XML 27 R8.htm IDEA: XBRL DOCUMENT v3.25.3
RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS
12 Months Ended
Dec. 31, 2024
RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS  
RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS

A.RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS:

 

Current Restatement

 

Subsequent to filing of our original 2024 Form 10-K on May 19, 2025, we became aware of a few matters requiring adjustments to the consolidated financial statements included therein.   Those matters have been corrected in this Amendment No. 2 to the 2024 Form 10-K and include the following:

 

 

·

Depreciation and amortization of mining rights in the 2024 statement of operations were overstated by $550,640 and $307,294, respectively, due to an error in the Company’s calculation of depreciation and amortization for the quarter ended September 30, 2024. Accumulated depreciation included in property & equipment, net in the December 31, 2024 balance sheet was overstated by $857,934.

 

 

 

 

·

The 2023 statement of operations omitted certain “net revenue adjustments” to increase cost of coal sales and holding costs and decrease coal sales by $1,412,500. There was no change in the 2023 consolidated net loss or our net assets as of December 31, 2023.

 

 

 

 

·

Certain amounts previously classified as restricted cash on the consolidated balance sheets as of December 31, 2024 and 2023, should have been classified as restricted investments. Those reclassifications have been made in the accompanying consolidated balance sheets. As of December 31, 2024, $151,253,539 of non-current restricted cash was reclassified to non-current restricted investments and as of December 31, 2023, $25,797,202 of restricted cash – current was reclassified to restricted investment – current.

 

Prior Restatement

 

The Company identified certain accounting errors in the Company’s 2023 consolidated financial statements included in the 2023 Form 10-K filed with the SEC on April 15, 2024.  Those accounting errors were corrected in the consolidated financial statements included in our original 2024 Form 10-K filed with the SEC on May 19, 2025.

 

Accompanying Restatement Schedules and Notes

 

The following notes and restatement schedules describe the significant current and prior restatement adjustments made to adjust the 2023 consolidated financial statements included in the 2023 Form 10-K filed with the SEC on April 15, 2024 to the 2023 consolidated financial statements included in this 2024 Form 10-K/A. 

 

1. Treasury bills and mutual fund reclassification

 

Treasury bills and mutual fund investments were incorrectly classified as cash and cash equivalents versus short-term investments on the balance sheets and the change in fair value of the investments was not recognized in the statement of operations. The adjustment corrects these matters.

 

2. Restricted investment reclassification

 

Cash balances in the WCC bond fund balances were classified as short-term investments on the balance sheets. The adjustment reclassifies the WCC bond fund balances to restricted cash and restricted investments. Certain amounts previously classified as restricted cash on the consolidated balance sheets as of December 31, 2024 and 2023, should have been classified as restricted investments. Those reclassifications have been made in the accompanying consolidated balance sheets.

 

3. Due from related party reclassification

 

A note receivable balance related to a working capital loan issued to American Acquisition Opportunity Inc was written off. However, the note was supported by Royalty Management Holding Corp., a related party, who has committed to issue shares of its stock if required to fulfill the obligation. The adjustment re-establishes the note receivable on the balance sheet and reverses the charge previously recognized in the statement of operations.

 

4. Coal inventory cost basis adjustment

 

As of December 31, 2023, the Company recorded a true-up adjustment to increase the coal inventory balance to reconcile to the actual quantities on hand.  The increase was recognized as an adjustment to inventory with a corresponding reduction to operating expenses.

 

5. Failed leaseback adjustment

 

Certain fixed assets under the Maxus lease agreements were incorrectly recorded as a sale and lease-back arrangement, resulting in the removal of the assets from the balance sheet and recognition of a gain on sale. This adjustment reinstates the fixed assets and derecognizes the right of use assets and related finance lease liabilities previously recorded. Additionally, the previously recorded finance lease liabilities have been reclassified as Other Financing Obligations on the balance sheet.

 

6. Operating lease recognition adjustment

 

An operating lease was previously not recognized on the balance sheet and accounted for under ASC 842, Leases. The adjustment recognizes this operating lease under the provisions of ASC 842.

