Condensed Consolidating Financial Information | Note 17. 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 March 31, 2020 and December 31, 2019 and its condensed consolidating statements of operations and cash flows for the three months ended March 31, 2020 and 2019, for Entsorga West Virginia LLC and the Parent consolidated with 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. The following condensed consolidating financial information should be read in conjunction with the Company’s consolidated financial statements. Condensed Consolidating Balance Sheet as of March 31, 2020 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Assets Cash $ 1,917,803 $ 17,043 $ — $ 1,934,846 Restricted cash — 1,137,714 — 1,137,714 Other current assets 1,640,754 1,507,533 (123,459) 3,024,828 Current assets 3,558,557 2,662,290 (123,459) 6,097,388 Restricted cash — 2,563,978 — 2,563,978 HEBioT facility and other fixed assets 1,682,271 36,951,832 — 38,634,103 Operating lease right of use assets 24,325 894,260 — 918,585 MBT facility development and license costs 6,278,938 1,764,000 — 8,042,938 Investment in subsidiaries and intercompany accounts 13,069,738 (2,450,776) (10,618,962) — Goodwill — 58,000 — 58,000 Other assets 48,849 — — 48,849 Total assets $ 24,662,678 $ 42,443,584 $ (10,742,421) $ 56,363,841 Liabilities and stockholders’ equity Line of credit $ 1,481,356 $ — $ — $ 1,481,356 Current portion of Debts and Bonds 4,241,578 2,860,000 — 7,101,578 Other current liabilities 3,790,497 5,637,288 — 9,427,785 Current liabilities 9,513,431 8,497,288 — 18,010,719 Notes payable and other debts 962,011 — — 962,011 Accrued interest 1,567,311 — — 1,567,311 Non-current lease liabilities — 916,973 — 916,973 WV EDA bonds — 28,392,733 — 28,392,733 Total liabilities 12,042,753 37,806,994 — 49,849,747 Redeemable preferred stock 726,553 — — 726,553 Stockholder’s equity: Attributable to parent 1,264,636 — — 1,264,636 Attributable to non-controlling interests 10,628,736 4,636,590 (10,742,421) 4,522,905 Stockholders’ equity 11,893,372 4,636,590 (10,742,421) 5,787,541 Total liabilities and stockholders’ equity $ 24,662,678 $ 42,443,584 $ (10,742,421) $ 56,363,841 Condensed Consolidating Statement of Operations for the three months ended March 31, 2020 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Revenue $ 869,209 $ 490,132 $ — $ 1,359,341 Operating expenses HEBioT — 812,427 — 812,427 Rental, service and maintenance expense 260,835 — — 260,835 Equipment 146,404 — — 146,404 Selling, general and administrative 1,668,780 249,643 — 1,918,423 Depreciation and amortization 124,733 490,469 — 615,202 Total operating expenses 2,200,752 1,552,539 — 3,753,291 Loss from operations (1,331,543) (1,062,407) — (2,393,950) Other (income) expenses, net 348,228 651,796 — 1,000,024 Net loss $ (1,679,771) $ (1,714,203) $ — $ (3,393,974) Condensed Consolidating Statement of Cash Flows for the three months ended March 31, 2020 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Cash flows used in operating activities: Net loss $ (1,679,771) $ (1,714,203) $ $ (3,393,974) Non-cash adjustments to reconcile net loss to net cash used in operations 550,567 535,776 1,086,343 Changes in operating assets and liabilities (1,433,781) 1,225,938 (207,843) Net cash used in operations (2,562,985) 47,511 (2,515,474) Cash flow used in investing activities: Purchases of construction in-progress, equipment, fixtures and vehicles (2,649) (18,200) (20,849) Other investing activities (24,509) — (24,509) Net cash used in investing activities (27,158) (18,200) (45,358) Cash flows from financing activities: Issuances of debt and equity 2,695,450 — 2,695,450 Repayments of debt (1,460) — (1,460) Net cash provided by financing activities 2,693,990 — 2,693,990 Effect of exchange rate on cash (33,572) — (33,572) Cash – beginning of period (restricted and unrestricted) 1,847,526 3,689,426 5,536,952 Cash – end of period (restricted and unrestricted) $ 1,917,803 $ 3,718,735 $ $ 5,636,538 Condensed Consolidating Balance Sheet as of December 31, 2019 Parent Entsorga West and other Virginia Subsidiaries 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 three months ended March 31, 2019 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Revenue $ 737,701 $ — $ — $ 737,701 Operating expenses Rental, service and maintenance expense 203,203 — — 203,203 Selling, general and administrative 2,057,247 269,115 — 2,326,362 Depreciation and amortization 129,439 — — 129,439 Total operating expenses 2,389,889 269,115 — 2,659,004 Loss from operations (1,652,188) (269,115) — (1,921,303) Other expenses 311,989 27,875 — 339,864 Net loss $ (1,964,177) $ (296,990) $ — $ (2,261,167) Condensed Consolidating Statement of Cash Flows for the three months ended March 31, 2019 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Cash flows from operating activities: Net loss $ (1,964,177) $ (296,990) $ — $ (2,261,167) Adjustments to reconcile net loss to net cash used in operations 892,106 31,090 — 923,196 Changes in operating assets and liabilities 63,732 61,590 — 125,322 Net cash used in operations (1,008,339) (204,310) — (1,212,649) Cash flow from investing activities: Construction in process and acquisitions of property and equipment 188 (2,795,012) — (2,794,824) Capital contribution to Entsorga West Virginia, LLC (1,000,000) — 1,000,000 — Other investing activities 52,400 — — 52,400 Net cash used in investing activities (947,412) (2,795,012) 1,000,000 (2,742,424) Cash flows from financing activities: Issuances of debt and equity 900,000 1,000,000 (1,000,000) 900,000 Repayments of debt (2,264) — — (2,264) Deferred financing costs incurred — (43,941) — (43,941) Net cash provided by financing activities 897,736 956,059 (1,000,000) 853,795 Effect of exchange rate on cash 19,851 — — 19,851 Cash – beginning of period (restricted and unrestricted) 2,410,708 6,715,672 — 9,126,380 Cash – end of period (restricted and unrestricted) $ 1,372,544 $ 4,672,409 $ — $ 6,044,953 |