CONDENSED PARENT COMPANY ONLY FINANCIAL STATEMENTS | 22. CONDENSED PARENT COMPANY ONLY FINANCIAL STATEMENTS ENERGY SERVICES OF AMERICA CORPORATION (Parent Only) BALANCE SHEETS As of September 30, 2018 and 2017 2018 2017 Assets Current assets Cash and cash equivalents $ 499,750 $ 1,468,145 Other receivables (307 ) - Prepaid expenses and other 3,906,287 4,013,332 Total current assets 4,405,730 5,481,477 Property, plant and equipment, at cost 248,402 248,402 less accumulated depreciation (226,285 ) (220,733 ) 22,117 27,669 Due from subsidiaries 4,531,173 11,604,780 Deferred tax asset 329,150 726,524 Investment in subsidiaries 27,466,387 24,079,884 Total assets $ 36,754,557 $ 41,920,334 Liabilities and shareholders' equity Current liabilities Current maturities of long-term debt $ 2,459,680 $ 3,777,504 Lines of credit and short term borrowings 6,069,247 9,432,968 Accounts payable 33,839 63,358 Accrued expenses and other current liabilities 67,767 164,943 Total current liabilities 8,630,533 13,438,773 Long-term debt, less current maturities 4,842,977 7,350,742 Total liabilities 13,473,510 20,789,515 Shareholders' equity Preferred stock, $.0001 par value Authorized 1,000,000 shares,206 issued at September 30, 2018 and 2017 - - Common stock, $.0001 par value Authorized 50,000,000 shares 14,839,836 issued and 14,194,517 outstanding at September 30, 2018 and 14,239,836 outstanding at September 30, 2017 1,484 1,484 Treasury stock, 645,319 shares at September 30, 2018 and 600,000 shares at September 30, 2017 (65 ) (60 ) Additional paid in capital 61,239,470 61,289,260 Retained earnings (deficit) (37,959,842 ) (40,159,865 ) Total shareholders' equity 23,281,047 21,130,819 Total liabilities and shareholders' equity $ 36,754,557 $ 41,920,334 ENERGY SERVICES OF AMERICA CORPORATION (Parent Only) STATEMENTS OF INCOME For the years ended September 30, 2018 and 2017 2018 2017 General and administrative expenses $ 1,226,854 $ 1,360,216 Net loss from operations before taxes (1,226,854 ) (1,360,216 ) Other nonoperating income (expense) 6,239 (318 ) Interest income 132,281 - Interest expense (811,801 ) (753,167 ) Interest allocation to subsidiaries 763,328 730,486 Net loss before tax (1,136,807 ) (1,383,215 ) Income tax benefit (259,327 ) (541,844 ) Net loss from parent (877,480 ) (841,371 ) Equity in undistributed income income of subsidiaries 3,386,503 453,615 Dividends on preferred stock (309,000 ) (309,000 ) Net income (loss) available to common shareholders $ 2,200,023 $ (696,756 ) Weighted average shares outstanding- basic 14,234,571 14,239,836 Weighted average shares-diluted 17,667,904 14,239,836 Net earnings (loss) per share-basic available to common shareholders $ 0.155 $ (0.049 ) Net earnings (loss) per share-diluted available to common shareholders $ 0.125 $ (0.049 ) ENERGY SERVICES OF AMERICA CORPORATION (Parent Only) CONSOLIDATED STATEMENTS OF CASH FLOWS For the years ended September 30, 2018 and 2017 2018 2017 Cash flows form operating activities: Net income (loss) $ 2,509,023 $ (387,756 ) Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities Provision for deferred taxes 397,374 (60,061 ) Depreciation expense 5,552 5,552 Equity in undistributed income of subsidiaries (3,386,503 ) (453,615 ) Advances from subsidiaries 7,073,607 (687,699 ) Changes in: (Increase) decrease in prepaid expenses 107,045 (2,016,506 ) Decrease in other receivable 307 1,417 Increase (decrease) in accounts payable (29,519 ) 50,665 Decrease in accrued expenses and other current liabilities (97,176 ) (71,090 ) Net cash provided by (used in) operating activities 6,579,710 (3,619,093 ) Cash flows from investing activities: Investment in property & equipment - - Net cash used in investing activities - - Cash flows from financing activities: Borrowings on lines of credit and short-term debt, net of (repayments) (3,363,721 ) 3,200,025 Principal payments on long term debt (3,825,589 ) (2,703,427 ) Dividends on common stock - (696,117 ) Preferred dividends paid (309,000 ) (309,000 ) Treasury stock purchased by company (49,795 ) - Proceeds from long term debt - 5,000,000 Net cash provided by (used in) financing activities (7,548,105 ) 4,491,481 Increase (decrease) in cash and cash equivalents (968,395 ) 872,388 Cash beginning of period 1,468,145 595,757 Cash end of period $ 499,750 $ 1,468,145 Supplemental schedule of noncash investing and financing activities: Insurance premiums financed $ 3,130,859 $ 3,524,350 Accrued dividends on preferred stock $ 77,250 $ 77,250 Supplemental disclosures of cash flows information: Cash paid during the year for: Interest $ 811,801 $ 753,167 Income taxes $ 346,065 $ 1,578,334 |