XML 35 R23.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
9 Months Ended
Sep. 30, 2017
Business Acquisition [Line Items]  
Schedule of aggregate purchase price
Cash consideration $3,933,000 
Debt assumed - as consideration  34,100,000 
Restricted stock consideration  1,251,000 
Total $39,284,000 
CFS Group [Member]  
Business Acquisition [Line Items]  
Schedule of estimated fair value and subsidiary, assets acquired and liabilities assumed
Accounts receivable  2,793,000 
Prepaid expenses and other current assets  845,000 
Property, plant and equipment  14,179,000 
Trade names and trademarks  210,000 
Landfill permits  31,766,000 
Customer relationships  2,500,000 
Accounts payable and accrued liabilities  (2,654,000)
Capital leases payable  (6,896,000)
Mortgage payable  (1,429,000)
Asset retirement obligations  (7,904,000)
Non-controlling interest  (140,000)
Goodwill  6,014,000 
Total $39,284,000 
Schedule of unaudited pro forma consolidated results of operations
  Nine Months Ended
September 30,
2016
  Nine Months Ended
September 30,
2017
 
       
Total Revenue $39,460,000  $42,675,000 
Net Loss $(20,682,000) $(21,078,580)
Basic Net Loss Per Share $(17.22) $(2.55)
Mobile Science Technologies, Inc. [Member]  
Business Acquisition [Line Items]  
Schedule of unaudited pro forma consolidated results of operations
  Prior to Acquisition  Net Effect of Acquisition  Post-Acquisition 
Total Sales $23,883,663  $-  $23,883,663 
Net Loss $14,308,049  $14,033  $14,322,082 

 

  Prior to Acquisition  Net Effect of Acquisition  Post-Acquisition 
Total Assets $49,201,572  $(2,940) $49,198,632 
             
Total Equity  (10,319,514) $(9,766) $(10,329,280)