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 condensed consolidating balance sheet as of June 30, 2020 and December 31, 2019, the condensed consolidating statements of operations for the three and six months ended June 30, 2020 and 2019, and condensed consolidating cash flows for the six months ended June 30, 2020 and 2019 of 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 June 30, 2020 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Assets Cash $ 342,182 $ — $ — $ 342,182 Restricted cash — 1,237,097 — 1,237,097 Other current assets 1,300,760 2,179,946 (140,812) 3,339,894 Current assets 1,642,942 3,417,043 (140,812) 4,919,173 Restricted cash — 2,646,381 — 2,646,381 HEBioT facility and other fixed assets 1,561,360 36,568,063 — 38,129,423 Operating lease right of use assets 412,647 891,495 — 1,304,142 MBT facility development and license costs 6,291,425 1,732,500 — 8,023,925 Investment in subsidiaries and intercompany accounts 13,827,026 — (13,827,026) — Goodwill — 58,000 — 58,000 Other assets 38,799 — — 38,799 Total assets $ 23,774,199 $ 45,313,482 $ (13,967,838) $ 55,119,843 Liabilities and stockholders’ equity Line of credit $ 1,497,950 $ — $ — $ 1,497,950 Current portion of Debts and Bonds 5,427,354 2,860,000 — 8,287,354 Other current liabilities 2,726,691 9,973,657 (3,472,335) 9,228,013 Current liabilities 9,651,995 12,833,657 (3,472,335) 19,013,317 Notes payable and other debts 1,323,866 — — 1,323,866 Accrued interest 1,651,079 — — 1,651,079 Non-current lease liabilities 302,003 918,777 — 1,220,780 WV EDA bonds — 28,420,608 — 28,420,608 Total liabilities 12,928,943 42,173,042 (3,472,335) 51,629,650 Redeemable preferred stock 726,553 — — 726,553 Stockholder’s equity: Attributable to parent (1,038,936) — — (1,038,936) Attributable to non-controlling interests 11,157,639 3,140,440 (10,495,503) 3,802,576 Stockholders’ equity 10,118,703 3,140,440 (10,495,503) 2,763,640 Total liabilities and stockholders’ equity $ 23,774,199 $ 45,313,482 $ (13,967,838) $ 55,119,843 Condensed Consolidating Statement of Operations for the three months ended June 30, 2020 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Revenue $ 381,033 $ 892,899 $ — $ 1,273,932 Operating expenses HEBioT — 1,020,277 — 1,020,277 Rental, service and maintenance expense 151,695 — — 151,695 Equipment — — — — Selling, general and administrative 1,615,049 282,393 — 1,897,442 Depreciation and amortization 124,612 445,152 — 569,764 Total operating expenses 1,891,356 1,747,822 — 3,639,178 Loss from operations (1,510,323) (854,923) — (2,365,246) Other (income) expenses, net 378,737 641,227 — 1,019,964 Net loss $ (1,889,060) $ (1,496,150) $ — $ (3,385,210) Condensed Consolidating Statement of Operations for the six months ended June 30, 2020 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Revenue $ 1,250,242 $ 1,383,031 $ — $ 2,633,273 Operating expenses HEBioT — 1,832,704 — 1,832,704 Rental, service and maintenance expense 412,530 — — 412,530 Equipment 146,404 — — 146,404 Selling, general and administrative 3,283,828 532,037 — 3,815,865 Depreciation and amortization 249,346 935,620 — 1,184,966 Total operating expenses 4,092,108 3,300,361 — 7,392,469 Loss from operations (2,841,866) (1,917,330) — (4,759,196) Other (income) expenses, net 726,965 1,293,023 — 2,019,988 Net loss $ (3,568,831) $ (3,210,353) $ — $ (6,779,184) Condensed Consolidating Statement of Cash Flows for the six months ended June 30, 2020 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Cash flows used in operating activities: Net loss $ (3,568,831) $ (3,210,353) $ — $ (6,779,184) Non-cash adjustments to reconcile net loss to net cash used in operations 1,259,695 1,013,371 — 2,273,066 Changes in operating assets and liabilities (1,845,609) 2,439,116 — 593,507 Net cash used in operations (4,154,745) 242,134 — (3,912,611) Cash flow used in investing activities: Purchases of construction in-progress, equipment, fixtures and vehicles (2,649) (48,082) — (50,731) Other investing activities (31,996) — — (31,996) Net cash used in investing activities (34,645) (48,082) — (82,727) Cash flows from financing activities: Issuances of debt and equity 2,706,750 — — 2,706,750 Repayments of debt (2,496) — — (2,496) Net cash provided by financing activities 2,704,254 — — 2,704,254 Effect of exchange rate on cash (20,208) — — (20,208) Cash – beginning of period (restricted and unrestricted) 1,847,526 3,689,426 — 5,536,952 Cash – end of period (restricted and unrestricted) $ 342,182 $ 3,883,478 $ — $ 4,225,660 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 June 30, 2019 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Revenue $ 774,171 $ 277,041 $ — $ 1,051,212 Operating expenses HEBioT — 493,546 — 493,546 Rental, service and maintenance expense 128,311 — — 128,311 Equipment sales 38,726 — — 38,726 Selling, general and administrative 1,420,649 285,675 — 1,706,324 Depreciation and amortization 119,504 490,469 — 609,973 Total operating expenses 1,707,190 1,269,690 — 2,976,880 Loss from operations (933,019) (992,649) — (1,925,668) Other expenses, net 142,699 732,943 86,362 962,004 Net loss $ (1,075,718) $ (1,725,592) $ (86,362) $ (2,887,672) Condensed Consolidating Statement of Operations for the six months ended June 30, 2019 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Revenue $ 1,511,872 $ 277,041 $ — $ 1,788,913 Operating expenses HEBioT — 493,546 — 493,546 Rental, service and maintenance expense 331,514 — — 331,514 Equipment sales 38,726 — — 38,726 Selling, general and administrative 3,477,896 554,790 — 4,032,686 Depreciation and amortization 248,943 490,469 — 739,412 Total operating expenses 4,097,079 1,538,805 — 5,635,884 Loss from operations (2,585,207) (1,261,764) — (3,846,971) Other expenses 454,686 760,820 86,362 1,301,868 Net loss $ (3,039,893) $ (2,022,584) $ (86,362) $ (5,148,839) Condensed Consolidating Statement of Cash Flows for the six months ended June 30, 2019 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Cash flows used in operating activities: Net loss $ (3,039,893) $ (2,022,584) $ (86,362) $ (5,148,839) Adjustments to reconcile net loss to net cash used in operations 1,232,948 549,437 86,362 1,868,747 Changes in operating assets and liabilities 17,817 1,243,220 — 1,261,037 Net cash used in operations (1,789,128) (229,927) — (2,019,055) Cash flow used in investing activities: Construction in process and acquisitions of property and equipment — (4,164,691) — (4,164,691) Capital contribution to Entsorga West Virginia, LLC (2,486,362) — 2,486,362 — Other investing activities 39,830 — — 39,830 Net cash used in investing activities (2,446,532) (4,164,691) 2,486,362 (4,124,861) Cash flows from financing activities: Issuances of debt and equity 3,397,500 2,486,362 (2,486,362) 3,397,500 Repayments of debt (4,549) — — (4,549) Deferred financing costs incurred — (43,941) — (43,941) Net cash provided by financing activities 3,392,951 2,442,421 (2,486,362) 3,349,010 Effect of exchange rate on cash 17,398 — — 17,398 Cash – beginning of period (restricted and unrestricted) 2,410,708 6,715,672 — 9,126,380 Cash – end of period (restricted and unrestricted) $ 1,585,397 $ 4,763,475 $ — $ 6,348,872 |