 

7. Equity investment accounting adjustment

 

There were accounting errors determined with respect to investments in other entities – related parties. Adjustments have been applied to the Company’s equity investment in Novusterra, which was initially recorded at a derived value rather than fair market value (FMV). Additionally, the equity investment in SPAC American Acquisition Opportunity Inc. (AAO) was incorrectly carried at its cost basis without reflecting changes in earnings. An adjustment was made to account for AAO on the equity method of accounting.

 

8. Advanced Magnet Lab, Inc. loan reclassification

 

A note receivable from Advanced Magnet Lab, Inc. was incorrectly classified as Investment in Other Entities - Related Party on the balance sheet. An adjustment was recognized to reclassify this item to notes receivable on the balance sheet.

 

9. Accrued litigation settlement

 

Certain amounts accrued under ongoing litigation matters were classified in trade, non-trade or related party accounts payable rather more appropriately classified on the balance sheet as accrued expenses or accrued litigation settlements. The Company incorrectly included an accrued litigation settlement in the balance, alongside certain invoices that had not been accounted for. These amounts have been reclassified on the balance sheet to accrued litigation settlements.

 

10. Accrued expenses and settlement adjustments

 

In connection with our 2024 audit and the re-audit of the 2023 financial statements, legal letter responses were requested and received from attorneys representing the Company with various litigation matters. Based on those responses, the Company concluded a loss was probable and reasonably estimable under Accounting Standards Codification (ASC) 450, Contingencies,. It was also concluded that the status of these litigation cases as of December 31, 2023 supported that a potential loss was probable and estimable at that date. Accordingly, adjustments were recognized to record the reserve for these potential litigation losses as of December 31, 2023.

 

11. Borrowings for equipment adjustment

 

Certain expenditures for equipment were paid for by the issuance of notes rather than cash. For these items, the notes payable to various parties and the related fixed assets obtain were not recognized on the balance sheet. This adjustment recognizes the omitted borrowings and fixed assets on the balance sheet with corresponding adjustments to depreciation expense for the use of the equipment upon installment.

 

12. Missed invoices and accrued expenses adjustment

 

Various expenses incurred prior to December 31, 2023 were not recognized in the proper period. This adjustment recognizes the required December 31, 2023 accrual with a corresponding charge to operating expenses.

 

13. Bond balance reclassification

 

Based on the review of the terms, provisions and covenants under the WCC Bond, it was determined that the Company was not in compliance with certain provisions with those matters dating back to December 31, 2023. The assessment was that these compliance issues could be deemed an event of default which then could lead to the acceleration of maturity. Accordingly, the outstanding balance was reclassified to a current liability on the balance sheet.

 

14. Non-controlling interest recognition adjustment

 

Non-controlling interests were previously not recognized for those subsidiaries that the Company does not wholly own. This adjustment records the non-controlling interest in minority ownership in various subsidiaries.

 

15. Prepaid deposit removal adjustment

 

Certain prepaid deposits were refunded to the Company. However, the deposit amount recognized in the balance sheet was not de-recognized upon the Company’s receipt of such funds. The adjustment de-recognizes the deposits from the balance sheet and reverses the income recognized in the statement of operations that had been recorded when the funds were returned to the Company.

 

16. Black-Scholes calculation adjustment

 

An acceptable valuation model, such as the Black-Scholes model was not utilized to determine the fair value of equity awards granted. Black-Scholes calculations have now been used to determine the fair value of the equity awards. This adjustment has been made to reflect the appropriate fair value of the equity awards.

 

17. Forfeited deposit recognition adjustment

 

A deposit was received from a potential buyer of equipment from the Company. The potential transaction was ultimately not executed resulting in forfeiture of the deposit by the potential buyer. Upon forfeiture of the deposit, the Company did not de-recognize the deposit liability on the balance sheet and recognize the benefit to the statement of operations. This adjustment de-recognizes the deposit liability from the balance sheet and recognizes the income in the statement of operations.

 

18. Taxes and royalties reclassification

 

Certain taxes and royalties were classified in the statement of operations as development costs not accurately reflecting their nature. This adjustment reclassifies these expenditures to the correct expense classification in the statement of operations.

 

19. Depreciation and amortization of mining rights

 

Depreciation and amortization of mining rights in the 2024 statement of operations were overstated by $550,640 and $307,294, respectively, due to an error in the Company’s calculation of depreciation and amortization for the quarter ended September 30, 2024. Accumulated depreciation included in property & equipment, net in the December 31, 2024 balance sheet was overstated by $857,934. 

