacon Power. As more fully discussed in Note F,</P>
<P>the Class D preferred stockholders have the right to require the Company to</P>
<P>purchase their shares of Class D preferred stock in certain events. While the</P>
<P>Company currently believes that the Class D preferred stockholders will not</P>
<P>exercise this right, the Company has recorded the face value and the cumulative</P>
<P>dividends as a liability.</P>
<P>The accompanying financial statements reflect the following changes:</P>
<P>- The Company's share of Beacon Power's net loss for fiscal 1998 and 1999</P>
<P>increased by $1,583,819 and $3,310,567, respectively.</P>
<P>- As of September 30, 1998, the Company wrote off all of its advances to</P>
<P>Beacon Power of $596,453 and recorded the assets and liabilities</P>
<P>transferred to Beacon Power of $576,786 and $1,564,152, respectively.</P>
<P>10</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)</P>
<P>- As of September 30, 1999, the Company recorded its net investment balance</P>
<P>in Beacon Power of $414,729 and its contingent obligation to the Class D</P>
<P>preferred stockholders of Beacon Power of $5,309,115.</P>
<P>The as restated and as reported consolidated statements of operations data</P>
<P>and consolidated balance sheet data follows:</P>
</FONT><PRE>CONSOLIDATED STATEMENTS OF OPERATIONS DATA: <A NAME="node23"></A>


FOR THE YEAR ENDED


SEPTEMBER 30, 1999


---------------------------


AS RESTATED AS REPORTED


------------ ------------


Loss from Beacon Power Corporation.......................... $ (4,340,567) $ (1,030,000)


Net loss.................................................... (14,341,753) (11,031,186)


Net loss attributable to common stockholders................ (14,392,657) (11,082,090)


Net loss per share, basic and diluted....................... (1.57) (1.21)


<A NAME="node24"></A>


FOR THE YEAR ENDED


SEPTEMBER 30, 1998


---------------------------


AS RESTATED AS REPORTED


------------ ------------


Loss from Beacon Power Corporation.......................... $ (3,472,438) $ (1,888,619)


Net loss before income taxes................................ (4,853,942) (3,270,123)


Net loss attributable to common stockholders................ (4,857,814) (3,273,995)


Net loss per share, basic and diluted....................... (.54) (.37)


CONSOLIDATED BALANCE SHEET DATA:


<A NAME="node25"></A>


SEPTEMBER 30, 1999 SEPTEMBER 30, 1998


--------------------------- ---------------------------


AS RESTATED AS REPORTED AS RESTATED AS REPORTED


------------ ------------ ------------ ------------


Amount due from Beacon Power Corporation.... $ -- $ -- $ -- $ 596,453


Investment in Beacon Power Corporation...... 414,729 -- -- --


Assets transferred to Beacon Power


Corporation................................ -- -- 576,786 --


Total assets................................ 17,815,103 17,400,374 16,688,740 16,708,407


Funding commitment to Beacon Power


Corporation................................ 333,333 333,333 -- --


Liabilities transferred to Beacon Power


Corporation................................ -- -- 1,564,152 --


Contingent obligation to Class D preferred


stockholders of Beacon Power Corporation... 5,309,115 -- -- --


Accumulated deficit......................... (30,254,195) (25,359,809) (15,912,442) (14,328,623)


Total liabilities, redeemable convertible


preferred stock and stockholders' equity... 17,815,103 17,400,374 16,688,740 16,708,407</PRE>
<FONT FACE="Courier New" SIZE=1><P>The financial statements for fiscal 1997, 1998 and 1999 had previously been</P>
<P>restated in connection with the initial audit of Beacon Power. For a discussion</P>
<P>of that restatement, see Management's Discussion and Analysis of Financial</P>
<P>Condition and Results of Operations and the Company's financial statements and</P>
<P>notes thereto included in the Amendment No. 1 to the Annual Report on Form 10-K</P>
<P>as filed on</P>
<P>11 </P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)</P>
<P>August 15, 2000. The as reported financial information presented here includes</P>
<P>the effects of the August 15, 2000 restatement. The effect of this previous</P>
<P>restatement on net loss attributable to common stockholders was a decrease of</P>
<P>$1,327,679 or $0.14 per share and $1,031,506 or $0.11 per share in 1999 and</P>
<P>1998, respectively, and an increase of $1,565,497 or $0.20 per share in 1997.</P>
<P>BASIS OF CONSOLIDATION</P>
<P>The consolidated financial statements include the accounts of SatCon and its</P>
<P>majority-owned subsidiaries. All intercompany accounts and transactions have</P>
<P>been eliminated in consolidation.</P>
<P>REVENUE RECOGNITION</P>
<P>The Company performs research under cost-type, fixed-price, and</P>
<P>time-and-material contracts and sells product prototypes. On fixed-price</P>
<P>contracts, revenue is recognized on the percentage-of-completion method based on</P>
<P>the proportion of costs incurred to total estimated costs for each contract.</P>
<P>Revenue recognized in excess of amounts billed are classified in current assets</P>
<P>as unbilled contract costs. Certain contracts contain provisions for performance</P>
<P>incentives. Such incentives are included in revenue when realization is assured.</P>
<P>If a current contract estimate indicates a loss, a provision is made for the</P>
<P>total anticipated loss. All payments to the Company for work performed on</P>
<P>contracts with agencies of the U.S. government are subject to audit and</P>
<P>adjustment by the Defense Contract Audit Agency. Adjustments are recognized in</P>
<P>the period made. Revenue on time and material contracts is recognized as</P>
<P>services are provided.</P>
<P>The Company also designs and manufactures standard products such as</P>
<P>multi-chip modules and hybrids, custom electric motors, and integrated</P>
<P>suspension and motor systems. Revenue from product sales is recognized upon</P>
<P>shipment. The Company provides for warranty reserves at the time product is</P>
<P>shipped.</P>
<P>CASH AND CASH EQUIVALENTS</P>
<P>Cash and cash equivalents include demand deposits and highly liquid</P>
<P>investments with a maturity of three months or less when acquired. Cash</P>
<P>equivalents are stated at cost, which approximates market value.</P>
<P>MARKETABLE SECURITIES</P>
<P>The Company accounts for marketable securities in accordance with the</P>
<P>Statement of Financial Accounting Standard (SFAS) No. 115, "Accounting for</P>
<P>Certain Investments in Debt and Equity Securities."</P>
<P>Management determines the appropriate classification of its investments in</P>
<P>debt securities at the time of purchase and reevaluates such determination at</P>
<P>each balance sheet date. Debt securities for which the Company does not have the</P>
<P>intent or ability to hold to maturity are classified as available for sale.</P>
<P>Securities available for sale are carried at fair value, based on quoted</P>
<P>market prices, with the unrealized gains and losses, net of tax effect, reported</P>
<P>in a separate component of stockholders' equity, except for unrealized losses</P>
<P>determined to be permanent in nature. Such unrealized losses are included in the</P>
<P>determination of net income in the period in which management determines the</P>
<P>decline to be permanent. The Company is not actively involved in the purchase</P>
<P>and sale of investments classified as trading. At September 30, 1999 and 1998,</P>
<P>the Company had no investments that qualified as trading or held to maturity.</P>
<P>12</P>
<P>&nbsp;</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)</P>
<P>The amortized cost of debt securities classified as available for sale is</P>
<P>adjusted for amortization of premiums and accretion of discounts to maturity or,</P>
<P>in the case of mortgage-backed securities, over the estimated life of the</P>
<P>security. Such amortization and interest are included in interest income.</P>
<P>Realized gains and losses are included in other income or expense. The cost of</P>
<P>securities sold is based on the specific identification method.</P>
<P>INVENTORY</P>
<P>Inventories are stated at the lower of cost or market and costs are</P>
<P>determined based on the first-in, first-out method of accounting and include</P>
<P>material, labor and manufacturing overhead costs.</P>
<P>PROPERTY AND EQUIPMENT</P>
<P>Property and equipment are stated at cost. Depreciation and amortization is</P>
<P>computed using the straight-line method over the asset's estimated useful life.</P>
<P>The estimated useful lives of property and equipment are as follows:</P>
</FONT><PRE>ESTIMATED LIVES


---------------


Computer equipment and software........... 3-5 years


Electronic laboratory and shop 5 years


equipment...............................


Mechanical laboratory and shop 10 years


equipment...............................


Sales and demonstration equipment......... 3-10 years


Furniture and fixtures.................... 7-10 years


Leasehold improvements.................... Lesser of the life of the lease or the


useful life of the improvement</PRE>
<FONT FACE="Courier New" SIZE=1><P>When assets are retired or otherwise disposed of, the cost and related</P>
<P>depreciation and amortization are eliminated from the accounts and any resulting</P>
<P>gain or loss is reflected in other income.</P>
<P>LONG-LIVED ASSETS</P>
<P>The Company periodically evaluates the potential impairment of its</P>
<P>long-lived assets whenever events or changes in circumstances indicate that the</P>
<P>carrying amount of an asset may not be recoverable. At the occurrence of a</P>
<P>certain event or change in circumstances or at each balance sheet date, the</P>
<P>Company evaluates the potential impairment of an asset based on future</P>
<P>undiscounted cash flows. In the event that impairment exists, the Company will</P>
<P>measure the amount of such impairment based on the present value of estimated</P>
<P>future cash flows using a discount rate commensurate with the risks involved.</P>
<P>Factors that management considers in performing this assessment include current</P>
<P>operating results, trends and prospects and, in addition, demand, competition</P>
<P>and other economic factors. At September 30, 1999 and 1998, the Company</P>
<P>determined that there had been no impairment of its long-lived assets, except as</P>
<P>in Note E.</P>
<P>Intangibles, which consist primarily of patents and trademarks, goodwill and</P>
<P>a non-compete agreement, are amortized on a straight-line basis over periods</P>
<P>ranging from 5 to 15 years. At September 30, 1999 and 1998, accumulated</P>
<P>amortization of intangibles amounted to $831,922 and $442,237, respectively.</P>
<P>DEFERRED REVENUE</P>
<P>Deferred revenue consists of payments received from customers in advance of</P>
<P>services performed or product shipped.</P>
<P>13</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)</P>
<P>TREASURY STOCK</P>
<P>The Company is authorized to repurchase up to 5% of the Company's</P>
<P>outstanding shares of common stock through July 2000. Under the repurchase</P>
<P>program, the Company plans to purchase shares of the Company's outstanding</P>
<P>common stock on the open market from time-to-time, depending on market</P>
<P>conditions.</P>
<P>USE OF ESTIMATES</P>
<P>The preparation of financial statements, in conformity with generally</P>
<P>accepted accounting principles, requires management to make estimates and</P>
<P>assumptions that affect the reported amounts of assets and liabilities and</P>
<P>disclosure of contingent assets and liabilities at the date of the financial</P>
<P>statements and the reported amounts of revenue and expenses during the period</P>
<P>reported. Actual results could differ from these estimates.</P>
<P>INCOME TAXES</P>
<P>The Company accounts for income taxes in accordance with SFAS No. 109,</P>
<P>"Accounting for Income Taxes," which is the asset and liability method for</P>
<P>accounting and reporting for income taxes. Under SFAS No. 109, deferred tax</P>
<P>assets and deferred tax liabilities are recognized based on temporary</P>
<P>differences between the basis of assets and liabilities using statutory rates.</P>
<P>In addition, SFAS No. 109 requires a valuation allowance against net deferred</P>
<P>tax assets if, based upon the available evidence, it is more likely than not</P>
<P>that some or all of the deferred tax assets will not be realized.</P>
<P>STOCK-BASED COMPENSATION</P>
<P>The Company recognizes stock-based compensation in accordance with SFAS No.</P>
<P>123, "Accounting for Stock-Based Compensation." SFAS No. 123 requires that</P>
<P>companies recognize compensation expense for grants of stock, stock options, and</P>
<P>other equity instruments based on fair value, or, for grants to employees,</P>
<P>provide pro forma disclosure of net income and earnings per share in the notes</P>
<P>to the financial statements using the fair value method.</P>
<P>NET LOSS PER BASIC AND DILUTED COMMON SHARE</P>
<P>The Company reports net loss per basic and diluted common share in</P>
<P>accordance with SFAS No. 128, "Earnings Per Share," which establishes standards</P>
<P>for computing and presenting earnings per share. Basic earnings per share</P>
<P>excludes dilution and is computed by dividing income available to common</P>
<P>stockholders by the weighted-average number of common shares outstanding for the</P>
<P>period. Diluted earnings per share reflects the potential dilution that could</P>
<P>occur if securities or other contracts to issue common stock were exercised or</P>
<P>converted into common stock or resulted in the issuance of common stock that</P>
<P>then shared in the earnings of the Company.</P>
<P>CONCENTRATION OF CREDIT RISK</P>
<P>Financial instruments that subject the Company to concentrations of credit</P>
<P>risk consist principally of cash equivalents, investments in marketable</P>
<P>securities, trade accounts receivable, unbilled contract costs and amounts</P>
<P>receivable from exercise of stock options.</P>
<P>The Company's trade accounts receivable and unbilled contract costs and fees</P>
<P>are primarily from sales to U.S. government agencies and several commercial</P>
<P>customers. The Company does not require collateral</P>
<P>14</P>
<P>&nbsp;</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)</P>
<P>and has not historically experienced significant credit losses related to</P>
<P>receivables or unbilled contract costs and fees from individual customers or</P>
<P>groups of customers in any particular industry or geographic area.</P>
<P>The Company deposits its cash and invests in short-term investments and</P>
<P>marketable securities primarily through two regional commercial banks and an</P>
<P>investment company. Credit exposure to any one entity is limited by company</P>
<P>policy.</P>
<P>RESEARCH AND DEVELOPMENT COSTS</P>
<P>The Company expenses research and development costs as incurred.</P>
<P>COMPREHENSIVE LOSS</P>
<P>Comprehensive loss includes net loss, as well as other changes in</P>
<P>stockholders' equity, except stockholders' investments and distributions.</P>
<P>FAIR VALUE OF FINANCIAL INSTRUMENTS</P>
<P>The Company's financial instruments consist of cash and cash equivalents,</P>
<P>accounts receivable, unbilled contract costs and fees, accounts payable, debt</P>
<P>instruments and amounts receivable from exercise of stock options. The book</P>
<P>value of such financial instruments approximate their respective fair values due</P>
<P>to their short-term maturities.</P>
<P>RECLASSIFICATIONS</P>
<P>Certain prior year balances have been reclassified to conform to current</P>
<P>year presentations. For all periods presented, expenses associated with funded</P>
<P>research and development activities have been reclassified as research and</P>
<P>development expenses from cost of revenue.</P>
<P>EFFECT OF RECENT ACCOUNTING PRONOUNCEMENTS</P>
<P>In June 1999, the Financial Accounting Standards Board issued SFAS No. 137,</P>
<P>"Accounting for Derivative Instruments and Hedging Activities- Deferral of the</P>
<P>Effective Date of FASB Statement No. 133," which defers the effective date of</P>
<P>SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities" to</P>
<P>all fiscal quarters of all fiscal years beginning after June 15, 2000. SFAS No.</P>
<P>133 establishes a new model for accounting for derivatives and hedging</P>
<P>activities. It requires an entity to recognize all derivatives as either assets</P>
<P>or liabilities in the statement of financial position and measure these</P>
<P>instruments at fair value. The Company will adopt SFAS No. 133 beginning in the</P>
<P>first quarter of the fiscal year ending September 30, 2001. Upon adoption of</P>
<P>SFAS No. 133, the Company will be required to record any unrealized gains or</P>
<P>losses on the fair value of its investment in derivatives in its results of</P>
<P>operations. Adoption of SFAS No. 133 is not currently expected to have a</P>
<P>material impact to the Company's consolidated financial position, results of</P>
<P>operations or cash flows.</P>
<P>B. MARKETABLE SECURITIES</P>
<P>At September 30, 1998, marketable securities have been categorized as</P>
<P>available for sale, and as a result, are stated at fair value.</P>
<P>15</P>
<P>&nbsp;</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>B. MARKETABLE SECURITIES (CONTINUED)</P>
<P>As of September 30, 1998, marketable securities consisted of the following:</P>
</FONT><PRE><A NAME="node26"></A>


GROSS GROSS


AMORTIZED AGGREGATE UNREALIZED UNREALIZED


SECURITY CATEGORY COST BASIS FAIR VALUE GAINS LOSSES


----------------- ---------- ---------- ---------- ----------


Corporate debt securities........................... $597,197 $583,939 $ 8,149 $(21,407)


Mortgage-backed securities.......................... 70,614 73,492 2,878 --


-------- -------- ------- --------


$667,811 $657,431 $11,027 $(21,407)</PRE>
<FONT FACE="Courier New" SIZE=1><P>======== ======== ======= ========</P>
<P>The change in net unrealized losses during 1999, 1998 and 1997 were $10,380,</P>
<P>$23,312, and $32,866, respectively, and are included in the balance sheet in a</P>
<P>separate component of stockholders' equity, net of tax effect.</P>
<P>Proceeds from sales and maturities of marketable securities during 1999,</P>
<P>1998 and 1997 were $580,144, $1,340,609, and $2,079,064, respectively. Gross</P>
<P>realized losses from the sale of securities classified as available for sale</P>
<P>during 1999, 1998 and 1997 were $87,535, $0, and $0, respectively.</P>
<P>C. UNBILLED CONTRACT COSTS AND FEES</P>
<P>Unbilled contract costs and fees represent revenue recognized in excess of</P>
<P>amounts billed due to contractual provisions. These amounts included retained</P>
<P>fee and unliquidated costs totaling $282,746 and $363,087 at September 30, 1999</P>
<P>and 1998, respectively.</P>
<P>D. INVENTORY</P>
<P>Inventory consisted of the following:</P>
<P><A NAME="node27"></A></P>
</FONT><PRE>SEPTEMBER 30,


-----------------------


1999 1998


---------- ----------


Raw material......................................... $1,139,064 $1,783,803


Work-in-process...................................... 2,199,199 1,788,241


Finished goods....................................... 359,709 106,023


---------- ----------


$3,697,972 $3,678,067


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


16</PRE>
<FONT FACE="Courier New" SIZE=1><P>&nbsp;</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>E. PROPERTY AND EQUIPMENT</P>
<P>Property and equipment consisted of the following:</P>
<P><A NAME="node28"></A></P>
</FONT><PRE>SEPTEMBER 30,


-----------------------


1999 1998


---------- ----------


Machinery and equipment.............................. $4,505,287 $3,391,758


Sales and demonstration equipment.................... -- 19,052


Furniture and fixtures............................... 280,769 265,173


Computer software.................................... 621,583 556,876


Leasehold improvements............................... 648,734 626,216


---------- ----------


6,056,373 4,859,075


Less accumulated depreciation and amortization....... 2,795,741 2,181,289


---------- ----------


$3,260,632 $2,677,786


========== ==========</PRE>
<FONT FACE="Courier New" SIZE=1><P>Depreciation expense for the years ended September 30, 1999, 1998, and 1997</P>
<P>was $633,964, $540,213, and $736,924, respectively.</P>
<P>As of September 30, 1999, there was $19,903 and $29,910 of capital leases</P>
<P>that were included in machinery and equipment and computer software,</P>
<P>respectively. As of September 30, 1998, there was no equipment under capital</P>
<P>lease.</P>
<P>During 1999 and 1997, the Company determined that certain of its machinery</P>
<P>and equipment with a net book value totaling $105,544 and $2,593,558,</P>
<P>respectively, was impaired based on a change in the needs of its customers and</P>
<P>such assets were written-off during 1999 and 1997, respectively.</P>
<P>F. INVESTMENT IN BEACON POWER CORPORATION</P>
<P>On May 28, 1997, SatCon Technology Corporation entered into a Securities</P>
<P>Purchase Agreement (the "Agreement"), dated as of May 28, 1997, by and among the</P>
<P>Company, Beacon Power Corporation ("Beacon Power"), a new wholly-owned</P>
<P>subsidiary of the Company, and Duquesne Enterprises ("Duquesne"). Pursuant to</P>
<P>the terms of the Agreement, Duquesne purchased from the Company and the Company</P>
<P>issued, sold and delivered to Duquesne 798,138 shares (the "Shares") of the</P>
<P>Company's Common Stock. The aggregate consideration received by the Company was</P>
<P>$5,000,000. In exchange for a capital contribution, the Company received all of</P>
<P>the capital stock of Beacon Power, consisting of 3,375,000 shares of Beacon</P>
<P>Power's Common Stock and 1,125,000 shares of Beacon Power's preferred stock, par</P>
<P>value $.01 per share, as adjusted to reflect a 1:1.125 stock split. Duquesne</P>
<P>also entered into agreements pursuant to which it will act as exclusive</P>
<P>distributor of Beacon Power's products, subject to certain exceptions, in seven</P>
<P>Mid-Atlantic States and the District of Columbia.</P>
<P>During a recapitalization of Beacon Power on December 24, 1997, Beacon Power</P>
<P>obtained equity financing from private investors and the Company converted a</P>
<P>significant portion of its ownership of Beacon Power to non-voting convertible</P>
<P>preferred stock and transferred certain assets and liabilities to Beacon Power.</P>
<P>The Company has determined that the recapitalization of Beacon Power on December</P>
<P>24, 1997 did not qualify as a divestiture of a subsidiary for accounting</P>
<P>purposes as described in SAB 30 as the Company had not transferred the risk and</P>
<P>other incidents of ownership of Beacon Power with sufficient certainty. In</P>
<P>accordance with SAB 30, the Company has included 100% of Beacon Power's net loss</P>
<P>in its statements of operations from December 24, 1997 to May 1999 in a manner</P>
<P>similar to the equity method of</P>
<P>17</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>F. INVESTMENT IN BEACON POWER CORPORATION (CONTINUED)</P>
<P>accounting and has included the assets and liabilities transferred to Beacon</P>
<P>Power as separate components in its September 30, 1998 balance sheet. The book</P>
<P>value of assets and liabilities transferred to Beacon Power on December 24, 1997</P>
<P>was as follows:</P>
<P><A NAME="node29"></A></P>
</FONT><PRE>Accounts receivable......................................... $ 14,487


Prepaid expenses and other assets........................... 67,147


Subscriptions receivable.................................... 2,007,508


Accounts payable............................................ (50,000)


Accrued payroll and payroll related expenses................ (32,298)


Accrued expenses............................................ (118,225)


