Condensed Consolidating Financial Information | Note 20. Condensed Consolidating Financial Information The WVEDA Solid Waste Disposal Revenue Bond obligations of Entsorga West Virginia LLC are not guaranteed by its members, including the Company, however the membership interests of Entsorga West Virginia LLC are pledged, and the debt agreements provide restrictions prohibiting distributions to the members, including equity distributions or providing loans or advances to the members. The following pages present the Company’s consolidating balance sheet as of September 30, 2019 and December 31, 2018 and its condensed consolidating statement of operations for the three and nine months ended September 30, 2019, and cash flows for the nine months ended September 30, 2019, for Entsorga West Virginia LLC and the Parent and other Company subsidiaries not subject to the WVEDA Solid Waste Disposal Revenue Bond restrictions and the elimination entries necessary to present the Company’s financial statements on a consolidated basis. These following condensed consolidating financial information should be read in conjunction with the Company’s consolidated financial statements. Condensed Consolidating Balance Sheet as of September 30, 2019 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Assets Cash $ 3,399,754 $ 34,335 $ — $ 3,434,089 Restricted cash — 1,128,716 — 1,128,716 Other current assets 1,408,880 899,102 (189,551) 2,118,431 Current assets 4,808,634 2,062,153 (189,551) 6,681,236 Restricted cash — 2,544,948 — 2,544,948 HEBioT facility — 36,806,051 — 36,806,051 Other fixed assets 1,711,208 — — 1,711,208 Operating lease right of use assets 81,104 889,791 — 970,895 MBT facility development and license costs 6,221,767 1,837,000 — 8,058,767 Intangible assets, net and investment in subsidiaries 10,278,558 — (10,278,558) — Goodwill — 58,000 — 58,000 Other assets 58,949 — — 58,949 Total assets $ 23,160,220 $ 44,197,943 $ (10,468,109) $ 56,890,054 Liabilities and stockholders’ equity Line of credit $ 1,478,340 $ — $ — $ 1,478,340 Current portion of WV EDA Bonds — 1,390,000 — 1,390,000 Other current liabilities 2,211,697 4,153,724 (189,551) 6,175,870 Current liabilities 3,690,037 5,543,724 (189,551) 9,044,210 Notes payable and other debts 5,032,423 — — 5,032,423 Accrued interest 1,390,380 — — 1,390,380 Non-current lease liabilities — 913,367 — 913,367 WV EDA bonds — 29,717,377 — 29,717,377 Total liabilities 10,112,840 36,174,468 (189,551) 46,097,757 Redeemable preferred stock 726,553 — — 726,553 Stockholder’s equity: Attributable to parent 3,922,118 — — 3,922,118 Attributable to non-controlling interests 8,398,709 8,023,475 (10,278,558) 6,143,626 Stockholders’ equity 12,320,827 8,023,475 (10,278,558) 10,065,744 Total liabilities and stockholders’ equity $ 23,160,220 $ 44,197,943 $ (10,468,109) $ 56,890,054 Condensed Consolidating Statement of Operations for the three months ended September 30, 2019 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Revenue $ 816,870 $ 609,905 $ — $ 1,426,775 Operating expenses HEBioT — 786,680 — 786,680 Rental, service and maintenance expense 176,651 — — 176,651 Equipment sales 17,776 — — 17,776 Selling, general and administrative 1,203,519 246,026 — 1,449,545 Depreciation and amortization 120,899 490,469 — 611,368 Total operating expenses 1,518,845 1,523,175 — 3,042,020 Loss from operations (701,975) (913,270) — (1,615,245) Other (income) expenses, net (180,837) 600,402 — 419,565 Net loss $ (521,138) $ (1,513,672) $ — $ (2,034,810) Condensed Consolidating Statement of Operations for the nine months ended September 