XML 50 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
Balance Sheet Disclosures (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2018
Dec. 31, 2017
Balance Sheet Disclosures [Abstract]    
Schedule of accounts receivable

   (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 
   December 31, 
   2017 
Accounts receivable  $187,426 
Allowance for doubtful accounts   (37,007)
   $150,419 
Schedule of property, equipment and land

 

   (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 
   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 
Schedule of intangible assets

 

   (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 
   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 
Schedule of future amortization expense

 

at September 30,    
2018 (remainder of the year)  $37,950 
2019   111,100 
2020   106,000 
2021   10,200 
   $165,250 
Year Ending December 31,    
2018  $118,000 
2019   111,100 
2020   106,000 
2021   10,200 
   $345,300 
Schedule of accrued expenses

 

   (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 
   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