-----------


Investment in Beacon Power Corporation...................... $ 1,888,619


===========</PRE>
<FONT FACE="Courier New" SIZE=1><P>At September 30, 1998, the Company had amounts of $596,453 due from Beacon</P>
<P>Power. These amounts arose from transactions after December 24, 1997, whereby</P>
<P>the Company advanced money and made payments for certain expenses incurred by</P>
<P>Beacon Power. These advances have been written off as of September 30, 1998.</P>
<P>These advances were subsequently repaid in connection with the October 23, 1998</P>
<P>financing.</P>
<P>On October 23, 1998, the Company entered into a Securities Purchase</P>
<P>Agreement, by and among Beacon Power, Perseus Capital, L.L.C. ("Perseus"),</P>
<P>Duquesne, Micro Generation Technology Fund, L.L.C ("Micro", and together with</P>
<P>Perseus and Duquesne, the "Purchasers") and the Company. Pursuant to the terms</P>
<P>of the Agreement, (i) the Purchasers purchased from Beacon Power and Beacon</P>
<P>Power issued, sold and delivered to the Purchasers 1,900,000 shares (the</P>
<P>"Shares") of Beacon Power's Class D Redeemable Preferred Stock, $.01 par value</P>
<P>per share; (ii) the Class D redeemable preferred stock earns cumulative</P>
<P>dividends at an annual rate of 12.5%; (iii) the Purchasers have the right to</P>
<P>receive certain warrants to purchase shares of Beacon Power's common stock, $.01</P>
<P>par value per share ("Beacon Power's Common Stock"); (iv) the Company granted</P>
<P>the Purchasers the right (the "Put Right") to cause the Company, in</P>
<P>circumstances described below, to purchase all of the Shares and all of Beacon</P>
<P>Power's Common Stock issuable upon conversion of the Shares; and (v) upon</P>
<P>exercise of the Put Right pursuant to the terms of the Agreement, the Company</P>
<P>must pay the consideration contemplated by the Agreement in shares of the</P>
<P>Company's common stock, $.01 par value per share, valued at the average fair</P>
<P>value for the 15 trading days before and after notice of exercise of the Put</P>
<P>Right. The aggregate consideration received by Beacon Power was $4,750,000. The</P>
<P>Put Right is exercisable within 60 days of the second, third, fourth and fifth</P>
<P>anniversary of the closing date of the transaction, upon certain events of</P>
<P>bankruptcy of Beacon Power and upon the occurrence of certain going private</P>
<P>transactions involving the Company. The put right will terminate, if not</P>
<P>previously exercised, on the earlier of (i) October 23, 2003, (ii) upon the</P>
<P>listing of Beacon Power's common stock on the New York Stock Exchange or the</P>
<P>Nasdaq National Market, or (iii) with respect to put rights resulting from an</P>
<P>event described above, 100 days after the Purchasers receive written notice from</P>
<P>the Company requesting that the Purchasers either exercise or waive their put</P>
<P>rights resulting from that event. The Company has recorded the face value of and</P>
<P>cumulative dividends on Beacon Power's Class D preferred stock as an additional</P>
<P>investment in Beacon Power. While the Company currently believes that the Class</P>
<P>D preferred stockholders will not exercise the put right, the Company has</P>
<P>recorded the face value and the cumulative dividends as a liability. As of</P>
<P>September 30, 1999, the contingent obligation to the Class D preferred</P>
<P>stockholders is $5,309,115 consisting of $4,750,000 face value and $559,115 of</P>
<P>cumulative dividends. If the put right is exercised, the Company would</P>
<P>reclassify the value of</P>
<P>18</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>F. INVESTMENT IN BEACON POWER CORPORATION (CONTINUED)</P>
<P>the contingent obligation to the Class D preferred stockholders as common stock</P>
<P>and additional paid in capital.</P>
<P>Upon the conversion of Beacon Power's Class D redeemable preferred stock</P>
<P>into common stock, the Company's additional paid in capital will be written up</P>
<P>to reflect its beneficial interest in the proceeds of the Class D redeemable</P>
<P>preferred stock financing, in accordance with SEC Staff Accounting</P>
<P>Bulletin No. 51 "Accounting for Sales of Stock by a Subsidiary".</P>
<P>In June 1999, the Company committed to provide up to $1,000,000 of</P>
<P>additional financing to Beacon Power representing a minority share of a funding</P>
<P>commitment received by Beacon Power and therefore increased its investment in</P>
<P>Beacon Power and accrued the funding commitment of $1,000,000. As a result of</P>
<P>this financing, the Company determined that risks and other incidents of</P>
<P>ownership of Beacon Power had passed with sufficient certainty to other</P>
<P>investors and therefore, began accounting for its investment in Beacon Power</P>
<P>under the equity method. On June 22, 1999, the Company purchased from Beacon</P>
<P>Power a note (the "June 22, 1999 Note") with a principal amount of $125,000 due</P>
<P>and payable on the earlier of (i) September 22, 1999 ("Maturity Date") or</P>
<P>(ii) upon the occurrence of an event of default, as defined therein. The note</P>
<P>bears interest at 12 % per annum; provided that, if the note is not repaid in</P>
<P>full on or prior to Maturity Date, the interest rate would increase to 15% per</P>
<P>annum. The June 22, 1999 Note was issued pursuant to the terms of a Note</P>
<P>Purchase Agreement, dated as of June 22, 1999, by and among Beacon Power, the</P>
<P>Purchasers named therein, and the Company (the "Note Purchase Agreement").</P>
<P>Interest on the June 22, 1999 Note is payable on the Maturity Date.</P>
<P>On July 6, 1999, the Company purchased from Beacon Power an additional note</P>
<P>(the "July 6, 1999 Note") with a principal amount of $125,000 due and payable on</P>
<P>the earlier of (i) Maturity Date or (ii) upon the occurrence of an event of</P>
<P>default. The note bears interest at 12 % per annum; provided, that if the note</P>
<P>is not repaid in full on or prior to Maturity Date, the interest rate would</P>
<P>increase to 15% per annum (the "July 6, 1999 Note" and together with the</P>
<P>June 22, 1999 Note, the "Notes"). The July 6, 1999 Note was also issued pursuant</P>
<P>to the terms of the Note Purchase Agreement. Interest on the July 6, 1999 Note</P>
<P>is payable on the Maturity Date.</P>
<P>In August 1999, the Company exchanged in full the Notes and $83,333.33 for a</P>
<P>note with a principal amount of $333,333.33 ("Bridge Note") plus accrued</P>
<P>interest due and payable on the earlier of (i) the date of conversion of the</P>
<P>note as described below or (ii) upon the occurrence of an event of default. The</P>
<P>Bridge Note bears interest at 12 % per annum; provided that if the Funding Date</P>
<P>(as defined below) does not occur within six months, such interest rate shall</P>
<P>increase effective February 2, 2000 to 15% per annum. The Bridge Note was issued</P>
<P>pursuant to the terms of a Note and Warrant Purchase Agreement, dated as of</P>
<P>August 2, 1999, by and among Beacon Power, the Purchasers named therein, and the</P>
<P>Company (the "Note and Warrant Purchase Agreement"). Interest on the Bridge Note</P>
<P>is payable on the Maturity Date.</P>
<P>Pursuant to the terms of the Note and Warrant Purchase, the Company</P>
<P>purchased two (2) additional notes each with a principal amount of $333,333.33</P>
<P>on September 16, 1999 and October 19, 1999. The Bridge Note and the additional</P>
<P>notes each with a principal amount of $333,333.33 are collectively referred to</P>
<P>as the "Bridge Securities." At September 30, 1999, the Company has $333,333</P>
<P>payable under this commitment to Beacon Power.</P>
<P>In the event that Beacon Power obtains a funding commitment for at least $5</P>
<P>million of external funds within four months of the issuance of the first Bridge</P>
<P>Security and closes a funding pursuant to such commitment within six months of</P>
<P>the first issuance of the first Bridge Security (the date of such funding,</P>
<P>19</P>
<P>&nbsp;</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>F. INVESTMENT IN BEACON POWER CORPORATION (CONTINUED)</P>
<P>the "Funding Date"), all outstanding principal and interest on the Bridge</P>
<P>Securities will convert into equity of Beacon Power at a price and on terms that</P>
<P>are equivalent to the securities issued by Beacon Power pursuant to the funding</P>
<P>commitment. If Beacon Power does not obtain a qualified financing commitment</P>
<P>within the four-month period referred to above, or close such funding within the</P>
<P>six-month period referred to above, the Bridge Securities will convert into</P>
<P>securities of Beacon Power pursuant to terms to be agreed to with Beacon Power,</P>
<P>or if no terms are agreed to, the Company has the right to demand payment of all</P>
<P>principal and interest on the Bridge Securities.</P>
<P>Warrants to purchase shares of Beacon Power Securities were issued in</P>
<P>connection with each issuance of the Bridge Securities. The warrants are for the</P>
<P>purchase of the type of securities to be issued upon conversion of the Bridge</P>
<P>Securities or if such securities are not converted, Beacon Power common stock.</P>
<P>The number of shares of Beacon Power securities that will be subject to the</P>
<P>warrants will be determined by dividing (i) 25% of the principal amount of the</P>
<P>Bridge Securities issued by (ii) the price per share of the Bridge Securities,</P>
<P>or, if the Bridge Securities are not converted, $2.50.</P>
<P>G. LINE OF CREDIT</P>
<P>In December 1998, as modified, the Company obtained a $3,000,000 demand</P>
<P>discretionary line of credit with a bank. The line of credit bears interest at</P>
<P>the bank's prime rate plus 1 1/2% (9 3/4% as of September 30, 1999). Available</P>
<P>borrowings are based on a formula of eligible accounts receivable and inventory.</P>
<P>There were no amounts outstanding under the line of credit at September 30,</P>
<P>1999. During 1999, the maximum amount outstanding on the line of credit was</P>
<P>$2,657,234. The Company has pledged all assets of the Company as collateral</P>
<P>against this line of credit.</P>
<P>H. LONG-TERM DEBT</P>
<P>Long-term debt consists of the following:</P>
<P><A NAME="node30"></A></P>
</FONT><PRE>SEPTEMBER 30,


--------------------


1999 1998


-------- ---------


Note payable due in 52 weekly payments. The total note


of $443,804 commenced on April 16, 1997.............. $ -- $ 368,056


Capital lease obligations.............................. 50,097 --


Less: Current Portion.................................. (16,226) (146,594)


-------- ---------


$ 33,871 $ 221,462


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


20</PRE>
<FONT FACE="Courier New" SIZE=1><P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>H. LONG-TERM DEBT (CONTINUED)</P>
<P>At September 30, 1999, maturities of these obligations are as follows:</P>
<P><A NAME="node31"></A></P>
</FONT><PRE>FISCAL YEAR


-----------


2000........................................................ $ 16,226


2001........................................................ 17,494


2002........................................................ 10,778


2003........................................................ 5,599


--------


50,097


Less: Current Portion....................................... (16,226)


--------


$ 33,871


========</PRE>
<FONT FACE="Courier New" SIZE=1><P>On March 1, 1999, the Company reached a definitive settlement arrangement</P>
<P>with Albert R. Snider (the "Settlement Agreement"), the holder of the note</P>
<P>payable which commenced on April 16, 1997, regarding the suit filed against Mr.</P>
<P>Snider for breach of certain representations made by him, including statements</P>
<P>of inventory balances in the Asset Purchase Agreement, dated as of April 3,</P>
<P>1997, between FMI and Mr. Snider relating to the purchase of the business of FMI</P>
<P>and a counterclaim filed by Mr. Snider seeking, among other things, payments</P>
<P>allegedly due from the Company under a promissory note.</P>
<P>Pursuant to the terms of the Settlement Agreement, the Company made a</P>
<P>$100,000 cash payment to Mr. Snider on March 9, 1999 and the parties executed</P>
<P>mutual general releases dismissing any and all claims between them. In addition,</P>
<P>the Settlement Agreement provides a right of first refusal in favor of the</P>
<P>Company with respect to certain shares of the Company's Common Stock,</P>
<P>beneficially owned by Mr. Snider. Concurrently with the execution of the</P>
<P>Settlement Agreement, the Company and Mr. Snider entered into a consulting</P>
<P>agreement pursuant to which Mr. Snider will perform certain consulting, advisory</P>
<P>and related services as the Company may reasonably request from time to time</P>
<P>between October 1, 1999 and October 1, 2002. In exchange for these services, the</P>
<P>Company issued 42,860 shares of its Common Stock to an escrow agent who will</P>
<P>release such shares to Mr. Snider or his nominees on January 2, 2001. The</P>
<P>Company has recorded these shares held in escrow at market value and as a</P>
<P>reduction to stockholders' equity as of September 30, 1999. The Company will</P>
<P>continue to mark-to-market these securities until such shares are released from</P>
<P>escrow.</P>
<P>The Company will amortize the market value of the common stock held in</P>
<P>escrow as consulting, advisory and related services expense as services are</P>
<P>provided between the period October 1, 1999 and October 1, 2002.</P>
<P>I. COMMITMENTS AND CONTINGENCIES</P>
<P>OPERATING LEASES</P>
<P>The Company leases its facilities under various operating leases that expire</P>
<P>through 2003. The Company has also entered into a master leasing agreement to</P>
<P>lease various items of equipment not to exceed $600,000. At September 30, 1999,</P>
<P>the availability under this facility has expired.</P>
<P>21</P>
<P>&nbsp;</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>I. COMMITMENTS AND CONTINGENCIES (CONTINUED)</P>
<P>Future minimum annual rentals under the lease agreements at September 30,</P>
<P>1999 are as follows:</P>
<P><A NAME="node32"></A></P>
</FONT><PRE>FISCAL YEAR


-----------


2000........................................................ $1,471,382


2001........................................................ 1,520,400


2002........................................................ 1,446,996


2003........................................................ 1,215,498


2004........................................................ 280,850


Thereafter.................................................. 218,829


----------


Total (not reduced by minimum sublease rentals of


$1,265,847)............................................... $6,153,955


==========</PRE>
<FONT FACE="Courier New" SIZE=1><P>Total rental expense including operating expenses and real estate taxes for</P>
<P>operating leases amounted to $1,683,749, $1,235,867, and $1,245,238 for the</P>
<P>years ended September 30, 1999, 1998 and 1997, respectively.</P>
<P>Certain of the facility leases contain escalation clauses, effective</P>
<P>October 1, 1998, rental expense has been recognized on a straight-line basis</P>
<P>over the remaining lease term. At September 30, 1999, deferred rent expense</P>
<P>amounted to $110,390.</P>
<P>In the fourth quarter of 1997, the Company decided to consolidate its</P>
<P>operating facility in Tucson, AZ with its facility in Cambridge, MA. As a</P>
<P>result, the Company accrued approximately $498,000, primarily related to the</P>
<P>buyout of the facility lease. At September 30, 1999 and 1998, the Company had a</P>
<P>reserve of $100,000, primarily related to the lease cancellation costs.</P>
<P>J. EMPLOYEE BENEFIT PLAN</P>
<P>The Company offers a 401(k) Employee Benefit Plan (the "Plan"). Under the</P>
<P>Plan, any regular employee, as defined by the Plan, who has completed six months</P>
<P>of service and has attained the age of 21 years is eligible to participate.</P>
<P>Under the terms of the Plan, an employee may defer up to 15% of his or her</P>
<P>compensation through contributions to the Plan. During 1999, the Company</P>
<P>extended the Plan to its wholly-owned subsidiaries. The Company made matching</P>
<P>contributions to the Plan of $218,729, $86,883 and $133,018 during 1999, 1998</P>
<P>and 1997, respectively.</P>
<P>22</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>K. INCOME TAXES</P>
<P>The provision for income taxes consists of the following:</P>
<P><A NAME="node33"></A></P>
</FONT><PRE>FOR THE YEARS ENDED SEPTEMBER 30,


---------------------------------------


1999 1998 1997


----------- ----------- -----------


Current payable:


Federal.............................................. -- -- --


State................................................ -- $ 3,872 --


----------- ----------- -----------


Deferred tax expense/(benefit):


Federal.............................................. $(3,888,031) $(1,349,519) $(1,823,584)


State................................................ (1,167,905) (404,950) (680,530)


Change in valuation allowance........................ 5,055,936 1,754,469 2,504,114


----------- ----------- -----------


-- -- --


----------- ----------- -----------


-- $ 3,872 --


=========== =========== ===========</PRE>
<FONT FACE="Courier New" SIZE=1><P>Deferred income taxes reflect the net tax effects of temporary differences</P>
<P>between the carrying amounts of assets and liabilities for financial reporting</P>
<P>purposes and the amounts used for income tax purposes. As of September 30, 1999</P>
<P>and 1998, the components of the net deferred tax assets/(liabilities) are as</P>
<P>follows:</P>
<P><A NAME="node34"></A></P>
</FONT><PRE>1999 1998


----------------------------- -----------------------------


(AS RESTATED) (AS REPORTED) (AS RESTATED) (AS REPORTED)


------------- ------------- ------------- -------------


Federal net operating loss....... $ 5,566,879 $ 5,566,879 $ 4,081,970 $ 4,081,970


State net operating loss, net of


federal benefit................ 495,980 495,980 666,053 666,053


Unrealized losses on marketable


securities..................... -- -- 4,116 4,116


Credits.......................... 499,585 499,585 455,982 455,982


Depreciation..................... 336,038 336,038 15,318 15,318


Loss from Beacon Power


Corporation.................... 3,128,804 1,171,050 1,388,976 755,448


Other............................ 1,562,820 1,562,820 189,152 189,152


Valuation allowance.............. (11,590,106) (9,632,352) (6,801,567) (6,168,039)


------------ ----------- ------------ -----------


Net deferred income taxes........ -- -- -- --


============ =========== ============ ===========</PRE>
<FONT FACE="Courier New" SIZE=1><P>The Company has placed a full valuation allowance against its net deferred</P>
<P>tax assets since the Company believes it is "more likely than not" that it will</P>
<P>not be able to utilize its deferred tax asset.</P>
<P>A decrease in net deferred tax assets and a decrease in the valuation</P>
<P>allowance in the amount of approximately $1,240,000 each has been made to</P>
<P>account for the recapitalization of Beacon Power Corporation during the year</P>
<P>ended September 30, 1998.</P>
<P>23</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>K. INCOME TAXES (CONTINUED)</P>
<P>The provision for income taxes differs from the federal statutory rate due</P>
<P>to the following:</P>
</FONT><PRE>FOR THE YEARS ENDED


SEPTEMBER 30,


------------------------------------


1999 1998 1997


-------- -------- --------


Tax at statutory rate............................... (34.0)% (34.0)% (34.0)%


State taxes--net of federal benefit................. (6.2) (6.2) (7.3)


Other............................................... (0.7) (0.5) .6


Change in valuation allowance....................... 40.9 40.8 40.7


----- ----- -----


Effective tax rate.................................. -- % 0.1 % -- %


===== ===== =====</PRE>
<FONT FACE="Courier New" SIZE=1><P>At September 30, 1999, the Company had net operating loss carry-forwards of</P>
<P>approximately $16,550,000 and $7,976,000 for federal and state income tax</P>
<P>purposes, respectively. The federal net operating losses expire beginning</P>
<P>September 30, 2008 through 2019. The state net operating losses will expire</P>
<P>beginning September 30, 2000 through 2004. The use of these losses may be</P>
<P>limited due to ownership change limitations under Section 382 of the Code.</P>
<P>L. STOCKHOLDERS' EQUITY</P>
<P>STOCK OPTIONS</P>
<P>Under the Company's 1992, 1994, 1996 and 1998 Stock Option Plans, both</P>
<P>qualified and non-qualified stock options may be granted to certain officers,</P>
<P>employees, directors and consultants to purchase up to 1,550,000 shares of the</P>
<P>Company's common stock. At September 30, 1999, 1,450,000 of the 1,550,000 stock</P>
<P>options available for grant under the Company's 1992, 1994, 1996 and 1998 Stock</P>
<P>Option Plan have been granted.</P>
<P>During 1999, the Company adopted its 1999 Stock Option Plan that provides</P>
<P>for the grant to employees, officers, directors and consultants for qualified</P>
<P>and non-qualified stock options to purchase up to 1,500,000 shares of the</P>
<P>Company's common stock. At September 30, 1999, 816,898 of the 1,500,000 stock</P>
<P>options available for grant under the Company's 1999 Stock Option Plan have been</P>
<P>granted.</P>
<P>The 1992, 1994, 1996, 1998, and 1999 Stock Option Plans (collectively the</P>
<P>"Plans") are subject to the following provisions:</P>
<P>The aggregate fair market value (determined as of the date the option is</P>
<P>granted) of the common stock that any employee may purchase in any calendar year</P>
<P>pursuant to the exercise of qualified options may not exceed $100,000. No person</P>
<P>who owns, directly or indirectly, at the time of the granting of a qualified</P>
<P>option to him or her, more than 10% of the total combined voting power of all</P>
<P>classes of stock of the Company shall be eligible to receive any qualified</P>
<P>options under the Plans unless the option price is at least 110% of the fair</P>
<P>market value of the common stock subject to the option, determined on the date</P>
<P>of grant. Non-qualified options are not subject to this limitation.</P>
<P>Qualified options are issued only to employees of the Company, while</P>
<P>non-qualified options may be issued to non-employee directors, consultants, and</P>
<P>others, as well as to employees of the Company. Options granted under the Plans</P>
<P>may not be granted with an exercise price less than 100% of fair value of the</P>
<P>Company's common stock, as determined by the Board of Directors on the grant</P>
<P>date.</P>
<P>24</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>L. STOCKHOLDERS' EQUITY (CONTINUED)</P>
<P>Options under the Plans must be granted within 10 years from the effective</P>
<P>date of the Plan. Qualified options granted under the Plans cannot be exercised</P>
<P>more than 10 years from the date of grant, except that qualified options issued</P>
<P>to 10% or greater stockholders are limited to five-year terms. All options</P>
<P>granted under the Plans provide for the payment of the Company's exercise price</P>
<P>in cash, or by delivery to the Company of shares of common stock already owned</P>
<P>by the optionee having fair market value equal to the exercise price of the</P>
<P>options being exercised, or by a combination of such methods of payment.</P>
<P>The Plans contain antidilutive provisions authorizing appropriate</P>
<P>adjustments in certain circumstances. Shares of common stock subject to options</P>
<P>that expire without being exercised or that are canceled as a result of the</P>
<P>cessation of employment are available for further grants.</P>
<P>During 1999, the Company granted 755,000 non-qualified stock options to</P>
<P>consultants at exercise prices ranging from $5.75 to $10.00 per share of which</P>
<P>300,000 stock options were granted outside of the Plans.</P>
<P>A summary of the status of the Company's stock options as of September 30,</P>
<P>1999, 1998 and 1997 and changes for the years then ended are presented below.</P>
<P><A NAME="node35"></A></P>
</FONT><PRE>1999 1998 1997


-------------------- -------------------- --------------------


WEIGHTED WEIGHTED WEIGHTED


NUMBER OF AVERAGE NUMBER OF AVERAGE NUMBER OF AVERAGE


SHARES PRICE SHARES PRICE SHARES PRICE


--------- -------- --------- -------- --------- --------


Outstanding at beginning of year.......... 820,910 $9.58 700,427 $8.44 713,392 $7.08


Granted................................. 1,604,000 7.03 319,000 11.20 144,000 8.97


Exercised............................... (455,600) 6.98 (100,266) 5.80 (144,466) 2.25


Canceled................................ (118,083) 8.84 (98,251) 10.55 (12,499) 10.71


--------- ----- -------- ----- -------- -----


Outstanding at end of year................ 1,851,227 $8.06 820,910 $9.58 700,427 $8.44


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


Options exercisable at year-end........... 840,560 $8.57 413,403 $8.48 503,660 $8.14


========= ===== ======== ===== ======== =====</PRE>
<FONT FACE="Courier New" SIZE=1><P>The following table summarizes information about stock options outstanding</P>
<P>as of September 30, 1999.</P>
<P><A NAME="node36"></A></P>
</FONT><PRE>OPTIONS OUTSTANDING OPTIONS EXERCISABLE


