The accompanying notes are an integral part
of the consolidated financial statements.
The accompanying notes are an integral part
of the consolidated financial statements.
The accompanying notes are an integral part
of the consolidated financial statements.
The accompanying notes are an integral part
of the consolidated financial statements.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
1 – ORGANIZATION AND GOING CONCERN
Plastic2Oil,
Inc. (the “Company” or “P2O”) was originally incorporated as 310 Holdings, Inc. (“310”) in
the State of Nevada on April 20, 2006. 310 had no significant activity from inception through 2009. In April 2009, John Bordynuik
purchased 63% of the issued and outstanding shares of 310. During 2009, the Company changed its name to JBI, Inc. and began operations
of its main business operation, transforming waste plastics to oil and other fuel products. During 2014, the Company changed its
name to Plastic2Oil, Inc. (“P2O”). P2O is a combination of proprietary technologies and processes developed by P2O
which convert waste plastics into fuel. P2O currently, as of the date of this filing, has two processors at its Niagara Falls,
NY facility (the “Niagara Falls Facility”). Both processors are currently idle since December 2013. Our P2O business
has begun the transition from research and development to a commercial manufacturing and production business. We plan to grow
mainly from sale of processors.
We
do not have sufficient cash to operate our business which has forced us to suspend our operations until such time as we receive
a capital infusion or cash advances on the sale of our processors.
On
August 24, 2009, the Company acquired Javaco, Inc. (“Javaco”), a distributor of electronic components, including home
theater and audio video products. In July 2012, the Company closed Javaco and sold substantially all of the inventory and fixed
assets of Javaco. The operations of Javaco have been classified as discontinued operations for the years presented (Note 16).
On
September 30, 2009, the Company acquired Pak-It, LLC (“Pak-It”), and the operator of a bulk chemical processing, mixing,
and packaging facility. It also has developed and patented a delivery system that packages condensed cleaners in small water-soluble
packages. In February 2012, the Company sold substantially all of the assets of Pak-It and as a result, the operations of Pak-It
have been classified as discontinued operations for the years presented (Note 16).
Going
Concern
These
consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United
States of America (“US GAAP”), which contemplates continuation of the Company as a going concern which assumes the
realization of assets and satisfaction of liabilities and commitments in the normal course of business. The Company has experienced
negative cash flows from operations since inception, has net losses from continuing operations of $1,474,005, and $5,700,035
for the years ended December 31, 2017 and 2016, respectively, and has a working capital deficit of $11,526,809
and an accumulated deficit of $79,418,137, at December 31, 2017. These factors raise substantial doubt about
the Company’s ability to continue as a going concern and to operate in the normal course of business. The Company has funded
its activities to date almost exclusively from equity financings, loans form related party and issuance of secured long-term debt.
The
Company will continue to require substantial funds to continue the expansion of its P2O business to achieve significant commercial
productions, and to significantly increase sales and marketing efforts. Management’s plans in order to meet its operating
cash flow requirements include financing activities such as private placements of its common stock, issuances of debt and convertible
debt instruments.
While
the Company believes that it will be successful in obtaining the necessary financing to fund its operations, meet regulatory requirements
and achieve commercial production goals, there are no assurances that such additional funding will be achieved and that it will
succeed in its future operations. The consolidated financial statements do not include any adjustments relating to the recoverability
and classification of recorded asset amounts or amounts of liabilities that might be necessary should we be unable to continue
in existence.
NOTE
2 – SUMMARY OF ACCOUNTING POLICIES
Basis
of Consolidation
The
consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Plastic2Oil of NY#1 Inc.,
Plastic2Oil (Canada) Inc., JBI CDE Inc., Plastic2Oil Re One Inc., JBI Re #1 Inc., Plastic2Oil Marine Inc., Javaco, and Pak-it.
All intercompany transactions and balances have been eliminated in consolidation. Amounts in the consolidated financial statements
are expressed in US dollars. Recycling Center, Pak-It and Javaco have also been consolidated; however, as mentioned their operations
are classified as discontinued operations (Note 16).
Estimates
The
preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial
statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these
estimates. Significant estimates include amounts for impairment of long-lived assets, share based compensation, asset retirement
obligations, inventory obsolescence, accrued liabilities, accounts receivable exposures and valuation of options and warrants.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with maturities of three months or less at the time of purchase to be cash equivalents.
As of December 31, 2017 and December 31, 2016, the Company has cash of $172,286 and $270,898,
respectively.
Restricted
Cash
As
of December 31, 2017 and 2016, the Company had $100,524 and $100,423, respectively, of restricted cash, which is
used to secure a line of credit that secures a performance bond on behalf of the Company. The performance bond is required by
the State of New York for fuel distributors in perpetuity.
Cash
Held in Attorney Trust
The
amount held in trust represents retainer payments the Company have made to law firms which were being held on our behalf for the
payment of future services.
Accounts
Receivable
Accounts
receivable represent unsecured obligations due from customers under terms requesting payments upon receipt of invoice up to ninety
days, depending on the customer. Accounts receivable are non-interest bearing and are stated at the amounts billed to the customer
net of an allowance for uncollectible accounts. Customer balances with invoices over 90 days old are considered delinquent. Payments
of accounts receivable are applied to the specific invoices identified on the customer remittance, or if unspecified, are applied
to the earliest unpaid invoice.
The
allowance for uncollectible accounts reflects management’s best estimate of amounts that may not be collected based on an
analysis of the age of receivables and the credit standing of individual customers. The allowance for uncollectible accounts as
of December 31, 2017 and 2016 were $0 and $22,994, respectively.
Inventories
Inventories,
which consist primarily of plastics, costs to process the plastic and processed fuel are stated at the lower of cost or market.
