XML 26 R6.htm IDEA: XBRL DOCUMENT v3.20.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Cash flows from operating activities    
Net loss $ (14,444,700) $ (2,545,820)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation and amortization 2,758,115 409,602
Amortization of right-of-use assets 1,299,542
Gain on sale of assets (5,667)
Bad debt expense (recovery) 26,979 (37,007)
Realized gain on derivate liability (11,243) (11,551)
Unrealized gain on derivative liability (6,095)
Interest expense converted to secured promissory notes 51,355
Accretion of debt discount 384,346 234,350
Amortization of debt issuance costs 131,246
Stock option and warrant-based compensation 199,524 383,223
Common stock issued for services 25,000
Common stock issued for interest 14,356
Gain on conversion of accounts payable to common stock (12,300)
Deferred rent (2,206)
Interest expense converted to promissory notes - related party 26,423
Preferred stock issued for services 300,000
Gain on extinguishments of liabilities (814,828)
Warrant expense 390,532
Changes in assets and liabilities    
Accounts receivable (149,523) 54,264
Accounts receivable - related party 40,571
Alternative fuels tax credit receivable 298,340 67,713
Other assets 461,772 20,233
Accounts payable (4,164,180) 141,391
Accounts payable - related party (44,615) 75,441
Accrued expenses (521,291) (1,020,337)
Accrued interest - related party 308,060 267,009
Operating lease liabilities (1,249,542)
Net cash used in operating activities (14,603,855) (2,067,663)
Cash flows from investing activities    
Cash acquired from acquisition of Ursa and JB Lease 3,742,892
Cash paid for acquisition of JB Lease (2,500,000)
Proceeds from sale lease back of property and equipment 186,000  
Right of use asset deposit (400,000)
Purchase of fixed assets (26,109)
Net cash provided by investing activities 1,002,783
Cash flows from financing activities    
Line-of-credit, net (316,589)
Advances from factoring arrangement 9,428,285 32,796
Payments on fuel advance (2,402)
Proceeds from promissory note – stockholder 400,000
Payments on promissory note – stockholder (176,889) (1,652)
Proceeds from long-term debt 4,901,690
Payments of principal on long-term debt (5,691,988) (84,048)
Payments on finance lease liability (219,053)
Payments on related party advances (187,500)
Proceeds from sale of common stock 11,400,000 2,500,000
Payments on working capital notes (250,000)
Net cash used in financing activities 19,535,554 2,197,096
Net increase in cash 5,934,482 129,433
Cash - beginning of period 1,630,022 83,867
Cash - end of period 7,564,504 213,300
Supplemental disclosure of cash flow information:    
Interest paid 1,472,145 159,782
Supplemental disclosure of non-cash investing and financing activity:    
Fair value of common stock issued for the purchase of Sheehy Mail Contractors, Inc. 2,284,800
Fair value of common stock issued for the purchase of Ursa Major Corporation 816,000
Fixed assets acquired through debt 233,702
Right-of-use-asset 4,380,571
Operating lease liability 4,238,772
Debt issued for acquisition of JB Lease 6,430,000
Common stock for settlement of accounts payable - related party 292,730
Common stock for settlement of accounts payable 10,200
Conversion of Senior Bridge notes and related interest into common stock 688,958
Conversion of Junior Bridge notes and related interest into common stock 1,363,858
Conversion of accounts payable into common stock $ 280,200