NOTE
1 – ORGANIZATION AND FINANCIAL CONDITION
Organization
and Going Concern
Strategic
Environmental & Energy Resources, Inc. (“SEER,” or the “Company”), a Nevada corporation, is a provider
of next-generation clean-technologies, waste management innovations and related services. SEER has three wholly owned operating
subsidiaries and three majority-owned subsidiaries; all of which together provide technology solutions and services to companies
primarily in the oil and gas, refining, landfill, food, beverage & agriculture, and renewable fuel industries. The three wholly-owned
subsidiaries include: 1) REGS, LLC (d/b/a Resource Environmental Group Services (“REGS”)) provided industrial and
proprietary cleaning services to refineries, oil fields and other private and governmental entities, which is included in discontinued
operations for fiscal years 2019. REGS is solely engaged in building kilns after the industrial cleaning has been discontinued;
2) MV, LLC (d/b/a MV Technologies) (“MV”), designs and builds biogas conditioning solutions for the production of
renewable natural gas, odor control systems and natural gas vapor capture primarily for landfill operations, waste-water treatment
facilities, oil and gas fields, refineries, municipalities and food, beverage & agriculture operations throughout the U.S.;
3) Strategic Environmental Materials, LLC, (“SEM”), a materials technology company focused on development of cost-effective
chemical absorbents.
The
three majority-owned subsidiaries include 1) Paragon Waste Solutions, LLC (“PWS”), 2) ReaCH4Biogas (“Reach”),
and 3) PelleChar, LLC (“PelleChar”). PWS is currently owned 54% by SEER, Reach is owned 85% by SEER and PelleChar
is owned 51% by SEER.
PWS
has and continues to develop specific opportunities to deploy and commercialize patented technologies for a non-thermal plasma-assisted
oxidation process that makes possible the clean and efficient destruction of solid hazardous chemical and biological waste (i.e.,
regulated medical waste, chemicals, pharmaceuticals and refinery tank waste, etc.) without landfilling or traditional incineration
and without harmful emissions. Additionally, PWS’ technology “cleans” and conditions emissions and gaseous waste
streams (i.e., volatile organic compounds and other greenhouse gases) generated from diverse sources such as refineries,
oil fields, and many others.
Reach
(the trade name for BeneFuels, LLC), is currently owned 85% by SEER and focuses specifically on treating biogas for conversion
to pipeline quality gas and/or compressed natural gas (“CNG”) for fleet vehicle fuel. Reach had minimal operations
for the nine months ended September 30, 2020.
PelleChar
was established in September 2018 and is owned 90% by SEER as of December 31, 2019. Pellechar has secured third-party pellet manufacturing
capabilities from one of the nation’s premier pellet manufacturer. Working closely with Biochar Now, LLC, Pellechar commenced
sales in late 2019 of its proprietary pellets containing the proven and superior Biochar Now product starting with the landscaping
and big agriculture markets. At this time, Pellechar is the only company able to offer a soil amendment pellet containing the
Biochar Now product that is produced using the patented pyrolytic process. For the nine months ended September 30, 2020 PelleChar
activity related to startup of operations, and an increasing sales effort. Revenue and expenses of PelleChar were not material
for the nine months then ended.
Principals
of Consolidation
The
accompanying consolidated financial statements include the accounts of SEER, its wholly owned subsidiaries, REGS, MV and SEM and
its majority-owned subsidiaries PWS, Reach and PelleChar, since their respective acquisition or formation dates. All material
intercompany accounts, transactions, and profits have been eliminated in consolidation. The Company has non-controlling interest
in joint ventures, which are reported on the equity method.
Going
Concern
As
shown in the accompanying consolidated financial statements, the Company has experienced recurring losses, and has accumulated
a deficit of approximately $28.8 million as of September 30, 2020, and $27.0 million as of December 31, 2019. For the nine months
ended September 30, 2020 and 2019, the Company incurred net losses from continuing operations of approximately $1.9 million and
$0.8 million, respectively. The Company had a working capital deficit of approximately $8.8 million at September 30, 2020, an
increase of $1.7 million in working capital deficit from $7.1 million at December 31, 2019. These factors raise substantial doubt
about the ability of the Company to continue to operate as a going concern.
Realization
of a major portion of the Company’s assets as of September 30, 2020, is dependent upon continued operations. The Company
is dependent on generating additional revenue or obtaining adequate capital to fund operating losses until it becomes profitable.
For the nine months ended September 30, 2020 the Company raised approximately $1.5 million from the issuance of short-term and
long-term debt, offset by payments of principal on short term notes and capital leases of $0.2 million, for a net cash provided
by financing activities of approximately $1.3 million. In addition, the Company has undertaken a number of specific steps
to continue to operate as a going concern. The Company continues to focus on developing organic growth in our operating companies
and improving gross and net margins through increased attention to pricing, aggressive cost management and overhead reductions,
including discontinuing a line of business with insufficient margins. Critical to achieving profitability will be the ability
to license and or sell, permit and operate though the Company’s joint ventures and licensees the CoronaLux™ waste
destruction units. The Company has increased business development efforts to address opportunities identified in expanding markets
attributable to increased interest in energy conservation and emission control regulations. In addition, the Company is evaluating
various forms of financing which may be available to it. There can be no assurance that the Company will secure additional financing
for working capital, increase revenues and achieve the desired result of net income and positive cash flow from operations in
future years. These financial statements do not give any effect to any adjustments that would be necessary should the Company
be unable to report on a going concern basis.
Basis
of presentation Unaudited Interim Financial Information
The
accompanying interim condensed consolidated financial statements are unaudited. In the opinion of management, the accompanying
unaudited condensed consolidated financial statements contain all the normal recurring adjustments necessary to present fairly
the financial position and results of operations as of and for the periods presented. The interim results are not necessarily
indicative of the results to be expected for the full year or any future period.
Certain
information and footnote disclosures normally included in the consolidated financial statements prepared in accordance with accounting
principles generally accepted in the United States have been condensed or omitted pursuant to the rules and regulations of the
Securities and Exchange Commission (“SEC”). The Company believes that the disclosures are adequate to make the interim
information presented not misleading. These consolidated financial statements should be read in conjunction with the Company’s
audited consolidated financial statements and the notes thereto included in the Company’s Report on Form 10-K filed on May
15, 2020 for the year ended December 31, 2019.
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Use
of Estimates
The
preparation of these consolidated financial statements in conformity with accounting principles generally accepted in the United
States (U.S. GAAP) requires management to make a number of estimates and assumptions related to the reported amount of assets
and liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and
the reported amounts of revenues and expenses during the period. Significant items subject to such estimates and assumptions include
the carrying amount of intangible assets; valuation allowances and reserves for receivables and inventory and deferred income
taxes; revenue recognition related to contracts accounted for under the percentage of completion method; share-based compensation;
and loss contingencies, including those related to litigation. Actual results could differ from those estimates.
Reclassifications
Certain
amounts in the prior period financial statements have been reclassified to conform to the current period presentation. These reclassifications
had no effect on reported consolidated net loss.