We use an average costing method in determining cost. Inventories are periodically reviewed for use and obsolescence, and adjusted
as necessary. The inventories were fully reserved as of December 31, 2015.
Property,
Plant and Equipment
Property,
plant and equipment are recorded at cost. Depreciation is provided using the straight-line method over the estimated useful lives
of the various classes of assets, and capital leased assets are given useful lives coinciding with the asset classification they
are classified as. These lives are as follows:
Leasehold
improvements
|
lesser
of useful life or term of the lease
|
Machinery
and office equipment
|
3-15
years
|
Furniture
and fixtures
|
7
years
|
Office
and industrial buildings
|
25
-30 years
|
Gains
and losses on depreciable assets retired or sold are recognized in the statements of operations in the year of disposal. Repairs
and maintenance expenditures are expensed as incurred and expenditures that increase the value or useful life of the asset are
capitalized.
Construction
in Process
The
Company capitalizes customized equipment built to be used in the future day to day operations at cost. Once complete and available
for use, the cost for accounting purposes is transferred to property, plant and equipment, where normal depreciation rates are
applied.
Impairment
of Long-Lived Assets
The
Company reviews for impairment of long-lived assets on an asset by asset basis. Impairment is recognized on properties held for
use when the expected undiscounted cash flows for a property are less than its carrying amount at which time the property is written-down
to fair value. Properties held for sale are recorded at the lower of the carrying amount or the expected sales price less costs
to sell. The sale or disposal of a “component of an entity” is treated as discontinued operations. The operating properties
sold by the Company typically meet the definition of a component of an entity and as such the revenues and expenses associated
with sold properties are reclassified to discontinued operations for all periods presented (Note 16).
During
the year ended December 31, 2017 and 2016, the Company recorded impairment losses on deposits and property, plant
and equipment of $13,158 and $3,088,315, respectively, in accordance to ASC 360-10-50-2 where an impairment loss
will be recognized only if the carrying amount of the long-lived assets are not recoverable and exceeds its fair value. The Company
estimates the fair value of equipment for impairment purposes using a discounted cash flow method.
Asset
Retirement Obligations
The
fair value of the estimated asset retirement obligation is recognized in the consolidated balance sheets when identified and a
reasonable estimate of fair value can be made. The asset retirement cost, equal to the estimated fair value of the asset retirement
obligation, is capitalized as part of the cost of the related long-lived asset. The balance of the asset retirement obligation
is determined through an assessment made by the Company’s engineers, of the total costs expected to be incurred by the Company
when closing a facility. The total estimated cost is then discounted using the current market rates to determine the present value
of the asset as of the date of this valuation. As of the date of the creation of the asset retirement obligation in the amount
of $57,530, the Company determined the present value of the obligation using a discount rate equal to 2.96%. The present value
of the asset retirement obligation is then capitalized on the consolidated balance sheets and is depreciated over the asset’s
estimated useful life and is included in depreciation and accretion expense in the consolidated statements of operations. Increases
in the asset retirement obligation resulting from the passage of time are recorded as accretion of asset retirement obligations
in the consolidated statements of operations. Actual expenditures incurred are charged against the accumulated obligation. As
of December 31, 2017 and December 31, 2016, the carrying value of the asset retirement obligations was $65,920 and $64,000,
respectively. These costs include disposal of plastic and other non-hazardous waste, site closing labor and testing and sampling
of the site upon closure.
Environmental
Contingencies
The
Company records environmental liabilities at their undiscounted amounts on our balance sheets as other current or long-term liabilities
when environmental assessments indicate that remediation efforts are probable and the costs can be reasonably estimated. These
costs may be discounted to reflect the time value of money if the timing of the cash payments is fixed or reliably determinable
and extends beyond a current period. Estimates of our liabilities are based on currently available facts, existing technology
and presently enacted laws and regulations, taking into consideration the likely effects of other societal and economic factors,
and include estimates of associated legal costs. These amounts also consider prior experience in remediating contaminated sites,
other companies’ clean-up experience and data released by the Environmental Protection Agency (EPA) or other organizations.
Our estimates are subject to revision in future periods based on actual costs or new circumstances. We capitalize costs that benefit
future periods and we recognize a current period charge in operation and maintenance expense when clean-up efforts do not benefit
future periods.
We
evaluate any amounts paid directly or reimbursed by government sponsored programs and potential recoveries or reimbursements of
remediation costs from third parties including insurance coverage separately from our liability. Recovery is evaluated based on
the creditworthiness or solvency of the third party, among other factors. When recovery is assured, we record and report an asset
separately from the associated liability on our balance sheets. No amounts for recovery have been accrued to date.
Deposits
Deposits
represent utility services deposit and payments made to vendors for fabrication of key pieces of property, plant and equipment
that have been made in accordance with the Company’s agreements to purchase such equipment. Payments are made to these vendors
as progress is made on the fabrication of the equipment, with final payments made when the equipment is delivered. Until we have
possession of the equipment, all payments made to these vendors are classified as deposits on assets.
Leases
The
Company has entered into various leases for buildings and equipment. At the inception of a lease, the Company evaluates whether
it is operating or capital in nature. Operating leases are recorded as expense in the appropriate periods of the lease. Capital
leases are classified as property, plant and equipment and the related depreciation is recorded on the assets. Also, the debt
related to the capital lease is included in the Company’s short- and long-term debt obligations, in accordance with the
lease agreement (Note 8).
Lease
inducements are recognized for periods of reduced rent or for larger than usual rent escalations over the term of the lease. The
benefit of a rent free period and the cost of future rent escalations are recognized on a straight-line basis over the term of
the lease.