---------------------------------- ----------------------


WEIGHTED WEIGHTED WEIGHTED


AVERAGE AVERAGE AVERAGE


RANGE OF NUMBER REMAINING EXERCISE NUMBER EXERCISE


EXERCISE PRICES OUTSTANDING LIFE PRICE EXERCISABLE PRICE


--------------------- ----------- --------- -------- ----------- --------


$5.00--$ 7.81....... 776,328 7.0 $ 5.97 359,328 $6.29


$8.75--$10.50....... 773,399 7.8 8.84 345,732 9.72


$11.00--$13.38....... 301,500 7.9 11.45 135,500 11.69


--------- ----- ------- ------- -----


1,851,227 7.5 $ 8.06 840,560 $8.57


========= ===== ======= ======= =====</PRE>
<FONT FACE="Courier New" SIZE=1><P>An additional 683,102 shares were available under the 1999 Stock Option Plan</P>
<P>for future grants at September 30, 1999.</P>
<P>During 1999, the Company granted fully vested options to purchase 755,000</P>
<P>shares of the Company's common stock to consultants at prices ranging from $5.75</P>
<P>to $10.00 per share. The Company has recorded</P>
<P>25</P>
<P>&nbsp;</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>L. STOCKHOLDERS' EQUITY (CONTINUED)</P>
<P>the fair value of the options, as determined by the Black-Scholes option pricing</P>
<P>model, of $2,152,277, to selling, general and administrative expenses during the</P>
<P>year ended September 30, 1999. As of September 30, 1999, options to purchase</P>
<P>450,000 shares at $7.00 per share have been exercised. As of September 30, 1999,</P>
<P>the Company received $1,333,333 of cash and the remaining amount due from the</P>
<P>shareholders is classified within stockholders' equity as amounts receivable</P>
<P>from exercise of stock options.</P>
<P>WARRANTS</P>
<P>On June 5, 1998, the Company issued to certain individuals, in settlement of</P>
<P>a claim asserted against the Company, Common Stock Purchase Warrants to purchase</P>
<P>up to 68,795 shares of common stock, as amended, at an exercise price of $11.43</P>
<P>per share. These warrants expired on November 11, 1999 unexercised.</P>
<P>On November 11, 1998, the Company issued common stock warrants to purchase</P>
<P>up to 67,125 shares of the Company's Common Stock at an exercise price of $11.43</P>
<P>per share. The Company has recorded the fair value of these warrants as</P>
<P>determined by the Black-Scholes option pricing model, of $56,362, to selling,</P>
<P>general and administrative expenses during the year ended September 30, 1999.</P>
<P>These warrants expired on November 11, 1999 unexercised.</P>
<P>On August 25, 1999, in connection with the $8 million private placement of</P>
<P>8,000 shares of the Company's Series A Convertible Preferred Stock, $0.01 par</P>
<P>value per share with Brown Simpson Strategic Growth Funds (See Note M), the</P>
<P>Company issued common stock warrants to purchase up to 120,000 and 675,000</P>
<P>shares of common stock at an exercise price of $7.80 and $8.54, respectively.</P>
<P>These warrants expire on August 25, 2003. At September 30, 1999, none of these</P>
<P>warrants have been exercised.</P>
<P>STOCK-BASED COMPENSATION</P>
<P>Had compensation cost for the Company's stock-based compensation been</P>
<P>determined based on fair value at the grant dates as calculated in accordance</P>
<P>with SFAS No. 123, the Company's net loss and loss per share for the years ended</P>
<P>September 30, 1999, 1998 and 1997 would have been increased to the pro forma</P>
<P>amounts indicated below:</P>
<P><A NAME="node37"></A></P>
</FONT><PRE>1999 1998 1997


----------------------- ----------------------- -----------------------


NET LOSS NET LOSS NET LOSS


ATTRIBUTABLE LOSS PER ATTRIBUTABLE LOSS PER ATTRIBUTABLE LOSS PER


TO COMMON COMMON TO COMMON COMMON TO COMMON COMMON


STOCKHOLDERS SHARE STOCKHOLDERS SHARE STOCKHOLDERS SHARE


------------ -------- ------------ -------- ------------ --------


As restated in 1999 and 1998 and as


reported in 1997................. $(14,392,657) $(1.57) $(4,857,814) $(.54) ($7,708,739) $ (.97)


Pro forma.......................... $(15,597,109) $(1.70) $(5,433,804) $(.61) ($7,780,546) $ (.98)</PRE>
<FONT FACE="Courier New" SIZE=1><P>The effects of applying SFAS No. 123 in this pro forma disclosure are not</P>
<P>indicative of future amounts. SFAS No. 123 does not apply to awards prior to</P>
<P>1996 and additional awards in future years are anticipated.</P>
<P>The fair value of each stock option is estimated on the date of the grant</P>
<P>using the Black-Scholes option-pricing model with the following weighted average</P>
<P>assumptions: an expected life of seven years, expected volatility of 80.0%, no</P>
<P>dividends, and risk-free interest rate of 6.08% for September 30, 1999; an</P>
<P>expected life of seven years, expected volatility of 57.9%, no dividends, and</P>
<P>risk-free interest rate of 5.76%</P>
<P>26</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>L. STOCKHOLDERS' EQUITY (CONTINUED)</P>
<P>for September 30, 1998; and an expected life of seven years, expected volatility</P>
<P>of 57.9%, no dividends, and risk-free interest rate of 6.125% for September 30,</P>
<P>1997. The weighted average price of the fair value of options granted for years</P>
<P>ended September 30, 1999, 1998 and 1997 are $5.21, $7.14 and $5.80,</P>
<P>respectively.</P>
<P>M. PREFERRED STOCK</P>
<P>The Company is authorized to issue up to 1,000,000 shares of Preferred</P>
<P>Stock, $.01 par value per share ("Preferred Stock"). The Preferred Stock may be</P>
<P>issued in one or more series, the terms of which may be determined at the time</P>
<P>of issuance by the Board of Directors, without further action by stockholders,</P>
<P>and may include voting rights (including the right to vote as a series on</P>
<P>particular matters), preferences as to dividends and liquidation, conversion and</P>
<P>redemption rights and sinking fund provisions</P>
<P>On August 25, 1999, the Company completed an $8 million private placement of</P>
<P>8,000 shares of its Series A Redeemable Convertible Preferred Stock, $0.01 par</P>
<P>value per share (the "Series A Preferred Stock"), with Brown Simpson Strategic</P>
<P>Growth Funds ("Brown Simpson"). The Series A Preferred Stock is initially</P>
<P>convertible into 1,025,641 shares of the Company's common stock, $0.01 par value</P>
<P>per share (the "Common Stock"), at an initial conversion price of $7.80 per</P>
<P>share. The Series A Preferred Stock is also subject to certain dilution</P>
<P>protection for a period of three years. Under certain circumstances, the Company</P>
<P>has the option to cause the Series A Preferred Stock to convert into shares of</P>
<P>Common Stock or otherwise be redeemed. At the end of seven years, the Company</P>
<P>must redeem any remaining shares of the Series A Preferred Stock for cash or, at</P>
<P>the Company's option, Common Stock with a then fair market value equal to the</P>
<P>original purchase price of the Series A Preferred Stock. The obligation at seven</P>
<P>years to redeem any remaining shares of the Series A Preferred Stock accelerates</P>
<P>to the fourth anniversary of the closing in the event that the average bid price</P>
<P>of the Company's Common Stock for the 60 "trading day" period immediately</P>
<P>preceeding the fourth anniversary is $5 per share or less. In the event of</P>
<P>certain changes in control events regarding the Company or if the Common Stock</P>
<P>is delisted, Brown Simpson has the right to cause the Series A Preferred Stock</P>
<P>to be redeemed.</P>
<P>In connection with the transaction, Brown Simpson also received warrants to</P>
<P>purchase up to 675,000 additional shares of Common Stock at $8.54 per share (the</P>
<P>"Brown Simpson Warrants"). The Brown Simpson Warrants expire on August 25, 2003.</P>
<P>The Company has valued these warrants at $1,818,558, based on the fair value of</P>
<P>these warrants, as determined by the Black-Scholes option pricing model and has</P>
<P>recorded this amount in addition to direct costs of $1,338,234 as transaction</P>
<P>costs of this preferred stock offering.</P>
<P>H.C. Wainwright &amp; Co., Inc. ("H.C. Wainwright") served as placement agent</P>
<P>for the transaction and received a commission of $560,000 and warrants to</P>
<P>purchase 120,000 shares of the Company's Common Stock at $7.80 per share. These</P>
<P>warrants expire on August 25, 2003. H.C. Wainwright will also receive a future</P>
<P>fee in the amount of 4% of any monies received by the Company upon the exercise</P>
<P>of the Brown Simpson Warrants. The Company has recorded the fair value of these</P>
<P>warrants, as determined by the Black-Scholes option pricing model, of $550,734</P>
<P>as a transaction cost of this preferred stock offering.</P>
<P>The Company has valued the redeemable convertible preferred stock at</P>
<P>issuance to be $4,843,208 based on the relative fair market values of the</P>
<P>financial instruments issued in connection with this placement. The Company will</P>
<P>accrete the carrying value of the redeemable convertible preferred stock to its</P>
<P>redeemable value of $8,000,000 at August 25, 2003, in the event that the average</P>
<P>bid price for the 60</P>
<P>27</P>
<P>&nbsp;</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>M. PREFERRED STOCK (CONTINUED)</P>
<P>trading days prior is $5.00 or less, using the effective interest method. As of</P>
<P>September 30, 1999, the Company has accreted $50,904 and recorded this as a</P>
<P>charge against additional paid-in capital.</P>
<P>N. SIGNIFICANT CUSTOMERS</P>
<P>Significant customers, defined as net revenues from those customers that</P>
<P>account for 10% or more of total net revenue in a fiscal year, were as follows:</P>
</FONT><PRE>PERCENTAGE OF


TOTAL NET REVENUES


FOR THE YEARS ENDED


SEPTEMBER 30,


------------------------------


CUSTOMER 1999 1998 1997


-------- -------- -------- --------


U.S. government:


U.S. Department of Defense.............................. 20.6% 22.1% 44.6%</PRE>
<FONT FACE="Courier New" SIZE=1><P>O. SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION</P>
<P>NON-CASH INVESTING AND FINANCING ACTIVITIES</P>
<P><A NAME="node38"></A></P>
</FONT><PRE>FOR THE YEARS ENDED


SEPTEMBER 30,


--------------------------------


1999 1998 1997


---------- -------- --------


Accretion of redeemable convertible preferred stock


discount.................................................. $ 50,904 $ -- $ --


Acquisition of equipment under capital leases............... $ 49,813 $ -- $ --


Contingent obligation to Class D preferred stockholders of


Beacon Power Corporation (as restated).................... $5,309,115 $ -- $ --</PRE>
<FONT FACE="Courier New" SIZE=1><P>INTEREST AND INCOME TAXES PAID</P>
<P>Cash paid for interest and income taxes was as follows:</P>
<P><A NAME="node39"></A></P>
</FONT><PRE>FOR THE YEARS ENDED


SEPTEMBER 30,


------------------------------


1999 1998 1997


-------- -------- --------


Interest........................................ $115,692 $10,206 $13,933


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


Income taxes.................................... -- $ 5,772 $ 5,800


======== ======= =======</PRE>
<FONT FACE="Courier New" SIZE=1><P>P. ACQUISITIONS</P>
<P>K&amp;D MAGMOTOR CORPORATION</P>
<P>On January 23, 1997, the Company acquired substantially all of the assets</P>
<P>and assumed certain of the liabilities of K&amp;D MagMotor Corporation ("MagMotor")</P>
<P>pursuant to the terms of an Asset Purchase Agreement, dated as of January 2,</P>
<P>1997, by and among the Company, MagMotor and MagMotor's principal stockholder</P>
<P>(the "Stockholder") (the "Asset Purchase Agreement"). The aggregate</P>
<P>consideration paid by the Company for the acquired assets of MagMotor was</P>
<P>approximately $210,000 in cash and 30,000 shares of the Company's common stock,</P>
<P>par value $.01 per share valued at $6.625 per share or $198,750.</P>
<P>28</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>P. ACQUISITIONS (CONTINUED)</P>
<P>MagMotor's assets, including machinery and equipment and inventory, were</P>
<P>recorded at their estimated market value of $250,000 and $160,000, respectively.</P>
<P>MagMotor is a manufacturer of custom electric motors targeting the factory</P>
<P>automation, medical, semi-conductor and packaging markets. The Company continues</P>
<P>to use the assets in the same manner in which they were used by MagMotor</P>
<P>immediately prior to the acquisition. The Company has included in its</P>
<P>consolidated results of operations the acquisition of MagMotor under the</P>
<P>purchase method of accounting.</P>
<P>The pro forma financial information has not been presented as the</P>
<P>acquisition of Magmotor is not material.</P>
<P>FILM MICROELECTRONICS, INC.</P>
<P>On April 16, 1997, the Company acquired substantially all of the assets of</P>
<P>Film Microelectronics, Inc. ("FMI"), pursuant to the Asset Purchase Agreement,</P>
<P>dated as of April 3, 1997, by and among the Company, FMI and FMI's principal</P>
<P>stockholder. In addition, the Company assumed trade payables aggregating</P>
<P>approximately $900,000 and the assumption of indebtedness of approximately $1</P>
<P>million. The aggregate consideration paid by the Company for the acquired assets</P>
<P>of FMI was 420,000 shares of the Company's common stock, par value $.01 per</P>
<P>share (the "Common Stock"), valued at $6.375 per share or $2,677,500.</P>
<P>FMI is a manufacturer of production and custom integrated circuits for the</P>
<P>communications, industrial, military and aerospace markets. The Company</P>
<P>continues to use the assets in the same manner in which they were used by FMI</P>
<P>immediately prior to the acquisition. FMI's assets have been recorded at their</P>
<P>estimated market values with the excess purchase price assigned to goodwill,</P>
<P>which is being amortized over 15 years.</P>
<P>The Company has included in its consolidated results of operations the</P>
<P>acquisition of FMI under the purchase method of accounting. The following</P>
<P>unaudited pro forma financial information combines SatCon and FMI's results of</P>
<P>operations as if the acquisition had taken place on October 1, 1996. The pro</P>
<P>forma results are not necessarily indicative of what the results of operations</P>
<P>actually would have been if the transaction had occurred on the applicable dates</P>
<P>indicated and are not intended to be indicative of future results of operations.</P>
<P><A NAME="node40"></A></P>
</FONT><PRE>FOR THE YEAR


ENDED


SEPTEMBER 30,


1997


-------------


Revenue..................................................... $14,974,765


Operating loss.............................................. $(8,589,880)


Net loss.................................................... $(8,110,334)


Net loss per share.......................................... $ (.99)</PRE>
<FONT FACE="Courier New" SIZE=1><P>INDUCTIVE COMPONENTS, INC. AND LIGHTHOUSE SOFTWARE, INC.</P>
<P>On January 4, 1999, the Company's MagMotor subsidiary acquired substantially</P>
<P>all of the assets and assumed certain liabilities of Inductive Components, Inc.</P>
<P>and Lighthouse Software, Inc., pursuant to the terms of an Asset Purchase</P>
<P>Agreement, dated January 4, 1999, among MagMotor, the Company, Inductive</P>
<P>Components, Inc, Lighthouse Software, Inc. and Thomas Glynn, the sole</P>
<P>stockholder of Inductive and the</P>
<P>29</P>
<P>&nbsp;</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>P. ACQUISITIONS (CONTINUED)</P>
<P>majority stockholder of Lighthouse. The aggregate consideration paid by the</P>
<P>Company for the acquired assets of Inductive Components, Inc. and Lighthouse</P>
<P>Software, Inc. was 100,000 shares of the Company's common stock, valued at</P>
<P>$5.6875 per share or $568,750. In addition, the Company assumed indebtedness of</P>
<P>approximately $246,000. The Company has included in its consolidated results of</P>
<P>operations the acquisition of Inductive and Lighthouse under the purchase method</P>
<P>of accounting. The purchase price has been allocated as follows:</P>
<P><A NAME="node41"></A></P>
</FONT><PRE>Inventory................................................... $ 50,000


Property and equipment...................................... 100,597


Intangibles................................................. 275,000


Goodwill.................................................... 389,079


--------


$814,676


========</PRE>
<FONT FACE="Courier New" SIZE=1><P>The pro forma financial information has not been presented, as the</P>
<P>acquisitions of Inductive Components, Inc. and Lighthouse Software, Inc. are not</P>
<P>material.</P>
<P>HYCOMP, INC.</P>
<P>On April 12, 1999, the Company executed an agreement to purchase</P>
<P>substantially all of the assets and assume certain liabilities of HyComp, Inc.</P>
<P>("HyComp"). This agreement was dated March 31, 1999 and was by and between</P>
<P>HyComp and HyComp Acquisition Corp., a wholly-owned subsidiary of the Company.</P>
<P>The aggregate consideration paid by the Company for the acquired assets of</P>
<P>HyComp consisted of (i) $750,000 in cash; (ii) the assumption of certain</P>
<P>liabilities and obligations of HyComp in the amount of approximately $422,000;</P>
<P>(iii) transaction costs of $95,000; and (iv) a 5% royalty to HyComp on certain</P>
<P>sales through April 12, 2000. At September 30, 1999, the Company has recorded</P>
<P>$50,000 of accrued royalties. The Company has included in its consolidated</P>
<P>results of operations the acquisition of HyComp under the purchase method of</P>
<P>accounting. The purchase price has been allocated as follows:</P>
<P><A NAME="node42"></A></P>
</FONT><PRE>Accounts receivable......................................... $ 38,556


Inventory................................................... 318,359


Deposits.................................................... 19,800


Property and equipment...................................... 940,500


----------


$1,317,215


==========</PRE>
<FONT FACE="Courier New" SIZE=1><P>The pro forma financial information has not been presented as the</P>
<P>acquisition of HyComp is not material.</P>
<P>30</P>
<P>&nbsp;</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>P. ACQUISITIONS (CONTINUED)</P>
<P>Net cash paid for the acquisitions of K&amp;D MagMotor Corporation, Film</P>
<P>Microelectronics, Inc., Inductive Components Inc., Lighthouse Software, Inc. and</P>
<P>HyComp, Inc. was as follows:</P>
<P><A NAME="node43"></A></P>
</FONT><PRE>FOR THE YEARS ENDED


SEPTEMBER 30,


----------------------------------


1999 1998 1997


---------- -------- ----------


Fair value of assets........................ $1,742,812 -- $4,723,408


Cost in excess of net assets of companies


acquired, net............................. 389,079 -- 987,678


Liabilities assumed, including transaction


costs..................................... (567,215) -- (2,624,836)


Stock issued................................ (568,800) -- (2,876,250)


---------- ------- ----------


Cash paid................................... $ 995,876 -- $ 210,000


Less: Cash acquired......................... -- -- (97,014)


---------- ------- ----------


Net cash paid for the acquisitions.......... $ 995,876 -- $ 112,986


========== ======= ==========</PRE>
<FONT FACE="Courier New" SIZE=1><P>Q. EARNINGS PER SHARE</P>
<P>The following is the reconciliation of the numerators and denominators of</P>
<P>the basic and diluted per share computations of net loss:</P>
<P><A NAME="node44"></A></P>
</FONT><PRE>FOR THE YEARS ENDED


SEPTEMBER 30,


-------------------------------------------


1999 1998 1997


------------- ------------- -----------


(AS RESTATED) (AS RESTATED)


Net loss attributable to common shareholders.......... $(14,392,657) $(4,857,814) $(7,708,739)


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


BASIC AND DILUTED:


Common shares outstanding, beginning of year........ 8,990,249 8,769,146 7,359,074


Weighted average common shares issued during the


year.............................................. 200,017 190,163 600,235


Weighted average shares repurchased during the


year.............................................. (14,225) (2,638) --


------------ ----------- -----------


Weighted average shares outstanding--basic and


diluted........................................... 9,176,041 8,956,671 7,959,309


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


Net loss per share, basic and diluted............... $ (1.57) $ (.54) $ (.97)


============ =========== ===========</PRE>
<FONT FACE="Courier New" SIZE=1><P>At September 30, 1999, 1998 and 1997, 2,782,147, 884,758 and 1,000,427</P>
<P>options and warrants, respectively, were excluded from the diluted weighted</P>
<P>average common shares outstanding as their effect would be antidilutive.</P>
<P>31</P>
<P>&nbsp;</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>R. COMPREHENSIVE LOSS</P>
<P>The Company's total comprehensive loss is as follows:</P>
<P><A NAME="node45"></A></P>
</FONT><PRE>FOR THE YEARS ENDED


SEPTEMBER 30,


-------------------------------------------


1999 1998 1997


------------- ------------- -----------


(AS RESTATED) (AS RESTATED)


Net loss.............................................. $(14,341,753) $(4,857,814) $(7,708,739)


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


Other comprehensive income, net of tax:


Unrealized gains on securities.................... $ 10,380 $ 9,835 $ 19,720


------------ ----------- -----------


Other comprehensive income........................ $ 10,380 $ 9,835 $ 19,720


------------ ----------- -----------


Comprehensive loss.................................... $(14,331,373) $(4,847,979) $(7,689,019)


============ =========== ===========</PRE>
<FONT FACE="Courier New" SIZE=1><P>S. SEGMENT DISCLOSURES</P>
<P>As of October 1, 1998, the Company adopted SFAS No. 131, "Disclosure about</P>
<P>Segments of an Enterprise and Related Information". SFAS No. 131 establishes</P>
<P>annual and interim reporting standards for an enterprise's operating segments</P>
<P>and related disclosures about its products and services, geographical areas and</P>
<P>major customers. Operating segments are defined as components of an enterprise</P>
<P>about which separate financial information is available that is evaluated</P>
<P>regularly by the chief operating decision maker, or decision making group, in</P>
<P>deciding how to allocate resources and assess their performance.</P>
<P>The Company's organizational structure is based on strategic business units</P>
<P>that offer various products to the principal markets in which the Company's</P>
<P>products are sold. These business units equate to three reportable segments:</P>
<P>research and development, power electronic products and motion-control products.</P>
<P>SatCon Technolgy Corporation provides research and development services in</P>
<P>collaboration with third-parties. Film Microelectronics, Inc designs and</P>
<P>manufactures power electronics products. The Magmotor Division specializes in</P>
<P>the engineering and manufacturing of motion-control products. The Company's</P>
<P>principal operations and markets are located in North America.</P>
<P>The accounting policies of each of the segments are the same as those</P>
<P>described in the summary of significant accounting policies. The Company</P>
<P>evaluates performance based on revenue and profit and loss from operations</P>
<P>before income taxes, interest income, interest expense, other income and losses</P>
<P>and loss from investment in Beacon Power Corporation, excluding the effects of</P>
<P>amortization of intangible assets associated with acquisitions. Common costs not</P>
<P>directly attributable to a particular segment are allocated among segments based</P>
<P>on management's estimates.</P>
<P>32</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>S. SEGMENT DISCLOSURES (CONTINUED)</P>
<P>The following is a summary of the Company's operations by operating segment:</P>
<P><A NAME="node46"></A></P>
</FONT><PRE>FOR THE YEARS ENDED


SEPTEMBER 30,


---------------------------------------


1999 1998 1997


----------- ----------- -----------


Research and development:


Funded research and development


revenue............................ $ 6,355,383 $ 8,010,735 $ 8,738,293


----------- ----------- -----------


Loss from operations, net of


amortization....................... $(6,577,012) $(1,454,707) $(8,088,347)


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


Power electronic products:


Revenue.............................. $ 6,306,085 $ 5,909,765 $ 2,594,023


----------- ----------- -----------


(Loss)/income from operations, net of


amortization....................... $(2,073,946) $ 504,528 $ 137,268


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


Motion-control products:


Revenue.............................. $ 2,816,413 $ 1,610,423 $ 1,134,019


----------- ----------- -----------


(Loss)/income from operations, net of


amortization....................... $ (755,272) $ (310,023) $ 93,609


=========== =========== ===========</PRE>
<FONT FACE="Courier New" SIZE=1><P>The following is a summary of the Company's long-lived assets excluding</P>
<P>assets transferred to Beacon Power Corporation and investment in Beacon Power</P>
<P>Corporation by operating segment:</P>
<P><A NAME="node47"></A></P>
</FONT><PRE>SEPTEMBER 30,


-----------------------


1999 1998


---------- ----------


Research and development:


Long-lived assets.................................. $1,717,228 $1,842,517


---------- ----------


Power electronic products:


Long-lived assets.................................. $3,978,027 $3,416,341


---------- ----------


Motion-control products:


