XML 39 R28.htm IDEA: XBRL DOCUMENT v3.24.2.u1
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
6 Months Ended
Jun. 30, 2024
Accounting Policies [Abstract]  
SCHEDULE OF PROPERTY PLANT AND EQUIPMENT ESTIMATED USEFUL LIFE

 

Property and Equipment, net Categories 

Estimated

Useful Life

Tractors and trailers  15 Years
Containers  25 Years
Equipment  10 Years
Leasehold improvements  5 Years
SCHEDULE OF FINITE LONG-LIVED INTANGIBLE ASSETS ESTIMATED USEFUL LIFE

The Company amortizes these intangible assets on a straight-line basis over their estimated useful lives, as stated below:

 

Finite Long-lived Intangible Assets Categories 

Estimated

Useful Life

Customer Lists  10 Years
Intellectual Property  10 Years
Noncompete agreement  5 Years
Tradenames  10 Years
SCHEDULE OF SERIES B PREFERRED STOCK

The following table illustrates the activity of the Series B Preferred Stock during the six months ended June 30, 2024:

 

    111 
Balance as of December 31, 2023   - 
      
Balance of March 31, 2024   - 
      
Issuance of 422,200 Series B Preferred Stock due to Offering   1,568,895 
Accretion of Series B issuances   3,955,916 
      
Issuance of 5,000 Series B Preferred Stock   1,307,696 
Accretion of Series B issuances   1,378 
      
Issuance of 100,592 Series B Preferred Stock   65,000 
Accretion of Series B issuances   1,082 
Balance as of June 30, 2024   6,899,967 
SUMMARY OF DISAGGREGATION OF REVENUE

The following is a summary of revenue disaggregated by type for the six and three months ended June 30, 2024 and 2023:

 

   2024     2023   2024   2023 
   Six Months Ended   Three Months Ended 
   June 30,   June 30, 
   2024   2023   2024   2023 
Product sales and product related services  $885,737   $184,175   $317,569   $184,139 
Waste collection and disposal   3,531,196    2,777,397    2,343,614    1,643,106 
Total revenue  $4,416,933   $2,961,572   $2,661,183   $1,827,245 
SCHEDULE OF CONCENTRATION RISK

 

   2024     2023   2024   2023 
   Six Months Ended   Three Months Ended 
   June 30,   June 30, 
   2024   2023   2024   2023 
Customer A   16%  42%   14%  34%
Customer B   10%   -*    -*    -* 

 

* Represents amounts less than 10%

 

Concentration Risk from Accounts Receivable

 

A major customer is defined as a customer that represents 10% or greater of total accounts receivable, net. The Company does not believe that the risk associated with these customers or vendors will have an adverse effect on the business. The Company’s concentration of accounts receivable is as follows:

 

  

As of

June 30, 2024

  

As of

December 31, 2023

 
Customer A   *    * 
Customer B   11%   24%
           
* Represents amounts less than 10%          
*Represents amounts less than 10%

The Company maintains positive customer relationships and continually expands its customer base, mitigating the impact of any potential concentration risks that exist.

SCHEDULE OF EARNINGS PER SHARE ANTI DILUTIVE

 

   June 30, 2024   June 30, 2023 
Series A Preferred Stock   139,790,000    - 
Series B Preferred stock (1)   -    147,013,500 
Series C Preferred Stock (2)   -    7,010,000 
Restricted Stock Awards   -    5,005,000 
Convertible Notes   -    127,031,864 
Warrants   55,922,119    108,734 
Total common stock equivalents   195,712,119    286,169,098 

 

  (1) On January 10, 2024, the Company redomiciled and its pre-existing Series A class of Preferred Stock and Series B class of Preferred stock were eliminated (Note 1 – Organization and Nature of Operations). The Statement of Changes in Stockholders’ Equity/Member’s Equity for the three and six months ended June 30, 2024 has been retrospectively restated to reflect these changes.
     
  (2) On January 10, 2024, the Company redomiciled and exchanged all outstanding shares of its pre-existing Series C Preferred Stock for shares of a new class of Series A Preferred Stock (Note 1 – Organization and Nature of Operations). The Statement of Changes in Stockholders’ Equity/Member’s Equity for the three and six months ended June 30, 2024 has been retrospectively restated to reflect this change.