Condensed Consolidating Financial Information | Note 13. Condensed Consolidating Financial Information The Condensed Consolidating Balance Sheet as of March 31, 2022 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Assets Cash $ 49,295 $ 3,984 $ — $ 53,279 Restricted cash — 2,527,322 — 2,527,322 Other current assets 10,862,487 494,555 (9,931,859) 1,425,183 Current assets 10,911,782 3,025,861 (9,931,859) 4,005,784 Restricted cash — 2,584,163 — 2,584,163 MBT facility and other fixed assets 819,587 30,558,089 — 31,377,676 Operating lease right of use assets 291,330 873,827 — 1,165,157 Investment in subsidiaries and intercompany accounts 643,809 — — 643,809 Other assets 8,500 51,806 — 60,306 Total assets $ 12,675,008 $ 37,093,746 $ (9,931,859) $ 39,836,895 Liabilities and stockholders’ equity Line of credit $ 1,500,000 $ — $ — $ 1,500,000 Current portion of Debts and Bonds 3,283,941 33,000,000 — 36,283,941 Other current liabilities 5,130,410 14,454,594 (9,931,859) 9,653,145 Current liabilities 9,914,351 47,454,594 (9,931,859) 47,437,086 Notes payable and other debts 999,634 — — 999,634 Accrued interest 2,160,219 — — 2,160,219 Non-current lease liabilities 182,153 919,090 - 1,101,243 WV EDA bonds - - - - Total liabilities 13,256,357 48,373,684 (9,931,859) 51,698,182 Redeemable preferred stock 476,560 — — 476,560 Stockholders’ (deficit) equity: Attributable to parent (1,057,909) (11,279,938) — (12,337,847) Attributable to non-controlling interests — — — — Stockholders’ (deficit) equity (1,057,909) (11,279,938) — (12,337,847) Total liabilities and stockholders’ (deficit) equity $ 12,675,008 $ 37,093,746 $ (9,931,859) $ 39,836,895 Condensed Consolidating Statement of Operations for the three months ended March 31, 2022 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Revenue $ 1,093,402 $ 42,504 $ — $ 1,135,906 Operating expenses MBT — 393,436 — 393,436 Rental, service and maintenance 318,477 — — 318,477 Equipment 318,843 — — 318,843 Selling, general and administrative 1,551,110 330,961 — 1,882,071 Impairment — — — — Depreciation and amortization 106,738 389,420 — 496,158 Total operating expenses 2,295,168 1,113,817 — 3,408,985 Loss from operations (1,201,766) (1,071,313) — (2,273,079) Other (income) expenses, net 481,734 620,029 — 1,101,763 Net loss $ (1,683,500) $ (1,691,342) $ — $ 3,374,842 Condensed Consolidating Statement of Cash Flows for the three months ended March 31, 2022 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Cash flows used in operating activities: Net loss $ (1,683,500) $ (1,691,342) $ — $ (3,374,842) Non-cash adjustments to reconcile net loss to net cash used in operations 341,492 391,989 — 733,481 Changes in operating assets and liabilities 391,168 11,733 — 402,901 Net cash used in operations (950,840) (1,287,620) — (2,238,460) Cash flow used in investing activities: Purchases of equipment, fixtures and vehicles — — — — Other investing activities — — — — Net cash used in investing activities — — — — Cash flows from financing activities: Issuances of debt and equity 1,075,220 — — 1,075,220 Repayments of debt (201,128) — — (201,128) Net cash provided by financing activities 874,092 — — 874,092 Effect of exchange rate on cash — — — — Cash – beginning of period (restricted and unrestricted) 126,043 6,403,089 — 6,529,132 Cash – end of period (restricted and unrestricted) $ 49,295 $ 5,115,469 $ — $ 5,164,764 Condensed Consolidating Statement of Operations for the three months ended March 31, 2021 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Revenue $ 2,687,742 $ 352,548 $ — $ 3,040,290 Operating expenses Equipment 1,236,016 — — 1,236,016 Rental, service and maintenance expense 255,709 — — 255,709 MBT — 677,277 — 677,277 Selling, general and administrative 1,255,198 390,759 — 1,645,957 Depreciation and amortization 124,851 376,982 — 501,833 Total operating expenses 2,871,774 1,445,018 — 4,316,792 Loss from operations (184,032) (1,092,470) — (1,276,502) Other (income) expenses, net 390,338 667,883 — 1,058,221 Net loss $ (574,370) $ (1,760,353) $ — $ (2,334,723) Condensed Consolidating Statement of Cash Flows for the three months ended March 31, 2021 Parent Entsorga and other West Subsidiaries Virginia LLC Eliminations Consolidated Cash flows used in operating activities: Net loss $ (574,370) $ (1,760,353) $ — $ (2,334,723) Non-cash adjustments to reconcile net loss to net cash used in operations 520,832 400,427 — 921,259 Changes in operating assets and liabilities (2,011,040) 1,484,983 — (526,057) Net cash used in operations (2,064,578) 125,057 — (1,939,521) Cash flow used in investing activities: Purchases (sales) of facility, equipment, fixtures and vehicles — (18,402) — (18,402) Other investing activities (26,145) — — (26,145) Net cash used in investing activities (26,145) (18,402) — (44,547) Cash flows from financing activities: Issuances of debt and equity 6,895,618 — — 6,895,618 Repayments of debt (1,075) — — (1,075) Net cash provided by financing activities 6,894,543 — — 6,894,543 Effect of exchange rate on cash (92) — — (92) Cash – beginning of period (restricted and unrestricted) 2,379,927 4,516,568 — 6,896,495 Cash – end of period (restricted and unrestricted) $ 7,183,655 $ 4,623,223 $ — $ 11,806,878 |