Revenue
Recognition
The
Company recognizes revenue when it is realized or realizable and collection is reasonably assured. The Company considers revenue
realized or realizable and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement exists,
(ii) the product has been shipped or the services have been rendered to the customer, (iii) the sales price is fixed or determinable,
and (iv) collectability is reasonably assured.
P2O
processor sales are recognized when the customer take possession of the processors since title to the goods and the risk of loss
transfers from P2O to Customer upon delivery. P2O fuel sales are recognized when the customers take possession of the fuel since
at that stage the customer has completed all prior testing necessary for their acceptance of the fuel. At the time of possession
they have arranged for transportation to pick it up and the sales price has either been set in their purchase contract or negotiated
prior to the time of pick up through the issuance of a purchase order. The Company negotiates the pricing of the fuel based on
the quality of the product and the type of fuel being sold (i.e. Naphtha, Fuel Oil No. 6 or Fuel Oil No. 2).
Data
storage and recovery sales are recognized when the product has been shipped or the services have been rendered to the customer.
Foreign
Currency Translation
The consolidated
financial statements have been translated into U.S. dollars in accordance with Financial Accounting Standards Board (“FASB”)
Accounting Standards Codification (“ASC”) Topic 830. All monetary items have been translated using the exchange rates
in effect at the balance sheet date. All non-monetary items have been translated using the historical exchange rates at the time
of transactions. Income statement amounts have been translated using the average exchange rate for the year. Resulting differences
are immaterial to the financial statements as a whole. Foreign exchange gain of $57,301 and loss of $100
are included as general and administrative expenses in the consolidated statements of operations for the years ended December
31, 2017 and 2016, respectively.
Income
Taxes
The
Company utilizes the asset and liability method to measure and record deferred income tax assets and liabilities. Deferred tax
assets and liabilities reflect the future income tax effects of temporary differences between the financial statement carrying
amounts of existing assets and liabilities and their respective tax basis and are measured using enacted tax rates that apply
to taxable income in the years in which those temporary differences are expected to be recovered or settled. Deferred tax assets
are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of
the deferred tax assets will not be realized.
The
Company adopted the accounting standards associated with uncertain tax positions as of January 1, 2007. The adoption of this standard
did not have a material impact on the Company’s consolidated statements of operations or financial position. Upon adoption,
the Company had no unrecognized tax benefits. Furthermore, the Company had no unrecognized tax benefits at December 31, 2017
and 2016. The Company files tax returns in the U.S federal and state jurisdictions as well as a foreign country. The
years ended December 31, 2013 through December 31, 2017 are open tax years for IRS review.
Loss
Per Share
The
financial statements include basic and diluted per share information. Basic net loss per share is computed by dividing net loss
by the weighted average number of shares of common stock outstanding during the period. Diluted net loss per share is computed
by dividing net loss by the weighted average number of shares of common stock and potentially outstanding shares of common stock
during each period. Common stock equivalents are excluded from the computation of diluted loss per share when their effect is
anti-dilutive. For the year ended December 31, 2017, potential dilutive common stock equivalents consisted 4,850,000
shares underlying common stock warrants and 6,580,000 shares underlying stock options, which were not included in the
calculation of the diluted loss per share because their effect is anti-dilutive. For the year ended December 31, 2016,
potential dilutive common stock equivalents consisted 14,950,000 shares underlying common stock warrants and 6,650,000 shares
underlying stock options, which were not included in the calculation of the diluted loss per share because of their effect
is anti-dilutive.
Segment
Reporting
The
Company operates in two reportable segments. ASC 280-10, “Disclosures about Segments of an Enterprise and Related Information”,
establishes standards for the way that public business enterprises report information about operating segments in their annual
consolidated financial statements. Operating segments are components of an enterprise about which separate financial information
is available that is evaluated regularly by the chief operating decision maker in deciding how to allocate resources and in assessing
performance. Our operating segments include plastic to oil conversion (Plastic2Oil), which includes processor sales as well as
fuel sales and Data Recovery and Migration, our magnetic tape reading segment. Our Chief Operating Decision Maker is the Company’s
Chief Executive Officer.
Concentrations
and Credit Risk
Financial
instruments which potentially expose the Company to concentrations of credit risk consist principally of operating demand deposit
accounts and accounts receivable. The Company’s policy is to place our operating demand deposit accounts with high credit
quality financial institutions that are insured by the FDIC, however, account balances may at times exceed insured limits. The
Company extends limited credit to its customers based upon their creditworthiness and establishes an allowance for doubtful accounts
based upon the credit risk of specific customers, historical trends and other pertinent information. The Company also routinely
makes an assessment of the collectability of the short-term note receivable and determines its exposure for non-performance based
on the specific holder and other pertinent information.
There
were no revenue and accounts receivable for the year ended December 31, 2017. During the years ended December 31, 2016, 100% of
total net revenues were generated from a single customer and segment, Data Business. As of December 31, 2016, one customer and
segment, Data Business, accounted for 100.0% of accounts receivable.
During
the years ended December 31, 2017 and 2016 two and four suppliers, respectively, accounted for 34.3% and 28.4% of accounts payable,
respectively.
Fair
Value of Financial Instruments
The
carrying amounts of cash and cash equivalents, accounts receivable, accounts payable, accrued expenses, leases, promissory notes,
long-term debt and mortgage payable approximate fair value because of the short-term nature of these items.
Changes
in Accounting Policies Including Initial Adoption
There
are no recently adopted accounting pronouncements that impact the Company’s consolidated financial statements.
Recently
Issued Accounting Pronouncements
In
May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606). Under this ASU and subsequently issued
amendments, revenues are recognized at the time when goods or services are transferred to a customer in an amount that reflects
the consideration it expects to receive in exchange for those goods or services. Companies may use either a full retrospective
or a modified retrospective approach to adopt this ASU. We will adopt this standard using the modified retrospective method
effective January 1, 2018.