Revenue
Recognition
Revenue
is recognized under FASB guidelines, which requires an evaluation
of revenue arrangements with customers following a five-step approach: (1) identify the contract with a customer; (2) identify
the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to the performance
obligations; and (5) recognize revenue when (or as) the company satisfies each performance obligation. Revenues are recognized
when control of the promised services are transferred to the customers in an amount that reflects the expected consideration in
exchange for those services. A customer obtains control when it has the ability to direct the use of and obtain the benefits from
the services. Other major provisions of the guidance include capitalization of certain contract costs, consideration of the time
value of money in the transaction price and allowing estimates of variable consideration to be recognized before contingencies
are resolved in certain circumstances. The guidance also requires enhanced disclosures regarding the nature, amount, timing and
uncertainty of revenue and cash flows arising from contracts with customers. (see Note 3)
Research
and Development
Research
and development (“R&D”) costs are charged to expense as incurred. R&D expenses consist primarily of salaries,
project materials, contract labor and other costs associated with ongoing product development and enhancement efforts. R&D
expenses were $0 for both the nine months ended September 30, 2020 and 2019.
Inventories
Inventories
are stated at the lower of cost or net realizable value on a first in, first out basis and includes the following amounts:
|
|
September 30, 2020
|
|
|
December 31, 2019
|
|
|
|
|
|
|
|
|
Finished goods
|
|
$
|
-
|
|
|
$
|
60,400
|
|
Work in process
|
|
|
68,600
|
|
|
|
15,800
|
|
Raw materials
|
|
|
26,500
|
|
|
|
27,900
|
|
|
|
$
|
95,100
|
|
|
$
|
104,100
|
|
Income
Taxes
The
Company accounts for income taxes pursuant to Accounting Standards Codification (“ASC”) 740, Income Taxes,
which utilizes the asset and liability method of computing deferred income taxes. The objective of this method is to establish
deferred tax assets and liabilities for any temporary differences between the financial reporting basis and the tax basis of the
Company’s assets and liabilities at enacted tax rates expected to be in effect when such amounts are realized or settled.
ASC
740 also provides detailed guidance for the financial statement recognition, measurement and disclosure of uncertain tax positions
recognized in the financial statements. Tax positions must meet a “more-likely-than-not” recognition threshold at
the effective date to be recognized. During the six months ended September 30, 2020 and 2019 the Company recognized no adjustments
for uncertain tax positions.
The
Company recognizes interest and penalties related to uncertain tax positions in income tax expense. No interest and penalties
related to uncertain tax positions were recognized at September 30, 2020 and 2019. The Company expects no material changes to
unrecognized tax positions within the next twelve months.
The
Company has filed federal and state tax returns through December 31, 2019. The tax periods for the years ending December 31, 2016
through 2019 are open to examination by federal and state authorities.
NOTE
3 – REVENUE
Products
Revenue
Product
revenue generated from contracts with customers, for the manufacture of products for the removal and treatment of hazardous vapor
and gasses. Total estimated revenue includes all of the following: (1) the basic contract price, (2) contract options, and (3)
change orders. Once contract performance is underway, the Company may experience changes in conditions, client requirements, specifications,
designs, materials, and expectations regarding the period of performance. Such changes are “change orders” and may
be initiated by us or by our clients. In many cases, agreement with the client as to the terms of change orders is reached prior
to work commencing; however, sometimes circumstances require that work progress without obtaining client agreement. Revenue related
to change orders is recognized as costs are incurred if it is probable that costs will be recovered by changing the contract price.
The Company does not incur pre-contract costs. Under the new revenue recognition guidance, the Company found no change in the
manner product revenue is recognized. Provisions for estimated losses on uncompleted contracts are recorded in the period in which
the losses are identified and included as additional loss. Provisions for estimated losses on contracts are shown separately as
liabilities on the balance sheet, if significant, except in circumstances in which related costs are accumulated on the balance
sheet, in which case the provisions are deducted from the accumulated costs. A provision as a liability is reported as a current
liability.
The
Company includes in current assets and current liabilities amounts related to contracts realizable and payable. Costs and estimated
earnings in excess of billings on uncompleted contracts represent the excess of contract costs and profits recognized to date
over billings to date and are recognized as a current asset. Revenue contract liabilities represent the excess of billings to
date over the amount of contract costs and profits recognized to date and are recognized as a current liability.
Products
revenue also includes media sales which are recognized as the product is shipped to the customer for use.
Solid
Waste Revenue
The
Company’s revenues from waste destruction licensing agreements are recognized as a single accounting unit over the term
of the license. Revenue from joint venture operations of the Company’s CoronaLux™ units is recognized as the revenue
is earned by the joint venture. Revenue from management services is recognized as services are performed.
Disaggregation
of Revenue
|
|
Three months ended September 30, 2020
|
|
|
|
Environmental Solutions
|
|
|
Solid Waste
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
Sources of Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
Product sales
|
|
$
|
698,900
|
|
|
|
-
|
|
|
$
|
698,900
|
|
Media sales
|
|
|
293,100
|
|
|
|
-
|
|
|
|
293,100
|
|
Licensing fees
|
|
|
-
|
|
|
|
8,200
|
|
|
|
8,200
|
|
Operating fees
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Management fees
|
|
|
-
|
|
|
|
50,000
|
|
|
|
50,000
|
|
Total Revenue
|
|
$
|
992,000
|
|
|
$
|
58,200
|
|
|
$
|
1,050,200
|
|
|
|
Three months ended September 30, 2019
|
|
|
|
Environmental Solutions
|
|
|
Solid Waste
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
Sources of Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
Product sales
|
|
|
679,200
|
|
|
|
-
|
|
|
|
679,200
|
|
Media sales
|
|
|
274,100
|
|
|
|
-
|
|
|
|
274,100
|
|
Licensing fees
|
|
|
-
|
|
|
|
8,200
|
|
|
|
8,200
|
|
Operating fees
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Management fees
|
|
|
-
|
|
|
|
50,000
|
|
|
|
50,000
|
|
Total Revenue
|
|
$
|
953,300
|
|
|
$
|
58,200
|
|
|
$
|
1,011,500
|
|
|
|
Nine months ended September 30, 2020
|
|
|
|
Environmental Solutions
|
|
|
Solid Waste
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
Sources of Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
Product sales
|
|
$
|
1,676,600
|
|
|
|
-
|
|
|
$
|
1,676,600
|
|
Media sales
|
|
|
815,500
|
|
|
|
-
|
|
|
|
815,500
|
|
Licensing fees
|
|
|
-
|
|
|
|
24,700
|
|
|
|
24,700
|
|
Operating fees
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Management fees
|
|
|
-
|
|
|
|
150,000
|
|
|
|
150,000
|
|
Total Revenue
|
|
$
|
2,492,100
|
|
|
$
|
174,700
|
|
|
$
|
2,666,800
|
|
|
|
Nine months ended September 30, 2019
|
|
|
|
Environmental Solutions
|
|
|
Solid Waste
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
Sources of Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
Product sales
|
|
$
|
2,327,600
|
|
|
|
-
|
|
|
$
|
2,327,600
|
|
Media sales
|
|
|
606,400
|
|
|
|
-
|
|
|
|
606,400
|
|
Licensing fees
|
|
|
-
|
|
|
|
41,700
|
|
|
|
41,700
|
|
Operating fees
|
|
|
-
|
|
|
|
13,900
|
|
|
|
13,900
|
|
Management fees
|
|
|
-
|
|
|
|
150,000
|
|
|
|
150,000
|
|
Total Revenue
|
|
$
|
2,934,000
|
|
|
$
|
205,600
|
|
|
$
|
3,139,600
|
|
Contract
Balances
Where
a performance obligation has been satisfied but not yet invoiced at the reporting date, a contract asset is recognized on the
balance sheet. Where a performance obligation has not yet been satisfied but an invoice has been raised at the reporting date,
a contract liability is recognized on the balance sheet.
