XML 33 R13.htm IDEA: XBRL DOCUMENT v3.10.0.1
Balance Sheet Disclosures
9 Months Ended 12 Months Ended
Sep. 30, 2018
Dec. 31, 2017
Balance Sheet Disclosures [Abstract]    
Balance Sheet Disclosures

Note 3 - Balance Sheet Disclosures

 

Accounts receivable are summarized as follows:

 

   (Unaudited)     
   September 30,   December 31, 
   2018   2017 
Accounts receivable  $3,520,182   $187,426 
Allowance for doubtful accounts   (26,000)   (37,007)
   $3,494,182   $150,419 

 

Property, equipment and land are summarized as follows:

 

   (Unaudited)     
   September 30,   December 31, 
   2018   2017 
Buildings  $3,849,312   $3,849,312 
Equipment   3,329,456    3,329,456 
Land   975,899    975,899 
Transportation equipment   217,200    - 
Computer equipment   37,627    37,627 
Field equipment   932    - 
    8,410,426    8,192,294 
Less accumulated depreciation   (835,170)   (451,871)
   $7,575,256   $7,740,423 

 

Depreciation expense for the nine months ended September 30, 2018 and 2017 was $383,299 and $415,639, respectively.

  

Intangible assets consist of the following:

 

   (Unaudited)     
   September 30,   December 31, 
   2018   2017 
Goodwill  $9,996,005   $3,993,730 
Customer relationships   113,730    113,730 
Trade names   86,000    86,000 
Favorable leases   307,000    307,000 
    10,502,735    4,500,460 
Less impairment   (4,100,000)   (4,100,000)
Less amortization   (181,487)   (55,176)
   $6,221,248   $345,284 

 

Amortization expense for the nine months ended September 30, 2018 and 2017 was $126,311 and $84,000, respectively. Future amortization expense will be approximately as follows:

 

at September 30,    
2018 (remainder of the year)  $37,950 
2019   111,100 
2020   106,000 
2021   10,200 
   $165,250 

 

Accrued expenses consist of the following:

 

   (Unaudited)   
   September 30,  December 31,
   2018  2017
Subcontractor  $1,635,226   $- 
Compensation, benefits and related payroll taxes   822,293    72,420 
Federal alternative fuels tax credit   507,007    562,513 
Professional fees   357,831    479,890 
Interest   234,026    9,895 
Credit cards   190,127    12,527 
Operating expenses   149,269    - 
Excise taxes   29,012    - 
Other   27,763    28,138 
Deferred rent   10,769    13,233 
   $3,963,323   $1,178,616 

Note 3 - Balance Sheet Disclosures

 

Accounts receivable are summarized as follows:

 

   December 31, 
   2017 
Accounts receivable  $187,426 
Allowance for doubtful accounts   (37,007)
   $150,419 

 

Property, equipment and land are summarized as follows:

 

   December 31, 
   2017   2016 
Equipment  $3,919,589   $664,276 
Buildings   3,259,179    161,467 
Land   975,899    - 
Computer equipment   37,627    42,109 
Site development   -    401,462 
Leasehold improvements   -    46,728 
    8,192,294    1,316,042 
Less accumulated depreciation   (451,871)   (213,793)
   $7,740,423   $1,102,249 

  

Depreciation expense for the years ended December 31, 2017 and 2016 was $549,630 and $210,892, respectively.

 

During the year ended December 31, 2017 the Company recorded impairment of $806,217 for El Toro’s fixed assets and construction in progress

 

Construction in progress contains amounts accrued for construction of the Blaine CNG station that had not been placed into service as of December 31, 2016.

 

During the year ended December 31, 2017 the construction of the Blaine CNG Station was terminated.

 

Intangible assets consist of the following:

 

   2017 
Goodwill  $3,993,730 
Favorable lease   307,000 
Customer relationships   113,730 
Trade name   86,000 
    4,606,730 
Less Impairment   (4,100,000)
    

506,730 

 
Less Amortization   (161,446)
   $345,284 

 

During the year ended December 31, 2017 the Company impaired total goodwill of $3,993,73 and customer lists for $106,270. Amortization expense for the years ended December 31, 2017 and 2016 was $161,446 and $0, respectively. Future amortization expense will be approximately as follows:

 

Year Ending December 31,    
2018  $118,000 
2019   111,100 
2020   106,000 
2021   10,200 
   $345,300 

 

Accrued expenses consist of the following:

 

   December 31, 
   2017   2016 
Federal alternative fuels tax credit  $562,513   $- 
Accounting fees   290,438    56,839 
Legal fees   217,590    25,547 
Compensation and related payroll taxes   72,420    - 
Deferred rent   13,233    13,149 
Credit cards   12,527    32,061 
   $1,168,720   $127,596