Long-lived assets.................................. $ 863,661 $ 434,248


---------- ----------</PRE>
<FONT FACE="Courier New" SIZE=1><P>T. SUBSEQUENT EVENTS</P>
<P>On October 21, 1999, the Company received an investment from Mechanical</P>
<P>Technology, Inc. ("MTI") of $7,000,000 in the Company. In consideration for</P>
<P>MTI's investment, MTI will receive 1,030,000 shares of the Company's common</P>
<P>stock at a discounted price of approximately $6.80 per share, $.01 par value per</P>
<P>share (the "Common Stock"), and warrants to purchase an additional 100,000</P>
<P>shares of the Company's Common Stock. MTI funded $2,570,000 of its investment in</P>
<P>the Company on October 21, 1999 and received 370,800 shares of the Company's</P>
<P>Common Stock and a warrant to purchase 36,000 shares of the Company's Common</P>
<P>Stock, and it will make the remaining investment by the end of January 2000. In</P>
<P>addition, the Company has received a warrant to purchase 36,000 shares of MTI's</P>
<P>Common Stock and will receive the remaining warrant to purchase 64,000 shares of</P>
<P>MTI's Common Stock by the end of</P>
<P>33</P>
<P>&nbsp;</P>
<P>SATCON TECHNOLOGY CORPORATION</P>
<P>NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)</P>
<P>T. SUBSEQUENT EVENTS (CONTINUED)</P>
<P>January 2000. The Company will record the fair value of the warrants received as</P>
<P>an asset and as additional paid in capital.</P>
<P>Additionally, the Company acquired Ling Electronics, Inc. and Ling</P>
<P>Electronics, Ltd. (collectively, "Ling Electronics") from MTI. In consideration</P>
<P>for the acquisition of Ling Electronics, MTI received $70,000 and 770,000 shares</P>
<P>of the Company's common stock, $.01 par value per share (the "Common Stock")</P>
<P>valued at $9.8438 per share or $7,579,726.</P>
<P>The following unaudited pro forma financial information combines SatCon and</P>
<P>Ling's results of operations as if the acquisition had taken place on</P>
<P>October 1, 1997. The pro forma results are not necessarily indicative of what</P>
<P>the results of operations actually would have been if the transaction had</P>
<P>occurred on the applicable dates indicated and are not intended to be indicative</P>
<P>of future results of operations.</P>
<P><A NAME="node48"></A></P>
</FONT><PRE>FOR THE YEARS ENDED


SEPTEMBER 30,


--------------------------


1999 1998


------------ -----------


(UNAUDITED)


Revenue........................................... $ 23,849,881 $27,764,923


Operating loss (as restated)...................... $(11,316,689) $(2,433,575)


Net loss (as restated)............................ $(15,881,125) $(5,740,230)


Net loss attributable to common stockholders


(as restated)................................... $(15,932,029) $(5,740,230)


Net loss per share, basic and diluted (as


restated)....................................... $ (1.60) $ (0.59)</PRE>
<FONT FACE="Courier New" SIZE=1><P>On November 16, 1999, the Company purchased certain intellectual property,</P>
<P>equipment and other assets from Northrop Gruman Corporation ("NGC"). These</P>
<P>assets were used by NGC in connection with its power electronics products</P>
<P>business. The Company also entered into (i) a sublease with NGC pursuant it</P>
<P>entered into a five-year sublease for approximately 14,863 square feet of</P>
<P>rentable space in the Baltimore area and (ii) a three-year Transition Services</P>
<P>Agreement providing the Company access to certain test facilities and personnel</P>
<P>of NGC on a fee basis. In consideration for these foregoing acquisition and</P>
<P>agreements, NGC received 578,761 shares of the Company's common stock, $.01 par</P>
<P>value per share (the "Common Stock"), and warrants to purchase an additional</P>
<P>200,000 shares of the Company's Common Stock.</P>
<P>The pro forma financial information has not been presented, as the Company</P>
<P>views this transaction as the purchase of assets rather than as a business</P>
<P>combination.</P>
<P>34</P>
</FONT><FONT SIZE=2><P>&#9;</P><DIR>
<DIR>

<P>INTRODUCTION TO UNAUDITED PRO FORMA COMBINED CONSOLIDATED FINANCIAL STATEMENTS</P>
<P>On October 21, 1999, the Company created a strategic alliance with SatCon Technology Corporation (SatCon). SatCon acquired Ling Electronics, Inc. and Ling Electronics, Ltd. (Ling) from the Company and the Company agreed to invest approximately $7
million in SatCon. This investment was done in two stages. In consideration for the acquisition of Ling and the Company's investment, the Company received 1,800,000 shares of SatCon's common stock and warrants to purchase an additional 100,000 shares of
SatCon's common stock. SatCon also received warrants to purchase 100,000 shares of the Company's common stock (300,000 after the April 3, 2000 3-for-1 stock split).</P>
<P>As a part of the SatCon transaction, the Company issued warrants to purchase 36,000 and 64,000 shares (108,000 and 192,000 shares after the April 3, 2000 3-for-1 stock split) of the Company's stock on October 21, 1999 and January 31, 2000,
respectively. The warrants are immediately exercisable at $37.66 per share ($12.56 per share post split) and expire on October 21, 2003 and January 31, 2004, respectively. The estimated fair value of these warrants at the dates issued were $14.81 and
$49.14 per share ($4.94 and $16.38 per share post split), respectively, using a Black-Scholes option pricing model and assumptions similar to those used for valuing the Company's stock options.</P>
<P>The Company also received warrants to purchase 36,000 and 64,000 shares of SatCon common stock on October 21, 1999 and January 31, 2000, respectively. The warrants are immediately exercisable at $8.80 per share and expire on October 21, 2003 and
January 31, 2004, respectively.</P>
<P>In addition, David Eisenhaure, President and Chief Executive Officer of SatCon Technology Corporation, became a member of the Board of Directors of the Company and Alan Goldberg, a director of the Company and co-Chief Executive Officer of First Albany
Companies Inc. became a member of SatCon's Board of Directors. SatCon has also agreed to appoint an additional member to its Board of Directors based on the recommendation of the Company.</P>
<P>The Company accounts for its investment in SatCon on the equity method. The consolidated financial statements include the Company's investments in SatCon plus its proportionate share of earnings/losses (on a one-quarter lag). </P>
<P>35</P>
<P>&nbsp;</P>
<P>The following unaudited pro forma combined consolidated balance sheet as of September 30, 1999 and the unaudited pro forma combined consolidated statements of operations for the year ended September 30, 1999 give effect to the acquisition of SatCon
common stock accounted for under the equity method of accounting and disposition of Ling accounted for as a sale of a subsidiary. The unaudited pro forma combined consolidated financial statements are based on historical consolidated financial statements
of MTI and Ling under the assumptions and adjustments set forth in the accompanying notes to the unaudited pro forma combined consolidated financial statements.</P>
<P>The unaudited pro forma combined consolidated balance sheet assumes that the acquisition and disposition were consummated on September 30, 1999; and the unaudited pro forma combined consolidated statements of operations for the year ended September
30, 1999 assumes the acquisition and disposition were consummated on October 1, 1998.</P>
<P>The unaudited pro forma combined consolidated financial statements may not be indicative of the results that actually would have occurred if the acquisition had been consummated on the date indicated or which may be obtained in the future. The
unaudited pro forma combined consolidated financial statements should be read in conjunction with the historical consolidated financial statements of SatCon and Ling.</P></DIR>
</DIR>

<P>36</P>
<P>&nbsp;</P>
<P ALIGN="CENTER">MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES</P>
<P ALIGN="CENTER">UNAUDITED PRO FORMA COMBINED CONSOLIDATED BALANCE SHEET</P>
<P ALIGN="CENTER">As of September 30, 1999</P>
<P ALIGN="CENTER">(Dollars in thousands)</P>
<P ALIGN="CENTER">&nbsp;</P></FONT>
<TABLE BORDER CELLSPACING=1 CELLPADDING=7 WIDTH=799>
<TR><TD WIDTH="31%" VALIGN="TOP">
<P ALIGN="CENTER"><FONT SIZE=1>&nbsp;</P>
<P ALIGN="CENTER">ASSETS</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="CENTER">MTI</P>
<U><P ALIGN="CENTER">Historical</U></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="CENTER">Ling</P>
<U><P ALIGN="CENTER">Historical </U>(1)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="CENTER">SatCon</P>
<U><P ALIGN="CENTER">Investment</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="CENTER">Pro Forma</P>
<U><P ALIGN="CENTER">Adjustments</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="CENTER">Pro Forma</P>
<U><P ALIGN="CENTER">Combined</U></FONT></TD>
</TR>
<TR><TD WIDTH="31%" VALIGN="TOP">
<FONT SIZE=2><P>CURRENT ASSETS</P>
<P>Cash and cash equivalents</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">&nbsp;</P>
<P ALIGN="RIGHT">$ 5,870</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">&nbsp;</P>
<P ALIGN="RIGHT">$ (64)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">&nbsp;</P>
<P ALIGN="RIGHT">$ 70</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">&nbsp;</P>
<P ALIGN="RIGHT">(3)</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</P>
<P>$ -</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">&nbsp;</P>
<P ALIGN="RIGHT">$ 5,876</FONT></TD>
</TR>
<TR><TD WIDTH="31%" VALIGN="TOP">
<FONT SIZE=2><P>Investments in marketable securities</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">7,876</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(7,070)</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(3)</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">806</FONT></TD>
</TR>
<TR><TD WIDTH="31%" VALIGN="TOP">
<FONT SIZE=2><P>Accounts receivable, less allowance of</P>
<P>$113 (1999) and $99 (1998)</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">3,852</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(2,377)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,475</FONT></TD>
</TR>
<TR><TD WIDTH="31%" VALIGN="TOP">
<FONT SIZE=2><P>Other receivables - related parties</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">105</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">105</FONT></TD>
</TR>
<TR><TD WIDTH="31%" VALIGN="TOP">
<FONT SIZE=2><P>Inventories</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">3,752</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(2,807)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">945</FONT></TD>
</TR>
<TR><TD WIDTH="31%" VALIGN="TOP">
<FONT SIZE=2><P>Taxes receivable</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">10</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">10</FONT></TD>
</TR>
<TR><TD WIDTH="31%" VALIGN="TOP">
<FONT SIZE=2><P>Note receivable - current</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">329</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">329</FONT></TD>
</TR>
<TR><TD WIDTH="31%" VALIGN="TOP">
<FONT SIZE=2><P>Prepaid expenses and other current assets</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">265</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(122)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">143</FONT></TD>
</TR>
<TR><TD WIDTH="31%" VALIGN="TOP">
<FONT SIZE=2><P>Net assets of a discontinued operation</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
</TR>
<TR><TD WIDTH="31%" VALIGN="TOP">
<FONT SIZE=2><P>Total Current Assets</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">22,059</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(5,370)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">(7,000)</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">9,689</FONT></TD>
</TR>
<TR><TD WIDTH="31%" VALIGN="TOP">
<FONT SIZE=2><P>Property, Plant and Equipment, net</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">827</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(394)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">433</FONT></TD>
</TR>
<TR><TD WIDTH="31%" VALIGN="TOP">
<FONT SIZE=2><P>Note receivable - noncurrent</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">184</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">184</FONT></TD>
</TR>
<TR><TD WIDTH="31%" VALIGN="TOP">
<FONT SIZE=2><P>Investment in SatCon</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">17,486</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(2)</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">17,486</FONT></TD>
</TR>
<TR><TD WIDTH="31%" VALIGN="TOP">
<FONT SIZE=2><P>Investment in Plug Power</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">8,710</U></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">8,710</U></FONT></TD>
</TR>
<TR><TD WIDTH="31%" VALIGN="TOP">
<FONT SIZE=2><P>Total Assets</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$<U>31,780</U></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$<U>(5,764</U>)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$<U>10,486</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P>$<U> - </U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$<U>36,502</U></FONT></TD>
</TR>
</TABLE>

<FONT SIZE=2><P ALIGN="CENTER">37</P>
</FONT><FONT SIZE=1><P ALIGN="CENTER">MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES</P>
<P ALIGN="CENTER">UNAUDITED PRO FORMA COMBINED CONSOLIDATED BALANCE SHEET (Continued)</P>
<P ALIGN="CENTER">As of September 30, 1999</P>
<P ALIGN="CENTER">(Dollars in thousands)</P></FONT>
<TABLE BORDER CELLSPACING=1 CELLPADDING=7 WIDTH=781>
<TR><TD WIDTH="34%" VALIGN="TOP">
<P><FONT SIZE=1>LIABILITIES AND SHAREHOLDERS' EQUITY </FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="CENTER">MTI</P>
<U><P ALIGN="CENTER">Historical</U></FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="CENTER">Ling</P>
<U><P ALIGN="CENTER">Historical </U>(1)</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="CENTER">SatCon</P>
<U><P ALIGN="CENTER">Investment</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="CENTER">Pro Forma</P>
<U><P ALIGN="CENTER">Adjustments</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="CENTER">Pro Forma</P>
<U><P ALIGN="CENTER">Combined</U></FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>CURRENT LIABILITIES </FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>Income taxes payable</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">$ -</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">$ -</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">$ -</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">$ -</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">$ -</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>Accounts payable</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">614</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">(409)</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">475</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">(4)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">680</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>Accrued liabilities</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">2,243</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">(811)</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">1,432</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>Contribution payable-Plug Power</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>Net liabilities of discontinued operations</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">540</U></FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">540</U></FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>Total Current Liabilities</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">3,397</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">(1,220)</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">475</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">2,652</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>LONG-TERM LIABILITIES</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>Deferred income taxes and other credits</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">597</U></FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">597</U></FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>Total Liabilities</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">$<U> 3,994</U></FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">(1,220</U>)</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">475</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">3,249</U></FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>PARENT COMPANY INVESTMENT (TO)/FROM</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">(6,907)</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">6,907</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">(6)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>COMMITMENTS AND CONTINGENCIES</P>
<P>SHAREHOLDERS' EQUITY</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>Common stock, par value $1 per share,</P>
<P>Authorized 15,000,000; issued 11,649,959</P>
<P>(1999) and 10,773,968 (1998)</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">&nbsp;</P>
<P ALIGN="RIGHT">11,649</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">&nbsp;</P>
<P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">&nbsp;</P>
<P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">&nbsp;</P>
<P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">&nbsp;</P>
<P ALIGN="RIGHT">11,649</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>Paid-in capital</P>
<P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">42,755</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">(1,636)</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">2,288</P>
<P ALIGN="RIGHT">3,678</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">(9)</P>
<P ALIGN="RIGHT">(5)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">47,085</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>Deficit</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">(26,573)</U></FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">3,988</U></FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">1,126</P>
<U><P ALIGN="RIGHT">(3,988</U>)</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">(6)</P>
<P ALIGN="RIGHT">(7)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="CENTER">-</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">(25,447</U>)</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">27,831</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">2,352</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">3,104</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="CENTER">- </U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">33,287</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>Accumulated Other Comprehensive Loss:</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>Unrealized loss on available for sale </P>
<P>Securities, net</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">(5)</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">(5)</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>Foreign currency translation adjustment</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">(11)</U></FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">11</U></FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">- </U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">-</U></FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>Accumulated Other Comprehensive Loss</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">(16)</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">11</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">(5)</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>Common stock in treasury, at cost,</P>
<P>6,750 shares (1999) and</P>
<P>4,500 shares (1998)</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">&nbsp;</P>
<P ALIGN="RIGHT">(29)</U></FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">&nbsp;</P>
<U><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">&nbsp;</P>
<U><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">&nbsp;</P>
<U><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">&nbsp;</P>
<U><P ALIGN="RIGHT">(29)</U></FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>Total Shareholders' Equity</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">27,786</U></FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">2,363</U></FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">3,104</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="CENTER">- </U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=1><P ALIGN="RIGHT">33,253</U></FONT></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP">
<FONT SIZE=1><P>Total Liabilities and Shareholders' Equity</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">$<U> 31,780</U></FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">$<U>(5,764)</U></FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">$<U>10,486</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P>$<U> - </U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">$<U>36,502</U></FONT></TD>
</TR>
</TABLE>

<FONT SIZE=2><P>38</P>
</FONT><FONT SIZE=1><P ALIGN="CENTER">MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES</P>
<P ALIGN="CENTER">UNAUDITED PRO FORMA COMBINED CONSOLIDATED STATEMENTS OF OPERATIONS</P>
</FONT><FONT SIZE=2><P ALIGN="CENTER">For the Year Ended September 30, 1999</P>
<P ALIGN="CENTER">(Dollars in thousands)</P></FONT>
<TABLE BORDER CELLSPACING=1 CELLPADDING=7 WIDTH=853>
<TR><TD WIDTH="32%" VALIGN="TOP">
<P><FONT SIZE=2>&nbsp;</P>
<P>&nbsp;</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">MTI</P>
<U><P ALIGN="CENTER">Historical</U></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">Ling</P>
<U><P ALIGN="CENTER">Historical</U> (1)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">SatCon</P>
<U><P ALIGN="CENTER">Investment</U></FONT></TD>
<TD WIDTH="4%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">Pro Forma</P>
<U><P ALIGN="CENTER">Adjustments</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">Pro Forma</P>
<U><P ALIGN="CENTER">Combined</U></FONT></TD>
</TR>
<TR><TD WIDTH="32%" VALIGN="TOP">
<FONT SIZE=2><P>Net sales</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$12,885</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$(8,372)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$ -</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$ -</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">$ 4,513</FONT></TD>
</TR>
<TR><TD WIDTH="32%" VALIGN="TOP">
<FONT SIZE=2><P>Cost of sales</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">8,239</U></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">(6,213</U>)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="4%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">- </U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="CENTER">2,026</U></FONT></TD>
</TR>
<TR><TD WIDTH="32%" VALIGN="TOP">
<FONT SIZE=2><P>Gross profit</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">4,646</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(2,159)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">2,487</FONT></TD>
</TR>
<TR><TD WIDTH="32%" VALIGN="TOP">
<FONT SIZE=2><P>Selling, general and administrative expenses</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">4,949</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(3,048)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">1,901</FONT></TD>
</TR>
<TR><TD WIDTH="32%" VALIGN="TOP">
<FONT SIZE=2><P>Product development and research costs</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">1,105</U></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">(188</U>)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="4%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="CENTER">917</U></FONT></TD>
</TR>
<TR><TD WIDTH="32%" VALIGN="TOP">
<FONT SIZE=2><P>Operating (loss) income</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(1,408)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,077</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">- </FONT></TD>
<TD WIDTH="4%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">(331)</FONT></TD>
</TR>
<TR><TD WIDTH="32%" VALIGN="TOP">
<FONT SIZE=2><P>Interest expense</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(106)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">(106)</FONT></TD>
</TR>
<TR><TD WIDTH="32%" VALIGN="TOP">
<FONT SIZE=2><P>Gain on sale of division/subsidiary</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,126</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(6)</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">1,126</FONT></TD>
</TR>
<TR><TD WIDTH="32%" VALIGN="TOP">
<FONT SIZE=2><P>Equity in investee losses</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(9,363)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(3,993)</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(8)</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">(13,356)</FONT></TD>
</TR>
<TR><TD WIDTH="32%" VALIGN="TOP">
<FONT SIZE=2><P>Other income (expense), net</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">185</U></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">10</U></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="4%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="CENTER">195</U></FONT></TD>
</TR>
<TR><TD WIDTH="32%" VALIGN="TOP">
<FONT SIZE=2><P>(Loss) income from continuing operations </P>
<P>before extraordinary item and income taxes</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(10,692)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,087</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,126</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(3,993)</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">(12,472)</FONT></TD>
</TR>
<TR><TD WIDTH="32%" VALIGN="TOP">
<FONT SIZE=2><P>Income tax expense</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">37</U></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="4%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<U><FONT SIZE=2><P>37</U></FONT></TD>
</TR>
<TR><TD WIDTH="32%" VALIGN="TOP">
<FONT SIZE=2><P>(Loss) income from continuing operations</P>
<P>before extraordinary item </FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(10,729)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,087</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,126</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(3,993)</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(12,509)</FONT></TD>
</TR>
<TR><TD WIDTH="32%" VALIGN="TOP">
<FONT SIZE=2><P>Extraordinary item - gain on extinguishment</P>
<P>of debt, net of taxes ($106)</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="CENTER">-</U> </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="4%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="CENTER">-</U></FONT></TD>
</TR>
<TR><TD WIDTH="32%" VALIGN="TOP">
<FONT SIZE=2><P>(Loss) income from continuing operations</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(10,729)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,087</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,126</FONT></TD>
<TD WIDTH="4%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(3,993)</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">(12,509)</FONT></TD>
</TR>
<TR><TD WIDTH="32%" VALIGN="TOP">
<FONT SIZE=2><P>Income (loss) from discontinued operations</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">41</U></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="4%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="RIGHT">-</U></FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<U><FONT SIZE=2><P ALIGN="CENTER">41</U></FONT></TD>
</TR>
<TR><TD WIDTH="32%" VALIGN="TOP">
<FONT SIZE=2><P>Net (loss) income</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$<U>(10,688)</U></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$<U> 1,087</U></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$<U>1,126</U></FONT></TD>
<TD WIDTH="4%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$<U>(3,993</U>)</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">
<FONT SIZE=2><P>&nbsp;</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">$<U>(12,468)</U></FONT></TD>
</TR>
</TABLE>

<FONT SIZE=2><P ALIGN="CENTER">39</P>
<P>&nbsp;</P>
<P ALIGN="CENTER">NOTES TO UNAUDITED PRO FORMA </P>
<P ALIGN="CENTER">COMBINED CONSOLIDATED FINANCIAL STATEMENTS</P>
<P ALIGN="CENTER">&nbsp;</P>
<P>The following is a summary of adjustments reflected in the unaudited pro forma combined consolidated balance sheet:</P>
</FONT><PRE>(1)&#9;Represents the removal of Ling's historical financial data as a result of the sale of
&#9;Ling to SatCon.





<OL START=2>

MTI's initial investment in SatCon as a result of the sale of Ling.






($ in 000's)







Exchange of Ling for 770,000 shares of SatCon valued &#9; $ 6,738


at $8.75/share. (Note: sale was effective at 8 a.m. on


October 21, 1999, therefore closing price on


October 20, 1999 was used)&#9;


Cash investment made on October 21, 1999 for &#9;           2,570


370,800 shares of SatCon and warrants to purchase


36,000 shares of SatCon&#9;


MTI warrant to purchase 36,000 shares of MTI stock


issued to SatCon valued using the Black-Scholes method&#9;&#9;533


Cash investment made on January 31, 2000 for


659,200 shares of SatCon and warrants to purchase


64,000 shares of SatCon&#9;&#9;&#9;&#9;&#9;&#9;             4,500


MTI warrant to purchase 64,000 shares of MTI stock






issued to SatCon valued using the Black-Scholes method      <U>3,145
</U>





&#9;


                                                          <U>$17,486
</U>








Represents $70,000 cash received from SatCon in addition to the 770,000 shares of


SatCon received in exchange for Ling and MTI's $7,070,000 cash investment in SatCon


(1,030,000 shares and 100,000 warrants).


Represents deal costs related to the sale of Ling.


Represents 100,000 warrants to purchase MTI common stock issued to SatCon valued using the Black-Scholes method.




40


&nbsp;


NOTES TO UNAUDITED PRO FORMA






COMBINED CONSOLIDATED FINANCIAL STATEMENTS






(6) &#9;Calculation of gain on sale of Ling and initial investment in SatCon.




&#9; &#9;
($ in 000's)



&#9;Parent company investment (to)/from Ling&#9;$(6,907)


&#9; (Removed in Ling historical adjustment footnote 1)


&#9;Paid-in capital Ling&#9;                     (1,636)


&#9; (Removed in Ling historical adjustment footnote 1)


&#9;Accrued deal costs&#9;                         (475)


&#9;Investment in SatCon (2)&#9;&#9;              6,738


&#9;


&#9;Cash received from SatCon for sale of Ling in addition to 770,000 shares&#9;                                              70


&#9;Ling accumulated deficit transferred to MTI&#9;&#9;3,988


&#9;Stock option compensation for accelerated vesting for Ling employees&#9; <U>                                                        (652</U>)


&#9;&#9;                                          $<U> 1,126



</U>
(7) Represents the transfer of Ling's accumulated deficit as of date of sale to MTI.&#9;


(8) Represents equity accounting for MTI's investment in SatCon, including the amortization of


embedded differences and MTI's share of SatCon losses and equity changes recorded on a


one-quarter lag basis.


