XML 15 R2.htm IDEA: XBRL DOCUMENT v3.24.3
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Current assets:    
Cash and cash equivalents $ 840,330 $ 2,666,638
Short-term investments held in trust account - restricted 0 30,297,204
Short-term investments 151,326 0
Due from related party 741,243 0
Interest receivable 85,991 0
Inventories 2,029,812 54,000
Prepaid expenses and other current assets 1,866,001 1,867,651
Total current assets 5,714,703 34,885,493
Restricted cash 160,811,402 6,798,029
Restricted investment 4,500,000 0
Property and equipment, net 17,489,780 15,337,004
Operating - right-of-use assets, net 734,786 18,276,913
Operating - right-of-use assets, net - related party 1,817,073 0
Finance - right-of-use asset, net - related party 19,533,801 0
Investment in other entities - related parties 1,719,308 18,780,000
Notes receivable, net 280,000 99,022
Total assets 211,600,853 94,176,461
Current liabilities:    
Trade payables 5,039,002 6,709,224
Non-trade payables 2,653,638 2,607,942
Accounts payable - related party 5,711,005 2,371,697
Accrued interest 514,844 512,558
Other current liabilities 147,055 200,000
Current portion of long-term debt 804,656 804,656
Operating lease liabilities, current 87,898 57,663
Operating lease liabilities, current - related party 590,047 0
Finance lease, current - related party 1,437,985 0
Other financing obligations, current 7,620,971 4,806,822
Total current liabilities 24,607,101 18,070,562
Remediation liability 22,033,677 21,288,799
Bond payable, net 193,337,587 44,152,500
Convertible promissory note - related party 894,172 0
Other financing obligations, net of current portion 4,405,239 7,514,848
Finance lease, non-current - related party 18,528,012 0
Operating lease liabilities, non-current 703,899 495,611
Operating lease liabilities, non-current - related party 1,476,182 0
Total liabilities 265,985,869 91,522,320
Stockholders' equity:    
Common stock, $0.0001 par value; 230,000,000 shares authorized, 77,400,289 and 76,247,370 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively 7,742 7,627
Additional paid-in capital 182,761,566 178,910,546
Accumulated deficit (234,599,584) (178,694,329)
Total stockholders' equity (51,830,276) 223,844
Non-controlling interest (1,554,740) 0
Total equity (53,385,016) 223,844
Total liabilities and stockholders' equity 212,600,853 91,746,164
Total current assets 5,714,703 34,885,493
Total Assets 211,600,853 94,176,461
Total current liabilities 24,607,101 18,070,562
Total liabilities 265,985,869 91,522,320
Total stockholders' equity (51,830,276) 223,844
Total equity (53,385,016) 223,844
Total liabilities and stockholders' equity 212,600,853 91,746,164
Cash and cash equivalents (840,330) (2,666,638)
Total current assets (5,714,703) (34,885,493)
Operating - right-of-use assets, net (734,786) (18,276,913)
Total Assets (211,600,853) (94,176,461)
Accrued interest (514,844) (512,558)
Other current liabilities (147,055) (200,000)
Total liabilities and stockholders' equity $ (212,600,853) (91,746,164)
Restated [Member]    
Current assets:    
Cash and cash equivalents   1,600,253
Short-term investments held in trust account - restricted   1,347,907
Short-term investments   0
Due from related party   741,243
Interest receivable   0
Inventories   54,000
Prepaid expenses and other current assets   1,867,651
Total current assets   5,611,054
Restricted cash   29,274,385
Restricted investment   4,500,000
Operating - right-of-use assets, net - related party   89,419
Finance - right-of-use asset, net - related party   0
Investment in other entities - related parties   3,477,300
Notes receivable, net   379,022
Total assets   64,363,506
Current liabilities:    
Trade payables   6,641,125
Non-trade payables   2,661,099
Accounts payable - related party   3,392,310
Accrued interest   468,134
Other current liabilities   100,000
Current portion of long-term debt   804,656
Operating lease liabilities, current   77,656
Operating lease liabilities, current - related party   11,138