We
will generate the majority of our revenues from P2O processor and related equipment sale, royalty fee from fuel production and
licensing fee for the use of our catalyst and a set up and service fees.
The impact of the ASU adoption
for each type of billing arrangement is as follows:
P2O
processor and equipment sale
–
The Company will use the right-to-invoice practical expedient to account for shipment of the P2O equipment
and its billing arrangements when the Company has a right to consideration from a customer in an amount that corresponds directly
with the value. This is consistent with the Company’s current revenue recognition policy.
Royalty
fee from production volume
- The Company will recognize
revenues as individual production using a measure of progress that is based on the customer production reports.
Licensing
fee for the use of our catalyst -
The Company will use the right-to-invoice practical expedient to account for shipment of
the Catalyst and its billing arrangements when the Company has a right to consideration from a customer in an amount that corresponds
directly with the value. This is consistent with the Company’s current revenue recognition policy.
Set
up and service fees
- The Company will use the right-to-invoice practical expedient to account for shipment of the P2O equipment
and its billing arrangements when the Company has a right to consideration from a customer in an amount that corresponds directly
with the value. This is consistent with the Company’s current revenue recognition policy.
The
Company is in its final stages of quantifying the financial impacts of the new guidance based on the contracts that exist at the
date of adoption, as well as evaluating presentation of our revenues and required enhancements to disclosures. We expect that
the new standard will have an immaterial impact on our consolidated financial statements, other than increased disclosures, upon
adoption. Changes to revenue recognition as a result of applying the new standard will largely arise from certain contingent or
success fee arrangements as described above.
In
November 2015, the FASB issued ASU 2015-17, Balance Sheet Classification of Deferred Taxes. This update requires an entity to
classify deferred tax liabilities and assets as noncurrent within a classified statement of financial position. ASU 2015-17 is
effective for annual and interim reporting periods beginning after December 15, 2016. This update may be applied either prospectively
to all deferred tax liabilities and assets or retrospectively to all periods presented. Early application is permitted as of the
beginning of the interim or annual reporting period. The Company does not expect the new standard to have a significant impact
on its consolidated financial position, results of operations or cash flows.
In
July 2015, FASB issued ASU 2015-11, Simplifying the Measurement of Inventory (“ASU 2015-11”). ASU 2015-11 requires
that an entity measure inventory at the lower of cost and net realizable value. This ASU does not apply to inventory measured
using last-in, first-out. ASU 2015-11 is effective for annual reporting periods beginning after December 15, 2016, including interim
periods within that reporting period. The Company does not expect the new standard to have a significant impact on its consolidated
financial position, results of operations or cash flows.
In
August 2015, the FASB issued ASU 2015-14, Revenue from Contracts with Customers (Topic 606): Deferral of Effective Date, which
defers the effective date of ASU 2014-09 by one year. ASU 2014-09 is now effective for annual reporting periods beginning after
December 15, 2017, including interim periods within that reporting period. Earlier application is permitted only as of annual
reporting periods beginning after December 15, 2016, including interim reporting periods within that reporting period. The
adoption of this guidance did not impact our consolidated financial statements.
In
October 2016, Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”)
2016-16, Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory, which removes the prohibition against
immediate recognition of current and deferred income tax effects on intra-entity transfers of assets other than inventory. This
standard is effective January 1, 2019, although early adoption is permitted as early as January 1, 2017. The Company has not yet
determined the impact that the adoption of this guidance will have on our consolidated financial statements.
In
August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash
Payments, which clarifies how cash receipts and cash payments are classified in the statement of cash flows. This standard is
effective January 1, 2018, although early adoption is permitted. The Company does not expect the adoption of this guidance to
have a material impact on our consolidated financial statements.
In
August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash
Payments, which clarifies how cash receipts and cash payments are classified in the statement of cash flows. This standard is
effective January 1, 2018, although early adoption is permitted. The Company does not expect the adoption of this guidance to
have a material impact on our consolidated financial statements.
In
March 2016, the FASB issued ASU 2016-09, Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment
Accounting. This standard makes several modifications to Topic 718, including the accounting for forfeitures, employer tax withholding
on share-based compensation, income tax consequences, and clarifies the statement of cash flows presentation for certain components
of share-based awards, all of which are intended to simplify various aspects of the accounting for share-based compensation. The
ASU will require that the difference between the actual tax benefit realized upon option exercise or restricted share or restricted
stock unit release and the tax benefit recorded based on the fair value of the stock award at the time of grant (the “excess
tax benefits”) to be reflected as a reduction of the current period provision for income taxes with any shortfall recorded
as an increase in the tax provision rather than as a component of changes to additional paid-in capital. The ASU will also require
the excess tax benefit or detriment realized to be reflected as operating cash flows rather than financing cash flows. The standard
is effective beginning January 1, 2017.
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), that replaces existing
lease guidance. Under this ASU, leases will be required to record right-of-use assets and corresponding lease liabilities on the
balance sheet. This guidance is effective beginning January 1, 2019. The new standard is required to be applied with a modified
retrospective approach to each prior reporting period presented. The Company has not yet determined the impact that the adoption
of this guidance will have on our consolidated financial statements.
Management
does not believe that any other recently issued, but not yet effective accounting pronouncements, if adopted, would have a material
effect on the accompanying consolidated financial statements.