(9) The following items have been recorded in paid-in capital:


&#9;&#9;


&#9;Replace Ling paid in capital removed in (1)&#9;   $1,636


&#9;Stock option compensation (2)&#9;                 <U>652</U>&#9;</PRE>
<FONT SIZE=2><P>&#9;&#9;&#9; $<U>2,288</U>&#9;&#9;&#9;&#9;</P>
<P>41</P>
<P>&nbsp;</P>
<P>&nbsp;</P>
<P>SIGNATURES</P>
<P>Pursuant to the requirements of the Securities Exchange Act of 1934, the</P>
<P>Registrant has duly caused this report to be signed on its behalf by the</P>
<P>undersigned hereunto duly authorized.</P>
<P>MECHANICAL TECHNOLOGY INCORPORATED</P>
<P>Date: December 22, 2000 By: /s/ Cynthia A. Scheuer</P>
<P>------------------------ ---------------------------------</P>
<P>Cynthia A. Scheuer</P>
<P>Vice President and Chief Financial Officer</P>
<P>42</P></FONT></BODY>
</HTML>
[{"type": "8-K", "sequence": "1", "filename": "lingsalefiled122200.htm", "description": "LING SALE 10/21/99 - FORM 8-K", "secsgml_size_bytes": 169015}]
{"company-data": {"conformed-name": "MECHANICAL TECHNOLOGY INC", "cik": "0000064463", "assigned-sic": "3829", "irs-number": "141462255", "state-of-incorporation": "NY", "fiscal-year-end": "0930"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "000-06890", "film-number": "794748"}, "business-address": {"street1": "30 SOUTH PEARL STREET", "street2": "9TH FLOOR", "city": "ALBANY", "state": "NY", "zip": "12207", "phone": "5184332170"}, "mail-address": {"street1": "30 SOUTH PEARL STREET", "street2": "9TH FLOOR", "city": "ALBANY", "state": "NY", "zip": "12207"}}
============================================================================
============================================================================
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15 (d) of
the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
October 21, 1999
Mechanical Technology Incorporated
(Exact name of registrant as specified in its charter)
New York
(State or other jurisdiction of incorporation or organization)
0-6890
14-1462255
(Commission File Number) (I.R.S. Employer Identification No.)
30 South Pearl Street, Albany, New York 12207
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code
(518) 433-2170
============================================================================
Table of Contents
______________________________________________________________
8-K
Item 2.................................................................................1
Item 7.................................................................................2
Item 7(a)..............................................................................2
Item 7(b)............................................................................35
Item 2. Acquisition or Disposition of Assets.
On October 21, 1999, the Company created a strategic alliance with SatCon Technology Corporation (SatCon). SatCon acquired Ling Electronics, Inc. and Ling Electronics, Ltd. (Ling) from the Company and the Company agreed to invest approximately $7
million in SatCon. This investment was done in two stages. In consideration for the acquisition of Ling and the Company's investment, the Company received 1,800,000 shares of SatCon's common stock and warrants to purchase an additional 100,000 shares of
SatCon's common stock. SatCon also received warrants to purchase 100,000 shares of the Company's common stock (300,000 after the April 3, 2000 3-for-1 stock split).
As a part of the SatCon transaction, the Company issued warrants to purchase 36,000 and 64,000 shares
(108,000 and 192,000 shares after the April 3, 2000 3-for-1 stock split) of the Company's stock on October 21, 1999 and January 31, 2000,
respectively. The warrants are immediately exercisable at $37.66 per share ($12.56 per share post split) and expire on October 21, 2003 and January 31, 2004, respectively. The estimated fair value of these warrants at the dates issued were $14.81 and
$49.14 per share ($4.94 and $16.38 per share post split), respectively, using a Black-Scholes option pricing model and assumptions similar to those used for valuing the Company's stock options.
The Company also received warrants to purchase 36,000 and 64,000 shares of SatCon common stock on October 21, 1999 and January 31, 2000, respectively. The warrants are immediately exercisable at $8.80 per share and expire on October 21, 2003 and
January 31, 2004, respectively.
In addition, David Eisenhaure, President and Chief Executive Officer of SatCon Technology Corporation, became a member of the Board of Directors of the Company and Alan Goldberg, a director of the Company and co-Chief Executive Officer of First Albany
Companies Inc. became a member of SatCon's Board of Directors. SatCon has also agreed to appoint an additional member to its Board of Directors based on the recommendation of the Company.
The foregoing summary description is qualified in its entirety by reference to the definitive transaction documents, copies of which were filed as exhibits to the registrant's Form 10-K Report for the fiscal year ended September 30, 1999.
This report may contain forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended, which reflect the Registrant's current judgment on certain issues. Because
such statements apply to future events, they are subject to risks and uncertainties that
could cause the actual results to differ materially. Important factors, which could cause actual results to differ materially, are described in the Registrant's reports on Forms 10-K and 10-Q on file with the Securities and Exchange Commission.
1
Item 7.	Financial Statements and Exhibits.
Financial statements of businesses acquired, SatCon Technology
Corporation.
The Consolidated Financial Statements for SatCon Technology Corporation, as of the years ended September 30, 1999 and 1998 is attached hereto.
Unaudited Pro forma Combined Consolidated Financial Statements.
Exhibits.
None.
CONSOLIDATED FINANCIAL STATEMENTS of SATCON TECHNOLOGY CORPORATION
TABLE OF CONTENTS

                                                                PAGE

                                                              --------

RESTATED FINANCIAL STATEMENTS OF SATCON TECHNOLOGY

  CORPORATION

Report of Independent Public Accountants....................      3

Report of Independent Accountants...........................      4

Consolidated Financial Statements:

  Consolidated Balance Sheets as of September 30, 1999 and

    1998....................................................      5

  Consolidated Statements of Operations for the Years Ended

    September 30, 1999, 1998,

    and 1997................................................      6

  Consolidated Statements of Changes in Stockholders' Equity

    for the Years Ended

    September 30, 1999, 1998, and 1997......................      7

  Consolidated Statements of Cash Flows for the Years Ended

    September 30, 1999, 1998,

    and 1997................................................      9

  Notes to Consolidated Financial Statements................     10

                                   2
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
To the Board of Directors of
SatCon Technology Corporation:
We have audited the accompanying consolidated balance sheet of SatCon
Technology Corporation and its subsidiaries (a Delaware corporation) as of
September 30, 1999 and the related consolidated statements of operations,
changes in stockholders' equity and cash flows for the year then ended as
restated, see Note A. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audit.
We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of SatCon Technology
Corporation and its subsidiaries as of September 30, 1999, and the results of
their operations and their cash flows for the year then ended in conformity with
generally accepted accounting principles.
/s/ ARTHUR ANDERSEN LLP
Boston, Massachusetts
December 27, 1999
(except with respect to the
matter discussed in Note A, for which
the date is September 11, 2000)
3
REPORT OF INDEPENDENT ACCOUNTANTS
To the Board of Directors and Stockholders
Of SatCon Technology Corporation:
In our opinion, the consolidated balance sheet as of September 30, 1998 and
the related consolidated statements of operations, of changes in stockholders'
equity and of cash flows for each of the two years in the period ended September
30, 1998 present fairly, in all material respects, the financial position,
results of operations and cash flows of SatCon Technology Corporation and its
subsidiaries at September 30, 1998 and for each of the two years in the period
ended September 30, 1998, in conformity with generally accepted accounting
principles. In addition, in our opinion, the financial statement schedule for
the years ended September 30, 1998 and 1997 presents fairly, in all material
respects, the information set forth therein when read in conjunction with the
related consolidated financial statements. These financial statements and
financial statement schedule are the responsibility of the Company's management;
our responsibility is to express an opinion on these financial statements and
financial statement schedule based on our audits. We conducted our audits of
these statements in accordance with generally accepted auditing standards, which
require that we plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for the opinion expressed above. We have not audited the
consolidated financial statements of SatCon Technology Corporation for any
period subsequent to September 30, 1998.
As discussed in Note A, the accompanying consolidated financial statements
for the year ended September 30, 1998 reflect revised accounting for the
recapitalization of Beacon Power Corporation.
/s/ PRICEWATERHOUSECOOPERS LLP
Boston, Massachusetts
December 17, 1998,
except to the restatement described in Note A, as to
which the date is September 11, 2000
4
SATCON TECHNOLOGY CORPORATION

                          CONSOLIDATED BALANCE SHEETS

                                   (AS RESTATED)
SEPTEMBER 30,

                                                              -------------------------

                                                                 1999          1998

                                                              -----------   -----------

                           ASSETS

Current assets:

  Cash and cash equivalents.................................  $ 2,533,072   $ 1,201,610

  Marketable securities.....................................           --       657,431

  Accounts receivable, net of allowance of $386,686 and

    $51,836 at September 30, 1999 and 1998, respectively....    2,799,143     3,347,405

  Unbilled contract costs and fees, net of allowance of

    $746,121 and $57,611 at September 30, 1999 and 1998,

    respectively............................................    1,462,201     1,196,318

  Inventory.................................................    3,697,972     3,678,067

  Prepaid expenses and other current assets.................      349,070       338,017

                                                              -----------   -----------

      Total current assets..................................   10,841,458    10,418,848

Assets transferred to Beacon Power Corporation..............           --       576,786

Investment in Beacon Power Corporation......................      414,729            --

Property and equipment, net.................................    3,260,632     2,677,786

Intangibles, net............................................    3,194,609     2,967,988

Other long-term assets......................................      103,675        47,332

                                                              -----------   -----------

        Total assets........................................  $17,815,103   $16,688,740

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

  LIABILITIES, REDEEMABLE CONVERTIBLE PREFERRED STOCK AND

                    STOCKHOLDERS' EQUITY

Current liabilities:

  Accounts payable..........................................  $ 1,563,605   $ 1,447,897

  Accrued payroll and payroll related expenses..............      479,888       352,701

  Deferred revenue..........................................      113,179       197,930

  Funding commitment to Beacon Power Corporation............      333,333            --

  Other accrued expenses....................................      620,874       368,252

  Current portion of long-term debt.........................       16,226       146,594

                                                              -----------   -----------

      Total current liabilities.............................    3,127,105     2,513,374

Liabilities transferred to Beacon Power Corporation.........           --     1,564,152

Long-term debt, net of current portion......................       33,871       221,462

Other long-term liabilities.................................       29,735        17,747

Commitments and contingencies (Note I)

Contingent obligation to Class D preferred stockholders of

  Beacon Power Corporation..................................    5,309,115            --

Redeemable convertible preferred stock......................    4,894,112            --

Stockholders' equity:

  Preferred stock; $.01 par value, 1,000,000 shares

    authorized; 8,000 shares series A redeemable convertible

    preferred stock issued and outstanding at September 30,

    1999 and none issued and outstanding at September 30,

    1998....................................................           --            --

  Common stock, $.01 par value, 20,000,000 shares

    authorized; 9,617,009 and 9,018,549 shares issued at

    September 30, 1999 and 1998, respectively...............       96,170        90,185

  Additional paid-in capital................................   37,074,161    28,377,718

  Common stock held in escrow, at market value; 42,860 and 0

    shares at September 30, 1999 and 1998, respectively.....     (428,600)           --

  Amounts receivable from exercise of stock options.........   (1,816,667)           --

  Accumulated deficit.......................................  (30,254,195)  (15,912,442)

  Net unrealized losses on marketable securities, net of tax

    effect..................................................           --       (10,380)

  Treasury stock, at cost; 44,500 and 28,300 shares at

    September 30, 1999 and 1998, respectively...............     (249,704)     (173,076)

                                                              -----------   -----------

      Total stockholders' equity............................    4,421,165    12,372,005

                                                              -----------   -----------

        Total liabilities, redeemable convertible preferred

        stock and stockholders' equity......................  $17,815,103   $16,688,740

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

   The accompanying notes are an integral part of the consolidated financial

                                  statements.

                                       5
SATCON TECHNOLOGY CORPORATION

                     CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED SEPTEMBER 30,

                                                        -------------------------------------------

                                                            1999            1998

                                                        (AS RESTATED)   (AS RESTATED)      1997

                                                        -------------   -------------   -----------

Product revenue.......................................  $  9,122,498     $ 7,520,188    $ 3,728,042

Funded research and development revenue...............     6,355,383       8,010,735      8,738,293

                                                        ------------     -----------    -----------

Total revenue.........................................    15,477,881      15,530,923     12,466,335

Cost of product revenue...............................     9,510,941       5,474,067      2,683,389

                                                        ------------     -----------    -----------

Gross margin..........................................     5,966,940      10,056,856      9,782,946

                                                        ------------     -----------    -----------

Research and development expenses.....................     6,554,464       6,793,634     11,442,465

Selling, general and administrative expenses..........     8,818,706       4,523,424      6,197,951

Amortization of intangibles...........................       371,087         290,957        120,467

                                                        ------------     -----------    -----------

Total operating expenses..............................    15,744,257      11,608,015     17,760,883

                                                        ------------     -----------    -----------

Operating loss........................................    (9,777,317)     (1,551,159)    (7,977,937)

Loss from Beacon Power Corporation....................    (4,340,567)     (3,472,438)            --

Other losses..........................................      (150,464)             --             --

Interest income.......................................        42,287         179,861        283,131

Interest expense......................................      (115,692)        (10,206)       (13,933)

                                                        ------------     -----------    -----------

Net loss before income taxes..........................   (14,341,753)     (4,853,942)    (7,708,739)

Provision for income taxes............................            --           3,872             --

                                                        ------------     -----------    -----------

Net loss..............................................   (14,341,753)     (4,857,814)    (7,708,739)

Accretion of redeemable convertible preferred stock

  discount............................................       (50,904)             --             --

                                                        ------------     -----------    -----------

Net loss attributable to common stockholders..........  $(14,392,657)    $(4,857,814)   $(7,708,739)

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

Net loss per share, basic and diluted.................  $      (1.57)    $      (.54)   $      (.97)

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

Weighted average number of common shares, basic and

  diluted.............................................     9,176,041       8,956,671      7,959,309

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

   The accompanying notes are an integral part of the consolidated financial

                                  statements.

                                       6
SATCON TECHNOLOGY CORPORATION

                           CONSOLIDATED STATEMENTS OF

                        CHANGES IN STOCKHOLDERS' EQUITY

  FOR THE YEARS ENDED SEPTEMBER 30, 1999 (AS RESTATED), 1998 (AS RESTATED) AND 1997
AMOUNTS

                                                                                                 RECEIVABLE

                                                                        COMMON      COMMON          FROM

                                                         ADDITIONAL     SHARES       STOCK      EXERCISE OF

                                   COMMON      COMMON      PAID-IN     HELD IN      HELD IN        STOCK       ACCUMULATED

                                   SHARES      STOCK       CAPITAL      ESCROW      ESCROW        OPTIONS        DEFICIT

                                 ----------   --------   -----------   --------   -----------   ------------   ------------

Balance, September 30, 1996....   7,359,074   $73,591    $18,487,209        --             --             --   $ (3,345,889)

Net loss.......................          --        --             --        --             --             --     (7,708,739)

Exercise of stock options......     161,934     1,619        408,390        --             --             --             --

Change in net unrealized losses

  on marketable securities.....          --        --             --        --             --             --             --

Stock issued in acquisition....     450,000     4,500      2,871,750        --             --             --             --

Securities purchase

  agreement....................     798,138     7,981      4,809,251        --             --             --             --

                                 ----------   -------    -----------    ------    -----------   ------------   ------------

Balance, September 30, 1997....   8,769,146   $87,691    $26,576,600        --             --             --   $(11,054,628)

Net loss.......................          --        --             --        --             --             --     (4,857,814)

Exercise of stock options......     100,266     1,003        580,736        --             --             --             --

Exercise of warrants...........     149,137     1,491      1,220,382        --             --             --             --

Treasury stock purchased.......          --        --             --        --             --             --             --

Change in net unrealized losses

  on marketable securities.....          --        --             --        --             --             --             --

                                 ----------   -------    -----------    ------    -----------   ------------   ------------

Balance, September 30, 1998....   9,018,549   $90,185    $28,377,718        --             --             --   $(15,912,442)

Net loss.......................          --        --             --        --             --             --    (14,341,753)

Exercise of stock options......     455,600     4,556      3,173,445        --             --     (1,816,667)            --

Treasury stock purchased.......          --        --             --        --             --             --             --

Common stock issued in

  acquisitions.................     100,000     1,000        567,800        --             --             --             --

Common stock issued in

  connection with settlement

  agreement which is held in

  escrow.......................      42,860       429        189,762    42,860       (190,191)            --             --

Compensation expense related to

  stock options and warrants

  issued to

  non-employees................          --        --      2,208,639        --             --             --             --

Valuation adjustment for common

  stock held in escrow.........          --        --        238,409        --       (238,409)            --             --

Warrants issued in connection

  with the

  sale of redeemable preferred

  stock........................          --        --      2,369,292        --             --             --             --

Change in net unrealized losses

  on marketable securities.....          --        --             --        --             --             --             --

Accretion of redeemable

  convertible

  preferred stock discount.....          --        --        (50,904)       --             --             --             --

                                 ----------   -------    -----------    ------    -----------   ------------   ------------

Balance, September 30, 1999....   9,617,009   $96,170    $37,074,161    42,860    $  (428,600)  $ (1,816,667)  $(30,254,195)

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

                                                                      7
NET

                                 UNREALIZED

                                  LOSS ON                                TOTAL

                                 MARKETABLE   TREASURY   TREASURY    STOCKHOLDERS'

                                 SECURITIES    SHARES      STOCK        EQUITY

                                 ----------   --------   ---------   -------------

Balance, September 30, 1996....   $(39,935)        --           --   $ 15,174,976

Net loss.......................         --         --           --     (7,708,739)

Exercise of stock options......         --         --           --        410,009

Change in net unrealized losses

  on marketable securities.....     19,720         --           --         19,720

Stock issued in acquisition....         --         --           --      2,876,250

Securities purchase

  agreement....................         --         --           --      4,817,232

                                  --------     ------    ---------   ------------

Balance, September 30, 1997....   $(20,215)        --           --   $ 15,589,448

Net loss.......................         --         --           --     (4,857,814)

Exercise of stock options......         --         --           --        581,739

Exercise of warrants...........         --         --           --      1,221,873

Treasury stock purchased.......         --     28,300    $(173,076)      (173,076)

Change in net unrealized losses

  on marketable securities.....      9,835         --           --          9,835

                                  --------     ------    ---------   ------------

Balance, September 30, 1998....   $(10,380)    28,300    $(173,076)  $ 12,372,005

Net loss.......................         --         --           --    (14,341,753)

Exercise of stock options......         --         --           --      1,361,334

Treasury stock purchased.......         --     16,200      (76,628)       (76,628)

Common stock issued in

  acquisitions.................         --         --           --        568,800

Common stock issued in

  connection with settlement

  agreement which is held in

  escrow.......................         --         --           --             --

Compensation expense related to

  stock options and warrants

  issued to

  non-employees................         --         --           --      2,208,639

Valuation adjustment for common

  stock held in escrow.........         --         --           --             --

Warrants issued in connection

  with the

  sale of redeemable preferred

  stock........................         --         --           --      2,369,292

Change in net unrealized losses

  on marketable securities.....     10,380         --           --         10,380

Accretion of redeemable

  convertible

  preferred stock discount.....         --         --           --        (50,904)

                                  --------     ------    ---------   ------------

Balance, September 30, 1999....         --     44,500     (249,704)  $  4,421,165

                                  ========     ======    =========   ============
The accompanying notes are an integral part of the consolidated financial

statements.

                                        8
SATCON TECHNOLOGY CORPORATION

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED SEPTEMBER 30,

                                                              -------------------------------------------

                                                                  1999            1998

                                                              (AS RESTATED)   (AS RESTATED)      1997

                                                              -------------   -------------   -----------

Cash flows from operating activities:

  Net loss..................................................  $(14,341,753)    $(4,857,814)   $(7,708,739)

    Adjustments to reconcile net loss to net cash used in

      operating activities:

        Depreciation and amortization.......................     1,013,037         625,976        969,010

        Allowance for unbilled contract costs and fees......       688,510         (19,065)       697,968

        Allowance for doubtful accounts.....................       334,850         (94,424)        28,324

        Allowance for inventory.............................       870,021        (549,765)       758,541

        Loss from Beacon Power Corporation..................     4,340,567       3,472,438             --

        Loss on sale of marketable securities...............        87,535              --             --

        Write-off impaired assets...........................       255,544          50,104      2,593,558

        Compensation expense related to issuance of stock

        options and warrants to non-employees...............     2,208,639              --             --

        Changes in operating assets and liabilities, net of

        effects of acquisitions:

          Accounts receivable...............................        89,858        (301,909)       535,797

          Unbilled contract costs and fees..................      (954,393)        532,573       (749,462)

          Prepaid expenses and other assets.................        31,455          (8,529)        62,174

          Inventory.........................................      (601,120)     (1,550,819)    (1,161,843)

          Other assets......................................       517,402        (607,245)       212,339

          Accounts payable..................................            72         647,689       (385,868)

          Accrued costs for consolidation of facilities.....            --        (398,000)       498,000

          Accrued expenses and payroll......................       (98,163)        106,939     (1,396,970)

          Other liabilities.................................       (72,763)          6,802             --

                                                              ------------     -----------    -----------

    Total adjustments.......................................     8,711,051       1,912,765      2,661,568

                                                              ------------     -----------    -----------

Net cash used in operating activities.......................    (5,630,702)     (2,945,049)    (5,047,171)

                                                              ------------     -----------    -----------

Cash flows from investing activities:

  Purchases of marketable securities........................            --              --       (600,000)

  Sales and maturities of marketable securities.............       580,144       1,340,609      2,079,064

  Patent and intangible expenditures........................      (102,227)       (431,526)      (150,534)

  Deferred financing fees...................................            --              --         56,313

  Capital expenditures......................................      (220,416)       (601,331)      (931,229)

  Acquisitions, net of cash acquired........................      (995,876)             --       (112,986)

  Investment in Beacon Power Corporation....................      (696,667)     (2,007,508)            --

                                                              ------------     -----------    -----------

Net cash (used in) provided by investing activities.........    (1,435,042)     (1,699,756)       340,628

                                                              ------------     -----------    -----------

Cash flows from financing activities:

  Repayment of borrowings...................................      (100,000)        (40,625)       (35,119)

  Borrowings under line of credit...........................     2,657,234              --             --

  Repayment of borrowings under line of credit..............    (2,657,234)             --             --

  Proceeds from issuance of redeemable convertible preferred

    stock...................................................     7,212,500              --             --

  Proceeds from issuance of common stock....................            --              --      4,817,232

  Proceeds from exercise of stock options...................     1,361,334         581,739        410,009

  Proceeds from exercise of warrants........................            --       1,221,873             --

  Purchase of treasury stock................................       (76,628)       (173,076)            --

                                                              ------------     -----------    -----------

Net cash provided by financing activities...................     8,397,206       1,589,911      5,192,122

                                                              ------------     -----------    -----------

Net increase/(decrease) in cash and cash equivalents........     1,331,462      (3,054,894)       485,579

Cash and cash equivalents at beginning of year..............     1,201,610       4,256,504      3,770,925

                                                              ------------     -----------    -----------

Cash and cash equivalents at end of year....................  $  2,533,072     $ 1,201,610    $ 4,256,504

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

   The accompanying notes are an integral part of the consolidated financial

                                  statements.

