Condensed Consolidating Financial Information | Note 25. 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 presents the Company’s consolidating balance sheet as of December 31, 2019 and 2018 and its condensed consolidating statement of operations and cash flows for the years ended December 31, 2019 and 2018, 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 December 31, 2019 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Assets Cash $ 1,847,526 $ — $ — $ 1,847,526 Restricted cash — 1,133,581 — 1,133,581 Other current assets 1,697,910 1,116,821 (64,669) 2,750,062 Current assets 3,545,436 2,250,402 (64,669) 5,731,169 Restricted cash — 2,555,845 — 2,555,845 HEBioT facility and other fixed assets 1,753,730 37,392,601 — 39,146,331 Operating lease right of use assets 48,021 897,026 — 945,047 MBT facility development and license costs 6,254,429 1,795,500 — 8,049,929 Investment in subsidiaries 10,864,783 — (10,864,783) — Goodwill — 58,000 — 58,000 Other assets 53,726 — — 53,726 Total assets $ 22,520,125 $ 44,949,374 $ (10,929,452) $ 56,540,047 Liabilities and stockholders' equity Line of credit $ 1,479,848 $ — $ — $ 1,479,848 Current portion of WV EDA Bonds — 1,390,000 — 1,390,000 Other current liabilities 2,387,916 6,475,985 (650,894) 8,213,007 Current liabilities 3,867,764 7,865,985 (650,894) 11,082,855 Notes payable and other debts 5,118,125 — — 5,118,125 Accrued interest 1,510,193 — — 1,510,193 Non-current lease liabilities — 915,170 — 915,170 WV EDA bonds — 29,817,426 — 29,817,426 Total liabilities 10,496,082 38,598,581 (650,894) 48,443,769 Redeemable preferred stock 726,553 — — 726,553 Stockholder's equity: Attributable to parent 2,024,143 — — 2,024,143 Attributable to non-controlling interests 9,273,347 6,350,793 (10,278,558) 5,345,582 Stockholders' equity 11,297,490 6,350,793 (10,278,558) 7,369,725 Total liabilities and stockholders' equity $ 22,520,125 $ 44,949,374 $ (10,929,452) $ 56,540,047 Condensed Consolidating Statement of Operations for the year ended December 31, 2019 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Revenue $ 3,108,377 $ 1,111,071 $ — $ 4,219,448 Operating expenses HEBioT — 2,064,139 — 2,064,139 Rental, service and maintenance expense 784,291 — — 784,291 Equipment sales 113,063 — — 113,063 Selling, general and administrative 6,097,817 965,874 — 7,063,691 Depreciation and amortization 495,709 1,233,769 — 1,729,478 Total operating expenses 7,490,880 4,263,782 — 11,754,662 Loss from operations (4,382,503) (3,152,711) — (7,535,214) Other (income) expenses, net 688,621 2,056,226 — 2,744,847 Net loss $ (5,071,124) $ (5,208,937) $ — $ (10,280,061) Condensed Consolidating Statement of Cash Flows for the year ended December 31, 2019 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Cash flows used in operating activities: Net loss $ (5,071,124) $ (5,208,937) $ — $ (10,280,061) Non-cash adjustments to reconcile net loss to net cash used in operations 1,856,795 1,417,445 — 3,274,240 Changes in operating assets and liabilities (1,447,676) 1,318,897 — (128,779) Net cash used in operations (4,662,005) (2,472,595) — (7,134,600) Cash flow used in investing activities: Construction of HEBioT facility and acquisitions of equipment (33,346) (5,077,863) — (5,111,209) Capital contribution to Entsorga West Virginia, LLC (4,586,362) — 4,586,362 — Other investing activities 2,231,824 — — 2,231,824 Net cash used in investing activities (2,387,884) (5,077,863) 4,586,362 (2,879,385) 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 (9,165) — — (9,165) Deferred financing costs incurred — (62,151) — (62,151) Net cash provided by financing activities 6,408,892 4,524,211 (4,586,362) 6,346,741 Effect of exchange rate on cash 77,816 — — 77,816 Cash - beginning of period (restricted and unrestricted) 2,410,708 6,715,672 — 9,126,380 Cash - end of period (restricted and unrestricted) $ 1,847,527 $ 3,689,425 $ — $ 5,536,952 Condensed Consolidating Balance Sheet as of December 31, 2018 Entsorga Parent West and other Virginia Subsidiaries 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 Condensed Consolidating Statement of Operations for the Year Ended December 31, 2018 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Revenue $ 3,359,324 $ — $ — $ 3,359,324 Cost of revenue 1,640,152 — — 1,640,152 Gross profit 1,719,172 — — 1,719,172 Selling, general and administrative 6,677,324 64,237 — 6,741,561 Depreciation and amortization 115,038 — — 115,038 Total operating expenses 6,792,362 64,237 — 6,856,599 Loss from operations (5,073,190) (64,237) — (5,137,427) Other expenses 9,604,528 5,265 — 9,609,793 Net loss $ (14,677,718) $ (69,502) $ — $ (14,747,220) Condensed Consolidating Statement of Cash Flows for the Year Ended December 31, 2018 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Cash flows from operating activities: Net loss $ (14,677,718) $ (69,502) $ — $ (14,747,220) Adjustments to reconcile net loss to net cash used in operations 9,900,310 — — 9,900,310 Changes in operating assets and liabilities (528,110) (669,124) — (1,197,234) Net cash used in operations (5,305,518) (738,626) — (6,044,144) Cash flow from investing activities: Cash acquired from control acquisition of Entsorga West Virginia, LLC — 6,773,384 — 6,773,384 Capital contribution to Entsorga West Virginia, LLC (1,000,000) — 1,000,000 — Other investing activities (372,130) (319,086) — (691,216) Net cash used in investing activities (1,372,130) 6,454,298 1,000,000 6,082,168 Cash flows from financing activities: Issuances of debt and preferred stock, net of costs incurred 7,378,869 — — 7,378,869 Repayments of debt (2,472,611) — — (2,472,611) Capital contribution to Entsorga West Virginia, LLC — 1,000,000 (1,000,000) — Cash investment in Refuel America, LLC by non-controlling interest 3,500,000 — — 3,500,000 Other (255,023) — — (255,023) Net cash provided by financing activities 8,151,235 1,000,000 (1,000,000) 8,151,235 Effect of exchange rate on cash 36,009 — — 36,009 Cash – beginning of period 901,112 — — 901,112 Cash – end of period (restricted and unrestricted) $ 2,410,708 $ 6,715,672 $ — $ 9,126,380 |