NOTE
3 – INVENTORIES
Inventories
consist of the following at December 31,:
|
|
2017
|
|
|
2016
|
|
Raw materials
|
|
$
|
410,089
|
|
|
$
|
410,089
|
|
Finished goods
|
|
|
2,039
|
|
|
|
2,039
|
|
Obsolescence
reserve
|
|
|
(412,128
|
)
|
|
|
(412,128
|
)
|
|
|
|
|
|
|
|
|
|
Total inventories
|
|
$
|
-
|
|
|
$
|
-
|
|
NOTE
4 - PROPERTY, PLANT AND EQUIPMENT, NET
Property,
Plant and Equipment consist of the following at:
As of December
31, 2017
|
|
Cost
|
|
|
Accumulated
Depreciation
|
|
|
Net
Book Value
|
|
|
|
|
|
|
|
|
|
|
|
Leasehold improvements
|
|
$
|
218,054
|
|
|
$
|
(40,635
|
)
|
|
$
|
177,419
|
|
Machinery and office equipment
|
|
|
1,626,379
|
|
|
|
(1,385,432
|
)
|
|
|
240,947
|
|
Furniture and fixtures
|
|
|
16,368
|
|
|
|
(16,368
|
)
|
|
|
-
|
|
Land
|
|
|
243,859
|
|
|
|
-
|
|
|
|
243,859
|
|
Asset retirement obligation
|
|
|
58,363
|
|
|
|
(9,799
|
)
|
|
|
48,564
|
|
Office and industrial buildings
|
|
|
1,084,899
|
|
|
|
(271,672
|
)
|
|
|
813,227
|
|
Equipment under
capital lease
|
|
|
53,257
|
|
|
|
(51,355
|
)
|
|
|
1,902
|
|
Total
|
|
$
|
3,301,179
|
|
|
$
|
(1,775,261
|
)
|
|
$
|
1,525,918
|
|
As of December 31, 2016
|
|
Cost
|
|
|
Accumulated
Depreciation
|
|
|
Net
Book Value
|
|
|
|
|
|
|
|
|
|
|
|
Leasehold improvements
|
|
$
|
218,054
|
|
|
$
|
(32,029
|
)
|
|
$
|
186,025
|
|
Machinery and office equipment
|
|
|
1,738,414
|
|
|
|
(1,539,203
|
)
|
|
|
199,211
|
|
Furniture and fixtures
|
|
|
16,368
|
|
|
|
(16,368
|
)
|
|
|
-
|
|
Land
|
|
|
273,118
|
|
|
|
-
|
|
|
|
273,118
|
|
Asset retirement obligation
|
|
|
58,363
|
|
|
|
(7,101
|
)
|
|
|
51,262
|
|
Office and industrial buildings
|
|
|
1,433,523
|
|
|
|
(312,912
|
)
|
|
|
1,120,611
|
|
Equipment under
capital lease
|
|
|
53,257
|
|
|
|
(43,747
|
)
|
|
|
9,510
|
|
Total
|
|
$
|
3,791,097
|
|
|
$
|
(1,951,360
|
)
|
|
$
|
1,839,737
|
|
At
December 31, 2017 and 2016, the Company recognized $190,009, and $578,108, respectively, of depreciation
expense. At December 31, 2017 and 2016, machinery and equipment with a cost of $53,257 and $53,257
and accumulated amortization of $51,355 and $43,746, respectively, were under capital lease. During the periods
ended December 31, 2017 and 2016, the Company recognized $7,608, and $7,608, respectively, of depreciation
expense related to these assets under capital lease.
At
December 31, 2017 and 2016, we recorded impairment loss on deposits and property, plant and equipment of $13,158
and $3,088,315, respectively in accordance to ASC 360-10-50-2 where an impairment loss will be recognized only if the
carrying amount of the long-lived assets are not recoverable and exceeds its fair value. The charge in 2017 relates specifically
to the sale of the 1783 Allanport property. The charges in 2016 relates to impairment of the reactors for Processor #2
and #3 which will be used for customer demonstration, spare parts for Processor #2 and #3,deposits and construction in progress
materials for Processor #4 and #5.
At
December 31, 2016, $257,865 of land, office and industrial building were classified as property,plant and equipment, net –
held for sale. On March 31, 2017, the Company sold the land, office and industrial building.
NOTE
5 - INCOME TAXES
The
following table summarizes the activities for the year ended December 31,:
|
|
2017
|
|
|
2016
|
|
Statutory tax rate:
|
|
|
|
|
|
|
|
|
U.S.
|
|
|
34
|
%
|
|
|
34
|
%
|
Foreign
|
|
|
26.5
|
%
|
|
|
26.5
|
%
|
|
|
|
|
|
|
|
|
|
Loss from operations before recovery of income taxes:
|
|
|
|
|
|
|
|
|
U.S.
