Condensed Consolidating Financial Information | Note 16. 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 Condensed Consolidating Balance Sheet as of September 30, 2021 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Assets Cash $ 595,622 $ 26,466 $ — $ 622,088 Restricted cash — 3,764,521 — 3,764,521 Other current assets 11,260,885 596,157 (8,777,506) 3,079,536 Current assets 11,856,507 4,387,144 (8,777,506) 7,466,145 Restricted cash — 2,603,506 — 2,603,506 HEBioT facility and other fixed assets 1,047,010 35,034,589 — 36,081,599 MBT facility development and license costs 6,432,484 1,575,000 — 8,007,484 Other assets 1,009,278 878,710 — 1,887,988 Total assets $ 20,345,279 $ 44,478,949 $ (8,777,506) $ 56,046,722 Liabilities and stockholders’ equity Notes, bonds, debts and borrowings $ 6,285,572 $ 4,535,700 $ — $ 10,821,272 Other current liabilities 4,159,609 11,422,987 (8,777,506) 6,805,090 Current liabilities 10,445,181 15,958,687 (8,777,506) 17,626,362 Notes, bonds, debts and borrowings 1,207,614 28,763,027 — 29,970,641 Accrued interest 1,982,423 — — 1,982,423 Total liabilities 13,635,218 44,721,714 (8,777,506) 49,579,426 Redeemable preferred stock 476,560 — — 476,560 Stockholders' equity: Attributable to parent 6,233,501 (242,765) (747,477) 5,243,259 Attributable to non-controlling interests — — 747,477 747,477 Stockholders’ equity 6,233,501 (242,765) — 5,990,736 Total liabilities and stockholders’ equity $ 20,345,279 $ 44,478,949 $ (8,777,506) $ 56,046,722 Condensed Consolidating Statement of Operations for the three months ended September 30, 2021 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Revenue $ 3,938,215 $ 585,102 $ — $ 4,523,317 Operating expenses Equipment 2,112,407 — — 2,112,407 Rental, service and maintenance expense 455,436 — — 455,436 HEBioT — 898,094 — 898,094 Selling, general and administrative 1,285,648 413,695 — 1,699,343 Depreciation and amortization 122,712 382,641 — 505,353 Total operating expenses 3,976,203 1,694,430 — 5,670,633 Loss from operations (37,988) (1,109,328) — (1,147,316) Other (income) expenses, net (63,779) 686,598 — 622,819 Net income (loss) $ 25,791 $ (1,795,926) $ — $ (1,770,135) Condensed Consolidating Statement of Operations for the nine months ended September 30, 2021 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Revenue $ 9,704,377 $ 1,314,204 $ — $ 11,018,581 Operating expenses Equipment 5,154,747 — — 5,154,747 Rental, service and maintenance expense 1,008,608 — 1,008,608 HEBioT — 2,454,862 — 2,454,862 Selling, general and administrative 3,965,586 1,392,111 — 5,357,697 Depreciation and amortization 368,576 1,139,708 — 1,508,284 Total operating expenses 10,497,517 4,986,681 — 15,484,198 Loss from operations (793,140) (3,672,477) — (4,465,617) Other (income) expenses, net 683,286 2,031,388 — 2,714,674 Net loss $ (1,476,426) $ (5,703,865) $ — $ (7,180,291) Condensed Consolidating Statement of Cash Flows for the nine months ended September 30, 2021 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Cash flows used in operating activities: Net loss $ (1,476,426) $ (5,703,865) $ — $ (7,180,291) Non-cash adjustments to reconcile net loss to net cash used in operations 665,927 1,260,754 — 1,926,681 Changes in operating assets and liabilities (7,498,396) 6,573,966 — (924,430) Net cash used in operations (8,308,895) 2,130,855 — (6,178,040) Cash flow used in investing activities: Purchases (sales) of facility, equipment, fixtures and vehicles 8,957 (252,929) — (243,972) Other investing activities (29,513) — — (29,513) Net cash used in investing activities (20,556) (252,929) — (273,485) Cash flows from financing activities: Issuances of debt and equity 7,548,502 — — 7,548,502 Repayments of debt (1,003,265) — — (1,003,265) Net cash provided by financing activities 6,545,237 — — 6,545,237 Effect of exchange rate on cash (92) — — (92) Cash – beginning of period (restricted and unrestricted) 2,379,928 4,516,567 — 6,896,495 Cash – end of period (restricted and unrestricted) $ 595,622 $ 6,394,493 $ — $ 6,990,115 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 |