 

20. Coal Sales

 

The 2023 statement of operations omitted certain “net revenue adjustments” to increase cost of coal sales and holding costs and decrease coal sales by $1,412,500. There was no change in the 2023 consolidated net loss or our net assets as of December 31, 2023.

 

* Represents revision for immaterial error correction

 

The following tables summarize the effect of the prior restatement on each financial statement line item that was restated in the consolidated financial statements.

 

Balance Sheet as of December 31, 2023

 

As Reported

 

 

Adjustment

 

 

As Restated

 

 

Reference

 

Cash and cash equivalents

 

$2,666,638

 

 

$(1,347,784)

 

$1,318,854

 

 

 

1

 

Restricted cash - current

 

 

-

 

 

 

2,237,294

 

 

 

2,237,294

 

 

 

13

 

Restricted investments - current

 

 

-

 

 

 

30,297,202

 

 

 

30,297,202

 

 

 

2

 

Short-term investments

 

 

30,297,204

 

 

 

(28,949,297)

 

 

1,347,907

 

 

 

2

 

Due from related party

 

 

-

 

 

 

741,243

 

 

 

741,243

 

 

 

3

 

Inventories

 

 

54,000

 

 

 

75,991

 

 

 

129,991

 

 

 

4

 

Prepaid expenses and other current assets

 

 

1,867,651

 

 

 

(138,000)

 

 

1,729,651

 

 

 

15

 

Total current assets

 

 

34,885,493

 

 

 

2,916,649

 

 

 

37,802,142

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

6,798,029

 

 

 

(5,276,617)

 

 

1,521,412

 

 

 

13

 

Property and Equipment, net

 

 

15,337,004

 

 

 

5,321,675

 

 

 

20,658,679

 

 

 

5

 

Right-of-use assets, net

 

 

18,276,913

 

 

 

(17,479,711)

 

 

797,202

 

 

 

5

 

Right-of-use assets, net - related party

 

 

-

 

 

 

89,419

 

 

 

89,419

 

 

 

6

 

Investment in other entities - Related Parties

 

 

18,780,000

 

 

 

(15,302,700)

 

 

3,477,300

 

 

 

7

 

Notes Receivable, net

 

 

99,022

 

 

 

280,000

 

 

 

379,022

 

 

 

8

 

Total assets

 

$91,746,164

 

 

$(27,020,988)

 

$64,725,176

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade payables

 

$6,709,224

 

 

$(3,337,118)

 

$3,372,106

 

 

 

9,11

 

Non-trade payables

 

 

2,607,942

 

 

 

(1,658,000)

 

 

949,942

 

 

 

9

 

Accounts Payable - Related Party

 

 

2,371,697

 

 

 

2,059,407

 

 

 

4,431,104

 

 

 

3,9

 

Accrued expenses

 

 

-

 

 

 

311,809

 

 

 

311,809

 

 

 

10,11

 

Accrued litigation settlement

 

 

-

 

 

 

14,103,270

 

 

 

14,103,270

 

 

 

9,10

 

Accrued interest

 

 

512,558

 

 

 

(27,127)

 

 

485,431

 

 

 *

 

Other current liabilities

 

 

200,000

 

 

 

(100,000)

 

 

100,000

 

 

 *

 

Bond payable, current

 

 

-

 

 

 

43,535,159

 

 

 

43,535,159

 

 

 

14

 

Current portion of long term debt

 

 

804,656

 

 

 

1,335,672

 

 

 

2,140,328

 

 

 

11

 

Operating lease liabilities, current

 

 

57,663

 

 

 

19,993

 

 

 

77,656

 

 

 *

 

Operating lease liabilities, current - related party

 

 

-

 

 

 

11,138

 

 

 

11,138

 

 

 *

 

Finance lease - related party, current

 

 

4,806,822

 

 

 

(4,806,822)

 

 

-

 

 

 

5

 

Other financing obligations, current

 

 

-

 

 

 

7,488,333

 

 

 

7,488,333

 

 

 

5

 

Total current liabilities

 

 

18,070,562

 

 

 

58,935,714

 