                                       9
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
ORGANIZATION
SatCon Technology Corporation (the "Company" or "SatCon") was organized as a
Massachusetts corporation in February 1985 and reincorporated in Delaware in
1992. SatCon designs, develops and manufactures intelligent, electro-mechanical
products for aerospace, transportation, industrial and utility applications.
SatCon also designs, develops and manufactures power and energy management
products for telecommunications, silicon wafer manufacturing, factory
automation, aircraft and automotive applications. The Company's
electro-mechanical products are being developed for a wide variety of U.S.
government and commercial markets. For the government, the electro-mechanical
systems provide for applications ranging from satellite attitude control to
high-speed drives for shipboard systems. In the transportation segment, SatCon
is developing electric and hybrid electric drive components, auxiliary power
units and advanced steering, alternator and starter/generator systems. The
Company is working with major equipment producers to develop process equipment
drives, high speed and precision machine tools, manipulators and machinery
isolation equipment. The Company's electro-mechanical systems may offer
advantages to the utility industry in power generation, energy storage and power
quality. In the consumer market, SatCon is developing variable speed motors for
refrigeration equipment and other long-life, high-efficiency machinery.
RESTATEMENT
The financial statements for fiscal years 1998 and 1999 have been restated.
The Company has determined that the recapitalization of Beacon Power Corporation
on December 24, 1997 did not qualify as a divestiture of a subsidiary for
accounting purposes in accordance with SEC Staff Accounting Bulletin
No. 30/Topic 5E (SAB 30) "Accounting for Divestiture of a Subsidiary or Other
Business Operation" as the Company had not transferred the risk and other
incidents of ownership of Beacon Power with sufficient certainty. In accordance
with SAB 30, the Company has included 100% of Beacon Power's net loss in its
statements of operations from December 24, 1997 to May 1999 in a manner similar
to the equity method of accounting and has included the assets and liabilities
transferred to Beacon Power as separate components in its September 30, 1998
balance sheet. In June 1999 in connection with a bridge note financing at Beacon
Power, the Company determined that the risks and other incidents of ownership of
Beacon Power had passed with sufficient certainty to other investors and the
Company began accounting for its investment in Beacon Power under the equity
method of accounting. The Company has recorded the face value of and cumulative
dividends on Beacon Power's Class D preferred stock issued on October 23, 1998
as an additional investment in Beacon Power. As more fully discussed in Note F,
the Class D preferred stockholders have the right to require the Company to
purchase their shares of Class D preferred stock in certain events. While the
Company currently believes that the Class D preferred stockholders will not
exercise this right, the Company has recorded the face value and the cumulative
dividends as a liability.
The accompanying financial statements reflect the following changes:
- The Company's share of Beacon Power's net loss for fiscal 1998 and 1999
increased by $1,583,819 and $3,310,567, respectively.
- As of September 30, 1998, the Company wrote off all of its advances to
Beacon Power of $596,453 and recorded the assets and liabilities
transferred to Beacon Power of $576,786 and $1,564,152, respectively.
10
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
- As of September 30, 1999, the Company recorded its net investment balance
in Beacon Power of $414,729 and its contingent obligation to the Class D
preferred stockholders of Beacon Power of $5,309,115.
The as restated and as reported consolidated statements of operations data
and consolidated balance sheet data follows:
CONSOLIDATED STATEMENTS OF OPERATIONS DATA:
FOR THE YEAR ENDED

SEPTEMBER 30, 1999

---------------------------

AS RESTATED AS REPORTED

------------ ------------

Loss from Beacon Power Corporation.......................... $ (4,340,567) $ (1,030,000)

Net loss.................................................... (14,341,753) (11,031,186)

Net loss attributable to common stockholders................ (14,392,657) (11,082,090)

Net loss per share, basic and diluted....................... (1.57) (1.21)
FOR THE YEAR ENDED

SEPTEMBER 30, 1998

---------------------------

AS RESTATED AS REPORTED

------------ ------------

Loss from Beacon Power Corporation.......................... $ (3,472,438) $ (1,888,619)

Net loss before income taxes................................ (4,853,942) (3,270,123)

Net loss attributable to common stockholders................ (4,857,814) (3,273,995)

Net loss per share, basic and diluted....................... (.54) (.37)

CONSOLIDATED BALANCE SHEET DATA:
SEPTEMBER 30, 1999 SEPTEMBER 30, 1998

--------------------------- ---------------------------

AS RESTATED AS REPORTED AS RESTATED AS REPORTED

------------ ------------ ------------ ------------

Amount due from Beacon Power Corporation.... $ -- $ -- $ -- $ 596,453

Investment in Beacon Power Corporation...... 414,729 -- -- --

Assets transferred to Beacon Power

Corporation................................ -- -- 576,786 --

Total assets................................ 17,815,103 17,400,374 16,688,740 16,708,407

Funding commitment to Beacon Power

Corporation................................ 333,333 333,333 -- --

Liabilities transferred to Beacon Power

Corporation................................ -- -- 1,564,152 --

Contingent obligation to Class D preferred

stockholders of Beacon Power Corporation... 5,309,115 -- -- --

Accumulated deficit......................... (30,254,195) (25,359,809) (15,912,442) (14,328,623)

Total liabilities, redeemable convertible

preferred stock and stockholders' equity... 17,815,103 17,400,374 16,688,740 16,708,407
The financial statements for fiscal 1997, 1998 and 1999 had previously been
restated in connection with the initial audit of Beacon Power. For a discussion
of that restatement, see Management's Discussion and Analysis of Financial
Condition and Results of Operations and the Company's financial statements and
notes thereto included in the Amendment No. 1 to the Annual Report on Form 10-K
as filed on
11
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
August 15, 2000. The as reported financial information presented here includes
the effects of the August 15, 2000 restatement. The effect of this previous
restatement on net loss attributable to common stockholders was a decrease of
$1,327,679 or $0.14 per share and $1,031,506 or $0.11 per share in 1999 and
1998, respectively, and an increase of $1,565,497 or $0.20 per share in 1997.
BASIS OF CONSOLIDATION
The consolidated financial statements include the accounts of SatCon and its
majority-owned subsidiaries. All intercompany accounts and transactions have
been eliminated in consolidation.
REVENUE RECOGNITION
The Company performs research under cost-type, fixed-price, and
time-and-material contracts and sells product prototypes. On fixed-price
contracts, revenue is recognized on the percentage-of-completion method based on
the proportion of costs incurred to total estimated costs for each contract.
Revenue recognized in excess of amounts billed are classified in current assets
as unbilled contract costs. Certain contracts contain provisions for performance
incentives. Such incentives are included in revenue when realization is assured.
If a current contract estimate indicates a loss, a provision is made for the
total anticipated loss. All payments to the Company for work performed on
contracts with agencies of the U.S. government are subject to audit and
adjustment by the Defense Contract Audit Agency. Adjustments are recognized in
the period made. Revenue on time and material contracts is recognized as
services are provided.
The Company also designs and manufactures standard products such as
multi-chip modules and hybrids, custom electric motors, and integrated
suspension and motor systems. Revenue from product sales is recognized upon
shipment. The Company provides for warranty reserves at the time product is
shipped.
CASH AND CASH EQUIVALENTS
Cash and cash equivalents include demand deposits and highly liquid
investments with a maturity of three months or less when acquired. Cash
equivalents are stated at cost, which approximates market value.
MARKETABLE SECURITIES
The Company accounts for marketable securities in accordance with the
Statement of Financial Accounting Standard (SFAS) No. 115, "Accounting for
Certain Investments in Debt and Equity Securities."
Management determines the appropriate classification of its investments in
debt securities at the time of purchase and reevaluates such determination at
each balance sheet date. Debt securities for which the Company does not have the
intent or ability to hold to maturity are classified as available for sale.
Securities available for sale are carried at fair value, based on quoted
market prices, with the unrealized gains and losses, net of tax effect, reported
in a separate component of stockholders' equity, except for unrealized losses
determined to be permanent in nature. Such unrealized losses are included in the
determination of net income in the period in which management determines the
decline to be permanent. The Company is not actively involved in the purchase
and sale of investments classified as trading. At September 30, 1999 and 1998,
the Company had no investments that qualified as trading or held to maturity.
12
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
The amortized cost of debt securities classified as available for sale is
adjusted for amortization of premiums and accretion of discounts to maturity or,
in the case of mortgage-backed securities, over the estimated life of the
security. Such amortization and interest are included in interest income.
Realized gains and losses are included in other income or expense. The cost of
securities sold is based on the specific identification method.
INVENTORY
Inventories are stated at the lower of cost or market and costs are
determined based on the first-in, first-out method of accounting and include
material, labor and manufacturing overhead costs.
PROPERTY AND EQUIPMENT
Property and equipment are stated at cost. Depreciation and amortization is
computed using the straight-line method over the asset's estimated useful life.
The estimated useful lives of property and equipment are as follows:
ESTIMATED LIVES

---------------

Computer equipment and software........... 3-5 years

Electronic laboratory and shop 5 years

equipment...............................

Mechanical laboratory and shop 10 years

equipment...............................

Sales and demonstration equipment......... 3-10 years

Furniture and fixtures.................... 7-10 years

Leasehold improvements.................... Lesser of the life of the lease or the

useful life of the improvement
When assets are retired or otherwise disposed of, the cost and related
depreciation and amortization are eliminated from the accounts and any resulting
gain or loss is reflected in other income.
LONG-LIVED ASSETS
The Company periodically evaluates the potential impairment of its
long-lived assets whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. At the occurrence of a
certain event or change in circumstances or at each balance sheet date, the
Company evaluates the potential impairment of an asset based on future
undiscounted cash flows. In the event that impairment exists, the Company will
measure the amount of such impairment based on the present value of estimated
future cash flows using a discount rate commensurate with the risks involved.
Factors that management considers in performing this assessment include current
operating results, trends and prospects and, in addition, demand, competition
and other economic factors. At September 30, 1999 and 1998, the Company
determined that there had been no impairment of its long-lived assets, except as
in Note E.
Intangibles, which consist primarily of patents and trademarks, goodwill and
a non-compete agreement, are amortized on a straight-line basis over periods
ranging from 5 to 15 years. At September 30, 1999 and 1998, accumulated
amortization of intangibles amounted to $831,922 and $442,237, respectively.
DEFERRED REVENUE
Deferred revenue consists of payments received from customers in advance of
services performed or product shipped.
13
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
TREASURY STOCK
The Company is authorized to repurchase up to 5% of the Company's
outstanding shares of common stock through July 2000. Under the repurchase
program, the Company plans to purchase shares of the Company's outstanding
common stock on the open market from time-to-time, depending on market
conditions.
USE OF ESTIMATES
The preparation of financial statements, in conformity with generally
accepted accounting principles, requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenue and expenses during the period
reported. Actual results could differ from these estimates.
INCOME TAXES
The Company accounts for income taxes in accordance with SFAS No. 109,
"Accounting for Income Taxes," which is the asset and liability method for
accounting and reporting for income taxes. Under SFAS No. 109, deferred tax
assets and deferred tax liabilities are recognized based on temporary
differences between the basis of assets and liabilities using statutory rates.
In addition, SFAS No. 109 requires a valuation allowance against net deferred
tax assets if, based upon the available evidence, it is more likely than not
that some or all of the deferred tax assets will not be realized.
STOCK-BASED COMPENSATION
The Company recognizes stock-based compensation in accordance with SFAS No.
123, "Accounting for Stock-Based Compensation." SFAS No. 123 requires that
companies recognize compensation expense for grants of stock, stock options, and
other equity instruments based on fair value, or, for grants to employees,
provide pro forma disclosure of net income and earnings per share in the notes
to the financial statements using the fair value method.
NET LOSS PER BASIC AND DILUTED COMMON SHARE
The Company reports net loss per basic and diluted common share in
accordance with SFAS No. 128, "Earnings Per Share," which establishes standards
for computing and presenting earnings per share. Basic earnings per share
excludes dilution and is computed by dividing income available to common
stockholders by the weighted-average number of common shares outstanding for the
period. Diluted earnings per share reflects the potential dilution that could
occur if securities or other contracts to issue common stock were exercised or
converted into common stock or resulted in the issuance of common stock that
then shared in the earnings of the Company.
CONCENTRATION OF CREDIT RISK
Financial instruments that subject the Company to concentrations of credit
risk consist principally of cash equivalents, investments in marketable
securities, trade accounts receivable, unbilled contract costs and amounts
receivable from exercise of stock options.
The Company's trade accounts receivable and unbilled contract costs and fees
are primarily from sales to U.S. government agencies and several commercial
customers. The Company does not require collateral
14
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
and has not historically experienced significant credit losses related to
receivables or unbilled contract costs and fees from individual customers or
groups of customers in any particular industry or geographic area.
The Company deposits its cash and invests in short-term investments and
marketable securities primarily through two regional commercial banks and an
investment company. Credit exposure to any one entity is limited by company
policy.
RESEARCH AND DEVELOPMENT COSTS
The Company expenses research and development costs as incurred.
COMPREHENSIVE LOSS
Comprehensive loss includes net loss, as well as other changes in
stockholders' equity, except stockholders' investments and distributions.
FAIR VALUE OF FINANCIAL INSTRUMENTS
The Company's financial instruments consist of cash and cash equivalents,
accounts receivable, unbilled contract costs and fees, accounts payable, debt
instruments and amounts receivable from exercise of stock options. The book
value of such financial instruments approximate their respective fair values due
to their short-term maturities.
RECLASSIFICATIONS
Certain prior year balances have been reclassified to conform to current
year presentations. For all periods presented, expenses associated with funded
research and development activities have been reclassified as research and
development expenses from cost of revenue.
EFFECT OF RECENT ACCOUNTING PRONOUNCEMENTS
In June 1999, the Financial Accounting Standards Board issued SFAS No. 137,
"Accounting for Derivative Instruments and Hedging Activities- Deferral of the
Effective Date of FASB Statement No. 133," which defers the effective date of
SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities" to
all fiscal quarters of all fiscal years beginning after June 15, 2000. SFAS No.
133 establishes a new model for accounting for derivatives and hedging
activities. It requires an entity to recognize all derivatives as either assets
or liabilities in the statement of financial position and measure these
instruments at fair value. The Company will adopt SFAS No. 133 beginning in the
first quarter of the fiscal year ending September 30, 2001. Upon adoption of
SFAS No. 133, the Company will be required to record any unrealized gains or
losses on the fair value of its investment in derivatives in its results of
operations. Adoption of SFAS No. 133 is not currently expected to have a
material impact to the Company's consolidated financial position, results of
operations or cash flows.
B. MARKETABLE SECURITIES
At September 30, 1998, marketable securities have been categorized as
available for sale, and as a result, are stated at fair value.
15
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
B. MARKETABLE SECURITIES (CONTINUED)
As of September 30, 1998, marketable securities consisted of the following:
GROSS GROSS

AMORTIZED AGGREGATE UNREALIZED UNREALIZED

SECURITY CATEGORY COST BASIS FAIR VALUE GAINS LOSSES

----------------- ---------- ---------- ---------- ----------

Corporate debt securities........................... $597,197 $583,939 $ 8,149 $(21,407)

Mortgage-backed securities.......................... 70,614 73,492 2,878 --

-------- -------- ------- --------

$667,811 $657,431 $11,027 $(21,407)
======== ======== ======= ========
The change in net unrealized losses during 1999, 1998 and 1997 were $10,380,
$23,312, and $32,866, respectively, and are included in the balance sheet in a
separate component of stockholders' equity, net of tax effect.
Proceeds from sales and maturities of marketable securities during 1999,
1998 and 1997 were $580,144, $1,340,609, and $2,079,064, respectively. Gross
realized losses from the sale of securities classified as available for sale
during 1999, 1998 and 1997 were $87,535, $0, and $0, respectively.
C. UNBILLED CONTRACT COSTS AND FEES
Unbilled contract costs and fees represent revenue recognized in excess of
amounts billed due to contractual provisions. These amounts included retained
fee and unliquidated costs totaling $282,746 and $363,087 at September 30, 1999
and 1998, respectively.
D. INVENTORY
Inventory consisted of the following:
SEPTEMBER 30,

-----------------------

1999 1998

---------- ----------

Raw material......................................... $1,139,064 $1,783,803

Work-in-process...................................... 2,199,199 1,788,241

Finished goods....................................... 359,709 106,023

---------- ----------

$3,697,972 $3,678,067

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

16
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
E. PROPERTY AND EQUIPMENT
Property and equipment consisted of the following:
SEPTEMBER 30,

-----------------------

1999 1998

---------- ----------

Machinery and equipment.............................. $4,505,287 $3,391,758

Sales and demonstration equipment.................... -- 19,052

Furniture and fixtures............................... 280,769 265,173

Computer software.................................... 621,583 556,876

Leasehold improvements............................... 648,734 626,216

---------- ----------

6,056,373 4,859,075

Less accumulated depreciation and amortization....... 2,795,741 2,181,289

---------- ----------

$3,260,632 $2,677,786

========== ==========
Depreciation expense for the years ended September 30, 1999, 1998, and 1997
was $633,964, $540,213, and $736,924, respectively.
As of September 30, 1999, there was $19,903 and $29,910 of capital leases
that were included in machinery and equipment and computer software,
respectively. As of September 30, 1998, there was no equipment under capital
lease.
During 1999 and 1997, the Company determined that certain of its machinery
and equipment with a net book value totaling $105,544 and $2,593,558,
respectively, was impaired based on a change in the needs of its customers and
such assets were written-off during 1999 and 1997, respectively.
F. INVESTMENT IN BEACON POWER CORPORATION
On May 28, 1997, SatCon Technology Corporation entered into a Securities
Purchase Agreement (the "Agreement"), dated as of May 28, 1997, by and among the
Company, Beacon Power Corporation ("Beacon Power"), a new wholly-owned
subsidiary of the Company, and Duquesne Enterprises ("Duquesne"). Pursuant to
the terms of the Agreement, Duquesne purchased from the Company and the Company
issued, sold and delivered to Duquesne 798,138 shares (the "Shares") of the
Company's Common Stock. The aggregate consideration received by the Company was
$5,000,000. In exchange for a capital contribution, the Company received all of
the capital stock of Beacon Power, consisting of 3,375,000 shares of Beacon
Power's Common Stock and 1,125,000 shares of Beacon Power's preferred stock, par
value $.01 per share, as adjusted to reflect a 1:1.125 stock split. Duquesne
also entered into agreements pursuant to which it will act as exclusive
distributor of Beacon Power's products, subject to certain exceptions, in seven
Mid-Atlantic States and the District of Columbia.
During a recapitalization of Beacon Power on December 24, 1997, Beacon Power
obtained equity financing from private investors and the Company converted a
significant portion of its ownership of Beacon Power to non-voting convertible
preferred stock and transferred certain assets and liabilities to Beacon Power.
The Company has determined that the recapitalization of Beacon Power on December
24, 1997 did not qualify as a divestiture of a subsidiary for accounting
purposes as described in SAB 30 as the Company had not transferred the risk and
other incidents of ownership of Beacon Power with sufficient certainty. In
accordance with SAB 30, the Company has included 100% of Beacon Power's net loss
in its statements of operations from December 24, 1997 to May 1999 in a manner
similar to the equity method of
17
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
F. INVESTMENT IN BEACON POWER CORPORATION (CONTINUED)
accounting and has included the assets and liabilities transferred to Beacon
Power as separate components in its September 30, 1998 balance sheet. The book
value of assets and liabilities transferred to Beacon Power on December 24, 1997
was as follows:
Accounts receivable......................................... $ 14,487

Prepaid expenses and other assets........................... 67,147

Subscriptions receivable.................................... 2,007,508

Accounts payable............................................ (50,000)

Accrued payroll and payroll related expenses................ (32,298)

Accrued expenses............................................ (118,225)

-----------

Investment in Beacon Power Corporation...................... $ 1,888,619

===========
At September 30, 1998, the Company had amounts of $596,453 due from Beacon
Power. These amounts arose from transactions after December 24, 1997, whereby
the Company advanced money and made payments for certain expenses incurred by
Beacon Power. These advances have been written off as of September 30, 1998.
These advances were subsequently repaid in connection with the October 23, 1998
financing.
On October 23, 1998, the Company entered into a Securities Purchase
Agreement, by and among Beacon Power, Perseus Capital, L.L.C. ("Perseus"),
Duquesne, Micro Generation Technology Fund, L.L.C ("Micro", and together with
Perseus and Duquesne, the "Purchasers") and the Company. Pursuant to the terms
of the Agreement, (i) the Purchasers purchased from Beacon Power and Beacon
Power issued, sold and delivered to the Purchasers 1,900,000 shares (the
"Shares") of Beacon Power's Class D Redeemable Preferred Stock, $.01 par value
per share; (ii) the Class D redeemable preferred stock earns cumulative
dividends at an annual rate of 12.5%; (iii) the Purchasers have the right to
receive certain warrants to purchase shares of Beacon Power's common stock, $.01
par value per share ("Beacon Power's Common Stock"); (iv) the Company granted
the Purchasers the right (the "Put Right") to cause the Company, in
circumstances described below, to purchase all of the Shares and all of Beacon
Power's Common Stock issuable upon conversion of the Shares; and (v) upon
exercise of the Put Right pursuant to the terms of the Agreement, the Company
must pay the consideration contemplated by the Agreement in shares of the
Company's common stock, $.01 par value per share, valued at the average fair
value for the 15 trading days before and after notice of exercise of the Put
Right. The aggregate consideration received by Beacon Power was $4,750,000. The
Put Right is exercisable within 60 days of the second, third, fourth and fifth
anniversary of the closing date of the transaction, upon certain events of
bankruptcy of Beacon Power and upon the occurrence of certain going private
transactions involving the Company. The put right will terminate, if not
previously exercised, on the earlier of (i) October 23, 2003, (ii) upon the
listing of Beacon Power's common stock on the New York Stock Exchange or the
Nasdaq National Market, or (iii) with respect to put rights resulting from an
event described above, 100 days after the Purchasers receive written notice from
the Company requesting that the Purchasers either exercise or waive their put
rights resulting from that event. The Company has recorded the face value of and
cumulative dividends on Beacon Power's Class D preferred stock as an additional
investment in Beacon Power. While the Company currently believes that the Class
D preferred stockholders will not exercise the put right, the Company has
recorded the face value and the cumulative dividends as a liability. As of
September 30, 1999, the contingent obligation to the Class D preferred
stockholders is $5,309,115 consisting of $4,750,000 face value and $559,115 of
cumulative dividends. If the put right is exercised, the Company would
reclassify the value of
18
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
F. INVESTMENT IN BEACON POWER CORPORATION (CONTINUED)
the contingent obligation to the Class D preferred stockholders as common stock
and additional paid in capital.
Upon the conversion of Beacon Power's Class D redeemable preferred stock
into common stock, the Company's additional paid in capital will be written up
to reflect its beneficial interest in the proceeds of the Class D redeemable
preferred stock financing, in accordance with SEC Staff Accounting
Bulletin No. 51 "Accounting for Sales of Stock by a Subsidiary".
In June 1999, the Company committed to provide up to $1,000,000 of
additional financing to Beacon Power representing a minority share of a funding
commitment received by Beacon Power and therefore increased its investment in
Beacon Power and accrued the funding commitment of $1,000,000. As a result of
this financing, the Company determined that risks and other incidents of
ownership of Beacon Power had passed with sufficient certainty to other
investors and therefore, began accounting for its investment in Beacon Power
under the equity method. On June 22, 1999, the Company purchased from Beacon
Power a note (the "June 22, 1999 Note") with a principal amount of $125,000 due
and payable on the earlier of (i) September 22, 1999 ("Maturity Date") or
(ii) upon the occurrence of an event of default, as defined therein. The note
bears interest at 12 % per annum; provided that, if the note is not repaid in
full on or prior to Maturity Date, the interest rate would increase to 15% per
annum. The June 22, 1999 Note was issued pursuant to the terms of a Note
Purchase Agreement, dated as of June 22, 1999, by and among Beacon Power, the
Purchasers named therein, and the Company (the "Note Purchase Agreement").
Interest on the June 22, 1999 Note is payable on the Maturity Date.
On July 6, 1999, the Company purchased from Beacon Power an additional note
(the "July 6, 1999 Note") with a principal amount of $125,000 due and payable on
the earlier of (i) Maturity Date or (ii) upon the occurrence of an event of
default. The note bears interest at 12 % per annum; provided, that if the note
is not repaid in full on or prior to Maturity Date, the interest rate would
increase to 15% per annum (the "July 6, 1999 Note" and together with the
June 22, 1999 Note, the "Notes"). The July 6, 1999 Note was also issued pursuant
to the terms of the Note Purchase Agreement. Interest on the July 6, 1999 Note
is payable on the Maturity Date.
In August 1999, the Company exchanged in full the Notes and $83,333.33 for a
note with a principal amount of $333,333.33 ("Bridge Note") plus accrued
interest due and payable on the earlier of (i) the date of conversion of the
note as described below or (ii) upon the occurrence of an event of default. The
Bridge Note bears interest at 12 % per annum; provided that if the Funding Date
(as defined below) does not occur within six months, such interest rate shall
increase effective February 2, 2000 to 15% per annum. The Bridge Note was issued
pursuant to the terms of a Note and Warrant Purchase Agreement, dated as of
August 2, 1999, by and among Beacon Power, the Purchasers named therein, and the
Company (the "Note and Warrant Purchase Agreement"). Interest on the Bridge Note
is payable on the Maturity Date.
Pursuant to the terms of the Note and Warrant Purchase, the Company
purchased two (2) additional notes each with a principal amount of $333,333.33
on September 16, 1999 and October 19, 1999. The Bridge Note and the additional
notes each with a principal amount of $333,333.33 are collectively referred to
as the "Bridge Securities." At September 30, 1999, the Company has $333,333
payable under this commitment to Beacon Power.
In the event that Beacon Power obtains a funding commitment for at least $5
million of external funds within four months of the issuance of the first Bridge
Security and closes a funding pursuant to such commitment within six months of
the first issuance of the first Bridge Security (the date of such funding,
19
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
F. INVESTMENT IN BEACON POWER CORPORATION (CONTINUED)
the "Funding Date"), all outstanding principal and interest on the Bridge
Securities will convert into equity of Beacon Power at a price and on terms that
are equivalent to the securities issued by Beacon Power pursuant to the funding
commitment. If Beacon Power does not obtain a qualified financing commitment
within the four-month period referred to above, or close such funding within the
six-month period referred to above, the Bridge Securities will convert into
securities of Beacon Power pursuant to terms to be agreed to with Beacon Power,
or if no terms are agreed to, the Company has the right to demand payment of all
principal and interest on the Bridge Securities.
Warrants to purchase shares of Beacon Power Securities were issued in
connection with each issuance of the Bridge Securities. The warrants are for the
purchase of the type of securities to be issued upon conversion of the Bridge
Securities or if such securities are not converted, Beacon Power common stock.
The number of shares of Beacon Power securities that will be subject to the
warrants will be determined by dividing (i) 25% of the principal amount of the
Bridge Securities issued by (ii) the price per share of the Bridge Securities,
or, if the Bridge Securities are not converted, $2.50.
G. LINE OF CREDIT
In December 1998, as modified, the Company obtained a $3,000,000 demand
discretionary line of credit with a bank. The line of credit bears interest at
the bank's prime rate plus 1 1/2% (9 3/4% as of September 30, 1999). Available
borrowings are based on a formula of eligible accounts receivable and inventory.
There were no amounts outstanding under the line of credit at September 30,
1999. During 1999, the maximum amount outstanding on the line of credit was
$2,657,234. The Company has pledged all assets of the Company as collateral
against this line of credit.
H. LONG-TERM DEBT
Long-term debt consists of the following:
SEPTEMBER 30,