The
opening and closing balances of the Company’s accounts receivables and contract liabilities (current and non-current) are
as follows:
|
|
|
|
|
|
|
|
Contract Liabilities
|
|
|
|
Accounts Receivable, net
|
|
|
Revenue Contract Assets
|
|
|
Revenue Contract Liabilities
|
|
|
Deferred Revenue
(current)
|
|
|
Deferred Revenue
(non-current)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of September 30, 2020
|
|
$
|
473,700
|
|
|
$
|
309,600
|
|
|
$
|
312,100
|
|
|
$
|
32,900
|
|
|
$
|
5,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2019
|
|
|
686,800
|
|
|
|
242,500
|
|
|
|
327,100
|
|
|
|
32,900
|
|
|
|
30,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease) increase
|
|
$
|
(213,100
|
)
|
|
$
|
67,100
|
|
|
$
|
(15,000
|
)
|
|
$
|
-
|
|
|
$
|
(24,700
|
)
|
The
majority of the Company’s revenue is generally invoiced on a weekly or monthly basis, and the payments are generally received
within approximately 30-60 days. Deferred revenue is recorded when cash payments are received or due in advance of the Company’s
performance, including amounts that are refundable.
Remaining
Performance Obligations
As
of September 30, 2020, the aggregate amount of the transaction price allocated to the remaining performance obligations was approximately
$0.6 million, of which the Company expects to recognize approximately 85% of this revenue over the next 12 months.
The
Company does not disclose the value of unsatisfied performance obligations for (i) contracts with an original expected term of
one year or less and (ii) contracts for which the Company recognizes revenue at the amounts to which it has the right to invoice
for services performed.
NOTE
4 – PROPERTY AND EQUIPMENT
Property
and equipment was comprised of the following:
|
|
September 30, 2020
|
|
|
December 31, 2019
|
|
Field and shop equipment
|
|
$
|
2,130,100
|
|
|
$
|
2,240,700
|
|
Vehicles
|
|
|
773,900
|
|
|
|
689,700
|
|
Waste destruction equipment, placed in service
|
|
|
557,100
|
|
|
|
557,100
|
|
Furniture and office equipment
|
|
|
346,300
|
|
|
|
346,300
|
|
Leasehold improvements
|
|
|
36,200
|
|
|
|
36,300
|
|
Building and improvements
|
|
|
21,200
|
|
|
|
21,200
|
|
Land
|
|
|
162,900
|
|
|
|
162,900
|
|
|
|
|
4,027,700
|
|
|
|
4,054,200
|
|
Less: accumulated depreciation and amortization
|
|
|
(3,442,000
|
)
|
|
|
(3,492,400
|
)
|
Property and equipment, net
|
|
$
|
585,700
|
|
|
$
|
561,800
|
|
Depreciation
expense for the three months ended September 30, 2020 and 2019 was $33,700 and $73,100, respectively. For the three months ended
September 30, 2020 and 2019, depreciation expense included in cost of goods sold was $26,500 and $51,200, respectively. For the
three months ended September 30, 2020 and 2019, depreciation expense included in selling, general and administrative expenses
was $7,200 and $22,000, respectively.
Depreciation
expense for the nine months ended September 30, 2020 and 2019 was $107,600 and $247,100, respectively. For the nine months ended
September 30, 2020 and 2019, depreciation expense included in cost of goods sold was $72,200 and $187,700, respectively. For the
nine months ended September 30, 2020 and 2019, depreciation expense included in selling, general and administrative expenses was
$35,300 and $59,400, respectively.
Depreciation
expense on leased CoronaLux™ units included in depreciation and amortization above is $29,200 and $39,800 as of September
30, 2020 and 2019, respectively.
Property
and equipment included the following amounts for leases that have been capitalized at:
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Vehicles, field and shop equipment
|
|
$
|
157,900
|
|
|
$
|
370,900
|
|
Less: accumulated amortization
|
|
|
(143,700
|
)
|
|
|
(316,300
|
)
|
|
|
$
|
14,200
|
|
|
$
|
54,600
|
|
NOTE
5 – INTANGIBLE ASSETS
Intangible
assets were comprised of the following:
|
|
September 30, 2020
|
|
|
|
Gross carrying amount
|
|
|
Accumulated amortization
|
|
|
Net carrying value
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
$
|
277,800
|
|
|
$
|
-
|
|
|
$
|
277,800
|
|
Customer list
|
|
|
42,500
|
|
|
|
(42,500
|
)
|
|
|
-
|
|
Technology
|
|
|
1,021,900
|
|
|
|
(844,300
|
)
|
|
|
177,600
|
|
Trade name
|
|
|
54,900
|
|
|
|
(54,900
|
)
|
|
|
-
|
|
|
|
$
|
1,397,100
|
|
|
$
|
(941,700
|
)
|
|
$
|
455,400
|
|
|
|
December 31, 2019
|
|
|
|
Gross carrying amount
|
|
|
Accumulated amortization
|
|
|
Net carrying value
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
$
|
277,800
|
|
|
$
|
-
|
|
|
$
|
277,800
|
|
Customer list
|
|
|
42,500
|
|
|
|
(42,500
|
)
|
|
|
-
|
|
Technology
|
|
|
1,021,900
|
|
|
|
(820,200
|
)
|
|
|
201,700
|
|
Trade name
|
|
|
54,900
|
|
|
|
(54,900
|
)
|
|
|
-
|
|
|
|
$
|
1,397,100
|
|
|
$
|
(917,600
|
)
|
|
$
|
479,500
|
|
The
estimated useful lives of the intangible assets range from seven to ten years. Amortization expense was $8,000 and $8,100 for
the three months ended September 30, 2020 and 2019, respectively. Amortization expense was $24,100 and $28,600 for the nine months
ended September 30, 2020 and 2019, respectively.
NOTE
6 – LEASES
The
Company has entered operating leases primarily for real estate. These leases have terms which range from 4 year to 6 years, and
often include one or more options to renew. These renewal terms can extend the lease term from 1 year to month-to-month and are
included in the lease term when it is reasonably certain that the Company will exercise the option. These operating leases are
included in “Other assets” on the Company’s September 30, 2020 Condensed Consolidated Balance Sheets and represent
the Company’s right to use the underlying asset for the lease term. The Company’s obligation to make lease payments
are included in “Accrued liabilities” and “Other non-current liabilities” on the Company’s September
30, 2020 Condensed Consolidated Balance Sheets. Based on the present value of the lease payments for the remaining lease term
of the Company’s existing leases, the Company recognized right-of-use assets of approximately $225,300 and lease liabilities
for operating leases of approximately $246,100 on January 1, 2019. Operating lease right-of-use assets and liabilities commencing
after January 1, 2019 are recognized at commencement date based on the present value of lease payments over the lease term. As
of September 30, 2020, and December 31, 2019, total right-of-use assets were $425,000 and $437,300, respectively. As of September
30, 2020, and December 31, 2019, total operating lease liabilities were $457,400 and $468,000, respectively. All operating lease
expense is recognized on a straight-line basis over the lease term. In the three months ended September 30, 2020 and 2019, the
Company recognized approximately $51,900 and $51,900, respectively, in operating lease costs for right-of-use assets. In the nine
months ended September 30, 2020 and 2019, the Company recognized approximately $168,900 and $183,000, respectively, in operating
lease costs for right-of-use assets.