Finance lease, current - related party   0
Other financing obligations, current   7,392,741
Total current liabilities   21,548,859
Remediation liability   21,288,799
Bond payable, net   43,535,159
Convertible promissory note - related party   0
Other financing obligations, net of current portion   10,099,795
Finance lease, non-current - related party   0
Operating lease liabilities, non-current   771,183
Operating lease liabilities, non-current - related party   78,280
Total liabilities   97,322,075
Stockholders' equity:    
Common stock, $0.0001 par value; 230,000,000 shares authorized, 77,400,289 and 76,247,370 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively   7,627
Additional paid-in capital   181,278,761
Accumulated deficit   (212,771,105)
Total stockholders' equity   (31,484,717)
Non-controlling interest   (1,473,852)
Total equity   (32,958,569)
Total liabilities and stockholders' equity   64,363,506
Total current assets   5,611,054
Property and Equipment, net   20,235,124
Operating - right-of-use assets, net   797,202
Total Assets   64,363,506
Total current liabilities   21,548,859
Total liabilities   97,322,075
Total stockholders' equity   (31,484,717)
Total equity   (32,958,569)
Total liabilities and stockholders' equity   64,363,506
Cash and cash equivalents   (1,600,253)
Total current assets   (5,611,054)
Total Assets   (64,363,506)
Accrued interest   (468,134)
Other current liabilities   (100,000)
Total liabilities and stockholders' equity   (64,363,506)
Adjustments [Member]    
Current assets:    
Cash and cash equivalents   1,066,385
Short-term investments held in trust account - restricted   (28,949,297)
Short-term investments   0
Due from related party   741,243
Interest receivable   0
Inventories   0
Prepaid expenses and other current assets   0
Total current assets   29,274,439
Restricted cash   22,476,356
Restricted investment   4,500,000
Property and equipment, net   4,898,120
Operating - right-of-use assets, net   17,479,711
Operating - right-of-use assets, net - related party   0
Finance - right-of-use asset, net - related party   0
Investment in other entities - related parties   (15,302,700)
Notes receivable, net   280,000
Total assets   29,812,955
Current liabilities:    
Trade payables   (68,099)
Non-trade payables   53,157
Accounts payable - related party   (1,020,613)
Accrued interest   44,424
Other current liabilities   100,000
Current portion of long-term debt   0
Operating lease liabilities, current   19,993
Operating lease liabilities, current - related party   0
Finance lease, current - related party   0
Other financing obligations, current   2,585,919
Total current liabilities   3,478,297
Remediation liability   0
Bond payable, net   (617,341)
Convertible promissory note - related party   0
Other financing obligations, net of current portion   2,584,947
Finance lease, non-current - related party   0
Operating lease liabilities, non-current   275,572
Operating lease liabilities, non-current - related party   0
Total liabilities   5,799,755
Stockholders' equity:    
Common stock, $0.0001 par value; 230,000,000 shares authorized, 77,400,289 and 76,247,370 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively   0
Additional paid-in capital   2,368,215
Accumulated deficit   (34,076,776)
Total stockholders' equity   (31,708,561)
Non-controlling interest   (1,473,852)
Total equity   (33,182,413)
Total liabilities and stockholders' equity   27,382,658
Total current assets   29,274,439
Total Assets   29,812,955
Total current liabilities   3,478,297
Total liabilities   5,799,755
Total stockholders' equity   (31,708,561)
Total equity   (33,182,413)
Total liabilities and stockholders' equity   27,382,658
Cash and cash equivalents   (1,066,385)
Total current assets   (29,274,439)
Operating - right-of-use assets, net   (17,479,711)
Total Assets   (29,812,955)
Accrued interest   (44,424)
Other current liabilities   (100,000)
Total liabilities and stockholders' equity   $ (27,382,658)