--------------------

1999 1998

-------- ---------

Note payable due in 52 weekly payments. The total note

of $443,804 commenced on April 16, 1997.............. $ -- $ 368,056

Capital lease obligations.............................. 50,097 --

Less: Current Portion.................................. (16,226) (146,594)

-------- ---------

$ 33,871 $ 221,462

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

20
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
H. LONG-TERM DEBT (CONTINUED)
At September 30, 1999, maturities of these obligations are as follows:
FISCAL YEAR

-----------

2000........................................................ $ 16,226

2001........................................................ 17,494

2002........................................................ 10,778

2003........................................................ 5,599

--------

50,097

Less: Current Portion....................................... (16,226)

--------

$ 33,871

========
On March 1, 1999, the Company reached a definitive settlement arrangement
with Albert R. Snider (the "Settlement Agreement"), the holder of the note
payable which commenced on April 16, 1997, regarding the suit filed against Mr.
Snider for breach of certain representations made by him, including statements
of inventory balances in the Asset Purchase Agreement, dated as of April 3,
1997, between FMI and Mr. Snider relating to the purchase of the business of FMI
and a counterclaim filed by Mr. Snider seeking, among other things, payments
allegedly due from the Company under a promissory note.
Pursuant to the terms of the Settlement Agreement, the Company made a
$100,000 cash payment to Mr. Snider on March 9, 1999 and the parties executed
mutual general releases dismissing any and all claims between them. In addition,
the Settlement Agreement provides a right of first refusal in favor of the
Company with respect to certain shares of the Company's Common Stock,
beneficially owned by Mr. Snider. Concurrently with the execution of the
Settlement Agreement, the Company and Mr. Snider entered into a consulting
agreement pursuant to which Mr. Snider will perform certain consulting, advisory
and related services as the Company may reasonably request from time to time
between October 1, 1999 and October 1, 2002. In exchange for these services, the
Company issued 42,860 shares of its Common Stock to an escrow agent who will
release such shares to Mr. Snider or his nominees on January 2, 2001. The
Company has recorded these shares held in escrow at market value and as a
reduction to stockholders' equity as of September 30, 1999. The Company will
continue to mark-to-market these securities until such shares are released from
escrow.
The Company will amortize the market value of the common stock held in
escrow as consulting, advisory and related services expense as services are
provided between the period October 1, 1999 and October 1, 2002.
I. COMMITMENTS AND CONTINGENCIES
OPERATING LEASES
The Company leases its facilities under various operating leases that expire
through 2003. The Company has also entered into a master leasing agreement to
lease various items of equipment not to exceed $600,000. At September 30, 1999,
the availability under this facility has expired.
21
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
I. COMMITMENTS AND CONTINGENCIES (CONTINUED)
Future minimum annual rentals under the lease agreements at September 30,
1999 are as follows:
FISCAL YEAR

-----------

2000........................................................ $1,471,382

2001........................................................ 1,520,400

2002........................................................ 1,446,996

2003........................................................ 1,215,498

2004........................................................ 280,850

Thereafter.................................................. 218,829

----------

Total (not reduced by minimum sublease rentals of

$1,265,847)............................................... $6,153,955

==========
Total rental expense including operating expenses and real estate taxes for
operating leases amounted to $1,683,749, $1,235,867, and $1,245,238 for the
years ended September 30, 1999, 1998 and 1997, respectively.
Certain of the facility leases contain escalation clauses, effective
October 1, 1998, rental expense has been recognized on a straight-line basis
over the remaining lease term. At September 30, 1999, deferred rent expense
amounted to $110,390.
In the fourth quarter of 1997, the Company decided to consolidate its
operating facility in Tucson, AZ with its facility in Cambridge, MA. As a
result, the Company accrued approximately $498,000, primarily related to the
buyout of the facility lease. At September 30, 1999 and 1998, the Company had a
reserve of $100,000, primarily related to the lease cancellation costs.
J. EMPLOYEE BENEFIT PLAN
The Company offers a 401(k) Employee Benefit Plan (the "Plan"). Under the
Plan, any regular employee, as defined by the Plan, who has completed six months
of service and has attained the age of 21 years is eligible to participate.
Under the terms of the Plan, an employee may defer up to 15% of his or her
compensation through contributions to the Plan. During 1999, the Company
extended the Plan to its wholly-owned subsidiaries. The Company made matching
contributions to the Plan of $218,729, $86,883 and $133,018 during 1999, 1998
and 1997, respectively.
22
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
K. INCOME TAXES
The provision for income taxes consists of the following:
FOR THE YEARS ENDED SEPTEMBER 30,

---------------------------------------

1999 1998 1997

----------- ----------- -----------

Current payable:

Federal.............................................. -- -- --

State................................................ -- $ 3,872 --

----------- ----------- -----------

Deferred tax expense/(benefit):

Federal.............................................. $(3,888,031) $(1,349,519) $(1,823,584)

State................................................ (1,167,905) (404,950) (680,530)

Change in valuation allowance........................ 5,055,936 1,754,469 2,504,114

----------- ----------- -----------

-- -- --

----------- ----------- -----------

-- $ 3,872 --

=========== =========== ===========
Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. As of September 30, 1999
and 1998, the components of the net deferred tax assets/(liabilities) are as
follows:
1999 1998

----------------------------- -----------------------------

(AS RESTATED) (AS REPORTED) (AS RESTATED) (AS REPORTED)

------------- ------------- ------------- -------------

Federal net operating loss....... $ 5,566,879 $ 5,566,879 $ 4,081,970 $ 4,081,970

State net operating loss, net of

federal benefit................ 495,980 495,980 666,053 666,053

Unrealized losses on marketable

securities..................... -- -- 4,116 4,116

Credits.......................... 499,585 499,585 455,982 455,982

Depreciation..................... 336,038 336,038 15,318 15,318

Loss from Beacon Power

Corporation.................... 3,128,804 1,171,050 1,388,976 755,448

Other............................ 1,562,820 1,562,820 189,152 189,152

Valuation allowance.............. (11,590,106) (9,632,352) (6,801,567) (6,168,039)

------------ ----------- ------------ -----------

Net deferred income taxes........ -- -- -- --

============ =========== ============ ===========
The Company has placed a full valuation allowance against its net deferred
tax assets since the Company believes it is "more likely than not" that it will
not be able to utilize its deferred tax asset.
A decrease in net deferred tax assets and a decrease in the valuation
allowance in the amount of approximately $1,240,000 each has been made to
account for the recapitalization of Beacon Power Corporation during the year
ended September 30, 1998.
23
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
K. INCOME TAXES (CONTINUED)
The provision for income taxes differs from the federal statutory rate due
to the following:
FOR THE YEARS ENDED

SEPTEMBER 30,

------------------------------------

1999 1998 1997

-------- -------- --------

Tax at statutory rate............................... (34.0)% (34.0)% (34.0)%

State taxes--net of federal benefit................. (6.2) (6.2) (7.3)

Other............................................... (0.7) (0.5) .6

Change in valuation allowance....................... 40.9 40.8 40.7

----- ----- -----

Effective tax rate.................................. -- % 0.1 % -- %

===== ===== =====
At September 30, 1999, the Company had net operating loss carry-forwards of
approximately $16,550,000 and $7,976,000 for federal and state income tax
purposes, respectively. The federal net operating losses expire beginning
September 30, 2008 through 2019. The state net operating losses will expire
beginning September 30, 2000 through 2004. The use of these losses may be
limited due to ownership change limitations under Section 382 of the Code.
L. STOCKHOLDERS' EQUITY
STOCK OPTIONS
Under the Company's 1992, 1994, 1996 and 1998 Stock Option Plans, both
qualified and non-qualified stock options may be granted to certain officers,
employees, directors and consultants to purchase up to 1,550,000 shares of the
Company's common stock. At September 30, 1999, 1,450,000 of the 1,550,000 stock
options available for grant under the Company's 1992, 1994, 1996 and 1998 Stock
Option Plan have been granted.
During 1999, the Company adopted its 1999 Stock Option Plan that provides
for the grant to employees, officers, directors and consultants for qualified
and non-qualified stock options to purchase up to 1,500,000 shares of the
Company's common stock. At September 30, 1999, 816,898 of the 1,500,000 stock
options available for grant under the Company's 1999 Stock Option Plan have been
granted.
The 1992, 1994, 1996, 1998, and 1999 Stock Option Plans (collectively the
"Plans") are subject to the following provisions:
The aggregate fair market value (determined as of the date the option is
granted) of the common stock that any employee may purchase in any calendar year
pursuant to the exercise of qualified options may not exceed $100,000. No person
who owns, directly or indirectly, at the time of the granting of a qualified
option to him or her, more than 10% of the total combined voting power of all
classes of stock of the Company shall be eligible to receive any qualified
options under the Plans unless the option price is at least 110% of the fair
market value of the common stock subject to the option, determined on the date
of grant. Non-qualified options are not subject to this limitation.
Qualified options are issued only to employees of the Company, while
non-qualified options may be issued to non-employee directors, consultants, and
others, as well as to employees of the Company. Options granted under the Plans
may not be granted with an exercise price less than 100% of fair value of the
Company's common stock, as determined by the Board of Directors on the grant
date.
24
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
L. STOCKHOLDERS' EQUITY (CONTINUED)
Options under the Plans must be granted within 10 years from the effective
date of the Plan. Qualified options granted under the Plans cannot be exercised
more than 10 years from the date of grant, except that qualified options issued
to 10% or greater stockholders are limited to five-year terms. All options
granted under the Plans provide for the payment of the Company's exercise price
in cash, or by delivery to the Company of shares of common stock already owned
by the optionee having fair market value equal to the exercise price of the
options being exercised, or by a combination of such methods of payment.
The Plans contain antidilutive provisions authorizing appropriate
adjustments in certain circumstances. Shares of common stock subject to options
that expire without being exercised or that are canceled as a result of the
cessation of employment are available for further grants.
During 1999, the Company granted 755,000 non-qualified stock options to
consultants at exercise prices ranging from $5.75 to $10.00 per share of which
300,000 stock options were granted outside of the Plans.
A summary of the status of the Company's stock options as of September 30,
1999, 1998 and 1997 and changes for the years then ended are presented below.
1999 1998 1997

-------------------- -------------------- --------------------

WEIGHTED WEIGHTED WEIGHTED

NUMBER OF AVERAGE NUMBER OF AVERAGE NUMBER OF AVERAGE

SHARES PRICE SHARES PRICE SHARES PRICE

--------- -------- --------- -------- --------- --------

Outstanding at beginning of year.......... 820,910 $9.58 700,427 $8.44 713,392 $7.08

Granted................................. 1,604,000 7.03 319,000 11.20 144,000 8.97

Exercised............................... (455,600) 6.98 (100,266) 5.80 (144,466) 2.25

Canceled................................ (118,083) 8.84 (98,251) 10.55 (12,499) 10.71

--------- ----- -------- ----- -------- -----

Outstanding at end of year................ 1,851,227 $8.06 820,910 $9.58 700,427 $8.44

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

Options exercisable at year-end........... 840,560 $8.57 413,403 $8.48 503,660 $8.14

========= ===== ======== ===== ======== =====
The following table summarizes information about stock options outstanding
as of September 30, 1999.
OPTIONS OUTSTANDING OPTIONS EXERCISABLE

---------------------------------- ----------------------

WEIGHTED WEIGHTED WEIGHTED

AVERAGE AVERAGE AVERAGE

RANGE OF NUMBER REMAINING EXERCISE NUMBER EXERCISE

EXERCISE PRICES OUTSTANDING LIFE PRICE EXERCISABLE PRICE

--------------------- ----------- --------- -------- ----------- --------

$5.00--$ 7.81....... 776,328 7.0 $ 5.97 359,328 $6.29

$8.75--$10.50....... 773,399 7.8 8.84 345,732 9.72

$11.00--$13.38....... 301,500 7.9 11.45 135,500 11.69

--------- ----- ------- ------- -----

1,851,227 7.5 $ 8.06 840,560 $8.57

========= ===== ======= ======= =====
An additional 683,102 shares were available under the 1999 Stock Option Plan
for future grants at September 30, 1999.
During 1999, the Company granted fully vested options to purchase 755,000
shares of the Company's common stock to consultants at prices ranging from $5.75
to $10.00 per share. The Company has recorded
25
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
L. STOCKHOLDERS' EQUITY (CONTINUED)
the fair value of the options, as determined by the Black-Scholes option pricing
model, of $2,152,277, to selling, general and administrative expenses during the
year ended September 30, 1999. As of September 30, 1999, options to purchase
450,000 shares at $7.00 per share have been exercised. As of September 30, 1999,
the Company received $1,333,333 of cash and the remaining amount due from the
shareholders is classified within stockholders' equity as amounts receivable
from exercise of stock options.
WARRANTS
On June 5, 1998, the Company issued to certain individuals, in settlement of
a claim asserted against the Company, Common Stock Purchase Warrants to purchase
up to 68,795 shares of common stock, as amended, at an exercise price of $11.43
per share. These warrants expired on November 11, 1999 unexercised.
On November 11, 1998, the Company issued common stock warrants to purchase
up to 67,125 shares of the Company's Common Stock at an exercise price of $11.43
per share. The Company has recorded the fair value of these warrants as
determined by the Black-Scholes option pricing model, of $56,362, to selling,
general and administrative expenses during the year ended September 30, 1999.
These warrants expired on November 11, 1999 unexercised.
On August 25, 1999, in connection with the $8 million private placement of
8,000 shares of the Company's Series A Convertible Preferred Stock, $0.01 par
value per share with Brown Simpson Strategic Growth Funds (See Note M), the
Company issued common stock warrants to purchase up to 120,000 and 675,000
shares of common stock at an exercise price of $7.80 and $8.54, respectively.
These warrants expire on August 25, 2003. At September 30, 1999, none of these
warrants have been exercised.
STOCK-BASED COMPENSATION
Had compensation cost for the Company's stock-based compensation been
determined based on fair value at the grant dates as calculated in accordance
with SFAS No. 123, the Company's net loss and loss per share for the years ended
September 30, 1999, 1998 and 1997 would have been increased to the pro forma
amounts indicated below:
1999 1998 1997

----------------------- ----------------------- -----------------------

NET LOSS NET LOSS NET LOSS

ATTRIBUTABLE LOSS PER ATTRIBUTABLE LOSS PER ATTRIBUTABLE LOSS PER

TO COMMON COMMON TO COMMON COMMON TO COMMON COMMON

STOCKHOLDERS SHARE STOCKHOLDERS SHARE STOCKHOLDERS SHARE

------------ -------- ------------ -------- ------------ --------

As restated in 1999 and 1998 and as

reported in 1997................. $(14,392,657) $(1.57) $(4,857,814) $(.54) ($7,708,739) $ (.97)

Pro forma.......................... $(15,597,109) $(1.70) $(5,433,804) $(.61) ($7,780,546) $ (.98)
The effects of applying SFAS No. 123 in this pro forma disclosure are not
indicative of future amounts. SFAS No. 123 does not apply to awards prior to
1996 and additional awards in future years are anticipated.
The fair value of each stock option is estimated on the date of the grant
using the Black-Scholes option-pricing model with the following weighted average
assumptions: an expected life of seven years, expected volatility of 80.0%, no
dividends, and risk-free interest rate of 6.08% for September 30, 1999; an
expected life of seven years, expected volatility of 57.9%, no dividends, and
risk-free interest rate of 5.76%
26
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
L. STOCKHOLDERS' EQUITY (CONTINUED)
for September 30, 1998; and an expected life of seven years, expected volatility
of 57.9%, no dividends, and risk-free interest rate of 6.125% for September 30,
1997. The weighted average price of the fair value of options granted for years
ended September 30, 1999, 1998 and 1997 are $5.21, $7.14 and $5.80,
respectively.
M. PREFERRED STOCK
The Company is authorized to issue up to 1,000,000 shares of Preferred
Stock, $.01 par value per share ("Preferred Stock"). The Preferred Stock may be
issued in one or more series, the terms of which may be determined at the time
of issuance by the Board of Directors, without further action by stockholders,
and may include voting rights (including the right to vote as a series on
particular matters), preferences as to dividends and liquidation, conversion and
redemption rights and sinking fund provisions
On August 25, 1999, the Company completed an $8 million private placement of
8,000 shares of its Series A Redeemable Convertible Preferred Stock, $0.01 par
value per share (the "Series A Preferred Stock"), with Brown Simpson Strategic
Growth Funds ("Brown Simpson"). The Series A Preferred Stock is initially
convertible into 1,025,641 shares of the Company's common stock, $0.01 par value
per share (the "Common Stock"), at an initial conversion price of $7.80 per
share. The Series A Preferred Stock is also subject to certain dilution
protection for a period of three years. Under certain circumstances, the Company
has the option to cause the Series A Preferred Stock to convert into shares of
Common Stock or otherwise be redeemed. At the end of seven years, the Company
must redeem any remaining shares of the Series A Preferred Stock for cash or, at
the Company's option, Common Stock with a then fair market value equal to the
original purchase price of the Series A Preferred Stock. The obligation at seven
years to redeem any remaining shares of the Series A Preferred Stock accelerates
to the fourth anniversary of the closing in the event that the average bid price
of the Company's Common Stock for the 60 "trading day" period immediately
preceeding the fourth anniversary is $5 per share or less. In the event of
certain changes in control events regarding the Company or if the Common Stock
is delisted, Brown Simpson has the right to cause the Series A Preferred Stock
to be redeemed.
In connection with the transaction, Brown Simpson also received warrants to
purchase up to 675,000 additional shares of Common Stock at $8.54 per share (the
"Brown Simpson Warrants"). The Brown Simpson Warrants expire on August 25, 2003.
The Company has valued these warrants at $1,818,558, based on the fair value of
these warrants, as determined by the Black-Scholes option pricing model and has
recorded this amount in addition to direct costs of $1,338,234 as transaction
costs of this preferred stock offering.
H.C. Wainwright & Co., Inc. ("H.C. Wainwright") served as placement agent
for the transaction and received a commission of $560,000 and warrants to
purchase 120,000 shares of the Company's Common Stock at $7.80 per share. These
warrants expire on August 25, 2003. H.C. Wainwright will also receive a future
fee in the amount of 4% of any monies received by the Company upon the exercise
of the Brown Simpson Warrants. The Company has recorded the fair value of these
warrants, as determined by the Black-Scholes option pricing model, of $550,734
as a transaction cost of this preferred stock offering.
The Company has valued the redeemable convertible preferred stock at
issuance to be $4,843,208 based on the relative fair market values of the
financial instruments issued in connection with this placement. The Company will
accrete the carrying value of the redeemable convertible preferred stock to its
redeemable value of $8,000,000 at August 25, 2003, in the event that the average
bid price for the 60
27
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
M. PREFERRED STOCK (CONTINUED)
trading days prior is $5.00 or less, using the effective interest method. As of
September 30, 1999, the Company has accreted $50,904 and recorded this as a
charge against additional paid-in capital.
N. SIGNIFICANT CUSTOMERS
Significant customers, defined as net revenues from those customers that
account for 10% or more of total net revenue in a fiscal year, were as follows:
PERCENTAGE OF

TOTAL NET REVENUES

FOR THE YEARS ENDED

SEPTEMBER 30,

------------------------------

CUSTOMER 1999 1998 1997

-------- -------- -------- --------

U.S. government:

U.S. Department of Defense.............................. 20.6% 22.1% 44.6%
O. SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
NON-CASH INVESTING AND FINANCING ACTIVITIES
FOR THE YEARS ENDED

SEPTEMBER 30,

--------------------------------

1999 1998 1997

---------- -------- --------

Accretion of redeemable convertible preferred stock

discount.................................................. $ 50,904 $ -- $ --

Acquisition of equipment under capital leases............... $ 49,813 $ -- $ --

Contingent obligation to Class D preferred stockholders of

Beacon Power Corporation (as restated).................... $5,309,115 $ -- $ --
INTEREST AND INCOME TAXES PAID
Cash paid for interest and income taxes was as follows:
FOR THE YEARS ENDED