|
|
$
|
(1,603,917
|
)
|
|
$
|
(5,498,587
|
)
|
Foreign
|
|
|
129,912
|
|
|
|
(201,448
|
)
|
|
|
|
(1,474,005
|
)
|
|
$
|
(5,700,035
|
)
|
|
|
|
|
|
|
|
|
|
Expected income tax recovery
|
|
|
(510,905
|
)
|
|
$
|
(1,834,259
|
)
|
|
|
|
|
|
|
|
|
|
Permanent differences
|
|
|
1,889
|
|
|
|
1,771
|
|
Other adjustments
|
|
|
(7,122,672
|
)
|
|
|
(853,583
|
)
|
Change in Tax Rate
|
|
|
7,019,512
|
|
|
|
-
|
|
Increase in valuation allowance
|
|
|
612,176
|
|
|
|
978,905
|
|
|
|
|
|
|
|
|
|
|
Income tax recovery from continuing operations
|
|
$
|
-
|
|
|
$
|
-
|
|
The
Company’s income tax recovery is allocated as follows:
The
Company’s deferred tax assets and liabilities as at December 31, are as follows:
|
|
2017
|
|
|
2016
|
|
Deferred
Tax Assets
|
|
|
|
|
|
|
|
|
Non-capital
losses
|
|
$
|
13,700,176
|
|
|
$
|
19,787,656
|
|
Reserve
– Contingency
|
|
|
81,415
|
|
|
|
151,613
|
|
Property,
plant and equipment
|
|
|
258,553
|
|
|
|
394,348
|
|
Accounts
receivable
|
|
|
146,965
|
|
|
|
237,944
|
|
Accrued
expenses
|
|
|
317
|
|
|
|
514
|
|
Fees
and Payroll in Stocks and Options
|
|
|
236,756
|
|
|
|
361,399
|
|
Impairment
Reserve
|
|
|
490,680
|
|
|
|
788,789
|
|
Other
|
|
|
1,255
|
|
|
|
2,032
|
|
|
|
|
14,916,118
|
|
|
|
21,724,295
|
|
Deferred
Tax Liabilities
|
|
|
|
|
|
|
|
|
Property,
plant and equipment
|
|
|
(462,779
|
)
|
|
|
(768,111
|
)
|
|
|
|
|
|
|
|
|
|
Less:
Valuation allowance
|
|
|
(14,453,3391
|
)
|
|
|
(20,956,184
|
)
|
|
|
$
|
-
|
|
|
$
|
-
|
|
The
Company has $46,166,933 of US and $5,928,358 of foreign, non-capital income tax losses and they expire in the year 2037.
The
Company calculates its income tax expense by estimating the annual effective tax rate and applying that rate to the year-to-date
ordinary income (loss) at the end of the period. The Company records a tax valuation allowance when it is more likely than not
that it will not be able to recover the value of its deferred tax assets. For the years ended December 31, 2017 and 2016, the
Company calculated its estimated annualized effective tax rate at 0% and 0%, respectively, for both the United States and Canada.
The Company had no income tax expense on its $1,474,005 and $5,439,315 losses for the years ended December 31, 2017 and 2016,
respectively.
The
Company recognizes the financial statement benefit of a tax position only after determining that the relevant tax authority would
more likely than not sustain the position following an audit. For tax positions meeting the more-likely-than-not threshold, the
amount recognized in the financial statements is the largest benefit that has a greater than 50% likelihood of being realized
upon ultimate settlement with the relevant tax authority. The Company recognizes interest accrued on uncertain tax positions as
well as interest received from favorable tax settlements within interest expense. The Company recognizes penalties accrued on
unrecognized tax benefits within selling, general and administrative expenses. As of December 31, 2017 and 2016, the Company had
no uncertain tax positions.
On
December 22, 2017, the Tax Cuts and Jobs Act (the “Act”) was signed into law. The Act decreases the
U.S. corporate federal income tax rate from a maximum of 35% to a flat 21% effective January 1, 2018. The impact of
the re-measurement on the Corporation’s net deferred tax asset, as of December 31, 2017, was an approximately
$7,000,000
decrease in deferred tax assets, with a corresponding decrease in the Company’s valuation allowance, and no impact
on income tax expense. The Act also includes a number of other provisions including, among others, the elimination of
net operating loss carrybacks and limitations on the use of future losses, the repeal of the Alternative Minimum Tax regime
and the repeal of the domestic production activities deduction. These provisions are not expected to have a material effect
on the Corporation.
Given
the significant complexity of the Act and anticipated additional implementation guidance from the Internal Revenue Service, further
implications of the Act may be identified in future periods.
The
Company does not anticipate any significant changes to the total amounts of unrecognized tax benefits in the next twelve months.
The years ended December 31, 2013 through December 31, 2017 are open tax years.
NOTE
6 – SECURED PROMISSORY NOTES - RELATED PARTY
Related
Party notes payable consists of the following at periods ended:
|
|
As
of
December 31, 2017
|
|
|
As
of
December 31, 2016
|
|
Secured
Demand Promissory Note (provided by a related party) bearing interest of 4% per annum.
|
|
$
|
1,969,121
|
|
|
$
|
1,695,926
|
|
|
|
|
|
|
|
|
|
|
Secured
Demand Promissory Note (provided by a related party) bearing interest of 12% per annum.
|
|
|
588,651
|
|
|
|
567,402
|
|
|
|
|
|
|
|
|
|
|
Secured
Promissory Notes (provided by a related party -$1,000,000 in November 19, 2014) bearing interest of 12% per annum compounded
annually, together with a five-year warrant to purchase up to one million shares of the Company’s common stock at an
exercise price of $0.12 per share, and payable upon maturity in 2019 and secured by a security interest in substantially all
of the assets of the Company and its subsidiaries.
|
|
|
1,413,186
|
|
|
|
1,248,894
|
|
|
|
|
|
|
|
|
|
|
Secured
Promissory Notes (provided by a related party - $1,000,000 in August 29, 2013 and $2,000,000 in September 31, 2014) bearing
interest of 12% per annum compounded annually, together with a five-year warrant to purchase up to three million shares of
the Company’s common stock at an exercise price of $0.54 per share and payable upon maturity in 2018 and secured by
a security interest in substantially all of the assets of the Company and its subsidiaries.
|
|
|
4,746,490
|
|
|
|
4,041,737
|
|
|
|
|
|
|
|
|
|
|
Secured
Promissory Note -$100,000 in August 24, 2016 bearing interest of 12% per annum compounded annually, together with a five-year
warrant to purchase up to one million shares of the Company’s common stock at an exercise price of $0.12 per share,
and payable upon maturity in 2021 and secured by a security interest in substantially all of the assets of the Company and
its subsidiaries.