Because
the rate implicit in each lease is not readily determinable, the Company uses its incremental borrowing rate to determine the
present value of the lease payments. The Company has certain contracts for real estate which may contain lease and non-lease components
which it has elected to treat as a single lease component.
Information
related to the Company’s right-of-use assets and related lease liabilities were as follows:
|
|
Nine Months Ended September 30,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Cash paid for operating lease liabilities
|
|
$
|
234,600
|
|
|
$
|
156,200
|
|
Right-of-use assets obtained in exchange for new operating lease obligations
|
|
|
64,100
|
|
|
|
117,800
|
|
Weighted-average remaining lease term
|
|
|
6.7 months
|
|
|
|
10.8 months
|
|
Weighted-average discount rate
|
|
|
10
|
%
|
|
|
10
|
%
|
Maturities
of lease liabilities in 12 month period ended September 30, 2020 were as follows:
2020
|
|
$
|
149,300
|
|
2021
|
|
|
85,100
|
|
2022
|
|
|
87,600
|
|
2023
|
|
|
90,300
|
|
2024
|
|
|
93,000
|
|
Thereafter
|
|
|
87,600
|
|
|
|
|
592,900
|
|
Less imputed interest
|
|
|
(135,500
|
)
|
Total lease liabilities
|
|
|
457,400
|
|
Current operating lease liabilities
|
|
|
110,100
|
|
Non-current operating lease liabilities
|
|
|
347,300
|
|
Total lease liabilities
|
|
$
|
457,400
|
|
NOTE
7 – ACCRUED LIABILITIES
Accrued
liabilities were comprised of the following:
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Accrued compensation and related taxes
|
|
$
|
494,300
|
|
|
$
|
498,000
|
|
Accrued interest
|
|
|
1,029,000
|
|
|
|
648,600
|
|
Accrued settlement/litigation claims
|
|
|
150,000
|
|
|
|
150,000
|
|
Warranty and defect claims
|
|
|
61,700
|
|
|
|
48,200
|
|
Other
|
|
|
106,000
|
|
|
|
162,000
|
|
Total Accrued Liabilities
|
|
$
|
1,841,000
|
|
|
$
|
1,506,800
|
|
NOTE
8 – UNCOMPLETED CONTRACTS
Costs,
estimated earnings and billings on uncompleted contracts are as follows:
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
Revenue recognized
|
|
$
|
1,387,800
|
|
|
$
|
1,074,800
|
|
Less: billings to date
|
|
|
(1,078,200
|
)
|
|
|
(832,300
|
)
|
Costs and estimated earnings in excess of billings on uncompleted contracts
|
|
|
309,600
|
|
|
|
242,500
|
|
Billings to date
|
|
|
576,700
|
|
|
|
2,707,200
|
|
Revenue recognized
|
|
|
(264,600
|
)
|
|
|
(2,380,100
|
)
|
Revenue contract liabilities
|
|
$
|
312,100
|
|
|
$
|
327,100
|
|
NOTE
9 – INVESTMENT IN PARAGON WASTE SOLUTIONS LLC
Since
its inception through September 30, 2020, the Company has provided approximately $6.9 million in funding to PWS for working capital
and the further development and construction of various prototypes and commercial waste destruction units. No members of PWS have
made capital contributions or other funding to PWS other than SEER. The intent of the operating agreement is to provide the funding
as an advance against future earnings distributions made by PWS.
Payments
received for non-refundable licensing and placement fees have been recorded as deferred revenue in the accompanying consolidated
balance sheets. The balance at September 30, 2020 and December 31, 2019 are $38,400 and $63,100, respectively, and are being recognized
as revenue ratably over the term of the contract.
NOTE
10 – PAYROLL TAXES PAYABLE
In
2009 and 2010, REGS, a subsidiary of the Company, became delinquent for unpaid federal employer and employee payroll taxes, accrued
interest and penalties were incurred related to these unpaid payroll taxes.
In
2010 the IRS filed notices of federal tax liens against certain of REGS assets in order to secure certain tax
obligations. The IRS is to release this lien if and when REGS pays the full amount due. Two of the officers of REGS also have
liability exposure for a portion of the taxes if REGS does not pay the liability.
As
of September 30, 2020, and December 31, 2019, the outstanding balance due to the IRS by REGS was $1,077,100, and $1,052,200, respectively.
Other
than this outstanding payroll tax matter, which is owed exclusively by REGS, arising in 2009 and 2010, all state and federal payroll
taxes have been paid by REGS in a timely manner.
NOTE
11 – DEBT
Debt
as of September 30, 2020 and December 31, 2019, was comprised of the following:
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
PAYROLL PROTECTION PROGRAM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Under the Small Business Administration (“SBA”), the Company applied for the Paycheck Protection Program (“PPP”) loan. These loans are forgiven if used for payroll, payroll benefits, including health insurance and retirement plans, as well as certain rent payments, leases, and utility payments, which are limited to 40% of the loan proceeds, all of which if paid within either 8 weeks or 24 weeks of the receipt of the loan proceeds. At the time of this filing, we anticipate a significant amount of this loan forgiven, however the forgiveness application process is not yet complete. The Company has elected to record these advances under the debt treatment for these loans, under GAAP guidance. Unforgiven portions of these loans is to be repaid over 5 years, accruing interest at 1% per annum.
|
|
|
590,300
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
SHORT TERM NOTES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured short term note payable dated October 13, 2017 with principal and interest due 60 days from issuance. The note requires a one-time fee in the amount of $4,000 to compensate for the first two weeks of the term and each week thereafter (weeks 3-8) a fee of $400 shall be due and owing accruing on the first day of the week. The total one-time fee paid was $6,400 and was recorded as interest. A fee of 40,000 shares of restricted common stock shall be issued as a penalty for each month or prorated for any two-week portion of any month the note is outstanding past the original maturity date for months 3 through 6, and a fee of 80,000 shares of restricted common stock shall be issued to lender for each month or prorated for each two-week portion of any month the note is outstanding past the original maturity date beginning in month 7 until paid in full. The note is secured by the future sale of CoronaLux units and a personal guarantee of an officer of the Company. The penalty period for shares to be issued has been reached, however, the debt holder agreed to a reduction and a fixed amount of penalty shares in 2018, as issuable under the terms of this agreement. No additional shares will be issued by the Company. The reduction of penalty shares was accounted for as debt extinguishment and a gain was recorded in 2018. No interest accrues on the unpaid balance.
|
|
$
|
100,000
|
|
|
$
|
100,000
|
|
|
|
|
|
|
|
|
|
|
Secured short term note payable dated November 6, 2017 with principal and interest due 60 days from issuance. The note requires a one-time fee in the amount of $5,000 to compensate for the first two weeks of the term and each week thereafter (weeks 3-8) a fee of $400 shall be due and owing accruing on the first day of the week. The total one-time fee paid was $7,400 and was recorded as interest. A fee of 50,000 shares of restricted common stock shall be issued as a penalty for each month or prorated for any two-week portion of any month the note is outstanding past the original maturity date for months 3 through 6, and a fee of 100,000 shares of restricted common stock shall be issued to lender for each month or prorated for each two-week portion of any month the note is outstanding past the original maturity date beginning in month 7 until paid in full. The note is secured by the future sale of CoronaLux units and a personal guarantee of an officer of the Company. The penalty period for shares to be issued has been reached, however, the debt holder agreed to a reduced and fixed amount of penalty shares during 2018. No additional shares will be issued by the Company. The reduction of penalty shares was accounted for as debt extinguishment and a gain was recorded in 2018. No interest accrues on the unpaid balance.
