XML 21 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Cash flows from operating activities    
Net loss $ (5,458,785) $ (2,584,782)
Adjustments to reconcile net loss to net cash used in operating activities    
Allowance for doubtful accounts (37,007)
Depreciation and amortization 509,610 499,639
Deferred rent (2,206) 3,308
Interest expense converted to promissory notes - related party 31,150
Loss on impairment of assets 679,535
Unrealized loss on derivative liability 20,579 23,677
Realized loss on derivative instrument (49,457) (70,887)
Accretion of debt discount 590,611 231,094
Series A Preferred Stock issued for services 300,000
Warrant expense 589,158 77,500
Stock based compensation 792,924
Amortization of financing costs 43,749
Gain on extinguishment of liabilities (657,498)
Gain on extinguishment of related party interest (157,330)
Common stock issued for debt 13,187
Changes in assets and liabilities    
Accounts receivable (1,245,242) (367,057)
Federal alternative fuels tax credit receivable 67,713 13,000
Other assets (244,065) (5,358)
Accounts payable (462,258) 502,919
Accounts payable - related party (72,493) 149,276
Accrued expenses 1,211,128 50,259
Accrued interest related party 234,691 297,287
Adjustments to reconcile net loss to net cash used in operating activities, total 1,463,757 2,097,379
Net cash used in operating activities (3,995,028) (487,403)
Cash flows from investing activities    
Construction in progress (144,827)
Cash deficit acquired from Thunder Ridge Transport, Inc. (229,736)
Net cash used in investing activities (229,736) (144,827)
Cash flows from financing activities    
Proceeds from sale of common stock and issuance of warrants 2,500,000
Proceeds from secured convertible promissory notes 4,005,000
Debt issuance costs (524,987)
Payments on working capital notes - related party (250,000)
Payments of principal on long-term debt (134,957) (70,519)
Payments on fuel advance (7,674)
Payments on promissory note - stockholder (5,130)
Payments on promissory note - related party (11,685)
Payments on subordinated convertible senior notes payable to stockholders (800,000)
Advances from factoring 480,210
Proceeds from sale of common stock and issuance of warrants 310,000
Subordinated convertible senior notes payable to members 400,000
Advances from related party 70,258
Net cash provided by financing activities 5,262,462 698,054
Net increase in cash and cash equivalents 1,037,698 65,824
Cash and cash equivalents - beginning of year 83,867 24,944
Cash and cash equivalents - end of period $ 1,121,565 $ 90,768