 

 

77,006,276

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Remediation liability

 

 

21,288,799

 

 

 

(414)

 

 

21,288,385

 

 

 *

 

Bond payable, net

 

 

44,152,500

 

 

 

(44,152,500)

 

 

-

 

 

 

13

 

Finance lease liabilities, non-current

 

 

7,514,848

 

 

 

(7,028,292)

 

 

486,556

 

 

 

5

 

Other financing obligations, net of current portion

 

 

-

 

 

 

10,099,795

 

 

 

10,099,795

 

 

 

5

 

Operating lease liabilities, non-current

 

 

495,611

 

 

 

275,572

 

 

 

771,183

 

 

 

6

 

Operating lease liabilities, non-current - related party

 

 

-

 

 

 

78,280

 

 

 

78,280

 

 

 

6

 

Total liabilities

 

$91,522,320

 

 

$18,208,155

 

 

$109,730,475

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

7,627

 

 

 

-

 

 

 

7,627

 

 

 

 

 

Additional paid-in capital

 

 

178,910,546

 

 

 

2,842,715

 

 

 

181,753,261

 

 

 

16

 

Accumulated deficit

 

 

(178,694,329)

 

 

(46,598,006)

 

 

(225,292,335)

 

 

 

 

Total stockholders' equity

 

 

223,844

 

 

 

(43,755,291)

 

 

(43,531,447)

 

 

 

 

Non-controlling interest

 

 

-

 

 

 

(1,473,852)

 

 

(1,473,852)

 

 

14

 

Total deficit

 

 

223,844

 

 

 

(45,229,143)

 

 

(45,005,299)

 

 

 

 

Total liabilities and stockholders' deficit

 

$91,746,164

 

 

$(27,020,988)

 

$64,725,176

 

 

 

 

 

Statement of Operations for the year ended December 31, 2023

 

As Reported

 

 

Adjustment

 

 

As Restated

 

 

Reference

 

Coal sales

 

$16,120,841

 

 

$(4,922,176)

 

$11,198,665

 

 

 

20

 

Metal recovery and sales

 

 

66,552

 

 

 

-

 

 

 

66,552

 

 

 

 

 

Royalty income

 

 

556,682

 

 

 

-

 

 

 

556,682

 

 

 

 

 

Total revenue

 

 

16,744,075

 

 

 

(4,922,176)

 

 

11,821,899

 

 

 * 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses (income)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of coal sales and processing

 

 

11,611,886

 

 

 

(4,036,788)

 

 

7,575,098

 

 

 

4

 

Accretion

 

 

993,165

 

 

 

22,398

 

 

 

1,015,563

 

 

 *

 

Depreciation

 

 

46,953

 

 

 

2,276,478

 

 

 

2,323,431

 

 

 

5

 

Amortization of mining rights

 

 

1,240,914

 

 

 

(18,228)

 

 

1,222,686

 

 

 *

 

General and administrative

 

 

7,013,833

 

 

 

3,656,525

 

 

 

10,670,358

 

 

 

12

 

Professional fees

 

 

1,340,745

 

 

 

201,430

 

 

 

1,542,175

 

 

 

12

 

Litigation expense

 

 

-

 

 

 

11,067,926

 

 

 

11,067,926

 

 

 

9

 

Production taxes and royalties

 

 

2,647,655

 

 

 

347,780

 

 

 

2,995,435

 

 

 

18

 

Development

 

 

11,746,725

 

 

 

(432,888)

 

 

11,313,837

 

 

 

18

 

Gain on sale of equipment

 

 

(8,475,468)

 

 

6,946,060

 

 

 

(1,529,408)

 

 

5

 

Total operating expenses

 

 

28,166,408

 

 

 

20,030,693

 

 

 

48,197,101

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss from operations

 

 

(11,422,333)

 

 

(24,952,869)

 

 

(36,375,202)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from equity method investees

 

 

-

 

 

 

(562,696)

 

 

(562,696)

 

 

7

 

Other income and (expense)

 

 

423,281

 

 

 

(252,501)

 

 

170,780

 

 

 

3

 

Unrealized gain on short-term investments

 

 

499,639

 

 

 

(499,639)

 

 

-

 

 

 

7

 

Interest income

 

 