|
|
|
125,000
|
|
|
|
125,000
|
|
|
|
|
|
|
|
|
|
|
Note payable dated November 20, 2017, interest at 30% per annum, principal and accrued interest due on or before February 28, 2018. The note is unsecured. During 2018, a verbal agreement was made to allow month-to-month extension of the due date as long as interest payments were made monthly. The Company made interest payments totaling $84,100 of which $37,726 of interest and principal reduction of $1,900 was paid by the issuance of 140,000 shares of common stock during 2018 and the note holder has continued to extend the due date. Unpaid interest at September 30, 2020 is approximately $174,300.
|
|
|
298,100
|
|
|
|
298,100
|
|
|
|
|
|
|
|
|
|
|
Secured short term note payable dated February 1, 2019 with principal and interest due 90 days from issuance. The note requires a one-time fee in the amount of $15,000 to compensate for the first two weeks of the term and each week thereafter (weeks 3-12) a fee of $1,500 shall be due and owing accruing on the first day of the week. The total one-time fee totals $30,000 and was recorded as interest. A fee of 50,000 shares of restricted common stock shall be issued as a penalty for each month or prorated for any two-week portion of any month the note is outstanding past the original maturity date for months 4 through 6, and a fee of 100,000 shares of restricted common stock shall be issued to lender for each month or prorated for each two-week portion of any month the note is outstanding past the original maturity date beginning in month 7 until paid in full. The note is secured by the future sale of any and all PelleChar products and a personal guarantee of an officer of the Company. The penalty period for shares to be issued has been reached. For the nine months ended September 30, 2020, the Company recorded 900,000 shares of its common stock as issuable under the terms of this agreement value at $99,000 and recorded as interest expense. Unpaid one-time fees at September 30, 2020 is approximately $30,000.
|
|
|
500,000
|
|
|
|
500,000
|
|
|
|
|
|
|
|
|
|
|
Secured short term note payable dated July 2, 2019 with principal and interest due 60 days from issuance. The note requires a one-time issuance of 500,000 options, which the company recorded the fair value of $37,300 as debt discount, amortized over the life of the note. The note accrues interest at 12% annually. The note is past due as the date of this filing. The Company has not received notice from the lender and continue to accrue interest. For the nine months ended September 30, 2020, the Company recorded interest expense of $9,000. Unpaid interest at September 30, 2020 is approximately $15,000.
|
|
|
100,000
|
|
|
|
100,000
|
|
|
|
|
|
|
|
|
|
|
Secured short term note payable dated July 18, 2019 with principal and interest due 60 days from issuance. The note requires a one-time fee in the amount of $5,000 to compensate for the first two weeks of the term and each week thereafter (weeks 3-12) a fee of $500 shall be due and owing accruing on the first day of the week and was recorded as interest. A fee of 15,000 shares of restricted common stock shall be issued as a penalty for each month or prorated for any two-week portion of any month the note is outstanding past the original maturity date for months 3 through 6, and a fee of 30,000 shares of restricted common stock shall be issued to lender for each month or prorated for each two-week portion of any month the note is outstanding past the original maturity date beginning in month 7 until paid in full. The note is secured by the future sale of any and all MV Technology, LLC products. The penalty period for shares to be issued has been reached. For the nine months ended September 30, 2020, the Company recorded 232,500 shares of its common stock as issuable under the terms of this agreement value at $26,400 and recorded as interest expense. Unpaid interest atSeptember 30, 2020 is approximately $10,000.
|
|
|
150,000
|
|
|
|
150,000
|
|
|
|
|
|
|
|
|
|
|
Secured short term note payable dated October 17, 2019 with principal and interest due 6 months
from issuance. On April 24, 2020, this note was extended to October 15, 2020. The note requires a one-time issuance of 200,000
common shares of the Company upon the maturity date of the note, which the company recorded the fair value of $13,000 as debt
discount, amortized over the life of the note. The note extension requires a one-time issuance of 200,000 common shares of
the Company upon the extended maturity date of the note, which the company recorded the fair value of $20,000 as debt discount,
amortized over the life of the note. On November 3, 2020, this note was extended to April 16, 2021. The note extension requires
a one-time issuance of 200,000 common shares of the Company upon the extended maturity date of the note, which the company
recorded the fair value of $30,000 as debt discount, amortized over the life of the note. The note accrues interest
at 15% annually. For the nine months ended September 30, 2020, the Company recorded interest expense of $33,800, and $31,200
of interest related to debt discount. Unpaid interest at September 30, 2020 is approximately $43,200.
|
|
|
300,000
|
|
|
|
300,000
|
|
Secured short term note payable dated December 14, 2019 with principal and interest
due 6 months from issuance. The note requires a one-time issuance of 250,000 common shares of the Company upon the maturity
date of the note, which the company recorded the fair value of $16,300 as debt discount, amortized over the life of the note.
The note accrues interest at 15% annually. The note is past due as the date of this filing. For the nine months ended
September 30, 2020, the Company recorded interest expense of $50,700, and $14,900 of interest related to debt discount. Unpaid
interest at September 30, 2020 is approximately $53,800.
|
|
|
450,000
|
|
|
|
450,000
|
|
|
|
|
|
|
|
|
|
|
Secured short term note payable dated September 18, 2019 with no stated maturity date. The note accrues interest at 6% annually for the first 18 months, and 12% thereafter if not paid in full. Payments will be offset by SEER building and delivering 20 kilns for BIOCHAR to the debtor. For the nine months ended September 30, 2020, the Company recorded interest expense of $12,800. Unpaid interest at June 30, 2020 is approximately $18,000.
|
|
|
154,700
|
|
|
|
300,000
|
|
|
|
|
|
|
|
|
|
|
Secured short term note payable dated October 1, 2019 with no stated maturity date. The note accrues interest at 6% annually for the first 18 months, and 12% thereafter if not paid in full. Payments will be offset by SEER building and delivering 20 kilns for BIOCHAR to the debtor. For the nine months ended September 30, 2020, the Company recorded interest expense of $3,800. Unpaid interest at September 30, 2020 is approximately $5,100.
|
|
|
85,000
|
|
|
|
85,000
|
|
|
|
|
|
|
|
|
|
|
Secured short term note payable dated March 16, 2020, maturing on March 15, 2021. The note bears annual simple interest, at a rate of 14%, and matures on March 15, 2021. The Lender receives a one-time option grant to purchase 60,000 shares of the Company’s common stock for $0.10 per share for a period of 3 years from grant date, on the maturity date, with payment of principal and interest. These options were value at approximately $3,500, and are recorded as debt discount, and amortized over the life of the loan. For the nine months ended June 30, 2020, the Company recorded interest expense of $7,600. Unpaid interest at September 30, 2020 is approximately $7,600.
|
|
|
100,000
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Secured short term note payable dated March 17, 2020, maturing on March 16, 2021. The note bears annual simple interest, at a rate of 14%. The Lender receives a one-time option grant to purchase 30,000 shares of the Company’s common stock for $0.10 per share for a period of 3 years from grant date, on the maturity date, on the maturity date, with payment of principal and interest. These options were value at approximately $2,000, and are recorded as debt discount, and amortized over the life of the loan. For the nine months ended September 30, 2020, the Company recorded interest expense of $3,800. Unpaid interest at September 30, 2020 is approximately $3,800.