|
|
|
115,276
|
|
|
|
102,368
|
|
|
|
|
|
|
|
|
|
|
Secured
Promissory Note -$400,000 in October 18, 2016 bearing interest of 12% per annum compounded annually, together with a five-year
warrant to purchase up to one million shares of the Company’s common stock at an exercise price of $0.12 per share,
and payable upon maturity in 2021 and secured by a security interest in substantially all of the assets of the Company and
its subsidiaries.
|
|
|
443,757
|
|
|
|
389,847
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
9,276,481
|
|
|
|
8,046,174
|
|
Short
Term Demand Notes Payable
|
|
$
|
2,557,772
|
|
|
$
|
2,263,328
|
|
Short
Term Secured promissory notes – related party
|
|
$
|
4,746,490
|
|
|
$
|
-
|
|
Long
Term Secured promissory notes – related party
|
|
$
|
1,972,219
|
|
|
$
|
5,782,847
|
|
ShortTerma
and Long Term promissory notes – related party
|
|
$
|
6,718,709
|
|
|
$
|
5,782,847
|
|
Continuity
of Secured Promissory Notes – Related Party
|
|
As
of
December 31, 2017
|
|
|
As
of
December 31, 2016
|
|
Face
value of November 19, 2014 secured note payable
|
|
$
|
1,000,000
|
|
|
$
|
1,000,000
|
|
Face
value of August 29, 2013 secured note payable
|
|
|
1,000,000
|
|
|
|
1,000,000
|
|
Face
value of September 30, 2013 secured note payable
|
|
|
2,000,000
|
|
|
|
2,000,000
|
|
Face
value of August 25, 2016 secured note payable
|
|
|
100,000
|
|
|
|
100,000
|
|
Face
value of October 18, 2016 secured note payable
|
|
|
400,000
|
|
|
|
400,000
|
|
Total
face value of promissory notes payable
|
|
|
4,500,000
|
|
|
|
4,500,000
|
|
Discount
on November 19, 2014 secured notes payable (1,000,000 warrants)
|
|
|
(58,082
|
)
|
|
|
(58,082
|
)
|
Discount
on August 29, 2013 secured note payable (1,000,000 warrants)
|
|
|
(310,200
|
)
|
|
|
(310,200
|
)
|
Discount
on September 30, 2013 secured note payable (2,000,000 warrants)
|
|
|
(600,400
|
)
|
|
|
(600,400
|
)
|
Discount
on August 24, 2016 secured notes payable (100,000 warrants)
|
|
|
(2,000
|
)
|
|
|
(2,000
|
)
|
Discount
on October 18, 2016 secured notes payable (500,000 warrants)
|
|
|
(20,000
|
)
|
|
|
(20,000
|
)
|
Accretion
of discount on secured notes payable ($4,000,000 secured note payable)
|
|
|
818,480
|
|
|
|
624,744
|
|
Accretion
of discount on secured notes payable ($500,000 secured note payable)
|
|
|
5,200
|
|
|
|
800
|
|
Interest
on secured notes payable($4,000,000 secured note payable)
|
|
|
2,309,878
|
|
|
|
1,634,570
|
|
Interest
on secured notes payable($500,000 secured note payable)
|
|
|
75,833
|
|
|
|
13,814
|
|
Carrying
value of Short Term and Long Term Secured Promissory Notes
|
|
$
|
6,718,709
|
|
|
$
|
5,782,847
|
|
|
|
|
|
|
|
|
|
|
The
following annual payments of principal and interest are required over the next five years in respect to these short term
and long term related party secured notes payables:
|
|
|
9,276,481
|
|
|
|
|
|
Years Ending December
31,
|
|
|
|
|
|
|
Annual
Payments
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
|
|
|
|
|
7,304,262
|
|
2019
|
|
|
|
|
|
|
1,413,186
|
|
2020
|
|
|
|
|
|
|
-
|
|
2021
|
|
|
|
|
|
|
559,033
|
|
Total
|
|
|
|
|
|
$
|
9,276,481
|
|
|
|
|
|
|
|
|
|
|
NOTE
7 – SECURED PROMISSORY NOTES
Secured
notes payable consists of the following at periods ended:
|
|
As
of
December 31, 2017
|
|
|
As
of
December 31, 2016
|
|
|
|
|
|
|
|
|
Secured
Promissory Note -$100,000 in August 10, 2016 bearing interest of 12% per annum compounded annually, together with a five-year
warrant to purchase up to one million shares of the Company’s common stock at an exercise price of $0.12 per share,
and payable upon maturity in 2021 and secured by a security interest in substantially all of the assets of the Company and
its subsidiaries.