381,234

 

 

 

(351,005)

 

 

30,229

 

 

 

13

 

Interest expense

 

 

(1,336,997)

 

 

(651,077)

 

 

(1,988,074)

 

 

5,11

 

Total other income (expenses)

 

 

(32,843)

 

 

(2,316,918)

 

 

(2,349,761)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

(11,455,176)

 

 

(27,269,787)

 

 

(38,724,963)

 

 

 

 

Non-controlling interest

 

 

-

 

 

 

197,555

 

 

 

197,555

 

 

 

14

 

Net loss attributable to AREC shareholders

 

$(11,455,176)

 

$(27,072,232)

 

$(38,527,408)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share - basic and diluted

 

$(0.15)

 

$(0.36)

 

$(0.52)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - basic and diluted

 

 

75,144,374

 

 

 

75,144,374

 

 

 

75,144,374

 

 

 

 

 

 

 

Common

 

 

 

 

(As reported)

 

 

 

 

(Restated)

 

 

 

 

 

 

 

 

 

 

(As reported)

 

 

 

 

(Restated)

 

 

(As

 

 

 

 

 

 

 

 

Stock Par Value

 

 

 

 

Additional Paid-in

 

 

 

 

Additional

 Paid-in

 

 

(As reported)

Accumulated

 

 

 

 

(Restated)

Accumulated

 

 

Non-controlling

 

 

 

 

Non-controlling

 

 

reported)Total

 

 

 

 

(Restated)

Total

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Adjustments

 

 

Capital

 

 

Deficit

 

 

Adjustments

 

 

Deficit

 

 

interest

 

 

Adjustments

 

 

interest

 

 

Deficit

 

 

Adjustments

 

 

Deficit

 

Balance as of December 31, 2022

 

 

66,777,620

 

 

$6,680

 

 

$167,517,259

 

 

 

582,378

 

 

$168,099,637

 

 

$(167,239,243)

 

 

(19,525,684)

 $

(186,764,927

 

 

-

 

 

 

(1,276,297)

 

 

(1,276,297)

 

$284,696

 

 

 

(20,219,603)

 

 

(19,934,907)

Issuance of common shares for Convertible Debt Conversion

 

 

9,420,730

 

 

 

942

 

 

 

9,787,000

 

 

 

-

 

 

 

9,787,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,787,942

 

 

 

-

 

 

 

9,787,942

 

Stock compensation – options

 

 

-

 

 

 

-

 

 

 

1,506,292

 

 

 

2,260,337

 

 

 

3,766,629

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,129,717

 

 

 

2,636,912

 

 

 

3,766,629

 

Issuance of common shares for consulting services

 

 

49,020

 

 

 

5

 

 

 

99,995

 

 

 

-

 

 

 

99,995

 

 

 

-

 

 

 

(99,995)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

100,000

 

 

 

-

 

 

 

100,000

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(11,455,086)

 

 

(27,072,322)

 

 

(38,527,408)

 

 

-

 

 

 

(197,555)

 

 

(197,555)

 

 

(11,455,086)

 

 

(27,269,877)

 

 

(38,724,963)

Balance as of December 31, 2023

 

 

76,247,370

 

 

$7,627

 

 

$178,910,546

 

 

 

2,842,715

 

 

$181,753,261

 

 

$(178,694,329)

 

 

(46,598,006)

 $

(225,292,335

 

 

-

 

 

 

(1,473,852)

 

 

(1,473,852)

 

$223,844

 

 

 

(45,229,143)

 

 

(45,005,299)

Statement of Cash flows for the year ended December 31, 2023

 

As Reported

 

 

Adjustment

 

 

As Restated

 

 

Reference

 

Cash Flows from Operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$(11,455,086)

 

$(27,269,877)

 

$(38,724,963)

 

 

 

Stock- based compensation expense

 

 

-

 

 

 

3,766,629

 

 

 

3,766,629

 

 

 

7

 

Depreciation expense

 

 

46,953

 

 

 

2,276,478

 

 

 

2,323,431

 

 

 

5

 

Amortization of mining rights

 

 

1,240,914

 

 

 

(18,228)

 

 

1,222,686

 

 

*

 

Accretion expense

 

 

993,165

 

 

 

(416)

 

 