|
|
|
50,000
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Secured short term note payable dated July 8, 2020, maturing on December 7, 2020, bearing annual simple interest at a rate of 15%. The note requires a one-time issuance of 200,000 common shares of the Company upon the maturity date of the note, which the company recorded the fair value of $11,300 as debt discount, amortized over the life of the note. For the nine months ended September 30, 2020, the Company recorded interest expense of $7,600, and $14,900 of interest related to debt discount. Unpaid interest at September 30, 2020 is approximately $7,600.
|
|
|
220,000
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Secured short term note payable dated August 18, 2020, maturing on November 17, 2020, bearing
annual simple interest at a rate of 15%. The note is past due as the date of this filing. For the nine months ended
September 30, 2020, the Company recorded interest expense of $2,000. Unpaid interest at September 30, 2020 is approximately
$2,000.
|
|
|
120,000
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Secured short term note payable dated September 3, 2020, maturing on December 4, 2020, bearing annual simple interest at a rate of 15%. For the nine months ended September 30, 2020, the Company recorded interest expense of $3,100. Unpaid interest at September 30, 2020 is approximately $3,100.
|
|
|
280,000
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Note payable insurance premium financing, interest at approximately 5.1% per annum, payable in 10 installments of $9,700, due November 1, 2020.
|
|
|
18,900
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total Short-term notes
|
|
$
|
3,051,700
|
|
|
$
|
2,408,100
|
|
|
|
|
|
|
|
|
|
|
Unsecured short term note payable dated August 21, 2019 with principal and interest due 60 days from issuance. The note requires a one-time fee in the amount of $500 to compensate for the first two weeks of the term and each week thereafter (weeks 3-8) a fee of $50 shall be due and owing accruing on the first day of the week, after which the fee is $75 per week, which is recorded as interest expense. The note is from the CEO, and thus classified as a related party note. For the nine months ended September 30, 2020, the Company recorded interest expense of $2,700. Unpaid interest at September 30, 2020 is approximately $4,300.
|
|
$
|
15,000
|
|
|
$
|
15,000
|
|
|
|
|
|
|
|
|
|
|
Unsecured short term note payable dated August 21, 2019 with principal and interest due 60 days from issuance. The note requires a one-time fee in the amount of $4,150 to compensate for the first two weeks of the term and each week thereafter (weeks 3-8) a fee of $415 shall be due and owing accruing on the first day of the week, after which the fee is $600 per week, which is recorded as interest expense. The note is from a family member of the CEO, and thus classified as a related party note. For the nine months ended September 30, 2020, the Company recorded interest expense of $21,600. Unpaid interest at September 30, 2020 is approximately $34,200.
|
|
|
125,000
|
|
|
|
125,000
|
|
|
|
|
|
|
|
|
|
|
Unsecured short term note payable dated October 7, 2019 with principal and interest due 60 days from issuance. The note requires a one-time fee in the amount of $500 to compensate for the first two weeks of the term and each week thereafter (weeks 3-8) a fee of $50 shall be due and owing accruing on the first day of the week, after which the fee is $75 per week, which is recorded as interest expense. The note is from the CEO, and thus classified as a related party note. For the nine months ended September 30, 2020, the Company recorded interest expense of $2,700. Unpaid interest at September 30, 2020 is approximately $3,800.
|
|
|
15,000
|
|
|
|
15,000
|
|
|
|
|
|
|
|
|
|
|
Total short-term notes - related party
|
|
$
|
155,000
|
|
|
$
|
155,000
|
|
|
|
|
|
|
|
|
|
|
Convertible notes payable, interest at 8% per annum, unpaid principal and interest maturing 3 years from note date between August 2018 and October 2019, convertible into common stock at the option of the lenders at a rate of $0.70 per share; one convertible note for $250,000 has a personal guarantee of an officer of the Company. The notes that matured in August 2018, were subsequently extended by one year to August 2019, all other terms remained the same. The note that matured November 2018 was subsequently extended to May 2019 and the interest rate increased to 13% per annum. No default notice has been received from the noteholders. For the nine months ended September 30, 2020, the Company recorded interest expense of $105,800. Unpaid interest at September 30, 2020 is approximately $368,000.
|
|
$
|
1,605,000
|
|
|
$
|
1,605,000
|
|
|
|
|
|
|
|
|
|
|
Total
convertible notes
|
|
$
|
1,605,000
|
|
|
$
|
1,605,000
|
|
LONG TERM NOTES AND CAPITAL LEASE OBLIGATIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note payable dated July 13, 2018, interest at 20% per annum, payable July 13, 2021. No monthly payments are due for the first six months, commencing in month seven, principal and accrued interest will be amortized and payable over the remaining 30 months. Monthly payments of principal and accrued interest did not commence in 2019. The note is secured by all assets of SEM and personally guaranteed by an officer of the Company. A fee of 200,000 shares of restricted common stock was issuable at the time of funding. During the year ended December 31, 2018, the Company recorded 200,000 shares of its common stock as issuable under the terms of this agreement. The shares were valued at $44,000 recorded as debt discount. For the nine months ended September 30, 2020, the Company recorded interest expense of $67,700. Unpaid interest at September 30, 2020 was approximately $221,300.
|
|
$
|
500,000
|
|
|
$
|
500,000
|
|
|
|
|
|
|
|
|
|
|
Note payable dated April 2020, interest at 6.8% per annum, secured by a piece of heavy equipment, of which the borring was used to purchase. Forty-eight monthly payments of principal and accrued interest of $2,400, commence on April 17, 2020. For the nine months ended September 30, 2020, the Company recorded interest expense of $3,300. Unpaid interest at September 30, 2020 was $0.
|
|
$
|
89,900
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Debt discount
|
|
|
(22,300
|
)
|
|
|
(45,700
|
)
|
|
|
|
|
|
|
|
|
|
Note payable dated October 13, 2015, interest at 8% per annum, payable in 60 monthly installments of principal and interest $4,562, due October 1, 2020. Secured by real estate and other assets of SEM and guaranteed by SEER and MV.
|
|
|
3,900
|
|
|
|
43,700
|
|
|
|
|
|
|
|
|
|
|
Capital lease obligations, secured by certain assets, maturing through November 2020
|
|
|
3,000
|
|
|
|
28,500
|
|
Total long-term notes and capital lease obligations
|
|
|
574,500
|
|
|
|
26,500
|
|
Less: current portion
|
|
|
(243,800
|
)
|
|
|
(258,100
|
)
|
Long term notes and capital lease obligations, long-term, including debt discount
|
|
$
|
330,700
|
|
|
$
|
(231,600
|
)
|
NOTE
12 – RELATED PARTY TRANSACTIONS
Notes
payable, related parties
Related
parties accrued interest due to certain related parties are as follows:
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Accrued interest
|
|
$
|
44,100
|
|
|
$
|
27,100
|
|
|
|
$
|
44,100
|
|
|
$
|
27,100
|
|
See
Note 11 – Debt for short term notes payable to related parties.
NOTE
13 – DISCONTINUED OPERATIONS
2019
REGS services division
During
the fourth quarter of 2019, the Company ceased bidding on, and accepting contracts for the services division of its REGS subsidiary.
