CONDENSED PARENT COMPANY ONLY FINANCIAL STATEMENTS | 23. CONDENSED PARENT COMPANY ONLY FINANCIAL STATEMENTS ENERGY SERVICES OF AMERICA CORPORATION (Parent Only) BALANCE SHEETS As of September 30, 2015 and 2014 2015 2014 Assets Current assets Cash and cash equivalents $ 564,044 $ 1,493,613 Other receivables 1,417 170,889 Deferred tax asset 3,583,128 3,305,800 Prepaid expenses and other 2,044,502 1,436,833 Total current assets 6,193,091 6,407,135 Property, plant and equipment, at cost 227,894 227,894 less accumulated depreciation (213,061 ) (211,621 ) 14,833 16,273 Due from affiliates 6,852,724 6,146,489 Investment in subsidiaries 19,519,637 16,575,490 Total assets $ 32,580,285 $ 29,145,387 Liabilities and shareholders’ equity Current liabilities Current maturities of long-term debt $ 2,037,840 $ 1,923,623 Lines of credit and short term borrowings 4,516,235 760,132 Accounts payable 86,219 85,679 Accrued expenses and other current liabilities 325,084 335,897 Total current liabilities 6,965,378 3,105,331 Long-term debt, less current maturities 5,321,266 7,318,345 Deferred income taxes payable 7,005 266,605 Total liabilities 12,293,649 10,690,281 Shareholders’ equity Preferred stock, $.0001 par value Authorized 1,000,000 shares,206 issued at September 30, 2015 and 2014 - - Common stock, $.0001 par value Authorized 50,000,000 shares 14,839,836 issued and 14,239,836 outstanding at September 30, 2015 and 2014 1,484 1,484 Treasury stock, 600,000 shares at September 30, 2015 and 2014 (60 ) (60 ) Additional paid in capital 61,289,260 61,289,260 Retained earnings (deficit) (41,004,048 ) (42,835,578 ) Total shareholders' equity 20,286,636 18,455,106 Total liabilities and shareholders' equity $ 32,580,285 $ 29,145,387 ENERGY SERVICES OF AMERICA CORPORATION (Parent Only) STATEMENTS OF INCOME For the years ended September 30, 2015 and 2014 2015 2014 General and administrative expenses $ 1,302,892 $ 1,764,184 Net loss from operations before taxes (1,302,892 ) (1,764,184 ) Other nonoperating expense (1,479 ) (4,382 ) Interest income 1,278 - Interest expense (640,472 ) (674,232 ) Interest allocation to subsidiaries 603,020 498,844 Net loss before tax (1,340,545 ) (1,943,954 ) Income tax benefit (536,928 ) (530,210 ) Net loss from parent (803,617 ) (1,413,744 ) Equity in undistributed income income of subsidiaries 2,944,147 5,061,941 Dividends on preferred stock (309,000 ) (386,250 ) Net income available to common shareholders $ 1,831,530 $ 3,261,947 Weighted average shares outstanding- basic 14,239,836 14,392,194 Weighted average shares-diluted 17,673,169 17,802,443 Net earnings per share-basic available to common shareholders $ 0.129 $ 0.227 Net earnings per share-diluted available to common shareholders $ 0.104 $ 0.183 ENERGY SERVICES OF AMERICA CORPORATION (Parent Only) CONSOLIDATED STATEMENTS OF CASH FLOWS For the years ended September 30, 2015 and 2014 2015 2014 Cash flows form operating activities: Net income available to common shareholders $ 1,831,530 $ 3,261,947 Adjustments to reconcile net income to net cash provided by operating activities Provision for current tax benefit (275,751 ) (779,557 ) Provision for deferred income tax expense (261,177 ) 249,347 Depreciation expense 1,440 8,223 Equity in undistributed income of subsidiaries (2,944,147 ) (5,061,941 ) Advances from subsidiaries (706,235 ) 4,651,119 Changes in: (Increase) decrease in prepaid expenses (607,669 ) 356,585 (Increase) decrease in other receivable 169,472 (169,472 ) Increase (decrease) in accounts payable 540 (144,133 ) Decrease in accrued expenses and other current liabilities (10,813 ) (48,669 ) Net cash provided by (used in) operating activities (2,802,810 ) 2,323,449 Cash flows from investing activities: Investment in property & equipment - (7,250 ) Net cash used in investing activities - (7,250 ) Cash flows from financing activities: Borrowings on lines of credit and short-term debt, net of (repayments) 3,756,103 (9,372,535 ) Principal payments on long term debt (3,045,741 ) (5,615,064 ) Proceeds from private placement of preferred stock - 249,998 Par value of common stock issued to preferred shareholders - 3 Treasury stock purchased by company - (30 ) Proceeds from long term debt 1,162,879 10,457,965 Net cash provided by (used in) financing activities 1,873,241 (4,279,663 ) Decrease in cash and cash equivalents (929,569 ) (1,963,464 ) Cash beginning of period 1,493,613 3,457,077 Cash end of period $ 564,044 $ 1,493,613 Supplemental disclosures of cash flows information: Cash paid during the year for: Income taxes $ 243,998 $ 270,000 Interest $ 640,472 $ 746,382 Insurance premiums financed $ 2,349,760 $ 2,268,510 Dividends on preferred stock $ 309,000 $ 386,250 |