30, 2019 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Revenue $ 2,325,742 $ 886,947 $ — $ 3,212,689 Operating expenses HEBioT — 1,309,176 — 1,309,176 Rental, service and maintenance expense 508,164 — — 508,164 Equipment sales 56,502 — — 56,502 Selling, general and administrative 4,678,415 771,867 — 5,450,282 Depreciation and amortization 369,843 980,937 — 1,350,780 Total operating expenses 5,612,924 3,061,980 — 8,674,904 Loss from operations (3,287,182) (2,175,033) — (5,462,215) Other expenses 273,851 1,361,221 86,362 1,721,434 Net loss $ (3,561,033) $ (3,536,254) $ (86,362) $ (7,183,649) Condensed Consolidating Statement of Cash Flows for the nine months ended September 30, 2019 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Cash flows used in operating activities: Net loss $ (3,561,033) $ (3,536,254) $ (86,362) $ (7,183,649) Non-cash adjustments to reconcile net loss to net cash used in operations 1,153,022 1,064,563 86,362 2,303,947 Changes in operating assets and liabilities (697,598) (440,212) — (1,137,810) Net cash used in operations (3,105,609) (2,911,903) — (6,017,512) Cash flow used in investing activities: Construction of HEBioT facility and acquisitions of equipment 98 (4,619,981) — (4,619,883) Capital contribution to Entsorga West Virginia, LLC (4,586,362) — 4,586,362 — Other investing activities 2,256,987 — — 2,256,987 Net cash used in investing activities (2,329,277) (4,619,981) 4,586,362 (2,362,896) Cash flows from financing activities: Issuances of debt and equity 6,418,057 4,586,362 (4,586,362) 6,418,057 Repayments of debt (6,846) — — (6,846) Deferred financing costs incurred — (62,151) — (62,151) Net cash provided by financing activities 6,411,211 4,524,211 (4,586,362) 6,349,060 Effect of exchange rate on cash 12,721 — — 12,721 Cash – beginning of period (restricted and unrestricted) 2,410,708 6,715,672 — 9,126,380 Cash – end of period (restricted and unrestricted) $ 3,399,754 $ 3,707,999 $ — $ 7,107,753 Condensed Consolidating Balance Sheet as of December 31, 2018 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Assets Cash $ 2,410,709 $ — $ — $ 2,410,709 Restricted cash — 4,195,148 — 4,195,148 Other current assets 969,571 — — 969,571 Current assets 3,380,280 4,195,148 — 7,575,428 Restricted cash — 2,520,523 — 2,520,523 HEBioT facility under construction — 33,104,007 — 33,104,007 Other fixed assets 1,797,915 — — 1,797,915 MBT facility development and license costs 6,585,408 1,890,000 — 8,475,408 Intangible assets, net and investment in subsidiaries 7,626,268 — (5,854,952) 1,771,316 Goodwill — 58,000 — 58,000 Other assets 13,500 — — 13,500 Total assets $ 19,403,371 $ 41,767,678 $ (5,854,952) $ 55,316,097 Liabilities and stockholders’ equity Line of credit $ 1,469,330 $ — $ — $ 1,469,330 Other current liabilities 2,032,083 3,708,410 — 5,740,493 Current liabilities 3,501,413 3,708,410 — 7,209,823 Notes payable and other debts 4,890,322 — — 4,890,322 Accrued interest 1,305,251 — — 1,305,251 WV EDA bonds — 31,085,902 — 31,085,902 Total liabilities 9,696,986 34,794,312 — 44,491,298 Redeemable preferred stock 816,553 — — 816,553 Stockholder’s equity Attributable to parent 3,405,551 5,854,952 (5,854,952) 3,405,551 Attributable to non-controlling interests 5,484,281 1,118,414 — 6,602,695 Stockholders’ equity 8,889,832 6,973,366 (5,854,952) 10,008,246 Total liabilities and stockholders’ equity $ 19,403,371 $ 41,767,678 $ (5,854,952) $ 55,316,097 No condensed consolidating statements of operations and of cash flows are presented prior to the December 14, 2018 control acquisition of Entsorga West Virginia, LLC. |