No contracts have been uncompleted; therefore, the division does not have any performance obligations at December 31, 2019. Fifteen
employees in the division were terminated at December 31, 2019. The Company is investigating the sale of REGS services division
assets as of December 31, 2019. Accordingly, the revenue and expenses associated with the services division are presented as “Discontinued
operations” on our consolidated statement of operations and on our consolidated statement of cash flows for the three and
six months ended June 30, 2020, and corresponding 2019 results were reclassified from the reporting classification in fiscal year
2019 for comparative purposes. For the three months ended September 30, 2020 and 2019 we recorded net loss from discontinued operations
equal to $0 and $0.5 million, respectively. For the nine months ended September 30, 2020 and 2019 we recorded net loss from discontinued
operations equal to $0 and $1.3 million, respectively.
Major
classes of line items constituting pretax loss on discontinued operations:
|
|
For
the three months ended
|
|
|
For
the nine months ended
|
|
|
|
September
30,
|
|
|
September
30,
|
|
|
|
2020
|
|
|
2019
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Services
revenue
|
|
$
|
-
|
|
|
$
|
327,000
|
|
|
$
|
-
|
|
|
$
|
1,052,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Services
costs
|
|
|
-
|
|
|
|
(615,000
|
)
|
|
|
-
|
|
|
|
(1,770,400
|
)
|
General
and administrative expenses
|
|
|
-
|
|
|
|
(135,000
|
)
|
|
|
-
|
|
|
|
(372,400
|
)
|
Salaries
and related expenses
|
|
|
-
|
|
|
|
(108,600
|
)
|
|
|
-
|
|
|
|
(326,700
|
)
|
Other
income (expense)
|
|
|
-
|
|
|
|
26,200
|
|
|
|
-
|
|
|
|
96,200
|
|
Total
expenses
|
|
|
-
|
|
|
|
(832,400
|
)
|
|
|
-
|
|
|
|
(2,373,300
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
|
-
|
|
|
|
(505,400
|
)
|
|
|
-
|
|
|
|
(1,320,900
|
)
|
Income
tax benefit
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
income from discontinued operations
|
|
$
|
-
|
|
|
$
|
(505,400
|
)
|
|
$
|
-
|
|
|
$
|
(1,320,900
|
)
|
NOTE
14 – EQUITY TRANSACTIONS
2020
During
the nine months ended September 30, 2020, the Company issued 1,132,500 shares of $.001 par value common stock to short-term note
holders as required under their respective short-term notes valued at approximately $125,400 (See Note 11).
During the nine months ended September
30, 2020, the Company issued 575,000 shares of $.001 par value common stock to short-term note holders as required under origination
agreements for the respective short-term notes, valued at approximately $60,500 in aggregate, and this debt discount is amortized
over the life of the agreements as interest expense.
During
the nine months ended September 30, 2020, the Company issued 200,000 shares of $.001 par value common stock to short-term note
holders as required under an extension agreement for the respective short-term note, valued at approximately $20,000.
During
the nine months ended September 30, 2020, the Company issued options to purchase 60,000 shares of $0.001 par value common stock
to a short-term note holder of the Company, at $0.10 per share. The options were in connection with a new short-term note, and
therefore recorded as debt discount. The Company valued the options using the Black-Sholes model, using a volatility of 134%,
a risk-free rate of 0.29%, and an expected term, using the simplified method, of 3.0 years. The fair value at grant date of $3,500
will be amortized over the vesting period and recorded as interest expense.
During
the nine months ended September 30, 2020, the Company issued options to purchase 30,000 shares of $0.001 par value common stock
to a short-term note holder of the Company, at $0.10 per share. The options were in connection with a new short-term note, and
therefore recorded as debt discount. The Company valued the options using the Black-Sholes model, using a volatility of 134%,
a risk-free rate of 0.30%, and an expected term, using the simplified method, of 3.0 years. The fair value at grant date of $2,000
will be amortized over the vesting period and recorded as interest expense.
2019
During
the nine months ended September 30, 2019, the Company issued 550,000 shares of $0.001 par value common stock to short-term note
holders as required under their respective agreements. (See Note 11)
During
the nine months ended September 30, 2019, the Company issued options to purchase 1,000,000 shares of $0.001 par value common stock
to an officer of the Company, at $0.70 per share. The Company valued the options using the Black-Sholes model, using a volatility
of 461%, a risk-free rate of 1.39%, and an expected term, using the simplified method, of 4.5 years. The fair value at grant date
of $100,000 will be amortized over the vesting period and recorded as stock-based compensation.
During
the nine months ended September 30, 2019, the Company issued options to purchase 500,000 shares of $0.001 par value common stock
to a short-term note holder of the Company, at $0.70 per share. The options were in connection with a new short-term note, and
therefore recorded as debt discount. The Company valued the options using the Black-Sholes model, using a volatility of 258%,
a risk-free rate of 1.71%, and an expected term, using the simplified method, of 3.0 years. The fair value at grant date of $37,300
will be amortized over the vesting period and recorded as interest expense.
Non-controlling
Interest
The
non-controlling interest presented in our condensed consolidated financial statements reflects a 46% non-controlling equity interest
in PWS and 49% non-controlling equity interest in PelleChar. Net losses attributable to non-controlling interest, as reported
on our condensed consolidated statements of operations, represents the net loss of each entity attributable to the non-controlling
equity interest. The non-controlling interest is reflected within stockholders’ equity on the condensed consolidated balance
sheet.
NOTE
15 – CUSTOMER CONCENTRATIONS
The
Company had sales from operations to one customer for the nine months ended September 30, 2020 and three for the nine months ended
September 30, 2019, that surpassed the 10% threshold of total revenue. In total, these customers represented approximately 17%
and 31% of our total sales, respectively. The concentration of the Company’s business with a relatively small number of
customers may expose us to a material adverse effect if one or more of these large customers were to experience financial difficulty
or were to cease being customers for non-financial related issues.
NOTE
16 – NET LOSS PER SHARE
Basic
net loss per share is computed by dividing net loss attributable to common shareholders by the weighted average number of common
shares outstanding. Diluted net loss per share is computed by dividing net loss attributable to common shareholders by the weighted
average number of common shares outstanding plus the number of common shares that would be issued assuming exercise or conversion
of all potentially dilutive common shares. Potentially dilutive securities are excluded from the calculation when their effect
would be anti-dilutive. For all periods presented in the condensed consolidated financial statements, all potentially dilutive
securities have been excluded from the diluted share calculations as they were anti-dilutive as a result of the net losses incurred
for the respective years. Accordingly, basic shares equal diluted shares for all years presented.
Potentially
dilutive securities were comprised of the following:
|
|
Nine Months Ended September 30,
|
|
|
|
2020
|
|
|
2019
|
|
Warrants
|
|
|
521,000
|
|
|
|
1,753,900
|
|
Options
|
|
|
1,665,000
|
|
|
|
1,625,000
|
|
Convertible notes payable, including accrued interest
|
|
|
2,818,800
|
|
|
|
2,667,700
|
|
|
|
|
5,004,800
|
|
|
|
6,046,600
|
|
NOTE
17 – ENVIRONMENTAL MATTERS AND REGULATION
Significant
federal environmental laws affecting us are the Resource Conservation and Recovery Act (“RCRA”), the Comprehensive
Environmental Response, Compensation and Liability Act (“CERCLA”), also known as the “Superfund Act”,
the Clean Air Act, the Clean Water Act and the Toxic Substances Control Act (“TSCA”).