992,749

 

 

*

 

Amortization of right-to-use assets - related party

 

 

626,253

 

 

 

(626,253)

 

 

-

 

 

 

6

 

Accretion of right-to-use assets

 

 

64,386

 

 

 

(64,386)

 

 

-

 

 

 

6

 

Amortization of issuance costs and debt discount

 

 

52,500

 

 

 

6,771

 

 

 

59,271

 

 

*

 

Option Expense

 

 

1,506,292

 

 

 

(1,506,292)

 

 

-

 

 

 

16

 

Investment in other entities - Related Parties, net

 

 

-

 

 

 

562,696

 

 

 

562,696

 

 

 

7

 

Gain on sale of equipment

 

 

(8,475,468)

 

 

6,946,060

 

 

 

(1,529,408)

 

 

5

 

Issuance of common shares for services

 

 

-

 

 

 

100,000

 

 

 

100,000

 

 

*

 

Unrealized gain on short-term investments

 

 

(499,639)

 

 

514,981

 

 

 

15,342

 

 

 

7,13

 

Due from related party

 

 

-

 

 

 

(352,243)

 

 

(352,243)

 

 

3

 

Receivables

 

 

660,755

 

 

 

1

 

 

 

660,756

 

 

*

 

Inventories

 

 

392,690

 

 

 

(75,991)

 

 

316,699

 

 

 

4

 

Prepaid expenses and other current assets

 

 

(1,081,075)

 

 

138,518

 

 

 

(942,557)

 

 

5

 

Trade and non-trade payable

 

 

1,876,680

 

 

 

(4,995,118)

 

 

(3,118,438)

 

 

9,10,12

 

Accounts payable related party

 

 

(1,923,535)

 

 

2,156,963

 

 

 

233,428

 

 

 

3,10

 

Accrued expenses

 

 

-

 

 

 

311,809

 

 

 

311,809

 

 

 

10,12

 

Accrued litigation settlement

 

 

-

 

 

 

14,103,270

 

 

 

14,103,270

 

 

 

9,10

 

Accrued interest

 

 

406,191

 

 

 

(28,885)

 

 

377,306

 

 

*

 

Other current liabilities

 

 

200,000

 

 

 

(100,000)

 

 

100,000

 

 

*

 

Operating lease assets and liabilities, net

 

 

200,001

 

 

 

(197,245)

 

 

2,756

 

 

 

5

 

Operating lease assets and liabilities, net - related party

 

 

752,783

 

 

 

(752,783)

 

 

-

 

 

 

5

 

Cash used in operating activities

 

 

(14,415,240)

 

 

(5,103,541)

 

 

(19,518,781)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property and equipment, net of capitalized interest income and (expense)

 

 

964,319

 

 

 

(4,581,185)

 

 

(3,616,866)

 

 

5

 

Proceeds from sale of equipment

 

 

-

 

 

 

1,529,408

 

 

 

1,529,408

 

 

 

5

 

Proceeds from short-term investments, net

 

 

22,067,980

 

 

 

(21,426,363)

 

 

641,617

 

 

 

2

 

Purchases of short-term investments

 

 

(51,865,545)

 

 

51,865,545

 

 

 

-

 

 

 

12

 

Restricted investments purchased

 

 

-

 

 

 

(30,297,202)

 

 

(30,297,202)

 

 

2

 

Cash used in investing activities

 

 

(28,833,246)

 

 

(2,909,797)

 

 

(31,743,043)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from tax exempt bonds, net

 

 

44,100,000

 

 

 

(624,112)

 

 

43,475,888

 

 

 

13

 

Proceeds from the exercise of stock option

 

 

(1,112,852)

 

 

1,112,852

 

 

 

-

 

 

 

16

 

Proceeds received from other financing obligation

 

 

-

 

 

 

7,733,231

 

 

 

7,733,231

 

 

 

5

 

Repayment on current portion of long term debt

 

 

-

 

 

 

1,158,428

 

 

 

1,158,428

 

 

*

 

Repayments of other financing obligation

 

 

(5,599,988)

 

 

(483,398)

 

 

(6,083,386)

 

 

5

 

Cash provided by financing activities

 

 

37,387,160

 

 

 

7,961,395

 

 

 

45,348,555