SEPTEMBER 30,

------------------------------

1999 1998 1997

-------- -------- --------

Interest........................................ $115,692 $10,206 $13,933

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

Income taxes.................................... -- $ 5,772 $ 5,800

======== ======= =======
P. ACQUISITIONS
K&D MAGMOTOR CORPORATION
On January 23, 1997, the Company acquired substantially all of the assets
and assumed certain of the liabilities of K&D MagMotor Corporation ("MagMotor")
pursuant to the terms of an Asset Purchase Agreement, dated as of January 2,
1997, by and among the Company, MagMotor and MagMotor's principal stockholder
(the "Stockholder") (the "Asset Purchase Agreement"). The aggregate
consideration paid by the Company for the acquired assets of MagMotor was
approximately $210,000 in cash and 30,000 shares of the Company's common stock,
par value $.01 per share valued at $6.625 per share or $198,750.
28
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
P. ACQUISITIONS (CONTINUED)
MagMotor's assets, including machinery and equipment and inventory, were
recorded at their estimated market value of $250,000 and $160,000, respectively.
MagMotor is a manufacturer of custom electric motors targeting the factory
automation, medical, semi-conductor and packaging markets. The Company continues
to use the assets in the same manner in which they were used by MagMotor
immediately prior to the acquisition. The Company has included in its
consolidated results of operations the acquisition of MagMotor under the
purchase method of accounting.
The pro forma financial information has not been presented as the
acquisition of Magmotor is not material.
FILM MICROELECTRONICS, INC.
On April 16, 1997, the Company acquired substantially all of the assets of
Film Microelectronics, Inc. ("FMI"), pursuant to the Asset Purchase Agreement,
dated as of April 3, 1997, by and among the Company, FMI and FMI's principal
stockholder. In addition, the Company assumed trade payables aggregating
approximately $900,000 and the assumption of indebtedness of approximately $1
million. The aggregate consideration paid by the Company for the acquired assets
of FMI was 420,000 shares of the Company's common stock, par value $.01 per
share (the "Common Stock"), valued at $6.375 per share or $2,677,500.
FMI is a manufacturer of production and custom integrated circuits for the
communications, industrial, military and aerospace markets. The Company
continues to use the assets in the same manner in which they were used by FMI
immediately prior to the acquisition. FMI's assets have been recorded at their
estimated market values with the excess purchase price assigned to goodwill,
which is being amortized over 15 years.
The Company has included in its consolidated results of operations the
acquisition of FMI under the purchase method of accounting. The following
unaudited pro forma financial information combines SatCon and FMI's results of
operations as if the acquisition had taken place on October 1, 1996. The pro
forma results are not necessarily indicative of what the results of operations
actually would have been if the transaction had occurred on the applicable dates
indicated and are not intended to be indicative of future results of operations.
FOR THE YEAR

ENDED

SEPTEMBER 30,

1997

-------------

Revenue..................................................... $14,974,765

Operating loss.............................................. $(8,589,880)

Net loss.................................................... $(8,110,334)

Net loss per share.......................................... $ (.99)
INDUCTIVE COMPONENTS, INC. AND LIGHTHOUSE SOFTWARE, INC.
On January 4, 1999, the Company's MagMotor subsidiary acquired substantially
all of the assets and assumed certain liabilities of Inductive Components, Inc.
and Lighthouse Software, Inc., pursuant to the terms of an Asset Purchase
Agreement, dated January 4, 1999, among MagMotor, the Company, Inductive
Components, Inc, Lighthouse Software, Inc. and Thomas Glynn, the sole
stockholder of Inductive and the
29
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
P. ACQUISITIONS (CONTINUED)
majority stockholder of Lighthouse. The aggregate consideration paid by the
Company for the acquired assets of Inductive Components, Inc. and Lighthouse
Software, Inc. was 100,000 shares of the Company's common stock, valued at
$5.6875 per share or $568,750. In addition, the Company assumed indebtedness of
approximately $246,000. The Company has included in its consolidated results of
operations the acquisition of Inductive and Lighthouse under the purchase method
of accounting. The purchase price has been allocated as follows:
Inventory................................................... $ 50,000

Property and equipment...................................... 100,597

Intangibles................................................. 275,000

Goodwill.................................................... 389,079

--------

$814,676

========
The pro forma financial information has not been presented, as the
acquisitions of Inductive Components, Inc. and Lighthouse Software, Inc. are not
material.
HYCOMP, INC.
On April 12, 1999, the Company executed an agreement to purchase
substantially all of the assets and assume certain liabilities of HyComp, Inc.
("HyComp"). This agreement was dated March 31, 1999 and was by and between
HyComp and HyComp Acquisition Corp., a wholly-owned subsidiary of the Company.
The aggregate consideration paid by the Company for the acquired assets of
HyComp consisted of (i) $750,000 in cash; (ii) the assumption of certain
liabilities and obligations of HyComp in the amount of approximately $422,000;
(iii) transaction costs of $95,000; and (iv) a 5% royalty to HyComp on certain
sales through April 12, 2000. At September 30, 1999, the Company has recorded
$50,000 of accrued royalties. The Company has included in its consolidated
results of operations the acquisition of HyComp under the purchase method of
accounting. The purchase price has been allocated as follows:
Accounts receivable......................................... $ 38,556

Inventory................................................... 318,359

Deposits.................................................... 19,800

Property and equipment...................................... 940,500

----------

$1,317,215

==========
The pro forma financial information has not been presented as the
acquisition of HyComp is not material.
30
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
P. ACQUISITIONS (CONTINUED)
Net cash paid for the acquisitions of K&D MagMotor Corporation, Film
Microelectronics, Inc., Inductive Components Inc., Lighthouse Software, Inc. and
HyComp, Inc. was as follows:
FOR THE YEARS ENDED

SEPTEMBER 30,

----------------------------------

1999 1998 1997

---------- -------- ----------

Fair value of assets........................ $1,742,812 -- $4,723,408

Cost in excess of net assets of companies

acquired, net............................. 389,079 -- 987,678

Liabilities assumed, including transaction

costs..................................... (567,215) -- (2,624,836)

Stock issued................................ (568,800) -- (2,876,250)

---------- ------- ----------

Cash paid................................... $ 995,876 -- $ 210,000

Less: Cash acquired......................... -- -- (97,014)

---------- ------- ----------

Net cash paid for the acquisitions.......... $ 995,876 -- $ 112,986

========== ======= ==========
Q. EARNINGS PER SHARE
The following is the reconciliation of the numerators and denominators of
the basic and diluted per share computations of net loss:
FOR THE YEARS ENDED

SEPTEMBER 30,

-------------------------------------------

1999 1998 1997

------------- ------------- -----------

(AS RESTATED) (AS RESTATED)

Net loss attributable to common shareholders.......... $(14,392,657) $(4,857,814) $(7,708,739)

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

BASIC AND DILUTED:

Common shares outstanding, beginning of year........ 8,990,249 8,769,146 7,359,074

Weighted average common shares issued during the

year.............................................. 200,017 190,163 600,235

Weighted average shares repurchased during the

year.............................................. (14,225) (2,638) --

------------ ----------- -----------

Weighted average shares outstanding--basic and

diluted........................................... 9,176,041 8,956,671 7,959,309

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

Net loss per share, basic and diluted............... $ (1.57) $ (.54) $ (.97)

============ =========== ===========
At September 30, 1999, 1998 and 1997, 2,782,147, 884,758 and 1,000,427
options and warrants, respectively, were excluded from the diluted weighted
average common shares outstanding as their effect would be antidilutive.
31
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
R. COMPREHENSIVE LOSS
The Company's total comprehensive loss is as follows:
FOR THE YEARS ENDED

SEPTEMBER 30,

-------------------------------------------

1999 1998 1997

------------- ------------- -----------

(AS RESTATED) (AS RESTATED)

Net loss.............................................. $(14,341,753) $(4,857,814) $(7,708,739)

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

Other comprehensive income, net of tax:

Unrealized gains on securities.................... $ 10,380 $ 9,835 $ 19,720

------------ ----------- -----------

Other comprehensive income........................ $ 10,380 $ 9,835 $ 19,720

------------ ----------- -----------

Comprehensive loss.................................... $(14,331,373) $(4,847,979) $(7,689,019)

============ =========== ===========
S. SEGMENT DISCLOSURES
As of October 1, 1998, the Company adopted SFAS No. 131, "Disclosure about
Segments of an Enterprise and Related Information". SFAS No. 131 establishes
annual and interim reporting standards for an enterprise's operating segments
and related disclosures about its products and services, geographical areas and
major customers. Operating segments are defined as components of an enterprise
about which separate financial information is available that is evaluated
regularly by the chief operating decision maker, or decision making group, in
deciding how to allocate resources and assess their performance.
The Company's organizational structure is based on strategic business units
that offer various products to the principal markets in which the Company's
products are sold. These business units equate to three reportable segments:
research and development, power electronic products and motion-control products.
SatCon Technolgy Corporation provides research and development services in
collaboration with third-parties. Film Microelectronics, Inc designs and
manufactures power electronics products. The Magmotor Division specializes in
the engineering and manufacturing of motion-control products. The Company's
principal operations and markets are located in North America.
The accounting policies of each of the segments are the same as those
described in the summary of significant accounting policies. The Company
evaluates performance based on revenue and profit and loss from operations
before income taxes, interest income, interest expense, other income and losses
and loss from investment in Beacon Power Corporation, excluding the effects of
amortization of intangible assets associated with acquisitions. Common costs not
directly attributable to a particular segment are allocated among segments based
on management's estimates.
32
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
S. SEGMENT DISCLOSURES (CONTINUED)
The following is a summary of the Company's operations by operating segment:
FOR THE YEARS ENDED

SEPTEMBER 30,

---------------------------------------

1999 1998 1997

----------- ----------- -----------

Research and development:

Funded research and development

revenue............................ $ 6,355,383 $ 8,010,735 $ 8,738,293

----------- ----------- -----------

Loss from operations, net of

amortization....................... $(6,577,012) $(1,454,707) $(8,088,347)

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

Power electronic products:

Revenue.............................. $ 6,306,085 $ 5,909,765 $ 2,594,023

----------- ----------- -----------

(Loss)/income from operations, net of

amortization....................... $(2,073,946) $ 504,528 $ 137,268

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

Motion-control products:

Revenue.............................. $ 2,816,413 $ 1,610,423 $ 1,134,019

----------- ----------- -----------

(Loss)/income from operations, net of

amortization....................... $ (755,272) $ (310,023) $ 93,609

=========== =========== ===========
The following is a summary of the Company's long-lived assets excluding
assets transferred to Beacon Power Corporation and investment in Beacon Power
Corporation by operating segment:
SEPTEMBER 30,

-----------------------

1999 1998

---------- ----------

Research and development:

Long-lived assets.................................. $1,717,228 $1,842,517

---------- ----------

Power electronic products:

Long-lived assets.................................. $3,978,027 $3,416,341

---------- ----------

Motion-control products:

Long-lived assets.................................. $ 863,661 $ 434,248

---------- ----------
T. SUBSEQUENT EVENTS
On October 21, 1999, the Company received an investment from Mechanical
Technology, Inc. ("MTI") of $7,000,000 in the Company. In consideration for
MTI's investment, MTI will receive 1,030,000 shares of the Company's common
stock at a discounted price of approximately $6.80 per share, $.01 par value per
share (the "Common Stock"), and warrants to purchase an additional 100,000
shares of the Company's Common Stock. MTI funded $2,570,000 of its investment in
the Company on October 21, 1999 and received 370,800 shares of the Company's
Common Stock and a warrant to purchase 36,000 shares of the Company's Common
Stock, and it will make the remaining investment by the end of January 2000. In
addition, the Company has received a warrant to purchase 36,000 shares of MTI's
Common Stock and will receive the remaining warrant to purchase 64,000 shares of
MTI's Common Stock by the end of
33
SATCON TECHNOLOGY CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
T. SUBSEQUENT EVENTS (CONTINUED)
January 2000. The Company will record the fair value of the warrants received as
an asset and as additional paid in capital.
Additionally, the Company acquired Ling Electronics, Inc. and Ling
Electronics, Ltd. (collectively, "Ling Electronics") from MTI. In consideration
for the acquisition of Ling Electronics, MTI received $70,000 and 770,000 shares
of the Company's common stock, $.01 par value per share (the "Common Stock")
valued at $9.8438 per share or $7,579,726.
The following unaudited pro forma financial information combines SatCon and
Ling's results of operations as if the acquisition had taken place on
October 1, 1997. The pro forma results are not necessarily indicative of what
the results of operations actually would have been if the transaction had
occurred on the applicable dates indicated and are not intended to be indicative
of future results of operations.
FOR THE YEARS ENDED

SEPTEMBER 30,

--------------------------

1999 1998

------------ -----------

(UNAUDITED)

Revenue........................................... $ 23,849,881 $27,764,923

Operating loss (as restated)...................... $(11,316,689) $(2,433,575)

Net loss (as restated)............................ $(15,881,125) $(5,740,230)

Net loss attributable to common stockholders

(as restated)................................... $(15,932,029) $(5,740,230)

Net loss per share, basic and diluted (as

restated)....................................... $ (1.60) $ (0.59)
On November 16, 1999, the Company purchased certain intellectual property,
equipment and other assets from Northrop Gruman Corporation ("NGC"). These
assets were used by NGC in connection with its power electronics products
business. The Company also entered into (i) a sublease with NGC pursuant it
entered into a five-year sublease for approximately 14,863 square feet of
rentable space in the Baltimore area and (ii) a three-year Transition Services
Agreement providing the Company access to certain test facilities and personnel
of NGC on a fee basis. In consideration for these foregoing acquisition and
agreements, NGC received 578,761 shares of the Company's common stock, $.01 par
value per share (the "Common Stock"), and warrants to purchase an additional
200,000 shares of the Company's Common Stock.
The pro forma financial information has not been presented, as the Company
views this transaction as the purchase of assets rather than as a business
combination.
34
INTRODUCTION TO UNAUDITED PRO FORMA COMBINED CONSOLIDATED FINANCIAL STATEMENTS
On October 21, 1999, the Company created a strategic alliance with SatCon Technology Corporation (SatCon). SatCon acquired Ling Electronics, Inc. and Ling Electronics, Ltd. (Ling) from the Company and the Company agreed to invest approximately $7
million in SatCon. This investment was done in two stages. In consideration for the acquisition of Ling and the Company's investment, the Company received 1,800,000 shares of SatCon's common stock and warrants to purchase an additional 100,000 shares of
SatCon's common stock. SatCon also received warrants to purchase 100,000 shares of the Company's common stock (300,000 after the April 3, 2000 3-for-1 stock split).
As a part of the SatCon transaction, the Company issued warrants to purchase 36,000 and 64,000 shares (108,000 and 192,000 shares after the April 3, 2000 3-for-1 stock split) of the Company's stock on October 21, 1999 and January 31, 2000,
respectively. The warrants are immediately exercisable at $37.66 per share ($12.56 per share post split) and expire on October 21, 2003 and January 31, 2004, respectively. The estimated fair value of these warrants at the dates issued were $14.81 and
$49.14 per share ($4.94 and $16.38 per share post split), respectively, using a Black-Scholes option pricing model and assumptions similar to those used for valuing the Company's stock options.
The Company also received warrants to purchase 36,000 and 64,000 shares of SatCon common stock on October 21, 1999 and January 31, 2000, respectively. The warrants are immediately exercisable at $8.80 per share and expire on October 21, 2003 and
January 31, 2004, respectively.
In addition, David Eisenhaure, President and Chief Executive Officer of SatCon Technology Corporation, became a member of the Board of Directors of the Company and Alan Goldberg, a director of the Company and co-Chief Executive Officer of First Albany
Companies Inc. became a member of SatCon's Board of Directors. SatCon has also agreed to appoint an additional member to its Board of Directors based on the recommendation of the Company.
The Company accounts for its investment in SatCon on the equity method. The consolidated financial statements include the Company's investments in SatCon plus its proportionate share of earnings/losses (on a one-quarter lag).
35
The following unaudited pro forma combined consolidated balance sheet as of September 30, 1999 and the unaudited pro forma combined consolidated statements of operations for the year ended September 30, 1999 give effect to the acquisition of SatCon
common stock accounted for under the equity method of accounting and disposition of Ling accounted for as a sale of a subsidiary. The unaudited pro forma combined consolidated financial statements are based on historical consolidated financial statements
of MTI and Ling under the assumptions and adjustments set forth in the accompanying notes to the unaudited pro forma combined consolidated financial statements.
The unaudited pro forma combined consolidated balance sheet assumes that the acquisition and disposition were consummated on September 30, 1999; and the unaudited pro forma combined consolidated statements of operations for the year ended September
30, 1999 assumes the acquisition and disposition were consummated on October 1, 1998.
The unaudited pro forma combined consolidated financial statements may not be indicative of the results that actually would have occurred if the acquisition had been consummated on the date indicated or which may be obtained in the future. The
unaudited pro forma combined consolidated financial statements should be read in conjunction with the historical consolidated financial statements of SatCon and Ling.
36
MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
UNAUDITED PRO FORMA COMBINED CONSOLIDATED BALANCE SHEET
As of September 30, 1999
(Dollars in thousands)
ASSETS
MTI
Historical
Ling
Historical
(1)
SatCon
Investment
Pro Forma
Adjustments
Pro Forma
Combined
CURRENT ASSETS
Cash and cash equivalents
$ 5,870
$ (64)
$ 70
(3)
$ -
$ 5,876
Investments in marketable securities
7,876
-
(7,070)
(3)
-
806
Accounts receivable, less allowance of
$113 (1999) and $99 (1998)
3,852
(2,377)
-
-
1,475
Other receivables - related parties
105
-
-
-
105
Inventories
3,752
(2,807)
-
-
945
Taxes receivable
10
-
-
-
10
Note receivable - current
329
-
-
-
329
Prepaid expenses and other current assets
265
(122)
-
-
143
Net assets of a discontinued operation
-
-
-
-
-
Total Current Assets
22,059
(5,370)
(7,000)
-
9,689
Property, Plant and Equipment, net
827
(394)
-
-
433
Note receivable - noncurrent
184
-
-
-
184
Investment in SatCon
-
-
17,486
(2)
-
17,486
Investment in Plug Power
8,710
-
-
-
8,710
Total Assets
$
31,780
$
(5,764
)
$
10,486
$
-
$
36,502
37
MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
UNAUDITED PRO FORMA COMBINED CONSOLIDATED BALANCE SHEET (Continued)
As of September 30, 1999
(Dollars in thousands)
LIABILITIES AND SHAREHOLDERS' EQUITY
MTI
Historical
Ling
Historical
(1)
SatCon
Investment
Pro Forma
Adjustments
Pro Forma
Combined
CURRENT LIABILITIES
Income taxes payable
$ -
$ -
$ -
$ -
$ -
Accounts payable
614
(409)
475
(4)
-
680
Accrued liabilities
2,243
(811)
-
-
1,432
Contribution payable-Plug Power
-
-
-
-
-
Net liabilities of discontinued operations
540
-
-
-
540
Total Current Liabilities
3,397
(1,220)
475
-
2,652
LONG-TERM LIABILITIES
Deferred income taxes and other credits
597
-
-
-
597
Total Liabilities
$
3,994
(1,220
)
475
-
3,249
PARENT COMPANY INVESTMENT (TO)/FROM
-
(6,907)
6,907
(6)
-
-
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS' EQUITY
Common stock, par value $1 per share,
Authorized 15,000,000; issued 11,649,959
(1999) and 10,773,968 (1998)
11,649
-
-
-
11,649
Paid-in capital
42,755
(1,636)
2,288
3,678
(9)
(5)
-
47,085
Deficit
(26,573)
3,988
1,126
(3,988
)
(6)
(7)
-
(25,447
)
27,831
2,352
3,104
-
33,287
Accumulated Other Comprehensive Loss:
Unrealized loss on available for sale
Securities, net
(5)
-
-
-
(5)
Foreign currency translation adjustment
(11)
11
-
-
-
Accumulated Other Comprehensive Loss
(16)
11
-
-
(5)
Common stock in treasury, at cost,
6,750 shares (1999) and
4,500 shares (1998)
(29)
-
-
-
(29)
Total Shareholders' Equity
27,786
2,363
3,104
-
33,253
Total Liabilities and Shareholders' Equity
$
31,780
$
(5,764)
$
10,486
$
-
$
36,502
38
MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
UNAUDITED PRO FORMA COMBINED CONSOLIDATED STATEMENTS OF OPERATIONS
For the Year Ended September 30, 1999
(Dollars in thousands)
MTI
Historical
Ling
Historical
(1)
SatCon
Investment
Pro Forma
Adjustments
Pro Forma
Combined
Net sales
$12,885
$(8,372)
$ -
$ -
$ 4,513
Cost of sales
8,239
(6,213
)
-
-
2,026
Gross profit
4,646
(2,159)
-
-
2,487
Selling, general and administrative expenses
4,949
(3,048)
-
-
1,901
Product development and research costs
1,105
(188
)
-
-
917
Operating (loss) income
(1,408)
1,077
-
-
(331)
Interest expense
(106)
-
-
-
(106)
Gain on sale of division/subsidiary
-
-
1,126
(6)
-
1,126
Equity in investee losses
(9,363)
-
-
(3,993)
(8)
(13,356)
Other income (expense), net
185
10
-
-
195
(Loss) income from continuing operations
before extraordinary item and income taxes
(10,692)
1,087
1,126
(3,993)
(12,472)
Income tax expense
37
-
-
-
37
(Loss) income from continuing operations
before extraordinary item
(10,729)
1,087
1,126
(3,993)
(12,509)
Extraordinary item - gain on extinguishment
of debt, net of taxes ($106)
-
-
-
-
-
(Loss) income from continuing operations
(10,729)
1,087
1,126
(3,993)
(12,509)
Income (loss) from discontinued operations
41
-
-
-
41
Net (loss) income
$
(10,688)
$
1,087
$
1,126
$
(3,993
)
$
(12,468)
39
NOTES TO UNAUDITED PRO FORMA
COMBINED CONSOLIDATED FINANCIAL STATEMENTS
The following is a summary of adjustments reflected in the unaudited pro forma combined consolidated balance sheet:
(1)	Represents the removal of Ling's historical financial data as a result of the sale of
	Ling to SatCon.
MTI's initial investment in SatCon as a result of the sale of Ling.

($ in 000's)

Exchange of Ling for 770,000 shares of SatCon valued 	 $ 6,738

at $8.75/share. (Note: sale was effective at 8 a.m. on

October 21, 1999, therefore closing price on

October 20, 1999 was used)	

Cash investment made on October 21, 1999 for 	           2,570

370,800 shares of SatCon and warrants to purchase

36,000 shares of SatCon	

MTI warrant to purchase 36,000 shares of MTI stock

issued to SatCon valued using the Black-Scholes method		533

Cash investment made on January 31, 2000 for

659,200 shares of SatCon and warrants to purchase

64,000 shares of SatCon						             4,500

MTI warrant to purchase 64,000 shares of MTI stock

issued to SatCon valued using the Black-Scholes method
3,145
$17,486
Represents $70,000 cash received from SatCon in addition to the 770,000 shares of

SatCon received in exchange for Ling and MTI's $7,070,000 cash investment in SatCon

(1,030,000 shares and 100,000 warrants).

Represents deal costs related to the sale of Ling.

Represents 100,000 warrants to purchase MTI common stock issued to SatCon valued using the Black-Scholes method.

40

 

NOTES TO UNAUDITED PRO FORMA

COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(6) 	Calculation of gain on sale of Ling and initial investment in SatCon.

	 	
($ in 000's)

	Parent company investment (to)/from Ling	$(6,907)

	 (Removed in Ling historical adjustment footnote 1)

	Paid-in capital Ling	                     (1,636)

	 (Removed in Ling historical adjustment footnote 1)

	Accrued deal costs	                         (475)

	Investment in SatCon (2)		              6,738

	

	Cash received from SatCon for sale of Ling in addition to 770,000 shares	                                              70

	Ling accumulated deficit transferred to MTI		3,988

	Stock option compensation for accelerated vesting for Ling employees
(652
)

		                                          $
1,126
(7) Represents the transfer of Ling's accumulated deficit as of date of sale to MTI.	

(8) Represents equity accounting for MTI's investment in SatCon, including the amortization of

embedded differences and MTI's share of SatCon losses and equity changes recorded on a

one-quarter lag basis.

(9) The following items have been recorded in paid-in capital:

		

	Replace Ling paid in capital removed in (1)	   $1,636

	Stock option compensation (2)
652
$
2,288
41
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
MECHANICAL TECHNOLOGY INCORPORATED
Date: December 22, 2000 By: /s/ Cynthia A. Scheuer
------------------------ ---------------------------------
Cynthia A. Scheuer
Vice President and Chief Financial Officer
42