Pursuant
to the EPA’s authorization of the RCRA equivalent programs, a number of states have regulatory programs governing the operations
and permitting of hazardous waste facilities. Our facilities are regulated pursuant to state statutes, including those addressing
clean water and clean air. Our facilities are also subject to local siting, zoning and land use restrictions. The Company believes
it is in substantial compliance with all federal, state and local laws regulating our business.
NOTE
18 – SEGMENT INFORMATION AND MAJOR CUSTOMERS
The
Company currently has identified two segments as follows:
|
MV,
SEM, PelleChar, REGS in FY20 (1)
|
Environmental
Solutions
|
|
PWS
|
Solid
Waste
|
|
(1)
|
REGS
services division was discontinued in 2019 and is reported in discontinued operations. The remaining manufacturing
division is reported in environmental solutions 2020.
|
The
composition of our reportable segments is consistent with that used by our Chief Operating Decision Maker (“CODM”)
to evaluate performance and allocate resources. All of our operations are located in the U.S. The Company has not allocated corporate
selling, general and administrative expenses, and stock-based compensation to the segments. All intercompany transactions have
been eliminated.
Segment
information for the three and nine months ended September 30, 2020 and 2019 is as follows (does not include discontinued operations):
Three
Months ended
|
|
Environmental
|
|
|
Solid
|
|
|
|
|
|
|
|
2020
|
|
Solutions
|
|
|
Waste
|
|
|
Corporate
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
992,000
|
|
|
$
|
58,200
|
|
|
$
|
-
|
|
|
$
|
1,050,200
|
|
Depreciation and amortization (1)
|
|
|
30,500
|
|
|
|
13,100
|
|
|
|
14,200
|
|
|
|
57,800
|
|
Interest expense
|
|
|
10,300
|
|
|
|
100
|
|
|
|
223,900
|
|
|
|
234,300
|
|
Stock-based compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Net income (loss)
|
|
|
(109,200
|
)
|
|
|
(55,600
|
)
|
|
|
(490,900
|
)
|
|
|
(655,700
|
)
|
Capital expenditures (cash and noncash)
|
|
|
67,100
|
|
|
|
-
|
|
|
|
-
|
|
|
|
67,100
|
|
Total assets
|
|
$
|
1,852,000
|
|
|
$
|
306,700
|
|
|
$
|
645,700
|
|
|
$
|
2,804,400
|
|
|
|
Environmental
|
|
|
Solid
|
|
|
|
|
|
|
|
2019
|
|
Solutions
|
|
|
Waste
|
|
|
Corporate
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
953,300
|
|
|
$
|
58,200
|
|
|
$
|
-
|
|
|
$
|
1,011,500
|
|
Depreciation and amortization (1)
|
|
|
9,900
|
|
|
|
10,800
|
|
|
|
24,900
|
|
|
|
45,600
|
|
Interest expense
|
|
|
1,200
|
|
|
|
-
|
|
|
|
173,800
|
|
|
|
175,000
|
|
Stock-based compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
4,300
|
|
|
|
4,300
|
|
Net income (loss)
|
|
|
225,400
|
|
|
|
(78,500
|
)
|
|
|
(157,500
|
)
|
|
|
(10,600
|
)
|
Capital expenditures (cash and noncash)
|
|
|
3,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3,000
|
|
Total assets
|
|
$
|
1,879,100
|
|
|
$
|
333,500
|
|
|
$
|
849,300
|
|
|
$
|
3,061,900
|
|
Nine
months ended
|
|
Environmental
|
|
|
Solid
|
|
|
|
|
|
|
|
2020
|
|
Solutions
|
|
|
Waste
|
|
|
Corporate
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
2,492,100
|
|
|
$
|
174,700
|
|
|
$
|
-
|
|
|
$
|
2,666,800
|
|
Depreciation and amortization (1)
|
|
|
57,800
|
|
|
|
32,500
|
|
|
|
41,400
|
|
|
|
131,700
|
|
Interest expense
|
|
|
35,700
|
|
|
|
100
|
|
|
|
593,300
|
|
|
|
629,100
|
|
Stock-based compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
14,200
|
|
|
|
14,200
|
|
Net income (loss)
|
|
|
(240,300
|
)
|
|
|
(188,500
|
)
|
|
|
(1,481,500
|
)
|
|
|
(1,910,300
|
)
|
Capital expenditures (cash and noncash)
|
|
|
131,600
|
|
|
|
-
|
|
|
|
-
|
|
|
|
131,600
|
|
Total assets
|
|
$
|
1,852,000
|
|
|
$
|
306,700
|
|
|
$
|
645,700
|
|
|
$
|
2,804,400
|
|
|
|
Environmental
|
|
|
Solid
|
|
|
|
|
|
|
|
2019
|
|
Solutions
|
|
|
Waste
|
|
|
Corporate
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
2,934,000
|
|
|
$
|
205,600
|
|
|
$
|
-
|
|
|
$
|
3,139,600
|
|
Depreciation and amortization (1)
|
|
|
33,800
|
|
|
|
49,400
|
|
|
|
68,100
|
|
|
|
151,300
|
|
Interest expense
|
|
|
4,900
|
|
|
|
1,600
|
|
|
|
410,500
|
|
|
|
417,000
|
|
Stock-based compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
5,200
|
|
|
|
5,200
|
|
Net income (loss)
|
|
|
584,500
|
|
|
|
(224,900
|
)
|
|
|
(1,124,500
|
)
|
|
|
(764,900
|
)
|
Capital expenditures (cash and noncash)
|
|
|
3,000
|
|
|
|
-
|
|
|
|
57,600
|
|
|
|
60,600
|
|
Total assets
|
|
$
|
1,879,100
|
|
|
$
|
333,500
|
|
|
$
|
849,300
|
|
|
$
|
3,061,900
|
|
(1)
|
Includes
depreciation of property, equipment and leasehold improvement and amortization of intangibles
|
NOTE
19 – LITIGATION
In
January 2016, an employee of SEM was involved in a vehicle accident while on Company business. Various actions were filed by the
claimants in both state and federal courts. In August 2016, an involuntary proceeding was commenced by one of the claimants against
SEM under Chapter 7 of the Bankruptcy code. In September 2016, the case was converted to a Chapter 11 under the Bankruptcy code.
During the pendency of all actions, SEM continued to manage its affairs and operate normally. In the fourth quarter of 2016, the
parties reached a settlement concerning the distribution of insurance proceeds and all issues of liability. On March 27, 2017,
the Bankruptcy Courts confirmed the dismissal of the SEM Chapter 11 case. As part of the bankruptcy proceedings, the Company reached
a settlement with claimants and recorded an accrued litigation expense of $212,500 at December 31, 2016. It was agreed among the
parties that all pending state and/or federal claims will be dismissed with prejudice. The accrued litigation outstanding at September
30, 2020 and December 31, 2019 was $150,000.
NOTE
20 – SUBSEQUENT EVENTS
The
$300,000 secured short-term note issued on October 17, 2019 was extended on November 3, 2020 to mature April 16, 2021. The note
extension requires a one-time issuance of 200,000 common shares of the Company upon the extended maturity date of the note, which
the company recorded the fair value of $30,000 as debt discount, amortized over the life of the note.