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 September 30, 2020 and December 31, 2019, the condensed consolidating statements of operations for the three and nine months ended September 30, 2020 and 2019, and condensed consolidating cash flows for the nine months ended September 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 September 30, 2020 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Assets Cash $ 4,948,342 $ 1,770 $ — $ 4,950,112 Restricted cash — 1,287,138 — 1,287,138 Other current assets 2,085,508 2,094,211 — 4,179,719 Current assets 7,033,850 3,383,119 — 10,416,969 Restricted cash — 2,646,448 — 2,646,448 HEBioT facility and other fixed assets 1,438,255 36,317,732 — 37,755,987 Operating lease right of use assets 396,562 888,730 — 1,285,292 MBT facility development and license costs 6,317,853 1,701,000 — 8,018,853 Investment in subsidiaries and intercompany accounts 16,444,214 — (16,444,214) — Goodwill — 58,000 — 58,000 Other assets 33,749 — — 33,749 Total assets $ 31,664,483 $ 44,995,029 $ (16,442,214) $ 60,215,298 Liabilities and stockholders’ equity Line of credit $ 1,497,950 $ — $ — $ 1,497,950 Current portion of Debts and Bonds 4,670,301 2,860,000 — 7,530,301 Other current liabilities 3,716,174 13,081,770 (5,948,711) 10,849,233 Current liabilities 9,884,425 15,941,770 (5,948,711) 19,877,484 Notes payable and other debts 1,234,656 — — 1,234,656 Accrued interest 1,729,605 — — 1,729,605 Non-current lease liabilities 286,314 944,830 — 1,231,144 WV EDA bonds — 28,448,484 — 28,448,484 Total liabilities 13,135,000 45,335,084 (5,948,711) 52,521,373 Redeemable preferred stock 626,553 — — 626,553 Stockholders' equity: Attributable to parent 15,748,136 (340,055) (10,495,503) 4,912,578 Attributable to non-controlling interests 2,154,794 — — 2,154,794 Stockholders’ equity 17,902,930 (340,055) (10,495,503) 7,067,372 Total liabilities and stockholders’ equity $ 31,664,483 $ 44,995,029 $ (16,444,214) $ 60,215,298 Condensed Consolidating Statement of Operations for the three months ended September 30, 2020 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Revenue $ 742,252 $ 625 $ — $ 742,877 Operating expenses HEBioT — 945,810 — 945,810 Rental, service and maintenance expense 139,665 — — 139,665 Equipment 171,002 — — 171,002 Selling, general and administrative 1,430,095 494,198 — 1,924,293 Impairment expense — 917,420 — 917,420 Depreciation and amortization 124,759 437,384 — 562,143 Total operating expenses 1,865,521 2,794,812 — 4,660,333 Loss from operations (1,123,269) (2,794,187) — (3,917,456) Other (income) expenses, net 336,749 686,308 — 1,023,057 Net loss $ (1,460,018) $ (3,480,495) $ — $ (4,940,513) Condensed Consolidating Statement of Operations for the nine months ended September 30, 2020 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Revenue $ 1,992,494 $ 1,383,656 $ — $ 3,376,150 Operating expenses HEBioT — 2,778,514 — 2,778,514 Rental, service and maintenance expense 552,195 — — 552,195 Equipment 317,406 — — 317,406 Selling, general and administrative 4,713,923 1,026,235 — 5,740,158 Impairment expense — 917,420 — 917,420 Depreciation and amortization 374,105 1,373,004 — 1,747,109 Total operating expenses 5,957,629 6,095,173 — 12,052,802 Loss from operations (3,965,135) (4,711,517) — (8,676,652) Other (income) expenses, net 1,063,714 1,979,331 — 3,043,045 Net loss $ (5,028,849) $ (6,690,848) $ — $ (11,719,697) Condensed Consolidating Statement of Cash Flows for the nine months ended September 30, 2020 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Cash flows used in operating activities: Net loss $ (5,028,849) $ (6,690,848) $ — $ (11,719,697) Non-cash adjustments to reconcile net loss to net cash used in operations 2,693,646 2,424,869 — 5,118,515 Changes in operating assets and liabilities (5,625,051) 4,715,544 — (909,507) Net cash used in operations (7,960,254) 449,565 — (7,510,689) Cash flow used in investing activities: Purchases of construction in-progress, equipment, fixtures and vehicles (3,538) (203,635) — (207,173) Other investing activities (57,949) — — (57,949) Net cash used in investing activities (61,487) (203,635) — (265,122) Cash flows from financing activities: Issuances of debt and equity 11,144,230 — — 11,144,230 Repayments of debt (3,544) — — (3,544) Net cash provided by financing activities 11,140,686 — — 11,140,686 Effect of exchange rate on cash (18,129) — — (18,129) Cash – beginning of period (restricted and unrestricted) 1,847,526 3,689,426 — 5,536,952 Cash – end of period (restricted and unrestricted) $ 4,948,342 $ 3,935,356 $ — $ 8,883,698 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 Stockholders' 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 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 |