|
|
|
115,802
|
|
|
|
102,838
|
|
Total
|
|
|
115,802
|
|
|
|
102,838
|
|
Less:
current portion
|
|
|
-
|
|
|
|
-
|
|
Secured
promissory notes
|
|
$
|
115,802
|
|
|
$
|
102,838
|
|
Continuity
of Secured Promissory Notes
|
|
As
of
December 31, 2017
|
|
|
As
of
December 31, 2016
|
|
Face value of August
10, 2016 secured note payable
|
|
$
|
100,000
|
|
|
$
|
100,000
|
|
Total face value of promissory notes
payable
|
|
|
100,000
|
|
|
|
100,000
|
|
Discount on August 10, 2016 secured
notes payable (100,000 warrants)
|
|
|
(2,000
|
)
|
|
|
(2,000
|
)
|
Accretion of discount on secured notes
payable ($100,000 secured note payable)
|
|
|
533
|
|
|
|
133
|
|
Interest on secured
notes payable($500,000 secured note payable)
|
|
|
17,269
|
|
|
|
4,705
|
|
Carrying value
of Secured Promissory Notes
|
|
$
|
115,802
|
|
|
$
|
102,838
|
|
|
|
|
|
|
|
|
|
|
The following annual payments of principal
and interest are required over the next five years in respect to these secured notes payable:
|
|
|
|
|
|
|
|
|
Years Ending December
31,
|
|
|
|
|
Annual
Payments
|
|
2017
|
|
|
|
|
|
$
|
-
|
|
2018
|
|
|
|
|
|
|
-
|
|
2019
|
|
|
|
|
|
|
-
|
|
2020
|
|
|
|
|
|
|
-
|
|
2021
|
|
|
|
|
|
|
115,802
|
|
Total
|
|
|
|
|
|
$
|
115,802
|
|
NOTE
8 - MORTGAGES PAYABLE AND CAPITAL LEASES
The
Mortgages Payable and Capital Leases consists of the following at periods ending:
|
|
As
of
December 31, 2017
|
|
|
As
of
December 31, 2016
|
|
Mortgage in the amount of
$280,000 Canadian dollars, bears simple interest at 7% per annum, secured by the land and building, and matured on June 15,
2015. Principal and interest were due, in their entirety, at maturity. In consideration for 10,000 shares, the maturity was
extended from June 15, 2015 to December 15, 2015 and subsequently to June 15, 2016 by the Mortgage holder. The mortgage was
repaid on March 31, 2017.
|
|
$
|
-
|
(1)
|
|
$
|
206,910
|
(1)
|
|
|
|
|
|
|
|
|
|
Equipment capital lease bears interest
at 3.9% per annum, secured by the equipment and matured on May 10, 2016, Principal and interest were due, in their entirety,
at maturity. The maturity was extended to May 10, 2016 by the Lessor. The capital lease is in default.
|
|
|
21,362
|
(2)
|
|
|
20,546
|
(2)
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
21,362
|
|
|
|
227,455
|
|
Less:
current portion
|
|
|
21,362
|
|
|
|
227,455
|
|
Mortgages
payable and capital leases
|
|
$
|
-
|
|
|
$
|
-
|
|
(1)
Based on $280,000 Canadian dollars converted to U.S. Dollars using the conversion rate on December 31, 2016.
(2)
Includes accrued interest
NOTE
9 – COMMITMENTS AND CONTINGENCIES
Commitments
Plastic2Oil
Marine, Inc., one of the Company’s subsidiaries, which is currently not operating, entered into a consulting service contract
in 2010 with a company owned by the Company’s chief executive officer. The contract provides the related company with a
share of the operating income earned from Plastic2Oil technology installed on marine vessels which are owned by the related company.
The contract provides a minimum future payment equal to fifty percent of the operating income generated from the operations of
two of the most profitable marine vessel processors and 10% from all other marine vessel processors. At December 31, 2017, there
were no currently installed marine vessel processors pursuant to the contract.
At
December 31, 2016, we recorded impairment loss $1,448,464 on the deposits in accordance to ASC 360-10-50-2 where an impairment
loss will be recognized only if the carrying amount of the long-lived assets are not recoverable and exceeds its fair value. The
Company will be required to pay approximately $235,000 upon the delivery of these assets which is expected occur with the delivery
of processor #4 and processor #5. As of December 31, 2017, the Company has committed to purchase certain pieces of key machinery
from vendors related to the future expansion of its operations.
Contingencies
As
of December 31, 2017, the Company is involved in litigation and claims which arise from time to time in the normal course
of business. In the opinion of management, based upon the information and facts known to them, any liability that may arise from
such contingencies would not have a material adverse effect on the consolidated financial statements of the Company.
NOTE
10 – STOCKHOLDERS’ DEFICIT
Warrants
The
following table summarizes the activities for the years ended December 31, 2017 and 2016:
|
|
|
|
|
Weighted
|
|
|
Weighted
|
|
|
|
Warrants
|
|
|
Average
|
|
|
Average
|
|
|
|
Number
|
|
|
Exercise
Price
|
|
|
Remaining
Term
|
|
OUTSTANDING,
December 31, 2015
|
|
|
14,350,000
|
|
|
$
|
0.19
|
|
|
|
1.8
|
|
Issued
|
|
|
600,000
|
|
|
|
0.12
|
|
|
|
4.9
|
|
OUTSTANDING,
December 31, 2016
|
|
|
14,950,000
|
|
|
$
|
0.18
|
|
|
|
0.9
|
|
Expired
|
|
|
10,100,000
|
|
|
|
0.09
|
|
|
|
|
|
OUTSTANDING,
December 31, 2017
|
|
|
4,850,000
|
|
|
$
|
0.38
|
|
|
|
1.3
|
|
Pursuant
to a secured debt issuances on August 10, 2016, August 24, 2016 and October 25, 2016, the Company issued 600,000 warrants, to
purchase shares of common stock for $0.12 per share to the holder of the secured debt. The warrants have a five year term from
the date of issuance, as such the corresponding expiry dates are August 10, 2021, August 25, 2021 and October 25, 2021 respectively.
The Company allocated $24,000 of the proceeds to the warrants based on their relative fair value. Such amount was recorded as
a discount against the debt and in being amortized in to interest expense through the maturity date of the debt. The relative
fair value of the warrants was determined on the date of the grant using the Black-Scholes pricing model with the following assumptions:
|
|
2016
|
|
Expected life (in years)
|
|
|
7.00
|
|
Risk-free interest rate
|
|
|
0.05
|
%
|
Expected volatility
|
|
|
152.09%-306.83
|
|
Expected dividend yield
|
|
|
0
|
%
|
There
were no warrants issued during the twelve months ended December 31, 2017. 10,600,000 warrants issued during the 2014 subscriptions
expired in 2017.